FNFV Reports Second Quarter 2016 Results With $940 Million Book Value of Portfolio Company Investments, or $13.98 Per Share; Repurchased Additional 1.8 Million Shares of Common Stock in Second Quarter
Jacksonville, Fla. -- (July 20, 2016) -- 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 six-month periods ended June 30, 2016.
| |
| • | Total revenue of $348 million in the second quarter versus $400 million in the second quarter of 2015 |
| |
| • | Second quarter diluted EPS of $0.14 and adjusted diluted EPS of $0.06 versus diluted EPS of $0.12 and adjusted diluted EPS of $0.18 in the second quarter of 2015 |
| |
| • | Pretax earnings of $19 million and adjusted EBITDA of $21 million for the second quarter versus pretax earnings of $2 million and adjusted EBITDA of $24 million for the second quarter of 2015 |
| |
| • | Second quarter FNFV net cash flow provided by operations of $5 million and free cash flow used of $10 million versus net cash flow used in operations of $2 million and free cash flow used of $13 million in the second quarter of 2015 |
| |
| • | $106 million in holding company cash on June 30, 2016 |
| |
| • | Repurchased approximately 1.8 million shares of common stock for more than $20 million in the second quarter |
| |
| • | Since the formation of FNFV in July 2014, nearly 25.5 million shares of FNFV common stock have been repurchased for a total of approximately $344 million; approximately 28% of the shares of FNFV common stock distributed in July 2014 have been repurchased |
Restaurant Group
| |
| • | $292 million in total revenue, pretax earnings of $6 million, adjusted EBITDA of $18 million, and an adjusted EBITDA margin of 6.2% for the second quarter, versus, approximately $371 million in total revenue, pretax earnings of $7 million, adjusted EBITDA of $24 million, and an adjusted EBITDA margin of 6.5% in the second quarter of 2015; second quarter of 2015 included results of J. Alexander's and Max & Erma's |
| |
| • | Same store sales decreased approximately 2.6% in the second quarter, as Ninety Nine same stores sales growth of 2.4% was offset by a 4.3% decline at O'Charley's, a 4.7% decline at Village Inn and a 5% decline at Bakers Square |
Ceridian HCM
| |
| • | Second quarter total revenue of approximately $167 million, a 1% increase over the second quarter of 2015, pretax loss of $28 million, adjusted EBITDA of $12 million and an adjusted EBITDA margin of 7% |
Digital Insurance
| |
| • | Second quarter total revenue of $36 million, a 31% increase over the second quarter of 2015; pretax earnings of $0.4 million; adjusted EBITDA of $8 million, a 40% increase over the second quarter of 2015; second quarter pretax margin and adjusted EBITDA margin of 1% and 22%, respectively |
Monetization and Investment Initiatives
| |
| • | In June, completed the sale of FNFV's 15% ownership stake in Stillwater Insurance Group for gross cash proceeds of $36 million and a pre-tax gain of $15 million |
| |
| • | In May and June, Ceridian Holding sold the remaining shares of FleetCor common stock it owned at a price of approximately $151 per share, for gross proceeds of $212 million; $202 million of those proceeds remain in escrow, with 50% eligible for distribution in November 2016 and 50% in November 2017; FNFV expects to receive 33.5% of any proceeds distributed from Ceridian Holding |
| |
| • | In April, FNFV and our partner bought out the ownership interest of a Ceridian minority investor; FNFV's share of the purchase price was approximately $17.2 million and FNFV's ownership in Ceridian increased to 33.5% after the transaction |
| |
| • | Repurchased approximately 1.8 million shares of FNFV common stock for more than $20 million during the second quarter |
“We continued our efforts to selectively monetize certain investments and repurchased FNFV common stock during the second quarter, ” said Chairman William P. Foley, II. “In June, we completed the sale of our 15% minority stake in Stillwater Insurance for gross proceeds of $36 million and a pre-tax gain of $15 million. Additionally, Ceridian Holding sold the remaining shares of Fleetcor, almost all of which were being held in escrow. Total proceeds were $212 million, of which $202 million remain in escrow and we expect to receive our 33.5% share of those proceeds, before any tax impact, equally in November 2016 and November 2017. Finally, we increased our investment in Ceridian by $17 million and now own 33.5% of the company.
"We also continued to repurchase our own shares during the quarter. In total, we bought back an additional 1.8 million shares for a total cost of more than $20 million, thereby reducing FNFV's share count to approximately 67.2 million shares. 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."
Conference Call
We will host a call with investors and analysts to discuss second quarter 2016 results of FNFV on Thursday, July 21, 2016, beginning at 11:30 a.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 1:30 p.m. Eastern time on July 21, 2016, through July 28, 2016, by dialing 800-475-6701 (USA) or 320-365-3844 (International). The access code will be 396732.
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: 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.
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
FIDELITY NATIONAL FINANCIAL VENTURES
SECOND QUARTER SEGMENT INFORMATION
(In millions)
(Unaudited)
|
| | | | | | | | | | | | |
| | | Total FNFV | | Restaurant Group | | FNFV Corporate and Other |
| Three Months Ended | | | |
| June 30, 2016 | | | |
| Operating revenue | | $ | 332 |
| | $ | 292 |
| | $ | 40 |
|
| Interest and investment income | | 1 |
| | — |
| | 1 |
|
| Realized gains and losses, net | | 15 |
| | — |
| | 15 |
|
| Total revenue | | 348 |
| | 292 |
| | 56 |
|
| | | | | | | |
| Personnel costs | | 40 |
| | 14 |
| | 26 |
|
| Other operating expenses | | 28 |
| | 16 |
| | 12 |
|
| Cost of restaurant revenue | | 245 |
| | 245 |
| | — |
|
| Depreciation and amortization | | 15 |
| | 10 |
| | 5 |
|
| Interest expense | | 1 |
| | 1 |
| | — |
|
| Total expenses | | 329 |
| | 286 |
| | 43 |
|
| | | | | | | |
| Pre-tax earnings from continuing operations | | $ | 19 |
| | $ | 6 |
| | $ | 13 |
|
| | | | | | | |
| Non-GAAP adjustments before taxes | | | | | | |
| Realized (gains) and losses, net | | (15 | ) | | — |
| | (15 | ) |
| Max & Erma's exit/disposal cost | | 1 |
| | 1 |
| | — |
|
| Purchase price amortization | | 8 |
| | 5 |
| | 3 |
|
| Total non-GAAP adjustments before taxes | | $ | (6 | ) | | $ | 6 |
| | $ | (12 | ) |
| | | | | | | |
| Adjusted pre-tax earnings from continuing operations | | $ | 13 |
| | $ | 12 |
| | $ | 1 |
|
| Adjusted pre-tax margin from continuing operations | | 3.9 | % | | 4.1 | % | | 2.4 | % |
| | | | | | | |
| Purchase price amortization | | (8 | ) | | (5 | ) | | (3 | ) |
| Depreciation and amortization | | 15 |
| | 10 |
| | 5 |
|
| Interest expense | | 1 |
| | 1 |
| | — |
|
| | | | | | | |
| Adjusted EBITDA | | $ | 21 |
| | $ | 18 |
| | $ | 3 |
|
| Adjusted EBITDA margin | | 6.3 | % | | 6.2 | % | | 7.3 | % |
FIDELITY NATIONAL FINANCIAL VENTURES
SECOND QUARTER SEGMENT INFORMATION
(In millions)
(Unaudited)
|
| | | | | | | | | | | | |
| | | Total FNFV | | Restaurant Group | | FNFV Corporate and Other |
| Three Months Ended | | | |
| June 30, 2016 | | | |
| Pre-tax earnings from continuing operations | | $ | 19 |
| | $ | 6 |
| | $ | 13 |
|
| | | | | | | |
| Income tax expense | | 3 |
| | — |
| | 3 |
|
| Loss from equity investments | | (4 | ) | | — |
| | (4 | ) |
| Non-controlling interests | | 2 |
| | 2 |
| | — |
|
| | | | | | | |
| Net earnings attributable to FNFV common shareholders | | $ | 10 |
| | $ | 4 |
| | $ | 6 |
|
| | | | | | | |
| EPS attributable to FNFV common shareholders - basic | | $ | 0.15 |
| | $ | 0.06 |
| | $ | 0.09 |
|
| EPS attributable to FNFV common shareholders - diluted | | $ | 0.14 |
| | $ | 0.06 |
| | $ | 0.09 |
|
| | | | | | | |
| FNFV weighted average shares - basic | | 67 |
| | | | |
| FNFV weighted average shares - diluted | | 70 |
| | | | |
| | | | | | | |
| Net earnings attributable to FNFV common shareholders | | $ | 10 |
| | $ | 4 |
| | $ | 6 |
|
| | | | | | | |
| Total non-GAAP, pre-tax adjustments | | $ | (6 | ) | | $ | 6 |
| | $ | (12 | ) |
| Income taxes on non-GAAP adjustments | | 4 |
| | (1 | ) | | 5 |
|
| Ceridian divestiture (gain) loss | | (1 | ) | | — |
| | (1 | ) |
| Noncontrolling interest on non-GAAP adjustments | | (3 | ) | | (3 | ) | | — |
|
| Total non-GAAP adjustments | | $ | (6 | ) | | $ | 2 |
| | $ | (8 | ) |
| | | | | | | |
| Adjusted net earnings attributable to FNFV common shareholders | | $ | 4 |
| | $ | 6 |
| | $ | (2 | ) |
| | | | | | | |
| Adjusted EPS attributable to FNFV common shareholders - diluted | | $ | 0.06 |
| | $ | 0.09 |
| | $ | (0.03 | ) |
| | | | | | | |
| Cash flows provided by operations: | | $ | 5 |
| | | | |
| Capital expenditures | | 15 |
| | | | |
| Free cash flow | | $ | (10 | ) | | | | |
FIDELITY NATIONAL FINANCIAL VENTURES
SECOND QUARTER SEGMENT INFORMATION
(In millions)
(Unaudited)
|
| | | | | | | | | | | | |
| | | Total FNFV | | Restaurant Group | | FNFV Corporate and Other |
| Three Months Ended | | | |
| June 30, 2015 | | | |
| Operating revenue | | $ | 401 |
| | $ | 371 |
| | $ | 30 |
|
| Realized gains and losses, net | | (1 | ) | | — |
| | (1 | ) |
| Total revenue | | 400 |
| | 371 |
| | 29 |
|
| | | | | | | |
| Personnel costs | | 38 |
| | 16 |
| | 22 |
|
| Other operating expenses | | 29 |
| | 21 |
| | 8 |
|
| Cost of restaurant revenue | | 313 |
| | 313 |
| | — |
|
| Depreciation and amortization | | 17 |
| | 13 |
| | 4 |
|
| Interest expense | | 1 |
| | 1 |
| | — |
|
| Total expenses | | 398 |
| | 364 |
| | 34 |
|
| | | | | | | |
| Pre-tax earnings (loss) from continuing operations | | $ | 2 |
| | $ | 7 |
| | $ | (5 | ) |
| | | | | | | |
| Non-GAAP adjustments before taxes | | | | | | |
| Realized (gains) and losses, net | | 1 |
| | — |
| | 1 |
|
| Purchase price amortization | | 7 |
| | 4 |
| | 3 |
|
| IPO Costs | | 3 |
| | 3 |
| | — |
|
| Total non-GAAP adjustments before taxes | | $ | 11 |
|
| $ | 7 |
|
| $ | 4 |
|
| | | | | | | |
| Adjusted pre-tax earnings (loss) from continuing operations | | $ | 13 |
| | $ | 14 |
| | $ | (1 | ) |
| Adjusted pre-tax margin from continuing operations | | 3.2 | % | | 3.8 | % | | — | % |
| | | | | | | |
| Purchase price amortization | | (7 | ) | | (4 | ) | | (3 | ) |
| Depreciation and amortization | | 17 |
| | 13 |
| | 4 |
|
| Interest expense | | 1 |
| | 1 |
| | — |
|
| | | | | | | |
| Adjusted EBITDA | | $ | 24 |
| | $ | 24 |
| | $ | — |
|
| Adjusted EBITDA margin | | 6.0 | % | | 6.5 | % | | — | % |
FIDELITY NATIONAL FINANCIAL VENTURES
SECOND QUARTER SEGMENT INFORMATION
(In millions)
(Unaudited)
|
| | | | | | | | | | | | |
| | | Total FNFV | | Restaurant Group | | FNFV Corporate and Other |
| Three Months Ended | | | |
| June 30, 2015 | | | |
| Pre-tax earnings (loss) from continuing operations | | $ | 2 |
| | $ | 7 |
| | $ | (5 | ) |
| | | | | | | |
| Income tax benefit | | (7 | ) | | — |
| | (7 | ) |
| Earnings from equity investments | | 4 |
| | — |
| | 4 |
|
| Non-controlling interests | | 3 |
| | 3 |
| | — |
|
| | | | | | | |
| Net earnings attributable to FNFV common shareholders | | $ | 10 |
| | $ | 4 |
| | $ | 6 |
|
| | | | | | | |
| EPS attributable to FNFV common shareholders - basic | | $ | 0.12 |
| | $ | 0.05 |
| | $ | 0.07 |
|
| EPS attributable to FNFV common shareholders - diluted | | $ | 0.12 |
| | $ | 0.05 |
| | $ | 0.07 |
|
| | | | | | | |
| FNFV weighted average shares - basic | | 78 |
| | | | |
| FNFV weighted average shares - diluted | | 80 |
| | | | |
| | | | | | | |
| Net earnings attributable to FNFV common shareholders | | $ | 10 |
| | $ | 4 |
| | $ | 6 |
|
| | | | | | | |
| Total non-GAAP, pre-tax adjustments | | $ | 11 |
| | $ | 7 |
| | $ | 4 |
|
| Income taxes on non-GAAP adjustments | | (3 | ) | | (1 | ) | | (2 | ) |
| Noncontrolling interest on non-GAAP adjustments | | (3 | ) | | (3 | ) | | — |
|
| Total non-GAAP adjustments | | $ | 5 |
| | $ | 3 |
| | $ | 2 |
|
| | | | | | | |
| Adjusted net earnings attributable to FNFV common shareholders | | $ | 15 |
| | $ | 7 |
| | $ | 8 |
|
| | | | | | | |
| Adjusted EPS attributable to FNFV common shareholders - diluted | | $ | 0.18 |
| | $ | 0.09 |
| | $ | 0.09 |
|
| | | | | | | |
| Cash flows used in operations: | | $ | (2 | ) | | | | |
| Non-GAAP adjustments: | | | | | | |
| IPO Cost | | 3 |
| | | | |
| Total Non-GAAP adjustments | | 3 |
| | | | |
| | | | | | | |
| Adjusted cash flows from operations | | 1 |
| | | | |
| Capital expenditures | | 14 |
| | | | |
| Free cash flow | | $ | (13 | ) | | | | |
FIDELITY NATIONAL FINANCIAL VENTURES
YTD SEGMENT INFORMATION
(In millions)
(Unaudited)
|
| | | | | | | | | | | | |
| | | Total FNFV | | Restaurant Group | | FNFV Corporate and Other |
| Six Months Ended | | | |
| June 30, 2016 | | | |
| Operating revenue | | $ | 663 |
| | $ | 585 |
| | $ | 78 |
|
| Interest and investment income | | 2 |
| | — |
| | 2 |
|
| Realized gains and losses, net | | 12 |
| | (3 | ) | | 15 |
|
| Total revenue | | 677 |
| | 582 |
| | 95 |
|
| | | | | | | |
| Personnel costs | | 78 |
| | 27 |
| | 51 |
|
| Other operating expenses | | 55 |
| | 37 |
| | 18 |
|
| Cost of restaurant revenue | | 490 |
| | 490 |
| | — |
|
| Depreciation and amortization | | 30 |
| | 20 |
| | 10 |
|
| Interest expense | | 4 |
| | 2 |
| | 2 |
|
| Total expenses | | 657 |
| | 576 |
| | 81 |
|
| | | | | | | |
| Pre-tax earnings from continuing operations | | $ | 20 |
| | $ | 6 |
| | $ | 14 |
|
| | | | | | | |
| Non-GAAP adjustments before taxes | | | | | | |
| Realized (gains) and losses, net | | (12 | ) | | 3 |
| | (15 | ) |
| Purchase price amortization | | 15 |
| | 8 |
| | 7 |
|
| Max & Erma's exit/disposal cost | | 7 |
| | 7 |
| | — |
|
| Total non-GAAP adjustments before taxes | | $ | 10 |
| | $ | 18 |
| | $ | (8 | ) |
| | | | | | | |
| Adjusted pre-tax earnings from continuing operations | | $ | 30 |
| | $ | 24 |
| | $ | 6 |
|
| Adjusted pre-tax margin from continuing operations | | 4.5 | % | | 4.1 | % | | 7.5 | % |
| | | | | | | |
| Purchase price amortization | | (15 | ) | | (8 | ) | | (7 | ) |
| Depreciation and amortization | | 30 |
| | 20 |
| | 10 |
|
| Interest expense | | 4 |
| | 2 |
| | 2 |
|
| | | | | | | |
| Adjusted EBITDA | | $ | 49 |
| | $ | 38 |
| | $ | 11 |
|
| Adjusted EBITDA margin | | 7.4 | % | | 6.5 | % | | 13.8 | % |
FIDELITY NATIONAL FINANCIAL VENTURES
YTD SEGMENT INFORMATION
(In millions)
(Unaudited)
|
| | | | | | | | | | | | |
| | | Total FNFV | | Restaurant Group | | FNFV Corporate and Other |
| Six Months Ended | | | |
| June 30, 2016 | | | |
| Pre-tax earnings from continuing operations | | $ | 20 |
| | $ | 6 |
| | $ | 14 |
|
| | | | | | | |
| Income tax expense | | 2 |
| | — |
| | 2 |
|
| Loss from equity investments | | (5 | ) | | — |
| | (5 | ) |
| Non-controlling interests | | 2 |
| | 2 |
| | — |
|
| | | | | | | |
| Net earnings attributable to FNFV common shareholders | | $ | 11 |
| | $ | 4 |
| | $ | 7 |
|
| | | | | | | |
| EPS attributable to FNFV common shareholders - basic | | $ | 0.16 |
| | $ | 0.06 |
| | $ | 0.09 |
|
| EPS attributable to FNFV common shareholders - diluted | | $ | 0.15 |
| | $ | 0.06 |
| | $ | 0.10 |
|
| | | | | | | |
| FNFV weighted average shares - basic | | 69 |
| | | | |
| FNFV weighted average shares - diluted | | 71 |
| | | | |
| | | | | | | |
| Net earnings attributable to FNFV common shareholders | | $ | 11 |
| | $ | 4 |
| | $ | 7 |
|
| | | | | | | |
| Total non-GAAP, pre-tax adjustments | | $ | 10 |
| | $ | 18 |
| | $ | (8 | ) |
| Income taxes on non-GAAP adjustments | | 1 |
| | (4 | ) | | 5 |
|
| Ceridian divestiture (gain) loss | | (4 | ) | | — |
| | (4 | ) |
| Noncontrolling interest on non-GAAP adjustments | | (8 | ) | | (8 | ) | | — |
|
| Total non-GAAP adjustments | | $ | (1 | ) | | $ | 6 |
| | $ | (7 | ) |
| | | | | | | |
| Adjusted net earnings attributable to FNFV common shareholders | | $ | 10 |
| | $ | 10 |
| | $ | — |
|
| | | | | | | |
| Adjusted EPS attributable to FNFV common shareholders - diluted | | $ | 0.14 |
| | $ | 0.14 |
| | $ | — |
|
| | | | | | | |
| Cash flows provided by operations: | | $ | 25 |
| | | | |
| Capital expenditures | | 27 |
| | | | |
| Free cash flow | | $ | (2 | ) | | | | |
FIDELITY NATIONAL FINANCIAL VENTURES
YTD SEGMENT INFORMATION
(In millions)
(Unaudited)
|
| | | | | | | | | | | | |
| | | Total FNFV | | Restaurant Group | | FNFV Corporate and Other |
| Six Months Ended | | | |
| June 30, 2015 | | | |
| Operating revenue | | $ | 878 |
| | $ | 735 |
| | $ | 143 |
|
| Interest and investment income | | 1 |
| | — |
| | 1 |
|
| Realized gains and losses, net | | (1 | ) | | — |
| | (1 | ) |
| Total revenue | | 878 |
| | 735 |
| | 143 |
|
| | | | | | | |
| Personnel costs | | 76 |
| | 33 |
| | 43 |
|
| Other operating expenses | | 123 |
| | 37 |
| | 86 |
|
| Cost of restaurant revenue | | 619 |
| | 619 |
| | — |
|
| Depreciation and amortization | | 34 |
| | 26 |
| | 8 |
|
| Interest expense | | 3 |
| | 3 |
| | — |
|
| Total expenses | | 855 |
| | 718 |
| | 137 |
|
| | | | | | | |
| Pre-tax earnings from continuing operations | | $ | 23 |
| | $ | 17 |
| | $ | 6 |
|
| | | | | | | |
| Non-GAAP adjustments before taxes | | | | | | |
| Realized (gains) and losses, net | | 1 |
| | — |
| | 1 |
|
| Purchase price amortization | | 14 |
| | 8 |
| | 6 |
|
| IPO costs | | 3 |
| | 3 |
| | — |
|
| Total non-GAAP adjustments before taxes | | $ | 18 |
|
| $ | 11 |
|
| $ | 7 |
|
| | | | | | | |
| Adjusted pre-tax earnings from continuing operations | | $ | 41 |
| | $ | 28 |
| | $ | 13 |
|
| Adjusted pre-tax margin from continuing operations | | 4.7 | % | | 3.8 | % | | 9.0 | % |
| | | | | | | |
| Purchase price amortization | | (14 | ) | | (8 | ) | | (6 | ) |
| Depreciation and amortization | | 34 |
| | 26 |
| | 8 |
|
| Interest expense | | 3 |
| | 3 |
| | — |
|
| | | | | | | |
| Adjusted EBITDA | | $ | 64 |
| | $ | 49 |
| | $ | 15 |
|
| Adjusted EBITDA margin | | 7.3 | % | | 6.7 | % | | 10.4 | % |
FIDELITY NATIONAL FINANCIAL VENTURES
YTD SEGMENT INFORMATION
(In millions)
(Unaudited)
|
| | | | | | | | | | | | |
| | | Total FNFV | | Restaurant Group | | FNFV Corporate and Other |
| Six Months Ended | | | |
| June 30, 2015 | | | |
| Pre-tax earnings from continuing operations | | $ | 23 |
| | $ | 17 |
| | $ | 6 |
|
| | | | | | | |
| Income tax benefit | | (4 | ) | | — |
| | (4 | ) |
| Earnings from equity investments | | 1 |
| | — |
| | 1 |
|
| Non-controlling interests | | 18 |
| | 6 |
| | 12 |
|
| | | | | | | |
| Net earnings (loss) attributable to FNFV common shareholders | | $ | 10 |
| | $ | 11 |
| | $ | (1 | ) |
| | | | | | | |
| EPS attributable to FNFV common shareholders - basic | | $ | 0.12 |
| | $ | 0.13 |
| | $ | (0.01 | ) |
| EPS attributable to FNFV common shareholders - diluted | | $ | 0.12 |
| | $ | 0.13 |
| | $ | (0.01 | ) |
| | | | | | | |
| FNFV weighted average shares - basic | | 84 |
| | | | |
| FNFV weighted average shares - diluted | | 86 |
| | | | |
| | | | | | | |
| Net earnings (loss) attributable to FNFV common shareholders | | $ | 10 |
| | $ | 11 |
| | $ | (1 | ) |
| | | | | | | |
| Total non-GAAP, pre-tax adjustments | | $ | 18 |
| | $ | 11 |
| | $ | 7 |
|
| Income taxes on non-GAAP adjustments | | (5 | ) | | (2 | ) | | (3 | ) |
| Noncontrolling interest on non-GAAP adjustments | | (5 | ) | | (5 | ) | | — |
|
| Total non-GAAP adjustments | | $ | 8 |
| | $ | 4 |
| | $ | 4 |
|
| | | | | | | |
| Adjusted net earnings attributable to FNFV common shareholders | | $ | 18 |
| | $ | 15 |
| | $ | 3 |
|
| | | | | | | |
| Adjusted EPS attributable to FNFV common shareholders - diluted | | $ | 0.21 |
| | $ | 0.18 |
| | $ | 0.03 |
|
| | | | | | | |
| Cash flows provided by operations: | | $ | 4 |
| | | | |
| Non-GAAP adjustments: | | | | | | |
| IPO costs | | 3 |
| | | | |
| Total Non-GAAP adjustments | | 3 |
| | | | |
| | | | | | | |
| Adjusted cash flows from operations | | 7 |
| | | | |
| Capital expenditures | | 24 |
| | | | |
| Free cash flow | | $ | (17 | ) | | | | |
FIDELITY NATIONAL FINANCIAL VENTURES
SUMMARY BALANCE SHEET AND BOOK VALUE SUMMARY
(In millions)
|
| | | | | | | | | | |
| | | FNFV June 30, 2016 | | FNFV December 31, 2015 |
| | | (Unaudited) | | (Unaudited) |
| Cash and investment portfolio | | | $ | 689 |
| | | $ | 735 |
|
| Goodwill | | | 194 |
| | | 188 |
|
| Total assets | | | 1,406 |
| | | 1,429 |
|
| Notes payable | | | 219 |
| | | 200 |
|
| Non-controlling interest | | | 119 |
| | | 114 |
|
| Total equity and redeemable non-controlling interests | | | 1,059 |
| | | 1,083 |
|
| Total equity attributable to common shareholders | | | 940 |
| | | 969 |
|
|
| | | | | | | | | | | | | | | | | | | | | |
| | | FNF Group June 30, 2016 | | | FNFV June 30, 2016 | | | Consolidated June 30, 2016 | | Consolidated December 31, 2015 |
| | | (Unaudited) | | (Unaudited) | | | (Unaudited) | | | |
| Cash and investment portfolio | | | $ | 5,141 |
| | | $ | 689 |
| | | | $ | 5,830 |
| | | $ | 5,633 |
|
| Goodwill | | | 4,669 |
| | | 194 |
| | | | 4,863 |
| | | 4,760 |
|
| Title plant | | | 395 |
| | | — |
| | | | 395 |
| | | 395 |
|
| Total assets | | | 13,032 |
| | | 1,406 |
| | | | 14,438 |
| | | 13,931 |
|
| Notes payable | | | 2,566 |
| | | 219 |
| | | | 2,785 |
| | | 2,793 |
|
| Reserve for title claim losses | | | 1,590 |
| | | — |
| | | | 1,590 |
| | | 1,583 |
|
| Secured trust deposits | | | 1,102 |
| | | — |
| | | | 1,102 |
| | | 701 |
|
| Redeemable non-controlling interests | | | 344 |
| | | — |
| | | | 344 |
| | | 344 |
|
| Non-redeemable non-controlling interests | | | 741 |
| | | 119 |
| | | | 860 |
| | | 834 |
|
| Total equity and redeemable non-controlling interests | | | 5,954 |
| | | 1,059 |
| | | | 7,013 |
| | | 6,932 |
|
| Total equity attributable to common shareholders | | | 4,869 |
| | | 940 |
| | | | 5,809 |
| | | 5,754 |
|
|
| | | | | | | | | |
| Adjusted Book Value Summary | FNFV June 30, 2016 | | FNFV December 31, 2015 |
| | (Unaudited) | | (Unaudited) |
| Ceridian/Fleetcor | | $ | 442 |
| | | $ | 363 |
|
| American Blue Ribbon Holdings | | 176 |
| | | 169 |
|
| Del Frisco's Restaurant Group | | 44 |
| | | 34 |
|
| Digital Insurance | | 74 |
| | | 73 |
|
| Holding Company Cash | | 106 |
| | | 245 |
|
| Other | | 98 |
| | | 85 |
|
| FNFV Book Value | | $ | 940 |
| | | $ | 969 |
|
| Outstanding FNFV shares | | 67.2 |
| | | 72.2 |
|
| FNFV Book Value per Share | | $ | 13.98 |
| | | $ | 13.43 |
|
FIDELITY NATIONAL FINANCIAL, INC.
CONSOLIDATED SUMMARY OF EARNINGS
(In millions)
(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended |
| | June 30, 2016 | | | June 30, 2016 |
| | Consolidated | | Core | | FNFV | | | Consolidated | | Core | | FNFV |
| Direct title premiums | $ | 540 |
| | $ | 540 |
| | $ | — |
| | | $ | 962 |
| | $ | 962 |
| | $ | — |
|
| Agency title premiums | 691 |
| | 691 |
| | — |
| | | 1,221 |
| | 1,221 |
| | — |
|
| Total title premiums | 1,231 |
| | 1,231 |
| | — |
| | | 2,183 |
| | 2,183 |
| | — |
|
| Escrow, title-related and other fees | 907 |
| | 867 |
| | 40 |
| | | 1,686 |
| | 1,608 |
| | 78 |
|
| Total title and escrow and other | 2,138 |
| | 2,098 |
| | 40 |
| | | 3,869 |
| | 3,791 |
| | 78 |
|
| | | | | | | | | | | | | |
| Restaurant revenue | 292 |
| | — |
| | 292 |
| | | 585 |
| | — |
| | 585 |
|
| Interest and investment income | 37 |
| | 36 |
| | 1 |
| | | 67 |
| | 65 |
| | 2 |
|
| Realized gains and losses, net | 15 |
| | — |
| | 15 |
| | | 9 |
| | (3 | ) | | 12 |
|
| Total revenue | 2,482 |
| | 2,134 |
| | 348 |
| | | 4,530 |
| | 3,853 |
| | 677 |
|
| | | | | | | | | | | | | |
| Personnel costs | 707 |
| | 667 |
| | 40 |
| | | 1,359 |
| | 1,281 |
| | 78 |
|
| Other operating expenses | 493 |
| | 465 |
| | 28 |
| | | 925 |
| | 870 |
| | 55 |
|
| Cost of restaurant revenue | 245 |
| | — |
| | 245 |
| | | 490 |
| | — |
| | 490 |
|
| Agent commissions | 526 |
| | 526 |
| | — |
| | | 928 |
| | 928 |
| | — |
|
| Depreciation and amortization | 102 |
| | 87 |
| | 15 |
| | | 202 |
| | 172 |
| | 30 |
|
| Title claim loss expense | 68 |
| | 68 |
| | — |
| | | 120 |
| | 120 |
| | — |
|
| Interest expense | 33 |
| | 32 |
| | 1 |
| | | 67 |
| | 63 |
| | 4 |
|
| Total expenses | 2,174 |
| | 1,845 |
| | 329 |
| | | 4,091 |
| | 3,434 |
| | 657 |
|
| | | | | | | | | | | | | |
| Earnings from continuing operations before taxes | 308 |
| | 289 |
| | 19 |
| | | 439 |
| | 419 |
| | 20 |
|
| Income tax expense (benefit) | 101 |
| | 98 |
| | 3 |
| | | 150 |
| | 148 |
| | 2 |
|
| Earnings from continuing operations before equity investments | 207 |
| | 191 |
| | 16 |
| | | 289 |
| | 271 |
| | 18 |
|
| Earnings (loss) from equity investments | (1 | ) | | 3 |
| | (4 | ) | | | 1 |
| | 6 |
| | (5 | ) |
| Net earnings | 206 |
| | 194 |
| | 12 |
| | | 290 |
| | 277 |
| | 13 |
|
| Non-controlling interests | 9 |
| | 7 |
| | 2 |
| | | 19 |
| | 17 |
| | 2 |
|
| Net earnings attributable to common shareholders | $ | 197 |
| | $ | 187 |
| | $ | 10 |
| | | $ | 271 |
| | $ | 260 |
| | $ | 11 |
|
| | | | | | | | | | | | | |
| Cash flows provided by operations | 282 |
| | 277 |
| | 5 |
| | | 374 |
| | 349 |
| | 25 |
|
FIDELITY NATIONAL FINANCIAL, INC.
CONSOLIDATED SUMMARY OF EARNINGS
(In millions)
(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended |
| | June 30, 2015 | | | June 30, 2015 |
| | Consolidated | | Core | | FNFV | | | Consolidated | | Core | | FNFV |
| Direct title premiums | $ | 547 |
| | $ | 547 |
| | $ | — |
| | | $ | 964 |
| | $ | 964 |
| | $ | — |
|
| Agency title premiums | 597 |
| | 597 |
| | — |
| | | 1,038 |
| | 1,038 |
| | — |
|
| Total title premiums | 1,144 |
| | 1,144 |
| | — |
| | | 2,002 |
| | 2,002 |
| | — |
|
| Escrow, title-related and other fees | 857 |
| | 827 |
| | 30 |
| | | 1,665 |
| | 1,522 |
| | 143 |
|
| Total title and escrow and other | 2,001 |
| | 1,971 |
| | 30 |
| | | 3,667 |
| | 3,524 |
| | 143 |
|
| | | | | | | | | | | | | |
| Restaurant revenue | 371 |
| | — |
| | 371 |
| | | 735 |
| | — |
| | 735 |
|
| Interest and investment income | 32 |
| | 32 |
| | — |
| | | 63 |
| | 62 |
| | 1 |
|
| Realized gains and losses, net | (9 | ) | | (8 | ) | | (1 | ) | | | (9 | ) | | (8 | ) | | (1 | ) |
| Total revenue | 2,395 |
| | 1,995 |
| | 400 |
| | | 4,456 |
| | 3,578 |
| | 878 |
|
| | | | | | | | | | | | | |
| Personnel costs | 690 |
| | 652 |
| | 38 |
| | | 1,313 |
| | 1,237 |
| | 76 |
|
| Other operating expenses | 482 |
| | 453 |
| | 29 |
| | | 948 |
| | 825 |
| | 123 |
|
| Cost of restaurant revenue | 313 |
| | — |
| | 313 |
| | | 619 |
| | — |
| | 619 |
|
| Agent commissions | 451 |
| | 451 |
| | — |
| | | 784 |
| | 784 |
| | — |
|
| Depreciation and amortization | 104 |
| | 87 |
| | 17 |
| | | 204 |
| | 170 |
| | 34 |
|
| Title claim loss expense | 69 |
| | 69 |
| | — |
| | | 120 |
| | 120 |
| | — |
|
| Interest expense | 32 |
| | 31 |
| | 1 |
| | | 63 |
| | 60 |
| | 3 |
|
| Total expenses | 2,141 |
| | 1,743 |
| | 398 |
| | | 4,051 |
| | 3,196 |
| | 855 |
|
| | | | | | | | | | | | | |
| Earnings from continuing operations before taxes | 254 |
| | 252 |
| | 2 |
| | | 405 |
| | 382 |
| | 23 |
|
| Income tax expense | 88 |
| | 95 |
| | (7 | ) | | | 138 |
| | 142 |
| | (4 | ) |
| Earnings from continuing operations before equity investments | 166 |
| | 157 |
| | 9 |
| | | 267 |
| | 240 |
| | 27 |
|
| (Loss) earnings from equity investments | 4 |
| | — |
| | 4 |
| | | 3 |
| | 2 |
| | 1 |
|
| Net earnings | 170 |
| | 157 |
| | 13 |
| | | 270 |
| | 242 |
| | 28 |
|
| Non-controlling interests | — |
| | (3 | ) | | 3 |
| | | 14 |
| | (4 | ) | | 18 |
|
| Net earnings attributable to common shareholders | $ | 170 |
| | $ | 160 |
| | $ | 10 |
| | | $ | 256 |
| | $ | 246 |
| | $ | 10 |
|
| | | | | | | | | | | | | |
| Cash flows provided by operations | 348 |
| | 350 |
| | (2 | ) | | | 389 |
| | 385 |
| | 4 |
|
###
