Black Knight, Inc.BKI

時価総額

$1097.3万

PER

住宅ローン・不動産向けソフトウェアとデータ分析の米国最大手。統合ソリューションと高付加価値データ・アナリティクスを展開。2021年にNexSpringとeMBSを買収、2022年にICEと合併合意。米国とインドで展開。

	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日
Revenues	931	1,026	1,052	1,114	1,177	1,239	1,475	1,552
Operating expenses	-	-	-	-	-	-	794	872
Depreciation and amortization	194	208	207	217	236	271	365	370
Transition and integration costs	-	-	-	-	-	-	13	32
Total expenses	-	793	789	849	888	972	1,172	1,274
Operating income	190	233	263	265	290	267	303	278
Interest expense, net	-90	-68	-57	-52	-63	-63	-84	-101
Other (expense) income, net	-5	-6	-13	-7	-1	16	-6	-12
Total other expense, net	-	-74	-70	-59	-65	-46	-90	-112
Earnings before income taxes and equity in earnings of unconsolidated affiliates	96	159	192	206	225	220	213	166
Income tax expense	13	26	-62	38	42	42	36	22
Earnings before equity in earnings of unconsolidated affiliates	82	133	254	169	183	179	177	143
Equity in earnings of unconsolidated affiliates, net of tax	-	-	-	-	-	-	-	307
Net earnings	-	133	254	169	109	246	180	450
Net losses attributable to redeemable noncontrolling interests	-	-	-	-	-	-18	-28	-2
Net earnings attributable to Black Knight	-	133	254	169	109	264	208	453
Unrealized holding gains (losses), net of tax(1)	-	-	-	-	-	-	2	8
Reclassification adjustments for losses included in net earnings, net of tax(2)	-	-	-	-	-	-	-15	-4
Total unrealized gains (losses) on interest rate swaps, net of tax	-	-	-	-	-	-	17	13
Foreign currency translation adjustment, net of tax (3)	-	-	-	-	-0	-0	-0	-1
Other Comprehensive Income (Loss), Equity Method Investments	-	-	-	-	-3	-7	5	-0
Other comprehensive earnings (loss)	-	-1	4	-4	-21	-19	21	11
Comprehensive earnings	-	131	261	165	87	227	201	461
Net losses attributable to redeemable noncontrolling interests	-	86	74	-	-	-18	-28	-2
Comprehensive earnings attributable to Black Knight	-	-	-	-	-	246	229	464
Basic	-	-	-	1.14	0.74	1.74	1.34	2.93
Diluted	-	-	-	1.14	0.73	1.73	1.33	2.91