Attached files
| file | filename |
|---|---|
| EX-99.1 - EXHIBIT 99.1 - Fidelity National Financial, Inc. | a20164qfnfgrouppressrelease.htm |
| 8-K - 8-K - Fidelity National Financial, Inc. | a20164q8k.htm |
FNFV Reports Fourth Quarter 2016 Results With $916 Million Book Value of Portfolio Company Investments, or $13.78 Per Share; Repurchased Additional 220,000 Shares of Common Stock in Fourth Quarter
Jacksonville, Fla. -- (February 1, 2017) -- Fidelity National Financial, Inc. today reported the operating results for FNFV Group (NYSE:FNFV), a tracking stock established to highlight the inherent value of the portfolio companies of Fidelity National Financial, Inc., for the three and twelve-month periods ended December 31, 2016.
• | Total revenue of $339 million in the fourth quarter versus $351 million in the fourth quarter of 2015 |
• | Fourth quarter diluted EPS of ($0.12) versus diluted EPS of ($0.07) in the fourth quarter of 2015 |
• | Pretax loss of $8 million and adjusted EBITDA of $16 million for the fourth quarter versus pretax loss of $2 million and adjusted EBITDA of $25 million for the fourth quarter of 2015 |
• | Fourth quarter FNFV net cash flow provided by operations of $44 million and free cash flow provided of $26 million versus net cash flow provided by operations of $21 million and free cash flow provided of $6 million in the fourth quarter of 2015 |
• | $129 million in holding company cash on December 31, 2016 |
• | Repurchased 220,000 shares of common stock for approximately $2.7 million in the fourth quarter |
• | Since the formation of FNFV in July 2014, more than 26 million shares of FNFV common stock have been repurchased for a total of more than $354 million; approximately 29% of the shares of FNFV common stock distributed in July 2014 have been repurchased |
Restaurant Group
• | $298 million in total revenue, pretax loss of $1 million, adjusted EBITDA of $13 million, and an adjusted EBITDA margin of 4.3% for the fourth quarter, versus, approximately $320 million in total revenue, pretax earnings of $3 million, adjusted EBITDA of $25 million, and an adjusted EBITDA margin of 7.6% in the fourth quarter of 2015 |
• | Same store sales decreased approximately 5% in the fourth quarter, as Ninety Nine same stores sales growth of 0.1% was offset by a 8.3% decline at O'Charley's, a 4.7% decline at Village Inn and a 4.3% decline at Bakers Square |
Ceridian HCM
• | Fourth quarter total revenue of approximately $189 million, a 2.2% increase over the fourth quarter of 2015, pretax loss of $11 million, EBITDA of $25 million and an EBITDA margin of 13% |
One Digital
• | Fourth quarter total revenue of nearly $39 million, a 25% increase over the fourth quarter of 2015; pretax earnings of $0.1 million; adjusted EBITDA of nearly $8 million, a 26% increase over the fourth quarter of 2015; fourth quarter adjusted EBITDA margin of more than 20% |
Monetization and Investment Initiatives
• | In November, received approximately $37 million from Ceridian due to the release of cash proceeds from the sale of FleetCor shares held in escrow |
• | Repurchased 220,000 shares of FNFV common stock for approximately $2.7 million during the fourth quarter |
“2016 was an eventful year on both the monetization and investment front for FNFV, ” said Chairman William P. Foley, II. “On the monetization side, we completed the sale of our minority interest in Stillwater Insurance in June for gross cash proceeds of $36 million and in November we received approximately $37 million of cash from the sale of FleetCor shares held in escrow. On the investment side, we made a $22 million investment in the debt of Colt Defense in January and added to our ownership position in Del Frisco's common stock, bringing our total investment to $44 million. In March, we made a $47 million additional capital investment in Ceridian to fund the continued growth of the DayForce product line. We will continue to focus on the growth, financial performance and monetization of our current investments while seeking attractive future investments that will create value for our shareholders.
1
"We also continued to repurchase our own shares during 2016. In the fourth quarter, we repurchased 220,000 shares for a total cost of approximately $2.7 million, thereby reducing FNFV's share count to approximately 66.4 million shares. In total for 2016, we repurchased nearly 5.7 million shares for approximately $62 million.
"Finally, in December, we announced a tax-free plan in which we intend to redeem all FNFV tracking stock shares and exchange those for shares of common stock of FNFV. We are working through that process and still expect to complete that exchange in the third quarter of 2017."
Conference Call
We will host a call with investors and analysts to discuss fourth quarter 2016 results of FNFV on Thursday, February 2, 2017, beginning at 12:30 p.m. Eastern Time. A live webcast of the conference call will be available on the Events and Multimedia page of the FNF Investor Relations website at www.fnf.com. The conference call replay will be available via webcast through the FNF Investor Relations website at www.fnf.com. The telephone replay will be available from 2:30 p.m. Eastern time on February 2, 2017, through February 9, 2017, by dialing 800-475-6701 (USA) or 320-365-3844 (International). The access code will be 414839.
About Fidelity National Financial, Inc.
Fidelity National Financial, Inc. is organized into two groups, FNF Group (NYSE: FNF) and FNFV Group (NYSE: FNFV). FNF is a leading provider of title insurance, technology and transaction services to the real estate and mortgage industries. FNF is the nation’s largest title insurance company through its title insurance underwriters - Fidelity National Title, Chicago Title, Commonwealth Land Title, Alamo Title and National Title of New York - that collectively issue more title insurance policies than any other title company in the United States. FNF also provides industry-leading mortgage technology solutions and transaction services, including MSP®, the leading residential mortgage servicing technology platform in the U.S., through its majority-owned subsidiaries, Black Knight Financial Services, Inc. and ServiceLink Holdings, LLC. FNFV holds majority and minority equity investment stakes in a number of entities, including American Blue Ribbon Holdings, LLC, Ceridian HCM, Inc., Digital Insurance, Inc. and Del Frisco's Restaurant Group, Inc. More information about FNF and FNFV can be found at www.fnf.com.
Use of Non-GAAP Financial Information
Generally Accepted Accounting Principles (GAAP) is the term used to refer to the standard framework of guidelines for financial accounting. GAAP includes the standards, conventions, and rules accountants follow in recording and summarizing transactions and in the preparation of financial statements. In addition to reporting financial results in accordance with GAAP, the Company has provided non-GAAP financial measures, which it believes are useful to help investors better understand its financial performance, competitive position and prospects for the future. These non-GAAP measures include earnings before interest, taxes and depreciation and amortization (EBITDA), adjusted earnings before interest, taxes and depreciation and amortization (Adjusted EBITDA), adjusted earnings before interest, taxes and depreciation as a percent of adjusted revenue (Adjusted EBITDA margin), adjusted net earnings, adjusted EPS and free cash flow.
Any non-GAAP measures should be considered in context with the GAAP financial presentation and should not be considered in isolation or as a substitute for GAAP net earnings. Further, FNF's non-GAAP measures may be calculated differently from similarly titled measures of other companies. Reconciliations of these non-GAAP measures to related GAAP measures are provided below.
Forward-Looking Statements and Risk Factors
This press release contains forward-looking statements that involve a number of risks and uncertainties. Statements that are not historical facts, including statements regarding our expectations, hopes, intentions or strategies regarding the future are forward-looking statements. Forward-looking statements are based on management's beliefs, as well as assumptions made by, and information currently available to, management. Because such statements are based on expectations as to future financial and operating results and are not statements of fact, actual results may differ materially from those projected. We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise. The risks and uncertainties which forward-looking statements are subject to include, but are not limited to: our ability to successfully achieve the conditions to and consummate the plan to redeem and exchange the FNFV tracking stock with the result being an independent, publicly-traded FNFV common stock; changes in general economic, business and political conditions, including changes in the financial markets; weakness or adverse changes in the level of real estate activity, which may be caused by, among other things, high or increasing interest rates, a limited supply of mortgage funding or a weak U. S. economy; our potential inability to find suitable acquisition candidates, acquisitions in lines of business that will not necessarily be limited to our traditional areas of focus, or difficulties in integrating acquisitions; our dependence on distributions from our title insurance underwriters as a main source of cash flow; significant competition that our operating subsidiaries face; compliance with extensive government regulation of our operating subsidiaries.
2
This press release should be read in conjunction with the press release filed for the results of FNF Group on this same date as well as the risks detailed in the “Statement Regarding Forward-Looking Information,” “Risk Factors” and other sections of the Company’s Form 10-Q,10-K and other filings with the Securities and Exchange Commission.
FNF-E
SOURCE: Fidelity National Financial, Inc.
CONTACT: Daniel Kennedy Murphy, Senior Vice President and Treasurer, 904-854-8120, dkmurphy@fnf.com
3
FIDELITY NATIONAL FINANCIAL VENTURES
FOURTH QUARTER SEGMENT INFORMATION
(In millions)
(Unaudited)
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Three Months Ended | ||||||||||||
December 31, 2016 | ||||||||||||
Operating revenue | $ | 344 | $ | 300 | $ | 44 | ||||||
Realized gains and losses, net | (5 | ) | (2 | ) | (3 | ) | ||||||
Total revenue | 339 | 298 | 41 | |||||||||
Personnel costs | 44 | 13 | 31 | |||||||||
Other operating expenses | 27 | 17 | 10 | |||||||||
Cost of restaurant revenue | 257 | 257 | — | |||||||||
Depreciation and amortization | 17 | 11 | 6 | |||||||||
Interest expense | 2 | 1 | 1 | |||||||||
Total expenses | 347 | 299 | 48 | |||||||||
Pre-tax loss from continuing operations | $ | (8 | ) | $ | (1 | ) | $ | (7 | ) | |||
Non-GAAP adjustments before taxes | ||||||||||||
Realized (gains) and losses, net | 5 | 2 | 3 | |||||||||
Purchase price amortization | 4 | — | 4 | |||||||||
Total non-GAAP adjustments before taxes | $ | 9 | $ | 2 | $ | 7 | ||||||
Adjusted pre-tax earnings from continuing operations | $ | 1 | $ | 1 | $ | — | ||||||
Adjusted pre-tax margin from continuing operations | 0.3 | % | 0.3 | % | — | |||||||
Purchase price amortization | (4 | ) | — | (4 | ) | |||||||
Depreciation and amortization | 17 | 11 | 6 | |||||||||
Interest expense | 2 | 1 | 1 | |||||||||
Adjusted EBITDA | $ | 16 | $ | 13 | $ | 3 | ||||||
Adjusted EBITDA margin | 4.7 | % | 4.3 | % | 6.8 | % | ||||||
4
FIDELITY NATIONAL FINANCIAL VENTURES
FOURTH QUARTER SEGMENT INFORMATION
(In millions)
(Unaudited)
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Three Months Ended | ||||||||||||
December 31, 2016 | ||||||||||||
Pre-tax loss from continuing operations | $ | (8 | ) | $ | (1 | ) | $ | (7 | ) | |||
Income tax (benefit) expense | (6 | ) | 1 | (7 | ) | |||||||
Loss from equity investments | (7 | ) | — | (7 | ) | |||||||
Non-controlling interests | (1 | ) | (1 | ) | — | |||||||
Net loss attributable to FNFV common shareholders | $ | (8 | ) | $ | (1 | ) | $ | (7 | ) | |||
EPS attributable to FNFV common shareholders - basic | $ | (0.12 | ) | $ | (0.02 | ) | $ | (0.10 | ) | |||
EPS attributable to FNFV common shareholders - diluted | $ | (0.12 | ) | $ | (0.02 | ) | $ | (0.10 | ) | |||
FNFV weighted average shares - basic | 66 | |||||||||||
FNFV weighted average shares - diluted | 68 | |||||||||||
Net loss attributable to FNFV common shareholders | $ | (8 | ) | $ | (1 | ) | $ | (7 | ) | |||
Total non-GAAP, pre-tax adjustments | $ | 9 | $ | 2 | $ | 7 | ||||||
Income taxes on non-GAAP adjustments | (4 | ) | — | (4 | ) | |||||||
Ceridian divestiture (gain) loss | 2 | — | 2 | |||||||||
Noncontrolling interest on non-GAAP adjustments | (1 | ) | (1 | ) | — | |||||||
Total non-GAAP adjustments | $ | 6 | $ | 1 | $ | 5 | ||||||
Adjusted net earnings (loss) attributable to FNFV common shareholders | $ | (2 | ) | $ | — | $ | (2 | ) | ||||
Adjusted EPS attributable to FNFV common shareholders - diluted | $ | (0.03 | ) | $ | — | $ | (0.03 | ) | ||||
Cash flows provided by operations: | $ | 44 | ||||||||||
Capital expenditures | 18 | |||||||||||
Free cash flow | $ | 26 | ||||||||||
5
FIDELITY NATIONAL FINANCIAL VENTURES
FOURTH QUARTER SEGMENT INFORMATION
(In millions)
(Unaudited)
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Three Months Ended | ||||||||||||
December 31, 2015 | ||||||||||||
Operating revenue | $ | 359 | $ | 328 | $ | 31 | ||||||
Realized gains and losses, net | (8 | ) | (8 | ) | — | |||||||
Total revenue | 351 | 320 | 31 | |||||||||
Personnel costs | 42 | 15 | 27 | |||||||||
Other operating expenses | 20 | 16 | 4 | |||||||||
Cost of restaurant revenue | 274 | 274 | — | |||||||||
Depreciation and amortization | 14 | 11 | 3 | |||||||||
Interest expense | 3 | 1 | 2 | |||||||||
Total expenses | 353 | 317 | 36 | |||||||||
Pre-tax (loss) earnings from continuing operations | $ | (2 | ) | $ | 3 | $ | (5 | ) | ||||
Non-GAAP adjustments before taxes | ||||||||||||
Realized (gains) and losses, net | 8 | 8 | — | |||||||||
Purchase price amortization* | 4 | — | 4 | |||||||||
IPO Costs | 2 | 2 | — | |||||||||
Total non-GAAP adjustments before taxes* | $ | 14 | $ | 10 | $ | 4 | ||||||
Adjusted pre-tax earnings (loss) from continuing operations* | $ | 12 | $ | 13 | $ | (1 | ) | |||||
Adjusted pre-tax margin from continuing operations* | 3.3 | % | 4.0 | % | — | |||||||
Purchase price amortization* | (4 | ) | — | (4 | ) | |||||||
Depreciation and amortization | 14 | 11 | 3 | |||||||||
Interest expense | 3 | 1 | 2 | |||||||||
Adjusted EBITDA | $ | 25 | $ | 25 | $ | — | ||||||
Adjusted EBITDA margin | 7.0 | % | 7.6 | % | — | |||||||
* | Total FNFV and Restaurant Group amounts reflect a correction to previously reported Restaurant Group figures related to purchase price amortization |
6
FIDELITY NATIONAL FINANCIAL VENTURES
FOURTH QUARTER SEGMENT INFORMATION
(In millions)
(Unaudited)
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Three Months Ended | ||||||||||||
December 31, 2015 | ||||||||||||
Pre-tax (loss) earnings from continuing operations | $ | (2 | ) | $ | 3 | $ | (5 | ) | ||||
Income tax (benefit) expense | (2 | ) | (2 | ) | — | |||||||
Loss from equity investments | (2 | ) | — | (2 | ) | |||||||
Non-controlling interests | 3 | 2 | 1 | |||||||||
Net (loss) earnings attributable to FNFV common shareholders | $ | (5 | ) | $ | 3 | $ | (8 | ) | ||||
EPS attributable to FNFV common shareholders - basic | $ | (0.07 | ) | $ | 0.04 | $ | (0.11 | ) | ||||
EPS attributable to FNFV common shareholders - diluted | $ | (0.07 | ) | $ | 0.04 | $ | (0.11 | ) | ||||
FNFV weighted average shares - basic | 73 | |||||||||||
FNFV weighted average shares - diluted | 75 | |||||||||||
Net (loss) earnings attributable to FNFV common shareholders | $ | (5 | ) | $ | 3 | $ | (8 | ) | ||||
Total non-GAAP, pre-tax adjustments* | $ | 14 | $ | 10 | $ | 4 | ||||||
Income taxes on non-GAAP adjustments* | (3 | ) | (2 | ) | (1 | ) | ||||||
Noncontrolling interest on non-GAAP adjustments* | (4 | ) | (4 | ) | — | |||||||
Total non-GAAP adjustments* | $ | 7 | $ | 4 | $ | 3 | ||||||
Adjusted net earnings (loss) attributable to FNFV common shareholders* | $ | 2 | $ | 7 | $ | (5 | ) | |||||
Adjusted EPS attributable to FNFV common shareholders - diluted* | $ | 0.03 | $ | 0.09 | $ | (0.06 | ) | |||||
Cash flows provided by operations: | $ | 21 | ||||||||||
Non-GAAP adjustments: | ||||||||||||
IPO cost | 2 | |||||||||||
Total Non-GAAP adjustments | 2 | |||||||||||
Adjusted cash flows from operations | 23 | |||||||||||
Capital expenditures | 17 | |||||||||||
Free cash flow | $ | 6 | ||||||||||
* | Total FNFV and Restaurant Group amounts reflect a correction to previously reported Restaurant Group figures related to purchase price amortization |
7
FIDELITY NATIONAL FINANCIAL VENTURES
YTD SEGMENT INFORMATION
(In millions)
(Unaudited)
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Twelve Months Ended | ||||||||||||
December 31, 2016 | ||||||||||||
Operating revenue | $ | 1,326 | $ | 1,158 | $ | 168 | ||||||
Interest and investment income | 3 | — | 3 | |||||||||
Realized gains and losses, net | 6 | (6 | ) | 12 | ||||||||
Total revenue | 1,335 | 1,152 | 183 | |||||||||
Personnel costs | 164 | 53 | 111 | |||||||||
Other operating expenses | 107 | 67 | 40 | |||||||||
Cost of restaurant revenue | 984 | 984 | — | |||||||||
Depreciation and amortization | 62 | 42 | 20 | |||||||||
Interest expense | 10 | 5 | 5 | |||||||||
Total expenses | 1,327 | 1,151 | 176 | |||||||||
Pre-tax earnings from continuing operations | $ | 8 | $ | 1 | $ | 7 | ||||||
Non-GAAP adjustments before taxes | ||||||||||||
Realized (gains) and losses, net | (6 | ) | 6 | (12 | ) | |||||||
Purchase price amortization* | 17 | 1 | 16 | |||||||||
Max & Erma's exit/disposal cost | 7 | 7 | — | |||||||||
Other expenses | 1 | 1 | — | |||||||||
Total non-GAAP adjustments before taxes* | $ | 19 | $ | 15 | $ | 4 | ||||||
Adjusted pre-tax earnings from continuing operations* | $ | 27 | $ | 16 | $ | 11 | ||||||
Adjusted pre-tax margin from continuing operations* | 2.0 | % | 1.4 | % | 6.4 | % | ||||||
Purchase price amortization* | (17 | ) | (1 | ) | (16 | ) | ||||||
Depreciation and amortization | 62 | 42 | 20 | |||||||||
Interest expense | 10 | 5 | 5 | |||||||||
Adjusted EBITDA | $ | 82 | $ | 62 | $ | 20 | ||||||
Adjusted EBITDA margin | 6.2 | % | 5.4 | % | 11.7 | % | ||||||
* | Total FNFV and Restaurant Group amounts reflect a correction to previously reported quarterly Restaurant Group figures related to purchase price amortization |
8
FIDELITY NATIONAL FINANCIAL VENTURES
YTD SEGMENT INFORMATION
(In millions)
(Unaudited)
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Twelve Months Ended | ||||||||||||
December 31, 2016 | ||||||||||||
Pre-tax earnings from continuing operations | $ | 8 | $ | 1 | $ | 7 | ||||||
Income tax (benefit) expense | (11 | ) | 1 | (12 | ) | |||||||
Loss from equity investments | (23 | ) | — | (23 | ) | |||||||
Net (loss) earnings attributable to FNFV common shareholders | $ | (4 | ) | $ | — | $ | (4 | ) | ||||
EPS attributable to FNFV common shareholders - basic | $ | (0.06 | ) | $ | — | $ | (0.06 | ) | ||||
EPS attributable to FNFV common shareholders - diluted | $ | (0.06 | ) | $ | — | $ | (0.06 | ) | ||||
FNFV weighted average shares - basic | 67 | |||||||||||
FNFV weighted average shares - diluted | 70 | |||||||||||
Net (loss) earnings attributable to FNFV common shareholders | $ | (4 | ) | $ | — | $ | (4 | ) | ||||
Total non-GAAP, pre-tax adjustments* | $ | 19 | $ | 15 | $ | 4 | ||||||
Income taxes on non-GAAP adjustments* | (4 | ) | (3 | ) | (1 | ) | ||||||
Ceridian divestiture (gain) loss | (2 | ) | — | (2 | ) | |||||||
Noncontrolling interest on non-GAAP adjustments* | (7 | ) | (7 | ) | — | |||||||
Total non-GAAP adjustments* | $ | 6 | $ | 5 | $ | 1 | ||||||
Adjusted net earnings (loss) attributable to FNFV common shareholders* | $ | 2 | $ | 5 | $ | (3 | ) | |||||
Adjusted EPS attributable to FNFV common shareholders - diluted* | $ | 0.03 | $ | 0.07 | $ | (0.04 | ) | |||||
Cash flows provided by operations: | $ | 81 | ||||||||||
Capital expenditures | 62 | |||||||||||
Free cash flow | $ | 19 | ||||||||||
* | Total FNFV and Restaurant Group amounts reflect a correction to previously reported quarterly Restaurant Group figures related to purchase price amortization |
9
FIDELITY NATIONAL FINANCIAL VENTURES
YTD SEGMENT INFORMATION
(In millions)
(Unaudited)
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Twelve Months Ended | ||||||||||||
December 31, 2015 | ||||||||||||
Operating revenue | $ | 1,615 | $ | 1,412 | $ | 203 | ||||||
Interest and investment income | 2 | — | 2 | |||||||||
Realized gains and losses, net | (19 | ) | (19 | ) | — | |||||||
Total revenue | 1,598 | 1,393 | 205 | |||||||||
Personnel costs | 157 | 65 | 92 | |||||||||
Other operating expenses | 167 | 71 | 96 | |||||||||
Cost of restaurant revenue | 1,195 | 1,195 | — | |||||||||
Depreciation and amortization | 65 | 49 | 16 | |||||||||
Interest expense | 9 | 6 | 3 | |||||||||
Total expenses | 1,593 | 1,386 | 207 | |||||||||
Pre-tax earnings (loss) from continuing operations | $ | 5 | $ | 7 | $ | (2 | ) | |||||
Non-GAAP adjustments before taxes | ||||||||||||
Realized (gains) and losses, net | 19 | 19 | — | |||||||||
Purchase price amortization* | 15 | 1 | 14 | |||||||||
IPO costs | 9 | 9 | — | |||||||||
Total non-GAAP adjustments before taxes* | $ | 43 | $ | 29 | $ | 14 | ||||||
Adjusted pre-tax earnings from continuing operations* | $ | 48 | $ | 36 | $ | 12 | ||||||
Adjusted pre-tax margin from continuing operations* | 3.0 | % | 2.5 | % | 5.9 | % | ||||||
Purchase price amortization* | (15 | ) | (1 | ) | (14 | ) | ||||||
Depreciation and amortization | 65 | 49 | 16 | |||||||||
Interest expense | 9 | 6 | 3 | |||||||||
Adjusted EBITDA | $ | 107 | $ | 90 | $ | 17 | ||||||
Adjusted EBITDA margin | 6.6 | % | 6.4 | % | 8.3 | % | ||||||
* | Total FNFV and Restaurant Group amounts reflect a correction to previously reported Restaurant Group figures related to purchase price amortization |
10
FIDELITY NATIONAL FINANCIAL VENTURES
YTD SEGMENT INFORMATION
(In millions)
(Unaudited)
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Twelve Months Ended | ||||||||||||
December 31, 2015 | ||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 5 | $ | 7 | $ | (2 | ) | |||||
Income tax benefit | (20 | ) | (2 | ) | (18 | ) | ||||||
Loss from equity investments | (22 | ) | — | (22 | ) | |||||||
Non-controlling interests | 16 | 3 | 13 | |||||||||
Net (loss) earnings attributable to FNFV common shareholders | $ | (13 | ) | $ | 6 | $ | (19 | ) | ||||
EPS attributable to FNFV common shareholders - basic | $ | (0.16 | ) | $ | 0.08 | $ | (0.24 | ) | ||||
EPS attributable to FNFV common shareholders - diluted | $ | (0.16 | ) | $ | 0.08 | $ | (0.24 | ) | ||||
FNFV weighted average shares - basic | 79 | |||||||||||
FNFV weighted average shares - diluted | 82 | |||||||||||
Net (loss) earnings attributable to FNFV common shareholders | $ | (13 | ) | $ | 6 | $ | (19 | ) | ||||
Total non-GAAP, pre-tax adjustments* | $ | 43 | $ | 29 | $ | 14 | ||||||
Income taxes on non-GAAP adjustments* | (18 | ) | (7 | ) | (11 | ) | ||||||
Ceridian divestiture loss | 15 | — | 15 | |||||||||
Noncontrolling interest on non-GAAP adjustments* | (11 | ) | (11 | ) | — | |||||||
Total non-GAAP adjustments* | $ | 29 | $ | 11 | $ | 18 | ||||||
Adjusted net earnings (loss) attributable to FNFV common shareholders* | $ | 16 | $ | 17 | $ | (1 | ) | |||||
Adjusted EPS attributable to FNFV common shareholders - diluted* | $ | 0.20 | $ | 0.21 | $ | (0.01 | ) | |||||
Cash flows provided by operations: | $ | 29 | ||||||||||
Non-GAAP adjustments: | ||||||||||||
IPO costs | 9 | |||||||||||
Total Non-GAAP adjustments | 9 | |||||||||||
Adjusted cash flows from operations | 38 | |||||||||||
Capital expenditures | 62 | |||||||||||
Free cash flow | $ | (24 | ) | |||||||||
* | Total FNFV and Restaurant Group amounts reflect a correction to previously reported Restaurant Group figures related to purchase price amortization |
11
FIDELITY NATIONAL FINANCIAL VENTURES
SUMMARY BALANCE SHEET AND BOOK VALUE SUMMARY
(In millions)
FNFV December 31, 2016 | FNFV December 31, 2015 | |||||||||
(Unaudited) | (Unaudited) | |||||||||
Cash and investment portfolio | $ | 642 | $ | 735 | ||||||
Goodwill | 206 | 188 | ||||||||
Total assets | 1,400 | 1,429 | ||||||||
Notes payable | 233 | 200 | ||||||||
Non-controlling interest | 116 | 114 | ||||||||
Total equity and redeemable non-controlling interests | 1,032 | 1,083 | ||||||||
Total equity attributable to common shareholders | 916 | 969 | ||||||||
FNF Group December 31, 2016 | FNFV December 31, 2016 | Consolidated December 31, 2016 | Consolidated December 31, 2015 | ||||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||||
Cash and investment portfolio | $ | 4,965 | $ | 642 | $ | 5,607 | $ | 5,633 | |||||||||||||
Goodwill | 4,859 | 206 | 5,065 | 4,756 | |||||||||||||||||
Title plant | 395 | — | 395 | 395 | |||||||||||||||||
Total assets | 13,063 | 1,400 | 14,463 | 13,931 | |||||||||||||||||
Notes payable | 2,513 | 233 | 2,746 | 2,793 | |||||||||||||||||
Reserve for title claim losses | 1,487 | — | 1,487 | 1,583 | |||||||||||||||||
Secured trust deposits | 860 | — | 860 | 701 | |||||||||||||||||
Redeemable non-controlling interests | 344 | — | 344 | 344 | |||||||||||||||||
Non-redeemable non-controlling interests | 786 | 116 | 902 | 834 | |||||||||||||||||
Total equity and redeemable non-controlling interests | 6,210 | 1,032 | 7,242 | 6,932 | |||||||||||||||||
Total equity attributable to common shareholders | 5,080 | 916 | 5,996 | 5,754 | |||||||||||||||||
Adjusted Book Value Summary | FNFV December 31, 2016 | FNFV December 31, 2015 | |||||||
(Unaudited) | (Unaudited) | ||||||||
Ceridian/Fleetcor | $ | 386 | $ | 363 | |||||
American Blue Ribbon Holdings | 173 | 169 | |||||||
One Digital | 75 | 73 | |||||||
Del Frisco's Restaurant Group | 49 | 34 | |||||||
Holding Company Cash | 129 | 245 | |||||||
Other | 104 | 85 | |||||||
FNFV Book Value | $ | 916 | $ | 969 | |||||
Outstanding FNFV shares | 66.4 | 72.2 | |||||||
FNFV Book Value per Share | $ | 13.78 | $ | 13.43 | |||||
12
FIDELITY NATIONAL FINANCIAL, INC.
CONSOLIDATED SUMMARY OF EARNINGS
(In millions)
(Unaudited)
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||
December 31, 2016 | December 31, 2016 | |||||||||||||||||||||||
Consolidated | Core | FNFV | Consolidated | Core | FNFV | |||||||||||||||||||
Direct title premiums | $ | 579 | $ | 579 | $ | — | $ | 2,097 | $ | 2,097 | $ | — | ||||||||||||
Agency title premiums | 692 | 692 | — | 2,626 | 2,626 | — | ||||||||||||||||||
Total title premiums | 1,271 | 1,271 | — | 4,723 | 4,723 | — | ||||||||||||||||||
Escrow, title-related and other fees | 910 | 866 | 44 | 3,546 | 3,378 | 168 | ||||||||||||||||||
Total title and escrow and other | 2,181 | 2,137 | 44 | 8,269 | 8,101 | 168 | ||||||||||||||||||
Restaurant revenue | 300 | — | 300 | 1,158 | — | 1,158 | ||||||||||||||||||
Interest and investment income | 33 | 33 | — | 129 | 126 | 3 | ||||||||||||||||||
Realized gains and losses, net | (7 | ) | (2 | ) | (5 | ) | (2 | ) | (8 | ) | 6 | |||||||||||||
Total revenue | 2,507 | 2,168 | 339 | 9,554 | 8,219 | 1,335 | ||||||||||||||||||
Personnel costs | 741 | 697 | 44 | 2,832 | 2,668 | 164 | ||||||||||||||||||
Other operating expenses | 505 | 478 | 27 | 1,944 | 1,837 | 107 | ||||||||||||||||||
Cost of restaurant revenue | 257 | — | 257 | 984 | — | 984 | ||||||||||||||||||
Agent commissions | 525 | 525 | — | 1,998 | 1,998 | — | ||||||||||||||||||
Depreciation and amortization | 116 | 99 | 17 | 431 | 369 | 62 | ||||||||||||||||||
Title claim loss expense | (33 | ) | (33 | ) | — | 157 | 157 | — | ||||||||||||||||
Interest expense | 34 | 32 | 2 | 136 | 126 | 10 | ||||||||||||||||||
Total expenses | 2,145 | 1,798 | 347 | 8,482 | 7,155 | 1,327 | ||||||||||||||||||
Earnings (loss) from continuing operations before taxes | 362 | 370 | (8 | ) | 1,072 | 1,064 | 8 | |||||||||||||||||
Income tax expense (benefit) | 127 | 133 | (6 | ) | 372 | 383 | (11 | ) | ||||||||||||||||
Earnings from continuing operations before equity investments | 235 | 237 | (2 | ) | 700 | 681 | 19 | |||||||||||||||||
Earnings (loss) from equity investments | (2 | ) | 5 | (7 | ) | (8 | ) | 15 | (23 | ) | ||||||||||||||
Net earnings (loss) | 233 | 242 | (9 | ) | 692 | 696 | (4 | ) | ||||||||||||||||
Non-controlling interests | 10 | 11 | (1 | ) | 42 | 42 | — | |||||||||||||||||
Net earnings (loss) attributable to common shareholders | $ | 223 | $ | 231 | $ | (8 | ) | $ | 650 | $ | 654 | $ | (4 | ) | ||||||||||
Cash flows provided by operations | 416 | 372 | 44 | 1,162 | 1,081 | 81 | ||||||||||||||||||
13
FIDELITY NATIONAL FINANCIAL, INC.
CONSOLIDATED SUMMARY OF EARNINGS
(In millions)
(Unaudited)
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||
December 31, 2015 | December 31, 2015 | |||||||||||||||||||||||
Consolidated | Core | FNFV | Consolidated | Core | FNFV | |||||||||||||||||||
Direct title premiums | $ | 521 | $ | 521 | $ | — | $ | 2,009 | $ | 2,009 | $ | — | ||||||||||||
Agency title premiums | 592 | 592 | — | 2,277 | 2,277 | — | ||||||||||||||||||
Total title premiums | 1,113 | 1,113 | — | 4,286 | 4,286 | — | ||||||||||||||||||
Escrow, title-related and other fees | 807 | 776 | 31 | 3,324 | 3,121 | 203 | ||||||||||||||||||
Total title and escrow and other | 1,920 | 1,889 | 31 | 7,610 | 7,407 | 203 | ||||||||||||||||||
Restaurant revenue | 328 | — | 328 | 1,412 | — | 1,412 | ||||||||||||||||||
Interest and investment income | 30 | 30 | — | 123 | 121 | 2 | ||||||||||||||||||
Realized gains and losses, net | 6 | 14 | (8 | ) | (13 | ) | 6 | (19 | ) | |||||||||||||||
Total revenue | 2,284 | 1,933 | 351 | 9,132 | 7,534 | 1,598 | ||||||||||||||||||
Personnel costs | 678 | 636 | 42 | 2,671 | 2,514 | 157 | ||||||||||||||||||
Other operating expenses | 457 | 437 | 20 | 1,881 | 1,714 | 167 | ||||||||||||||||||
Cost of restaurant revenue | 274 | — | 274 | 1,195 | — | 1,195 | ||||||||||||||||||
Agent commissions | 452 | 452 | — | 1,731 | 1,731 | — | ||||||||||||||||||
Depreciation and amortization | 104 | 90 | 14 | 410 | 345 | 65 | ||||||||||||||||||
Title claim loss expense | 61 | 61 | — | 246 | 246 | — | ||||||||||||||||||
Interest expense | 34 | 31 | 3 | 131 | 122 | 9 | ||||||||||||||||||
Total expenses | 2,060 | 1,707 | 353 | 8,265 | 6,672 | 1,593 | ||||||||||||||||||
Earnings (loss) from continuing operations before taxes | 224 | 226 | (2 | ) | 867 | 862 | 5 | |||||||||||||||||
Income tax expense (benefit) | 71 | 73 | (2 | ) | 290 | 310 | (20 | ) | ||||||||||||||||
Earnings from continuing operations before equity investments | 153 | 153 | — | 577 | 552 | 25 | ||||||||||||||||||
Earnings (loss) from equity investments | — | 2 | (2 | ) | (16 | ) | 6 | (22 | ) | |||||||||||||||
Net earnings (loss) | 153 | 155 | (2 | ) | 561 | 558 | 3 | |||||||||||||||||
Non-controlling interests | 14 | 11 | 3 | 34 | 18 | 16 | ||||||||||||||||||
Net earnings (loss) attributable to common shareholders | $ | 139 | $ | 144 | $ | (5 | ) | $ | 527 | $ | 540 | $ | (13 | ) | ||||||||||
Cash flows provided by operations | 278 | 257 | 21 | 951 | 922 | 29 | ||||||||||||||||||
###
14