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 Second Quarter 2017 Earnings. | ||||
99.2 | Press release announcing FNFV Second Quarter 2017 Earnings. |
Fidelity National Financial, Inc. | |||||
Date: | July 19, 2017 | By: | /s/ Anthony J. Park | ||
Name: | Anthony J. Park | ||||
Title: | Chief Financial Officer |
Exhibit | Description | ||||
99.1 | Press release announcing FNF Core Second Quarter 2017 Earnings. | ||||
99.2 | Press release announcing FNFV Second Quarter 2017 Earnings. |
• | Total revenue of approximately $2.3 billion in the second quarter versus $2.1 billion in the second quarter of 2016 |
• | Second quarter net earnings of $175 million and adjusted net earnings of $207 million versus net earnings of $187 million and adjusted net earnings of $207 million for the second quarter of 2016 |
• | Second quarter diluted EPS of $0.63 and adjusted diluted EPS of $0.75 versus diluted EPS of $0.67 and adjusted diluted EPS of $0.74 in the second quarter of 2016 |
• | Second quarter net cash flow provided by operations of $401 million versus net cash flow provided by operations of $277 million in the second quarter of 2016 |
• | Approximately $1.9 billion in total revenue, a 5% increase over the approximately $1.8 billion in total revenue in the second quarter of 2016 |
• | Pre-tax earnings of $294 million and adjusted pre-tax earnings of $310 million versus pre-tax earnings of $281 million and adjusted pre-tax earnings of $300 million in the second quarter of 2016 |
• | Pre-tax title margin of 15.3% and adjusted pre-tax title margin of 16.2% versus pre-tax title margin of 15.4% and adjusted pre-tax title margin of 16.5% in the second quarter of 2016 |
• | Open orders per day of 8,188 for the second quarter versus 9,016 open orders per day for the second quarter of 2016 |
• | Closed orders per day of 5,781 for the second quarter versus 6,266 closed orders per day for the second quarter of 2016 |
• | Second quarter purchase orders opened and closed increased by 6% and 9%, respectively, versus the second quarter of 2016 |
• | Total commercial revenue of $261 million, a 7% increase over total commercial revenue in the second quarter of 2016, driven by a 7% increase in total commercial fee per file and flat closed orders; second quarter total commercial open orders increased 2% compared to the prior year; second quarter national commercial title revenue of $148 million, a 3% increase from the second quarter of 2016, driven by a 15% increase in closed orders and a 10% decline in the national commercial fee per file; second quarter national commercial open orders increased by 8% |
• | Overall second quarter average fee per file of $2,428, a 15% increase versus the second quarter of 2016 |
Direct Orders Opened * | Direct Orders Closed * | |||||||
Month | / (% Purchase) | / (% Purchase) | ||||||
April 2017 | 163,000 | 67% | 109,000 | 66% | ||||
May 2017 | 181,000 | 67% | 128,000 | 67% | ||||
June 2017 | 180,000 | 64% | 133,000 | 69% | ||||
Second Quarter 2017 | 524,000 | 66% | 370,000 | 67% | ||||
Direct Orders Opened * | Direct Orders Closed * | |||||||
Month | / (% Purchase) | / (% Purchase) | ||||||
April 2016 | 187,000 | 57% | 127,000 | 56% | ||||
May 2016 | 189,000 | 58% | 132,000 | 58% | ||||
June 2016 | 201,000 | 54% | 142,000 | 59% | ||||
Second Quarter 2016 | 577,000 | 57% | 401,000 | 58% | ||||
Open | Closed | Commercial | |||||||||||||
Commercial | Commercial | Revenue | Commercial | ||||||||||||
Orders | Orders | (In millions) | Fee Per File | ||||||||||||
Second Quarter 2017 - Total Commercial | 50,800 | 33,600 | $261 | $7,800 | |||||||||||
Second Quarter 2016 - Total Commercial | 49,900 | 33,600 | $244 | $7,300 | |||||||||||
Second Quarter 2017 - National Commercial | 22,000 | 13,300 | $148 | $11,100 | |||||||||||
Second Quarter 2016 - National Commercial | 20,300 | 11,600 | $144 | $12,400 |
• | Revenue of $242 million, led by Servicing Technology revenue of approximately $184 million |
• | Pre-tax earnings of $29 million, a $12 million, or 29% decrease compared to the second quarter of 2016 |
• | Adjusted EBITDA of $119 million, a $5 million, or 4%, increase compared to the second quarter of 2016 and an adjusted EBITDA margin of 47.9%, a 270 basis point increase from the second quarter of 2016 |
Total FNF Group | Title | BKFS | FNF Group Corporate and Other | |||||||||||||
Three Months Ended | ||||||||||||||||
June 30, 2017 | ||||||||||||||||
Direct title premiums | $ | 575 | $ | 575 | $ | — | $ | — | ||||||||
Agency title premiums | 726 | 726 | — | — | ||||||||||||
Escrow, title related and other fees (1) | 966 | 575 | 259 | 132 | ||||||||||||
Total title and escrow | 2,267 | 1,876 | 259 | 132 | ||||||||||||
Interest and investment income | 33 | 33 | — | — | ||||||||||||
Realized gains and losses, net | (12 | ) | 8 | (17 | ) | (3 | ) | |||||||||
Total revenue | 2,288 | 1,917 | 242 | 129 | ||||||||||||
Personnel costs | 723 | 602 | 97 | 24 | ||||||||||||
Agent commissions | 558 | 558 | — | — | ||||||||||||
Other operating expenses | 529 | 359 | 52 | 118 | ||||||||||||
Depreciation and amortization | 94 | 39 | 50 | 5 | ||||||||||||
Claim loss expense | 65 | 65 | — | — | ||||||||||||
Interest expense | 26 | — | 14 | 12 | ||||||||||||
Total expenses | 1,995 | 1,623 | 213 | 159 | ||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 293 | $ | 294 | $ | 29 | $ | (30 | ) | |||||||
Non-GAAP adjustments before taxes | ||||||||||||||||
Realized (gains) and losses, net | 12 | (8 | ) | 17 | 3 | |||||||||||
Deferred revenue add back and management fee | 3 | 1 | 2 | — | ||||||||||||
Purchase price amortization | 50 | 23 | 23 | 4 | ||||||||||||
Spin-off costs | 9 | — | 7 | 2 | ||||||||||||
Total non-GAAP adjustments before taxes | $ | 74 | $ | 16 | $ | 49 | $ | 9 | ||||||||
Adjusted pre-tax earnings (loss) from continuing operations | $ | 367 | $ | 310 | $ | 78 | $ | (21 | ) | |||||||
Adjusted pre-tax margin from continuing operations | 15.9 | % | 16.2 | % | 29.9 | % | — | |||||||||
Purchase price amortization | (50 | ) | (23 | ) | (23 | ) | (4 | ) | ||||||||
Depreciation and amortization | 94 | 39 | 50 | 5 | ||||||||||||
Interest expense | 26 | — | 14 | 12 | ||||||||||||
Adjusted EBITDA | $ | 437 | $ | 326 | $ | 119 | $ | (8 | ) | |||||||
Adjusted EBITDA margin | 19.0 | % | 17.1 | % | 47.9 | % | — |
1. | BKFS also reported adjusted revenue of $263 million, which includes $1 million of deferred revenue |
Total FNF Group | Title | BKFS | FNF Group Corporate and Other | |||||||||||||
Three Months Ended | ||||||||||||||||
June 30, 2017 | ||||||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 293 | $ | 294 | $ | 29 | $ | (30 | ) | |||||||
Income tax expense | 113 | 89 | 11 | 13 | ||||||||||||
Earnings from equity investments | 2 | 2 | — | — | ||||||||||||
Non-controlling interests | 7 | — | 7 | — | ||||||||||||
Net earnings (loss) attributable to FNF Group common shareholders | $ | 175 | $ | 207 | $ | 11 | $ | (43 | ) | |||||||
EPS attributable to FNF Group common shareholders - basic | $ | 0.65 | $ | 0.77 | $ | 0.04 | $ | (0.16 | ) | |||||||
EPS attributable to FNF Group common shareholders - diluted | $ | 0.63 | $ | 0.75 | $ | 0.04 | $ | (0.16 | ) | |||||||
FNF Group weighted average shares - basic | 271 | |||||||||||||||
FNF Group weighted average shares - diluted | 277 | |||||||||||||||
Net earnings (loss) attributable to FNF Group common shareholders | $ | 175 | $ | 207 | $ | 11 | $ | (43 | ) | |||||||
Total non-GAAP, pre-tax adjustments | $ | 74 | $ | 16 | $ | 49 | $ | 9 | ||||||||
Income taxes on non-GAAP adjustments | (28 | ) | (5 | ) | (19 | ) | (4 | ) | ||||||||
Noncontrolling interest on non-GAAP adjustments | (18 | ) | (4 | ) | (14 | ) | — | |||||||||
Nondeductible income taxes on litigation and regulatory settlements | 4 | — | 4 | — | ||||||||||||
Total non-GAAP adjustments | $ | 32 | $ | 7 | $ | 20 | $ | 5 | ||||||||
Adjusted net earnings (loss) attributable to FNF Group common shareholders | $ | 207 | $ | 214 | $ | 31 | $ | (38 | ) | |||||||
Adjusted EPS attributable to FNF Group common shareholders - diluted | $ | 0.75 | $ | 0.77 | $ | 0.11 | $ | (0.13 | ) | |||||||
Direct orders opened (000's) | 524 | 524 | ||||||||||||||
Direct orders closed (000's) | 370 | 370 | ||||||||||||||
Fee per file | $ | 2,428 | $ | 2,428 | ||||||||||||
Actual title claims paid | $ | 57 | $ | 57 | ||||||||||||
Cash flows provided by operations | $ | 401 |
Total FNF Group | Title | BKFS | FNF Group Corporate and Other | |||||||||||||
Three Months Ended | ||||||||||||||||
June 30, 2016 | ||||||||||||||||
Direct title premiums | $ | 540 | $ | 540 | $ | — | $ | — | ||||||||
Agency title premiums | 691 | 691 | — | — | ||||||||||||
Escrow, title related and other fees (1) | 867 | 552 | 256 | 59 | ||||||||||||
Total title and escrow | 2,098 | 1,783 | 256 | 59 | ||||||||||||
Interest and investment income | 36 | 36 | — | — | ||||||||||||
Realized gains and losses, net | — | 3 | — | (3 | ) | |||||||||||
Total revenue | 2,134 | 1,822 | 256 | 56 | ||||||||||||
Personnel costs | 667 | 557 | 95 | 15 | ||||||||||||
Agent commissions | 526 | 526 | — | — | ||||||||||||
Other operating expenses | 465 | 354 | 55 | 56 | ||||||||||||
Depreciation and amortization | 87 | 36 | 49 | 2 | ||||||||||||
Claim loss expense | 68 | 68 | — | — | ||||||||||||
Interest expense | 32 | — | 16 | 16 | ||||||||||||
Total expenses | 1,845 | 1,541 | 215 | 89 | ||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 289 | $ | 281 | $ | 41 | $ | (33 | ) | |||||||
Non-GAAP adjustments before taxes | ||||||||||||||||
Realized (gains) and losses, net | — | (3 | ) | — | 3 | |||||||||||
Deferred revenue add back and management fee | 3 | 1 | 2 | — | ||||||||||||
Purchase price amortization | 42 | 21 | 20 | 1 | ||||||||||||
M&A costs | 1 | — | 1 | — | ||||||||||||
Other legal accruals | 5 | — | 5 | — | ||||||||||||
Total non-GAAP adjustments before taxes | $ | 51 | $ | 19 | $ | 28 | $ | 4 | ||||||||
Adjusted pre-tax earnings (loss) from continuing operations | $ | 340 | $ | 300 | $ | 69 | $ | (29 | ) | |||||||
Adjusted pre-tax margin from continuing operations | 15.9 | % | 16.5 | % | 26.7 | % | — | |||||||||
Purchase price amortization | (42 | ) | (21 | ) | (20 | ) | (1 | ) | ||||||||
Depreciation and amortization | 87 | 36 | 49 | 2 | ||||||||||||
Interest expense | 32 | — | 16 | 16 | ||||||||||||
Adjusted EBITDA | $ | 417 | $ | 315 | $ | 114 | $ | (12 | ) | |||||||
Adjusted EBITDA margin | 19.5 | % | 17.3 | % | 45.2 | % | — |
1. | BKFS also reported adjusted revenue of $258 million, which includes $2 million of deferred revenue |
Total FNF Group | Title | BKFS | FNF Group Corporate and Other | |||||||||||||
Three Months Ended | ||||||||||||||||
June 30, 2016 | ||||||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 289 | $ | 281 | $ | 41 | $ | (33 | ) | |||||||
Income tax expense (benefit) | 98 | 106 | 14 | (22 | ) | |||||||||||
Earnings from equity investments | 3 | 3 | — | — | ||||||||||||
Non-controlling interests | 7 | (4 | ) | 12 | (1 | ) | ||||||||||
Net earnings (loss) attributable to FNF Group common shareholders | $ | 187 | $ | 182 | $ | 15 | $ | (10 | ) | |||||||
EPS attributable to FNF Group common shareholders - basic | $ | 0.69 | $ | 0.67 | $ | 0.06 | $ | (0.04 | ) | |||||||
EPS attributable to FNF Group common shareholders - diluted | $ | 0.67 | $ | 0.65 | $ | 0.06 | $ | (0.04 | ) | |||||||
FNF Group weighted average shares - basic | 272 | |||||||||||||||
FNF Group weighted average shares - diluted | 281 | |||||||||||||||
Net earnings (loss) attributable to FNF Group common shareholders | $ | 187 | $ | 182 | $ | 15 | $ | (10 | ) | |||||||
Total non-GAAP, pre-tax adjustments | $ | 51 | $ | 19 | $ | 28 | $ | 4 | ||||||||
Income taxes on non-GAAP adjustments | (20 | ) | (7 | ) | (11 | ) | (2 | ) | ||||||||
Noncontrolling interest on non-GAAP adjustments | (11 | ) | (3 | ) | (8 | ) | — | |||||||||
Total non-GAAP adjustments | $ | 20 | $ | 9 | $ | 9 | $ | 2 | ||||||||
Adjusted net earnings (loss) attributable to FNF Group common shareholders | $ | 207 | $ | 191 | $ | 24 | $ | (8 | ) | |||||||
Adjusted EPS attributable to FNF Group common shareholders - diluted | $ | 0.74 | $ | 0.68 | $ | 0.09 | $ | (0.03 | ) | |||||||
Direct orders opened (000's) | 577 | 577 | ||||||||||||||
Direct orders closed (000's) | 401 | 401 | ||||||||||||||
Fee per file | $ | 2,116 | $ | 2,116 | ||||||||||||
Actual title claims paid | $ | 73 | $ | 73 | ||||||||||||
Cash flows provided by operations | $ | 277 |
Total FNF Group | Title | BKFS | FNF Group Corporate and Other | |||||||||||||
Six Months Ended | ||||||||||||||||
June 30, 2017 | ||||||||||||||||
Direct title premiums | $ | 1,040 | $ | 1,040 | $ | — | $ | — | ||||||||
Agency title premiums | 1,309 | 1,309 | — | — | ||||||||||||
Escrow, title related and other fees (1) | 1,785 | 1,071 | 517 | 197 | ||||||||||||
Total title and escrow | 4,134 | 3,420 | 517 | 197 | ||||||||||||
Interest and investment income | 61 | 61 | — | — | ||||||||||||
Realized gains and losses, net | (18 | ) | 6 | (19 | ) | (5 | ) | |||||||||
Total revenue | 4,177 | 3,487 | 498 | 192 | ||||||||||||
Personnel costs | 1,392 | 1,150 | 198 | 44 | ||||||||||||
Agent commissions | 1,004 | 1,004 | — | — | ||||||||||||
Other operating expenses | 964 | 694 | 97 | 173 | ||||||||||||
Depreciation and amortization | 190 | 77 | 103 | 10 | ||||||||||||
Claim loss expense | 117 | 117 | — | — | ||||||||||||
Interest expense | 57 | — | 30 | 27 | ||||||||||||
Total expenses | 3,724 | 3,042 | 428 | 254 | ||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 453 | $ | 445 | $ | 70 | $ | (62 | ) | |||||||
Non-GAAP adjustments before taxes | ||||||||||||||||
Realized (gains) and losses, net | 18 | (6 | ) | 19 | 5 | |||||||||||
Deferred revenue add back and management fee | 4 | 1 | 3 | — | ||||||||||||
Purchase price amortization | 98 | 45 | 45 | 8 | ||||||||||||
Spin-off costs | 10 | — | 8 | 2 | ||||||||||||
Total non-GAAP adjustments before taxes | $ | 130 | $ | 40 | $ | 75 | $ | 15 | ||||||||
Adjusted pre-tax earnings (loss) from continuing operations | $ | 583 | $ | 485 | $ | 145 | $ | (47 | ) | |||||||
Adjusted pre-tax margin from continuing operations | 13.9 | % | 13.9 | % | 27.9 | % | — | |||||||||
Purchase price amortization | (98 | ) | (45 | ) | (45 | ) | (8 | ) | ||||||||
Depreciation and amortization | 190 | 77 | 103 | 10 | ||||||||||||
Interest expense | 57 | — | 30 | 27 | ||||||||||||
Adjusted EBITDA | $ | 732 | $ | 517 | $ | 233 | $ | (18 | ) | |||||||
Adjusted EBITDA margin | 17.4 | % | 14.9 | % | 47.0 | % | — |
1. | BKFS also reported adjusted revenue of $523 million, which includes $3 million of deferred revenue |
Total FNF Group | Title | BKFS | FNF Group Corporate and Other | |||||||||||||
Six Months Ended | ||||||||||||||||
June 30, 2017 | ||||||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 453 | $ | 445 | $ | 70 | $ | (62 | ) | |||||||
Income tax expense | 193 | 167 | 24 | 2 | ||||||||||||
Earnings from equity investments | 4 | 4 | — | — | ||||||||||||
Non-controlling interests | 18 | (1 | ) | 19 | — | |||||||||||
Net earnings (loss) attributable to FNF Group common shareholders | $ | 246 | $ | 283 | $ | 27 | $ | (64 | ) | |||||||
EPS attributable to FNF Group common shareholders - basic | $ | 0.91 | $ | 1.05 | $ | 0.10 | $ | (0.24 | ) | |||||||
EPS attributable to FNF Group common shareholders - diluted | $ | 0.88 | $ | 1.02 | $ | 0.10 | $ | (0.24 | ) | |||||||
FNF Group weighted average shares - basic | 271 | |||||||||||||||
FNF Group weighted average shares - diluted | 278 | |||||||||||||||
Net earnings (loss) attributable to FNF Group common shareholders | $ | 246 | $ | 283 | $ | 27 | $ | (64 | ) | |||||||
Total non-GAAP, pre-tax adjustments | $ | 130 | $ | 40 | $ | 75 | $ | 15 | ||||||||
Income taxes on non-GAAP adjustments | (48 | ) | (13 | ) | (29 | ) | (6 | ) | ||||||||
Noncontrolling interest on non-GAAP adjustments | (28 | ) | (7 | ) | (21 | ) | — | |||||||||
Nondeductible income taxes on litigation and regulatory settlements | 25 | 21 | 4 | — | ||||||||||||
Total non-GAAP adjustments | $ | 79 | $ | 41 | $ | 29 | $ | 9 | ||||||||
Adjusted net earnings (loss) attributable to FNF Group common shareholders | $ | 325 | $ | 324 | $ | 56 | $ | (55 | ) | |||||||
Adjusted EPS attributable to FNF Group common shareholders - diluted | $ | 1.17 | $ | 1.17 | $ | 0.20 | $ | (0.20 | ) | |||||||
Direct orders opened (000's) | 996 | 996 | ||||||||||||||
Direct orders closed (000's) | 704 | 704 | ||||||||||||||
Fee per file | $ | 2,295 | $ | 2,295 | ||||||||||||
Actual title claims paid | $ | 108 | $ | 108 | ||||||||||||
Cash flows provided by operations: | $ | 389 |
Total FNF Group | Title | BKFS | FNF Group Corporate and Other | |||||||||||||
Six Months Ended | ||||||||||||||||
June 30, 2016 | ||||||||||||||||
Direct title premiums | $ | 962 | $ | 962 | $ | — | $ | — | ||||||||
Agency title premiums | 1,221 | 1,221 | — | — | ||||||||||||
Escrow, title related and other fees (1) | 1,608 | 1,018 | 498 | 92 | ||||||||||||
Total title and escrow | 3,791 | 3,201 | 498 | 92 | ||||||||||||
Interest and investment income | 65 | 65 | — | — | ||||||||||||
Realized gains and losses, net | (3 | ) | 3 | — | (6 | ) | ||||||||||
Total revenue | 3,853 | 3,269 | 498 | 86 | ||||||||||||
Personnel costs | 1,281 | 1,063 | 191 | 27 | ||||||||||||
Agent commissions | 928 | 928 | — | — | ||||||||||||
Other operating expenses | 870 | 685 | 96 | 89 | ||||||||||||
Depreciation and amortization | 172 | 71 | 97 | 4 | ||||||||||||
Claim loss expense | 120 | 120 | — | — | ||||||||||||
Interest expense | 63 | — | 32 | 31 | ||||||||||||
Total expenses | 3,434 | 2,867 | 416 | 151 | ||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 419 | $ | 402 | $ | 82 | $ | (65 | ) | |||||||
Non-GAAP adjustments before taxes | ||||||||||||||||
Realized (gains) and losses, net | 3 | (3 | ) | — | 6 | |||||||||||
Deferred revenue add back and management fee | 5 | 1 | 4 | — | ||||||||||||
Purchase price amortization | 83 | 42 | 40 | 1 | ||||||||||||
M&A costs | 1 | — | 1 | — | ||||||||||||
Other legal accruals | 5 | — | 5 | — | ||||||||||||
Total non-GAAP adjustments before taxes | $ | 97 | $ | 40 | $ | 50 | $ | 7 | ||||||||
Adjusted pre-tax earnings (loss) from continuing operations | $ | 516 | $ | 442 | $ | 132 | $ | (58 | ) | |||||||
Adjusted pre-tax margin from continuing operations | 13.4 | % | 13.5 | % | 26.3 | % | — | |||||||||
Purchase price amortization | (83 | ) | (42 | ) | (40 | ) | (1 | ) | ||||||||
Depreciation and amortization | 172 | 71 | 97 | 4 | ||||||||||||
Interest expense | 63 | — | 32 | 31 | ||||||||||||
Adjusted EBITDA | $ | 668 | $ | 471 | $ | 221 | $ | (24 | ) | |||||||
Adjusted EBITDA margin | 17.3 | % | 14.4 | % | 45.2 | % | — |
1. | BKFS also reported adjusted revenue of $502 million, which includes $4 million of deferred revenue |
Total FNF Group | Title | BKFS | FNF Group Corporate and Other | |||||||||||||
Six Months Ended | ||||||||||||||||
June 30, 2016 | ||||||||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 419 | $ | 402 | $ | 82 | $ | (65 | ) | |||||||
Income tax expense (benefit) | 148 | 151 | 28 | (31 | ) | |||||||||||
Earnings from equity investments | 6 | 6 | — | — | ||||||||||||
Non-controlling interests | 17 | (6 | ) | 24 | (1 | ) | ||||||||||
Net earnings (loss) attributable to FNF Group common shareholders | $ | 260 | $ | 263 | $ | 30 | $ | (33 | ) | |||||||
EPS attributable to FNF Group common shareholders - basic | $ | 0.95 | $ | 0.96 | $ | 0.11 | $ | (0.12 | ) | |||||||
EPS attributable to FNF Group common shareholders - diluted | $ | 0.93 | $ | 0.94 | $ | 0.11 | $ | (0.12 | ) | |||||||
FNF Group weighted average shares - basic | 273 | |||||||||||||||
FNF Group weighted average shares - diluted | 281 | |||||||||||||||
Net earnings (loss) attributable to FNF Group common shareholders | $ | 260 | $ | 263 | $ | 30 | $ | (33 | ) | |||||||
Total non-GAAP, pre-tax adjustments | $ | 97 | $ | 40 | $ | 50 | $ | 7 | ||||||||
Income taxes on non-GAAP adjustments | (35 | ) | (13 | ) | (19 | ) | (3 | ) | ||||||||
Noncontrolling interest on non-GAAP adjustments | (21 | ) | (7 | ) | (14 | ) | — | |||||||||
Total non-GAAP adjustments | $ | 41 | $ | 20 | $ | 17 | $ | 4 | ||||||||
Adjusted net earnings (loss) attributable to FNF Group common shareholders | $ | 301 | $ | 283 | $ | 47 | $ | (29 | ) | |||||||
Adjusted EPS attributable to FNF Group common shareholders - diluted | $ | 1.07 | $ | 1.01 | $ | 0.17 | $ | (0.11 | ) | |||||||
Direct orders opened (000's) | 1,094 | 1,094 | ||||||||||||||
Direct orders closed (000's) | 723 | 723 | ||||||||||||||
Fee per file | $ | 2,079 | $ | 2,079 | ||||||||||||
Actual title claims paid | $ | 113 | $ | 113 | ||||||||||||
Cash flows provided by operations: | $ | 349 |
Q2 2017 | Q1 2017 | Q4 2016 | Q3 2016 | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | |||||||||||||||||||||||||
Quarterly Open Orders ('000's except % data) | ||||||||||||||||||||||||||||||||
Total open orders* | 524 | 472 | 474 | 616 | 577 | 517 | 441 | 514 | ||||||||||||||||||||||||
Total open orders per day* | 8.2 | 7.6 | 7.6 | 9.6 | 9.0 | 8.3 | 7.0 | 8.0 | ||||||||||||||||||||||||
Purchase % of open orders | 66 | % | 64 | % | 53 | % | 50 | % | 57 | % | 55 | % | 55 | % | 58 | % | ||||||||||||||||
Refinance % of open orders | 34 | % | 36 | % | 47 | % | 50 | % | 43 | % | 45 | % | 45 | % | 42 | % | ||||||||||||||||
Total closed orders* | 370 | 334 | 419 | 433 | 401 | 322 | 341 | 378 | ||||||||||||||||||||||||
Total closed orders per day* | 5.8 | 5.4 | 6.8 | 6.8 | 6.3 | 5.2 | 5.4 | 5.9 | ||||||||||||||||||||||||
Purchase % of closed orders | 67 | % | 58 | % | 51 | % | 54 | % | 58 | % | 55 | % | 58 | % | 60 | % | ||||||||||||||||
Refinance % of closed orders | 33 | % | 42 | % | 49 | % | 46 | % | 42 | % | 45 | % | 42 | % | 40 | % | ||||||||||||||||
Commercial (millions, except orders in '000's) | ||||||||||||||||||||||||||||||||
Total commercial revenue | $ | 261 | $ | 224 | $ | 285 | $ | 233 | $ | 244 | $ | 211 | $ | 303 | $ | 258 | ||||||||||||||||
Total commercial open orders | 50.8 | 49.4 | 45.9 | 50.4 | 49.9 | 48.5 | 46.3 | 50.3 | ||||||||||||||||||||||||
Total commercial closed orders | 33.6 | 30.0 | 34.7 | 31.9 | 33.6 | 30.7 | 36.3 | 33.0 | ||||||||||||||||||||||||
National commercial revenue | $ | 148 | $ | 127 | $ | 167 | $ | 130 | $ | 144 | $ | 121 | $ | 183 | $ | 146 | ||||||||||||||||
National commercial open orders | 22.0 | 21.1 | 17.9 | 20.4 | 20.3 | 19.3 | 18.1 | 21.0 | ||||||||||||||||||||||||
National commercial closed orders | 13.3 | 11.2 | 12.8 | 11.7 | 11.6 | 10.6 | 13.4 | 12.2 | ||||||||||||||||||||||||
Total Fee Per File | ||||||||||||||||||||||||||||||||
Fee per file | $ | 2,428 | $ | 2,148 | $ | 2,091 | $ | 2,015 | $ | 2,116 | $ | 2,032 | $ | 2,272 | $ | 2,133 | ||||||||||||||||
Residential and local commercial fee per file | $ | 2,104 | $ | 1,829 | $ | 1,746 | $ | 1,762 | $ | 1,809 | $ | 1,713 | $ | 1,806 | $ | 1,805 | ||||||||||||||||
Residential fee per file | $ | 1,895 | $ | 1,623 | $ | 1,538 | $ | 1,594 | $ | 1,645 | $ | 1,522 | $ | 1,548 | $ | 1,589 | ||||||||||||||||
Total commercial fee per file | $ | 7,800 | $ | 7,500 | $ | 8,200 | $ | 7,300 | $ | 7,300 | $ | 6,900 | $ | 8,300 | $ | 7,800 | ||||||||||||||||
National commercial fee per file | $ | 11,100 | $ | 11,300 | $ | 13,000 | $ | 11,100 | $ | 12,400 | $ | 11,400 | $ | 13,600 | $ | 12,000 | ||||||||||||||||
Total Staffing | ||||||||||||||||||||||||||||||||
Total field operations employees | 11,300 | 11,000 | 11,100 | 11,400 | 10,900 | 10,900 | 10,700 | 11,000 | ||||||||||||||||||||||||
FNTG Only Quarterly Operating Statistics ('000's except fee per file and staffing) | ||||||||||||||||||||||||||||||||
Total open orders* | 457 | 407 | 395 | 518 | 484 | 429 | 360 | 422 | ||||||||||||||||||||||||
Total open orders per day* | 7.2 | 6.6 | 6.4 | 8.1 | 7.5 | 6.9 | 5.7 | 6.6 | ||||||||||||||||||||||||
Purchase % of open orders | 72 | % | 69 | % | 59 | % | 55 | % | 63 | % | 61 | % | 62 | % | 65 | % | ||||||||||||||||
Refinance % of open orders | 28 | % | 31 | % | 41 | % | 45 | % | 37 | % | 39 | % | 38 | % | 35 | % | ||||||||||||||||
Total closed orders* | 324 | 277 | 352 | 369 | 338 | 265 | 285 | 314 | ||||||||||||||||||||||||
Total closed orders per day* | 5.1 | 4.5 | 5.7 | 5.8 | 5.3 | 4.3 | 4.5 | 4.9 | ||||||||||||||||||||||||
Purchase % of closed orders | 72 | % | 63 | % | 55 | % | 58 | % | 63 | % | 60 | % | 63 | % | 66 | % | ||||||||||||||||
Refinance % of closed orders | 28 | % | 37 | % | 45 | % | 42 | % | 37 | % | 40 | % | 37 | % | 34 | % | ||||||||||||||||
Fee per file | $ | 2,618 | $ | 2,395 | $ | 2,313 | $ | 2,205 | $ | 2,337 | $ | 2,261 | $ | 2,521 | $ | 2,364 | ||||||||||||||||
Total title field operations employees | 10,300 | 9,900 | 10,000 | 10,200 | 9,600 | 9,700 | 9,500 | 9,700 | ||||||||||||||||||||||||
ServiceLink Only Quarterly Operating Statistics ('000's except fee per file and staffing) | ||||||||||||||||||||||||||||||||
Revenue (millions) | $ | 191 | $ | 192 | $ | 198 | $ | 205 | $ | 203 | $ | 195 | $ | 198 | $ | 220 | ||||||||||||||||
Total open orders* | 67 | 65 | 79 | 98 | 93 | 87 | 81 | 92 | ||||||||||||||||||||||||
Total open orders per day* | 1.0 | 1.0 | 1.2 | 1.5 | 1.5 | 1.4 | 1.3 | 1.4 | ||||||||||||||||||||||||
Purchase % of open orders | 25 | % | 25 | % | 21 | % | 17 | % | 22 | % | 24 | % | 22 | % | 23 | % | ||||||||||||||||
Refinance % of open orders | 75 | % | 75 | % | 79 | % | 83 | % | 78 | % | 76 | % | 78 | % | 77 | % | ||||||||||||||||
Total closed orders* | 46 | 57 | 67 | 64 | 63 | 57 | 56 | 64 | ||||||||||||||||||||||||
Total closed orders per day* | 0.7 | 0.9 | 1.1 | 1.0 | 1.0 | 0.9 | 0.9 | 1.0 | ||||||||||||||||||||||||
Purchase % of closed orders | 28 | % | 30 | % | 24 | % | 27 | % | 27 | % | 28 | % | 31 | % | 26 | % | ||||||||||||||||
Refinance % of closed orders | 72 | % | 70 | % | 76 | % | 73 | % | 73 | % | 72 | % | 69 | % | 74 | % | ||||||||||||||||
Fee per file | $ | 1,047 | $ | 950 | $ | 932 | $ | 916 | $ | 940 | $ | 972 | $ | 1,003 | $ | 987 | ||||||||||||||||
Total ServiceLink operations employees | 1,000 | 1,100 | 1,100 | 1,200 | 1,300 | 1,200 | 1,200 | 1,300 |
FNF Group June 30, 2017 | FNF Group December 31, 2016 | |||||||||
(Unaudited) | (Unaudited) | |||||||||
Cash and investment portfolio | $ | 4,705 | $ | 4,965 | ||||||
Goodwill | 4,905 | 4,859 | ||||||||
Title plant | 395 | 395 | ||||||||
Total assets | 12,848 | 13,063 | ||||||||
Notes payable | 2,320 | 2,513 | ||||||||
Reserve for title claim losses | 1,492 | 1,487 | ||||||||
Secured trust deposits | 892 | 860 | ||||||||
Redeemable non-controlling interests | 344 | 344 | ||||||||
Non-redeemable non-controlling interests | 770 | 786 | ||||||||
Total equity and redeemable non-controlling interests | 6,133 | 6,210 | ||||||||
Total equity attributable to common shareholders | 5,019 | 5,080 |
FNF Group June 30, 2017 | FNFV June 30, 2017 | Consolidated June 30, 2017 | Consolidated December 31, 2016 | |||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||
Cash and investment portfolio | $ | 4,705 | $ | 850 | $ | 5,555 | $ | 5,607 | ||||||||||||
Goodwill | 4,905 | 102 | 5,007 | 5,065 | ||||||||||||||||
Title plant | 395 | — | 395 | 395 | ||||||||||||||||
Total assets | 12,848 | 1,354 | 14,202 | 14,463 | ||||||||||||||||
Notes payable | 2,320 | 118 | 2,438 | 2,746 | ||||||||||||||||
Reserve for title claim losses | 1,492 | — | 1,492 | 1,487 | ||||||||||||||||
Secured trust deposits | 892 | — | 892 | 860 | ||||||||||||||||
Redeemable non-controlling interests | 344 | — | 344 | 344 | ||||||||||||||||
Non-redeemable non-controlling interests | 770 | 108 | 878 | 902 | ||||||||||||||||
Total equity and redeemable non-controlling interests | 6,133 | 1,130 | 7,263 | 7,242 | ||||||||||||||||
Total equity attributable to common shareholders | 5,019 | 1,022 | 6,041 | 5,996 |
Three Months Ended | Six Months Ended | |||||||||||||||||||||||
June 30, 2017 | June 30, 2017 | |||||||||||||||||||||||
Consolidated | Core | FNFV | Consolidated | Core | FNFV | |||||||||||||||||||
Direct title premiums | $ | 575 | $ | 575 | $ | — | $ | 1,040 | $ | 1,040 | $ | — | ||||||||||||
Agency title premiums | 726 | 726 | — | 1,309 | 1,309 | — | ||||||||||||||||||
Total title premiums | 1,301 | 1,301 | — | 2,349 | 2,349 | — | ||||||||||||||||||
Escrow, title-related and other fees | 1,008 | 966 | 42 | 1,876 | 1,785 | 91 | ||||||||||||||||||
Total title and escrow and other | 2,309 | 2,267 | 42 | 4,225 | 4,134 | 91 | ||||||||||||||||||
Restaurant revenue | 288 | — | 288 | 561 | — | 561 | ||||||||||||||||||
Interest and investment income | 34 | 33 | 1 | 63 | 61 | 2 | ||||||||||||||||||
Realized gains and losses, net | 256 | (12 | ) | 268 | 255 | (18 | ) | 273 | ||||||||||||||||
Total revenue | 2,887 | 2,288 | 599 | 5,104 | 4,177 | 927 | ||||||||||||||||||
Personnel costs | 788 | 723 | 65 | 1,503 | 1,392 | 111 | ||||||||||||||||||
Other operating expenses | 558 | 529 | 29 | 1,018 | 964 | 54 | ||||||||||||||||||
Cost of restaurant revenue | 249 | — | 249 | 485 | — | 485 | ||||||||||||||||||
Agent commissions | 558 | 558 | — | 1,004 | 1,004 | — | ||||||||||||||||||
Depreciation and amortization | 110 | 94 | 16 | 222 | 190 | 32 | ||||||||||||||||||
Title claim loss expense | 65 | 65 | — | 117 | 117 | — | ||||||||||||||||||
Interest expense | 29 | 26 | 3 | 64 | 57 | 7 | ||||||||||||||||||
Total expenses | 2,357 | 1,995 | 362 | 4,413 | 3,724 | 689 | ||||||||||||||||||
Earnings from continuing operations before taxes | 530 | 293 | 237 | 691 | 453 | 238 | ||||||||||||||||||
Income tax expense | 226 | 113 | 113 | 304 | 193 | 111 | ||||||||||||||||||
Earnings from continuing operations before equity investments | 304 | 180 | 124 | 387 | 260 | 127 | ||||||||||||||||||
(Loss) earnings from equity investments | (2 | ) | 2 | (4 | ) | (4 | ) | 4 | (8 | ) | ||||||||||||||
Net earnings from continuing operations | 302 | 182 | 120 | 383 | 264 | 119 | ||||||||||||||||||
Non-controlling interests | 6 | 7 | (1 | ) | 15 | 18 | (3 | ) | ||||||||||||||||
Net earnings attributable to common shareholders | $ | 296 | $ | 175 | $ | 121 | $ | 368 | $ | 246 | $ | 122 | ||||||||||||
Cash flows provided by (used in) operations | 287 | 401 | (114 | ) | 291 | 389 | (98 | ) |
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 | 101 | 98 | 3 | 150 | 148 | 2 | ||||||||||||||||||
Earnings from continuing operations before equity investments | 207 | 191 | 16 | 289 | 271 | 18 | ||||||||||||||||||
(Loss) earnings from equity investments | (1 | ) | 3 | (4 | ) | 1 | 6 | (5 | ) | |||||||||||||||
Net earnings from continuing operations | 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 |
• | Total revenue of $599 million in the second quarter versus $348 million in the second quarter of 2016 |
• | Pre-tax gain of $269 million from the June closing of the sale of One Digital Health and Benefits |
• | Second quarter diluted EPS of $1.81 versus diluted EPS of $0.14 in the second quarter of 2016 |
• | Pretax earnings of $237 million and EBITDA of $256 million for the second quarter versus pretax earnings of $19 million and EBITDA of $35 million for the second quarter of 2016 |
• | $354 million in holding company cash on June 30, 2017 |
• | $287 million in total revenue, pretax loss of $2 million, EBITDA of $10 million, and an EBITDA margin of 3.5% for the second quarter, versus $292 million in total revenue, pretax earnings of $6 million, EBITDA of $17 million, and an EBITDA margin of 5.8% in the second quarter of 2016 |
• | Same store sales decreased 1.6% in the second quarter, as a Ninety Nine same stores sales increase of 0.6% was offset by an O'Charley's decline of 2.6%, a Village Inn decrease of 3.2% and a Bakers Square decline of 0.7% |
• | Second quarter total revenue of approximately $177 million, a 6.3% increase over the second quarter of 2016, pretax loss of $20.9 million, EBITDA of $15.2 million, a 60% increase over the second quarter of 2016, and an EBITDA margin of 8.6% |
• | On June 2, completed the sale of One Digital Health and Benefits for $560 million in an all-cash transaction; after repayment of debt, payout to option holders and a minority equity investor and other transaction related payments, we received $331 million; after-tax proceeds were approximately $219 million |
• | During the second quarter, we repurchased 1,295,800 shares of FNFV stock for approximately $19.6 million; since the formation of FNFV in July 2014, 27.6 million shares of FNFV stock have been repurchased for a total of $374 million; approximately 31% of the shares of FNFV stock distributed in July 2014 have been repurchased |
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Three Months Ended | ||||||||||||
June 30, 2017 | ||||||||||||
Operating revenue | $ | 330 | $ | 288 | $ | 42 | ||||||
Interest and investment income | 1 | — | 1 | |||||||||
Realized gains and losses, net | 268 | (1 | ) | 269 | ||||||||
Total revenue | 599 | 287 | 312 | |||||||||
Personnel costs | 65 | 13 | 52 | |||||||||
Other operating expenses | 29 | 15 | 14 | |||||||||
Cost of restaurant revenue | 249 | 249 | — | |||||||||
Depreciation and amortization | 16 | 11 | 5 | |||||||||
Interest expense | 3 | 1 | 2 | |||||||||
Total expenses | 362 | 289 | 73 | |||||||||
Pre-tax earnings (loss) from continuing operations | $ | 237 | $ | (2 | ) | $ | 239 | |||||
Income tax expense | $ | 113 | $ | — | $ | 113 | ||||||
Loss from equity investments | (4 | ) | — | (4 | ) | |||||||
Non-controlling interests | (1 | ) | (1 | ) | — | |||||||
Net earnings (loss) attributable to FNFV common shareholders | $ | 121 | $ | (1 | ) | $ | 122 | |||||
EPS attributable to FNFV common shareholders - basic | $ | 1.83 | $ | (0.02 | ) | $ | 1.85 | |||||
EPS attributable to FNFV common shareholders - diluted | $ | 1.81 | $ | (0.02 | ) | $ | 1.83 | |||||
FNFV weighted average shares - basic | 66 | |||||||||||
FNFV weighted average shares - diluted | 67 | |||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 237 | $ | (2 | ) | $ | 239 | |||||
Interest expense | $ | 3 | $ | 1 | $ | 2 | ||||||
Depreciation and amortization | 16 | 11 | 5 | |||||||||
EBITDA | $ | 256 | $ | 10 | $ | 246 | ||||||
EBITDA margin | 42.7 | % | 3.5 | % | 78.8 | % |
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 | ||||||
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 | $ | 0.08 | ||||||
FNFV weighted average shares - basic | 67 | |||||||||||
FNFV weighted average shares - diluted | 70 | |||||||||||
Pre-tax earnings from continuing operations | $ | 19 | $ | 6 | $ | 13 | ||||||
Interest expense | $ | 1 | $ | 1 | $ | — | ||||||
Depreciation and amortization | 15 | 10 | 5 | |||||||||
EBITDA | $ | 35 | $ | 17 | $ | 18 | ||||||
EBITDA margin | 10.1 | % | 5.8 | % | 32.1 | % |
Total FNFV | Restaurant Group | FNFV Corporate and Other | ||||||||||
Six Months Ended | ||||||||||||
June 30, 2017 | ||||||||||||
Operating revenue | $ | 652 | $ | 561 | $ | 91 | ||||||
Interest and investment income | 2 | — | 2 | |||||||||
Realized gains and losses, net | 273 | (1 | ) | 274 | ||||||||
Total revenue | 927 | 560 | 367 | |||||||||
Personnel costs | 111 | 26 | 85 | |||||||||
Other operating expenses | 54 | 30 | 24 | |||||||||
Cost of restaurant revenue | 485 | 485 | — | |||||||||
Depreciation and amortization | 32 | 22 | 10 | |||||||||
Interest expense | 7 | 3 | 4 | |||||||||
Total expenses | 689 | 566 | 123 | |||||||||
Pre-tax earnings (loss) from continuing operations | $ | 238 | $ | (6 | ) | $ | 244 | |||||
Income tax expense | 111 | — | 111 | |||||||||
Loss from equity investments | (8 | ) | — | (8 | ) | |||||||
Non-controlling interests | (3 | ) | (3 | ) | — | |||||||
Net earnings (loss) attributable to FNFV common shareholders | $ | 122 | $ | (3 | ) | $ | 125 | |||||
EPS attributable to FNFV common shareholders - basic | $ | 1.85 | $ | (0.05 | ) | $ | 1.90 | |||||
EPS attributable to FNFV common shareholders - diluted | $ | 1.79 | $ | (0.05 | ) | $ | 1.84 | |||||
FNFV weighted average shares - basic | 66 | |||||||||||
FNFV weighted average shares - diluted | 68 | |||||||||||
Pre-tax earnings (loss) from continuing operations | $ | 238 | $ | (6 | ) | $ | 244 | |||||
Interest expense | $ | 7 | $ | 3 | $ | 4 | ||||||
Depreciation and amortization | 32 | 22 | 10 | |||||||||
EBITDA | $ | 277 | $ | 19 | $ | 258 | ||||||
EBITDA margin | 29.9 | % | 3.4 | % | 70.3 | % |
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 | ||||||
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 | $ | 0.10 | ||||||
EPS attributable to FNFV common shareholders - diluted | $ | 0.15 | $ | 0.06 | $ | 0.09 | ||||||
FNFV weighted average shares - basic | 69 | |||||||||||
FNFV weighted average shares - diluted | 71 | |||||||||||
Pre-tax earnings from continuing operations | $ | 20 | $ | 6 | $ | 14 | ||||||
Interest expense | $ | 4 | $ | 2 | $ | 2 | ||||||
Depreciation and amortization | 30 | 20 | 10 | |||||||||
EBITDA | $ | 54 | $ | 28 | $ | 26 | ||||||
EBITDA margin | 8.0 | % | 4.8 | % | 27.4 | % |
FNFV June 30, 2017 | FNFV December 31, 2016 | |||||||||
(Unaudited) | (Unaudited) | |||||||||
Cash and investment portfolio | $ | 850 | $ | 642 | ||||||
Goodwill | 102 | 206 | ||||||||
Total assets | 1,354 | 1,400 | ||||||||
Notes payable | 118 | 233 | ||||||||
Non-controlling interest | 108 | 116 | ||||||||
Total equity and redeemable non-controlling interests | 1,130 | 1,032 | ||||||||
Total equity attributable to common shareholders | 1,022 | 916 |
FNF Group June 30, 2017 | FNFV June 30, 2017 | Consolidated June 30, 2017 | Consolidated December 31, 2016 | ||||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||||
Cash and investment portfolio | $ | 4,705 | $ | 850 | $ | 5,555 | $ | 5,607 | |||||||||||||
Goodwill | 4,905 | 102 | 5,007 | 5,065 | |||||||||||||||||
Title plant | 395 | — | 395 | 395 | |||||||||||||||||
Total assets | 12,848 | 1,354 | 14,202 | 14,463 | |||||||||||||||||
Notes payable | 2,320 | 118 | 2,438 | 2,746 | |||||||||||||||||
Reserve for title claim losses | 1,492 | — | 1,492 | 1,487 | |||||||||||||||||
Secured trust deposits | 892 | — | 892 | 860 | |||||||||||||||||
Redeemable non-controlling interests | 344 | — | 344 | 344 | |||||||||||||||||
Non-redeemable non-controlling interests | 770 | 108 | 878 | 902 | |||||||||||||||||
Total equity and redeemable non-controlling interests | 6,133 | 1,130 | 7,263 | 7,242 | |||||||||||||||||
Total equity attributable to common shareholders | 5,019 | 1,022 | 6,041 | 5,996 |
Adjusted Book Value Summary | FNFV June 30, 2017 | FNFV December 31, 2016 | |||||||
(Unaudited) | (Unaudited) | ||||||||
Ceridian/Fleetcor | $ | 399 | $ | 386 | |||||
American Blue Ribbon Holdings | 173 | 173 | |||||||
One Digital | — | 75 | |||||||
Del Frisco's Restaurant Group | 18 | 49 | |||||||
Holding Company Cash | 354 | 129 | |||||||
Other | 78 | 104 | |||||||
FNFV Book Value | $ | 1,022 | $ | 916 | |||||
Outstanding FNFV shares | 65.1 | 66.4 | |||||||
FNFV Book Value per Share | $ | 15.70 | $ | 13.78 |
Three Months Ended | Six Months Ended | |||||||||||||||||||||||
June 30, 2017 | June 30, 2017 | |||||||||||||||||||||||
Consolidated | Core | FNFV | Consolidated | Core | FNFV | |||||||||||||||||||
Direct title premiums | $ | 575 | $ | 575 | $ | — | $ | 1,040 | $ | 1,040 | $ | — | ||||||||||||
Agency title premiums | 726 | 726 | — | 1,309 | 1,309 | — | ||||||||||||||||||
Total title premiums | 1,301 | 1,301 | — | 2,349 | 2,349 | — | ||||||||||||||||||
Escrow, title-related and other fees | 1,008 | 966 | 42 | 1,876 | 1,785 | 91 | ||||||||||||||||||
Total title and escrow and other | 2,309 | 2,267 | 42 | 4,225 | 4,134 | 91 | ||||||||||||||||||
Restaurant revenue | 288 | — | 288 | 561 | — | 561 | ||||||||||||||||||
Interest and investment income | 34 | 33 | 1 | 63 | 61 | 2 | ||||||||||||||||||
Realized gains and losses, net | 256 | (12 | ) | 268 | 255 | (18 | ) | 273 | ||||||||||||||||
Total revenue | 2,887 | 2,288 | 599 | 5,104 | 4,177 | 927 | ||||||||||||||||||
Personnel costs | 788 | 723 | 65 | 1,503 | 1,392 | 111 | ||||||||||||||||||
Other operating expenses | 558 | 529 | 29 | 1,018 | 964 | 54 | ||||||||||||||||||
Cost of restaurant revenue | 249 | — | 249 | 485 | — | 485 | ||||||||||||||||||
Agent commissions | 558 | 558 | — | 1,004 | 1,004 | — | ||||||||||||||||||
Depreciation and amortization | 110 | 94 | 16 | 222 | 190 | 32 | ||||||||||||||||||
Title claim loss expense | 65 | 65 | — | 117 | 117 | — | ||||||||||||||||||
Interest expense | 29 | 26 | 3 | 64 | 57 | 7 | ||||||||||||||||||
Total expenses | 2,357 | 1,995 | 362 | 4,413 | 3,724 | 689 | ||||||||||||||||||
Earnings from continuing operations before taxes | 530 | 293 | 237 | 691 | 453 | 238 | ||||||||||||||||||
Income tax expense | 226 | 113 | 113 | 304 | 193 | 111 | ||||||||||||||||||
Earnings from continuing operations before equity investments | 304 | 180 | 124 | 387 | 260 | 127 | ||||||||||||||||||
(Loss) earnings from equity investments | (2 | ) | 2 | (4 | ) | (4 | ) | 4 | (8 | ) | ||||||||||||||
Net earnings from continuing operations | 302 | 182 | 120 | 383 | 264 | 119 | ||||||||||||||||||
Non-controlling interests | 6 | 7 | (1 | ) | 15 | 18 | (3 | ) | ||||||||||||||||
Net earnings attributable to common shareholders | $ | 296 | $ | 175 | $ | 121 | $ | 368 | $ | 246 | $ | 122 | ||||||||||||
Cash flows provided by (used in) operations | 287 | 401 | (114 | ) | 291 | 389 | (98 | ) |
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 | 101 | 98 | 3 | 150 | 148 | 2 | ||||||||||||||||||
Earnings from continuing operations before equity investments | 207 | 191 | 16 | 289 | 271 | 18 | ||||||||||||||||||
(Loss) earnings from equity investments | (1 | ) | 3 | (4 | ) | 1 | 6 | (5 | ) | |||||||||||||||
Net earnings from continuing operations | 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 |