FNFV Reports Third Quarter 2016 Results With $923 Million Book Value of Portfolio Company Investments, or $13.85 Per Share; Repurchased Additional 455,000 Shares of Common Stock in Third Quarter
- Total revenue of
$319 million in the third quarter versus$369 million in the third quarter of 2015 - Third quarter diluted EPS of (
$0.11 ) and adjusted diluted EPS of ($0.01 ) versus diluted EPS of ($0.24 ) and adjusted diluted EPS of$0.00 in the third quarter of 2015 - Pretax loss of
$4 million and adjusted EBITDA of$17 million for the third quarter versus pretax loss of$16 million and adjusted EBITDA of$18 million for the third quarter of 2015 - Third quarter FNFV net cash flow provided by operations of
$12 million and free cash flow used of$4 million versus net cash flow provided by operations of$4 million and free cash flow used of$13 million in the third quarter of 2015 $99 million in holding company cash onSeptember 30, 2016 - Repurchased 455,000 shares of common stock for approximately
$5.7 million in the third quarter - Since the formation of FNFV in
July 2014 , nearly 26 million shares of FNFV common stock have been repurchased for a total of approximately$350 million ; approximately 29% of the shares of FNFV common stock distributed inJuly 2014 have been repurchased
Restaurant Group
$272 million in total revenue, pretax loss of$4 million , adjusted EBITDA of$11 million , and an adjusted EBITDA margin of 4.0% for the third quarter, versus, approximately$338 million in total revenue, pretax loss of$13 million , adjusted EBITDA of$16 million , and an adjusted EBITDA margin of 4.6% in the third quarter of 2015; third quarter of 2015 included results of J. Alexander's and Max & Erma's- Same store sales decreased approximately 1.9% in the third quarter, as Ninety Nine same stores sales growth of 2.5% was offset by a 2.8% decline at O'Charley's, a 5.3% decline at
Village Inn and a 3.8% decline atBakers Square
- Third quarter total revenue of approximately
$170 million , a 2.4% increase over the third quarter of 2015, pretax loss of$31 million , EBITDA of$6 million and an EBITDA margin of 3%
- Third quarter total revenue of
$37 million , a 23% increase over the third quarter of 2015; pretax earnings of$0.1 million ; adjusted EBITDA of more than$7 million , a 10% increase over the third quarter of 2015; third quarter adjusted EBITDA margin of 20%
Monetization and Investment Initiatives
- Repurchased 455,000 shares of FNFV common stock for approximately
$5.7 million during the third quarter
"It was a quiet quarter on the monetization front for FNFV," said Chairman
"We also continued to repurchase our own shares during the quarter. In total, we bought back an additional 455,000 shares for a total cost of approximately
Conference Call
We will host a call with investors and analysts to discuss third quarter 2016 results of FNFV on
About
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-E
|
FIDELITY NATIONAL FINANCIAL VENTURES THIRD QUARTER SEGMENT INFORMATION (In millions) (Unaudited) | ||||||||||||
|
Total FNFV |
Restaurant Group |
FNFV | ||||||||||
|
Three Months Ended |
||||||||||||
|
|
||||||||||||
|
Operating revenue |
$ |
319 |
$ |
273 |
$ |
46 |
||||||
|
Interest and investment income |
1 |
— |
1 |
|||||||||
|
Realized gains and losses, net |
(1) |
(1) |
— |
|||||||||
|
Total revenue |
319 |
272 |
47 |
|||||||||
|
Personnel costs |
42 |
13 |
29 |
|||||||||
|
Other operating expenses |
25 |
13 |
12 |
|||||||||
|
Cost of restaurant revenue |
237 |
237 |
— |
|||||||||
|
Depreciation and amortization |
15 |
11 |
4 |
|||||||||
|
Interest expense |
4 |
2 |
2 |
|||||||||
|
Total expenses |
323 |
276 |
47 |
|||||||||
|
Pre-tax loss from continuing operations |
$ |
(4) |
$ |
(4) |
$ |
— |
||||||
|
Non-GAAP adjustments before taxes |
||||||||||||
|
Realized (gains) and losses, net |
1 |
1 |
— |
|||||||||
|
Purchase price amortization |
10 |
5 |
5 |
|||||||||
|
Other expenses |
1 |
1 |
— |
|||||||||
|
Total non-GAAP adjustments before taxes |
$ |
12 |
$ |
7 |
$ |
5 |
||||||
|
Adjusted pre-tax earnings from continuing operations |
$ |
8 |
$ |
3 |
$ |
5 |
||||||
|
Adjusted pre-tax margin from continuing operations |
2.5 |
% |
1.1 |
% |
10.6 |
% | ||||||
|
Purchase price amortization |
(10) |
(5) |
(5) |
|||||||||
|
Depreciation and amortization |
15 |
11 |
4 |
|||||||||
|
Interest expense |
4 |
2 |
2 |
|||||||||
|
Adjusted EBITDA |
$ |
17 |
$ |
11 |
$ |
6 |
||||||
|
Adjusted EBITDA margin |
5.3 |
% |
4.0 |
% |
12.8 |
% | ||||||
|
FIDELITY NATIONAL FINANCIAL VENTURES THIRD QUARTER SEGMENT INFORMATION (In millions) (Unaudited) | ||||||||||||
|
Total FNFV |
Restaurant Group |
FNFV Corporate and Other | ||||||||||
|
Three Months Ended |
||||||||||||
|
|
||||||||||||
|
Pre-tax loss from continuing operations |
$ |
(4) |
$ |
(4) |
$ |
— |
||||||
|
Income tax benefit |
(7) |
— |
(7) |
|||||||||
|
Loss from equity investments |
(11) |
— |
(11) |
|||||||||
|
Non-controlling interests |
(1) |
(1) |
— |
|||||||||
|
Net loss attributable to FNFV common shareholders |
$ |
(7) |
$ |
(3) |
$ |
(4) |
||||||
|
EPS attributable to FNFV common shareholders - basic |
$ |
(0.11) |
$ |
(0.05) |
$ |
(0.06) |
||||||
|
EPS attributable to FNFV common shareholders - diluted |
$ |
(0.11) |
$ |
(0.05) |
$ |
(0.06) |
||||||
|
FNFV weighted average shares - basic |
66 |
|||||||||||
|
FNFV weighted average shares - diluted |
69 |
|||||||||||
|
Net loss attributable to FNFV common shareholders |
$ |
(7) |
$ |
(3) |
$ |
(4) |
||||||
|
Total non-GAAP, pre-tax adjustments |
$ |
12 |
$ |
7 |
$ |
5 |
||||||
|
Income taxes on non-GAAP adjustments |
(3) |
(1) |
(2) |
|||||||||
|
Noncontrolling interest on non-GAAP adjustments |
(3) |
(3) |
— |
|||||||||
|
Total non-GAAP adjustments |
$ |
6 |
$ |
3 |
$ |
3 |
||||||
|
Adjusted net loss attributable to FNFV common shareholders |
$ |
(1) |
$ |
— |
$ |
(1) |
||||||
|
Adjusted EPS attributable to FNFV common shareholders - diluted |
$ |
(0.01) |
$ |
— |
$ |
(0.01) |
||||||
|
Cash flows provided by operations: |
$ |
12 |
||||||||||
|
Non-GAAP adjustments: |
||||||||||||
|
Other expenses |
1 |
|||||||||||
|
Total non-GAAP adjustments |
1 |
|||||||||||
|
Adjusted cash flows from operations |
13 |
|||||||||||
|
Capital expenditures |
17 |
|||||||||||
|
Free cash flow |
$ |
(4) |
||||||||||
|
FIDELITY NATIONAL FINANCIAL VENTURES THIRD QUARTER SEGMENT INFORMATION (In millions) (Unaudited) | ||||||||||||
|
Total FNFV |
Restaurant Group |
FNFV | ||||||||||
|
Three Months Ended |
||||||||||||
|
|
||||||||||||
|
Operating revenue |
$ |
378 |
$ |
349 |
$ |
29 |
||||||
|
Interest and investment income |
1 |
— |
1 |
|||||||||
|
Realized gains and losses, net |
(10) |
(11) |
1 |
|||||||||
|
Total revenue |
369 |
338 |
31 |
|||||||||
|
Personnel costs |
39 |
17 |
22 |
|||||||||
|
Other operating expenses |
24 |
18 |
6 |
|||||||||
|
Cost of restaurant revenue |
302 |
302 |
— |
|||||||||
|
Depreciation and amortization |
17 |
12 |
5 |
|||||||||
|
Interest expense |
3 |
2 |
1 |
|||||||||
|
Total expenses |
385 |
351 |
34 |
|||||||||
|
Pre-tax loss from continuing operations |
$ |
(16) |
$ |
(13) |
$ |
(3) |
||||||
|
Non-GAAP adjustments before taxes |
||||||||||||
|
Realized (gains) and losses, net |
10 |
11 |
(1) |
|||||||||
|
Purchase price amortization |
7 |
3 |
4 |
|||||||||
|
IPO Costs |
4 |
4 |
— |
|||||||||
|
Total non-GAAP adjustments before taxes |
$ |
21 |
$ |
18 |
$ |
3 |
||||||
|
Adjusted pre-tax earnings from continuing operations |
$ |
5 |
$ |
5 |
$ |
— |
||||||
|
Adjusted pre-tax margin from continuing operations |
1.3 |
% |
1.4 |
% |
— |
% | ||||||
|
Purchase price amortization |
(7) |
(3) |
(4) |
|||||||||
|
Depreciation and amortization |
17 |
12 |
5 |
|||||||||
|
Interest expense |
3 |
2 |
1 |
|||||||||
|
Adjusted EBITDA |
$ |
18 |
$ |
16 |
$ |
2 |
||||||
|
Adjusted EBITDA margin |
4.7 |
% |
4.6 |
% |
6.7 |
% | ||||||
|
FIDELITY NATIONAL FINANCIAL VENTURES THIRD QUARTER SEGMENT INFORMATION (In millions) (Unaudited) | ||||||||||||
|
Total FNFV |
Restaurant Group |
FNFV Corporate and Other | ||||||||||
|
Three Months Ended |
||||||||||||
|
|
||||||||||||
|
Pre-tax loss from continuing operations |
$ |
(16) |
$ |
(13) |
$ |
(3) |
||||||
|
Income tax benefit |
(14) |
— |
(14) |
|||||||||
|
Loss from equity investments |
(21) |
— |
(21) |
|||||||||
|
Non-controlling interests |
(5) |
(5) |
— |
|||||||||
|
Net loss attributable to FNFV common shareholders |
$ |
(18) |
$ |
(8) |
$ |
(10) |
||||||
|
EPS attributable to FNFV common shareholders - basic |
$ |
(0.24) |
$ |
(0.11) |
$ |
(0.13) |
||||||
|
EPS attributable to FNFV common shareholders - diluted |
$ |
(0.24) |
$ |
(0.11) |
$ |
(0.13) |
||||||
|
FNFV weighted average shares - basic |
76 |
|||||||||||
|
FNFV weighted average shares - diluted |
78 |
|||||||||||
|
Net loss attributable to FNFV common shareholders |
$ |
(18) |
$ |
(8) |
$ |
(10) |
||||||
|
Total non-GAAP, pre-tax adjustments |
$ |
21 |
$ |
18 |
$ |
3 |
||||||
|
Income taxes on non-GAAP adjustments |
(12) |
(5) |
(7) |
|||||||||
|
Ceridian Divestiture Loss |
15 |
— |
15 |
|||||||||
|
Noncontrolling interest on non-GAAP adjustments |
(6) |
(6) |
— |
|||||||||
|
Total non-GAAP adjustments |
$ |
18 |
$ |
7 |
$ |
11 |
||||||
|
Adjusted net earnings (loss) attributable to FNFV common shareholders |
$ |
— |
$ |
(1) |
$ |
1 |
||||||
|
Adjusted EPS attributable to FNFV common shareholders - diluted |
$ |
— |
$ |
(0.01) |
$ |
0.01 |
||||||
|
Cash flows provided by operations: |
$ |
4 |
||||||||||
|
Non-GAAP adjustments: |
||||||||||||
|
IPO Cost |
4 |
|||||||||||
|
Total Non-GAAP adjustments |
4 |
|||||||||||
|
Adjusted cash flows from operations |
8 |
|||||||||||
|
Capital expenditures |
21 |
|||||||||||
|
Free cash flow |
$ |
(13) |
||||||||||
|
FIDELITY NATIONAL FINANCIAL VENTURES YTD SEGMENT INFORMATION (In millions) (Unaudited) | ||||||||||||
|
Total FNFV |
Restaurant Group |
FNFV | ||||||||||
|
Nine Months Ended |
||||||||||||
|
|
||||||||||||
|
Operating revenue |
$ |
982 |
$ |
858 |
$ |
124 |
||||||
|
Interest and investment income |
3 |
— |
3 |
|||||||||
|
Realized gains and losses, net |
11 |
(4) |
15 |
|||||||||
|
Total revenue |
996 |
854 |
142 |
|||||||||
|
Personnel costs |
120 |
40 |
80 |
|||||||||
|
Other operating expenses |
80 |
50 |
30 |
|||||||||
|
Cost of restaurant revenue |
727 |
727 |
— |
|||||||||
|
Depreciation and amortization |
45 |
31 |
14 |
|||||||||
|
Interest expense |
8 |
4 |
4 |
|||||||||
|
Total expenses |
980 |
852 |
128 |
|||||||||
|
Pre-tax earnings from continuing operations |
$ |
16 |
$ |
2 |
$ |
14 |
||||||
|
Non-GAAP adjustments before taxes |
||||||||||||
|
Realized (gains) and losses, net |
(11) |
4 |
(15) |
|||||||||
|
Purchase price amortization |
25 |
13 |
12 |
|||||||||
|
Max & Erma's exit/disposal cost |
7 |
7 |
— |
|||||||||
|
Other expenses |
$ |
1 |
$ |
1 |
$ |
— |
||||||
|
Total non-GAAP adjustments before taxes |
$ |
22 |
$ |
25 |
$ |
(3) |
||||||
|
Adjusted pre-tax earnings from continuing operations |
$ |
38 |
$ |
27 |
$ |
11 |
||||||
|
Adjusted pre-tax margin from continuing operations |
3.9 |
% |
3.1 |
% |
8.7 |
% | ||||||
|
Purchase price amortization |
(25) |
(13) |
(12) |
|||||||||
|
Depreciation and amortization |
45 |
31 |
14 |
|||||||||
|
Interest expense |
8 |
4 |
4 |
|||||||||
|
Adjusted EBITDA |
$ |
66 |
$ |
49 |
$ |
17 |
||||||
|
Adjusted EBITDA margin |
6.7 |
% |
5.7 |
% |
13.4 |
% | ||||||
|
FIDELITY NATIONAL FINANCIAL VENTURES YTD SEGMENT INFORMATION (In millions) (Unaudited) | ||||||||||||
|
Total FNFV |
Restaurant Group |
FNFV | ||||||||||
|
Nine Months Ended |
||||||||||||
|
|
||||||||||||
|
Pre-tax earnings from continuing operations |
$ |
16 |
$ |
2 |
$ |
14 |
||||||
|
Income tax expense |
(5) |
— |
(5) |
|||||||||
|
Loss from equity investments |
(16) |
— |
(16) |
|||||||||
|
Non-controlling interests |
1 |
1 |
— |
|||||||||
|
Net earnings attributable to FNFV common shareholders |
$ |
4 |
$ |
1 |
$ |
3 |
||||||
|
EPS attributable to FNFV common shareholders - basic |
$ |
0.06 |
$ |
0.02 |
$ |
0.04 |
||||||
|
EPS attributable to FNFV common shareholders - diluted |
$ |
0.06 |
$ |
0.02 |
$ |
0.04 |
||||||
|
FNFV weighted average shares - basic |
68 |
|||||||||||
|
FNFV weighted average shares - diluted |
70 |
|||||||||||
|
Net earnings attributable to FNFV common shareholders |
$ |
4 |
$ |
1 |
$ |
3 |
||||||
|
Total non-GAAP, pre-tax adjustments |
$ |
22 |
$ |
25 |
$ |
(3) |
||||||
|
Income taxes on non-GAAP adjustments |
(2) |
(5) |
3 |
|||||||||
|
Ceridian divestiture (gain) loss |
(4) |
— |
(4) |
|||||||||
|
Noncontrolling interest on non-GAAP adjustments |
(11) |
(11) |
— |
|||||||||
|
Total non-GAAP adjustments |
$ |
5 |
$ |
9 |
$ |
(4) |
||||||
|
Adjusted net earnings (loss) attributable to FNFV common shareholders |
$ |
9 |
$ |
10 |
$ |
(1) |
||||||
|
Adjusted EPS attributable to FNFV common shareholders - diluted |
$ |
0.13 |
$ |
0.14 |
$ |
(0.01) |
||||||
|
Cash flows provided by operations: |
$ |
36 |
||||||||||
|
Non-GAAP adjustments: |
||||||||||||
|
Other expenses |
1 |
|||||||||||
|
Total Non-GAAP adjustments |
1 |
|||||||||||
|
Adjusted cash flows from operations |
37 |
|||||||||||
|
Capital expenditures |
44 |
|||||||||||
|
Free cash flow |
$ |
(7) |
||||||||||
|
FIDELITY NATIONAL FINANCIAL VENTURES YTD SEGMENT INFORMATION (In millions) (Unaudited) | ||||||||||||
|
Total FNFV |
Restaurant Group |
FNFV | ||||||||||
|
Nine Months Ended |
||||||||||||
|
|
||||||||||||
|
Operating revenue |
$ |
1,256 |
$ |
1,084 |
$ |
172 |
||||||
|
Interest and investment income |
2 |
— |
2 |
|||||||||
|
Realized gains and losses, net |
(11) |
(11) |
— |
|||||||||
|
Total revenue |
1,247 |
1,073 |
174 |
|||||||||
|
Personnel costs |
115 |
50 |
65 |
|||||||||
|
Other operating expenses |
147 |
55 |
92 |
|||||||||
|
Cost of restaurant revenue |
921 |
921 |
— |
|||||||||
|
Depreciation and amortization |
51 |
38 |
13 |
|||||||||
|
Interest expense |
6 |
5 |
1 |
|||||||||
|
Total expenses |
1,240 |
1,069 |
171 |
|||||||||
|
Pre-tax earnings from continuing operations |
$ |
7 |
$ |
4 |
$ |
3 |
||||||
|
Non-GAAP adjustments before taxes |
||||||||||||
|
Realized (gains) and losses, net |
11 |
11 |
— |
|||||||||
|
Purchase price amortization |
21 |
11 |
10 |
|||||||||
|
IPO costs |
7 |
7 |
— |
|||||||||
|
Total non-GAAP adjustments before taxes |
$ |
39 |
$ |
29 |
$ |
10 |
||||||
|
Adjusted pre-tax earnings from continuing operations |
$ |
46 |
$ |
33 |
$ |
13 |
||||||
|
Adjusted pre-tax margin from continuing operations |
3.7 |
% |
3.0 |
% |
7.5 |
% | ||||||
|
Purchase price amortization |
(21) |
(11) |
(10) |
|||||||||
|
Depreciation and amortization |
51 |
38 |
13 |
|||||||||
|
Interest expense |
6 |
5 |
1 |
|||||||||
|
Adjusted EBITDA |
$ |
82 |
$ |
65 |
$ |
17 |
||||||
|
Adjusted EBITDA margin |
6.5 |
% |
6.0 |
% |
9.8 |
% | ||||||
|
FIDELITY NATIONAL FINANCIAL VENTURES YTD SEGMENT INFORMATION (In millions) (Unaudited) | ||||||||||||
|
Total FNFV |
Restaurant Group |
FNFV | ||||||||||
|
Nine Months Ended |
||||||||||||
|
|
||||||||||||
|
Pre-tax earnings from continuing operations |
$ |
7 |
$ |
4 |
$ |
3 |
||||||
|
Income tax benefit |
(18) |
— |
(18) |
|||||||||
|
Loss from equity investments |
(20) |
— |
(20) |
|||||||||
|
Non-controlling interests |
13 |
1 |
12 |
|||||||||
|
Net (loss) earnings attributable to FNFV common shareholders |
$ |
(8) |
$ |
3 |
$ |
(11) |
||||||
|
EPS attributable to FNFV common shareholders - basic |
$ |
(0.10) |
$ |
0.04 |
$ |
(0.14) |
||||||
|
EPS attributable to FNFV common shareholders - diluted |
$ |
(0.10) |
$ |
0.04 |
$ |
(0.14) |
||||||
|
FNFV weighted average shares - basic |
81 |
|||||||||||
|
FNFV weighted average shares - diluted |
84 |
|||||||||||
|
Net (loss) earnings attributable to FNFV common shareholders |
$ |
(8) |
$ |
3 |
$ |
(11) |
||||||
|
Total non-GAAP, pre-tax adjustments |
$ |
39 |
$ |
29 |
$ |
10 |
||||||
|
Income taxes on non-GAAP adjustments |
(17) |
(7) |
(10) |
|||||||||
|
Ceridian divestiture loss |
15 |
— |
15 |
|||||||||
|
Noncontrolling interest on non-GAAP adjustments |
(11) |
(11) |
— |
|||||||||
|
Total non-GAAP adjustments |
$ |
26 |
$ |
11 |
$ |
15 |
||||||
|
Adjusted net earnings attributable to FNFV common shareholders |
$ |
18 |
$ |
14 |
$ |
4 |
||||||
|
Adjusted EPS attributable to FNFV common shareholders - diluted |
$ |
0.21 |
$ |
0.17 |
$ |
0.04 |
||||||
|
Cash flows provided by operations: |
$ |
8 |
||||||||||
|
Non-GAAP adjustments: |
||||||||||||
|
IPO costs |
7 |
|||||||||||
|
Total Non-GAAP adjustments |
7 |
|||||||||||
|
Adjusted cash flows from operations |
15 |
|||||||||||
|
Capital expenditures |
45 |
|||||||||||
|
Free cash flow |
$ |
(30) |
||||||||||
|
FIDELITY NATIONAL FINANCIAL VENTURES SUMMARY BALANCE SHEET AND BOOK VALUE SUMMARY (In millions) | ||||||||||
|
FNFV |
FNFV | |||||||||
|
(Unaudited) |
(Unaudited) | |||||||||
|
Cash and investment portfolio |
$ |
657 |
$ |
735 |
||||||
|
|
196 |
188 |
||||||||
|
Total assets |
1,385 |
1,429 |
||||||||
|
Notes payable |
227 |
200 |
||||||||
|
Non-controlling interest |
117 |
114 |
||||||||
|
Total equity and redeemable non-controlling interests |
1,040 |
1,083 |
||||||||
|
Total equity attributable to common shareholders |
923 |
969 |
||||||||
|
|
FNFV |
Consolidated |
Consolidated | ||||||||||||||||||
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||||||||||||||||||
|
Cash and investment portfolio |
$ |
4,879 |
$ |
657 |
$ |
5,536 |
$ |
5,633 |
|||||||||||||
|
|
4,851 |
196 |
5,047 |
4,760 |
|||||||||||||||||
|
Title plant |
395 |
— |
395 |
395 |
|||||||||||||||||
|
Total assets |
13,001 |
1,385 |
14,386 |
13,931 |
|||||||||||||||||
|
Notes payable |
2,527 |
227 |
2,754 |
2,793 |
|||||||||||||||||
|
Reserve for title claim losses |
1,602 |
— |
1,602 |
1,583 |
|||||||||||||||||
|
Secured trust deposits |
922 |
— |
922 |
701 |
|||||||||||||||||
|
Redeemable non-controlling interests |
344 |
— |
344 |
344 |
|||||||||||||||||
|
Non-redeemable non-controlling interests |
772 |
117 |
889 |
834 |
|||||||||||||||||
|
Total equity and redeemable non-controlling interests |
6,068 |
1,040 |
7,108 |
6,932 |
|||||||||||||||||
|
Total equity attributable to common shareholders |
4,952 |
923 |
5,875 |
5,754 |
|||||||||||||||||
|
Adjusted Book Value Summary |
FNFV 2016 |
FNFV | |||||||
|
(Unaudited) |
(Unaudited) | ||||||||
|
Ceridian/Fleetcor |
$ |
432 |
$ |
363 |
|||||
|
|
173 |
169 |
|||||||
|
|
75 |
73 |
|||||||
|
Del Frisco's Restaurant Group |
42 |
34 |
|||||||
|
Holding Company Cash |
99 |
245 |
|||||||
|
Other |
102 |
85 |
|||||||
|
FNFV Book Value |
$ |
923 |
$ |
969 |
|||||
|
Outstanding FNFV shares |
66.6 |
72.2 |
|||||||
|
FNFV Book Value per Share |
$ |
13.85 |
$ |
13.43 |
|||||
|
CONSOLIDATED SUMMARY OF EARNINGS (In millions) (Unaudited) | ||||||||||||||||||||||||
|
Three Months Ended |
Nine Months Ended | |||||||||||||||||||||||
|
|
| |||||||||||||||||||||||
|
Consolidated |
Core |
FNFV |
Consolidated |
Core |
FNFV | |||||||||||||||||||
|
Direct title premiums |
$ |
556 |
$ |
556 |
$ |
— |
$ |
1,518 |
$ |
1,518 |
$ |
— |
||||||||||||
|
Agency title premiums |
713 |
713 |
— |
1,934 |
1,934 |
— |
||||||||||||||||||
|
Total title premiums |
1,269 |
1,269 |
— |
3,452 |
3,452 |
— |
||||||||||||||||||
|
Escrow, title-related and other fees |
950 |
904 |
46 |
2,636 |
2,512 |
124 |
||||||||||||||||||
|
Total title and escrow and other |
2,219 |
2,173 |
46 |
6,088 |
5,964 |
124 |
||||||||||||||||||
|
Restaurant revenue |
273 |
— |
273 |
858 |
— |
858 |
||||||||||||||||||
|
Interest and investment income |
29 |
28 |
1 |
96 |
93 |
3 |
||||||||||||||||||
|
Realized gains and losses, net |
(4) |
(3) |
(1) |
5 |
(6) |
11 |
||||||||||||||||||
|
Total revenue |
2,517 |
2,198 |
319 |
7,047 |
6,051 |
996 |
||||||||||||||||||
|
Personnel costs |
732 |
690 |
42 |
2,091 |
1,971 |
120 |
||||||||||||||||||
|
Other operating expenses |
514 |
489 |
25 |
1,439 |
1,359 |
80 |
||||||||||||||||||
|
Cost of restaurant revenue |
237 |
— |
237 |
727 |
— |
727 |
||||||||||||||||||
|
Agent commissions |
545 |
545 |
— |
1,473 |
1,473 |
— |
||||||||||||||||||
|
Depreciation and amortization |
113 |
98 |
15 |
315 |
270 |
45 |
||||||||||||||||||
|
Title claim loss expense |
70 |
70 |
— |
190 |
190 |
— |
||||||||||||||||||
|
Interest expense |
35 |
31 |
4 |
102 |
94 |
8 |
||||||||||||||||||
|
Total expenses |
2,246 |
1,923 |
323 |
6,337 |
5,357 |
980 |
||||||||||||||||||
|
Earnings (loss) from continuing operations before taxes |
271 |
275 |
(4) |
710 |
694 |
16 |
||||||||||||||||||
|
Income tax expense (benefit) |
95 |
102 |
(7) |
245 |
250 |
(5) |
||||||||||||||||||
|
Earnings from continuing operations before equity investments |
176 |
173 |
3 |
465 |
444 |
21 |
||||||||||||||||||
|
(Loss) earnings from equity investments |
(7) |
4 |
(11) |
(6) |
10 |
(16) |
||||||||||||||||||
|
Net earnings (loss) |
169 |
177 |
(8) |
459 |
454 |
5 |
||||||||||||||||||
|
Non-controlling interests |
13 |
14 |
(1) |
32 |
31 |
1 |
||||||||||||||||||
|
Net earnings (loss) attributable to common shareholders |
$ |
156 |
$ |
163 |
$ |
(7) |
$ |
427 |
$ |
423 |
$ |
4 |
||||||||||||
|
Cash flows provided by operations |
372 |
360 |
12 |
745 |
709 |
36 |
||||||||||||||||||
|
CONSOLIDATED SUMMARY OF EARNINGS (In millions) (Unaudited) | ||||||||||||||||||||||||
|
Three Months Ended |
Nine Months Ended | |||||||||||||||||||||||
|
|
| |||||||||||||||||||||||
|
Consolidated |
Core |
FNFV |
Consolidated |
Core |
FNFV | |||||||||||||||||||
|
Direct title premiums |
$ |
524 |
$ |
524 |
$ |
— |
$ |
1,488 |
$ |
1,488 |
$ |
— |
||||||||||||
|
Agency title premiums |
647 |
647 |
— |
1,685 |
1,685 |
— |
||||||||||||||||||
|
Total title premiums |
1,171 |
1,171 |
— |
3,173 |
3,173 |
— |
||||||||||||||||||
|
Escrow, title-related and other fees |
852 |
823 |
29 |
2,517 |
2,345 |
172 |
||||||||||||||||||
|
Total title and escrow and other |
2,023 |
1,994 |
29 |
5,690 |
5,518 |
172 |
||||||||||||||||||
|
Restaurant revenue |
349 |
— |
349 |
1,084 |
— |
1,084 |
||||||||||||||||||
|
Interest and investment income |
30 |
29 |
1 |
93 |
91 |
2 |
||||||||||||||||||
|
Realized gains and losses, net |
(10) |
— |
(10) |
(19) |
(8) |
(11) |
||||||||||||||||||
|
Total revenue |
2,392 |
2,023 |
369 |
6,848 |
5,601 |
1,247 |
||||||||||||||||||
|
Personnel costs |
680 |
641 |
39 |
1,993 |
1,878 |
115 |
||||||||||||||||||
|
Other operating expenses |
476 |
452 |
24 |
1,424 |
1,277 |
147 |
||||||||||||||||||
|
Cost of restaurant revenue |
302 |
— |
302 |
921 |
— |
921 |
||||||||||||||||||
|
Agent commissions |
495 |
495 |
— |
1,279 |
1,279 |
— |
||||||||||||||||||
|
Depreciation and amortization |
102 |
85 |
17 |
306 |
255 |
51 |
||||||||||||||||||
|
Title claim loss expense |
65 |
65 |
— |
185 |
185 |
— |
||||||||||||||||||
|
Interest expense |
34 |
31 |
3 |
97 |
91 |
6 |
||||||||||||||||||
|
Total expenses |
2,154 |
1,769 |
385 |
6,205 |
4,965 |
1,240 |
||||||||||||||||||
|
Earnings (loss) from continuing operations before taxes |
238 |
254 |
(16) |
643 |
636 |
7 |
||||||||||||||||||
|
Income tax expense (benefit) |
81 |
95 |
(14) |
219 |
237 |
(18) |
||||||||||||||||||
|
Earnings (loss) from continuing operations before equity investments |
157 |
159 |
(2) |
424 |
399 |
25 |
||||||||||||||||||
|
(Loss) earnings from equity investments |
(19) |
2 |
(21) |
(16) |
4 |
(20) |
||||||||||||||||||
|
Net earnings (loss) |
138 |
161 |
(23) |
408 |
403 |
5 |
||||||||||||||||||
|
Non-controlling interests |
6 |
11 |
(5) |
20 |
7 |
13 |
||||||||||||||||||
|
Net earnings (loss) attributable to common shareholders |
$ |
132 |
$ |
150 |
$ |
(18) |
$ |
388 |
$ |
396 |
$ |
(8) |
||||||||||||
|
Cash flows provided by operations |
283 |
279 |
4 |
673 |
665 |
8 |
||||||||||||||||||
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/fnfv-reports-third-quarter-2016-results-with-923-million-book-value-of-portfolio-company-investments-or-1385-per-share-repurchased-additional-455000-shares-of-common-stock-in-third-quarter-300356091.html
SOURCE
News Provided by Acquire Media