Intercontinental Exchange Inc
NYSE:ICE
US |
Fubotv Inc
NYSE:FUBO
|
Media
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
C
|
C3.ai Inc
NYSE:AI
|
Technology
|
US |
Uber Technologies Inc
NYSE:UBER
|
Road & Rail
|
|
CN |
NIO Inc
NYSE:NIO
|
Automobiles
|
|
US |
Fluor Corp
NYSE:FLR
|
Construction
|
|
US |
Jacobs Engineering Group Inc
NYSE:J
|
Professional Services
|
|
US |
TopBuild Corp
NYSE:BLD
|
Consumer products
|
|
US |
Abbott Laboratories
NYSE:ABT
|
Health Care
|
|
US |
Chevron Corp
NYSE:CVX
|
Energy
|
|
US |
Occidental Petroleum Corp
NYSE:OXY
|
Energy
|
|
US |
Matrix Service Co
NASDAQ:MTRX
|
Construction
|
|
US |
Automatic Data Processing Inc
NASDAQ:ADP
|
Technology
|
|
US |
Qualcomm Inc
NASDAQ:QCOM
|
Semiconductors
|
|
US |
Ambarella Inc
NASDAQ:AMBA
|
Semiconductors
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
108.22
166.9
|
Price Target |
|
We'll email you a reminder when the closing price reaches USD.
Choose the stock you wish to monitor with a price alert.
Fubotv Inc
NYSE:FUBO
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
C
|
C3.ai Inc
NYSE:AI
|
US |
Uber Technologies Inc
NYSE:UBER
|
US | |
NIO Inc
NYSE:NIO
|
CN | |
Fluor Corp
NYSE:FLR
|
US | |
Jacobs Engineering Group Inc
NYSE:J
|
US | |
TopBuild Corp
NYSE:BLD
|
US | |
Abbott Laboratories
NYSE:ABT
|
US | |
Chevron Corp
NYSE:CVX
|
US | |
Occidental Petroleum Corp
NYSE:OXY
|
US | |
Matrix Service Co
NASDAQ:MTRX
|
US | |
Automatic Data Processing Inc
NASDAQ:ADP
|
US | |
Qualcomm Inc
NASDAQ:QCOM
|
US | |
Ambarella Inc
NASDAQ:AMBA
|
US |
This alert will be permanently deleted.
Good day, and welcome to the ICE First Quarter 2022 Earnings Conference Call and Webcast. All participants will be in a listen-only mode. [Operator Instructions]. After today’s presentation there will be an opportunity to ask questions. [Operator Instructions]. Please note, this event is being recorded.
I would now like to turn the conference over to Mary Caroline O’Neal, Head of Investor Relations. Please go ahead.
Good morning. ICE’s first quarter 2022 earnings release and presentation can be found in the Investors section of the www.ice.com. These items will be archived and our call will be available for replay.
Today’s call may contain forward-looking statements. These statements, which we undertake no obligation to update, represent our current judgment and are subject to risks, assumptions and uncertainties. For a description of the risks that could cause our results to differ materially from those described in forward-looking statements, please refer to our 2021 Form 10-K and other filings with the SEC.
In addition, the press release announcing the ICE and Black Knight transaction includes important disclosures that apply to this call. Please also note that this call does not constitute an offer to sell or buy or the solicitation of any offer to buy or sell any securities, nor shall there be any sale of securities in any jurisdiction in which such offer solicitation or sale would be unlawful prior to registration or qualification under the Securities Laws of any such jurisdiction.
No offerings of securities shall be made except by means of prospectus, meeting the requirements of Section 10 of the Securities Act of 1933, in connection with the proposed transaction ICE will file with the SEC a registration statement on Form S-4 to register the shares of ICE common stock to be issued in connection with the transaction. The registration statement will include a proxy statement of Black Knight that also constitutes a prospectus of ICE. The definitive proxy statement prospectus will be sent to the stockholders of Black Knight seeking their approval of the transaction and other related matters.
Before making any voting or investment decisions, investors and security holders of ICE and Black Knight are urged to carefully read the entire registration statement and proxy statement prospectus when they become available, as well as any amendments or supplements to these documents, because they will contain important information about the proposed transaction.
In our earnings supplement we refer to certain non-GAAP measures. We believe our non-GAAP measures are more reflective of our cash operations and our core business performance. You’ll find a reconciliation to the equivalent GAAP term in the earnings materials. When used on this call, net revenue refers to revenue net of transaction-based expenses, and adjusted earnings refers to adjusted diluted earnings per share.
Throughout this presentation, unless otherwise indicated, references to revenue growth are on a constant currency basis. Please see the explanatory notes on the second page of the earnings supplement for additional details regarding the definition of certain items.
With us on the call today are Jeff Sprecher, Chair and CEO; Warren Gardiner, Chief Financial Officer; Ben Jackson, President; and Joe Tyrrell, President of ICE Mortgage Technology.
I’ll now turn the call over to Warren.
Thanks MC. Good morning everyone and thank you for joining us today. I'll begin on slide four of the earnings supplement with some quick highlights from our first quarter results and I'll turn it over to Jeff to discuss the exciting transaction we announced yesterday afternoon.
First quarter adjusted earnings per share totaled $1.43, up 7% year-over-year, marking the best quarter in our company's history. Net revenues totaled a record $1.9 billion, an increase of 6% versus last year. Total transaction revenues grew 4%, while total recurring revenues which accounted for nearly half of our business increased by 9%. Importantly, this is on top of 10% growth in the first quarter of 2021.
First quarter adjusted operating expenses totaled $746 million in the middle of our guidance range. Had it not been for a few million dollars of severance, adjusted operating expenses would have been towards the lower end of the range.
Looking to the second quarter, we expect adjusted operating expenses to be in the range of $740 million to $750 million. First quarter adjusted operating income increased by 9% to a record $1.2 billion. While free cash flow totaled $660 million, which we largely deployed in the form of share repurchases of $475 million.
Now let’s move to slide five, where I’ll provide a quick overview of the performance of each of our segments. First quarter exchange net revenues totaled $1.1 billion, an increase of 12% year-over-year. This strong performance was driven by a 36% increase in our interest rate futures and a 16% increase our energy revenues. Revenues within our global natural gas and environmental products which represent approximately 40% of energy revenues increased by 30% in the quarter. Recurring revenues which include our exchange data services and our NYSE listings business increased by 7% year-over-year, including 13% growth in listings.
Turning now to slide six, in our fixed income and data services segment first quarter revenues totaled a record $509 million, a 9% increase versus a year ago. Transaction revenues increased by 28%, including 9% revenue growth in ICE bonds and 33% growth in our CDS business, driven by rising interest rates and macro-economic uncertainty.
Recurring revenue growth which accounted for nearly 85% of segment revenues grew by 6% in the quarter, once again driven by double digit growth in our index and consolidated feeds businesses, and strong performance from our ICE Global Network and other data services businesses. And importantly, annual subscription value for ASV enters the second quarter up over 6% year-over-year.
Shifting to Mortgage Technology on slide seven, first quarter revenues totaled $307 million, while total mortgage technology revenues declined year-over-year in the first quarter. We once again outperformed an industry that experienced a 40% decline in origination volumes, including an 80% decline in term refi volume.
Recurring revenues which accounted for over half of segment revenues, totaled $156 million and grew 24% year-over-year. As the mortgage origination backdrop continues to normalize, customers are in search of both automation and greater efficiency, a trend that contribute to one of the stronger sales quarters for our data and analytics product suite, including the implementation of our analyzers by J.P. Morgan Chase.
In addition, based on the strong performance through the first quarter of 2022 and the visibility we have into the current sales pipeline, we believe our current revenue growth in our mortgage business is trending towards the high end of our low to mid-teens guidance range.
In summary, while a rapid rise in interest rates may have weighed on mortgage transaction volumes during the quarter, that same macroeconomic factor also provided a tailwind to our interest rate, commodity and fixed income businesses. And once again alongside strong growth across our recurring revenue base, helps us deliver another record quarter for revenues, adjusted operating income and adjusted earnings per share, a testament to the all-weather nature of our business model.
With that, I'll hand it over to Jeff.
Thank you, Warren. Good morning everyone and thank you for joining us. Today we're here to discuss the financial results of the best quarter in ICE’s history, along with our plan to continue our track record of growth with our agreement to acquire the public company Black Knight.
Black Knight is an important piece of financial market infrastructure that we believe will allow us to continue to reduce the cost of home borrowing, when coupled to the other U.S. mortgage industry assets that we built and acquired. This proposed acquisition is another step in a journey that ICE has embarked on since its founding.
As an early entrepreneur, I studied the exchange space and I discovered that the largest exchanges all had one asset class in common, interest rates. And what became abundantly clear during the financial crisis was that hedgers who thought they had affectively managed risk using legacy interest rate products were doing so very imperfectly. Couple that with the analog to digital conversion that's been happening to markets more broadly, and we saw a powerful opportunity to redefine our exchange business, and we've been diligently working on this thesis for more than 15 years.
To compete with hedging products in the corporate borrowing area, we acquired Creditex in 2008, married it with a Board of Trade Clearing Corporation in 2009 and launched a clear credit default swap market that this quarter generated $72 million of revenue and grew 33% year-over-year.
We acquired the Life Exchange in 2013 and revenue from its interest rate products grew 36% in the quarter. We acquired Interactive Data Corporation in 2015, and married it to the Bank of America/Merrill Lynch Credit and Bond Index business in 2017, to build tools and launch a powerful suite of corporate borrowing indices and reference data. We doubled the revenue growth in those businesses to an average annual rate of 6%.
In the consumer lending area, because the largest amounts of consumer borrowing are tied up on mortgages, we pursued opportunities in the U.S. mortgage space, acquiring the Mortgage Electronic Registry Service in 2018, Simplifile in 2019 and Ellie Mae in 2020. When coupled together, these technologies can offer lenders the potential to shorten the time that it holds interest rate risk, market exposure, from the time of the consumer rate lock until the time of wholesale funding, fundamentally changing the risk profile for lenders.
And by leveraging our data expertise across the company, we recently created the ICE Rate Lock Index and have announce that we're launching a Futures contract on it in the coming weeks, creating an even more precise interest rate risk management tool.
Now, by adding Black Knight to our solutions set, we have the potential to further improve the capital market ecosystem that surrounds the funding of U.S. Home Mortgages. De-risking these markets for participants by shortening the duration when interest rate risks are held, making data more transparent to the risk holders and creating more efficient hedging markets for those involved should ultimately lower the cost for the entire market. There's no question that our thesis of producing better interest rate products and tools has been proven out, as we have transformed the way risk is managed in the markets we serve, and our thesis continues to compound on growth as we innovate new interest rate hedging tools.
So let me now ask you to turn to slide six of the ICE and Black Knight transaction deck. Yesterday afternoon we announced that ICE has entered into a definitive agreement to acquire Black Knight for $85 per share or a market value of $13 billion. Consideration is expected to be in the form of a mix of 80% cash and 20% stock and the transaction is expected to be accreted to adjusted earnings per share in the first full year following its completion.
Warren will discuss the financials in more detail, but first I'll discuss the strategic rationale of this very exciting transaction.
Black Knight is a premier provider of Integrated, Mission Critical, Software Solutions and Data and Analytics that serve the U.S. Mortgage and Real Estate Markets. Black Knight suite of solutions span across the mortgage work-flow and are highly complementary to ICE’s existing businesses.
By expanding our solution set beyond originations, we will be able to deliver a life of loan platform that reduces friction and drives transparency across the work flow. The integration of our solutions will strengthen the overall mortgage ecosystem, bringing more choice and delivering efficiencies for lenders, servicers, partners and ultimately the end consumer. This combination will also expand the addressable market in our mortgage business to $14 billion, and better positions us to penetrate our existing $10 billion TAM.
Black Knight will complement our all-weather business model, with a high growth and highly recurring revenue base. And finally, we will leverage ICE’s technology expertise to modernize Black Knight’s technology stack, while tightly integrating our offerings to enable the many opportunities that are in front of us.
Turning to slide seven. Much like the history and culture at ICE, Black Knight’s mission focuses on customer service and product excellence. The expansive product suite and compelling value proposition Black Knight brings to its customer base has enabled consistent revenue and EBITDA growth, a trend that we believe will only continue as a part of ICE.
Moving now to slide eight, you'll find a summary overview of our strategic rationale, which I'll discuss in more detail with the subsequent slides, beginning now on slide nine. The opportunity we see in the mortgage space is much like the opportunities that we're executing against other interest rate markets and asset classes, by integrating data and technology across the entire work flow, to bring greater transparency and efficiencies to the broader ecosystem.
The very manual loan origination process and its extensive regulatory oversight has driven the cost to originate a U.S. home mortgage in nearly $9,000, with approximately one quarter of that amount being related to customer acquisition costs. As a result, more lenders are beginning to retain the servicing rights of the mortgages that they originate to recapture previous customers and reduce their acquisition costs.
By connecting Black Knight servicing system to the underwriting automation and consumer engagement solutions at ICE, we have an opportunity to create a life of loan platform that will enable lenders to realize a customer for life. This connection will lower the acquisition costs for lenders, enabling those savings to be passed on to the consumer.
Turning now to slide 10. Data is a core competency at ICE, from our earliest days we recognize the value of leveraging data to drive transparency, and we continue to build on that expertise by broadening our datasets, connecting data across asset classes and innovating for our customers. The data sets that exists across the complementary businesses of ICE and Black Knight present an untapped opportunity to apply that same playbook within home mortgage.
With access to solutions such as Black Knight’s MLS listing services and real-estate data, we’ll have a presence in the home search process. In addition, there's an opportunity to leverage Black Knight’s tax data and property valuation analytics to further enhance the underwriting process and provide our customers additional insights into rapidly changing market dynamics.
We’ll also have the opportunity to expand our existing ICE Mortgage Technology Solutions set into secondary markets, increasing the transparency for servicers and investors, by enabling them to better understand their portfolio valuations, performance and risk. And by combining this rich data with ICE’s expertise in fixed income and capital markets, we’ll be able to provide even greater transparency to the fixed income markets through transaction based data for more accurate pricing and prepayment modeling.
Turning now to slide 11. As we've demonstrated in our other asset classes, the integration of data and technology across the mortgage workflow should enable greater automation and in turn reduce friction to help lower the cost to originate our home mortgage for all parties, ultimately making our loan more affordable and accessible for the American home buyer.
By adding content to our Consumer Engagement Solutions, we plan to provide consumers and investor’s greater clarity and insight into unique loan products, and the key metrics that impact homeownership such as interest rate levels in lending policies, ultimately improving the overall home buying experience for the consumer.
Lenders will also be able to proactively underwrite current customers for future home lending opportunities, by helping consumers lower their housing payments by refinancing out of additional interest rate overlays or reducing their risk adjustments to the original mortgage. And leveraging common datasets across the entire mortgage cycle could reduce data entry errors and erroneous fees that today impact consumers directly.
We also see an opportunity to develop innovative analytics, helping lenders connect with potential buyers in historically underserved markets, and identify minority bias in the home valuation process. These are just a few of the many examples, of the many opportunities that we see to leverage our data and technology to support potential homeowners, and make the dream of home ownership a reality.
Moving to slide 12, the work flow efficiencies, this combination will deliver underpin and expanded addressable market of $14 billion, including $2 billion from servicing solutions and an additional $2 billion within data and analytics. Our combined businesses will bolster our point of sale and Consumer Engagement Solutions, enabling us to better serve that portion of our existing TAM.
In order to provide you with additional transparency into this opportunity, we've separated this $2 billion addressable market from the application processing and underwriting segment, which here is largely made up of our Loan Origination Technology. Black Knight also brings capabilities that will allow us to access part of our existing TAM that we don't have a solution for today such as their hedging and trading platform.
These capabilities combined with our deep expertise in trading and clearing unlock our longer term opportunity to improve transparency for the secondary market participants in the form of a loan exchange. And finally, we’ll be better positioned to monetize our current $10 billion TAM to opportunities to promote existing products across an expanded customer base.
Moving to Slide 13. Black Knight’s highly recurring, more predictable revenues will complement ICE's existing revenue streams and increase our mix of high growth recurring revenues. Within ICE Mortgage Technology, our mix of recurring revenues will increase from roughly 50% to approximately 70% and total ICE revenues will now be over 50% recurring on a pro forma basis.
Importantly, these high growth recurring revenues are underpinned by mission critical data, and technology that's embedded in our customers workflows, and by adding more stable revenue streams to our current mortgage technology revenues, we will improve the visibility and durability of our earnings and cash flow, further complementaring our all-weather business model.
Let me now turn the call back over to Warren, and he'll discuss the financial details of today's transaction.
Thanks Jeff. Please turn to slide 14. As Jeff noted, yesterday we announced we have entered into a definitive agreement to acquire Black Knight for $85 per share or market value of $13 billion. The share prices in line with Black Knight’s 52 week high just achieved on December 30, 2021 represents a fully synergized EV to EBITDA multiple of approximately 15x forward. We anticipate the transaction will be accretive to ICE’s adjusted earnings per share in the first year post close, with adjusted earnings accretion accelerating thereafter.
Embedded within our purchase value are cost synergies of approximately $200 million, with one-third realized in year one, two-thirds by year three and 100% by year five. These cost synergies are expected to be driven by the integration of corporate functions, real-estate optimization and a more efficient use of shared services across the combined platform. When combined with the remaining Ellie Mae synergies, total expected cost synergies represent approximately 15% of the pro forma IMT Black Knight expense base.
Shifting to revenues, we've underwritten approximately $125 million of net revenue synergies by year five, representing roughly 1% of our expanded $14 billion addressable market. These synergies will largely be driven by cross sell of existing products across our expanded customer base.
Transaction consideration will come in the form of 80% cash and 20% stock. The plan to finance the cash component through a combination of commercial paper, newly issued debt and cash on hand at the time of close, which we currently anticipate will be in the first half of 2023.
Gross leverage at close is expected to temporarily peak at approximately 4.1x pro forma EBITDA, which is below the 4.25 peak leverage we reached with Ellie Mae. We believe this financing structure demonstrates our commitment to maintaining a solid investment grade rating, and as of this week we've elected to spend share purchases until our leverage falls below 3.25x, which we anticipate will be towards the end of 2024. You will note on appendix slide 24, our strong track record of deleveraging post acquisition.
As with Ellie Mae, we are targeting normalized leverage levels in the 2.75 to 3 range. We believe our enhanced cash flow generation will allow us to achieve this deleveraging path, even as we continue to invest in our business and our people, while also continuing to grow our dividend.
Moving to slide 15. Based on first quarter results and pro forma for Black Knight, we expect that our mortgage segment will represent approximately 30% of total Ice revenues compared to 16% previously. Recurring revenues within our mortgage segment are expected to account for nearly 40% of total ICE recurring revenues, where our mortgage transaction revenues will represent only 10% of total ICE revenues.
In addition, on close we anticipate providing additional metrics to help investors better understand the progress we are making as a combined platform, and the secular growth opportunities that underpin the analog to digital conversion occurring within the mortgage space.
With that, I'm happy to take your questions in Q&A. But I’ll first turn the call back over to Jeff for some closing comments.
Thank you, Warren. I'll conclude my remarks on slide 16. Since our founding, ICE has operated with a strategy to build tools and markets for institutions and consumers, which operate in the white space of the inefficiencies of legacy markets, and we seek to do this smartly, in a manner that enables us to grow our earnings in all economic and interest rate conditions, so that ICE is truly an all-weather growth story, something that does not exist in a single market or asset class alone.
This vision is one that we continue to organically build out ourselves, but one only has to look at our acquisition history, including my original acquisition of the founding company to ICE, to see that its valuable assets become available to us at prices that meet our disciplined M&A criteria, than will accelerate our build out plans by our acquisition. And through thoughtful integration, leveraging the infrastructure and expertise of the acquired company, we advance our vision and accelerate our goals to fundamentally transform the markets in which we operate. Our proposed acquisition of Black Knight is another important piece of this vision.
I'll now turn the call back to our moderator Betsy, and we’ll conduct the question-and-answer session.
Thank you. [Operator Instructions] The first question today comes from Rich Repetto with Piper Sandler. Please go ahead.
Yeah, good morning Jeff, and good morning Warren, and congrats on the announcement of the acquisition. So I guess probably the first reaction we get from investors in this space you know was on the regulatory risks and the anti-trust potential issues. So I guess Jeff the question is, you know how comfortable are you with this anti-trust risk? Do you think the front end, the LOS systems, do you think you'll have to divest of anything to get this deal through and what kind of impact would you expect if you do?
Sure. Rich, I’m joined here by Ben Jackson and Joe Tyrrell who are going to run these businesses for us, so let me turn it over to Ben.
Hey Rich! Good question and you know obviously it's a large deal, so we expect it to take time for regulators to understand the complementary nature of our two businesses. By the end of the day we're confident that they'll come into the same conclusion that we did, and also we had and as well as Black Knight had legal counsel look at this in detail, and came to the conclusion that these are 100% complementary businesses that service different parts of the mortgage ecosystem. And at the end of the day, and you heard it through the prepared comments through Jeff's comments today, that bringing these businesses together is the best way to further advance innovation in the mortgage industry and bring efficiencies that are desperately needed to the servicers, to originators and then through to the end customer.
And when I say that the businesses are complementary and Jeff referred to slide nine in the deck when he was going through it, which I think is a great picture of it. You can see that with Black Knights businesses, they start really in the front end on the real estate side where we do not have assets, and then they pick up again post the closing process where they have services and software that they provide that helps us on the servicing side of the business, to manage the relationship between the customer and the servicer through the life of the loan. Those are all services that we do not have today.
Black Knights other core business is data assets. So they have proprietary data assets and very unique capabilities there that we do not have, that we believe are going to be very beneficial to our clients.
Third, they have a complimentary loan origination system, which is one of the things that you just highlighted. But it’s important to point out that the customers that they cater to are fundamentally very different, have a completely different mindset to the customers that we service today at ICE Mortgage Technology. They provide a service that’s an installed service.
It's a single instance for a single client, it's very highly customized based on the experience that that lender may want to provide for their clients. Whereas at ICE, ours is a very standardized solution and all you can do is do some basic configuration around the perimeter of it. Our plan is to support and invest in both, to really help drive the efficiencies through the industry by providing that complete front to back service.
And the last thing I’d point out is you'll see in the expense synergy numbers that Warren went through. By historical standards for us they are very low, and as Warren pointed out, most of these synergies are in the areas of corporate, real estate, our location strategy as we found, Jacksonville is a low cost place in the U.S. to do business and has a great resource pool. So those are the key areas that you're going to see synergies coming out of the deal and again, a 15% of the combined expense base that’s very low.
Great! Thanks for the response Ben and congrats Jeff that you tried to influence another asset class. Thank you.
The next question comes from Alex Kramm with UBS. Please go ahead.
Hey! Good morning, everyone. I'm just going to ask a bunch of boring financial questions on the deal. One, with interest rates obviously heading higher, would be curious what the interest rate is Warren that you’re assuming in the deal mass. Speaking of deal mass, curious when you talk about accretion in year one, is that against an earnings expectations that includes buybacks or not.
And then lastly you know what's the expected growth rate down the line for the business. When you did the Ellie Mae deal you said the mortgage business for you should be growing in 8 to 10 range. I think Black Knight has grown 8% historically, I think that's in your presentation. So you’re still comfortable that the mortgage segment for you is this 8 to 10 kind of long term grower or should we be thinking about that business differently in the future? Thanks.
Yeah, thanks Alex. So I'll start with that last question first. So yeah, the short answer is yes. So I think if you think about what Black Knights outlined and this is revealed in – you know through our due diligence we revealed the same thing. They pointed to a guidance range around 7% to 9% over the long term. Largely recurring revenues too as you’ve heard us note a couple of times already in the prepared remarks.
I think the first quarter too by the way is a great example of that, where I noted in my prepared remarks that mortgage volumes were down significantly, including term refi volumes down, which are very sensitive, down about 80%. In that environment they grew their revenues on an organic basis, about 9%. They released their earnings this morning if you want to go check that out. So I think it's a great example of the resilience of that revenue stream against what was a pretty challenging macroeconomic backdrop, so yes.
So when you couple that with our 8% to 10% percent as you noted, so that's what we talked about over a longer period of time on average and throw in the revenue synergies that we've outlined, yeah your very much probably in that high single digit, you know 8% to 10% call it range for the combined business. And so yeah, you've got a very high single digit grower. It's still got a lot of recurring revenue and again, we’re collectively positioned to operate with an expanded addressable market like we – unlike we are today. So I think very well positioned kind of moving forward you know for that business with a more resilient revenue stream as well, if you will.
In terms of your first question, so I’ll hit these ones, these are kind of quick ones. The rates we’re assuming there, so it's a mix of commercial paper and debt. You can think about it on a blended basis kind of being in the 4%, 4.5% kind of percent range in terms of what we assumed for financing, and then on accretion year one, I think you asked if buy backs were included in the base, and so yes, we did include those as part of the base in terms of you know how consensus would be looking at that. Hopefully that helped in answering those questions.
Thank you very much, very helpful.
The next question comes from Gautam Sawant from Credit Suisse. Please go ahead.
Good morning! And thank you for taking my question. Can you tell us how both companies are positioned against the rising mortgage rate and higher home price backdrop? I understand that Black Knight has a higher mix of recurring revenues, but can you help us understand how you foresee the backdrop impacting revenues?
Yes, thanks for the question. This is Ben. When we think about the deal and we thought about why we should do this deal, you know we had conviction on it, because as I mentioned before, at the end of the day the combination of these two businesses provides an opportunity to create a lot of efficiencies in a market that's very inefficient.
One of the market places in the industry that’s the most inefficient, that's the most analog is the mortgage space and we think that this is an opportunity to take two rare sets of assets that are 100% complementary and bring them together. And you know when we see the revenue opportunities here with the business is that again, the businesses are 100% complementary to one another, where we end on the origination side into the electronic closing side. They pick up with a great servicing business.
Black Knight has a tremendous set of data and proprietary data assets that we believe we’ll be able to cross sell to our clients and are going to be in high demand with our clients, even in this rising rate environment, and they have that complementary loan origination system that we fully plan to support.
The other side of it is that they have a – they are going to help continue the journey we've been on since we did the deal with ICE Mortgage Technology to move more and more of the revenue towards recurring, and you saw that in our results in the first quarter, where recurring revenue grew 24%, again against that backdrop of a rising rate environment. The mix as Jeff mentioned in his prepared remarks of recurring revenue that's counter cyclical in Black Knight is substantially higher than ours, and will move our mortgage business to 70% recurring.
In addition, in this rising rate environment we're going to be able to go after the expanded TAM of $10 billion going to $14 billion, and the components of that are adding a servicing TAM of $2 billion and adding an additional $2 billion towards data and analytics, and give us the ability to accelerate going after the existing TAM’s that we see.
So given the resiliency of that business model that Black Knight has, continuing to shift more of the business towards recurring, you have a millennial generation that's just now coming into their home ownership years, that is a very substantial population in the U.S. that's going to be entering the mortgage buying market and we see all of those as trends that will help support you know the long term goal of 8% to 10% growth for the business.
And if I could add on to it and just mention it. We have two slides that somewhat illustrate the points he was making in the appendices, slide 30, which if you really look at that millennial home buying generation, you see why you know we constantly are hearing about home shortages in the United States.
There's an incredible demand for homeownership coming from that group that will be unabated and similarly the slide before that, 29, you look at the total U.S. housing stock and you could see the long term trend of continued growth in home ownership, and those massive demographic trends are what give us confidence on moving our business to a more subscription based business that will essentially be attractive to lenders who are trying to play against that trend.
Got it. Thank you.
The next question comes from Dan Fannon with Jefferies. Please go ahead.
Thanks. Good morning! I wanted to follow-up on the revenue mix of Black Knight and thinking about the servicing component, you know what is the growth algorithm of that business? Is it you know kind of just loans outstanding? I understand it’s quite recurring, but curious about pricing power in this business? And then also, when you talked about revenue synergies in the opportunity, I guess give us a – what do you think are the most logical or easiest kind of points or cross sell opportunities within the two product sets as you combine them?
Hey Dan! It’s Warren. So I’ll hit you're servicing growth algorithm question first, and then I’m going to hand it over to Joe to talk about some of the revenue synergies. So thinking about the servicing business, yeah it's kind of been a mid-single digit grower. I mean it’s been fluctuating a little bit here and there, it depends, but largely recurring revenue in nature, it’s not entirely recurring revenue nature and based on subscription revenues, but also loans outstanding too as well, which as you see there's a slide in our deck around home stock and then mortgages outstanding.
You see there’s pretty consistent growth over the last few years and over the last number of years, you can you can pick your time very frankly, and it consistently grows. And so that's a – that in addition to the introduction of new products and things of that nature, sort of adding revenue per loan is how you get to a growth algorithm around that range for that business.
And this is Joe Tyrrell. I’ll talk a little bit about the revenue synergies and the opportunities that this combination provides to us. So Warren talked about the opportunity to – through these combined entities to accelerate our penetration of the original $10 billion TAM. That comes to us because of the highly complementary products sets we have available, and actually the opportunity to cross sell products into both bases.
So for example, we're able to take ICE Products Solutions, like our consumer engagement suite that has lead management and lead distribution capabilities, as well as our point of sale system. Also our underwriting automation tools that are getting a lot of adoption as Warren mentioned earlier. Even Chase is now deploying our analyzer solutions, I mean to their system, as well as our market leading eRecording capability. So those are all opportunities that we can sell existing ICE Solutions into the Black Knight base.
We can also take Black Knight products and sell them into the ICE space. So obviously servicing and I'll talk about the trend that we're seeing with lenders starting to retain more servicing in just a moment, but also the secondary marketing technology, things like hedging and loan trading platform that they provide.
We also now will have the opportunity to recognize. I think of this as more of an MSRP versus some of the transactional fees that we've been able to generate on our network. Black Knight products are actually available today on our network. One of the things that our network does at ICE is it really enabled access to choice for lenders, and so we've had a long standing relationship with many Black Knight Solutions being available. We’ll now have the opportunity to realize kind of the list price for those fees instead of just the transactional components that we've had. And then – so that’s true for things like tax service, property valuations and obviously Optimal Blue's been on platform for many, many years.
We also now have the opportunity to really expand how we've been thinking about data. Historically our data TAM has really been focused on selling data within the mortgage industry. Now as we look at these highly complementary datasets, it gives us the opportunity to think about licensing this data. So we just recently released our first kind of true data product using the mortgage data that had come from Ellie Mae through our Rate Lock Indices and we've announced that we intend to put a Futures contract against that.
As we're able to compliment all of that origination data, with the secondary marketing data that we get from Black Knight, coupled with the servicing and loan performance data, we now have a really unique data set that as Jeff mentioned is going to provide a completely different level of transparency and visibility into how the secondary market thinks about pricing our mortgage backed securities and certainly modeling out prepayment.
This also provides us the opportunity to enter new TAMs. So obviously servicing as Ben talked about is a $2 billion TAM that we now have access to, that previously we’ve had no offerings and didn't include in our current TAM.
What we're seeing there in the servicing side is more lenders as Jeff mentioned are retaining the servicing rights. But what they've really lacked is the ability to connect everything from the point of thought of engaging a consumer, through the loan manufacturing process, into servicing and keeping that as almost a closed loop ecosystem where they are constantly monitoring loans to identify opportunities to help consumers improve cash flow, by getting out of some of those risk adjustment that were put in place at the time of origination by monitoring things like home value appreciation or changes in the economic situation of those consumers, where now those lenders can proactively go out and help them improve their cash flow which ultimately lowers default rates for consumers, but enables those lenders to recapture that, that consumer without incurring that acquisition cost.
Also, it gives us the opportunity to enter into a realtor TAM and that data is really interesting too us, especially on the multiple listing service side. And so think about the opportunities of now combining data from consumer behavior to home listings, all the way through the loan performance. In the data TAM we see that as that unique opportunity from a licensing perspective, which we believe increases our previous data TAM by another $2 billion.
And then lastly, I would just say that this really helps us to accelerate our shift that we've already been engaging on, to more of a recurring revenue, a focus versus the transactional. As interest rates rise, what happens in the servicing business is those loans stick in the servicing longer. So you have a more consistent recurring revenue base in servicing whenever interest rates increase. Now as interest rates decrease, we’ll be able to capitalize on the monetization opportunities in the origination side. So it really gives us now this end-to-end, somewhat counter cyclical recurring revenue stream.
Thank you.
The next question comes from Ken Worthington with JPMorgan. Please go ahead.
Hey! Good morning! And thanks for taking the question, and we're restricted on the deal, so I’ll pivot to maybe European energy. So I want to hear your thoughts about the impact that the Ukraine crisis could have on your energy business in Europe, and maybe the ICE Exchange business more broadly. Really trying to focus on the longer term since the sourcing of European gas and oil maybe changing meaningfully for the longer term.
So if you could start out, maybe what do the changes in the sourcing of European oil mean for Brent? Is that largely a zero-sum game or is it as positive as Europe moves off Russian oil. Two, same question on European gas. As we see more North African gas and maybe LNG from the U.S. and Qatar, again a zero-sum game or more positive?
And then lastly, the ancillary impacts on the non-European energy businesses. It seems like there could be a positive impact here on carbon freight Sonya Houston, U.S. Gas. So any thoughts on you know collectively the non-European energy impact as well.
Yeah, those are a good set of questions. So well let me, you know we had a great quarter amongst all that uncertainty that existed in the energy markets and if you peel back what happened in the quarter, it actually answers a number of the questions that you postulated.
First of all, we see record open interest in our energy space. So there's more engagement if you will, of managing risk in the energy space. But when you peel back, well where did that open interest come from, there's definitely some trends that are engaging on where your question is heading.
First of all, we saw that a lot of price volatility obviously in Europe, that happened quickly due to war, and whenever there's high price volatility, that is an input into the margin model, since your essentially marketing for the largest one day price movement. And so margin rates go up. And so what we saw was a movement towards the use of options, away from the underlying towards the option against the underlying.
Why does that happen? Well it's a little less expensive to control the risk in an option. It's also much less precise; you're hedging a range of outcomes instead of a specific outcome. So people have moved and it's probably somewhat temporary, because high prices themselves don't cause high margins, it's the price movements and the market is increasingly as you're alluding to, trying to figure out the long term ecosystem for energy in Europe and as they do that, the prices will stabilize, albeit at most likely at higher rates.
Another thing that has happened is that in a number of our products, particularly in Europe, but even Brent Oil globally, people can deliver Russian energy into those indices or into those products that are physically delivered, and while many of those Russian products are not subject to sanctions, and in fact certain countries in Europe are even advocating the use of those products, the market itself due to moral and ethical issues, many companies have decided not to participate in those.
So we are launching a whole new suite of products that are Ex-Russia Energy and there's been a lot of demand for those products and we've got regulatory approval and you're going to be seeing those rolling out. We have very high expectations for those products given the chat that's going on and the way we’ve worked with the industry to develop those Ex-Russia Energy projects.
Then, the last thing that you polluted to is that you're seeing an increase volume in the trading up U.S. Natural Gas. Again, we see Europeans who are sensitive to hedging using European Natural Gas, because it may have Russian molecules in it, hedging their exposure somewhat in the United States. Obviously there's liquefied natural gas exports out of the U.S., those are relatively limited, but where there is capability, people are leaning into those capabilities and you've seen this increase in U.S. Natural Gas trading.
So all of that amalgamation somewhat bodes well for our business and that we’ve you know, in a world where markets are in contango, high open interest foreshadows future volume and revenue growth for us in trading and we've got this new suite of products that the market is anxious to adopt, and it’s going to give us even more diversity and basis trading against our historical business. So we feel very good about the direction that the company is heading in, even though we're helping people to manage risk in a very unfortunate situation.
Okay, great. Thank you so much for that.
The next question comes from Chris Allen with Compass Point. Please go ahead.
Good morning, everyone. Thanks for taking my question. I wanted to follow-up on some prior questions, and maybe some different angles. Just from a customer based perspective, what is – does BK, does Black Knight add any – present new opportunities to penetrate different customer bases? I believe they've had some recent success penetrating some of the non-bank originators who used homegrown solutions. And also when you put the whole franchise together, who is going to be the main competition from a longer term perspective?
Chris, so this is Joe. I'll give you the answers there. When we think about the customer bases, again if you go back to Ben’s comment regarding explaining the differences between Encompass and Empower, these two solutions really now give us the opportunity to address any technology philosophy that a lender might have. So if someone wants really a single tenancy highly customized solution, we will have an offering there. If they want a more kind of commercial, highly configurable, but multi-tenant solution, we’ll have an offering there.
So because these products are so complementary, we believe it gives us an opportunity to really accelerate that penetration of the current TAM. There obviously are some customers that we have in common, because within ICE there is so many different products that we offer, but what we really see is the cross sell opportunity into these two bases.
So even where we might have a similar customer, perhaps it's a customer that’s using Encompass and also sing MSP, the servicing platform, there is still so many other solutions we now have available jointly that we can cross sell to that individual lender. If you go back and look at slide nine, this is a high level view of kind of solution sets, but within these sets there's multiple products, and so there's so many different ways to monetize a single loan that goes through this entire work-flow, and we're really excited about the opportunities we have of looking at our combined solution sets, and being able to now make sure that we can provide efficiency that literally every step of this manufacturing and servicing workflow.
And then you know lastly the data is a huge opportunity for us. Very complementary datasets between what we have on the front end and what Black Knight offers on the backend, and for us we think it's really just kind of tip of the spear when we think about how we can monetize that data.
Thanks. Any color on the competition?
Yeah, on the competition, it really has not changed. This transaction doesn't change that. Our competition continues to be proprietary systems, legacy technologies that many lenders have had for a number of years. I think we’ve – Ben's probably mention on previous calls that we’ve really started to see that get unblocked. That is a lot of those lenders are realizing.
As you go back to what Jeff pointed out on slide 34, whether a lender does one loan or a thousand loans, they have to navigate all of this highly regulatory compliance requirements. And so these lenders have realize that they've spent a significant amount of development dollars just maintaining legacy systems to remain compliant, instead of really focusing on innovation. So we're engaged in a lot of great conversations with many of those lenders who've been using proprietary technology.
This combination and these two offerings that we now have, give us the opportunity to really be able to offer a solution for whatever technology philosophy those lenders have, coming off of the proprietary technology. So that continues to be the area where we’ll be chopping wood.
Thanks.
The next question comes from Kyle Voigt with KBW. Please go ahead.
Hi! Good morning! I just want to follow-up on the potential combination of Encompass and Empower. From your prior comments, it didn't sound like you expect those two businesses to really be fully integrated, and expect to continue to invest in those separately. So just to clarify, are any of the total synergies you outlined on the revenue or the cost side attributable to the combination of those two LOS platforms? And I understand a lot of strategic rationale for the deal is really about pairing the origination servicing businesses, as well as expanding that data TAM. Is it fair to say that this deal is very strategically attractive to ICE, even without considering a combination of those LOS platforms?
Hi Kyle! It’s Ben. So we 100% see those platforms as complementary and they service a completely different client with a completely different type of mindset, and there is no part of our synergy case that assumes that both platforms would be combined, one would get sunsets. In fact it's the opposite.
We have put into our model significant investment into, that we know is going to be needed to help modernize certain parts of the technology, both on MSP as well as in Empower, and we know that clients that have made decisions to go on to Empower you know for very specific reasons, for their strategy have decided to have a single instance on-prem, highly customized version of the application.
So that, there's again 0% of – zero part of our business case here is around sun setting one of the technologies or about investment in the two. And as Joe articulated, it's about cross selling all of the other suites of services that we have, whether you've chosen Empower or Encompass, cross selling all those other services to be able to create that straight through, customer for life experience.
From the point in time when they are searching for a home online, to when they are selecting the right product that will meet their family's needs, to automating the origination process, and the manufacturing process of the loans, to an electronic closing, to then the servicing relationship for the life of the loan, and identifying optimal products for that client as their life situation changes. So that's what this transaction is all about, and we look forward to the benefits that we can provide to the end consumer services and originators.
And as you think about what Joe and Ben have talked about of these cross sell opportunities that continues to play into our thesis, that this can be done through recurring licenses. The more you have an end-to-end solution and customers are not having to go buy everything À la carte, it allows us to package a really interesting suite of products under licensing arrangements that we think ultimately will be rewarded by the market.
The next question comes from Brian Bedell with Deutsche Bank. Please go ahead.
Great! Thanks, good morning! thank for taking my question. Another one on Black Knight of course. Maybe just looking at the TAM, the $14 billion TAM, combined revenue looks like it's, you know it will begin to approach $3 billion out of that $14 billion TAM. So just really only a 20% share I guess.
First is that, you view that as a justification for this not being an anti-trust issue given that you're still a minority of the overall TAM. And as you over time penetrate that with a better solution, even if you're the dominant outsourcer, I guess to what extent do you see that market share improvement being incremental to the revenue synergies that you’ve outlined in the 125, and I guess one other question would be, just investment in sales and any other CapEx investments that would be required to change the BKI Technology stack as you mentioned.
Hi Brian! It's Ben. I’ll take a stab at this. So, when – and while I was articulating before in terms of the review we did, our lawyers and Black Knight's lawyers have done, you literally quickly come to the conclusion that there's, these businesses are 100% complementary, we don't compete with one another. And that what’s the driver for this deal is that is its really taking for the this first time services across the data space, services in the origination space, in the consumer engagement space, the closing space and then the servicing space, bringing them together to give that complete front to back solution.
So and as you peal through it, and as we engage with the regulators, we're very confident they are going to come to the conclusion, but there is a ton of benefits that can come from this, and that also the businesses just flat out don't compete with one another.
On the revenue side of it, what we see is that the pie is expanding. Because here the industry is so inefficient, it is the most analog space in asset class that we've seen, as we've been on our journey of taking businesses from analog to digital, that what's really driving this and when you think about that TAM, we are not taking market share from other people, we are taking market share from just complete inefficiency, manual processing and costs that are rising on the end consumer, costs that are rising for servicers and originators and the plan is to bring that all down.
So that's you know overall the first part of your question. I know you got a question on CapEx I think as well, and I’ll ask Warren to take that one.
Yeah, well in terms of CapEx, I think it was more on the technology side. I missed kind of the end there, but around some of the technology spend. So the CapEx for Black Knight’s been around $100 million annually. I don’t think you should be thinking about it a whole lot different in terms of a run rate for that.
There is, because Ben mentioned some incremental spend that we built into the model, both OpEx and CapEx around some of the technology re-platforming that we plan to do over a number of years. We’ve done this plenty of times in the past, whether it's with IDC or New York Stock Exchanges, and so we've got some a pretty good sense about timing and an amount there. And that’s something that we plan to do over the next number of years. So it's really spread out over sort of a three to five to seven if not quite more in the year period.
This concludes our question-and-answer session. I would like to turn the conference back over to Jeff Sprecher, Chair and CEO. Please go ahead.
Thank you, Betsy, and thank you all for joining us this morning. And I'd like to thank my colleagues for delivering the best quarter in our company's history and I thank our customers for their business in this quarter. And we look forward to updating you again soon as we continue to try to build out very innovative solutions to further advance markets, and deliver compounding growth to our shareholders. Have a great day!
The conference is now concluded. Thank you for attending today's presentation. You may now disconnect.