Black Knight Inc
NYSE:BKI
Income Statement
Earnings Waterfall
Black Knight Inc
Revenue
|
1.5B
USD
|
Operating Expenses
|
-1.2B
USD
|
Operating Income
|
295.2m
USD
|
Other Expenses
|
-50.5m
USD
|
Net Income
|
244.7m
USD
|
Income Statement
Black Knight Inc
Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
1 049
N/A
|
1 046
0%
|
1 052
+1%
|
1 064
+1%
|
1 078
+1%
|
1 096
+2%
|
1 114
+2%
|
1 127
+1%
|
1 145
+2%
|
1 163
+2%
|
1 177
+1%
|
1 185
+1%
|
1 183
0%
|
1 197
+1%
|
1 239
+4%
|
1 298
+5%
|
1 366
+5%
|
1 431
+5%
|
1 475
+3%
|
1 513
+3%
|
1 546
+2%
|
1 555
+1%
|
1 552
0%
|
1 547
0%
|
1 521
-2%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(803)
|
(786)
|
(776)
|
(779)
|
(795)
|
(815)
|
(842)
|
(859)
|
(866)
|
(879)
|
(882)
|
(885)
|
(883)
|
(890)
|
(940)
|
(994)
|
(1 068)
|
(1 133)
|
(1 159)
|
(1 184)
|
(1 206)
|
(1 224)
|
(1 242)
|
(1 238)
|
(1 225)
|
|
Depreciation & Amortization |
(186)
|
(183)
|
(181)
|
(180)
|
(180)
|
(181)
|
(184)
|
(187)
|
(189)
|
(191)
|
(193)
|
(195)
|
(198)
|
(206)
|
(237)
|
(268)
|
(300)
|
(330)
|
(331)
|
(333)
|
(334)
|
(330)
|
(325)
|
(315)
|
(303)
|
|
Other Operating Expenses |
(617)
|
(603)
|
(595)
|
(599)
|
(615)
|
(634)
|
(658)
|
(671)
|
(678)
|
(688)
|
(689)
|
(690)
|
(684)
|
(685)
|
(704)
|
(727)
|
(768)
|
(803)
|
(828)
|
(851)
|
(873)
|
(894)
|
(917)
|
(924)
|
(922)
|
|
Operating Income |
246
N/A
|
260
+6%
|
276
+6%
|
285
+4%
|
283
-1%
|
281
-1%
|
272
-3%
|
268
-1%
|
279
+4%
|
284
+2%
|
295
+4%
|
299
+1%
|
300
+0%
|
306
+2%
|
298
-3%
|
303
+2%
|
298
-2%
|
298
N/A
|
316
+6%
|
328
+4%
|
340
+3%
|
331
-3%
|
310
-6%
|
309
0%
|
295
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(65)
|
(62)
|
(58)
|
(54)
|
(53)
|
(52)
|
(52)
|
(54)
|
(58)
|
(61)
|
(64)
|
(63)
|
(60)
|
(58)
|
(63)
|
(69)
|
(76)
|
(83)
|
(84)
|
(84)
|
(86)
|
(91)
|
(101)
|
(110)
|
(65)
|
|
Non-Reccuring Items |
(6)
|
(9)
|
(13)
|
(13)
|
(11)
|
(10)
|
(7)
|
(6)
|
(6)
|
(3)
|
(5)
|
(7)
|
10
|
(11)
|
(13)
|
(18)
|
(39)
|
(16)
|
(13)
|
(14)
|
(21)
|
(31)
|
(41)
|
108
|
108
|
|
Total Other Income |
(18)
|
(17)
|
(13)
|
(11)
|
(3)
|
(2)
|
(7)
|
(7)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(5)
|
(6)
|
(6)
|
(6)
|
(3)
|
(2)
|
0
|
(3)
|
(10)
|
(16)
|
|
Pre-Tax Income |
158
N/A
|
172
+9%
|
192
+12%
|
208
+8%
|
217
+4%
|
217
+0%
|
206
-5%
|
201
-3%
|
214
+6%
|
219
+2%
|
225
+3%
|
227
+1%
|
250
+10%
|
235
-6%
|
220
-6%
|
212
-4%
|
177
-16%
|
193
+9%
|
213
+10%
|
227
+6%
|
231
+2%
|
207
-10%
|
166
-20%
|
297
+79%
|
322
+8%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(28)
|
(31)
|
(49)
|
(56)
|
(54)
|
(55)
|
(38)
|
(36)
|
(43)
|
(42)
|
(42)
|
(39)
|
(42)
|
(49)
|
(42)
|
(39)
|
(32)
|
(31)
|
(36)
|
(29)
|
(31)
|
(22)
|
(22)
|
(69)
|
(79)
|
|
Income from Continuing Operations |
130
|
141
|
143
|
152
|
163
|
162
|
169
|
165
|
170
|
177
|
183
|
188
|
208
|
187
|
179
|
173
|
145
|
162
|
177
|
197
|
200
|
185
|
143
|
227
|
243
|
|
Income to Minority Interest |
(86)
|
(94)
|
(72)
|
(50)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
18
|
27
|
34
|
28
|
28
|
22
|
14
|
7
|
3
|
0
|
0
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(26)
|
(38)
|
(74)
|
(55)
|
(68)
|
30
|
67
|
68
|
89
|
4
|
3
|
299
|
304
|
303
|
307
|
2
|
2
|
|
Net Income (Common) |
43
N/A
|
47
+8%
|
182
+289%
|
213
+17%
|
245
+15%
|
273
+12%
|
169
-38%
|
152
-10%
|
144
-5%
|
139
-4%
|
109
-22%
|
133
+22%
|
139
+5%
|
230
+65%
|
264
+15%
|
268
+2%
|
269
+0%
|
194
-28%
|
208
+7%
|
518
+149%
|
519
+0%
|
496
-5%
|
453
-9%
|
230
-49%
|
245
+7%
|
|
EPS (Diluted) |
0.28
N/A
|
0.31
+11%
|
1.19
+284%
|
1.42
+19%
|
1.65
+16%
|
1.84
+12%
|
1.14
-38%
|
1.03
-10%
|
0.98
-5%
|
0.94
-4%
|
0.74
-21%
|
0.9
+22%
|
0.94
+4%
|
1.47
+56%
|
1.68
+14%
|
1.73
+3%
|
1.72
-1%
|
1.25
-27%
|
1.34
+7%
|
3.33
+149%
|
3.34
+0%
|
3.19
-4%
|
2.91
-9%
|
1.48
-49%
|
1.57
+6%
|