| Goodwill
|
|
|
|
|
|
|
|
• | the amendment and restatement of our certificate of incorporation to authorize the issuance of two classes of common stock, Class A and Class B, which generally vote as a single class on all matters submitted for a vote to shareholders; |
• | the issuance of shares of Class B common stock by us to FNF and certain Thomas H. Lee Partners, L.P. ("THL") affiliates ("THL Affiliates"), former holders of membership interests in BKFS LLC ("Units"). Class B common stock is neither registered nor publicly traded and does not entitle the holders thereof to any of the economic rights, including rights to dividends and distributions upon liquidation, that would be provided to holders of Class A common stock; and the total voting power of the Class B common stock is equal to the percentage of Units not held by us; |
• | the issuance of shares of Class A common stock and a $17.3 million cash payment to certain THL Affiliates, in connection with the merger of certain THL affiliated entities (the "THL Intermediaries") with and into us, pursuant to which we acquired the Units held by the THL Intermediaries; |
• | the issuance of shares of Class A common stock by Black Knight to the investors in the IPO; |
• | the contribution by us of the net cash proceeds received in the IPO to BKFS LLC in exchange for 44.5% of the Units and a managing member's membership interest in BKFS LLC; |
• | the conversion of all outstanding equity incentive awards in the form of profits interests in BKFS LLC into restricted shares of our Class A common stock; and |
• | the restatement of the limited liability company agreement ("LLC Agreement") to provide for the governance and control of BKFS LLC by Black Knight as its managing member and to establish the terms upon which other holders of Units may exchange their Units, and a corresponding number of shares of Class B common stock for, at our option, shares of Class A common stock on a one-for-one basis or a cash payment from BKFS LLC. |
Gross proceeds | $ | 507.2 | ||
Less: | ||||
Underwriters' discount | 27.9 | |||
IPO-related expenses | 4.2 | |||
Partial redemption of 5.75% Senior Notes due 2023 (Note 11) | 204.8 | |||
Call premium on partial redemption of 5.75% Senior Notes due 2023 | 11.8 | |||
Interest on partial redemption of 5.75% Senior Notes due 2023 | 1.4 | |||
Cash payment to THL Intermediaries | 17.3 | |||
Partial repayment of principal on other outstanding long-term debt | 203.0 | |||
Refinancing expenses | 20.6 | |||
Cash to balance sheet | 16.2 | |||
Unused proceeds | $ | — |
|
Cash and cash equivalents | $ | 61.4 | |
Trade receivables | 103.0 | ||
Income tax receivable | 26.9 | ||
Prepaid expenses and other assets, including indefinite-lived intangible assets | 187.7 | ||
Property and equipment | 140.4 | ||
Computer software | 490.2 | ||
Other intangible assets | 504.9 | ||
Deferred income taxes, net | 0.3 | ||
Goodwill | 2,148.5 | ||
Total assets | 3,663.3 | ||
Long-term debt | 623.3 | ||
Deferred revenues | 35.8 | ||
Legal and regulatory accrual | 14.0 | ||
Other liabilities | 197.3 | ||
Total liabilities | 870.4 | ||
Net assets | $ | 2,792.9 |
|
• | Level 1 inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets that we have the ability to access. |
• | Level 2 inputs to the valuation methodology include: |
◦ | quoted prices for similar assets or liabilities in active markets; |
◦ | quoted prices for identical or similar assets or liabilities in inactive markets; |
◦ | inputs other than quoted prices that are observable for the asset or liability; and |
◦ | inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
• | Level 3 inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
December 31, | |||||||
2016 | 2015 | ||||||
Unrestricted: | |||||||
Cash | $ | 129.8 | $ | 52.3 | |||
Cash equivalents | 1.8 | 130.1 | |||||
Total unrestricted cash and cash equivalents | 131.6 | 182.4 | |||||
Restricted cash equivalents (1) | 2.3 | 3.6 | |||||
Total cash and cash equivalents | $ | 133.9 | $ | 186.0 |
(1) | Restricted cash equivalents relate to our subsidiary, I-Net Reinsurance Limited, and are held in trust until the final reinsurance policy is canceled. |
December 31, | |||||||
2016 | 2015 | ||||||
Trade receivables — billed | $ | 115.4 | $ | 102.7 | |||
Trade receivables — unbilled | 42.6 | 38.5 | |||||
Total trade receivables | 158.0 | 141.2 | |||||
Allowance for doubtful accounts | (2.2 | ) | (2.5 | ) | |||
Total trade receivables, net | $ | 155.8 | $ | 138.7 |
Beginning balance | Bad debt expense | Write-offs, net of recoveries | Transfers and acquisitions | Ending balance | ||||||||||||||||
Year ended December 31, 2014 | $ | — | $ | (1.5 | ) | $ | 0.1 | $ | (0.2 | ) | $ | (1.6 | ) | |||||||
Year ended December 31, 2015 | (1.6 | ) | (2.1 | ) | 1.1 | 0.1 | (2.5 | ) | ||||||||||||
Year ended December 31, 2016 | (2.5 | ) | (0.6 | ) | 0.9 | — | (2.2 | ) |
December 31, | |||||||
2016 | 2015 | ||||||
Prepaid expenses | $ | 37.2 | $ | 25.0 | |||
Other current assets | 8.2 | 3.2 | |||||
Prepaid expenses and other current assets | $ | 45.4 | $ | 28.2 |
Year ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Property and equipment | $ | 28.4 | $ | 28.4 | $ | 29.6 | |||||
Computer software | 78.0 | 70.3 | 65.2 | ||||||||
Other intangible assets | 76.4 | 86.4 | 93.0 | ||||||||
Deferred contract costs | 25.5 | 9.2 | 1.0 | ||||||||
Total | $ | 208.3 | $ | 194.3 | $ | 188.8 |
|
Cash paid from cash on hand | $ | 95.6 | |
Cash paid from Revolving Credit Facility (Note 11) | 25.0 | ||
Less: cash acquired | (5.6 | ) | |
Total consideration paid, net | $ | 115.0 |
Total purchase price consideration | $ | 115.0 | |
Trade receivables | $ | 3.8 | |
Prepaid expenses and other current assets | 3.9 | ||
Property and equipment | 1.1 | ||
Computer software | 14.0 | ||
Other intangible assets (Note 9) | 35.2 | ||
Goodwill (Note 10) | 64.0 | ||
Total assets acquired | 122.0 | ||
Trade accounts payable and other accrued liabilities | 4.5 | ||
Accrued compensation and benefits | 1.1 | ||
Deferred revenues | 1.4 | ||
Total liabilities assumed | 7.0 | ||
Net assets acquired | $ | 115.0 |
Cash paid from Revolving Credit Facility (Note 11) | $ | 30.0 | |
Cash paid from cash on hand | 6.0 | ||
Less: cash acquired | (0.8 | ) | |
Total consideration paid, net | $ | 35.2 |
Total purchase price consideration | $ | 35.2 | |
Trade receivables | $ | 0.4 | |
Prepaid expenses and other current assets | 0.7 | ||
Property and equipment | 0.1 | ||
Computer software | 5.7 | ||
Other intangible assets (Note 9) | 10.5 | ||
Goodwill (Note 10) | 19.7 | ||
Total assets acquired | 37.1 | ||
Trade accounts payable and other accrued liabilities | 1.4 | ||
Deferred revenues | 0.5 | ||
Total liabilities assumed | 1.9 | ||
Net assets acquired | $ | 35.2 |
Gross carrying value | Weighted average estimated life (in years) | ||||||||||||
eLynx | Motivity | Total | |||||||||||
Computer software | $ | 14.0 | $ | 5.7 | $ | 19.7 | 5 | ||||||
Property and equipment | 1.1 | 0.1 | 1.2 | 3 | |||||||||
Other intangible assets: | |||||||||||||
Customer relationships | 34.6 | 8.4 | 43.0 | 10 | |||||||||
Trade names | 0.4 | 1.7 | 2.1 | 8 | |||||||||
Non-compete agreements | 0.2 | 0.4 | 0.6 | 4 | |||||||||
Total Other intangible assets (Note 9) | 35.2 | 10.5 | 45.7 | ||||||||||
Total gross carrying value | $ | 50.3 | $ | 16.3 | $ | 66.6 |
|
December 31, 2016 | December 31, 2015 | ||||||||||
Shares | Ownership percentage | Shares | Ownership percentage | ||||||||
Class A common stock: | |||||||||||
THL and its affiliates | 39.3 | 25.5 | % | 39.3 | 25.7 | % | |||||
Restricted shares | 2.9 | 1.9 | % | 3.9 | 2.5 | % | |||||
Other, including those publicly traded | 26.9 | 17.5 | % | 25.1 | 16.4 | % | |||||
Total shares of Class A common stock | 69.1 | 44.9 | % | 68.3 | 44.6 | % | |||||
Class B common stock: | |||||||||||
FNF | 83.3 | 54.1 | % | 83.3 | 54.4 | % | |||||
THL and its affiliates | 1.5 | 1.0 | % | 1.5 | 1.0 | % | |||||
Total shares of Class B common stock | 84.8 | 55.1 | % | 84.8 | 55.4 | % | |||||
Total common stock outstanding | 153.9 | 100.0 | % | 153.1 | 100.0 | % |
Year ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Revenues | $ | 73.5 | $ | 68.5 | $ | 71.8 | |||||
Operating expenses | 15.6 | 8.0 | (3.3 | ) | |||||||
Management fees (1) | — | 2.3 | 5.8 | ||||||||
Interest expense (2) | 3.9 | 39.5 | 97.5 |
(1) | Amounts are included in Transition and integration costs on the Consolidated Statements of Operations and Comprehensive Earnings (Loss). |
(2) | Amounts include guarantee fee (see below). |
Year ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Operating expenses | $ | 1.3 | $ | 1.6 | $ | 1.6 | |||||
Management fees (1) | — | 1.3 | 3.2 | ||||||||
Software and software-related purchases | 1.1 | 1.4 | 2.2 |
(1) | Amounts are included in Transition and integration costs on the Consolidated Statements of Operations and Comprehensive Earnings (Loss). |
Year ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Data and analytics services | $ | 47.2 | $ | 48.1 | $ | 55.4 | |||||
Servicing, origination and default technology services | 26.3 | 20.4 | 16.4 | ||||||||
Total related party revenues | $ | 73.5 | $ | 68.5 | $ | 71.8 |
Year ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Data entry, indexing services and other operating expenses | $ | 9.6 | $ | 8.7 | $ | 11.8 | |||||
Corporate services | 10.4 | 8.8 | 12.4 | ||||||||
Technology and corporate services | (3.1 | ) | (7.9 | ) | (25.9 | ) | |||||
Total related party expenses, net | $ | 16.9 | $ | 9.6 | $ | (1.7 | ) |
|
December 31, | |||||||
2016 | 2015 | ||||||
Land | $ | 11.9 | $ | 11.9 | |||
Buildings and improvements | 64.1 | 62.3 | |||||
Leasehold improvements | 4.8 | 4.7 | |||||
Computer equipment | 172.5 | 128.8 | |||||
Furniture, fixtures and other equipment | 9.2 | 6.1 | |||||
Property and equipment | 262.5 | 213.8 | |||||
Accumulated depreciation and amortization | (89.5 | ) | (61.8 | ) | |||
Property and equipment, net | $ | 173.0 | $ | 152.0 |
|
December 31, | |||||||
2016 | 2015 | ||||||
Internally developed software | $ | 634.9 | $ | 578.1 | |||
Purchased software | 42.4 | 37.8 | |||||
Computer software | 677.3 | 615.9 | |||||
Accumulated amortization | (227.3 | ) | (149.4 | ) | |||
Computer software, net | $ | 450.0 | $ | 466.5 |
2017 (1) | $ | 83.7 | |
2018 | 85.0 | ||
2019 | 74.7 | ||
2020 | 66.8 | ||
2021 | 52.7 |
(1) | Assumes assets not in service as of December 31, 2016 are placed in service equally throughout the year. |
|
December 31, 2016 | December 31, 2015 | |||||||||||||||||||||||
Gross carrying amount | Accumulated amortization | Net carrying amount | Gross carrying amount | Accumulated amortization | Net carrying amount | |||||||||||||||||||
Customer relationships | $ | 557.8 | $ | (260.7 | ) | $ | 297.1 | $ | 514.8 | $ | (186.3 | ) | $ | 328.5 | ||||||||||
Other | 12.5 | (10.1 | ) | 2.4 | 9.8 | (8.1 | ) | 1.7 | ||||||||||||||||
Total intangible assets | $ | 570.3 | $ | (270.8 | ) | $ | 299.5 | $ | 524.6 | $ | (194.4 | ) | $ | 330.2 |
2017 | $ | 67.8 | |
2018 | 56.5 | ||
2019 | 55.8 | ||
2020 | 45.0 | ||
2021 | 34.2 |
|
Technology | Data and Analytics | Corporate and Other | Total | ||||||||||||
Balance, December 31, 2014 | $ | 2,048.0 | $ | 172.1 | $ | — | $ | 2,220.1 | |||||||
Activity | — | — | — | — | |||||||||||
Balance, December 31, 2015 | 2,048.0 | 172.1 | — | 2,220.1 | |||||||||||
Increases to goodwill related to: | |||||||||||||||
eLynx acquisition (Note 4) | 64.0 | — | — | 64.0 | |||||||||||
Motivity acquisition (Note 4) | — | 19.7 | — | 19.7 | |||||||||||
Balance, December 31, 2016 | $ | 2,112.0 | $ | 191.8 | $ | — | $ | 2,303.8 |
|
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||||||||||
Principal | Debt issuance costs | Premium (discount) | Total | Principal | Debt issuance costs | Premium (discount) | Total | ||||||||||||||||||||||||
Term A Loan | $ | 740.0 | $ | (7.0 | ) | $ | — | $ | 733.0 | $ | 780.0 | $ | (9.4 | ) | $ | — | $ | 770.6 | |||||||||||||
Term B Loan | 394.0 | (3.4 | ) | (0.8 | ) | 389.8 | 398.0 | (3.9 | ) | (0.9 | ) | 393.2 | |||||||||||||||||||
Revolving Credit Facility | 50.0 | (3.7 | ) | — | 46.3 | 100.0 | (4.8 | ) | — | 95.2 | |||||||||||||||||||||
Senior Notes, issued at par | 390.0 | — | 11.1 | 401.1 | 390.0 | — | 12.5 | 402.5 | |||||||||||||||||||||||
Total long-term debt | 1,574.0 | (14.1 | ) | 10.3 | 1,570.2 | 1,668.0 | (18.1 | ) | 11.6 | 1,661.5 | |||||||||||||||||||||
Less: Current portion of long-term debt | 64.0 | (0.6 | ) | — | 63.4 | 44.0 | (0.5 | ) | — | 43.5 | |||||||||||||||||||||
Long-term debt, net of current portion | $ | 1,510.0 | $ | (13.5 | ) | $ | 10.3 | $ | 1,506.8 | $ | 1,624.0 | $ | (17.6 | ) | $ | 11.6 | $ | 1,618.0 |
Payment Dates | Percentage | |
September 30, 2015 through and including June 30, 2017 | 1.25% | |
Commencing on September 30, 2017 through and including June 30, 2019 | 2.50% | |
Commencing on September 30, 2019 through and including March 31, 2020 | 3.75% |
Redemption Period | Percentage | |
October 15, 2017 to October 14, 2018 | 102.875% | |
October 15, 2018 to October 14, 2019 | 101.917% | |
October 15, 2019 to October 14, 2020 | 100.958% | |
October 15, 2020 and thereafter | 100.000% |
Balance Sheet Account | December 31, 2016 | |||
Other non-current liabilities | $ | 2.2 |
Year ended December 31, 2016 | |||||||
Amount of loss recognized in OCE | Amount of loss reclassified from Accumulated OCE into Net earnings | ||||||
Swap agreements | |||||||
Attributable to noncontrolling interests | $ | (2.2 | ) | $ | 1.0 | ||
Attributable to Black Knight | (1.1 | ) | 0.5 | ||||
Total | $ | (3.3 | ) | $ | 1.5 |
2017 | $ | 64.0 | |
2018 | 84.0 | ||
2019 | 104.0 | ||
2020 | 554.0 | ||
2021 | 4.0 | ||
Thereafter | 764.0 | ||
Total | $ | 1,574.0 |
|
2017 | $ | 9.4 | |
2018 | 6.1 | ||
2019 | 4.7 | ||
2020 | 2.9 | ||
2021 | 0.6 | ||
Thereafter | 0.1 | ||
Total | $ | 23.8 |
2017 | $ | 36.1 | |
2018 | 26.7 | ||
2019 | 0.7 | ||
2020 | 0.4 | ||
Total | $ | 63.9 |
|
Shares | Weighted average grant date fair value | |||||
Balance December 31, 2014 | — | $ | — | |||
Converted | 7,994,215 | * | ||||
Granted | 318,000 | $ | 32.37 | |||
Forfeited | (16,850 | ) | * | |||
Vested | (4,381,021 | ) | * | |||
Balance December 31, 2015 | 3,914,344 | * | ||||
Granted | 844,646 | $ | 28.56 | |||
Forfeited | (57,484 | ) | * | |||
Vested | (1,793,132 | ) | * | |||
Balance, December 31, 2016 | 2,908,374 | * |
* | The converted shares were originally BKFS LLC profits interests units with 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 forfeited and vested restricted shares, which were originally granted as profits interests units, was $2.01 per unit. |
|
Shares | Weighted average grant date fair value | |||||
Balance December 31, 2014 | — | $ | — | |||
Converted | 7,994,215 | * | ||||
Granted | 318,000 | $ | 32.37 | |||
Forfeited | (16,850 | ) | * | |||
Vested | (4,381,021 | ) | * | |||
Balance December 31, 2015 | 3,914,344 | * | ||||
Granted | 844,646 | $ | 28.56 | |||
Forfeited | (57,484 | ) | * | |||
Vested | (1,793,132 | ) | * | |||
Balance, December 31, 2016 | 2,908,374 | * |
* | The converted shares were originally BKFS LLC profits interests units with 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 forfeited and vested restricted shares, which were originally granted as profits interests units, was $2.01 per unit. |
|
Year ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Current: | |||||||||||
Federal | $ | 15.3 | $ | 0.5 | $ | (5.3 | ) | ||||
State | 6.0 | 0.7 | 0.1 | ||||||||
Foreign | 1.0 | 0.4 | — | ||||||||
Total current | 22.3 | 1.6 | (5.2 | ) | |||||||
Deferred: | |||||||||||
Federal | 5.0 | 11.3 | (0.1 | ) | |||||||
State | (1.1 | ) | 0.5 | — | |||||||
Foreign | (0.4 | ) | — | — | |||||||
Total deferred | 3.5 | 11.8 | (0.1 | ) | |||||||
Total income tax expense (benefit) | $ | 25.8 | $ | 13.4 | $ | (5.3 | ) |
Year ended December 31, | ||||||||
2016 | 2015 | 2014 | ||||||
Federal statutory rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
State income taxes, net of federal benefit | 2.0 | 1.3 | — | |||||
Noncontrolling interests | (19.2 | ) | (14.9 | ) | — | |||
Partnership income not subject to tax | — | (7.7 | ) | (22.2 | ) | |||
Tax credits | (0.6 | ) | (0.3 | ) | — | |||
Transaction costs | — | — | (8.1 | ) | ||||
Domestic Production Activities Deduction | (1.1 | ) | — | — | ||||
Other | 0.1 | 0.6 | — | |||||
Effective tax rate | 16.2 | % | 14.0 | % | 4.7 | % |
December 31, | |||||||
2016 | 2015 | ||||||
Deferred tax assets: | |||||||
Net operating loss carryovers | $ | — | $ | 10.1 | |||
Tax credit carryovers | — | 0.7 | |||||
State income tax | 1.6 | — | |||||
Other | 0.4 | 0.2 | |||||
Total deferred tax assets | 2.0 | 11.0 | |||||
Deferred tax liabilities: | |||||||
Partnership basis | (9.9 | ) | (15.6 | ) | |||
Other - foreign | — | (0.1 | ) | ||||
Total deferred tax liabilities | (9.9 | ) | (15.7 | ) | |||
Net deferred tax liability | $ | (7.9 | ) | $ | (4.7 | ) |
|
|
• | Technology — offers software and hosting solutions that support loan servicing, loan origination and settlement services. |
• | Data and Analytics — offers data and analytics solutions to the mortgage, real estate and capital markets industries. 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. |
Year ended December 31, 2016 | |||||||||||||||
Technology | Data and Analytics | Corporate and Other | Total | ||||||||||||
Revenues | $ | 855.8 | $ | 177.5 | $ | (7.3 | ) | (1) | $ | 1,026.0 | |||||
Expenses: | |||||||||||||||
Operating expenses | 368.0 | 151.0 | 63.6 | 582.6 | |||||||||||
Transition and integration costs | — | — | 2.3 | 2.3 | |||||||||||
EBITDA | 487.8 | 26.5 | (73.2 | ) | 441.1 | ||||||||||
Depreciation and amortization | 106.2 | 8.8 | 93.3 | (2) | 208.3 | ||||||||||
Operating income (loss) | 381.6 | 17.7 | (166.5 | ) | 232.8 | ||||||||||
Interest expense | (67.6 | ) | |||||||||||||
Other expense, net | (6.4 | ) | |||||||||||||
Earnings before income taxes | 158.8 | ||||||||||||||
Income tax expense | 25.8 | ||||||||||||||
Net earnings | $ | 133.0 | |||||||||||||
Balance sheet data: | |||||||||||||||
Total assets | $ | 3,196.7 | $ | 355.6 | $ | 209.7 | $ | 3,762.0 | |||||||
Goodwill | $ | 2,112.0 | $ | 191.8 | $ | — | $ | 2,303.8 |
(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. |
Year ended December 31, 2015 | |||||||||||||||
Technology | Data and Analytics | Corporate and Other | Total | ||||||||||||
Revenues | $ | 765.8 | $ | 174.3 | $ | (9.4 | ) | (1) | $ | 930.7 | |||||
Expenses: | |||||||||||||||
Operating expenses | 341.4 | 145.5 | 51.3 | 538.2 | |||||||||||
Transition and integration costs | — | — | 8.0 | 8.0 | |||||||||||
EBITDA | 424.4 | 28.8 | (68.7 | ) | 384.5 | ||||||||||
Depreciation and amortization | 93.3 | 7.2 | 93.8 | (2) | 194.3 | ||||||||||
Operating income (loss) | 331.1 | 21.6 | (162.5 | ) | 190.2 | ||||||||||
Interest expense | (89.8 | ) | |||||||||||||
Other expense, net | (4.6 | ) | |||||||||||||
Earnings before income taxes | 95.8 | ||||||||||||||
Income tax expense | 13.4 | ||||||||||||||
Net earnings | $ | 82.4 | |||||||||||||
Balance sheet data: | |||||||||||||||
Total assets | $ | 3,126.7 | $ | 312.1 | $ | 264.9 | $ | 3,703.7 | |||||||
Goodwill | $ | 2,048.0 | $ | 172.1 | $ | — | $ | 2,220.1 |
(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. |
Year ended December 31, 2014 | |||||||||||||||
Technology | Data and Analytics | Corporate and Other | Total | ||||||||||||
Revenues | $ | 708.2 | $ | 156.6 | $ | (12.7 | ) | (1) | $ | 852.1 | |||||
Expenses: | |||||||||||||||
Operating expenses | 338.2 | 140.2 | 36.5 | 514.9 | |||||||||||
Transition and integration costs | — | — | 119.3 | 119.3 | |||||||||||
EBITDA | 370.0 | 16.4 | (168.5 | ) | 217.9 | ||||||||||
Depreciation and amortization | 84.7 | 6.5 | 97.6 | (2) | 188.8 | ||||||||||
Operating income (loss) | 285.3 | 9.9 | (266.1 | ) | 29.1 | ||||||||||
Interest expense | (128.7 | ) | |||||||||||||
Other expense, net | (12.0 | ) | |||||||||||||
Loss from continuing operations before income taxes | (111.6 | ) | |||||||||||||
Income tax benefit | (5.3 | ) | |||||||||||||
Net loss from continuing operations | $ | (106.3 | ) |
(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. |
|
• | Level 1 inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets that we have the ability to access. |
• | Level 2 inputs to the valuation methodology include: |
◦ | quoted prices for similar assets or liabilities in active markets; |
◦ | quoted prices for identical or similar assets or liabilities in inactive markets; |
◦ | inputs other than quoted prices that are observable for the asset or liability; and |
◦ | inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
• | Level 3 inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
Year ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Property and equipment | $ | 28.4 | $ | 28.4 | $ | 29.6 | |||||
Computer software | 78.0 | 70.3 | 65.2 | ||||||||
Other intangible assets | 76.4 | 86.4 | 93.0 | ||||||||
Deferred contract costs | 25.5 | 9.2 | 1.0 | ||||||||
Total | $ | 208.3 | $ | 194.3 | $ | 188.8 |
|
Gross proceeds | $ | 507.2 | ||
Less: | ||||
Underwriters' discount | 27.9 | |||
IPO-related expenses | 4.2 | |||
Partial redemption of 5.75% Senior Notes due 2023 (Note 11) | 204.8 | |||
Call premium on partial redemption of 5.75% Senior Notes due 2023 | 11.8 | |||
Interest on partial redemption of 5.75% Senior Notes due 2023 | 1.4 | |||
Cash payment to THL Intermediaries | 17.3 | |||
Partial repayment of principal on other outstanding long-term debt | 203.0 | |||
Refinancing expenses | 20.6 | |||
Cash to balance sheet | 16.2 | |||
Unused proceeds | $ | — |
|
Total purchase price consideration | $ | 35.2 | |
Trade receivables | $ | 0.4 | |
Prepaid expenses and other current assets | 0.7 | ||
Property and equipment | 0.1 | ||
Computer software | 5.7 | ||
Other intangible assets (Note 9) | 10.5 | ||
Goodwill (Note 10) | 19.7 | ||
Total assets acquired | 37.1 | ||
Trade accounts payable and other accrued liabilities | 1.4 | ||
Deferred revenues | 0.5 | ||
Total liabilities assumed | 1.9 | ||
Net assets acquired | $ | 35.2 |
Total purchase price consideration | $ | 115.0 | |
Trade receivables | $ | 3.8 | |
Prepaid expenses and other current assets | 3.9 | ||
Property and equipment | 1.1 | ||
Computer software | 14.0 | ||
Other intangible assets (Note 9) | 35.2 | ||
Goodwill (Note 10) | 64.0 | ||
Total assets acquired | 122.0 | ||
Trade accounts payable and other accrued liabilities | 4.5 | ||
Accrued compensation and benefits | 1.1 | ||
Deferred revenues | 1.4 | ||
Total liabilities assumed | 7.0 | ||
Net assets acquired | $ | 115.0 |
Cash and cash equivalents | $ | 61.4 | |
Trade receivables | 103.0 | ||
Income tax receivable | 26.9 | ||
Prepaid expenses and other assets, including indefinite-lived intangible assets | 187.7 | ||
Property and equipment | 140.4 | ||
Computer software | 490.2 | ||
Other intangible assets | 504.9 | ||
Deferred income taxes, net | 0.3 | ||
Goodwill | 2,148.5 | ||
Total assets | 3,663.3 | ||
Long-term debt | 623.3 | ||
Deferred revenues | 35.8 | ||
Legal and regulatory accrual | 14.0 | ||
Other liabilities | 197.3 | ||
Total liabilities | 870.4 | ||
Net assets | $ | 2,792.9 |
|
December 31, | |||||||
2016 | 2015 | ||||||
Trade receivables — billed | $ | 115.4 | $ | 102.7 | |||
Trade receivables — unbilled | 42.6 | 38.5 | |||||
Total trade receivables | 158.0 | 141.2 | |||||
Allowance for doubtful accounts | (2.2 | ) | (2.5 | ) | |||
Total trade receivables, net | $ | 155.8 | $ | 138.7 |
Beginning balance | Bad debt expense | Write-offs, net of recoveries | Transfers and acquisitions | Ending balance | ||||||||||||||||
Year ended December 31, 2014 | $ | — | $ | (1.5 | ) | $ | 0.1 | $ | (0.2 | ) | $ | (1.6 | ) | |||||||
Year ended December 31, 2015 | (1.6 | ) | (2.1 | ) | 1.1 | 0.1 | (2.5 | ) | ||||||||||||
Year ended December 31, 2016 | (2.5 | ) | (0.6 | ) | 0.9 | — | (2.2 | ) |
|
Cash paid from cash on hand | $ | 95.6 | |
Cash paid from Revolving Credit Facility (Note 11) | 25.0 | ||
Less: cash acquired | (5.6 | ) | |
Total consideration paid, net | $ | 115.0 |
Cash paid from Revolving Credit Facility (Note 11) | $ | 30.0 | |
Cash paid from cash on hand | 6.0 | ||
Less: cash acquired | (0.8 | ) | |
Total consideration paid, net | $ | 35.2 |
Total purchase price consideration | $ | 35.2 | |
Trade receivables | $ | 0.4 | |
Prepaid expenses and other current assets | 0.7 | ||
Property and equipment | 0.1 | ||
Computer software | 5.7 | ||
Other intangible assets (Note 9) | 10.5 | ||
Goodwill (Note 10) | 19.7 | ||
Total assets acquired | 37.1 | ||
Trade accounts payable and other accrued liabilities | 1.4 | ||
Deferred revenues | 0.5 | ||
Total liabilities assumed | 1.9 | ||
Net assets acquired | $ | 35.2 |
Total purchase price consideration | $ | 115.0 | |
Trade receivables | $ | 3.8 | |
Prepaid expenses and other current assets | 3.9 | ||
Property and equipment | 1.1 | ||
Computer software | 14.0 | ||
Other intangible assets (Note 9) | 35.2 | ||
Goodwill (Note 10) | 64.0 | ||
Total assets acquired | 122.0 | ||
Trade accounts payable and other accrued liabilities | 4.5 | ||
Accrued compensation and benefits | 1.1 | ||
Deferred revenues | 1.4 | ||
Total liabilities assumed | 7.0 | ||
Net assets acquired | $ | 115.0 |
Gross carrying value | Weighted average estimated life (in years) | ||||||||||||
eLynx | Motivity | Total | |||||||||||
Computer software | $ | 14.0 | $ | 5.7 | $ | 19.7 | 5 | ||||||
Property and equipment | 1.1 | 0.1 | 1.2 | 3 | |||||||||
Other intangible assets: | |||||||||||||
Customer relationships | 34.6 | 8.4 | 43.0 | 10 | |||||||||
Trade names | 0.4 | 1.7 | 2.1 | 8 | |||||||||
Non-compete agreements | 0.2 | 0.4 | 0.6 | 4 | |||||||||
Total Other intangible assets (Note 9) | 35.2 | 10.5 | 45.7 | ||||||||||
Total gross carrying value | $ | 50.3 | $ | 16.3 | $ | 66.6 |
December 31, | |||||||
2016 | 2015 | ||||||
Land | $ | 11.9 | $ | 11.9 | |||
Buildings and improvements | 64.1 | 62.3 | |||||
Leasehold improvements | 4.8 | 4.7 | |||||
Computer equipment | 172.5 | 128.8 | |||||
Furniture, fixtures and other equipment | 9.2 | 6.1 | |||||
Property and equipment | 262.5 | 213.8 | |||||
Accumulated depreciation and amortization | (89.5 | ) | (61.8 | ) | |||
Property and equipment, net | $ | 173.0 | $ | 152.0 |
|
Year ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Data and analytics services | $ | 47.2 | $ | 48.1 | $ | 55.4 | |||||
Servicing, origination and default technology services | 26.3 | 20.4 | 16.4 | ||||||||
Total related party revenues | $ | 73.5 | $ | 68.5 | $ | 71.8 |
Year ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Data entry, indexing services and other operating expenses | $ | 9.6 | $ | 8.7 | $ | 11.8 | |||||
Corporate services | 10.4 | 8.8 | 12.4 | ||||||||
Technology and corporate services | (3.1 | ) | (7.9 | ) | (25.9 | ) | |||||
Total related party expenses, net | $ | 16.9 | $ | 9.6 | $ | (1.7 | ) |
Year ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Operating expenses | $ | 1.3 | $ | 1.6 | $ | 1.6 | |||||
Management fees (1) | — | 1.3 | 3.2 | ||||||||
Software and software-related purchases | 1.1 | 1.4 | 2.2 |
(1) | Amounts are included in Transition and integration costs on the Consolidated Statements of Operations and Comprehensive Earnings (Loss). |
Year ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Revenues | $ | 73.5 | $ | 68.5 | $ | 71.8 | |||||
Operating expenses | 15.6 | 8.0 | (3.3 | ) | |||||||
Management fees (1) | — | 2.3 | 5.8 | ||||||||
Interest expense (2) | 3.9 | 39.5 | 97.5 |
(1) | Amounts are included in Transition and integration costs on the Consolidated Statements of Operations and Comprehensive Earnings (Loss). |
(2) | Amounts include guarantee fee (see below). |
|
Gross carrying value | Weighted average estimated life (in years) | ||||||||||||
eLynx | Motivity | Total | |||||||||||
Computer software | $ | 14.0 | $ | 5.7 | $ | 19.7 | 5 | ||||||
Property and equipment | 1.1 | 0.1 | 1.2 | 3 | |||||||||
Other intangible assets: | |||||||||||||
Customer relationships | 34.6 | 8.4 | 43.0 | 10 | |||||||||
Trade names | 0.4 | 1.7 | 2.1 | 8 | |||||||||
Non-compete agreements | 0.2 | 0.4 | 0.6 | 4 | |||||||||
Total Other intangible assets (Note 9) | 35.2 | 10.5 | 45.7 | ||||||||||
Total gross carrying value | $ | 50.3 | $ | 16.3 | $ | 66.6 |
December 31, | |||||||
2016 | 2015 | ||||||
Land | $ | 11.9 | $ | 11.9 | |||
Buildings and improvements | 64.1 | 62.3 | |||||
Leasehold improvements | 4.8 | 4.7 | |||||
Computer equipment | 172.5 | 128.8 | |||||
Furniture, fixtures and other equipment | 9.2 | 6.1 | |||||
Property and equipment | 262.5 | 213.8 | |||||
Accumulated depreciation and amortization | (89.5 | ) | (61.8 | ) | |||
Property and equipment, net | $ | 173.0 | $ | 152.0 |
|
December 31, | |||||||
2016 | 2015 | ||||||
Internally developed software | $ | 634.9 | $ | 578.1 | |||
Purchased software | 42.4 | 37.8 | |||||
Computer software | 677.3 | 615.9 | |||||
Accumulated amortization | (227.3 | ) | (149.4 | ) | |||
Computer software, net | $ | 450.0 | $ | 466.5 |
2017 (1) | $ | 83.7 | |
2018 | 85.0 | ||
2019 | 74.7 | ||
2020 | 66.8 | ||
2021 | 52.7 |
2017 | $ | 67.8 | |
2018 | 56.5 | ||
2019 | 55.8 | ||
2020 | 45.0 | ||
2021 | 34.2 |
|
December 31, 2016 | December 31, 2015 | |||||||||||||||||||||||
Gross carrying amount | Accumulated amortization | Net carrying amount | Gross carrying amount | Accumulated amortization | Net carrying amount | |||||||||||||||||||
Customer relationships | $ | 557.8 | $ | (260.7 | ) | $ | 297.1 | $ | 514.8 | $ | (186.3 | ) | $ | 328.5 | ||||||||||
Other | 12.5 | (10.1 | ) | 2.4 | 9.8 | (8.1 | ) | 1.7 | ||||||||||||||||
Total intangible assets | $ | 570.3 | $ | (270.8 | ) | $ | 299.5 | $ | 524.6 | $ | (194.4 | ) | $ | 330.2 |
December 31, 2016 | December 31, 2015 | |||||||||||||||||||||||
Gross carrying amount | Accumulated amortization | Net carrying amount | Gross carrying amount | Accumulated amortization | Net carrying amount | |||||||||||||||||||
Customer relationships | $ | 557.8 | $ | (260.7 | ) | $ | 297.1 | $ | 514.8 | $ | (186.3 | ) | $ | 328.5 | ||||||||||
Other | 12.5 | (10.1 | ) | 2.4 | 9.8 | (8.1 | ) | 1.7 | ||||||||||||||||
Total intangible assets | $ | 570.3 | $ | (270.8 | ) | $ | 299.5 | $ | 524.6 | $ | (194.4 | ) | $ | 330.2 |
2017 (1) | $ | 83.7 | |
2018 | 85.0 | ||
2019 | 74.7 | ||
2020 | 66.8 | ||
2021 | 52.7 |
2017 | $ | 67.8 | |
2018 | 56.5 | ||
2019 | 55.8 | ||
2020 | 45.0 | ||
2021 | 34.2 |
|
Technology | Data and Analytics | Corporate and Other | Total | ||||||||||||
Balance, December 31, 2014 | $ | 2,048.0 | $ | 172.1 | $ | — | $ | 2,220.1 | |||||||
Activity | — | — | — | — | |||||||||||
Balance, December 31, 2015 | 2,048.0 | 172.1 | — | 2,220.1 | |||||||||||
Increases to goodwill related to: | |||||||||||||||
eLynx acquisition (Note 4) | 64.0 | — | — | 64.0 | |||||||||||
Motivity acquisition (Note 4) | — | 19.7 | — | 19.7 | |||||||||||
Balance, December 31, 2016 | $ | 2,112.0 | $ | 191.8 | $ | — | $ | 2,303.8 |
|
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||||||||||
Principal | Debt issuance costs | Premium (discount) | Total | Principal | Debt issuance costs | Premium (discount) | Total | ||||||||||||||||||||||||
Term A Loan | $ | 740.0 | $ | (7.0 | ) | $ | — | $ | 733.0 | $ | 780.0 | $ | (9.4 | ) | $ | — | $ | 770.6 | |||||||||||||
Term B Loan | 394.0 | (3.4 | ) | (0.8 | ) | 389.8 | 398.0 | (3.9 | ) | (0.9 | ) | 393.2 | |||||||||||||||||||
Revolving Credit Facility | 50.0 | (3.7 | ) | — | 46.3 | 100.0 | (4.8 | ) | — | 95.2 | |||||||||||||||||||||
Senior Notes, issued at par | 390.0 | — | 11.1 | 401.1 | 390.0 | — | 12.5 | 402.5 | |||||||||||||||||||||||
Total long-term debt | 1,574.0 | (14.1 | ) | 10.3 | 1,570.2 | 1,668.0 | (18.1 | ) | 11.6 | 1,661.5 | |||||||||||||||||||||
Less: Current portion of long-term debt | 64.0 | (0.6 | ) | — | 63.4 | 44.0 | (0.5 | ) | — | 43.5 | |||||||||||||||||||||
Long-term debt, net of current portion | $ | 1,510.0 | $ | (13.5 | ) | $ | 10.3 | $ | 1,506.8 | $ | 1,624.0 | $ | (17.6 | ) | $ | 11.6 | $ | 1,618.0 |
Payment Dates | Percentage | |
September 30, 2015 through and including June 30, 2017 | 1.25% | |
Commencing on September 30, 2017 through and including June 30, 2019 | 2.50% | |
Commencing on September 30, 2019 through and including March 31, 2020 | 3.75% |
2017 | $ | 64.0 | |
2018 | 84.0 | ||
2019 | 104.0 | ||
2020 | 554.0 | ||
2021 | 4.0 | ||
Thereafter | 764.0 | ||
Total | $ | 1,574.0 |
|
2017 | $ | 9.4 | |
2018 | 6.1 | ||
2019 | 4.7 | ||
2020 | 2.9 | ||
2021 | 0.6 | ||
Thereafter | 0.1 | ||
Total | $ | 23.8 |
2017 | $ | 36.1 | |
2018 | 26.7 | ||
2019 | 0.7 | ||
2020 | 0.4 | ||
Total | $ | 63.9 |
|
Shares | Weighted average grant date fair value | |||||
Balance December 31, 2014 | — | $ | — | |||
Converted | 7,994,215 | * | ||||
Granted | 318,000 | $ | 32.37 | |||
Forfeited | (16,850 | ) | * | |||
Vested | (4,381,021 | ) | * | |||
Balance December 31, 2015 | 3,914,344 | * | ||||
Granted | 844,646 | $ | 28.56 | |||
Forfeited | (57,484 | ) | * | |||
Vested | (1,793,132 | ) | * | |||
Balance, December 31, 2016 | 2,908,374 | * |
|
Year ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Current: | |||||||||||
Federal | $ | 15.3 | $ | 0.5 | $ | (5.3 | ) | ||||
State | 6.0 | 0.7 | 0.1 | ||||||||
Foreign | 1.0 | 0.4 | — | ||||||||
Total current | 22.3 | 1.6 | (5.2 | ) | |||||||
Deferred: | |||||||||||
Federal | 5.0 | 11.3 | (0.1 | ) | |||||||
State | (1.1 | ) | 0.5 | — | |||||||
Foreign | (0.4 | ) | — | — | |||||||
Total deferred | 3.5 | 11.8 | (0.1 | ) | |||||||
Total income tax expense (benefit) | $ | 25.8 | $ | 13.4 | $ | (5.3 | ) |
Year ended December 31, | ||||||||
2016 | 2015 | 2014 | ||||||
Federal statutory rate | 35.0 | % | 35.0 | % | 35.0 | % | ||
State income taxes, net of federal benefit | 2.0 | 1.3 | — | |||||
Noncontrolling interests | (19.2 | ) | (14.9 | ) | — | |||
Partnership income not subject to tax | — | (7.7 | ) | (22.2 | ) | |||
Tax credits | (0.6 | ) | (0.3 | ) | — | |||
Transaction costs | — | — | (8.1 | ) | ||||
Domestic Production Activities Deduction | (1.1 | ) | — | — | ||||
Other | 0.1 | 0.6 | — | |||||
Effective tax rate | 16.2 | % | 14.0 | % | 4.7 | % |
December 31, | |||||||
2016 | 2015 | ||||||
Deferred tax assets: | |||||||
Net operating loss carryovers | $ | — | $ | 10.1 | |||
Tax credit carryovers | — | 0.7 | |||||
State income tax | 1.6 | — | |||||
Other | 0.4 | 0.2 | |||||
Total deferred tax assets | 2.0 | 11.0 | |||||
Deferred tax liabilities: | |||||||
Partnership basis | (9.9 | ) | (15.6 | ) | |||
Other - foreign | — | (0.1 | ) | ||||
Total deferred tax liabilities | (9.9 | ) | (15.7 | ) | |||
Net deferred tax liability | $ | (7.9 | ) | $ | (4.7 | ) |
|
Year ended December 31, 2016 | |||||||||||||||
Technology | Data and Analytics | Corporate and Other | Total | ||||||||||||
Revenues | $ | 855.8 | $ | 177.5 | $ | (7.3 | ) | (1) | $ | 1,026.0 | |||||
Expenses: | |||||||||||||||
Operating expenses | 368.0 | 151.0 | 63.6 | 582.6 | |||||||||||
Transition and integration costs | — | — | 2.3 | 2.3 | |||||||||||
EBITDA | 487.8 | 26.5 | (73.2 | ) | 441.1 | ||||||||||
Depreciation and amortization | 106.2 | 8.8 | 93.3 | (2) | 208.3 | ||||||||||
Operating income (loss) | 381.6 | 17.7 | (166.5 | ) | 232.8 | ||||||||||
Interest expense | (67.6 | ) | |||||||||||||
Other expense, net | (6.4 | ) | |||||||||||||
Earnings before income taxes | 158.8 | ||||||||||||||
Income tax expense | 25.8 | ||||||||||||||
Net earnings | $ | 133.0 | |||||||||||||
Balance sheet data: | |||||||||||||||
Total assets | $ | 3,196.7 | $ | 355.6 | $ | 209.7 | $ | 3,762.0 | |||||||
Goodwill | $ | 2,112.0 | $ | 191.8 | $ | — | $ | 2,303.8 |
(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. |
Year ended December 31, 2015 | |||||||||||||||
Technology | Data and Analytics | Corporate and Other | Total | ||||||||||||
Revenues | $ | 765.8 | $ | 174.3 | $ | (9.4 | ) | (1) | $ | 930.7 | |||||
Expenses: | |||||||||||||||
Operating expenses | 341.4 | 145.5 | 51.3 | 538.2 | |||||||||||
Transition and integration costs | — | — | 8.0 | 8.0 | |||||||||||
EBITDA | 424.4 | 28.8 | (68.7 | ) | 384.5 | ||||||||||
Depreciation and amortization | 93.3 | 7.2 | 93.8 | (2) | 194.3 | ||||||||||
Operating income (loss) | 331.1 | 21.6 | (162.5 | ) | 190.2 | ||||||||||
Interest expense | (89.8 | ) | |||||||||||||
Other expense, net | (4.6 | ) | |||||||||||||
Earnings before income taxes | 95.8 | ||||||||||||||
Income tax expense | 13.4 | ||||||||||||||
Net earnings | $ | 82.4 | |||||||||||||
Balance sheet data: | |||||||||||||||
Total assets | $ | 3,126.7 | $ | 312.1 | $ | 264.9 | $ | 3,703.7 | |||||||
Goodwill | $ | 2,048.0 | $ | 172.1 | $ | — | $ | 2,220.1 |
(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. |
Year ended December 31, 2014 | |||||||||||||||
Technology | Data and Analytics | Corporate and Other | Total | ||||||||||||
Revenues | $ | 708.2 | $ | 156.6 | $ | (12.7 | ) | (1) | $ | 852.1 | |||||
Expenses: | |||||||||||||||
Operating expenses | 338.2 | 140.2 | 36.5 | 514.9 | |||||||||||
Transition and integration costs | — | — | 119.3 | 119.3 | |||||||||||
EBITDA | 370.0 | 16.4 | (168.5 | ) | 217.9 | ||||||||||
Depreciation and amortization | 84.7 | 6.5 | 97.6 | (2) | 188.8 | ||||||||||
Operating income (loss) | 285.3 | 9.9 | (266.1 | ) | 29.1 | ||||||||||
Interest expense | (128.7 | ) | |||||||||||||
Other expense, net | (12.0 | ) | |||||||||||||
Loss from continuing operations before income taxes | (111.6 | ) | |||||||||||||
Income tax benefit | (5.3 | ) | |||||||||||||
Net loss from continuing operations | $ | (106.3 | ) |
(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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|