Cannae Holdings Inc
NYSE:CNNE
Income Statement
Earnings Waterfall
Cannae Holdings Inc
Revenue
|
570m
USD
|
Cost of Revenue
|
-444.4m
USD
|
Gross Profit
|
125.6m
USD
|
Operating Expenses
|
-244.5m
USD
|
Operating Income
|
-118.9m
USD
|
Other Expenses
|
-194.5m
USD
|
Net Income
|
-313.4m
USD
|
Income Statement
Cannae Holdings Inc
Dec-2016 | Mar-2017 | 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 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
1 178
N/A
|
1 158
-2%
|
1 156
0%
|
1 155
0%
|
1 170
+1%
|
1 188
+2%
|
1 193
+0%
|
1 206
+1%
|
1 148
-5%
|
1 116
-3%
|
1 087
-3%
|
1 051
-3%
|
1 070
+2%
|
981
-8%
|
811
-17%
|
694
-14%
|
586
-16%
|
585
0%
|
684
+17%
|
731
+7%
|
742
+2%
|
738
-1%
|
710
-4%
|
688
-3%
|
662
-4%
|
649
-2%
|
627
-3%
|
606
-3%
|
570
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(984)
|
(976)
|
(979)
|
(985)
|
(991)
|
(996)
|
(987)
|
(989)
|
(991)
|
(978)
|
(969)
|
(945)
|
(854)
|
(780)
|
(650)
|
(551)
|
(481)
|
(519)
|
(578)
|
(612)
|
(580)
|
(615)
|
(603)
|
(589)
|
(534)
|
(558)
|
(538)
|
(513)
|
(444)
|
|
Gross Profit |
194
N/A
|
183
-6%
|
177
-3%
|
170
-4%
|
179
+5%
|
193
+8%
|
206
+7%
|
217
+5%
|
156
-28%
|
138
-11%
|
118
-15%
|
106
-10%
|
216
+103%
|
200
-7%
|
162
-19%
|
143
-12%
|
105
-27%
|
66
-37%
|
106
+61%
|
119
+12%
|
162
+36%
|
123
-24%
|
107
-13%
|
99
-7%
|
128
+29%
|
91
-29%
|
89
-2%
|
94
+5%
|
126
+34%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(197)
|
(192)
|
(226)
|
(236)
|
(257)
|
(272)
|
(319)
|
(334)
|
(261)
|
(262)
|
(194)
|
(178)
|
(278)
|
(338)
|
(323)
|
(311)
|
(269)
|
(237)
|
(260)
|
(270)
|
(295)
|
(296)
|
(271)
|
(260)
|
(273)
|
(183)
|
(174)
|
(209)
|
(245)
|
|
Selling, General & Administrative |
(104)
|
(69)
|
(95)
|
(96)
|
(139)
|
(111)
|
(157)
|
(169)
|
(173)
|
(129)
|
(62)
|
(54)
|
(179)
|
(162)
|
(162)
|
(156)
|
(154)
|
(78)
|
(79)
|
(84)
|
(133)
|
(89)
|
(81)
|
(71)
|
(114)
|
(54)
|
(49)
|
(53)
|
(100)
|
|
Depreciation & Amortization |
(45)
|
(46)
|
(47)
|
(47)
|
(49)
|
(53)
|
(56)
|
(60)
|
(46)
|
(42)
|
(37)
|
(31)
|
(41)
|
(39)
|
(36)
|
(33)
|
(31)
|
(30)
|
(29)
|
(29)
|
(27)
|
(25)
|
(24)
|
(24)
|
(23)
|
(22)
|
(21)
|
(21)
|
(19)
|
|
Other Operating Expenses |
(47)
|
(78)
|
(84)
|
(93)
|
(69)
|
(108)
|
(107)
|
(106)
|
(42)
|
(91)
|
(94)
|
(93)
|
(59)
|
(137)
|
(125)
|
(122)
|
(84)
|
(129)
|
(152)
|
(157)
|
(135)
|
(182)
|
(166)
|
(165)
|
(136)
|
(107)
|
(104)
|
(135)
|
(125)
|
|
Operating Income |
(2)
N/A
|
(10)
-336%
|
(49)
-408%
|
(66)
-35%
|
(78)
-19%
|
(79)
-1%
|
(113)
-43%
|
(117)
-4%
|
(105)
+10%
|
(123)
-17%
|
(76)
+39%
|
(72)
+5%
|
(62)
+13%
|
(137)
-120%
|
(162)
-18%
|
(168)
-4%
|
(164)
+3%
|
(171)
-4%
|
(154)
+10%
|
(151)
+2%
|
(133)
+12%
|
(173)
-30%
|
(164)
+5%
|
(160)
+2%
|
(145)
+10%
|
(92)
+37%
|
(84)
+8%
|
(115)
-36%
|
(119)
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
7
|
15
|
(0)
|
0
|
3
|
(3)
|
65
|
78
|
168
|
179
|
182
|
259
|
356
|
1 260
|
1 775
|
1 878
|
2 370
|
1 143
|
830
|
467
|
(300)
|
(253)
|
(722)
|
(380)
|
(191)
|
127
|
280
|
(25)
|
(88)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
(27)
|
(27)
|
(27)
|
(55)
|
(23)
|
(23)
|
(23)
|
(25)
|
0
|
(7)
|
(7)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
5
N/A
|
5
-6%
|
(49)
N/A
|
(66)
-35%
|
(75)
-14%
|
(82)
-9%
|
(47)
+42%
|
(39)
+18%
|
23
N/A
|
29
+29%
|
80
+174%
|
160
+101%
|
238
+49%
|
1 100
+363%
|
1 590
+45%
|
1 687
+6%
|
2 182
+29%
|
972
-55%
|
668
-31%
|
309
-54%
|
(433)
N/A
|
(427)
+2%
|
(885)
-108%
|
(541)
+39%
|
(336)
+38%
|
35
N/A
|
195
+452%
|
(140)
N/A
|
(207)
-48%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
10
|
13
|
27
|
40
|
24
|
23
|
2
|
0
|
(15)
|
(13)
|
(19)
|
(35)
|
(24)
|
(200)
|
(324)
|
(344)
|
(481)
|
(250)
|
(168)
|
(98)
|
74
|
74
|
190
|
138
|
90
|
25
|
(19)
|
38
|
77
|
|
Income from Continuing Operations |
15
|
18
|
(22)
|
(25)
|
(51)
|
(59)
|
(46)
|
(39)
|
8
|
17
|
61
|
126
|
214
|
901
|
1 267
|
1 344
|
1 701
|
722
|
500
|
211
|
(359)
|
(353)
|
(696)
|
(403)
|
(246)
|
61
|
176
|
(102)
|
(130)
|
|
Income to Minority Interest |
(1)
|
2
|
5
|
11
|
16
|
19
|
20
|
22
|
38
|
37
|
39
|
34
|
31
|
37
|
42
|
41
|
26
|
18
|
7
|
1
|
(1)
|
1
|
3
|
6
|
2
|
3
|
4
|
18
|
11
|
|
Equity Earnings Affiliates |
(22)
|
(25)
|
(27)
|
(18)
|
3
|
6
|
(8)
|
0
|
(16)
|
(36)
|
(38)
|
(50)
|
(115)
|
(146)
|
(68)
|
(61)
|
59
|
166
|
99
|
142
|
73
|
51
|
(49)
|
(168)
|
(184)
|
(248)
|
(189)
|
(137)
|
(194)
|
|
Net Income (Common) |
(6)
N/A
|
(4)
+38%
|
104
N/A
|
115
+11%
|
109
-6%
|
104
-5%
|
(41)
N/A
|
(24)
+41%
|
28
N/A
|
13
-55%
|
55
+341%
|
100
+81%
|
77
-23%
|
742
+860%
|
1 194
+61%
|
1 279
+7%
|
1 786
+40%
|
905
-49%
|
607
-33%
|
354
-42%
|
(287)
N/A
|
(302)
-5%
|
(741)
-146%
|
(565)
+24%
|
(428)
+24%
|
(185)
+57%
|
(9)
+95%
|
(221)
-2 501%
|
(313)
-42%
|
|
EPS (Diluted) |
-0.09
N/A
|
-0.05
+44%
|
1.6
N/A
|
1.77
+11%
|
1.54
-13%
|
1.47
-5%
|
-0.55
N/A
|
-0.33
+40%
|
0.38
N/A
|
0.17
-55%
|
0.76
+347%
|
1.38
+82%
|
1.06
-23%
|
9.35
+782%
|
14.73
+58%
|
13.96
-5%
|
20.79
+49%
|
9.89
-52%
|
6.67
-33%
|
3.98
-40%
|
-3.19
N/A
|
-3.52
-10%
|
-8.87
-152%
|
-7.09
+20%
|
-5.25
+26%
|
-2.42
+54%
|
-0.11
+95%
|
-3.06
-2 682%
|
-4.27
-40%
|