Delaware (State or Other Jurisdiction of Incorporation or Organization) | 16-1725106 (IRS Employer Identification Number) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. | Results of Operations and Financial Condition |
Item 9.01. | Financial Statements and Exhibits |
Exhibit | Description | ||||
99.1 | Press release announcing FNF Core First Quarter 2016 Earnings. | ||||
99.2 | Press release announcing FNFV First Quarter 2016 Earnings. |
Fidelity National Financial, Inc. | |||||
Date: | April 27, 2016 | By: | /s/ Anthony J. Park | ||
Name: | Anthony J. Park | ||||
Title: | Chief Financial Officer |
Exhibit | Description | ||||
99.1 | Press release announcing FNF Core First Quarter 2016 Earnings. | ||||
99.2 | Press release announcing FNFV First Quarter 2016 Earnings. |
• | Total revenue of approximately $1.7 billion in the first quarter versus $1.6 billion in the first quarter of 2015 |
• | Adjusted first quarter net earnings of $94 million versus adjusted net earnings of $106 million for the first quarter of 2015 |
• | Adjusted first quarter diluted EPS of $0.33 versus adjusted diluted EPS of $0.37 in the first quarter of 2015 |
• | First quarter free cash flow provided of $35 million versus $2 million provided in the first quarter of 2015 |
• | Repurchased 1.9 million shares of FNF common stock for approximately $62 million in the first quarter |
• | Approximately $1.4 billion in total revenue, adjusted pre-tax earnings of $142 million and adjusted pre-tax title margin of 9.8% for the first quarter versus approximately $1.3 billion in total revenue, adjusted pre-tax earnings of $141 million and an adjusted pre-tax title margin of 10.5% in the first quarter of 2015 |
• | Adjusted pre-tax title margin of 9.8% was a 70 basis point decline from the first quarter 2015 adjusted pre-tax title margin of 10.5% |
• | ServiceLink generated $195 million in revenue, adjusted EBITDA of $18 million, an adjusted EBITDA margin of 9%, adjusted pre-tax earnings of $14 million and an adjusted pre-tax margin of 7% for the first quarter |
• | Open orders per day of 8,339 for the first quarter versus 9,475 open orders per day for the first quarter of 2015 |
• | Closed orders per day of 5,194 for the first quarter versus 5,656 closed orders per day for the first quarter of 2015 |
• | First quarter purchase orders opened and closed increased by 5% and 9%, respectively, versus the first quarter of 2015; for FNTG only (excluding ServiceLink), purchase orders opened and closed increased by 6% and 10%, respectively versus the first quarter of 2015 |
• | Total commercial revenue of $211 million, a 1% increase over total commercial revenue in the first quarter of 2015, driven by a 4% increase in closed orders and a 1% decrease in total commercial fee per file; first quarter total commercial open orders increased by 1%; first quarter national commercial title revenue of $121 million, a 2% increase from the first quarter of 2015, driven by a 7% improvement in the national commercial fee per file and a 5% decrease in closed orders; first quarter national commercial open orders declined by 5% |
• | Overall first quarter average fee per file of $2,032, an 11% increase versus the first quarter of 2015 |
• | Title claims paid of $40 million, a decrease of $20 million, or 33%, from the first quarter of 2015 |
Direct Orders Opened * | Direct Orders Closed * | |||||||
Month | / (% Purchase) | / (% Purchase) | ||||||
January 2016 | 139,000 | 57% | 94,000 | 55% | ||||
February 2016 | 182,000 | 52% | 99,000 | 55% | ||||
March 2016 | 196,000 | 57% | 129,000 | 53% | ||||
First Quarter 2016 | 517,000 | 55% | 322,000 | 55% | ||||
Direct Orders Opened * | Direct Orders Closed * | |||||||
Month | / (% Purchase) | / (% Purchase) | ||||||
January 2015 | 190,000 | 42% | 94,000 | 50% | ||||
February 2015 | 187,000 | 46% | 110,000 | 44% | ||||
March 2015 | 201,000 | 52% | 141,000 | 46% | ||||
First Quarter 2015 | 578,000 | 47% | 345,000 | 46% | ||||
Open | Closed | Commercial | |||||||||||||
Commercial | Commercial | Revenue | Commercial | ||||||||||||
Orders | Orders | (In millions) | Fee Per File | ||||||||||||
First Quarter 2016 - Total Commercial | 48,500 | 30,700 | $211 | $6,900 | |||||||||||
First Quarter 2015 - Total Commercial | 47,800 | 29,600 | $208 | $7,000 | |||||||||||
First Quarter 2016 - National Commercial | 19,300 | 10,600 | $121 | $11,400 | |||||||||||
First Quarter 2015 - National Commercial | 20,400 | 11,100 | $119 | $10,700 |
• | Revenue of $242 million, led by Servicing Technology revenue of approximately $164 million |
• | Revenue growth of 6% for the first quarter compared to the first quarter of 2015, led by strong growth in Origination Technology and Servicing Technology |
• | Adjusted EBITDA of $107 million, an $11 million increase, or 11%, over the first quarter of 2015 and an adjusted EBITDA margin of 45.1% |
Total FNF Group | Title | BKFS | FNF Group Corporate and Other | |||||||||||||
Three Months Ended | ||||||||||||||||
March 31, 2016 | ||||||||||||||||
Direct title premiums | $ | 422 | $ | 422 | $ | — | $ | — | ||||||||
Agency title premiums | 530 | 530 | — | — | ||||||||||||
Escrow, title related and other fees (1) | 741 | 466 | 242 | 33 | ||||||||||||
Total title and escrow | 1,693 | 1,418 | 242 | 33 | ||||||||||||
Interest and investment income | 29 | 29 | — | — | ||||||||||||
Realized gains and losses, net | (3 | ) | — | — | (3 | ) | ||||||||||
Total revenue | 1,719 | 1,447 | 242 | 30 | ||||||||||||
Personnel costs | 614 | 506 | 96 | 12 | ||||||||||||
Agent commissions | 402 | 402 | — | — | ||||||||||||
Other operating expenses | 405 | 331 | 41 | 33 | ||||||||||||
Depreciation and amortization | 85 | 35 | 48 | 2 | ||||||||||||
Claim loss expense | 52 | 52 | — | — | ||||||||||||
Interest expense | 31 | — | 16 | 15 | ||||||||||||
Total expenses | 1,589 | 1,326 | 201 | 62 | ||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 130 | $ | 121 | $ | 41 | $ | (32 | ) | |||||||
Non-GAAP adjustments before taxes | ||||||||||||||||
Realized (gains) and losses, net | $ | 3 | $ | — | $ | — | $ | 3 | ||||||||
Deferred revenue add back and management fee | 2 | — | 2 | — | ||||||||||||
Purchase price amortization | 41 | 21 | 20 | — | ||||||||||||
Total non-GAAP adjustments before taxes | $ | 46 | $ | 21 | $ | 22 | $ | 3 | ||||||||
Adjusted pre-tax earnings (loss) from continuing ops. | $ | 176 | $ | 142 | $ | 63 | $ | (29 | ) | |||||||
Adjusted pre-tax margin from continuing operations | 10.2 | % | 9.8 | % | 25.8 | % | — | |||||||||
Purchase price amortization | (41 | ) | (21 | ) | (20 | ) | — | |||||||||
Depreciation and amortization | 85 | 35 | 48 | 2 | ||||||||||||
Interest expense | 31 | — | 16 | 15 | ||||||||||||
Adjusted EBITDA | $ | 251 | $ | 156 | $ | 107 | $ | (12 | ) | |||||||
Adjusted EBITDA margin | 14.6 | % | 10.8 | % | 45.1 | % | — | |||||||||
ServiceLink non-GAAP reconciliations: | ||||||||||||||||
ServiceLink pre-tax loss | $ | (3 | ) | |||||||||||||
Depreciation and amortization | 21 | |||||||||||||||
ServiceLink EBITDA | 18 | |||||||||||||||
ServiceLink pre-tax loss | $ | (3 | ) | |||||||||||||
Purchase price amortization | 17 | |||||||||||||||
ServiceLink adjusted pre-tax earnings | $ | 14 |
1. | BKFS also reported adjusted revenue of $244 million, which includes $2 million of deferred revenue |
Total FNF Group | Title | BKFS | FNF Group Corporate and Other | |||||||||||||
Three Months Ended | ||||||||||||||||
March 31, 2016 | ||||||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 130 | $ | 121 | $ | 41 | $ | (32 | ) | |||||||
Income tax expense (benefit) | 50 | 45 | 14 | (9 | ) | |||||||||||
Earnings from equity investments | 3 | 3 | — | — | ||||||||||||
Non-controlling interests | 10 | (2 | ) | 12 | — | |||||||||||
Net earnings (loss) attributable to FNF Group common shareholders | $ | 73 | $ | 81 | $ | 15 | $ | (23 | ) | |||||||
EPS attributable to FNF Group common shareholders - basic | $ | 0.27 | $ | 0.30 | $ | 0.05 | $ | (0.08 | ) | |||||||
EPS attributable to FNF Group common shareholders - diluted | $ | 0.26 | $ | 0.29 | $ | 0.05 | $ | (0.08 | ) | |||||||
FNF Group weighted average shares - basic | 274 | |||||||||||||||
FNF Group weighted average shares - diluted | 281 | |||||||||||||||
Net earnings (loss) attributable to FNF Group common shareholders | $ | 73 | $ | 81 | $ | 15 | $ | (23 | ) | |||||||
Total non-GAAP, pre-tax adjustments | 46 | 21 | 22 | 3 | ||||||||||||
Noncontrolling interest on non-GAAP adjustments | (10 | ) | (4 | ) | (6 | ) | — | |||||||||
Income taxes on non-GAAP adjustments | (15 | ) | (6 | ) | (8 | ) | (1 | ) | ||||||||
Total non-GAAP adjustments | 21 | 11 | 8 | 2 | ||||||||||||
Adjusted net earnings (loss) attributable to FNF Group common shareholders | $ | 94 | $ | 92 | $ | 23 | $ | (21 | ) | |||||||
Adjusted EPS attributable to FNF Group common shareholders - diluted | $ | 0.33 | $ | 0.33 | $ | 0.08 | $ | (0.08 | ) | |||||||
Direct orders opened (000's) | 517 | 517 | ||||||||||||||
Direct orders closed (000's) | 322 | 322 | ||||||||||||||
Fee per file | $ | 2,032 | $ | 2,032 | ||||||||||||
Actual title claims paid | $ | 40 | $ | 40 | ||||||||||||
Cash flows provided by operations: | $ | 73 | ||||||||||||||
Capital expenditures | 38 | |||||||||||||||
Free cash flow | $ | 35 |
Total FNF Group | Title | BKFS | FNF Group Corporate and Other | |||||||||||||
Three Months Ended | ||||||||||||||||
March 31, 2015 | ||||||||||||||||
Direct title premiums | $ | 417 | $ | 417 | $ | — | $ | — | ||||||||
Agency title premiums | 441 | 441 | — | — | ||||||||||||
Escrow, title related and other fees | 695 | 450 | 227 | 18 | ||||||||||||
Total title and escrow | 1,553 | 1,308 | 227 | 18 | ||||||||||||
Interest and investment income | 30 | 30 | — | — | ||||||||||||
Realized gains and losses, net | — | — | — | — | ||||||||||||
Total revenue | 1,583 | 1,338 | 227 | 18 | ||||||||||||
Personnel costs | 585 | 480 | 97 | 8 | ||||||||||||
Agent commissions | 333 | 333 | — | — | ||||||||||||
Other operating expenses | 372 | 317 | 37 | 18 | ||||||||||||
Depreciation and amortization | 83 | 37 | 45 | 1 | ||||||||||||
Claim loss expense | 51 | 51 | — | — | ||||||||||||
Interest expense | 29 | — | 8 | 21 | ||||||||||||
Total expenses | 1,453 | 1,218 | 187 | 48 | ||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 130 | $ | 120 | $ | 40 | $ | (30 | ) | |||||||
Non-GAAP adjustments before taxes | ||||||||||||||||
Deferred revenue add back | 2 | — | 2 | — | ||||||||||||
Management fee | 1 | — | 1 | — | ||||||||||||
Purchase price amortization | 43 | 21 | 21 | 1 | ||||||||||||
Total non-GAAP adjustments before taxes | $ | 46 | $ | 21 | $ | 24 | $ | 1 | ||||||||
Adjusted pre-tax earnings (loss) from continuing operations | $ | 176 | $ | 141 | $ | 64 | $ | (29 | ) | |||||||
Adjusted pre-tax margin from continuing operations | 11.1 | % | 10.5 | % | 27.9 | % | — | |||||||||
Purchase price amortization | (43 | ) | (21 | ) | (21 | ) | (1 | ) | ||||||||
Depreciation and amortization | 83 | 37 | 45 | 1 | ||||||||||||
Interest expense | 29 | — | 8 | 21 | ||||||||||||
Adjusted EBITDA | $ | 245 | $ | 157 | $ | 96 | $ | (8 | ) | |||||||
Adjusted EBITDA margin | 15.5 | % | 11.7 | % | 41.9 | % | — |
Total FNF Group | Title | BKFS | FNF Group Corporate and Other | |||||||||||||
Three Months Ended | ||||||||||||||||
March 31, 2015 | ||||||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 130 | $ | 120 | $ | 40 | $ | (30 | ) | |||||||
Income tax expense | 47 | 43 | — | 4 | ||||||||||||
Earnings from equity investments | 2 | 2 | — | — | ||||||||||||
Non-controlling interests | (1 | ) | (5 | ) | 5 | (1 | ) | |||||||||
Net earnings (loss) attributable to FNF Group common shareholders | $ | 86 | $ | 84 | $ | 35 | $ | (33 | ) | |||||||
EPS attributable to FNF Group common shareholders - basic | $ | 0.31 | $ | 0.30 | $ | 0.13 | $ | (0.12 | ) | |||||||
EPS attributable to FNF Group common shareholders - diluted | $ | 0.30 | $ | 0.30 | $ | 0.12 | $ | (0.12 | ) | |||||||
FNF Group weighted average shares - basic | 278 | |||||||||||||||
FNF Group weighted average shares - diluted | 288 | |||||||||||||||
Net earnings (loss) attributable to FNF Group common shareholders | $ | 86 | $ | 84 | $ | 35 | $ | (33 | ) | |||||||
Total non-GAAP, pre-tax adjustments | 46 | 21 | 24 | 1 | ||||||||||||
Income taxes on non-GAAP adjustments | (12 | ) | (6 | ) | (6 | ) | — | |||||||||
Noncontrolling interest on non-GAAP adjustments | (14 | ) | (6 | ) | (8 | ) | — | |||||||||
Total non-GAAP adjustments | 20 | 9 | 10 | 1 | ||||||||||||
Adjusted net earnings (loss) attributable to FNF Group common shareholders | $ | 106 | $ | 93 | $ | 45 | $ | (32 | ) | |||||||
Adjusted EPS attributable to FNF Group common shareholders - diluted | $ | 0.37 | $ | 0.32 | $ | 0.16 | $ | (0.11 | ) | |||||||
Direct orders opened (000's) | 578 | 578 | ||||||||||||||
Direct orders closed (000's) | 345 | 345 | ||||||||||||||
Fee per file | $ | 1,833 | $ | 1,833 | ||||||||||||
Actual title claims paid | $ | 60 | $ | 60 | ||||||||||||
Cash flows provided by operations: | $ | 35 | ||||||||||||||
Non-GAAP adjustments: | ||||||||||||||||
THL Management Fee | 1 | |||||||||||||||
Total non-GAAP adjustments | 1 | |||||||||||||||
Adjusted cash flows from operations | 36 | |||||||||||||||
Capital expenditures | 34 | |||||||||||||||
Free cash flow | $ | 2 |
Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | Q1 2015 | Q4 2014 | Q3 2014 | Q2 2014 | |||||||||||||||||||||||||
Quarterly Open Orders ('000's except % data) | ||||||||||||||||||||||||||||||||
Total open orders* | 517 | 441 | 514 | 560 | 578 | 452 | 481 | 514 | ||||||||||||||||||||||||
Total open orders per day* | 8.3 | 7.0 | 8.0 | 8.8 | 9.5 | 7.1 | 7.5 | 8.0 | ||||||||||||||||||||||||
Purchase % of open orders | 55 | % | 55 | % | 58 | % | 57 | % | 47 | % | 52 | % | 60 | % | 60 | % | ||||||||||||||||
Refinance % of open orders | 45 | % | 45 | % | 42 | % | 43 | % | 53 | % | 48 | % | 40 | % | 40 | % | ||||||||||||||||
Total closed orders* | 322 | 341 | 378 | 408 | 345 | 334 | 348 | 342 | ||||||||||||||||||||||||
Total closed orders per day* | 5.2 | 5.4 | 5.9 | 6.4 | 5.7 | 5.3 | 5.4 | 5.3 | ||||||||||||||||||||||||
Purchase % of closed orders | 55 | % | 58 | % | 60 | % | 54 | % | 46 | % | 57 | % | 62 | % | 61 | % | ||||||||||||||||
Refinance % of closed orders | 45 | % | 42 | % | 40 | % | 46 | % | 54 | % | 43 | % | 38 | % | 39 | % | ||||||||||||||||
Commercial (millions, except orders in '000's) | ||||||||||||||||||||||||||||||||
Total commercial revenue** | $ | 211 | $ | 303 | $ | 258 | $ | 258 | $ | 208 | $ | 274 | $ | 225 | $ | 183 | ||||||||||||||||
Total commercial open orders** | 48.5 | 46.3 | 50.3 | 50.8 | 47.8 | — | — | — | ||||||||||||||||||||||||
Total commercial closed orders** | 30.7 | 36.3 | 33.0 | 32.4 | 29.6 | — | — | — | ||||||||||||||||||||||||
National commercial revenue | $ | 121 | $ | 183 | $ | 146 | $ | 150 | $ | 119 | $ | 166 | $ | 136 | $ | 115 | ||||||||||||||||
National commercial open orders | 19.3 | 18.1 | 21.0 | 21.2 | 20.4 | 18.1 | 21.4 | 22.2 | ||||||||||||||||||||||||
National commercial closed orders | 10.6 | 13.4 | 12.2 | 12.5 | 11.1 | 12.7 | 12.8 | 11.8 | ||||||||||||||||||||||||
Total Fee Per File | ||||||||||||||||||||||||||||||||
Fee per file | $ | 2,032 | $ | 2,272 | $ | 2,133 | $ | 2,026 | $ | 1,833 | $ | 2,131 | $ | 2,066 | $ | 1,982 | ||||||||||||||||
Residential and local commercial fee per file | $ | 1,713 | $ | 1,806 | $ | 1,805 | $ | 1,711 | $ | 1,538 | $ | 1,699 | $ | 1,739 | $ | 1,750 | ||||||||||||||||
Residential fee per file | $ | 1,522 | $ | 1,548 | $ | 1,589 | $ | 1,514 | 1,346 | — | — | — | ||||||||||||||||||||
Total commercial fee per file** | $ | 6,900 | $ | 8,300 | $ | 7,800 | $ | 8,000 | 7,000 | — | — | — | ||||||||||||||||||||
National commercial fee per file | $ | 11,400 | $ | 13,600 | $ | 12,000 | $ | 12,000 | $ | 10,700 | $ | 13,100 | $ | 10,600 | $ | 9,800 | ||||||||||||||||
Total Staffing | ||||||||||||||||||||||||||||||||
Total field operations employees | 10,900 | 10,700 | 11,000 | 10,900 | 10,400 | 9,900 | 10,200 | 10,200 | ||||||||||||||||||||||||
FNT Only Quarterly Operating Statistics ('000's except fee per file and staffing) | ||||||||||||||||||||||||||||||||
Total open orders* | 429 | 360 | 422 | 458 | 456 | 354 | 385 | 403 | ||||||||||||||||||||||||
Total open orders per day* | 6.9 | 5.7 | 6.6 | 7.2 | 7.5 | 5.6 | 6.0 | 6.3 | ||||||||||||||||||||||||
Purchase % of open orders | 61 | % | 62 | % | 65 | % | 65 | % | 54 | % | 60 | % | 69 | % | 71 | % | ||||||||||||||||
Refinance % of open orders | 39 | % | 38 | % | 35 | % | 35 | % | 46 | % | 40 | % | 31 | % | 29 | % | ||||||||||||||||
Total closed orders* | 265 | 285 | 314 | 334 | 277 | 273 | 282 | 272 | ||||||||||||||||||||||||
Total closed orders per day* | 4.3 | 4.5 | 4.9 | 5.2 | 4.5 | 4.3 | 4.4 | 4.3 | ||||||||||||||||||||||||
Purchase % of closed orders | 60 | % | 63 | % | 66 | % | 61 | % | 52 | % | 63 | % | 70 | % | 71 | % | ||||||||||||||||
Refinance % of closed orders | 40 | % | 37 | % | 34 | % | 39 | % | 48 | % | 37 | % | 30 | % | 29 | % | ||||||||||||||||
Fee per file | $ | 2,261 | $ | 2,521 | $ | 2,364 | $ | 2,264 | $ | 2,055 | $ | 2,382 | $ | 2,306 | $ | 2,227 | ||||||||||||||||
Total title field operations employees | 9,700 | 9,500 | 9,700 | 9,600 | 9,100 | 8,700 | 8,900 | 8,700 | ||||||||||||||||||||||||
ServiceLink Only Quarterly Operating Statistics ('000's except fee per file and staffing) | ||||||||||||||||||||||||||||||||
Total Open Orders* | 87 | 81 | 92 | 102 | 122 | 98 | 96 | 111 | ||||||||||||||||||||||||
Total open orders per day* | 1.4 | 1.3 | 1.4 | 1.6 | 2.0 | 1.6 | 1.5 | 1.7 | ||||||||||||||||||||||||
Purchase % of open orders | 24 | % | 22 | % | 23 | % | 22 | % | 17 | % | 23 | % | 23 | % | 20 | % | ||||||||||||||||
Refinance % of open orders | 76 | % | 78 | % | 77 | % | 78 | % | 83 | % | 77 | % | 77 | % | 80 | % | ||||||||||||||||
Total closed orders | 57 | 56 | 64 | 74 | 68 | 61 | 66 | 70 | ||||||||||||||||||||||||
Total closed orders per day* | 0.9 | 0.9 | 1.0 | 1.2 | 1.1 | 1.0 | 1.0 | 1.1 | ||||||||||||||||||||||||
Purchase % of closed orders | 28 | % | 31 | % | 26 | % | 21 | % | 22 | % | 26 | % | 24 | % | 18 | % | ||||||||||||||||
Refinance % of closed orders | 72 | % | 69 | % | 74 | % | 79 | % | 78 | % | 74 | % | 76 | % | 82 | % | ||||||||||||||||
Fee per file | $ | 972 | $ | 1,003 | $ | 987 | $ | 958 | $ | 921 | $ | 1,027 | $ | 1,052 | $ | 1,038 | ||||||||||||||||
Total ServiceLink operating employees | 1,200 | 1,200 | 1,300 | 1,300 | 1,300 | 1,200 | 1,300 | 1,500 |
FNF Group March 31, 2016 | FNF Group December 31, 2015 | |||||||||
(Unaudited) | (Unaudited) | |||||||||
Cash and investment portfolio | $ | 4,957 | $ | 4,898 | ||||||
Goodwill | 4,579 | 4,572 | ||||||||
Title plant | 395 | 395 | ||||||||
Total assets | 12,533 | 12,502 | ||||||||
Notes payable | 2,535 | 2,593 | ||||||||
Reserve for title claim losses | 1,595 | 1,583 | ||||||||
Secured trust deposits | 840 | 701 | ||||||||
Redeemable non-controlling interests | 344 | 344 | ||||||||
Non-redeemable non-controlling interests | 732 | 720 | ||||||||
Total equity and redeemable non-controlling interests | 5,852 | 5,849 | ||||||||
Total equity attributable to common shareholders | 4,776 | 4,785 |
FNF Group March 31, 2016 | FNFV March 31, 2016 | Consolidated March 31, 2016 | Consolidated December 31, 2015 | |||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||
Cash and investment portfolio | $ | 4,957 | $ | 701 | $ | 5,658 | $ | 5,633 | ||||||||||||
Goodwill | 4,579 | 187 | 4,766 | 4,760 | ||||||||||||||||
Title plant | 395 | — | 395 | 395 | ||||||||||||||||
Total assets | 12,533 | 1,410 | 13,943 | 13,931 | ||||||||||||||||
Notes payable | 2,535 | 207 | 2,742 | 2,793 | ||||||||||||||||
Reserve for title claim losses | 1,595 | — | 1,595 | 1,583 | ||||||||||||||||
Secured trust deposits | 840 | — | 840 | 701 | ||||||||||||||||
Redeemable non-controlling interests | 344 | — | 344 | 344 | ||||||||||||||||
Non-redeemable non-controlling interests | 732 | 116 | 848 | 834 | ||||||||||||||||
Total equity and redeemable non-controlling interests | 5,852 | 1,067 | 6,919 | 6,932 | ||||||||||||||||
Total equity attributable to common shareholders | 4,776 | 951 | 5,727 | 5,754 |
Three Months Ended | |||||||||||
March 31, 2016 | |||||||||||
Consolidated | Core | FNFV | |||||||||
Direct title premiums | $ | 422 | $ | 422 | $ | — | |||||
Agency title premiums | 530 | 530 | — | ||||||||
Total title premiums | 952 | 952 | — | ||||||||
Escrow, title-related and other fees | 779 | 741 | 38 | ||||||||
Total title and escrow and other | 1,731 | 1,693 | 38 | ||||||||
Restaurant revenue | 293 | — | 293 | ||||||||
Interest and investment income | 30 | 29 | 1 | ||||||||
Realized gains and losses, net | (6 | ) | (3 | ) | (3 | ) | |||||
Total revenue | 2,048 | 1,719 | 329 | ||||||||
Personnel costs | 652 | 614 | 38 | ||||||||
Other operating expenses | 432 | 405 | 27 | ||||||||
Cost of restaurant revenue | 245 | — | 245 | ||||||||
Agent commissions | 402 | 402 | — | ||||||||
Depreciation and amortization | 100 | 85 | 15 | ||||||||
Title claim loss expense | 52 | 52 | — | ||||||||
Interest expense | 34 | 31 | 3 | ||||||||
Total expenses | 1,917 | 1,589 | 328 | ||||||||
Earnings from continuing operations before taxes | 131 | 130 | 1 | ||||||||
Income tax expense (benefit) | 49 | 50 | (1 | ) | |||||||
Earnings from continuing operations before equity investments | 82 | 80 | 2 | ||||||||
Earnings (loss) from equity investments | 2 | 3 | (1 | ) | |||||||
Net earnings | 84 | 83 | 1 | ||||||||
Non-controlling interests | 10 | 10 | — | ||||||||
Net earnings attributable to common shareholders | $ | 74 | $ | 73 | $ | 1 | |||||
Cash flows provided by operations | 92 | 73 | 19 |
Three Months Ended | |||||||||||
March 31, 2015 | |||||||||||
Consolidated | Core | FNFV | |||||||||
Direct title premiums | $ | 417 | $ | 417 | $ | — | |||||
Agency title premiums | 441 | 441 | — | ||||||||
Total title premiums | 858 | 858 | — | ||||||||
Escrow, title-related and other fees | 808 | 695 | 113 | ||||||||
Total title and escrow and other | 1,666 | 1,553 | 113 | ||||||||
Restaurant revenue | 364 | — | 364 | ||||||||
Interest and investment income | 31 | 30 | 1 | ||||||||
Realized gains and losses, net | — | — | — | ||||||||
Total revenue | 2,061 | 1,583 | 478 | ||||||||
Personnel costs | 623 | 585 | 38 | ||||||||
Other operating expenses | 466 | 372 | 94 | ||||||||
Cost of restaurant revenue | 306 | — | 306 | ||||||||
Agent commissions | 333 | 333 | — | ||||||||
Depreciation and amortization | 100 | 83 | 17 | ||||||||
Title claim loss expense | 51 | 51 | — | ||||||||
Interest expense | 31 | 29 | 2 | ||||||||
Total expenses | 1,910 | 1,453 | 457 | ||||||||
Earnings from continuing operations before taxes | 151 | 130 | 21 | ||||||||
Income tax expense | 50 | 47 | 3 | ||||||||
Earnings from continuing operations before equity investments | 101 | 83 | 18 | ||||||||
(Loss) earnings from equity investments | (1 | ) | 2 | (3 | ) | ||||||
Net earnings | 100 | 85 | 15 | ||||||||
Non-controlling interests | 14 | (1 | ) | 15 | |||||||
Net earnings attributable to common shareholders | $ | 86 | $ | 86 | $ | — | |||||
Cash flows provided by operations | 42 | 35 | 7 |
• | Total revenue of $329 million in the first quarter versus $478 million in the first quarter of 2015 |
• | First quarter adjusted diluted EPS of $0.08 versus adjusted diluted EPS of $0.03 in the first quarter of 2015 |
• | Adjusted EBITDA of $28 million for the first quarter versus adjusted EBITDA of $40 million for the first quarter of 2015 |
• | First quarter FNFV free cash flow of $7 million versus $3 million used in the first quarter of 2015 |
• | $112 million in holding company cash on March 31, 2016 |
• | Repurchased approximately 3.2 million shares of common stock for nearly $33 million in the first quarter |
• | Since the formation of FNFV in July 2014, more than 23.7 million shares of FNFV common stock have been repurchased for a total of approximately $324 million; approximately 26% of the shares of FNFV common stock distributed in July 2014 have been repurchased |
• | $290 million in total revenue, adjusted EBITDA of $20 million and adjusted EBITDA margin of 6.8% for the first quarter versus approximately $364 million in total revenue, adjusted EBITDA of $25 million and an adjusted EBITDA margin of 6.9% in the first quarter of 2015; first quarter of 2015 included results of J. Alexander's and Max & Erma's and first quarter 2016 only included a partial quarter from Max & Erma's |
• | Same store sales decreased approximately 0.4% in the first quarter, as Ninety Nine and Bakers Square same store sales growth of 3.3% and 3.5%, respectively, was offset by a 2.5% decline at O'Charley's and a 1.7% decline at Village Inn |
• | First quarter total revenue of approximately $197 million, a 0.3% increase over the first quarter of 2015 and EBITDA of more than $23 million, a $3 million decline from the first quarter of 2015, for an EBITDA margin of approximately 12% |
• | First quarter total revenue of $37 million, a 31% increase over the first quarter of 2015; adjusted EBITDA of more than $9 million, a 38% increase over the first quarter of 2015; first quarter EBITDA margin of nearly 25% |
• | Announced a $47.4 million additional capital investment in Ceridian, as FNFV was one participant in the transaction that raised a total of $150 million for Ceridian to fund the continued growth of the Dayforce customer base through additional implementation resources, continued cloud-based development and further sales and marketing efforts |
• | In January, made an aggregate $22 million investment in the debt of Colt Defense, the iconic American gun producer |
• | During the first quarter, purchased an additional 827,000 shares of Del Frisco's Restaurant Group common stock for a total investment of more than $12 million; total cumulative investment of approximately 3 million shares (13% of outstanding shares) for nearly $44 million |
• | Repurchased approximately 3.2 million shares of FNFV common stock for nearly $33 million during the first quarter |
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Three Months Ended | ||||||||||||
March 31, 2016 | ||||||||||||
Operating revenue | $ | 331 | $ | 293 | $ | 38 | ||||||
Interest and investment income | 1 | — | 1 | |||||||||
Realized gains and losses, net | (3 | ) | (3 | ) | — | |||||||
Total revenue | 329 | 290 | 39 | |||||||||
Personnel costs | 38 | 13 | 25 | |||||||||
Other operating expenses | 27 | 21 | 6 | |||||||||
Cost of restaurant revenue | 245 | 245 | — | |||||||||
Depreciation and amortization | 15 | 10 | 5 | |||||||||
Interest expense | 3 | 1 | 2 | |||||||||
Total expenses | 328 | 290 | 38 | |||||||||
Pre-tax earnings from continuing operations | $ | 1 | $ | — | $ | 1 | ||||||
Non-GAAP adjustments before taxes | ||||||||||||
Realized (gains) and losses, net | $ | 3 | $ | 3 | $ | — | ||||||
Max & Erma's exit/disposal cost | 6 | 6 | ||||||||||
Purchase price amortization | 7 | 3 | 4 | |||||||||
Total non-GAAP adjustments before taxes | $ | 16 | $ | 12 | $ | 4 | ||||||
Adjusted pre-tax earnings from continuing operations | $ | 17 | $ | 12 | $ | 5 | ||||||
Adjusted pre-tax margin from continuing operations | 5.1 | % | 4.1 | % | 12.8 | % | ||||||
Purchase price amortization | (7 | ) | (3 | ) | (4 | ) | ||||||
Depreciation and amortization | 15 | 10 | 5 | |||||||||
Interest expense | 3 | 1 | 2 | |||||||||
Adjusted EBITDA | $ | 28 | $ | 20 | $ | 8 | ||||||
Adjusted EBITDA margin | 8.4 | % | 6.8 | % | 20.5 | % |
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Three Months Ended | ||||||||||||
March 31, 2016 | ||||||||||||
Pre-tax earnings from continuing operations | $ | 1 | $ | — | $ | 1 | ||||||
Income tax benefit | (1 | ) | — | (1 | ) | |||||||
Loss from equity investments | (1 | ) | — | (1 | ) | |||||||
Net earnings attributable to FNFV common shareholders | $ | 1 | $ | — | $ | 1 | ||||||
EPS attributable to FNFV common shareholders - basic | $ | 0.01 | $ | — | $ | 0.01 | ||||||
EPS attributable to FNFV common shareholders - diluted | $ | 0.01 | $ | — | $ | 0.01 | ||||||
FNFV weighted average shares - basic | 70 | |||||||||||
FNFV weighted average shares - diluted | 72 | |||||||||||
Net earnings attributable to FNFV common shareholders | $ | 1 | $ | — | $ | 1 | ||||||
Total non-GAAP, pre-tax adjustments | $ | 16 | $ | 12 | $ | 4 | ||||||
Income taxes on non-GAAP adjustments | (3 | ) | (3 | ) | — | |||||||
Ceridian divestiture (gain) loss | (3 | ) | — | (3 | ) | |||||||
Noncontrolling interest on non-GAAP adjustments | (5 | ) | (5 | ) | — | |||||||
Total non-GAAP adjustments | 5 | 4 | 1 | |||||||||
Adjusted net earnings attributable to FNFV common shareholders | $ | 6 | $ | 4 | $ | 2 | ||||||
Adjusted EPS attributable to FNFV common shareholders - diluted | $ | 0.08 | $ | 0.06 | $ | 0.02 | ||||||
Cash flows provided by operations: | $ | 19 | ||||||||||
Non-GAAP adjustments: | ||||||||||||
Total non-GAAP adjustments | — | |||||||||||
Adjusted cash flows from operations | 19 | |||||||||||
Capital expenditures | 12 | |||||||||||
Free cash flow | $ | 7 |
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Three Months Ended | ||||||||||||
March 31, 2015 | ||||||||||||
Operating revenue | $ | 477 | $ | 364 | $ | 113 | ||||||
Interest and investment income | 1 | — | 1 | |||||||||
Total revenue | 478 | 364 | 114 | |||||||||
Personnel costs | 38 | 17 | 21 | |||||||||
Other operating expenses | 94 | 16 | 78 | |||||||||
Cost of restaurant revenue | 306 | 306 | — | |||||||||
Depreciation and amortization | 17 | 13 | 4 | |||||||||
Interest expense | 2 | 2 | — | |||||||||
Total expenses | 457 | 354 | 103 | |||||||||
Pre-tax earnings from continuing operations | $ | 21 | $ | 10 | $ | 11 | ||||||
Non-GAAP adjustments before taxes | ||||||||||||
Purchase price amortization | 7 | 4 | 3 | |||||||||
Total non-GAAP adjustments before taxes | $ | 7 | $ | 4 | $ | 3 | ||||||
Adjusted pre-tax earnings from continuing operations | $ | 28 | $ | 14 | $ | 14 | ||||||
Adjusted pre-tax margin from continuing operations | 5.9 | % | 3.8 | % | 12.3 | % | ||||||
Purchase price amortization | (7 | ) | (4 | ) | (3 | ) | ||||||
Depreciation and amortization | 17 | 13 | 4 | |||||||||
Interest expense | 2 | 2 | — | |||||||||
Adjusted EBITDA | $ | 40 | $ | 25 | $ | 15 | ||||||
Adjusted EBITDA margin | 8.4 | % | 6.9 | % | 13.2 | % |
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Three Months Ended | ||||||||||||
March 31, 2015 | ||||||||||||
Pre-tax earnings from continuing operations | $ | 21 | $ | 10 | $ | 11 | ||||||
Income tax expense | 3 | — | 3 | |||||||||
(Loss) from equity investments | (3 | ) | — | (3 | ) | |||||||
Non-controlling interests | 15 | 3 | 12 | |||||||||
Net earnings (loss) attributable to FNFV common shareholders | $ | — | $ | 7 | $ | (7 | ) | |||||
EPS attributable to FNFV common shareholders - basic | $ | — | $ | 0.08 | $ | (0.08 | ) | |||||
EPS attributable to FNFV common shareholders - diluted | $ | — | $ | 0.08 | $ | (0.08 | ) | |||||
FNFV weighted average shares - basic | 90 | |||||||||||
FNFV weighted average shares - diluted | 92 | |||||||||||
Net earnings (loss) attributable to FNFV common shareholders | $ | — | $ | 7 | $ | (7 | ) | |||||
Total non-GAAP, pre-tax adjustments | $ | 7 | $ | 4 | $ | 3 | ||||||
Income taxes on non-GAAP adjustments | (2 | ) | (1 | ) | (1 | ) | ||||||
Noncontrolling interest on non-GAAP adjustments | (2 | ) | (2 | ) | — | |||||||
Total non-GAAP adjustments | 3 | 1 | 2 | |||||||||
Adjusted net earnings (loss) attributable to FNFV common shareholders | $ | 3 | $ | 8 | $ | (5 | ) | |||||
Adjusted EPS attributable to FNFV common shareholders - diluted | $ | 0.03 | $ | 0.09 | $ | (0.06 | ) | |||||
Cash flows provided by operations: | $ | 7 | ||||||||||
Non-GAAP adjustments: | ||||||||||||
Total Non-GAAP adjustments | — | |||||||||||
Adjusted cash flows from operations | 7 | |||||||||||
Capital expenditures | 10 | |||||||||||
Free cash flow | $ | (3 | ) |
FNFV March 31, 2016 | FNFV December 31, 2015 | |||||||||
(Unaudited) | (Unaudited) | |||||||||
Cash and investment portfolio | $ | 701 | $ | 735 | ||||||
Goodwill | 187 | 188 | ||||||||
Total assets | 1,410 | 1,429 | ||||||||
Notes payable | 207 | 200 | ||||||||
Non-controlling interest | 116 | 114 | ||||||||
Total equity and redeemable non-controlling interests | 1,067 | 1,083 | ||||||||
Total equity attributable to common shareholders | 951 | 969 |
FNF Group March 31, 2016 | FNFV March 31, 2016 | Consolidated March 31, 2016 | Consolidated December 31, 2015 | ||||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||||
Cash and investment portfolio | $ | 4,957 | $ | 701 | $ | 5,658 | $ | 5,633 | |||||||||||||
Goodwill | 4,579 | 187 | 4,766 | 4,760 | |||||||||||||||||
Title plant | 395 | — | 395 | 395 | |||||||||||||||||
Total assets | 12,533 | 1,410 | 13,943 | 13,931 | |||||||||||||||||
Notes payable | 2,535 | 207 | 2,742 | 2,793 | |||||||||||||||||
Reserve for title claim losses | 1,595 | — | 1,595 | 1,583 | |||||||||||||||||
Secured trust deposits | 840 | — | 840 | 701 | |||||||||||||||||
Redeemable non-controlling interests | 344 | — | 344 | 344 | |||||||||||||||||
Non-redeemable non-controlling interests | 732 | 116 | 848 | 834 | |||||||||||||||||
Total equity and redeemable non-controlling interests | 5,852 | 1,067 | 6,919 | 6,932 | |||||||||||||||||
Total equity attributable to common shareholders | 4,776 | 951 | 5,727 | 5,754 |
Adjusted Book Value Summary | FNFV March 31, 2016 | FNFV December 31, 2015 | |||||||
(Unaudited) | (Unaudited) | ||||||||
Ceridian/Fleetcor | $ | 420 | $ | 363 | |||||
American Blue Ribbon Holdings | 169 | 169 | |||||||
Del Frisco's Restaurant Group | 48 | 34 | |||||||
Digital Insurance | 74 | 73 | |||||||
Holding Company Cash | 112 | 245 | |||||||
Other | 128 | 85 | |||||||
Adjusted FNFV Book Value | $ | 951 | $ | 969 | |||||
Outstanding FNFV shares | 69.0 | 72.2 | |||||||
Adjusted FNFV Book Value per Share | $ | 13.78 | $ | 13.43 |
Three Months Ended | |||||||||||
March 31, 2016 | |||||||||||
Consolidated | Core | FNFV | |||||||||
Direct title premiums | $ | 422 | $ | 422 | $ | — | |||||
Agency title premiums | 530 | 530 | — | ||||||||
Total title premiums | 952 | 952 | — | ||||||||
Escrow, title-related and other fees | 779 | 741 | 38 | ||||||||
Total title and escrow and other | 1,731 | 1,693 | 38 | ||||||||
Restaurant revenue | 293 | — | 293 | ||||||||
Interest and investment income | 30 | 29 | 1 | ||||||||
Realized gains and losses, net | (6 | ) | (3 | ) | (3 | ) | |||||
Total revenue | 2,048 | 1,719 | 329 | ||||||||
Personnel costs | 652 | 614 | 38 | ||||||||
Other operating expenses | 432 | 405 | 27 | ||||||||
Cost of restaurant revenue | 245 | — | 245 | ||||||||
Agent commissions | 402 | 402 | — | ||||||||
Depreciation and amortization | 100 | 85 | 15 | ||||||||
Title claim loss expense | 52 | 52 | — | ||||||||
Interest expense | 34 | 31 | 3 | ||||||||
Total expenses | 1,917 | 1,589 | 328 | ||||||||
Earnings from continuing operations before taxes | 131 | 130 | 1 | ||||||||
Income tax expense (benefit) | 49 | 50 | (1 | ) | |||||||
Earnings from continuing operations before equity investments | 82 | 80 | 2 | ||||||||
Earnings (loss) from equity investments | 2 | 3 | (1 | ) | |||||||
Net earnings | 84 | 83 | 1 | ||||||||
Non-controlling interests | 10 | 10 | — | ||||||||
Net earnings attributable to common shareholders | $ | 74 | $ | 73 | $ | 1 | |||||
Cash flows provided by operations | 92 | 73 | 19 |
Three Months Ended | |||||||||||
March 31, 2015 | |||||||||||
Consolidated | Core | FNFV | |||||||||
Direct title premiums | $ | 417 | $ | 417 | $ | — | |||||
Agency title premiums | 441 | 441 | — | ||||||||
Total title premiums | 858 | 858 | — | ||||||||
Escrow, title-related and other fees | 808 | 695 | 113 | ||||||||
Total title and escrow and other | 1,666 | 1,553 | 113 | ||||||||
Restaurant revenue | 364 | — | 364 | ||||||||
Interest and investment income | 31 | 30 | 1 | ||||||||
Total revenue | 2,061 | 1,583 | 478 | ||||||||
Personnel costs | 623 | 585 | 38 | ||||||||
Other operating expenses | 466 | 372 | 94 | ||||||||
Cost of restaurant revenue | 306 | — | 306 | ||||||||
Agent commissions | 333 | 333 | — | ||||||||
Depreciation and amortization | 100 | 83 | 17 | ||||||||
Title claim loss expense | 51 | 51 | — | ||||||||
Interest expense | 31 | 29 | 2 | ||||||||
Total expenses | 1,910 | 1,453 | 457 | ||||||||
Earnings from continuing operations before taxes | 151 | 130 | 21 | ||||||||
Income tax expense | 50 | 47 | 3 | ||||||||
Earnings from continuing operations before equity investments | 101 | 83 | 18 | ||||||||
(Loss) earnings from equity investments | (1 | ) | 2 | (3 | ) | ||||||
Net earnings | 100 | 85 | 15 | ||||||||
Non-controlling interests | 14 | (1 | ) | 15 | |||||||
Net earnings attributable to common shareholders | $ | 86 | $ | 86 | $ | — | |||||
Cash flows provided by operations | 42 | 35 | 7 |