Exhibit 99.1
Fidelity National Financial, Inc.
Unaudited Pro Forma Consolidated Financial Statements
(unaudited)
On September 29, 2017, pursuant to that certain (i) Agreement and Plan of Merger, dated as of June 8, 2017, by and among Fidelity National Financial, Inc. (“FNF”, the "Company"), Black Knight Financial Services, Inc. (“Black Knight”), Black Knight, Inc. (formerly known as Black Knight Holdco Corp.) (“New Black Knight”), New BKH Corp. (“New BKH”), New BKH Merger Sub, Inc. and BKFS Merger Sub, Inc. (the “Merger Agreement”) and (ii) Reorganization Agreement, dated as of June 8, 2017, by and among FNF, Black Knight Holdings, Inc. (“BKHI”) and New BKH (the “Reorganization Agreement”), FNF completed the previously announced (i) contribution by BKHI of (x) all of the shares of Class B common stock of Black Knight that BKHI owned and (y) all of the class A units of Black Knight Financial Services, LLC that BKHI owned, to New BKH, a direct wholly-owned subsidiary of BKHI (the “Contribution”), (ii) distribution of the shares of New BKH common stock to the holders of FNF Group common stock (the “Distribution” and together with the Contribution, the “Spin-off”), followed by (iii) mergers of Black Knight and New BKH with wholly-owned subsidiaries of New Black Knight (the “Mergers” and together with the Spin-off, the “Transactions”). Holders of FNF Group common stock received approximately 0.3066322 shares of common stock of New Black Knight for every one share of FNF Group common stock held at the close of business on the record date.
As a result of the Spin-off, in the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2017 as filed with the Securities Exchange Commission ("SEC") on November 2, 2017 (the “Form 10-Q”), Black Knight was reflected as a discontinued operation in our unaudited consolidated statements of income for the three and nine months ended September 30, 2017 and in our unaudited consolidated balance sheet as of December 31, 2016. The results of operations for Black Knight for such periods, and the major classes of assets and liabilities of Black Knight as of such date, are included in Note K to our unaudited consolidated financial statements included in the Form 10-Q. The disposition of Black Knight was completed prior to the September 30, 2017 balance sheet included in the Form 10-Q, and was therefore already reflected therein. The information described in the preceding sentences that was included in the Form 10-Q is incorporated herein by reference.
The following unaudited pro forma consolidated financial statements have been prepared giving effect to the Spin-Off as if it occurred on January 1, 2016 for the pro forma consolidated statement of earnings. The unaudited condensed pro forma consolidated financial statements do not purport to represent FNF’s operating results for any future period.
The unaudited condensed pro forma consolidated financial statements should be read in conjunction with the publicly available information of FNF, including our Annual Report on Form 10-K as filed on February 27, 2017 with the SEC.
Summarized Pro Forma Statement of Earnings Data (Unaudited), in millions:
| For the year ended December 31, 2016 | |||||||||||
| Historical FNF | Deconsolidation of Black Knight (1) | Pro Forma FNF | |||||||||
| Revenues: | |||||||||||
| Direct title insurance premiums | $ | 2,097 | $ | — | 2,097 | ||||||
| Agency title insurance premiums | 2,626 | — | 2,626 | ||||||||
| Escrow, title-related and other fees | 3,546 | 963 | 2,583 | ||||||||
| Restaurant revenue | 1,158 | — | 1,158 | ||||||||
| Interest and investment income | 129 | — | 129 | ||||||||
| Realized gains and losses, net | (2 | ) | — | (2 | ) | ||||||
| Total revenues | 9,554 | 963 | 8,591 | ||||||||
| Expenses: | |||||||||||
| Personnel costs | 2,832 | 393 | 2,439 | ||||||||
| Agent commissions | 1,998 | — | 1,998 | ||||||||
| Other operating expenses | 1,944 | 191 | 1,753 | ||||||||
| Cost of restaurant revenue | 984 | — | 984 | ||||||||
| Depreciation and amortization | 431 | 208 | 223 | ||||||||
| Provision for title claim losses | 157 | — | 157 | ||||||||
| Interest expense | 136 | 62 | 74 | ||||||||
| Total expenses | 8,482 | 854 | 7,628 | ||||||||
| Earnings from continuing operations before income taxes and equity in (loss) earnings of unconsolidated affiliates | 1,072 | 109 | 963 | ||||||||
| Income tax expense on continuing operations | 372 | 36 | 336 | ||||||||
| Earnings from continuing operations before equity in (loss) earnings of unconsolidated affiliates | 700 | 73 | 627 | ||||||||
| Equity in losses of unconsolidated affiliates | (8 | ) | — | (8 | ) | ||||||
| Net earnings from continuing operations | 692 | 73 | 619 | ||||||||
| Earnings from discontinued operations, net of tax | — | — | — | ||||||||
| Net earnings | 692 | 73 | 619 | ||||||||
| Less: Net earnings (loss) attributable to non-controlling interests | 42 | 47 | (5 | ) | |||||||
| Net earnings attributable to Fidelity National Financial, Inc. common shareholders | $ | 650 | $ | 26 | $ | 624 | |||||
| Net earnings attributable to FNF Group common shareholders | $ | 654 | $ | 26 | $ | 628 | |||||
| Net loss attributable to FNFV Group common shareholders | $ | (4 | ) | $ | — | $ | (4 | ) | |||
| Net earnings per share attributable to FNF Group common shareholders | $ | 2.40 | $ | 2.31 | |||||||
| Net loss per share attributable to FNFV Group common shareholders | $ | (0.06 | ) | $ | (0.06 | ) | |||||
| Net earnings per share attributable to FNF Group common shareholders | $ | 2.34 | $ | 2.24 | |||||||
| Net loss per share attributable to FNFV Group common shareholders | $ | (0.06 | ) | $ | (0.06 | ) | |||||
| Weighted average shares outstanding FNF Group common stock, basic basis | 272 | 272 | |||||||||
| Weighted average shares outstanding FNF Group common stock, diluted basis | 280 | 280 | |||||||||
| Weighted average shares outstanding FNFV Group common stock, basic basis | 67 | 67 | |||||||||
| Weighted average shares outstanding FNFV Group common stock, diluted basis | 70 | 70 | |||||||||
______________________________________
(1) Represents adjustments to reflect the deconsolidation of the results of operations of Black Knight resulting from the Spin-off.