| COSTAR GROUP, INC. | ||
| (Exact name of registrant as specified in its charter) | ||
Delaware |
0-24531 | 52-2091509 |
||||||
(State or other jurisdiction of incorporation or organization) |
(Commission File Number) | (I.R.S. Employer Identification No.) |
||||||
| 1201 Wilson Blvd. | Arlington, | VA | 22209 | |||||||||||||||||||||||||||||
| (Address of principal executive offices) | (Zip Code) | |||||||||||||||||||||||||||||||
| Not Applicable | ||
| (Former name or former address, if changed since last report.) | ||
| Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
| Common Stock ($0.01 par value) | CSGP | Nasdaq Global Select Market | ||||||
| Exhibit No. | Description | ||||
| 104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101). | ||||
| COSTAR GROUP, INC. | ||||||||
| By: /s/ Christian M. Lown | ||||||||
| Date: | July 22, 2025 | Name: Christian M. Lown | ||||||
| Title: Chief Financial Officer | ||||||||

Year 2024-2025 Quarterly Results - Unaudited | |||||||||||||||||||||||||||||||||||
| (in millions, except per share data) | |||||||||||||||||||||||||||||||||||
| 2024 | 2025 | ||||||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | ||||||||||||||||||||||||||||||
| Revenues | $656 | $678 | $693 | $709 | $732 | $781 | |||||||||||||||||||||||||||||
| Net income (loss) | 7 | 19 | 53 | 60 | (15) | 6 | |||||||||||||||||||||||||||||
Net income (loss) per share - diluted |
0.02 | 0.05 | 0.13 | 0.15 | (0.04) | 0.01 | |||||||||||||||||||||||||||||
Weighted-average outstanding shares - diluted |
407 | 407 | 408 | 408 | 411 | 424 | |||||||||||||||||||||||||||||
| EBITDA | (13) | 12 | 51 | 73 | (1) | 29 | |||||||||||||||||||||||||||||
| Adjusted EBITDA | 12 | 41 | 76 | 112 | 66 | 85 | |||||||||||||||||||||||||||||
| Non-GAAP net income | 42 | 61 | 88 | 106 | 63 | 74 | |||||||||||||||||||||||||||||
Non-GAAP net income per share - diluted |
0.10 | 0.15 | 0.22 | 0.26 | 0.15 | 0.17 | |||||||||||||||||||||||||||||
| CoStar Group, Inc. | |||||||||||||||||||||||
| Condensed Consolidated Statements of Operations - Unaudited | |||||||||||||||||||||||
| (in millions, except per share data) | |||||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Revenues | $ | 781.3 | $ | 677.8 | $ | 1,513.5 | $ | 1,334.2 | |||||||||||||||
| Cost of revenues | 167.8 | 135.8 | 321.1 | 277.0 | |||||||||||||||||||
| Gross profit | 613.5 | 542.0 | 1,192.4 | 1,057.2 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Selling and marketing (excluding customer base amortization) | 394.9 | 358.4 | 763.8 | 724.5 | |||||||||||||||||||
| Software development | 97.1 | 79.6 | 191.6 | 162.0 | |||||||||||||||||||
| General and administrative | 122.2 | 109.9 | 263.3 | 208.4 | |||||||||||||||||||
| Customer base amortization | 26.5 | 10.2 | 43.7 | 21.2 | |||||||||||||||||||
| 640.7 | 558.1 | 1,262.4 | 1,116.1 | ||||||||||||||||||||
| Loss from operations | (27.2) | (16.1) | (70.0) | (58.9) | |||||||||||||||||||
| Interest income, net | 32.5 | 53.5 | 71.0 | 109.7 | |||||||||||||||||||
| Other income (expense), net | 16.3 | (1.5) | 13.9 | (3.4) | |||||||||||||||||||
| Income before income taxes | 21.6 | 35.9 | 14.9 | 47.4 | |||||||||||||||||||
| Income tax expense | 15.4 | 16.7 | 23.5 | 21.5 | |||||||||||||||||||
| Net income (loss) | $ | 6.2 | $ | 19.2 | $ | (8.6) | $ | 25.9 | |||||||||||||||
Net income (loss) per share - basic |
$ | 0.01 | $ | 0.05 | $ | (0.02) | $ | 0.06 | |||||||||||||||
Net income (loss) per share - diluted |
$ | 0.01 | $ | 0.05 | $ | (0.02) | $ | 0.06 | |||||||||||||||
Weighted-average outstanding shares - basic |
419.6 | 406.0 | 415.1 | 405.8 | |||||||||||||||||||
Weighted-average outstanding shares - diluted |
424.3 | 407.4 | 415.1 | 407.3 | |||||||||||||||||||
| CoStar Group, Inc. | |||||||||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures - Unaudited | |||||||||||||||||||||||
| (in millions, except per share data) | |||||||||||||||||||||||
| Reconciliation of Net Income (Loss) to Non-GAAP Net Income | |||||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Net income (loss) | $ | 6.2 | $ | 19.2 | $ | (8.6) | $ | 25.9 | |||||||||||||||
| Income tax expense | 15.4 | 16.7 | 23.5 | 21.5 | |||||||||||||||||||
| Income before income taxes | 21.6 | 35.9 | 14.9 | 47.4 | |||||||||||||||||||
| Amortization of acquired intangible assets | 43.6 | 18.1 | 71.3 | 37.9 | |||||||||||||||||||
| Stock-based compensation expense | 51.8 | 22.7 | 82.2 | 45.5 | |||||||||||||||||||
| Acquisition and integration related costs included in loss from operations | 5.4 | 6.0 | 26.0 | 8.3 | |||||||||||||||||||
Unrealized gains on investments and deal-contingent foreign currency forward contracts related to an expected acquisition(1) |
(22.1) | — | (24.6) | — | |||||||||||||||||||
| Restructuring and related costs | (1.4) | — | 5.7 | — | |||||||||||||||||||
| Settlements and impairments | 0.6 | — | 8.9 | — | |||||||||||||||||||
| Non-GAAP income before income taxes | 99.5 | 82.7 | 184.4 | 139.1 | |||||||||||||||||||
Assumed rate for income tax expense(2) |
26 | % | 26 | % | 26 | % | 26 | % | |||||||||||||||
| Assumed provision for income tax expense | (25.9) | (21.5) | (47.9) | (36.2) | |||||||||||||||||||
| Non-GAAP net income | $ | 73.6 | $ | 61.2 | $ | 136.5 | $ | 102.9 | |||||||||||||||
| Net income (loss) per share - diluted | $ | 0.01 | $ | 0.05 | $ | (0.02) | $ | 0.06 | |||||||||||||||
| Non-GAAP net income per share - diluted | $ | 0.17 | $ | 0.15 | $ | 0.32 | $ | 0.25 | |||||||||||||||
| Weighted average outstanding shares - diluted | 424.3 | 407.4 | 415.1 | 407.3 | |||||||||||||||||||
Non-GAAP dilutive shares(3) |
— | — | 4.8 | — | |||||||||||||||||||
| Non-GAAP weighted average shares, diluted | 424.3 | 407.4 | 419.9 | 407.3 | |||||||||||||||||||
| __________________________ | |||||||||||||||||||||||
(1) Recorded in other income (expense), net in the condensed consolidated statements of operations. |
|||||||||||||||||||||||
(2) The assumed tax rate approximates our statutory federal and state corporate tax rate for the applicable period. |
|||||||||||||||||||||||
(3) Includes the effect of potential common shares, such as the Company's stock options, restricted stock units, and deferred stock units, to the extent the effect is dilutive. In periods with a net loss available to common stockholders, the anti-dilutive effect of these potential common shares is excluded and diluted net loss per share is equal to basic net loss per share. Non-GAAP weighted average shares have been adjusted for these periods to include the dilutive impact. |
|||||||||||||||||||||||
| CoStar Group, Inc. | |||||||||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures - Unaudited | |||||||||||||||||||||||
| (in millions, except per share data) | |||||||||||||||||||||||
| Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA | |||||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Net income (loss) | $ | 6.2 | $ | 19.2 | $ | (8.6) | $ | 25.9 | |||||||||||||||
| Amortization of acquired intangible assets in cost of revenues | 17.1 | 7.9 | 27.6 | 16.7 | |||||||||||||||||||
| Amortization of acquired intangible assets in operating expenses | 26.5 | 10.2 | 43.7 | 21.2 | |||||||||||||||||||
| Depreciation and other amortization | 12.2 | 10.1 | 26.5 | 20.4 | |||||||||||||||||||
| Interest income, net | (32.5) | (53.5) | (71.0) | (109.7) | |||||||||||||||||||
Other (income) expense, net (1) |
(16.3) | 1.5 | (13.9) | 3.4 | |||||||||||||||||||
| Income tax expense | 15.4 | 16.7 | 23.5 | 21.5 | |||||||||||||||||||
| EBITDA | 28.6 | 12.1 | 27.8 | (0.6) | |||||||||||||||||||
| Stock-based compensation expense | 51.8 | 22.7 | 82.2 | 45.5 | |||||||||||||||||||
| Acquisition and integration related costs | 5.4 | 6.0 | 26.0 | 8.3 | |||||||||||||||||||
| Restructuring and related costs | (1.4) | — | 5.7 | — | |||||||||||||||||||
| Settlements and impairments | 0.6 | — | 8.9 | — | |||||||||||||||||||
| Adjusted EBITDA | $ | 85.0 | $ | 40.8 | 150.6 | $ | 53.2 | ||||||||||||||||
| __________________________ | |||||||||||||||||||||||
(1) Includes $8.5 million and $8.3 million of depreciation and amortization expense, including above-market lease amortization associated with lessor activities for the three months ended June 30, 2025 and 2024, respectively, and $13.5 million and $13.8 million for the six months ended June 30, 2025 and 2024, respectively. |
|||||||||||||||||||||||
| CoStar Group, Inc. | |||||||||||
| Condensed Consolidated Balance Sheets - Unaudited | |||||||||||
| (in millions) | |||||||||||
| June 30, 2025 |
December 31, 2024 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 3,628.6 | $ | 4,681.0 | |||||||
| Restricted cash | 98.4 | — | |||||||||
| Equity investment | 308.1 | — | |||||||||
| Accounts receivable | 231.0 | 210.7 | |||||||||
| Less: Allowance for credit losses | (27.2) | (22.8) | |||||||||
| Accounts receivable, net | 203.8 | 187.9 | |||||||||
| Prepaid expenses and other current assets | 92.6 | 81.3 | |||||||||
| Total current assets | 4,331.5 | 4,950.2 | |||||||||
| Deferred income taxes, net | 55.4 | 30.6 | |||||||||
| Property and equipment, net | 1,206.7 | 1,014.9 | |||||||||
| Lease right-of-use assets | 93.8 | 103.0 | |||||||||
| Goodwill | 3,689.6 | 2,527.6 | |||||||||
| Intangible assets, net | 915.6 | 433.2 | |||||||||
| Deferred commission costs, net | 184.4 | 169.6 | |||||||||
| Deposits and other assets | 30.1 | 27.7 | |||||||||
| Total assets | $ | 10,507.1 | $ | 9,256.8 | |||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | 51.5 | 47.0 | |||||||||
| Accrued wages and commissions | 135.9 | 133.3 | |||||||||
| Accrued expenses | 220.3 | 163.7 | |||||||||
| Litigation accrual | 96.7 | — | |||||||||
| Income taxes payable | 1.0 | 23.2 | |||||||||
| Lease liabilities | 25.8 | 32.0 | |||||||||
| Deferred revenue | 187.4 | 137.1 | |||||||||
| Other current liabilities | 23.8 | 16.0 | |||||||||
| Total current liabilities | 742.4 | 552.3 | |||||||||
| Long-term debt, net | 992.5 | 991.9 | |||||||||
| Deferred income taxes, net | 8.2 | 7.6 | |||||||||
| Income taxes payable | 26.4 | 25.0 | |||||||||
| Lease and other long-term liabilities | 136.2 | 126.5 | |||||||||
| Total liabilities | 1,905.7 | 1,703.3 | |||||||||
| Total stockholders' equity | 8,601.4 | 7,553.5 | |||||||||
| Total liabilities and stockholders' equity | $ | 10,507.1 | $ | 9,256.8 | |||||||
| CoStar Group, Inc. | |||||||||||
| Condensed Consolidated Statements of Cash Flows - Unaudited | |||||||||||
| (in millions) | |||||||||||
| Six Months Ended June 30, |
|||||||||||
| 2025 | 2024 | ||||||||||
| Operating activities: | |||||||||||
Net income (loss) |
$ | (8.6) | $ | 25.9 | |||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|||||||||||
| Depreciation and amortization | 112.8 | 72.1 | |||||||||
| Amortization of deferred commissions costs | 66.9 | 56.3 | |||||||||
| Non-cash lease expense | 16.0 | 16.5 | |||||||||
| Stock-based compensation expense | 82.2 | 45.5 | |||||||||
| Deferred income taxes, net | (5.5) | (6.4) | |||||||||
| Credit loss expense | 16.9 | 17.0 | |||||||||
Unrealized gains on investments and deal-contingent foreign currency forward contracts |
(24.6) | — | |||||||||
| Other operating activities, net | (1.9) | 1.8 | |||||||||
| Changes in operating assets and liabilities, net of acquisitions: | |||||||||||
| Accounts receivable | (18.8) | (31.1) | |||||||||
Prepaid expenses, other current assets and other assets |
13.4 | (13.9) | |||||||||
| Deferred commissions | (80.0) | (67.6) | |||||||||
| Accounts payable and other liabilities | 54.2 | 88.0 | |||||||||
| Lease liabilities | (18.8) | (18.4) | |||||||||
| Income taxes payable, net | (21.3) | (7.0) | |||||||||
| Deferred revenue | 16.8 | 19.0 | |||||||||
| Net cash provided by operating activities | 199.7 | 197.7 | |||||||||
| Investing activities: | |||||||||||
| Proceeds from sale and settlement of investments | 203.4 | — | |||||||||
Proceeds from sale of property, equipment, and other assets |
0.8 | — | |||||||||
Purchases of property, equipment, and other assets for new campuses |
(172.5) | (449.5) | |||||||||
Purchases of property, equipment, and other assets |
(58.2) | (23.0) | |||||||||
Purchases of equity securities |
(284.8) | — | |||||||||
| Cash paid for acquisitions, net of cash acquired | (750.1) | (5.1) | |||||||||
| Net cash used in investing activities | (1,061.4) | (477.6) | |||||||||
| Financing activities: | |||||||||||
| Payments of debt issuance costs | — | (3.4) | |||||||||
| Repurchase of restricted stock to satisfy tax withholding obligations | (47.0) | (26.9) | |||||||||
| Stock repurchase | (63.8) | — | |||||||||
| Proceeds from exercise of stock options and employee stock purchase plan | 14.4 | 17.2 | |||||||||
| Principal repayments of financing lease obligations | (2.0) | (2.2) | |||||||||
Net cash used in financing activities |
(98.4) | (15.3) | |||||||||
Effect of foreign currency exchange rates on cash, cash equivalents, and restricted cash |
6.1 | (1.2) | |||||||||
Net decrease in cash, cash equivalents, and restricted cash |
(954.0) | (296.4) | |||||||||
Cash, cash equivalents, and restricted cash at the beginning of period |
4,681.0 | 5,215.9 | |||||||||
| Cash, cash equivalents, and restricted cash at the end of period | $ | 3,727.0 | $ | 4,919.5 | |||||||
| CoStar Group, Inc. | |||||||||||||||||||||||||||||||||||
| Disaggregated Revenues - Unaudited | |||||||||||||||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | |||||||||||||||||||||||||||||||||||
| 2025 | 2024 | ||||||||||||||||||||||||||||||||||
| North America | International | Total | North America | International | Total | ||||||||||||||||||||||||||||||
| CoStar | $ | 251.6 | $ | 19.3 | $ | 270.9 | $ | 237.1 | $ | 15.9 | $ | 253.0 | |||||||||||||||||||||||
| Information Services | 35.7 | 3.6 | 39.3 | 27.9 | 5.5 | 33.4 | |||||||||||||||||||||||||||||
| Multifamily | 292.3 | — | 292.3 | 264.2 | — | 264.2 | |||||||||||||||||||||||||||||
| LoopNet | 72.6 | 3.1 | 75.7 | 67.2 | 2.6 | 69.8 | |||||||||||||||||||||||||||||
| Residential | 17.1 | 11.3 | 28.4 | 16.2 | 10.0 | 26.2 | |||||||||||||||||||||||||||||
| Other Revenues | 74.7 | — | 74.7 | 31.2 | — | 31.2 | |||||||||||||||||||||||||||||
| Total revenues | $ | 744.0 | $ | 37.3 | $ | 781.3 | $ | 643.8 | $ | 34.0 | $ | 677.8 | |||||||||||||||||||||||
| CoStar Group, Inc. | |||||||||||||||||||||||||||||||||||
| Disaggregated Revenues - Unaudited | |||||||||||||||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||||||||||
| Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||
| 2025 | 2024 | ||||||||||||||||||||||||||||||||||
| North America | International | Total | North America | International | Total | ||||||||||||||||||||||||||||||
| CoStar | $ | 499.2 | $ | 36.8 | $ | 536.0 | $ | 472.8 | $ | 30.5 | $ | 503.3 | |||||||||||||||||||||||
| Information Services | 71.7 | 7.4 | 79.1 | 55.3 | 11.1 | 66.4 | |||||||||||||||||||||||||||||
| Multifamily | 574.8 | — | 574.8 | 519.0 | — | 519.0 | |||||||||||||||||||||||||||||
| LoopNet | 142.6 | 5.9 | 148.5 | 133.6 | 5.3 | 138.9 | |||||||||||||||||||||||||||||
| Residential | 33.6 | 22.0 | 55.6 | 24.6 | 20.2 | 44.8 | |||||||||||||||||||||||||||||
| Other Revenues | 119.5 | — | 119.5 | 61.8 | — | 61.8 | |||||||||||||||||||||||||||||
| Total revenues | $ | 1,441.4 | $ | 72.1 | $ | 1,513.5 | $ | 1,267.1 | $ | 67.1 | $ | 1,334.2 | |||||||||||||||||||||||
| CoStar Group, Inc. | |||||||||||||||||||||||
| Results of Segments - Unaudited | |||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| EBITDA | |||||||||||||||||||||||
| North America | $ | 43.3 | $ | 30.8 | $ | 52.4 | $ | 34.0 | |||||||||||||||
| International | (14.7) | (18.7) | (24.6) | (34.6) | |||||||||||||||||||
| Total EBITDA | $ | 28.6 | $ | 12.1 | $ | 27.8 | $ | (0.6) | |||||||||||||||
| CoStar Group, Inc. | |||||||||||||||||||||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures with Quarterly Results - Unaudited | |||||||||||||||||||||||||||||||||||
| (in millions, except per share data) | |||||||||||||||||||||||||||||||||||
| Reconciliation of Net Income (Loss) to Non-GAAP Net Income | |||||||||||||||||||||||||||||||||||
| 2024 | 2025 | ||||||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | ||||||||||||||||||||||||||||||
Net income (loss) |
$6.7 | $19.2 | $53.0 | $59.8 | ($14.8) | $6.2 | |||||||||||||||||||||||||||||
| Income tax expense | 4.8 | 16.7 | 24.7 | 25.2 | 8.1 | 15.4 | |||||||||||||||||||||||||||||
| Income (loss) before income taxes | 11.5 | 35.9 | 77.7 | 85.0 | (6.7) | 21.6 | |||||||||||||||||||||||||||||
| Amortization of acquired intangible assets | 19.8 | 18.1 | 16.5 | 19.8 | 27.7 | 43.6 | |||||||||||||||||||||||||||||
| Stock-based compensation expense | 22.8 | 22.7 | 21.8 | 21.8 | 30.4 | 51.8 | |||||||||||||||||||||||||||||
| Acquisition and integration related costs | 2.3 | 6.0 | 4.4 | 16.7 | 20.6 | 5.4 | |||||||||||||||||||||||||||||
Unrealized gains on investments and deal-contingent foreign currency forward contracts related to an expected acquisition(1) |
— | — | — | — | (2.5) | (22.1) | |||||||||||||||||||||||||||||
| Restructuring and related costs | — | — | 0.2 | 0.5 | 7.1 | (1.4) | |||||||||||||||||||||||||||||
| Settlements and impairments | — | — | (1.3) | — | 8.3 | 0.6 | |||||||||||||||||||||||||||||
Non-GAAP income before income taxes(2) |
56.4 | 82.7 | 119.3 | 143.8 | 84.9 | 99.5 | |||||||||||||||||||||||||||||
Assumed rate for income tax expense(3) |
26.0% | 26.0% | 26.0% | 26.0% | 26.0% | 26.0% | |||||||||||||||||||||||||||||
| Assumed provision for income tax expense | (14.7) | (21.5) | (31.0) | (37.4) | (22.1) | (25.9) | |||||||||||||||||||||||||||||
Non-GAAP net income(2) |
$41.7 | $61.2 | $88.3 | $106.4 | $62.8 | $73.6 | |||||||||||||||||||||||||||||
| Non-GAAP net income per share - diluted | $0.10 | $0.15 | $0.22 | $0.26 | $0.15 | $0.17 | |||||||||||||||||||||||||||||
| Weighted average outstanding shares - diluted | 406.2 | 407.4 | 408.0 | 408.4 | 410.5 | 424.3 | |||||||||||||||||||||||||||||
Non-GAAP dilutive shares(4) |
— | — | — | — | 5.0 | — | |||||||||||||||||||||||||||||
| Non-GAAP weighted average shares, diluted | 406.2 | 407.4 | 408.0 | 408.4 | 415.5 | 424.3 | |||||||||||||||||||||||||||||
| __________________________ | |||||||||||||||||||||||||||||||||||
(1) Recorded in other income (expense), net in the condensed consolidated statements of operations. |
|||||||||||||||||||||||||||||||||||
(2) Totals may not foot due to rounding. |
|||||||||||||||||||||||||||||||||||
(3) The assumed tax rate approximates our statutory federal and state corporate tax rate for the applicable period. |
|||||||||||||||||||||||||||||||||||
(4) Diluted loss per share includes the effect of potential common shares, such as the Company's stock options, restricted stock units, and deferred stock units, to the extent the effect is dilutive. In periods with a net loss available to common stockholders, the anti-dilutive effect of these potential common shares is excluded and diluted net loss per share is equal to basic net loss per share. Non-GAAP weighted average shares have been adjusted for these periods to include the dilutive impact. |
|||||||||||||||||||||||||||||||||||
| CoStar Group, Inc. | |||||||||||||||||||||||||||||||||||
| Reconciliation of Non-GAAP Financial Measures with Quarterly Results - Unaudited | |||||||||||||||||||||||||||||||||||
| (in millions, except per share data) | |||||||||||||||||||||||||||||||||||
| Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA | |||||||||||||||||||||||||||||||||||
| 2024 | 2025 | ||||||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | ||||||||||||||||||||||||||||||
Net income (loss) |
$6.7 | $19.2 | $53.0 | $59.8 | $(14.8) | $6.2 | |||||||||||||||||||||||||||||
| Amortization of acquired intangible assets | 19.8 | 18.1 | 16.5 | 19.8 | 27.7 | 43.6 | |||||||||||||||||||||||||||||
| Depreciation and other amortization | 10.3 | 10.1 | 10.6 | 13.1 | 14.3 | 12.2 | |||||||||||||||||||||||||||||
| Interest income, net | (56.2) | (53.5) | (55.6) | (47.2) | (38.5) | (32.5) | |||||||||||||||||||||||||||||
Other expense (income), net(1) |
1.9 | 1.5 | 1.6 | 2.2 | 2.4 | (16.3) | |||||||||||||||||||||||||||||
| Income tax expense | 4.8 | 16.7 | 24.7 | 25.2 | 8.1 | 15.4 | |||||||||||||||||||||||||||||
EBITDA(2) |
$(12.7) | $12.1 | $50.8 | $72.9 | $(0.8) | $28.6 | |||||||||||||||||||||||||||||
| Stock-based compensation expense | 22.8 | 22.7 | 21.8 | 21.8 | 30.4 | 51.8 | |||||||||||||||||||||||||||||
| Acquisition and integration related costs | 2.3 | 6.0 | 4.4 | 16.7 | 20.6 | 5.4 | |||||||||||||||||||||||||||||
| Restructuring and related costs | — | — | 0.2 | 0.5 | 7.1 | (1.4) | |||||||||||||||||||||||||||||
| Settlements and impairments | — | — | (1.3) | — | 8.3 | 0.6 | |||||||||||||||||||||||||||||
Adjusted EBITDA(2) |
$12.4 | $40.8 | $75.9 | $111.9 | $65.6 | $85.0 | |||||||||||||||||||||||||||||
| __________________________ | |||||||||||||||||||||||||||||||||||
(1) Includes $5.5 million, $8.3 million, $8.3 million, $5.0 million, $6.5 million, and $8.5 million of depreciation and amortization expense, including above-market lease amortization, associated with lessor activities, for the three months ending March 31, 2024, June 30, 2024, September 30, 2024, December 31, 2024, March 31, 2025, and June 30, 2025, respectively. |
|||||||||||||||||||||||||||||||||||
(2) Totals may not foot due to rounding. | |||||||||||||||||||||||||||||||||||
| CoStar Group, Inc. | |||||||||||||||||||||||
| Reconciliation of Forward-Looking Guidance - Unaudited | |||||||||||||||||||||||
| (in millions, except per share data) | |||||||||||||||||||||||
Reconciliation of Forward-Looking Guidance, Net Income (Loss) to Non-GAAP Net Income |
|||||||||||||||||||||||
| Guidance Range | Guidance Range | ||||||||||||||||||||||
| For the Three Months | For the Year Ending | ||||||||||||||||||||||
Ending September 30, 2025 |
December 31, 2025 |
||||||||||||||||||||||
| Low | High | Low | High | ||||||||||||||||||||
Net income (loss) |
$ | (5.4) | $ | 0.6 | $ | 37.0 | $ | 46.0 | |||||||||||||||
| Income tax expense | 2.4 | 6.4 | 43.0 | 54.0 | |||||||||||||||||||
Income (loss) before taxes |
(3.0) | 7.0 | 80.0 | 100.0 | |||||||||||||||||||
| Amortization of acquired intangible assets | 42.0 | 42.0 | 156.0 | 156.0 | |||||||||||||||||||
| Stock-based compensation expense | 50.0 | 50.0 | 177.0 | 177.0 | |||||||||||||||||||
| Acquisition and integration related costs | 3.0 | 3.0 | 31.0 | 31.0 | |||||||||||||||||||
| Restructuring and related costs | — | — | 6.0 | 6.0 | |||||||||||||||||||
| Settlements and impairments | — | — | 9.0 | 9.0 | |||||||||||||||||||
Unrealized gains on investments and deal-contingent foreign currency forward contracts related to an expected acquisition |
— | — | (25.0) | (25.0) | |||||||||||||||||||
| Non-GAAP income before income taxes | 92.0 | 102.0 | 434.0 | 454.0 | |||||||||||||||||||
Assumed rate for income tax expense(1) |
26.0 | % | 26.0 | % | 26.0 | % | 26.0 | % | |||||||||||||||
| Assumed provision for income tax expense | (23.9) | (27.0) | (112.8) | (118.0) | |||||||||||||||||||
| Non-GAAP net income | 68.0 | 75.0 | 321.0 | 336.0 | |||||||||||||||||||
Net income (loss) per share - diluted |
$ | (0.01) | $ | — | $ | 0.09 | $ | 0.11 | |||||||||||||||
| Non-GAAP net income per share - diluted | $ | 0.16 | $ | 0.18 | $ | 0.76 | $ | 0.80 | |||||||||||||||
| Weighted average outstanding shares - diluted | 424.6 | 424.6 | 421.1 | 421.1 | |||||||||||||||||||
| __________________________ | |||||||||||||||||||||||
(1) The assumed tax rate approximates our statutory federal and state corporate tax rate for the applicable period. |
|||||||||||||||||||||||
| Reconciliation of Forward-Looking Guidance, Net Income (Loss) to Adjusted EBITDA | |||||||||||||||||||||||
| Guidance Range | Guidance Range | ||||||||||||||||||||||
| For the Three Months | For the Year Ending | ||||||||||||||||||||||
Ending September 30, 2025 |
December 31, 2025 |
||||||||||||||||||||||
| Low | High | Low | High | ||||||||||||||||||||
Net income (loss) |
$ | (5.4) | $ | 0.6 | $ | 37.0 | $ | 46.0 | |||||||||||||||
| Amortization of acquired intangible assets | $ | 42.0 | $ | 42.0 | $ | 156.0 | $ | 156.0 | |||||||||||||||
| Depreciation and other amortization | $ | 13.0 | $ | 13.0 | $ | 54.0 | $ | 54.0 | |||||||||||||||
| Interest income, net | $ | (32.0) | $ | (32.0) | $ | (133.0) | $ | (133.0) | |||||||||||||||
| Other expense (income), net | $ | 2.0 | $ | 2.0 | $ | (10.0) | $ | (10.0) | |||||||||||||||
| Income tax expense | $ | 2.4 | $ | 6.4 | $ | 43.0 | $ | 54.0 | |||||||||||||||
| Stock-based compensation expense | $ | 50.0 | $ | 50.0 | $ | 177.0 | $ | 177.0 | |||||||||||||||
| Acquisition and integration related costs | $ | 3.0 | $ | 3.0 | $ | 31.0 | $ | 31.0 | |||||||||||||||
| Restructuring and related costs | $ | — | $ | — | $ | 6.0 | $ | 6.0 | |||||||||||||||
| Settlements and impairments | $ | — | $ | — | $ | 9.0 | $ | 9.0 | |||||||||||||||
| Adjusted EBITDA | $ | 75.0 | $ | 85.0 | $ | 370.0 | $ | 390.0 | |||||||||||||||