Delaware | 001-32630 | 16-1725106 | ||
(State or other Jurisdiction of Incorporation or Organization) |
(Commission File Number) |
(IRS Employer Identification No.) |
||
601 Riverside Avenue Jacksonville, Florida |
32204 |
|||
(Address of principal executive offices) |
(Zip code) |
EXPLANATORY NOTE | ||||||||
Item 9.01. Financial Statements and Exhibits | ||||||||
SIGNATURES | ||||||||
EXHIBIT INDEX | ||||||||
EXHIBIT 23.1 | ||||||||
EXHIBIT 99.1 |
Exhibit | ||
Number | Description | |
23.1
|
Consent of Independent Registered Public Accounting Firm KPMG LLP. | |
99.1
|
Unaudited pro forma condensed consolidated financial information of Fidelity National Financial, Inc. as of September 30, 2007 and for the year ended December 31, 2006 and the nine month period ended September 30, 2007. |
1
FIDELITY NATIONAL FINANCIAL, INC. |
||||
By: | /s/ Anthony J. Park | |||
Anthony J. Park | ||||
Chief Financial Officer | ||||
2
Exhibit | ||
Number | Description | |
23.1
|
Consent of Independent Registered Public Accounting Firm KPMG LLP. | |
99.1
|
Unaudited pro forma condensed consolidated financial information of Fidelity National Financial, Inc. as of September 30, 2007 and for the year ended December 31, 2006 and the nine month period ended September 30, 2007. |
3
Pro forma | ||||||||||||
Historical | Adjustments | Pro forma | ||||||||||
(in thousands except per share data) | ||||||||||||
Assets: |
||||||||||||
Investments: |
||||||||||||
Fixed maturities available for sale |
$ | 3,113,254 | $ | 3,113,254 | ||||||||
Equity securities, at fair value |
111,460 | 111,460 | ||||||||||
Investments in unconsolidated affiliates and
other long-term investments |
180,751 | 526,825 | (1) | 707,576 | ||||||||
Short-term investments |
374,979 | 374,979 | ||||||||||
Total investments |
3,780,444 | 526,825 | 4,307,269 | |||||||||
Cash and cash equivalents |
553,820 | (41,825 | )(1) | 511,995 | ||||||||
Trade and notes receivable |
233,796 | 233,796 | ||||||||||
Goodwill |
1,360,565 | 1,360,565 | ||||||||||
Prepaid expenses and other assets |
467,780 | 467,780 | ||||||||||
Capitalized software |
90,094 | 90,094 | ||||||||||
Other intangible assets |
111,754 | 111,754 | ||||||||||
Title plants |
331,688 | 331,688 | ||||||||||
Property and equipment, net |
275,382 | 275,382 | ||||||||||
Income taxes receivable |
21,148 | 21,148 | ||||||||||
$ | 7,226,471 | $ | 485,000 | $ | 7,711,471 | |||||||
Liabilities and Stockholders Equity: |
||||||||||||
Liabilities: |
||||||||||||
Accounts payable and accrued liabilities |
$ | 842,707 | $ | 842,707 | ||||||||
Accounts payable to FIS |
32,618 | 32,618 | ||||||||||
Deferred revenue |
126,543 | 126,543 | ||||||||||
Notes payable |
643,837 | 485,000 | (1) | 1,128,837 | ||||||||
Reserve for claim losses |
1,296,691 | 1,296,691 | ||||||||||
Secured trust deposits |
711,430 | 711,430 | ||||||||||
Deferred tax liability |
94,999 | 94,999 | ||||||||||
3,748,825 | 485,000 | 4,233,825 | ||||||||||
Minority interests |
53,587 | 53,587 | ||||||||||
Stockholders Equity: |
||||||||||||
Common stock |
22 | 22 | ||||||||||
Additional paid-in capital |
3,230,481 | 3,230,481 | ||||||||||
Retained earnings |
322,216 | 322,216 | ||||||||||
3,552,719 | | 3,552,719 | ||||||||||
Accumulated other comprehensive income (loss) |
11,031 | 11,031 | ||||||||||
Treasury stock |
(139,691 | ) | (139,691 | ) | ||||||||
3,424,059 | | 3,424,059 | ||||||||||
$ | 7,226,471 | $ | 485,000 | $ | 7,711,471 | |||||||
Pro forma | ||||||||||||
Historical | Adjustments | Pro forma | ||||||||||
(in thousands except per share data) | ||||||||||||
Revenue: |
||||||||||||
Direct title insurance premiums |
$ | 1,258,166 | $ | 1,258,166 | ||||||||
Agency title insurance premiums |
1,677,606 | 1,677,606 | ||||||||||
Escrow and other title related fees |
790,336 | 790,336 | ||||||||||
Transaction processing |
| | ||||||||||
Specialty insurance |
297,573 | 297,573 | ||||||||||
Interest and investment income |
145,634 | 145,634 | ||||||||||
Gain on sale of minority interest in FIS |
| | ||||||||||
Realized gains and losses, net |
12,449 | 12,449 | ||||||||||
Other income |
46,144 | 46,144 | ||||||||||
4,227,908 | | 4,227,908 | ||||||||||
Expenses: |
||||||||||||
Personnel costs |
1,315,695 | 1,315,695 | ||||||||||
Other operating expenses |
814,590 | 814,590 | ||||||||||
Agent commissions |
1,298,340 | 1,298,340 | ||||||||||
Depreciation and amortization |
92,894 | 92,894 | ||||||||||
Provision for claim losses |
413,495 | 413,495 | ||||||||||
Interest expense |
37,194 | 20,864 | (1) | 58,058 | ||||||||
3,972,208 | 20,864 | 3,993,072 | ||||||||||
Earnings before income taxes, minority interest, and
equity in earnings of unconsolidated affiliates |
255,700 | (20,864 | ) | 234,836 | ||||||||
Income tax expense (benefit) |
81,441 | (7,866 | )(2) | 73,575 | ||||||||
Earnings before minority interest and equity in earnings
of unconsolidated affiliates |
174,259 | (12,998 | ) | 161,261 | ||||||||
Minority interest |
(447 | ) | (447 | ) | ||||||||
Earnings before equity in earnings of unconsolidated
affiliates |
174,706 | (12,998 | ) | 161,708 | ||||||||
Equity in loss of unconsolidated affiliates |
| (18,100 | )(3) | (18,100 | ) | |||||||
Net earnings |
$ | 174,706 | $ | (31,098 | ) | $ | 143,608 | |||||
Basic net earnings per share |
$ | 0.80 | $ | 0.66 | ||||||||
Weighted average shares outstanding, basic basis |
218,006 | 218,006 | ||||||||||
Diluted net earnings per share |
$ | 0.79 | $ | 0.65 | ||||||||
Weighted average shares outstanding, diluted basis |
221,797 | 221,797 | ||||||||||
Pro forma | ||||||||||||
Historical | Adjustments | Pro forma | ||||||||||
(in thousands except per share data) | ||||||||||||
Revenue: |
||||||||||||
Direct title insurance premiums |
$ | 1,957,064 | $ | 1,957,064 | ||||||||
Agency title insurance premiums |
2,649,136 | 2,649,136 | ||||||||||
Escrow and other title related fees |
1,061,469 | 1,061,469 | ||||||||||
Transaction processing |
3,094,370 | 3,094,370 | ||||||||||
Specialty insurance |
394,613 | 394,613 | ||||||||||
Interest and investment income |
208,309 | 208,309 | ||||||||||
Gain on sale of minority interest in FIS |
| | ||||||||||
Realized gains and losses, net |
18,562 | 18,562 | ||||||||||
Other income |
52,578 | 52,578 | ||||||||||
9,436,101 | | 9,436,101 | ||||||||||
Expenses: |
||||||||||||
Personnel costs |
3,225,319 | 3,225,319 | ||||||||||
Other operating expenses |
2,075,101 | 2,075,101 | ||||||||||
Agent commissions |
2,035,423 | 2,035,423 | ||||||||||
Depreciation and amortization |
460,750 | 460,750 | ||||||||||
Provision for claim losses |
486,334 | 486,334 | ||||||||||
Interest expense |
209,972 | 27,850 | (1) | 237,822 | ||||||||
8,492,899 | 27,850 | 8,520,749 | ||||||||||
Earnings before income taxes, minority interest, and
equity in earnings of unconsolidated affiliates |
943,202 | (27,850 | ) | 915,352 | ||||||||
Income tax expense (benefit) |
350,871 | (10,499 | )(2) | 340,372 | ||||||||
Earnings before minority interest and equity in earnings
of unconsolidated affiliates |
592,331 | (17,351 | ) | 574,980 | ||||||||
Minority interest |
154,570 | 154,570 | ||||||||||
Earnings before equity in earnings of unconsolidated
affiliates |
437,761 | (17,351 | ) | 420,410 | ||||||||
Equity in loss of unconsolidated affiliates |
| (26,500 | )(3) | (26,500 | ) | |||||||
Net earnings |
$ | 437,761 | $ | (43,851 | ) | $ | 393,910 | |||||
Basic net earnings per share |
$ | 2.40 | $ | 2.16 | ||||||||
Weighted average shares outstanding, basic basis |
182,031 | 182,031 | ||||||||||
Diluted net earnings per share |
$ | 2.39 | $ | 2.15 | ||||||||
Weighted average shares outstanding, diluted basis |
182,861 | 182,861 | ||||||||||
(1) | These amounts represent FNFs total investment of $526.8 million in Ceridian, made up of $41.8 million in cash on hand and $485 million in proceeds from FNFs revolving credit facility. |
(1) | These amounts represent the additional interest expense related to the $485 million increase in FNFs debt. This additional interest is $20.9 million for the nine months ended September 30, 2007, calculated using a weighted average interest rate of 5.74% (average 3-month LIBOR plus 0.36%), and $27.9 million for the year ended December 31, 2006, calculated using a weighted average interest rate of 5.74% (average 3-month LIBOR plus 0.36%). |
(2) | These amounts represent the reduction in income tax expense resulting from the additional interest expense. This decrease in income tax expense, calculated at a statutory rate of 37.7%, was $7.9 million for the nine months ended September 30, 2007 and $10.5 million for the year ended December 31, 2006. |
(3) | These amounts represent FNFs equity in Ceridians pro forma earnings for each period presented. They were calculated by adjusting FNFs proportionate share of Ceridians historical net earnings to reflect pro forma adjustments to Ceridians net earnings, including increases in interest expense related to increased debt, increases in amortization expense due to purchase accounting adjustments, decreases in income tax expense, and various other adjustments. Following is a detail of FNFs proportionate share of Ceridians pro forma earnings for each period presented (in millions): |
Nine months ended | Year ended | |||||||
September 30, 2007 | December 31, 2006 | |||||||
Historical net earnings |
$ | 41.5 | $ | 57.3 | ||||
Pro forma adjustments: |
||||||||
Interest expense |
(82.5 | ) | (110.0 | ) | ||||
Amortization expense |
(17.9 | ) | (24.9 | ) | ||||
Income tax provision |
36.5 | 51.4 | ||||||
Other |
4.3 | (0.3 | ) | |||||
Pro forma
net loss |
$ | (18.1 | ) | $ | (26.5 | ) | ||