EX-99.2 3 a20163qfnfvgrouppressrelea.htm EXHIBIT 99.2 Exhibit


graphic20163qa01.jpg
FNFV Reports Third Quarter 2016 Results With $923 Million Book Value of Portfolio Company Investments, or $13.85 Per Share; Repurchased Additional 455,000 Shares of Common Stock in Third Quarter
Jacksonville, Fla. -- (November 2, 2016) -- Fidelity National Financial, Inc. today reported the operating results for FNFV Group (NYSE:FNFV), a tracking stock established to highlight the inherent value of the portfolio companies of Fidelity National Financial, Inc., for the three and nine-month periods ended September 30, 2016.

Total revenue of $319 million in the third quarter versus $369 million in the third quarter of 2015
Third quarter diluted EPS of ($0.11) and adjusted diluted EPS of ($0.01) versus diluted EPS of ($0.24) and adjusted diluted EPS of $0.00 in the third quarter of 2015
Pretax loss of $4 million and adjusted EBITDA of $17 million for the third quarter versus pretax loss of $16 million and adjusted EBITDA of $18 million for the third quarter of 2015
Third quarter FNFV net cash flow provided by operations of $12 million and free cash flow used of $4 million versus net cash flow provided by operations of $4 million and free cash flow used of $13 million in the third quarter of 2015
$99 million in holding company cash on September 30, 2016
Repurchased 455,000 shares of common stock for approximately $5.7 million in the third quarter
Since the formation of FNFV in July 2014, nearly 26 million shares of FNFV common stock have been repurchased for a total of approximately $350 million; approximately 29% of the shares of FNFV common stock distributed in July 2014 have been repurchased

Restaurant Group
$272 million in total revenue, pretax loss of $4 million, adjusted EBITDA of $11 million, and an adjusted EBITDA margin of 4.0% for the third quarter, versus, approximately $338 million in total revenue, pretax loss of $13 million, adjusted EBITDA of $16 million, and an adjusted EBITDA margin of 4.6% in the third quarter of 2015; third quarter of 2015 included results of J. Alexander's and Max & Erma's
Same store sales decreased approximately 1.9% in the third quarter, as Ninety Nine same stores sales growth of 2.5% was offset by a 2.8% decline at O'Charley's, a 5.3% decline at Village Inn and a 3.8% decline at Bakers Square

Ceridian HCM
Third quarter total revenue of approximately $170 million, a 2.4% increase over the third quarter of 2015, pretax loss of $31 million, EBITDA of $6 million and an EBITDA margin of 3%

Digital Insurance
Third quarter total revenue of $37 million, a 23% increase over the third quarter of 2015; pretax earnings of $0.1 million; adjusted EBITDA of more than $7 million, a 10% increase over the third quarter of 2015; third quarter adjusted EBITDA margin of 20%

Monetization and Investment Initiatives
Repurchased 455,000 shares of FNFV common stock for approximately $5.7 million during the third quarter


“It was a quiet quarter on the monetization front for FNFV, ” said Chairman William P. Foley, II. “However, Ceridian continued its evolution into a cloud-based company, as third quarter cloud revenue of $75 million grew 39% over the third quarter of 2015. We believe that Ceridian will ultimately be a strong investment for FNFV shareholders. Digital Insurance continues to execute its business plan and should exit 2016 approaching $150 million in annual revenue and EBITDA in the low $30 million range. ABRH is managing its operations and making operational improvements in a tough economic environment for family and casual restaurants. We will continue to focus on the growth, financial performance and monetization of our current investments while seeking attractive future investments that will create value for our shareholders.

"We also continued to repurchase our own shares during the quarter. In total, we bought back an additional 455,000 shares for a total cost of approximately $5.7 million, thereby reducing FNFV's share count to approximately 66.6 million shares."

1



Conference Call
We will host a call with investors and analysts to discuss third quarter 2016 results of FNFV on Thursday, November 3, 2016, beginning at 12:30 p.m. Eastern Time. A live webcast of the conference call will be available on the Events and Multimedia page of the FNF Investor Relations website at www.fnf.com. The conference call replay will be available via webcast through the FNF Investor Relations website at www.fnf.com. The telephone replay will be available from 2:30 p.m. Eastern time on November 3, 2016, through November 10, 2016, by dialing 800-475-6701 (USA) or 320-365-3844 (International). The access code will be 403310.

About Fidelity National Financial, Inc.
Fidelity National Financial, Inc. is organized into two groups, FNF Group (NYSE: FNF) and FNFV Group (NYSE: FNFV). FNF is a leading provider of title insurance, technology and transaction services to the real estate and mortgage industries. FNF is the nation’s largest title insurance company through its title insurance underwriters - Fidelity National Title, Chicago Title, Commonwealth Land Title, Alamo Title and National Title of New York - that collectively issue more title insurance policies than any other title company in the United States. FNF also provides industry-leading mortgage technology solutions and transaction services, including MSP®, the leading residential mortgage servicing technology platform in the U.S., through its majority-owned subsidiaries, Black Knight Financial Services, Inc. and ServiceLink Holdings, LLC. FNFV holds majority and minority equity investment stakes in a number of entities, including American Blue Ribbon Holdings, LLC, Ceridian HCM, Inc., Digital Insurance, Inc. and Del Frisco's Restaurant Group, Inc. More information about FNF and FNFV can be found at www.fnf.com.

Use of Non-GAAP Financial Information
Generally Accepted Accounting Principles (GAAP) is the term used to refer to the standard framework of guidelines for financial accounting. GAAP includes the standards, conventions, and rules accountants follow in recording and summarizing transactions and in the preparation of financial statements. In addition to reporting financial results in accordance with GAAP, the Company has provided non-GAAP financial measures, which it believes are useful to help investors better understand its financial performance, competitive position and prospects for the future. These non-GAAP measures include earnings before interest, taxes and depreciation and amortization (EBITDA), adjusted earnings before interest, taxes and depreciation and amortization (Adjusted EBITDA), adjusted earnings before interest, taxes and depreciation as a percent of adjusted revenue (Adjusted EBITDA margin), adjusted net earnings, adjusted EPS and free cash flow.

Any non-GAAP measures should be considered in context with the GAAP financial presentation and should not be considered in isolation or as a substitute for GAAP net earnings. Further, FNF's non-GAAP measures may be calculated differently from similarly titled measures of other companies. Reconciliations of these non-GAAP measures to related GAAP measures are provided below.

Forward-Looking Statements and Risk Factors
This press release contains forward-looking statements that involve a number of risks and uncertainties. Statements that are not historical facts, including statements regarding our expectations, hopes, intentions or strategies regarding the future are forward-looking statements. Forward-looking statements are based on management's beliefs, as well as assumptions made by, and information currently available to, management. Because such statements are based on expectations as to future financial and operating results and are not statements of fact, actual results may differ materially from those projected. We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise. The risks and uncertainties which forward-looking statements are subject to include, but are not limited to: changes in general economic, business and political conditions, including changes in the financial markets; weakness or adverse changes in the level of real estate activity, which may be caused by, among other things, high or increasing interest rates, a limited supply of mortgage funding or a weak U. S. economy; our potential inability to find suitable acquisition candidates, acquisitions in lines of business that will not necessarily be limited to our traditional areas of focus, or difficulties in integrating acquisitions; our dependence on distributions from our title insurance underwriters as a main source of cash flow; significant competition that our operating subsidiaries face; compliance with extensive government regulation of our operating subsidiaries.

This press release should be read in conjunction with the press release filed for the results of FNF Group on this same date as well as the risks detailed in the “Statement Regarding Forward-Looking Information,” “Risk Factors” and other sections of the Company’s Form 10-Q,10-K and other filings with the Securities and Exchange Commission.

FNF-E

SOURCE: Fidelity National Financial, Inc.
CONTACT: Daniel Kennedy Murphy, Senior Vice President and Treasurer, 904-854-8120, dkmurphy@fnf.com

2



 FIDELITY NATIONAL FINANCIAL VENTURES
THIRD QUARTER SEGMENT INFORMATION
(In millions)
(Unaudited)
 
 
Total FNFV
 
Restaurant Group
 
FNFV Corporate and Other
Three Months Ended
 
 
 
September 30, 2016
 
 
 
Operating revenue
 
$
319

 
$
273

 
$
46

Interest and investment income
 
1

 

 
1

Realized gains and losses, net
 
(1
)
 
(1
)
 

Total revenue
 
319

 
272

 
47

 
 
 
 
 
 
 
Personnel costs
 
42

 
13

 
29

Other operating expenses
 
25

 
13

 
12

Cost of restaurant revenue
 
237

 
237

 

Depreciation and amortization
 
15

 
11

 
4

Interest expense
 
4

 
2

 
2

Total expenses
 
323

 
276

 
47

 
 
 
 
 
 
 
Pre-tax loss from continuing operations
 
$
(4
)
 
$
(4
)
 
$

 
 
 
 
 
 
 
Non-GAAP adjustments before taxes
 
 
 
 
 
 
  Realized (gains) and losses, net
 
1

 
1

 

  Purchase price amortization
 
10

 
5

 
5

  Other expenses
 
1

 
1

 

 Total non-GAAP adjustments before taxes
 
$
12

 
$
7

 
$
5

 
 
 
 
 
 
 
  Adjusted pre-tax earnings from continuing operations
 
$
8

 
$
3

 
$
5

  Adjusted pre-tax margin from continuing operations
 
2.5
%
 
1.1
%
 
10.6
%
 
 
 
 
 
 
 
Purchase price amortization
 
(10
)
 
(5
)
 
(5
)
Depreciation and amortization
 
15

 
11

 
4

Interest expense
 
4

 
2

 
2

 
 
 
 
 
 
 
  Adjusted EBITDA
 
$
17

 
$
11

 
$
6

  Adjusted EBITDA margin
 
5.3
%
 
4.0
%
 
12.8
%

3



FIDELITY NATIONAL FINANCIAL VENTURES
THIRD QUARTER SEGMENT INFORMATION
(In millions)
(Unaudited)

 
 
Total FNFV
 
Restaurant Group
 
FNFV Corporate and Other
Three Months Ended
 
 
 
September 30, 2016
 
 
 
Pre-tax loss from continuing operations
 
$
(4
)
 
$
(4
)
 
$

 
 
 
 
 
 
 
  Income tax benefit
 
(7
)
 

 
(7
)
  Loss from equity investments
 
(11
)
 

 
(11
)
  Non-controlling interests
 
(1
)
 
(1
)
 

 
 
 
 
 
 
 
Net loss attributable to FNFV common shareholders
 
$
(7
)
 
$
(3
)
 
$
(4
)
 
 
 
 
 
 
 
EPS attributable to FNFV common shareholders - basic
 
$
(0.11
)
 
$
(0.05
)
 
$
(0.06
)
EPS attributable to FNFV common shareholders - diluted
 
$
(0.11
)
 
$
(0.05
)
 
$
(0.06
)
 
 
 
 
 
 
 
FNFV weighted average shares - basic
 
66

 
 
 
 
FNFV weighted average shares - diluted
 
69

 
 
 
 
 
 
 
 
 
 
 
Net loss attributable to FNFV common shareholders
 
$
(7
)
 
$
(3
)
 
$
(4
)
 
 
 
 
 
 
 
 Total non-GAAP, pre-tax adjustments
 
$
12

 
$
7

 
$
5

  Income taxes on non-GAAP adjustments
 
(3
)
 
(1
)
 
(2
)
  Noncontrolling interest on non-GAAP adjustments
 
(3
)
 
(3
)
 

Total non-GAAP adjustments
 
$
6

 
$
3

 
$
3

 
 
 
 
 
 
 
Adjusted net loss attributable to FNFV common shareholders
 
$
(1
)
 
$

 
$
(1
)
 
 
 
 
 
 
 
Adjusted EPS attributable to FNFV common shareholders - diluted
 
$
(0.01
)
 
$

 
$
(0.01
)
 
 
 
 
 
 
 
Cash flows provided by operations:
 
$
12

 
 
 
 
Non-GAAP adjustments:
 
 
 
 
 
 
Other expenses
 
1

 
 
 
 
Total non-GAAP adjustments
 
1

 
 
 
 
 
 
 
 
 
 
 
Adjusted cash flows from operations
 
13

 
 
 
 
Capital expenditures
 
17

 
 
 
 
Free cash flow
 
$
(4
)
 
 
 
 


4



FIDELITY NATIONAL FINANCIAL VENTURES
THIRD QUARTER SEGMENT INFORMATION
(In millions)
(Unaudited)
 
 
Total FNFV
 
Restaurant Group
 
FNFV Corporate and Other
Three Months Ended
 
 
 
September 30, 2015
 
 
 
Operating revenue
 
$
378

 
$
349

 
$
29

Interest and investment income
 
1

 

 
1

Realized gains and losses, net
 
(10
)
 
(11
)
 
1

Total revenue
 
369

 
338

 
31

 
 
 
 
 
 
 
Personnel costs
 
39

 
17

 
22

Other operating expenses
 
24

 
18

 
6

Cost of restaurant revenue
 
302

 
302

 

Depreciation and amortization
 
17

 
12

 
5

Interest expense
 
3

 
2

 
1

Total expenses
 
385

 
351

 
34

 
 
 
 
 
 
 
Pre-tax loss from continuing operations
 
$
(16
)
 
$
(13
)
 
$
(3
)
 
 
 
 
 
 
 
Non-GAAP adjustments before taxes
 
 
 
 
 
 
  Realized (gains) and losses, net
 
10

 
11

 
(1
)
  Purchase price amortization
 
7

 
3

 
4

  IPO Costs
 
4

 
4

 

 Total non-GAAP adjustments before taxes
 
$
21


$
18


$
3

 
 
 
 
 
 
 
  Adjusted pre-tax earnings from continuing operations
 
$
5

 
$
5

 
$

  Adjusted pre-tax margin from continuing operations
 
1.3
%
 
1.4
%
 
%
 
 
 
 
 
 
 
Purchase price amortization
 
(7
)
 
(3
)
 
(4
)
Depreciation and amortization
 
17

 
12

 
5

Interest expense
 
3

 
2

 
1

 
 
 
 
 
 
 
  Adjusted EBITDA
 
$
18

 
$
16

 
$
2

  Adjusted EBITDA margin
 
4.7
%
 
4.6
%
 
6.7
%



5



FIDELITY NATIONAL FINANCIAL VENTURES
THIRD QUARTER SEGMENT INFORMATION
(In millions)
(Unaudited)
 
 
Total FNFV
 
Restaurant Group
 
FNFV Corporate and Other
Three Months Ended
 
 
 
September 30, 2015
 
 
 
Pre-tax loss from continuing operations
 
$
(16
)
 
$
(13
)
 
$
(3
)
 
 
 
 
 
 
 
  Income tax benefit
 
(14
)
 

 
(14
)
Loss from equity investments
 
(21
)
 

 
(21
)
  Non-controlling interests
 
(5
)
 
(5
)
 

 
 
 
 
 
 
 
Net loss attributable to FNFV common shareholders
 
$
(18
)
 
$
(8
)
 
$
(10
)
 
 
 
 
 
 
 
EPS attributable to FNFV common shareholders - basic
 
$
(0.24
)
 
$
(0.11
)
 
$
(0.13
)
EPS attributable to FNFV common shareholders - diluted
 
$
(0.24
)
 
$
(0.11
)
 
$
(0.13
)
 
 
 
 
 
 
 
FNFV weighted average shares - basic
 
76

 
 
 
 
FNFV weighted average shares - diluted
 
78

 
 
 
 
 
 
 
 
 
 
 
Net loss attributable to FNFV common shareholders
 
$
(18
)
 
$
(8
)
 
$
(10
)
 
 
 
 
 
 
 
 Total non-GAAP, pre-tax adjustments
 
$
21

 
$
18

 
$
3

  Income taxes on non-GAAP adjustments
 
(12
)
 
(5
)
 
(7
)
  Ceridian Divestiture Loss
 
15

 

 
15

  Noncontrolling interest on non-GAAP adjustments
 
(6
)
 
(6
)
 

Total non-GAAP adjustments
 
$
18

 
$
7

 
$
11

 
 
 
 
 
 
 
Adjusted net earnings (loss) attributable to FNFV common shareholders
 
$

 
$
(1
)
 
$
1

 
 
 
 
 
 
 
Adjusted EPS attributable to FNFV common shareholders - diluted
 
$

 
$
(0.01
)
 
$
0.01

 
 
 
 
 
 
 
Cash flows provided by operations:
 
$
4

 
 
 
 
Non-GAAP adjustments:
 
 
 
 
 
 
  IPO Cost
 
4

 
 
 
 
Total Non-GAAP adjustments
 
4

 
 
 
 
 
 
 
 
 
 
 
Adjusted cash flows from operations
 
8

 
 
 
 
Capital expenditures
 
21

 
 
 
 
Free cash flow
 
$
(13
)
 
 
 
 


6



FIDELITY NATIONAL FINANCIAL VENTURES
YTD SEGMENT INFORMATION
(In millions)
(Unaudited)

 
 
Total FNFV
 
Restaurant Group
 
FNFV Corporate and Other
Nine Months Ended
 
 
 
September 30, 2016
 
 
 
Operating revenue
 
$
982

 
$
858

 
$
124

Interest and investment income
 
3

 

 
3

Realized gains and losses, net
 
11

 
(4
)
 
15

Total revenue
 
996

 
854

 
142

 
 
 
 
 
 
 
Personnel costs
 
120

 
40

 
80

Other operating expenses
 
80

 
50

 
30

Cost of restaurant revenue
 
727

 
727

 

Depreciation and amortization
 
45

 
31

 
14

Interest expense
 
8

 
4

 
4

Total expenses
 
980

 
852

 
128

 
 
 
 
 
 
 
Pre-tax earnings from continuing operations
 
$
16

 
$
2

 
$
14

 
 
 
 
 
 
 
Non-GAAP adjustments before taxes
 
 
 
 
 
 
  Realized (gains) and losses, net
 
(11
)
 
4

 
(15
)
  Purchase price amortization
 
25

 
13

 
12

  Max & Erma's exit/disposal cost
 
7

 
7

 

  Other expenses
 
$
1

 
$
1

 
$

 Total non-GAAP adjustments before taxes
 
$
22

 
$
25

 
$
(3
)
 
 
 
 
 
 
 
  Adjusted pre-tax earnings from continuing operations
 
$
38

 
$
27

 
$
11

  Adjusted pre-tax margin from continuing operations
 
3.9
%
 
3.1
%
 
8.7
%
 
 
 
 
 
 
 
Purchase price amortization
 
(25
)
 
(13
)
 
(12
)
Depreciation and amortization
 
45

 
31

 
14

Interest expense
 
8

 
4

 
4

 
 
 
 
 
 
 
  Adjusted EBITDA
 
$
66

 
$
49

 
$
17

  Adjusted EBITDA margin
 
6.7
%
 
5.7
%
 
13.4
%


7



FIDELITY NATIONAL FINANCIAL VENTURES
YTD SEGMENT INFORMATION
(In millions)
(Unaudited)
 
 
Total FNFV
 
Restaurant Group
 
FNFV Corporate and Other
Nine Months Ended
 
 
 
September 30, 2016
 
 
 
Pre-tax earnings from continuing operations
 
$
16

 
$
2

 
$
14

 
 
 
 
 
 
 
  Income tax expense
 
(5
)
 

 
(5
)
Loss from equity investments
 
(16
)
 

 
(16
)
  Non-controlling interests
 
1

 
1

 

 
 
 
 
 
 
 
Net earnings attributable to FNFV common shareholders
 
$
4

 
$
1

 
$
3

 
 
 
 
 
 
 
EPS attributable to FNFV common shareholders - basic
 
$
0.06

 
$
0.02

 
$
0.04

EPS attributable to FNFV common shareholders - diluted
 
$
0.06

 
$
0.02

 
$
0.04

 
 
 
 
 
 
 
FNFV weighted average shares - basic
 
68

 
 
 
 
FNFV weighted average shares - diluted
 
70

 
 
 
 
 
 
 
 
 
 
 
Net earnings attributable to FNFV common shareholders
 
$
4

 
$
1

 
$
3

 
 
 
 
 
 
 
 Total non-GAAP, pre-tax adjustments
 
$
22

 
$
25

 
$
(3
)
  Income taxes on non-GAAP adjustments
 
(2
)
 
(5
)
 
3

  Ceridian divestiture (gain) loss
 
(4
)
 

 
(4
)
  Noncontrolling interest on non-GAAP adjustments
 
(11
)
 
(11
)
 

Total non-GAAP adjustments
 
$
5

 
$
9

 
$
(4
)
 
 
 
 
 
 
 
Adjusted net earnings (loss) attributable to FNFV common shareholders
 
$
9

 
$
10

 
$
(1
)
 
 
 
 
 
 
 
Adjusted EPS attributable to FNFV common shareholders - diluted
 
$
0.13

 
$
0.14

 
$
(0.01
)
 
 
 
 
 
 
 
Cash flows provided by operations:
 
$
36

 
 
 
 
Non-GAAP adjustments:
 
 
 
 
 
 
  Other expenses
 
1

 
 
 
 
Total Non-GAAP adjustments
 
1

 
 
 
 
 
 
 
 
 
 
 
Adjusted cash flows from operations
 
37

 
 
 
 
Capital expenditures
 
44

 
 
 
 
Free cash flow
 
$
(7
)
 
 
 
 


8



FIDELITY NATIONAL FINANCIAL VENTURES
YTD SEGMENT INFORMATION
(In millions)
(Unaudited)
 
 
Total FNFV
 
Restaurant Group
 
FNFV Corporate and Other
Nine Months Ended
 
 
 
September 30, 2015
 
 
 
Operating revenue
 
$
1,256

 
$
1,084

 
$
172

Interest and investment income
 
2

 

 
2

Realized gains and losses, net
 
(11
)
 
(11
)
 

Total revenue
 
1,247

 
1,073

 
174

 
 
 
 
 
 
 
Personnel costs
 
115

 
50

 
65

Other operating expenses
 
147

 
55

 
92

Cost of restaurant revenue
 
921

 
921

 

Depreciation and amortization
 
51

 
38

 
13

Interest expense
 
6

 
5

 
1

Total expenses
 
1,240

 
1,069

 
171

 
 
 
 
 
 
 
Pre-tax earnings from continuing operations
 
$
7

 
$
4

 
$
3

 
 
 
 
 
 
 
Non-GAAP adjustments before taxes
 
 
 
 
 
 
  Realized (gains) and losses, net
 
11

 
11

 

  Purchase price amortization
 
21

 
11

 
10

  IPO costs
 
7

 
7

 

 Total non-GAAP adjustments before taxes
 
$
39


$
29


$
10

 
 
 
 
 
 
 
  Adjusted pre-tax earnings from continuing operations
 
$
46

 
$
33

 
$
13

  Adjusted pre-tax margin from continuing operations
 
3.7
%
 
3.0
%
 
7.5
%
 
 
 
 
 
 
 
Purchase price amortization
 
(21
)
 
(11
)
 
(10
)
Depreciation and amortization
 
51

 
38

 
13

Interest expense
 
6

 
5

 
1

 
 
 
 
 
 
 
  Adjusted EBITDA
 
$
82

 
$
65

 
$
17

  Adjusted EBITDA margin
 
6.5
%
 
6.0
%
 
9.8
%

 


9



FIDELITY NATIONAL FINANCIAL VENTURES
YTD SEGMENT INFORMATION
(In millions)
(Unaudited)
 
 
Total FNFV
 
Restaurant Group
 
FNFV Corporate and Other
Nine Months Ended
 
 
 
September 30, 2015
 
 
 
Pre-tax earnings from continuing operations
 
$
7

 
$
4

 
$
3

 
 
 
 
 
 
 
  Income tax benefit
 
(18
)
 

 
(18
)
Loss from equity investments
 
(20
)
 

 
(20
)
  Non-controlling interests
 
13

 
1

 
12

 
 
 
 
 
 
 
Net (loss) earnings attributable to FNFV common shareholders
 
$
(8
)
 
$
3

 
$
(11
)
 
 
 
 
 
 
 
EPS attributable to FNFV common shareholders - basic
 
$
(0.10
)
 
$
0.04

 
$
(0.14
)
EPS attributable to FNFV common shareholders - diluted
 
$
(0.10
)
 
$
0.04

 
$
(0.14
)
 
 
 
 
 
 
 
FNFV weighted average shares - basic
 
81

 
 
 
 
FNFV weighted average shares - diluted
 
84

 
 
 
 
 
 
 
 
 
 
 
Net (loss) earnings attributable to FNFV common shareholders
 
$
(8
)
 
$
3

 
$
(11
)
 
 
 
 
 
 
 
 Total non-GAAP, pre-tax adjustments
 
$
39

 
$
29

 
$
10

  Income taxes on non-GAAP adjustments
 
(17
)
 
(7
)
 
(10
)
  Ceridian divestiture loss
 
15

 

 
15

  Noncontrolling interest on non-GAAP adjustments
 
(11
)
 
(11
)
 

Total non-GAAP adjustments
 
$
26

 
$
11

 
$
15

 
 
 
 
 
 
 
Adjusted net earnings attributable to FNFV common shareholders
 
$
18

 
$
14

 
$
4

 
 
 
 
 
 
 
Adjusted EPS attributable to FNFV common shareholders - diluted
 
$
0.21

 
$
0.17

 
$
0.04

 
 
 
 
 
 
 
Cash flows provided by operations:
 
$
8

 
 
 
 
Non-GAAP adjustments:
 
 
 
 
 
 
IPO costs
 
7

 
 
 
 
Total Non-GAAP adjustments
 
7

 
 
 
 
 
 
 
 
 
 
 
Adjusted cash flows from operations
 
15

 
 
 
 
Capital expenditures
 
45

 
 
 
 
Free cash flow
 
$
(30
)
 
 
 
 

 


10



FIDELITY NATIONAL FINANCIAL VENTURES
SUMMARY BALANCE SHEET AND BOOK VALUE SUMMARY
(In millions)
 
 
FNFV
September 30, 2016
 
FNFV
December 31, 2015
 
 
(Unaudited)
 
(Unaudited)
Cash and investment portfolio
 
 
$
657

 
 
$
735

Goodwill
 
 
196

 
 
188

Total assets
 
 
1,385

 
 
1,429

Notes payable
 
 
227

 
 
200

Non-controlling interest
 
 
117

 
 
114

Total equity and redeemable non-controlling interests
 
 
1,040

 
 
1,083

Total equity attributable to common shareholders
 
 
923

 
 
969


 
 
FNF Group
September 30, 2016
 
 
FNFV
September 30, 2016
 
 
Consolidated
September 30, 2016
 
Consolidated
December 31, 2015
 
 
(Unaudited)
 
(Unaudited)
 
 
(Unaudited)
 
 
 
Cash and investment portfolio
 
 
$
4,879

 
 
$
657

 
 
 
$
5,536

 
 
$
5,633

Goodwill
 
 
4,851

 
 
196

 
 
 
5,047

 
 
4,760

Title plant
 
 
395

 
 

 
 
 
395

 
 
395

Total assets
 
 
13,001

 
 
1,385

 
 
 
14,386

 
 
13,931

Notes payable
 
 
2,527

 
 
227

 
 
 
2,754

 
 
2,793

Reserve for title claim losses
 
 
1,602

 
 

 
 
 
1,602

 
 
1,583

Secured trust deposits
 
 
922

 
 

 
 
 
922

 
 
701

Redeemable non-controlling interests
 
 
344

 
 

 
 
 
344

 
 
344

Non-redeemable non-controlling interests
 
 
772

 
 
117

 
 
 
889

 
 
834

Total equity and redeemable non-controlling interests
 
 
6,068

 
 
1,040

 
 
 
7,108

 
 
6,932

Total equity attributable to common shareholders
 
 
4,952

 
 
923

 
 
 
5,875

 
 
5,754


Adjusted Book Value Summary
FNFV
September 30,
2016
 
FNFV
December 31, 2015
 
(Unaudited)
 
(Unaudited)
Ceridian/Fleetcor
 
$
432

 
 
$
363

American Blue Ribbon Holdings
 
173

 
 
169

Digital Insurance
 
75

 
 
73

Del Frisco's Restaurant Group
 
42

 
 
34

Holding Company Cash
 
99

 
 
245

Other
 
102

 
 
85

     FNFV Book Value
 
$
923

 
 
$
969

     Outstanding FNFV shares
 
66.6

 
 
72.2

     FNFV Book Value per Share
 
$
13.85

 
 
$
13.43



11



FIDELITY NATIONAL FINANCIAL, INC.
CONSOLIDATED SUMMARY OF EARNINGS
(In millions)
(Unaudited)
 
Three Months Ended
 
 
Nine Months Ended
 
September 30, 2016
 
 
September 30, 2016
 
Consolidated
 
Core
 
FNFV
 
 
Consolidated
 
Core
 
FNFV
Direct title premiums
$
556

 
$
556

 
$

 
 
$
1,518

 
$
1,518

 
$

Agency title premiums
713

 
713

 

 
 
1,934

 
1,934

 

     Total title premiums
1,269

 
1,269

 

 
 
3,452

 
3,452

 

Escrow, title-related and other fees
950

 
904

 
46

 
 
2,636

 
2,512

 
124

     Total title and escrow and other
2,219

 
2,173

 
46

 
 
6,088

 
5,964

 
124

 
 
 
 
 
 
 
 
 
 
 
 
 
Restaurant revenue
273

 

 
273

 
 
858

 

 
858

Interest and investment income
29

 
28

 
1

 
 
96

 
93

 
3

Realized gains and losses, net
(4
)
 
(3
)
 
(1
)
 
 
5

 
(6
)
 
11

     Total revenue
2,517

 
2,198

 
319

 
 
7,047

 
6,051

 
996

 
 
 
 
 
 
 
 
 
 
 
 
 
Personnel costs
732

 
690

 
42

 
 
2,091

 
1,971

 
120

Other operating expenses
514

 
489

 
25

 
 
1,439

 
1,359

 
80

Cost of restaurant revenue
237

 

 
237

 
 
727

 

 
727

Agent commissions
545

 
545

 

 
 
1,473

 
1,473

 

Depreciation and amortization
113

 
98

 
15

 
 
315

 
270

 
45

Title claim loss expense
70

 
70

 

 
 
190

 
190

 

Interest expense
35

 
31

 
4

 
 
102

 
94

 
8

     Total expenses
2,246

 
1,923

 
323

 
 
6,337

 
5,357

 
980

 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings (loss) from continuing operations before taxes
271

 
275

 
(4
)
 
 
710

 
694

 
16

Income tax expense (benefit)
95

 
102

 
(7
)
 
 
245

 
250

 
(5
)
Earnings from continuing operations before equity investments
176

 
173

 
3

 
 
465

 
444

 
21

(Loss) earnings from equity investments
(7
)
 
4

 
(11
)
 
 
(6
)
 
10

 
(16
)
Net earnings (loss)
169

 
177

 
(8
)
 
 
459

 
454

 
5

Non-controlling interests
13

 
14

 
(1
)
 
 
32

 
31

 
1

Net earnings (loss) attributable to common shareholders
$
156

 
$
163

 
$
(7
)
 
 
$
427

 
$
423

 
$
4

 
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows provided by operations
372

 
360

 
12

 
 
745

 
709

 
36




12



FIDELITY NATIONAL FINANCIAL, INC.
CONSOLIDATED SUMMARY OF EARNINGS
(In millions)
(Unaudited)
 
Three Months Ended
 
 
Nine Months Ended
 
September 30, 2015
 
 
September 30, 2015
 
Consolidated
 
Core
 
FNFV
 
 
Consolidated
 
Core
 
FNFV
Direct title premiums
$
524

 
$
524

 
$

 
 
$
1,488

 
$
1,488

 
$

Agency title premiums
647

 
647

 

 
 
1,685

 
1,685

 

  Total title premiums
1,171

 
1,171

 

 
 
3,173

 
3,173

 

Escrow, title-related and other fees
852

 
823

 
29

 
 
2,517

 
2,345

 
172

     Total title and escrow and other
2,023

 
1,994

 
29

 
 
5,690

 
5,518

 
172

 
 
 
 
 
 
 
 
 
 
 
 
 
Restaurant revenue
349

 

 
349

 
 
1,084

 

 
1,084

Interest and investment income
30

 
29

 
1

 
 
93

 
91

 
2

Realized gains and losses, net
(10
)
 

 
(10
)
 
 
(19
)
 
(8
)
 
(11
)
     Total revenue
2,392

 
2,023

 
369

 
 
6,848

 
5,601

 
1,247

 
 
 
 
 
 
 
 
 
 
 
 
 
Personnel costs
680

 
641

 
39

 
 
1,993

 
1,878

 
115

Other operating expenses
476

 
452

 
24

 
 
1,424

 
1,277

 
147

Cost of restaurant revenue
302

 

 
302

 
 
921

 

 
921

Agent commissions
495

 
495

 

 
 
1,279

 
1,279

 

Depreciation and amortization
102

 
85

 
17

 
 
306

 
255

 
51

Title claim loss expense
65

 
65

 

 
 
185

 
185

 

Interest expense
34

 
31

 
3

 
 
97

 
91

 
6

     Total expenses
2,154

 
1,769

 
385

 
 
6,205

 
4,965

 
1,240

 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings (loss) from continuing operations before taxes
238

 
254

 
(16
)
 
 
643

 
636

 
7

Income tax expense (benefit)
81

 
95

 
(14
)
 
 
219

 
237

 
(18
)
Earnings (loss) from continuing operations before equity investments
157

 
159

 
(2
)
 
 
424

 
399

 
25

(Loss) earnings from equity investments
(19
)
 
2

 
(21
)
 
 
(16
)
 
4

 
(20
)
Net earnings (loss)
138

 
161

 
(23
)
 
 
408

 
403

 
5

Non-controlling interests
6

 
11

 
(5
)
 
 
20

 
7

 
13

Net earnings (loss) attributable to common shareholders
$
132

 
$
150

 
$
(18
)
 
 
$
388

 
$
396

 
$
(8
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows provided by operations
283

 
279

 
4

 
 
673

 
665

 
8


###


13