Black Knight Reports Third Quarter 2021 Financial Results

Rhea-AI Summary

Black Knight (BKI) reported strong Q3 2021 results with revenues of $378.0 million, a 21% increase year-over-year. Organic revenue growth stood at 10%, with operating income rising 39% to $82.7 million, resulting in an operating margin of 21.9%. However, net earnings fell to $53.4 million with diluted EPS declining to $0.34, partly due to a prior year non-cash gain. Adjusted EBITDA grew 19.5%, and the company raised its full-year revenue outlook to $1,466 million to $1,472 million.

Positive

• Revenues increased by 21% to $378.0 million.
• Organic revenue growth at 10%, reflecting strong business momentum.
• Operating income rose 39% to $82.7 million, with an operating margin of 21.9%.
• Adjusted EBITDA increased by 19.5%, indicating operational efficiency.
• Raised full-year revenue guidance to $1,466 million to $1,472 million.

Negative

• Net earnings decreased to $53.4 million, down from $127.8 million.
• Diluted EPS fell to $0.34 compared to $0.82 last year.
• Net earnings margin dropped to 12.2% from 36.7%.

JACKSONVILLE, Fla., Nov. 8, 2021 /PRNewswire/ -- Black Knight, Inc. (NYSE: BKI), a leading provider of software, data and analytics solutions to the mortgage and consumer loan, real estate and capital markets verticals, today announced unaudited financial results for the third quarter of 2021, as compared to the prior year quarter.

Third Quarter 2021 Highlights:

• Revenues of $378.0 million, an increase of 21%
• Organic revenue growth of 10%
• Operating income of $82.7 million, an increase of 39%; Operating margin of 21.9% compared to 19.0%
• Earnings before equity in earnings of unconsolidated affiliates, net of tax of $44.7 million, an increase of 60%
• Net earnings attributable to Black Knight of $53.4 million compared to $127.8 million; Diluted EPS of $0.34 compared to $0.82; Net earnings margin of 12.2% compared to 36.7%; The prior year period includes a non-cash gain of $88.2 million, or $0.56 per diluted share, as a result of Dun & Bradstreet Holdings, Inc.'s ("DNB") initial public offering and concurrent private placement
• Adjusted EBITDA of $184.8 million, an increase of 19.5%; Adjusted EBITDA margin was 48.9% compared to 49.5%
• Adjusted operating income of $148.3 million, an increase of 23%; Adjusted operating margin of 39.2% compared to 38.6%
• Adjusted net earnings of $93.1 million, an increase of 15%; Adjusted EPS of $0.60, an increase of 15%

Third Quarter 2021 Segment Highlights:

Software Solutions

• Revenues of $319.6 million, an increase of 23%; Organic revenue growth of 10%
• EBITDA of $182.5 million, an increase of 20%; EBITDA margin of 57.1% compared to 58.4%
• Operating income of $150.0 million, an increase of 24%; Operating margin of 46.9% compared to 46.6%

Data and Analytics

• Revenues of $58.4 million, an increase of 10%; Organic revenue growth of 7%
• EBITDA of $20.9 million, an increase of 14%; EBITDA margin of 35.8% compared to 34.5%
• Operating income of $17.0 million, an increase of 16%; Operating margin of 29.1% compared to 27.7%

Commentary:

Black Knight Chairman and Chief Executive Officer Anthony Jabbour said, "We are proud to deliver another quarter of outstanding results, driven by the success of both our sales efforts and our ability to deliver innovative solutions.  During the third quarter, we achieved Revenue growth of 21%, Organic revenue growth of 10%, Adjusted EBITDA growth of 19.5% and Adjusted EPS growth of 15%. We continue to see consistent strength and positive momentum in our business and are pleased to increase our full year outlook for the third consecutive quarter, now reflecting Revenue in the range of $1,466 million to $1,472 million, Adjusted EBITDA in the range of $720 million to $724 million and Adjusted EPS in the range of $2.34 to $2.36."

Other Highlights:

• During the third quarter of 2021, we repurchased 1.4 million shares of common stock for $100.0 million, or an average price of $73.32 per share. As of September 30, 2021, we had approximately 8.0 million shares remaining under our share repurchase authorization.
• As of September 30, 2021, we had cash and cash equivalents of $78.1 million, debt of $2,476.0 million and available capacity of $663.0 million on our revolving credit facility.

Jabbour continued, "Our strong performance reflects the consistent execution of our strategy to drive organic growth through the addition of new clients, the expansion of relationships with existing clients and the delivery of new innovative solutions.  The underlying fundamentals of our business remain very strong and based on the continued momentum of our transformation, we are updating our long-term revenue growth guidance to 7% to 9%, an increase from our prior view of 6% to 8% that was in place since our initial public offering 6 years ago."

Business Outlook

The following forward-looking statements reflect Black Knight's expectations as of today's date. Given the number of risk factors, uncertainties and assumptions discussed below, actual results may differ materially. Black Knight does not intend to update its forward-looking statements until its next quarterly results announcement, other than in publicly available statements.

Black Knight's updated full year 2021 outlook is as follows:

		2020		2021						Growth
		Actual		Low			High			Low		High
November 8, 2021 outlook (Updated)
Revenues	$	1,239		$	1,466		$	1,472		18%		19%
Organic revenue growth										9.5%		10%
Adjusted EBITDA	$	610		$	720		$	724		18%		19%
Adjusted EPS	$	2.11		$	2.34		$	2.36		11%		12%
August 5, 2021 outlook (Prior)
Revenues	$	1,239		$	1,447		$	1,463		17%		18%
Organic revenue growth										8%		9%
Adjusted EBITDA	$	610		$	704		$	716		15%		17%
Adjusted EPS	$	2.11		$	2.23		$	2.29		6%		9%

Definitions of non-GAAP financial measures and the reconciliations to the most directly comparable GAAP measures are provided in subsequent sections of the press release narrative and supplemental schedules. Black Knight has not provided a reconciliation of forward-looking Adjusted EBITDA and Adjusted EPS, including certain components of the forward-looking reconciliation, to the most directly comparable GAAP financial measures, due primarily to variability and difficulty in making accurate forecasts and projections of non-operating matters that may arise, as not all of the information necessary for a quantitative reconciliation is available to Black Knight without unreasonable effort. For the same reasons, Black Knight is unable to address the probable significance of the information.

Earnings Conference Call and Audio Webcast

Black Knight will host a conference call to discuss the third quarter 2021 financial results on November 8, 2021, at 8:30 a.m. ET. The conference call can be accessed live over the phone by dialing (877) 407–4018, or for international callers (201) 689–8471. A replay will be available from 11:30 a.m. ET on November 8, 2021, through November 15, 2021, by dialing (844) 512–2921, or for international callers (412) 317–6671. The replay passcode will be 13723821.

The call will also be webcast live from Black Knight's investor relations website at https://investor.blackknightinc.com. Following completion of the call, a recorded replay of the webcast will be available on the website.

About Black Knight

Black Knight, Inc. (NYSE:BKI) is an award-winning software, data and analytics company that delivers innovation in the mortgage lending and servicing and real estate industries, as well as the capital and secondary markets. Businesses leverage our robust, integrated solutions across the entire homeownership life cycle to help retain existing customers, gain new customers, mitigate risk and operate more effectively.

Our clients rely on our proven, comprehensive, scalable products and our unwavering commitment to delivering superior client support to achieve their strategic goals and better serve their customers. For more information on Black Knight, please visit www.blackknightinc.com.

Non-GAAP Financial Measures

This earnings release contains non-GAAP financial measures, including Adjusted revenues, Organic revenue growth, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted operating income, Adjusted operating margin, Adjusted net earnings and Adjusted EPS. These are important financial measures for us but are not financial measures as defined by generally accepted accounting principles ("GAAP"). The presentation of this financial information is not intended to be considered in isolation of or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

We use these non-GAAP financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. We believe these measures provide useful information about operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to key metrics used by management in its financial and operational decision making, including determining a portion of executive compensation. We also present these non-GAAP financial measures because we believe investors, analysts and rating agencies consider them useful in measuring our ability to meet our debt service obligations. By disclosing these non-GAAP financial measures, we believe we offer investors a greater understanding of, and an enhanced level of transparency into, the means by which our management operates the company.

These non-GAAP financial measures are not measures presented in accordance with GAAP, and our use of these terms may vary from that of others in our industry. These non-GAAP financial measures should not be considered as an alternative to revenues, operating income, operating margin, net earnings, net earnings per share, net earnings margin or any other measures derived in accordance with GAAP as measures of operating performance or liquidity. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are presented in the attached schedules.

Revenues, EBITDA, EBITDA margin, Operating income and Operating margin for the Software Solutions and Data and Analytics segments are presented in conformity with Accounting Standards Codification Topic 280, Segment Reporting. These measures are reported to the chief operating decision maker for purposes of making decisions about allocating resources to the segments and assessing their performance. For these reasons, these measures are excluded from the definition of non-GAAP financial measures under the Securities and Exchange Commission's ("SEC") Regulation G and Item 10(e) of Regulation S-K.

Adjusted revenues - We define Adjusted revenues as Revenues adjusted to include the revenues that were not recorded by Black Knight during the periods presented due to the deferred revenue purchase accounting adjustment recorded in accordance with GAAP. These adjustments are reflected in Corporate and Other.

Organic revenue growth - We define Organic revenue growth as Adjusted revenues, as defined above, for the current period compared to an adjusted revenue base for the prior period, which is adjusted to add pre-acquisition revenues of acquired businesses for the portion of the prior year matching the portion of the current year that we owned the acquired businesses.

Adjusted EBITDA - We define Adjusted EBITDA as Net earnings attributable to Black Knight, with adjustments to reflect the addition or elimination of certain statement of earnings items including, but not limited to:

• Depreciation and amortization;
• Impairment charges;
• Interest expense, net;
• Income tax expense;
• Other expense (income), net;
• Equity in losses (earnings) of unconsolidated affiliates, net of tax;
• (Gains) losses on sale of investments in unconsolidated affiliate, net of tax;
• Net earnings (losses) attributable to redeemable noncontrolling interests;
• deferred revenue purchase accounting adjustment;
• equity-based compensation, including certain related payroll taxes;
• costs associated with debt and/or equity offerings;
• acquisition-related costs, including costs pursuant to purchase agreements; and
• costs associated with expense reduction initiatives.

These adjustments are reflected in Corporate and Other.

Adjusted EBITDA margin - Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by Adjusted revenues.

Adjusted operating income - We define Adjusted operating income as Operating income, with adjustments to reflect the addition or elimination of certain statement of earnings items including, but not limited to:

• deferred revenue purchase accounting adjustment;
• equity-based compensation, including certain related payroll taxes;
• costs associated with debt and/or equity offerings;
• acquisition-related costs, including costs pursuant to purchase agreements;
• costs associated with expense reduction initiatives; and
• the net incremental depreciation and amortization adjustments associated with the application of purchase accounting.

These adjustments are reflected in Corporate and Other.

Adjusted operating margin - Adjusted operating margin is calculated by dividing Adjusted operating income by Adjusted revenues.

Adjusted net earnings - We define Adjusted net earnings as Net earnings attributable to Black Knight with adjustments to reflect the addition or elimination of certain statement of earnings items including, but not limited to:

• equity in losses (earnings) of unconsolidated affiliates, net of tax;
• (gains) losses on sale of investments in unconsolidated affiliate, net of tax;
• the net incremental depreciation and amortization adjustments associated with the application of purchase accounting;
• deferred revenue purchase accounting adjustment;
• equity-based compensation, including certain related payroll taxes;
• costs associated with debt and/or equity offerings;
• acquisition-related costs, including costs pursuant to purchase agreements;
• costs associated with expense reduction initiatives;
• costs and settlement (gains) losses associated with significant legal matters;
• adjustment for income tax expense primarily related to the tax effect of the non-GAAP adjustments; and
• adjustment for redeemable noncontrolling interests primarily related to the effect of the non-GAAP adjustments.

Adjusted EPS - Adjusted EPS is calculated by dividing Adjusted net earnings by the diluted weighted average shares of common stock outstanding.

Forward-Looking Statements

This press release contains forward-looking statements that involve a number of risks and uncertainties. Statements that are not historical facts, including statements regarding expectations, hopes, intentions or strategies regarding the future are forward-looking statements. Forward-looking statements are based on Black Knight management's beliefs, as well as assumptions made by, and information currently available to, them. Because such statements are based on expectations as to future financial and operating results and are not statements of fact, actual results may differ materially from those projected. Black Knight undertakes no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.

The risks and uncertainties that forward-looking statements are subject to include, but are not limited to:

• changes in general economic, business, regulatory and political conditions, including those resulting from pandemics such as COVID–19, particularly as they affect foreclosures and the mortgage industry;
• the outbreak of COVID–19 and measures to reduce its spread, including the effect of governmental or voluntary actions such as business shutdowns and stay-at-home orders;
• security breaches against our information systems or breaches involving our third-party vendors;
• our ability to maintain and grow our relationships with our clients;
• our ability to comply with or changes to the laws, rules and regulations that affect our and our clients' businesses;
• our ability to adapt our solutions to technological changes or evolving industry standards or to achieve our growth strategies;
• our ability to protect our proprietary software and information rights;
• the effect of any potential defects, development delays, installation difficulties or system failures on our business and reputation;
• risks associated with the availability of data;
• the effects of our existing leverage on our ability to make acquisitions and invest in our business;
• our ability to successfully consummate, integrate and achieve the intended benefits of acquisitions;
• risks associated with our investment in DNB and integrating and achieving the intended benefits of the acquisition of Optimal Blue, LLC ("Optimal Blue"); and
• other risks and uncertainties detailed in the "Statement Regarding Forward-Looking Information", "Risk Factors" and other sections of our Annual Report on Form 10–K for the year ended December 31, 2020 and other filings with the SEC.

 

BLACK KNIGHT, INC.
Consolidated Balance Sheets
(In millions)
(Unaudited)
		September 30, 2021			December 31, 2020
ASSETS
Current assets:
Cash and cash equivalents		$	78.1		$	34.7
Trade receivables, net			186.2			182.2
Prepaid expenses and other current assets			88.6			70.4
Total current assets			352.9			287.3
Property and equipment, net			153.9			163.1
Computer software, net			512.3			498.3
Other intangible assets, net			652.8			692.3
Goodwill			3,815.7			3,613.4
Investments in unconsolidated affiliates			475.2			470.5
Deferred contract costs, net			183.7			172.3
Other non-current assets			220.6			193.3
Total assets		$	6,367.1		$	6,090.5
LIABILITIES AND EQUITY
Current liabilities:
Trade accounts payable and other accrued liabilities		$	79.9		$	88.1
Accrued compensation and benefits			92.8			79.3
Current portion of debt			26.2			73.0
Deferred revenues			62.3			50.9
Total current liabilities			261.2			291.3
Deferred revenues			79.1			92.7
Deferred income taxes			290.7			284.0
Long-term debt, net of current portion			2,449.8			2,121.9
Other non-current liabilities			86.2			94.9
Total liabilities			3,167.0			2,884.8
Redeemable noncontrolling interests			947.1			578.0
Equity:
Additional paid-in capital			1,653.2			2,053.7
Retained earnings			906.6			757.4
Accumulated other comprehensive loss			(31.7)			(38.8)
Treasury stock, at cost			(275.1)			(144.6)
Total shareholders' equity			2,253.0			2,627.7
Total liabilities, redeemable noncontrolling interests and shareholders' equity		$	6,367.1		$	6,090.5

 

BLACK KNIGHT, INC.
Consolidated Statements of Earnings
(In millions, except per share data)
(Unaudited)
		Three months ended September 30,						Nine months ended September 30,
		2021			2020			2021			2020
Revenues		$	378.0		$	312.6		$	1,089.0		$	896.4
Expenses:
Operating expenses			203.0			167.2			586.2			485.1
Depreciation and amortization			93.6			64.0			271.8			180.3
Transition and integration costs			(1.3)			21.9			10.9			26.8
Total expenses			295.3			253.1			868.9			692.2
Operating income			82.7			59.5			220.1			204.2
Other income and expense:
Interest expense, net			(21.6)			(14.7)			(62.8)			(42.4)
Other (expense) income, net			(1.1)			(0.9)			(5.3)			17.1
Total other expense, net			(22.7)			(15.6)			(68.1)			(25.3)
Earnings before income taxes and equity in earnings of unconsolidated affiliates			60.0			43.9			152.0			178.9
Income tax expense			15.3			15.9			31.0			41.3
Earnings before equity in earnings of unconsolidated affiliates			44.7			28.0			121.0			137.6
Equity in earnings of unconsolidated affiliates, net of tax			1.6			86.6			3.0			66.2
Net earnings			46.3			114.6			124.0			203.8
Net losses attributable to redeemable noncontrolling interests			7.1			13.2			23.2			13.2
Net earnings attributable to Black Knight		$	53.4		$	127.8		$	147.2		$	217.0
Net earnings per share attributable to Black Knight shareholders:
Basic		$	0.34		$	0.82		$	0.95		$	1.44
Diluted		$	0.34		$	0.82		$	0.94		$	1.43
Weighted average shares of common stock outstanding:
Basic			155.2			155.4			155.4			150.9
Diluted			156.2			156.3			155.9			151.7

 

BLACK KNIGHT, INC.
Consolidated Statements of Cash Flows
(In millions)
(Unaudited)
		Nine months ended September 30,
		2021			2020
Cash flows from operating activities:
Net earnings		$	124.0		$	203.8
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation and amortization			271.8			180.3
Amortization of debt issuance costs and original issue discount			2.9			2.4
Loss on extinguishment of debt			2.5			—
Deferred income taxes, net			(6.0)			(0.9)
Equity in earnings of unconsolidated affiliates, net of tax			(3.0)			(66.2)
Equity-based compensation			32.4			29.4
Changes in assets and liabilities, net of acquired assets and liabilities:
Trade receivables, including receivables from related parties			—			(5.2)
Prepaid expenses and other assets			(43.4)			(12.5)
Deferred contract costs			(36.6)			(36.9)
Deferred revenues			(6.5)			(17.0)
Trade accounts payable and other liabilities			(6.7)			(11.3)
Net cash provided by operating activities			331.4			265.9
Cash flows from investing activities:
Additions to property and equipment			(17.8)			(19.5)
Additions to computer software			(65.9)			(63.2)
Business acquisitions, net of cash acquired			(302.5)			(1,869.2)
Investment in DNB			—			(100.0)
Asset acquisitions			(10.0)			(15.0)
Other investing activities			(1.2)			8.4
Net cash used in investing activities			(397.4)			(2,058.5)
Cash flows from financing activities:
Net proceeds from issuance of common stock, before offering expenses			—			484.6
Costs directly associated with issuance of common stock			—			(0.4)
Issuance of senior unsecured notes, net of original issue discount			—			990.0
Revolver borrowings			613.9			574.6
Revolver payments			(324.6)			(746.6)
Term loan borrowings			1.6			—
Term loan payments			—			(39.1)
Contributions received for redeemable noncontrolling interests			—			578.0
Purchases of treasury stock			(146.7)			—
Tax withholding payments for restricted share vesting			(24.4)			(20.9)
Finance lease payments			(2.8)			(9.4)
Debt issuance costs paid			(7.6)			(2.4)
Net cash provided by financing activities			109.4			1,808.4
Net increase in cash and cash equivalents			43.4			15.8
Cash and cash equivalents, beginning of period			34.7			15.4
Cash and cash equivalents, end of period		$	78.1		$	31.2
Supplemental cash flow information:
Interest paid, net		$	(69.7)		$	(36.4)
Income taxes paid, net		$	(42.6)		$	(48.1)

 

BLACK KNIGHT, INC.
Segment Information
(In millions)
(Unaudited)
		Three months ended September 30, 2021
		Software			Data and			Corporate
		Solutions			Analytics			and Other			Total
Revenues		$	319.6		$	58.4		$	—	(1)	$	378.0
Expenses:
Operating expenses			137.1			37.5			28.4	(2)		203.0
Transition and integration costs			—			—			(1.3)	(3)		(1.3)
EBITDA			182.5			20.9			(27.1)			176.3
Depreciation and amortization			32.5			3.9			57.2	(4)		93.6
Operating income (loss)			150.0			17.0			(84.3)			82.7
Interest expense, net												(21.6)
Other expense, net												(1.1)
Earnings before income taxes and equity in earnings of unconsolidated affiliates												60.0
Income tax expense												15.3
Earnings before equity in earnings of unconsolidated affiliates												44.7
Equity in earnings of unconsolidated affiliates, net of tax												1.6
Net earnings												46.3
Net losses attributable to redeemable noncontrolling interests												7.1
Net earnings attributable to Black Knight											$	53.4

 

		Three months ended September 30, 2020
		Software			Data and			Corporate
		Solutions			Analytics			and Other			Total
Revenues		$	259.5		$	53.1		$	—	(1)	$	312.6
Expenses:
Operating expenses			107.9			34.8			24.5	(2)		167.2
Transition and integration costs			—			—			21.9	(3)		21.9
EBITDA			151.6			18.3			(46.4)			123.5
Depreciation and amortization			30.6			3.6			29.8	(4)		64.0
Operating income (loss)			121.0			14.7			(76.2)			59.5
Interest expense, net												(14.7)
Other expense, net												(0.9)
Earnings before income taxes and equity in earnings of unconsolidated affiliates												43.9
Income tax expense												15.9
Earnings before equity in earnings of unconsolidated affiliates												28.0
Equity in earnings of unconsolidated affiliates, net of tax												86.6
Net earnings												114.6
Net losses attributable to redeemable noncontrolling interests												13.2
Net earnings attributable to Black Knight											$	127.8

 

BLACK KNIGHT, INC.
Segment Information (Continued)
(In millions)
(Unaudited)
		Nine months ended September 30, 2021
		Software			Data and			Corporate and
		Solutions			Analytics			Other			Total
Revenues		$	920.8		$	168.2		$	—	(1)	$	1,089.0
Expenses:
Operating expenses			392.6			106.8			86.8	(2)		586.2
Transition and integration costs			—			—			10.9	(3)		10.9
EBITDA			528.2			61.4			(97.7)			491.9
Depreciation and amortization			96.9			11.4			163.5	(4)		271.8
Operating income (loss)			431.3			50.0			(261.2)			220.1
Interest expense, net												(62.8)
Other expense, net												(5.3)
Earnings before income taxes and equity in earnings of unconsolidated affiliates												152.0
Income tax expense												31.0
Earnings before equity in earnings of unconsolidated affiliates												121.0
Equity in earnings of unconsolidated affiliates, net of tax												3.0
Net earnings												124.0
Net losses attributable to redeemable noncontrolling interests												23.2
Net earnings attributable to Black Knight											$	147.2

 

		Nine months ended September 30, 2020
		Software			Data and			Corporate and
		Solutions			Analytics			Other			Total
Revenues		$	749.3		$	147.4		$	(0.3)	(1)	$	896.4
Expenses:
Operating expenses			312.1			98.4			74.6	(2)		485.1
Transition and integration costs			—			—			26.8	(3)		26.8
EBITDA			437.2			49.0			(101.7)			384.5
Depreciation and amortization			91.1			11.4			77.8	(4)		180.3
Operating income (loss)			346.1			37.6			(179.5)			204.2
Interest expense, net												(42.4)
Other income, net												17.1
Earnings before income taxes and equity in earnings of unconsolidated affiliates												178.9
Income tax expense												41.3
Earnings before equity in earnings of unconsolidated affiliates												137.6
Equity in earnings of unconsolidated affiliates, net of tax												66.2
Net earnings												203.8
Net losses attributable to redeemable noncontrolling interests												13.2
Net earnings attributable to Black Knight											$	217.0

_______________________________
(1)	Revenues for Corporate and Other represent deferred revenue purchase accounting adjustments recorded in accordance with GAAP.
(2)	Operating expenses for Corporate and Other includes equity-based compensation, including certain related payroll taxes, of $9.8 million and $9.3 million for the three months ended September 30, 2021 and 2020, respectively, and $33.5 million and $30.5 million for the nine months ended September 30, 2021 and 2020, respectively.
(3)	Transition and integration costs primarily consists of costs associated with acquisitions and expense reduction initiatives.
(4)	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, INC.
Reconciliation of GAAP to Non-GAAP Financial Measures
(In millions)
(Unaudited)
Reconciliation of Revenues to Adjusted Revenues and Organic Revenue Growth
		Three months ended September 30,
		2021			2020									Organic
								Pre-acquisition			Adjusted			revenue
		As reported			As reported			revenues(1)			base			growth
Servicing Software		$	210.9		$	194.2		$	—		$	194.2		9%
Origination Software			108.7	(2)		65.3			30.4			95.7		14%
Software Solutions			319.6			259.5			30.4			289.9		10%
Data and Analytics			58.4	(3)		53.1			1.2			54.3		7%
Corporate and Other			—			—
Revenues			378.0			312.6
Deferred revenue purchase accounting adjustment			—			—
Adjusted revenues		$	378.0		$	312.6		$	31.6		$	344.2		10%

_______________________________
Note: Amounts may not recalculate due to rounding.
(1)	Includes pre-acquisition revenues of Optimal Blue, TOMN Holdings, Inc. ("Top of Mind"), eMBS, Inc. ("eMBS"), DocVerify, and NexSpring Financial, LLC ("NexSpring") for the three months ended September 30, 2020.
(2)	Includes revenues of $38.3 million from the acquired businesses of Optimal Blue (7/1/21-9/14/21) and DocVerify (7/1/21-8/26/21) related to portion of the current year that the business was not owned in the prior year as well as revenues from the current year acquisitions of Top of Mind and NexSpring.
(3)	Includes revenues of $1.3 million from the current year acquisition of eMBS.

 

		Nine months ended September 30,
		2021			2020									Organic
								Pre-acquisition			Adjusted			revenue
		As reported			As reported			revenues(1)			base			growth
Servicing Software		$	621.4		$	574.2		$	—		$	574.2		8%
Origination Software			299.4	(2)		175.1			88.7			263.8		13%
Software Solutions			920.8			749.3			88.7			838.0		10%
Data and Analytics			168.2	(3)		147.4			4.2			151.6		11%
Corporate and Other			—			(0.3)
Revenues			1,089.0			896.4
Deferred revenue purchase accounting adjustment			—			0.3
Adjusted revenues		$	1,089.0		$	896.7		$	92.9		$	989.6		10%

_______________________________
(1)	Includes pre-acquisition revenues of Optimal Blue, Top of Mind, DocVerify, Collateral Analytics, LLC ("Collateral Analytics"), eMBS and NexSpring for the nine months ended September 30, 2020.
(2)	Includes revenues of $112.5 million from the acquired businesses of Optimal Blue (1/1/21-9/14/21) and DocVerify (1/1/21-8/26/21) related to portion of the current year that the business was not owned in the prior year as well as revenues from the current year acquisitions of Top of Mind and NexSpring.
(3)	Includes revenues of $4.1 million from the acquired businesses of Collateral Analytics (1/1/21 - 3/2/21) related to portion of the current year that the business was not owned in the prior year as well as revenues from the current year acquisitions of eMBS.

 

BLACK KNIGHT, INC.
Reconciliation of GAAP to Non-GAAP Financial Measures (Continued)
(In millions, except per share data)
(Unaudited)
Reconciliation of Net Earnings to Adjusted EBITDA
		Three months ended September 30,						Nine months ended September 30,
		2021			2020			2021			2020
Net earnings attributable to Black Knight		$	53.4		$	127.8		$	147.2		$	217.0
Depreciation and amortization			93.6			64.0			271.8			180.3
Interest expense, net			21.6			14.7			62.8			42.4
Income tax expense			15.3			15.9			31.0			41.3
Other expense (income), net			1.1			0.9			5.3			(17.1)
Equity in earnings of unconsolidated affiliates, net of tax			(1.6)			(86.6)			(3.0)			(61.2)
Gain on sale of investment in unconsolidated affiliate, net of tax			—			—			—			(5.0)
Net losses attributable to redeemable noncontrolling interests			(7.1)			(13.2)			(23.2)			(13.2)
EBITDA			176.3			123.5			491.9			384.5
Deferred revenue purchase accounting adjustment			—			—			—			0.3
Equity-based compensation(1)			9.8			9.3			33.5			30.5
Debt and/or equity offering expenses			—			(0.1)			—			0.1
Acquisition-related costs			(1.8)			18.5			9.5			22.4
Expense reduction initiatives			0.5			3.5			1.4			4.3
Adjusted EBITDA		$	184.8		$	154.7		$	536.3		$	442.1
Net earnings margin			12.2%			36.7%			11.4%			22.7%
Adjusted EBITDA margin			48.9%			49.5%			49.2%			49.3%

_______________________________
(1)	Includes accelerated recognition of equity-based compensation expense of $2.9 million for the nine months ended September 30, 2021, and $0.2 million and $0.4 million for the three and nine months ended September 30, 2020, respectively.

 

Reconciliation of Operating Income to Adjusted Operating Income
		Three months ended September 30,						Nine months ended September 30,
		2021			2020			2021			2020
Operating income		$	82.7		$	59.5		$	220.1		$	204.2
Deferred revenue purchase accounting adjustment			—			—			—			0.3
Equity-based compensation			9.8			9.3			33.5			30.5
Debt and/or equity offering expenses			—			(0.1)			—			0.1
Acquisition-related costs			(1.8)			18.5			9.5			22.4
Expense reduction initiatives			0.5			3.5			1.4			4.3
Depreciation and amortization purchase accounting adjustment			57.1			30.0			163.7			78.3
Adjusted operating income		$	148.3		$	120.7		$	428.2		$	340.1
Operating margin			21.9%			19.0%			20.2%			22.8%
Adjusted operating margin			39.2%			38.6%			39.3%			37.9%

 

BLACK KNIGHT, INC.
Reconciliation of GAAP to Non-GAAP Financial Measures (Continued)
(In millions, except per share data)
(Unaudited)
Reconciliation of Net Earnings to Adjusted Net Earnings
		Three months ended September 30,						Nine months ended September 30,
		2021			2020			2021			2020
Net earnings attributable to Black Knight		$	53.4		$	127.8		$	147.2		$	217.0
Equity in earnings of unconsolidated affiliates, net of tax			(1.6)			(86.6)			(3.0)			(61.2)
Gain on sale of investment in unconsolidated affiliate, net of tax			—			—			—			(5.0)
Depreciation and amortization purchase accounting adjustment (1)			57.1			30.0			163.7			78.3
Deferred revenue purchase accounting adjustment			—			—			—			0.3
Equity-based compensation (2)			9.8			9.3			33.5			30.5
Debt and/or equity offering expenses			—			(0.1)			2.3			0.1
Acquisition-related costs			(1.8)			18.5			9.5			22.4
Expense reduction initiatives			0.5			3.5			1.4			4.3
Legal matters			1.1			0.9			3.0			(17.0)
Income tax expense adjustment			(12.9)			(8.5)			(50.9)			(27.2)
Redeemable noncontrolling interests adjustment (3)			(12.5)			(13.7)			(37.5)			(13.7)
Adjusted net earnings		$	93.1		$	81.1		$	269.2		$	228.8
Adjusted EPS		$	0.60		$	0.52		$	1.73		$	1.51
Weighted average shares outstanding, diluted			156.2			156.3			155.9			151.7

_______________________________
(1)	Components of the depreciation and amortization purchase accounting adjustment are as follows:

		Three months ended September 30,						Nine months ended September 30,
		2021			2020			2021			2020
Other intangible assets		$	41.7		$	17.9		$	119.6		$	44.3
Computer software			15.2			12.1			43.6			34.1
Property and equipment			0.2			0.2			0.6			0.6
Deferred contract costs			—			(0.2)			(0.1)			(0.7)
Depreciation and amortization purchase accounting adjustment		$	57.1		$	30.0		$	163.7		$	78.3

(2)	Includes accelerated recognition of equity-based compensation expense of $2.9 million for the nine months ended September 30, 2021, and $0.2 million and $0.4 million for the three and nine months ended September 30, 2020, respectively.
(3)	The redeemable noncontrolling interests adjustment primarily includes the effect of the net incremental depreciation and amortization adjustments associated with the application of purchase accounting.

 

BLACK KNIGHT, INC.
Reconciliation of GAAP to Non-GAAP Financial Measures (Continued)
(In millions)
(Unaudited)
Reconciliation of Revenue Growth to Adjusted Revenue Growth and Organic Revenue Growth
					Full Year 2021 Guidance						Full Year 2020
														Pre-acquisition			Adjusted
					Low			High			As reported			revenues(1)			base
Revenues					$	1,466		$	1,472		$	1,239		$	100		$	1,339
Revenue growth						18%			19%
Organic revenue growth						9.5%			10%
_______________________________
(1) Includes pre-acquisition revenues of Optimal Blue, Top of Mind, eMBS, DocVerify, Collateral Analytics and NexSpring for the year ended December 31, 2020.

 

Information for Investors:		Information for Media:
Steve Eagerton		Michelle Kersch
Black Knight		Black Knight
904.854.3683		904.854.5043
steven.eagerton@bkfs.com		michelle.kersch@bkfs.com

 

View original content to download multimedia:https://www.prnewswire.com/news-releases/black-knight-reports-third-quarter-2021-financial-results-301418106.html

SOURCE Black Knight, Inc.