Black Knight Inc
NYSE:BKI
Balance Sheet
Balance Sheet Decomposition
Black Knight Inc
Current Assets | 369m |
Cash & Short-Term Investments | 15.9m |
Receivables | 253.9m |
Other Current Assets | 99.2m |
Non-Current Assets | 5.4B |
Long-Term Investments | 224.1m |
PP&E | 150.5m |
Intangibles | 4.6B |
Other Non-Current Assets | 443.4m |
Current Liabilities | 257.3m |
Accounts Payable | 35.5m |
Accrued Liabilities | 104.3m |
Other Current Liabilities | 117.5m |
Non-Current Liabilities | 2.7B |
Long-Term Debt | 2.4B |
Other Non-Current Liabilities | 325.8m |
Balance Sheet
Black Knight Inc
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
132
|
14
|
20
|
15
|
35
|
77
|
12
|
|
Cash |
130
|
13
|
10
|
8
|
27
|
24
|
4
|
|
Cash Equivalents |
2
|
1
|
11
|
7
|
8
|
53
|
8
|
|
Total Receivables |
160
|
220
|
193
|
195
|
203
|
222
|
231
|
|
Accounts Receivables |
156
|
202
|
187
|
195
|
203
|
215
|
218
|
|
Other Receivables |
4
|
18
|
6
|
0
|
0
|
7
|
13
|
|
Other Current Assets |
48
|
46
|
53
|
45
|
50
|
54
|
101
|
|
Total Current Assets |
339
|
281
|
266
|
256
|
287
|
352
|
344
|
|
PP&E Net |
173
|
180
|
177
|
203
|
204
|
187
|
168
|
|
PP&E Gross |
0
|
180
|
177
|
203
|
204
|
187
|
168
|
|
Accumulated Depreciation |
0
|
116
|
133
|
169
|
192
|
226
|
212
|
|
Intangible Assets |
750
|
648
|
594
|
556
|
1 191
|
1 110
|
914
|
|
Goodwill |
2 304
|
2 307
|
2 330
|
2 361
|
3 613
|
3 817
|
3 748
|
|
Note Receivable |
0
|
15
|
22
|
46
|
66
|
80
|
108
|
|
Long-Term Investments |
0
|
0
|
0
|
295
|
471
|
491
|
171
|
|
Other Long-Term Assets |
197
|
226
|
265
|
246
|
258
|
313
|
380
|
|
Other Assets |
2 304
|
2 307
|
2 330
|
2 361
|
3 613
|
3 817
|
3 748
|
|
Total Assets |
3 762
N/A
|
3 656
-3%
|
3 653
0%
|
3 963
+8%
|
6 091
+54%
|
6 351
+4%
|
5 832
-8%
|
|
Liabilities | ||||||||
Accounts Payable |
55
|
65
|
68
|
53
|
75
|
33
|
37
|
|
Accrued Liabilities |
61
|
52
|
66
|
78
|
93
|
123
|
113
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
63
|
55
|
53
|
79
|
73
|
33
|
34
|
|
Other Current Liabilities |
47
|
60
|
53
|
51
|
51
|
76
|
88
|
|
Total Current Liabilities |
227
|
232
|
239
|
261
|
291
|
265
|
271
|
|
Long-Term Debt |
1 507
|
1 379
|
1 284
|
1 465
|
2 122
|
2 363
|
2 622
|
|
Deferred Income Tax |
8
|
225
|
221
|
185
|
284
|
284
|
228
|
|
Minority Interest |
1 064
|
0
|
0
|
0
|
578
|
1 189
|
48
|
|
Other Liabilities |
81
|
112
|
123
|
153
|
188
|
160
|
90
|
|
Total Liabilities |
2 886
N/A
|
1 947
-33%
|
1 867
-4%
|
2 064
+11%
|
3 463
+68%
|
4 261
+23%
|
3 258
-24%
|
|
Equity | ||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
66
|
201
|
381
|
491
|
757
|
968
|
1 417
|
|
Additional Paid In Capital |
811
|
1 594
|
1 586
|
1 587
|
2 054
|
1 411
|
1 398
|
|
Treasury Stock |
0
|
90
|
181
|
159
|
145
|
271
|
236
|
|
Other Equity |
1
|
4
|
0
|
20
|
39
|
18
|
6
|
|
Total Equity |
876
N/A
|
1 709
+95%
|
1 787
+5%
|
1 899
+6%
|
2 628
+38%
|
2 090
-20%
|
2 573
+23%
|
|
Total Liabilities & Equity |
3 762
N/A
|
3 656
-3%
|
3 653
0%
|
3 963
+8%
|
6 091
+54%
|
6 351
+4%
|
5 832
-8%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
154
|
151
|
149
|
150
|
157
|
155
|
156
|