|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
• | Black Knight Holdings, Inc. ("BKHI"), a wholly-owned subsidiary of FNF, contributed all of its 83.3 million shares of BKFS Class B common stock and all of its units of Black Knight Financial Services, LLC ("BKFS LLC") to New BKH in exchange for 100% of the shares of New BKH common stock; |
• | Following which BKHI converted into a limited liability company and distributed to FNF all of the shares of New BKH common stock held by BKHI; |
• | Immediately thereafter, FNF distributed the shares of New BKH common stock to the holders of FNF Group common stock on a pro-rata basis (the "Spin-off"); |
• | Immediately following the Spin-off, Merger Sub One merged with and into New BKH (the "New BKH merger"); |
• | In the New BKH merger, each outstanding share of New BKH common stock (other than shares owned by New BKH) was exchanged for one share of Black Knight, Inc. common stock. New BKH shares owned by New BKH immediately prior to the New BKH merger were canceled for no consideration. As a result of the Spin-Off and the New BKH merger, FNF Group shareholders received 0.3066322 shares of Black Knight, Inc. common stock for each share of FNF Group common stock they held; |
• | Immediately following the New BKH merger, Merger Sub Two merged with and into Black Knight Financial Services, Inc. (the "BKFS merger"); |
• | In the BKFS merger, each outstanding share of BKFS Class A common stock (other than shares owned by BKFS) was exchanged for one share of Black Knight, Inc. common stock. Shares of BKFS Class A common stock owned by BKFS, otherwise referred to as treasury stock, immediately prior to the BKFS merger were canceled for no consideration; and |
• | Black Knight, Inc. is the public company following the completion of the transactions above which are collectively referred to as the "Distribution". |
September 30, 2017 | December 31, 2016 | ||||||
Unrestricted: | |||||||
Cash | $ | 87.0 | $ | 129.8 | |||
Cash equivalents | 57.2 | 1.8 | |||||
Total unrestricted cash and cash equivalents | 144.2 | 131.6 | |||||
Restricted cash equivalents (1) | 2.0 | 2.3 | |||||
Total cash and cash equivalents | $ | 146.2 | $ | 133.9 |
September 30, 2017 | December 31, 2016 | ||||||
Trade receivables — billed | $ | 129.1 | $ | 115.4 | |||
Trade receivables — unbilled | 42.4 | 42.6 | |||||
Total trade receivables | 171.5 | 158.0 | |||||
Allowance for doubtful accounts | (2.3 | ) | (2.2 | ) | |||
Total trade receivables, net | $ | 169.2 | $ | 155.8 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Property and equipment | $ | 7.3 | $ | 7.2 | $ | 21.7 | $ | 21.4 | |||||||
Computer software | 21.2 | 20.6 | 62.4 | 57.5 | |||||||||||
Other intangible assets | 16.9 | 20.5 | 50.9 | 56.2 | |||||||||||
Deferred contract costs | 5.9 | 8.5 | 19.2 | 19.1 | |||||||||||
Total | $ | 51.3 | $ | 56.8 | $ | 154.2 | $ | 154.2 |
Goodwill | $ | 3.0 | |
Computer software | (2.6 | ) | |
Accrued compensation and benefits | (0.3 | ) | |
Other intangible assets | (0.1 | ) |
|
September 30, 2017 | December 31, 2016 | ||||||||||
Shares | Ownership Percentage | Shares | Ownership Percentage | ||||||||
Black Knight, Inc. common stock: | |||||||||||
THL and its affiliates | 35.1 | 22.9 | % | — | — | % | |||||
Restricted shares | 1.9 | 1.2 | % | — | — | % | |||||
Other, including those publicly traded | 116.5 | 75.9 | % | — | — | % | |||||
Total shares of Black Knight, Inc. common stock | 153.5 | 100.0 | % | — | — | % | |||||
BKFS Class A common stock: | |||||||||||
THL and its affiliates | — | — | % | 39.3 | 25.5 | % | |||||
Restricted shares | — | — | % | 2.9 | 1.9 | % | |||||
Other, including those publicly traded | — | — | % | 26.9 | 17.5 | % | |||||
Total shares of Class A common stock | — | — | % | 69.1 | 44.9 | % | |||||
BKFS Class B common stock: | |||||||||||
FNF subsidiary | — | — | % | 83.3 | 54.1 | % | |||||
THL and its affiliates | — | — | % | 1.5 | 1.0 | % | |||||
Total shares of Class B common stock | — | — | % | 84.8 | 55.1 | % | |||||
Total shares of BKFS common stock | — | — | % | 153.9 | 100.0 | % |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenues | $ | 13.8 | $ | 19.2 | $ | 43.2 | $ | 53.4 | |||||||
Operating expenses | 3.4 | 3.8 | 9.8 | 11.5 | |||||||||||
Guarantee fee | — | 0.9 | 1.2 | 2.9 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Operating expenses | $ | — | $ | 0.2 | $ | 0.2 | $ | 1.0 | |||||||
Software and software-related purchases | — | — | — | 1.1 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Data and analytics services | $ | 5.7 | $ | 12.3 | $ | 18.4 | $ | 34.2 | |||||||
Servicing, origination and default software services | 8.1 | 6.9 | 24.8 | 19.2 | |||||||||||
Total related party revenues | $ | 13.8 | $ | 19.2 | $ | 43.2 | $ | 53.4 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Data entry, indexing services and other operating expenses | $ | 1.4 | $ | 2.4 | $ | 3.9 | $ | 7.3 | |||||||
Corporate services | 2.4 | 2.4 | 7.4 | 7.6 | |||||||||||
Technology and corporate services | (0.4 | ) | (0.8 | ) | (1.3 | ) | (2.4 | ) | |||||||
Total related party expenses, net | $ | 3.4 | $ | 4.0 | $ | 10.0 | $ | 12.5 |
|
September 30, 2017 | December 31, 2016 | ||||||||||||||||||||||||||||||
Principal | Debt Issuance Costs | Discount | Total | Principal | Debt Issuance Costs | Premium (Discount) | Total | ||||||||||||||||||||||||
Term A Loan | $ | 1,017.1 | $ | (7.5 | ) | $ | — | $ | 1,009.6 | $ | 740.0 | $ | (7.0 | ) | $ | — | $ | 733.0 | |||||||||||||
Term B Loan | 391.0 | (2.6 | ) | (1.5 | ) | 386.9 | 394.0 | (3.4 | ) | (0.8 | ) | 389.8 | |||||||||||||||||||
Revolving Credit Facility | 150.0 | (4.5 | ) | — | 145.5 | 50.0 | (3.7 | ) | — | 46.3 | |||||||||||||||||||||
Senior Notes, issued at par | — | — | — | — | 390.0 | — | 11.1 | 401.1 | |||||||||||||||||||||||
Total long-term debt | 1,558.1 | (14.6 | ) | (1.5 | ) | 1,542.0 | 1,574.0 | (14.1 | ) | 10.3 | 1,570.2 | ||||||||||||||||||||
Less: Current portion of long-term debt | 55.5 | (0.4 | ) | — | 55.1 | 64.0 | (0.6 | ) | — | 63.4 | |||||||||||||||||||||
Long-term debt, net of current portion | $ | 1,502.6 | $ | (14.2 | ) | $ | (1.5 | ) | $ | 1,486.9 | $ | 1,510.0 | $ | (13.5 | ) | $ | 10.3 | $ | 1,506.8 |
2017 (remaining) | $ | 13.9 | |
2018 | 55.5 | ||
2019 | 81.3 | ||
2020 | 107.0 | ||
2021 | 132.7 | ||
Thereafter | 1,167.7 | ||
Total | $ | 1,558.1 |
Balance Sheet Account | September 30, 2017 | December 31, 2016 | ||||||
Other non-current assets | $ | 3.7 | $ | — | ||||
Other non-current liabilities | $ | 1.8 | $ | 2.2 |
Three months ended September 30, 2017 | Three months ended September 30, 2016 | ||||||||||||||
Amount of Gain Recognized in OCE | Amount of Loss Reclassified from Accumulated OCE into Net earnings | Amount of Gain Recognized in OCE | Amount of Loss Reclassified from Accumulated OCE into Net earnings | ||||||||||||
Swap agreements | |||||||||||||||
Attributable to noncontrolling interests | $ | 0.5 | $ | 0.1 | $ | 0.7 | $ | 0.3 | |||||||
Attributable to Black Knight | 0.3 | — | 0.4 | 0.1 | |||||||||||
Total | $ | 0.8 | $ | 0.1 | $ | 1.1 | $ | 0.4 |
Nine months ended September 30, 2017 | Nine months ended September 30, 2016 | ||||||||||||||
Amount of Gain Recognized in OCE | Amount of Loss Reclassified from Accumulated OCE into Net earnings | Amount of Loss Recognized in OCE | Amount of Loss Reclassified from Accumulated OCE into Net earnings | ||||||||||||
Swap agreements | |||||||||||||||
Attributable to noncontrolling interests | $ | 1.7 | $ | 0.5 | $ | (1.6 | ) | $ | 0.8 | ||||||
Attributable to Black Knight | 0.9 | 0.2 | (0.9 | ) | 0.4 | ||||||||||
Total | $ | 2.6 | $ | 0.7 | $ | (2.5 | ) | $ | 1.2 |
|
|
|
Shares | Weighted Average Grant Date Fair Value | |||||
Balance, December 31, 2016 | 2,908,374 | * | ||||
Granted | 982,764 | $ | 38.31 | |||
Forfeited | (123,824 | ) | $ | 34.42 | ||
Vested | (1,840,719 | ) | * | |||
Balance, September 30, 2017 | 1,926,595 | * |
* | The BKFS LLC profits interest units that were converted into restricted shares in connection with our initial public offering had a weighted average grant date fair value of $2.10 per unit. The fair value of the restricted shares at the date of conversion, May 20, 2015, was $24.50 per share. The original grant date fair value of the vested restricted shares, which were originally granted as profits interests units, was $2.01 per unit. |
|
• | Software Solutions - offers software and hosting solutions that support loan servicing, loan origination and settlement services. The Software Solutions segment was formerly known as the Technology segment. |
• | Data and Analytics - offers data and analytics solutions to the mortgage, real estate and capital markets verticals. These solutions include property ownership data, lien data, servicing data, automated valuation models, collateral risk scores, prepayment and default models, lead generation and other data solutions. |
Three months ended September 30, 2017 | |||||||||||||||
Software Solutions | Data and Analytics | Corporate and Other | Total | ||||||||||||
Revenues | $ | 224.5 | $ | 40.3 | $ | (1.0 | ) | (1) | $ | 263.8 | |||||
Expenses: | |||||||||||||||
Operating expenses | 93.0 | 32.7 | 15.0 | 140.7 | |||||||||||
Transition and integration costs | — | — | 4.0 | 4.0 | |||||||||||
EBITDA | 131.5 | 7.6 | (20.0 | ) | 119.1 | ||||||||||
Depreciation and amortization | 24.3 | 3.7 | 23.3 | (2) | 51.3 | ||||||||||
Operating income (loss) | 107.2 | 3.9 | (43.3 | ) | 67.8 | ||||||||||
Interest expense | (14.1 | ) | |||||||||||||
Other expense, net | (0.6 | ) | |||||||||||||
Earnings before income taxes | 53.1 | ||||||||||||||
Income tax expense | 9.2 | ||||||||||||||
Net earnings | $ | 43.9 |
(1) | Revenues for Corporate and Other represent deferred revenue purchase accounting adjustments recorded in accordance with GAAP. |
(2) | Depreciation and amortization for Corporate and Other primarily represents net incremental depreciation and amortization adjustments associated with the application of purchase accounting recorded in accordance with GAAP. |
Three months ended September 30, 2016 | |||||||||||||||
Software Solutions | Data and Analytics | Corporate and Other | Total | ||||||||||||
Revenues | $ | 221.0 | $ | 47.6 | $ | (1.5 | ) | (1) | $ | 267.1 | |||||
Expenses: | |||||||||||||||
Operating expenses | 95.9 | 39.2 | 17.1 | 152.2 | |||||||||||
Transition and integration costs | — | — | 1.1 | 1.1 | |||||||||||
EBITDA | 125.1 | 8.4 | (19.7 | ) | 113.8 | ||||||||||
Depreciation and amortization | 29.0 | 2.1 | 25.7 | (2) | 56.8 | ||||||||||
Operating income (loss) | 96.1 | 6.3 | (45.4 | ) | 57.0 | ||||||||||
Interest expense | (16.9 | ) | |||||||||||||
Other expense, net | (1.4 | ) | |||||||||||||
Earnings before income taxes | 38.7 | ||||||||||||||
Income tax expense | 6.3 | ||||||||||||||
Net earnings | $ | 32.4 |
(1) | Revenues for Corporate and Other represent deferred revenue purchase accounting adjustments recorded in accordance with GAAP. |
(2) | Depreciation and amortization for Corporate and Other primarily represents net incremental depreciation and amortization adjustments associated with the application of purchase accounting recorded in accordance with GAAP. |
Nine months ended September 30, 2017 | |||||||||||||||
Software Solutions | Data and Analytics | Corporate and Other | Total | ||||||||||||
Revenues | $ | 665.6 | $ | 122.1 | $ | (3.6 | ) | (1) | $ | 784.1 | |||||
Expenses: | |||||||||||||||
Operating expenses | 277.7 | 99.2 | 51.3 | 428.2 | |||||||||||
Transition and integration costs | — | — | 8.5 | 8.5 | |||||||||||
EBITDA | 387.9 | 22.9 | (63.4 | ) | 347.4 | ||||||||||
Depreciation and amortization | 74.9 | 11.0 | 68.3 | (2) | 154.2 | ||||||||||
Operating income (loss) | 313.0 | 11.9 | (131.7 | ) | 193.2 | ||||||||||
Interest expense | (44.8 | ) | |||||||||||||
Other expense, net | (17.1 | ) | |||||||||||||
Earnings before income taxes | 131.3 | ||||||||||||||
Income tax expense | 24.3 | ||||||||||||||
Net earnings | $ | 107.0 | |||||||||||||
Balance sheet data: | |||||||||||||||
Total assets | $ | 3,153.4 | $ | 352.0 | $ | 244.6 | $ | 3,750.0 | |||||||
Goodwill | $ | 2,115.0 | $ | 191.8 | $ | — | $ | 2,306.8 |
(1) | Revenues for Corporate and Other represent deferred revenue purchase accounting adjustments recorded in accordance with GAAP. |
(2) | Depreciation and amortization for Corporate and Other primarily represents net incremental depreciation and amortization adjustments associated with the application of purchase accounting recorded in accordance with GAAP. |
Nine months ended September 30, 2016 | |||||||||||||||
Software Solutions | Data and Analytics | Corporate and Other | Total | ||||||||||||
Revenues | $ | 636.6 | $ | 133.7 | $ | (5.8 | ) | (1) | $ | 764.5 | |||||
Expenses: | |||||||||||||||
Operating expenses | 273.2 | 111.7 | 48.5 | 433.4 | |||||||||||
Transition and integration costs | — | — | 2.2 | 2.2 | |||||||||||
EBITDA | 363.4 | 22.0 | (56.5 | ) | 328.9 | ||||||||||
Depreciation and amortization | 80.2 | 6.5 | 67.5 | (2) | 154.2 | ||||||||||
Operating income (loss) | 283.2 | 15.5 | (124.0 | ) | 174.7 | ||||||||||
Interest expense | (50.6 | ) | |||||||||||||
Other expense, net | (6.2 | ) | |||||||||||||
Earnings before income taxes | 117.9 | ||||||||||||||
Income tax expense | 19.2 | ||||||||||||||
Net earnings | $ | 98.7 | |||||||||||||
Balance sheet data: | |||||||||||||||
Total assets | $ | 3,225.6 | $ | 353.4 | $ | 134.5 | $ | 3,713.5 | |||||||
Goodwill | $ | 2,108.7 | $ | 191.8 | $ | — | $ | 2,300.5 |
(1) | Revenues for Corporate and Other represent deferred revenue purchase accounting adjustments recorded in accordance with GAAP. |
(2) | Depreciation and amortization for Corporate and Other primarily represents net incremental depreciation and amortization adjustments associated with the application of purchase accounting recorded in accordance with GAAP. |
|
• | Black Knight Holdings, Inc. ("BKHI"), a wholly-owned subsidiary of FNF, contributed all of its 83.3 million shares of BKFS Class B common stock and all of its units of Black Knight Financial Services, LLC ("BKFS LLC") to New BKH in exchange for 100% of the shares of New BKH common stock; |
• | Following which BKHI converted into a limited liability company and distributed to FNF all of the shares of New BKH common stock held by BKHI; |
• | Immediately thereafter, FNF distributed the shares of New BKH common stock to the holders of FNF Group common stock on a pro-rata basis (the "Spin-off"); |
• | Immediately following the Spin-off, Merger Sub One merged with and into New BKH (the "New BKH merger"); |
• | In the New BKH merger, each outstanding share of New BKH common stock (other than shares owned by New BKH) was exchanged for one share of Black Knight, Inc. common stock. New BKH shares owned by New BKH immediately prior to the New BKH merger were canceled for no consideration. As a result of the Spin-Off and the New BKH merger, FNF Group shareholders received 0.3066322 shares of Black Knight, Inc. common stock for each share of FNF Group common stock they held; |
• | Immediately following the New BKH merger, Merger Sub Two merged with and into Black Knight Financial Services, Inc. (the "BKFS merger"); |
• | In the BKFS merger, each outstanding share of BKFS Class A common stock (other than shares owned by BKFS) was exchanged for one share of Black Knight, Inc. common stock. Shares of BKFS Class A common stock owned by BKFS, otherwise referred to as treasury stock, immediately prior to the BKFS merger were canceled for no consideration; and |
• | Black Knight, Inc. is the public company following the completion of the transactions above which are collectively referred to as the "Distribution". |
|
September 30, 2017 | December 31, 2016 | ||||||
Unrestricted: | |||||||
Cash | $ | 87.0 | $ | 129.8 | |||
Cash equivalents | 57.2 | 1.8 | |||||
Total unrestricted cash and cash equivalents | 144.2 | 131.6 | |||||
Restricted cash equivalents (1) | 2.0 | 2.3 | |||||
Total cash and cash equivalents | $ | 146.2 | $ | 133.9 |
September 30, 2017 | December 31, 2016 | ||||||
Trade receivables — billed | $ | 129.1 | $ | 115.4 | |||
Trade receivables — unbilled | 42.4 | 42.6 | |||||
Total trade receivables | 171.5 | 158.0 | |||||
Allowance for doubtful accounts | (2.3 | ) | (2.2 | ) | |||
Total trade receivables, net | $ | 169.2 | $ | 155.8 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Property and equipment | $ | 7.3 | $ | 7.2 | $ | 21.7 | $ | 21.4 | |||||||
Computer software | 21.2 | 20.6 | 62.4 | 57.5 | |||||||||||
Other intangible assets | 16.9 | 20.5 | 50.9 | 56.2 | |||||||||||
Deferred contract costs | 5.9 | 8.5 | 19.2 | 19.1 | |||||||||||
Total | $ | 51.3 | $ | 56.8 | $ | 154.2 | $ | 154.2 |
Goodwill | $ | 3.0 | |
Computer software | (2.6 | ) | |
Accrued compensation and benefits | (0.3 | ) | |
Other intangible assets | (0.1 | ) |
|
September 30, 2017 | December 31, 2016 | ||||||||||
Shares | Ownership Percentage | Shares | Ownership Percentage | ||||||||
Black Knight, Inc. common stock: | |||||||||||
THL and its affiliates | 35.1 | 22.9 | % | — | — | % | |||||
Restricted shares | 1.9 | 1.2 | % | — | — | % | |||||
Other, including those publicly traded | 116.5 | 75.9 | % | — | — | % | |||||
Total shares of Black Knight, Inc. common stock | 153.5 | 100.0 | % | — | — | % | |||||
BKFS Class A common stock: | |||||||||||
THL and its affiliates | — | — | % | 39.3 | 25.5 | % | |||||
Restricted shares | — | — | % | 2.9 | 1.9 | % | |||||
Other, including those publicly traded | — | — | % | 26.9 | 17.5 | % | |||||
Total shares of Class A common stock | — | — | % | 69.1 | 44.9 | % | |||||
BKFS Class B common stock: | |||||||||||
FNF subsidiary | — | — | % | 83.3 | 54.1 | % | |||||
THL and its affiliates | — | — | % | 1.5 | 1.0 | % | |||||
Total shares of Class B common stock | — | — | % | 84.8 | 55.1 | % | |||||
Total shares of BKFS common stock | — | — | % | 153.9 | 100.0 | % |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Data and analytics services | $ | 5.7 | $ | 12.3 | $ | 18.4 | $ | 34.2 | |||||||
Servicing, origination and default software services | 8.1 | 6.9 | 24.8 | 19.2 | |||||||||||
Total related party revenues | $ | 13.8 | $ | 19.2 | $ | 43.2 | $ | 53.4 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Data entry, indexing services and other operating expenses | $ | 1.4 | $ | 2.4 | $ | 3.9 | $ | 7.3 | |||||||
Corporate services | 2.4 | 2.4 | 7.4 | 7.6 | |||||||||||
Technology and corporate services | (0.4 | ) | (0.8 | ) | (1.3 | ) | (2.4 | ) | |||||||
Total related party expenses, net | $ | 3.4 | $ | 4.0 | $ | 10.0 | $ | 12.5 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenues | $ | 13.8 | $ | 19.2 | $ | 43.2 | $ | 53.4 | |||||||
Operating expenses | 3.4 | 3.8 | 9.8 | 11.5 | |||||||||||
Guarantee fee | — | 0.9 | 1.2 | 2.9 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Operating expenses | $ | — | $ | 0.2 | $ | 0.2 | $ | 1.0 | |||||||
Software and software-related purchases | — | — | — | 1.1 |
|
September 30, 2017 | December 31, 2016 | ||||||||||||||||||||||||||||||
Principal | Debt Issuance Costs | Discount | Total | Principal | Debt Issuance Costs | Premium (Discount) | Total | ||||||||||||||||||||||||
Term A Loan | $ | 1,017.1 | $ | (7.5 | ) | $ | — | $ | 1,009.6 | $ | 740.0 | $ | (7.0 | ) | $ | — | $ | 733.0 | |||||||||||||
Term B Loan | 391.0 | (2.6 | ) | (1.5 | ) | 386.9 | 394.0 | (3.4 | ) | (0.8 | ) | 389.8 | |||||||||||||||||||
Revolving Credit Facility | 150.0 | (4.5 | ) | — | 145.5 | 50.0 | (3.7 | ) | — | 46.3 | |||||||||||||||||||||
Senior Notes, issued at par | — | — | — | — | 390.0 | — | 11.1 | 401.1 | |||||||||||||||||||||||
Total long-term debt | 1,558.1 | (14.6 | ) | (1.5 | ) | 1,542.0 | 1,574.0 | (14.1 | ) | 10.3 | 1,570.2 | ||||||||||||||||||||
Less: Current portion of long-term debt | 55.5 | (0.4 | ) | — | 55.1 | 64.0 | (0.6 | ) | — | 63.4 | |||||||||||||||||||||
Long-term debt, net of current portion | $ | 1,502.6 | $ | (14.2 | ) | $ | (1.5 | ) | $ | 1,486.9 | $ | 1,510.0 | $ | (13.5 | ) | $ | 10.3 | $ | 1,506.8 |
2017 (remaining) | $ | 13.9 | |
2018 | 55.5 | ||
2019 | 81.3 | ||
2020 | 107.0 | ||
2021 | 132.7 | ||
Thereafter | 1,167.7 | ||
Total | $ | 1,558.1 |
|
Shares | Weighted Average Grant Date Fair Value | |||||
Balance, December 31, 2016 | 2,908,374 | * | ||||
Granted | 982,764 | $ | 38.31 | |||
Forfeited | (123,824 | ) | $ | 34.42 | ||
Vested | (1,840,719 | ) | * | |||
Balance, September 30, 2017 | 1,926,595 | * |
* | The BKFS LLC profits interest units that were converted into restricted shares in connection with our initial public offering had a weighted average grant date fair value of $2.10 per unit. The fair value of the restricted shares at the date of conversion, May 20, 2015, was $24.50 per share. The original grant date fair value of the vested restricted shares, which were originally granted as profits interests units, was $2.01 per unit. |
|
Nine months ended September 30, 2017 | |||||||||||||||
Software Solutions | Data and Analytics | Corporate and Other | Total | ||||||||||||
Revenues | $ | 665.6 | $ | 122.1 | $ | (3.6 | ) | (1) | $ | 784.1 | |||||
Expenses: | |||||||||||||||
Operating expenses | 277.7 | 99.2 | 51.3 | 428.2 | |||||||||||
Transition and integration costs | — | — | 8.5 | 8.5 | |||||||||||
EBITDA | 387.9 | 22.9 | (63.4 | ) | 347.4 | ||||||||||
Depreciation and amortization | 74.9 | 11.0 | 68.3 | (2) | 154.2 | ||||||||||
Operating income (loss) | 313.0 | 11.9 | (131.7 | ) | 193.2 | ||||||||||
Interest expense | (44.8 | ) | |||||||||||||
Other expense, net | (17.1 | ) | |||||||||||||
Earnings before income taxes | 131.3 | ||||||||||||||
Income tax expense | 24.3 | ||||||||||||||
Net earnings | $ | 107.0 | |||||||||||||
Balance sheet data: | |||||||||||||||
Total assets | $ | 3,153.4 | $ | 352.0 | $ | 244.6 | $ | 3,750.0 | |||||||
Goodwill | $ | 2,115.0 | $ | 191.8 | $ | — | $ | 2,306.8 |
(1) | Revenues for Corporate and Other represent deferred revenue purchase accounting adjustments recorded in accordance with GAAP. |
(2) | Depreciation and amortization for Corporate and Other primarily represents net incremental depreciation and amortization adjustments associated with the application of purchase accounting recorded in accordance with GAAP. |
Nine months ended September 30, 2016 | |||||||||||||||
Software Solutions | Data and Analytics | Corporate and Other | Total | ||||||||||||
Revenues | $ | 636.6 | $ | 133.7 | $ | (5.8 | ) | (1) | $ | 764.5 | |||||
Expenses: | |||||||||||||||
Operating expenses | 273.2 | 111.7 | 48.5 | 433.4 | |||||||||||
Transition and integration costs | — | — | 2.2 | 2.2 | |||||||||||
EBITDA | 363.4 | 22.0 | (56.5 | ) | 328.9 | ||||||||||
Depreciation and amortization | 80.2 | 6.5 | 67.5 | (2) | 154.2 | ||||||||||
Operating income (loss) | 283.2 | 15.5 | (124.0 | ) | 174.7 | ||||||||||
Interest expense | (50.6 | ) | |||||||||||||
Other expense, net | (6.2 | ) | |||||||||||||
Earnings before income taxes | 117.9 | ||||||||||||||
Income tax expense | 19.2 | ||||||||||||||
Net earnings | $ | 98.7 | |||||||||||||
Balance sheet data: | |||||||||||||||
Total assets | $ | 3,225.6 | $ | 353.4 | $ | 134.5 | $ | 3,713.5 | |||||||
Goodwill | $ | 2,108.7 | $ | 191.8 | $ | — | $ | 2,300.5 |
(1) | Revenues for Corporate and Other represent deferred revenue purchase accounting adjustments recorded in accordance with GAAP. |
(2) | Depreciation and amortization for Corporate and Other primarily represents net incremental depreciation and amortization adjustments associated with the application of purchase accounting recorded in accordance with GAAP. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|