These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
82-1273460
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification Number)
|
|
|
|
|
|
1701 Village Center Circle, Las Vegas, Nevada
|
|
89134
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
þ
|
|
Smaller reporting company
o
|
|
Emerging growth company
o
|
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1.
|
Condensed Combined Financial Statements
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
|
|
|
||||
|
ASSETS
|
|||||||
|
Current assets:
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
335.5
|
|
|
$
|
141.7
|
|
|
Trade receivables
|
15.2
|
|
|
24.7
|
|
||
|
Inventory
|
37.7
|
|
|
23.9
|
|
||
|
Equity securities available for sale, at fair value
|
16.9
|
|
|
51.8
|
|
||
|
Prepaid expenses and other current assets
|
18.9
|
|
|
9.3
|
|
||
|
Current assets of discontinued operations
|
—
|
|
|
21.8
|
|
||
|
Total current assets
|
424.2
|
|
|
273.2
|
|
||
|
Investments in unconsolidated affiliates
|
410.0
|
|
|
407.3
|
|
||
|
Property and equipment, net
|
232.1
|
|
|
236.1
|
|
||
|
Other intangible assets, net
|
92.2
|
|
|
99.5
|
|
||
|
Goodwill
|
101.5
|
|
|
101.4
|
|
||
|
Fixed maturity securities available for sale, at fair value
|
22.5
|
|
|
25.0
|
|
||
|
Deferred tax asset
|
30.1
|
|
|
30.7
|
|
||
|
Other long term investments and non-current assets
|
48.4
|
|
|
49.7
|
|
||
|
Noncurrent assets of discontinued operations
|
—
|
|
|
241.9
|
|
||
|
Total assets
|
$
|
1,361.0
|
|
|
$
|
1,464.8
|
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|||||||
|
Current liabilities:
|
|
|
|
|
|
||
|
Accounts payable and other accrued liabilities, current
|
$
|
94.0
|
|
|
$
|
91.5
|
|
|
Income taxes payable
|
0.7
|
|
|
—
|
|
||
|
Deferred revenue
|
10.5
|
|
|
24.7
|
|
||
|
Notes payable, current
|
9.0
|
|
|
11.4
|
|
||
|
Current liabilities of discontinued operations
|
—
|
|
|
31.9
|
|
||
|
Total current liabilities
|
114.2
|
|
|
159.5
|
|
||
|
Notes payable, long term
|
119.5
|
|
|
93.3
|
|
||
|
Accounts payable and other accrued liabilities, long term
|
53.6
|
|
|
48.2
|
|
||
|
Noncurrent liabilities of discontinued operations
|
—
|
|
|
150.1
|
|
||
|
Total liabilities
|
287.3
|
|
|
451.1
|
|
||
|
Commitments and contingencies - see Note G
|
|
|
|
|
|
||
|
Equity:
|
|
|
|
|
|||
|
Parent investment in FNFV
|
1,039.5
|
|
|
965.5
|
|
||
|
Accumulated other comprehensive loss
|
(65.4
|
)
|
|
(68.1
|
)
|
||
|
Total equity
|
974.1
|
|
|
897.4
|
|
||
|
Noncontrolling interests
|
99.6
|
|
|
116.3
|
|
||
|
Total FNFV equity
|
1,073.7
|
|
|
1,013.7
|
|
||
|
Total liabilities and equity
|
$
|
1,361.0
|
|
|
$
|
1,464.8
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
||||||||||||
|
Revenues:
|
|
|
|
||||||||||||
|
Restaurant revenue
|
$
|
270.0
|
|
|
$
|
273.0
|
|
|
$
|
830.4
|
|
|
$
|
858.4
|
|
|
Other operating revenue
|
11.3
|
|
|
8.9
|
|
|
21.7
|
|
|
17.0
|
|
||||
|
Total operating revenues
|
281.3
|
|
|
281.9
|
|
|
852.1
|
|
|
875.4
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of restaurant revenue
|
242.9
|
|
|
236.2
|
|
|
727.7
|
|
|
726.5
|
|
||||
|
Personnel costs
|
18.7
|
|
|
18.0
|
|
|
79.2
|
|
|
51.8
|
|
||||
|
Depreciation and amortization
|
11.9
|
|
|
11.0
|
|
|
34.9
|
|
|
32.2
|
|
||||
|
Other operating expenses
|
28.6
|
|
|
20.4
|
|
|
72.8
|
|
|
63.7
|
|
||||
|
Total operating expenses
|
302.1
|
|
|
285.6
|
|
|
914.6
|
|
|
874.2
|
|
||||
|
Operating (loss) income
|
(20.8
|
)
|
|
(3.7
|
)
|
|
(62.5
|
)
|
|
1.2
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest and Investment Income
|
1.6
|
|
|
0.7
|
|
|
3.9
|
|
|
2.3
|
|
||||
|
Interest expense
|
(1.8
|
)
|
|
(1.3
|
)
|
|
(5.2
|
)
|
|
(3.9
|
)
|
||||
|
Realized gains and (losses), net
|
(0.2
|
)
|
|
—
|
|
|
4.9
|
|
|
12.5
|
|
||||
|
Total other (expense) income
|
(0.4
|
)
|
|
(0.6
|
)
|
|
3.6
|
|
|
10.9
|
|
||||
|
(Loss) earnings from continuing operations before income taxes and equity in losses of unconsolidated affiliates
|
(21.2
|
)
|
|
(4.3
|
)
|
|
(58.9
|
)
|
|
12.1
|
|
||||
|
Income tax (benefit) expense
|
(2.6
|
)
|
|
10.5
|
|
|
(27.8
|
)
|
|
3.0
|
|
||||
|
(Loss) earnings from continuing operations before equity in losses of unconsolidated affiliates
|
(18.6
|
)
|
|
(14.8
|
)
|
|
(31.1
|
)
|
|
9.1
|
|
||||
|
Equity in losses of unconsolidated affiliates
|
(4.6
|
)
|
|
(12.9
|
)
|
|
(13.9
|
)
|
|
(17.9
|
)
|
||||
|
Loss from continuing operations
|
(23.2
|
)
|
|
(27.7
|
)
|
|
(45.0
|
)
|
|
(8.8
|
)
|
||||
|
Net earnings from discontinued operations, net of tax - see Note J
|
—
|
|
|
—
|
|
|
147.7
|
|
|
2.0
|
|
||||
|
Net (loss) earnings attributable to FNFV
|
(23.2
|
)
|
|
(27.7
|
)
|
|
102.7
|
|
|
(6.8
|
)
|
||||
|
Less: Net (loss) earnings attributable to non-controlling interests
|
(8.1
|
)
|
|
(1.3
|
)
|
|
(10.8
|
)
|
|
1.0
|
|
||||
|
Net (loss) earnings attributable to Parent
|
$
|
(15.1
|
)
|
|
$
|
(26.4
|
)
|
|
$
|
113.5
|
|
|
$
|
(7.8
|
)
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
||||||||||||
|
Net (loss) earnings
|
$
|
(23.2
|
)
|
|
$
|
(27.7
|
)
|
|
$
|
102.7
|
|
|
$
|
(6.8
|
)
|
|
Other comprehensive earnings (loss), net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Unrealized loss on investments and other financial instruments, net (excluding investments in unconsolidated affiliates) (1)
|
(3.3
|
)
|
|
(1.6
|
)
|
|
(4.2
|
)
|
|
(4.1
|
)
|
||||
|
Unrealized gain (loss) relating to investments in unconsolidated affiliates (2)
|
4.7
|
|
|
(2.2
|
)
|
|
10.0
|
|
|
10.2
|
|
||||
|
Reclassification adjustments for change in unrealized gains and losses included in net earnings (3)
|
—
|
|
|
—
|
|
|
(3.1
|
)
|
|
—
|
|
||||
|
Other comprehensive earnings (loss)
|
1.4
|
|
|
(3.8
|
)
|
|
2.7
|
|
|
6.1
|
|
||||
|
Comprehensive (loss) earnings attributable to FNFV
|
(21.8
|
)
|
|
(31.5
|
)
|
|
105.4
|
|
|
(0.7
|
)
|
||||
|
Less: Comprehensive (loss) earnings attributable to noncontrolling interests
|
(8.1
|
)
|
|
(1.3
|
)
|
|
(10.8
|
)
|
|
1.0
|
|
||||
|
Comprehensive (loss) earnings attributable to Parent
|
$
|
(13.7
|
)
|
|
$
|
(30.2
|
)
|
|
$
|
116.2
|
|
|
$
|
(1.7
|
)
|
|
(1)
|
Net of income tax benefit of
$2.0 million
and
$1.0 million
for the three months ended September 30, 2017 and 2016, respectively, and net of income tax benefit of
$2.6 million
and
$2.5 million
for the nine months ended September 30, 2017 and 2016, respectively.
|
|
(2)
|
Net of income tax expense (benefit) of
$2.7 million
and
$(1.4) million
for the three months ended September 30, 2017 and 2016, respectively, and net of income tax expense of
$6.2 million
and
$6.3 million
for the nine months ended September 30, 2017 and 2016, respectively.
|
|
(3)
|
Net of income tax expense of
$1.9 million
for the nine months ended September 30, 2017.
|
|
|
|
Parent Investment in FNFV
|
|
Accumulated Other Comp (Loss) Earnings
|
|
Non-controlling
Interests
|
|
Total
Equity
|
||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
|||||||||||||||
|
Balance, December 31, 2015
|
|
$
|
1,021.0
|
|
|
$
|
(75.5
|
)
|
|
$
|
113.6
|
|
|
$
|
1,059.1
|
|
|
Other comprehensive earnings — unrealized loss on investments and other financial instruments, net of tax
|
|
—
|
|
|
(4.1
|
)
|
|
—
|
|
|
(4.1
|
)
|
||||
|
Other comprehensive earnings — unrealized gain on investments in unconsolidated affiliates, net of tax
|
|
—
|
|
|
10.2
|
|
|
—
|
|
|
10.2
|
|
||||
|
Subsidiary stock-based compensation
|
|
—
|
|
|
—
|
|
|
0.8
|
|
|
0.8
|
|
||||
|
Acquisition of Brasada
|
|
—
|
|
|
—
|
|
|
2.0
|
|
|
2.0
|
|
||||
|
Dissolution of consolidated subsidiary
|
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
|
(0.3
|
)
|
||||
|
Net change in Parent investment in FNFV
|
|
(38.9
|
)
|
|
—
|
|
|
—
|
|
|
(38.9
|
)
|
||||
|
Subsidiary dividends paid to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
(0.4
|
)
|
|
(0.4
|
)
|
||||
|
Net (loss) earnings
|
|
(7.8
|
)
|
|
—
|
|
|
1.0
|
|
|
(6.8
|
)
|
||||
|
Balance, September 30, 2016
|
|
$
|
974.3
|
|
|
$
|
(69.4
|
)
|
|
$
|
116.7
|
|
|
$
|
1,021.6
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance, December 31, 2016
|
|
$
|
965.5
|
|
|
$
|
(68.1
|
)
|
|
$
|
116.3
|
|
|
$
|
1,013.7
|
|
|
Other comprehensive earnings — unrealized loss on investments and other financial instruments, net of tax
|
|
—
|
|
|
(4.2
|
)
|
|
—
|
|
|
(4.2
|
)
|
||||
|
Other comprehensive earnings — unrealized gain on investments in unconsolidated affiliates, net of tax
|
|
—
|
|
|
10.0
|
|
|
—
|
|
|
10.0
|
|
||||
|
Reclassification adjustments for change in unrealized gains and losses included in net earnings, net of tax
|
|
—
|
|
|
(3.1
|
)
|
|
—
|
|
|
(3.1
|
)
|
||||
|
Subsidiary stock-based compensation
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
0.4
|
|
||||
|
Sale of OneDigital
|
|
—
|
|
|
—
|
|
|
(6.2
|
)
|
|
(6.2
|
)
|
||||
|
Net change in Parent investment in FNFV
|
|
(39.5
|
)
|
|
—
|
|
|
—
|
|
|
(39.5
|
)
|
||||
|
Subsidiary dividends paid to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
||||
|
Net earnings (loss)
|
|
113.5
|
|
|
—
|
|
|
(10.8
|
)
|
|
102.7
|
|
||||
|
Balance, September 30, 2017
|
|
$
|
1,039.5
|
|
|
$
|
(65.4
|
)
|
|
$
|
99.6
|
|
|
$
|
1,073.7
|
|
|
|
||||||||||||||||
|
|
Nine months ended September 30,
|
||||||
|
|
|||||||
|
|
2017
|
|
2016
|
||||
|
|
|
||||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net earnings (loss)
|
$
|
102.7
|
|
|
$
|
(6.8
|
)
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
43.6
|
|
|
45.3
|
|
||
|
Equity in losses of unconsolidated affiliates
|
13.9
|
|
|
17.9
|
|
||
|
Realized (gain) loss and operating impairments, net
|
(1.1
|
)
|
|
(10.6
|
)
|
||
|
Gain on sale of OneDigital
|
(276.0
|
)
|
|
—
|
|
||
|
Subsidiary stock-based compensation cost
|
0.4
|
|
|
0.8
|
|
||
|
Changes in assets and liabilities, net of effects from acquisitions:
|
|
|
|
||||
|
Net decrease in trade receivables
|
8.1
|
|
|
1.7
|
|
||
|
Net (increase) decrease in inventory, prepaid expenses and other assets
|
(18.7
|
)
|
|
1.4
|
|
||
|
Net increase (decrease) in accounts payable, accrued liabilities, deferred revenue and other
|
3.0
|
|
|
(23.0
|
)
|
||
|
Net change in income taxes
|
12.7
|
|
|
(11.5
|
)
|
||
|
Net cash (used in) provided by operating activities
|
(111.4
|
)
|
|
15.2
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Proceeds from sale of investment securities available for sale
|
31.6
|
|
|
—
|
|
||
|
Additions to property and equipment
|
(28.4
|
)
|
|
(39.7
|
)
|
||
|
Additions to other intangible assets
|
(1.1
|
)
|
|
(4.7
|
)
|
||
|
Purchases of investment securities available for sale
|
(1.3
|
)
|
|
(37.4
|
)
|
||
|
Contributions to investments in unconsolidated affiliates
|
(1.4
|
)
|
|
(67.3
|
)
|
||
|
Proceeds from the sale of cost method and other investments
|
—
|
|
|
36.0
|
|
||
|
Purchases of other long-term investments
|
(3.6
|
)
|
|
—
|
|
||
|
Distributions from investments in unconsolidated affiliates
|
1.0
|
|
|
5.6
|
|
||
|
Net other investing activities
|
—
|
|
|
(0.5
|
)
|
||
|
Acquisition of Brasada, net of cash acquired
|
—
|
|
|
(27.5
|
)
|
||
|
Proceeds from sale of OneDigital
|
326.0
|
|
|
—
|
|
||
|
Other acquisitions of businesses, net of cash acquired
|
(21.1
|
)
|
|
(27.3
|
)
|
||
|
Net cash provided by (used in) investing activities
|
301.7
|
|
|
(162.8
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Borrowings
|
74.8
|
|
|
45.4
|
|
||
|
Debt service payments
|
(32.5
|
)
|
|
(18.5
|
)
|
||
|
Subsidiary distributions paid to noncontrolling interest shareholders
|
(0.1
|
)
|
|
(0.4
|
)
|
||
|
Payment of contingent consideration for prior period acquisitions
|
(4.0
|
)
|
|
—
|
|
||
|
Equity transactions with Parent, net
|
(39.4
|
)
|
|
(41.0
|
)
|
||
|
Net cash used in financing activities
|
(1.2
|
)
|
|
(14.5
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
189.1
|
|
|
(162.1
|
)
|
||
|
Cash and cash equivalents at beginning of period, including cash of discontinued operations
|
146.4
|
|
|
275.1
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
335.5
|
|
|
$
|
113.0
|
|
|
Cash paid
|
$
|
204.4
|
|
|
Less: Cash acquired
|
1.6
|
|
|
|
Total cash consideration paid
|
$
|
202.8
|
|
|
Cash paid
|
$
|
12.0
|
|
|
Cash consideration financed through a mortgage loan
|
15.5
|
|
|
|
Total cash consideration paid
|
$
|
27.5
|
|
|
|
Fair Value
|
||
|
Trade receivables
|
$
|
0.7
|
|
|
Prepaid and other current assets
|
0.6
|
|
|
|
Other long-term investments
|
8.6
|
|
|
|
Property and equipment
|
14.4
|
|
|
|
Other intangible assets
|
7.5
|
|
|
|
Total assets acquired
|
31.8
|
|
|
|
|
|
||
|
Accounts payable and accrued liabilities
|
1.1
|
|
|
|
Deferred revenue
|
1.0
|
|
|
|
Notes payable
|
0.2
|
|
|
|
Total liabilities assumed
|
2.3
|
|
|
|
Total noncontrolling assumed
|
2.0
|
|
|
|
Net assets acquired
|
$
|
27.5
|
|
|
|
Three Months Ended September 30, 2016
|
Nine Months Ended September 30, 2016
|
||||
|
|
(in millions)
|
|||||
|
Total revenues
|
$
|
286.7
|
|
$
|
886.0
|
|
|
Net loss
|
(25.5
|
)
|
(5.9
|
)
|
||
|
|
|
Gross Carrying Value
|
|
Weighted Average
Estimated Useful Life
(in years)
|
||
|
Property and equipment
|
|
$
|
14.4
|
|
|
3 - 40
|
|
Other intangible assets:
|
|
|
|
|
||
|
Management services contract
|
|
5.2
|
|
|
12
|
|
|
Tradename
|
|
2.3
|
|
|
15
|
|
|
Total other intangible assets
|
|
7.5
|
|
|
|
|
|
Total
|
|
$
|
21.9
|
|
|
|
|
|
September 30, 2017
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Fixed-maturity securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Corporate debt securities
|
$
|
—
|
|
|
$
|
22.5
|
|
|
$
|
—
|
|
|
$
|
22.5
|
|
|
Equity securities available for sale
|
16.9
|
|
|
—
|
|
|
—
|
|
|
16.9
|
|
||||
|
Deferred compensation
|
4.2
|
|
|
—
|
|
|
—
|
|
|
4.2
|
|
||||
|
Total assets
|
$
|
21.1
|
|
|
$
|
22.5
|
|
|
$
|
—
|
|
|
$
|
43.6
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation
|
$
|
4.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4.2
|
|
|
Total liabilities
|
$
|
4.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4.2
|
|
|
|
December 31, 2016
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Fixed-maturity securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Corporate debt securities
|
$
|
—
|
|
|
$
|
25.0
|
|
|
$
|
—
|
|
|
$
|
25.0
|
|
|
Equity securities available for sale
|
51.8
|
|
|
—
|
|
|
—
|
|
|
51.8
|
|
||||
|
Deferred compensation
|
3.5
|
|
|
—
|
|
|
—
|
|
|
3.5
|
|
||||
|
Total assets
|
$
|
55.3
|
|
|
$
|
25.0
|
|
|
$
|
—
|
|
|
$
|
80.3
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation
|
$
|
3.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3.5
|
|
|
Total liabilities
|
$
|
3.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3.5
|
|
|
|
September 30, 2017
|
||||||||||||||||||
|
|
Carrying
Value
|
|
Cost Basis
|
|
Unrealized
Gains
|
|
Unrealized
Losses
|
|
Fair
Value
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
|
Fixed maturity securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Corporate debt securities
|
22.5
|
|
|
25.7
|
|
|
0.3
|
|
|
(3.5
|
)
|
|
22.5
|
|
|||||
|
Equity securities available for sale
|
16.9
|
|
|
17.7
|
|
|
—
|
|
|
(0.8
|
)
|
|
16.9
|
|
|||||
|
Total
|
$
|
39.4
|
|
|
$
|
43.4
|
|
|
$
|
0.3
|
|
|
$
|
(4.3
|
)
|
|
$
|
39.4
|
|
|
|
December 31, 2016
|
||||||||||||||||||
|
|
Carrying
Value
|
|
Cost Basis
|
|
Unrealized
Gains
|
|
Unrealized
Losses
|
|
Fair
Value
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
|
Fixed maturity securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Corporate debt securities
|
25.0
|
|
|
24.7
|
|
|
0.3
|
|
|
—
|
|
|
25.0
|
|
|||||
|
Equity securities available for sale
|
51.8
|
|
|
44.2
|
|
|
7.6
|
|
|
—
|
|
|
51.8
|
|
|||||
|
Total
|
$
|
76.8
|
|
|
$
|
68.9
|
|
|
$
|
7.9
|
|
|
$
|
—
|
|
|
$
|
76.8
|
|
|
|
Less than 12 Months
|
||||||
|
|
Fair
|
|
Unrealized
|
||||
|
|
Value
|
|
Losses
|
||||
|
Corporate debt securities
|
$
|
22.5
|
|
|
$
|
(3.5
|
)
|
|
Equity securities available for sale
|
16.9
|
|
|
(0.8
|
)
|
||
|
Total temporarily impaired securities
|
$
|
39.4
|
|
|
$
|
(4.3
|
)
|
|
|
Ownership at September 30, 2017
|
|
September 30,
2017 |
|
December 31,
2016 |
|||||
|
Ceridian
|
33
|
%
|
|
$
|
321.7
|
|
|
$
|
323.2
|
|
|
Ceridian II
|
33
|
%
|
|
47.4
|
|
|
47.4
|
|
||
|
Total investment in Ceridian
|
33
|
%
|
|
369.1
|
|
|
370.6
|
|
||
|
Other
|
various
|
|
|
40.9
|
|
|
36.7
|
|
||
|
Total
|
|
|
|
$
|
410.0
|
|
|
$
|
407.3
|
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
(In millions)
|
||||||
|
Total current assets before customer funds
|
$
|
308.9
|
|
|
$
|
342.7
|
|
|
Customer funds
|
3,480.8
|
|
|
3,702.8
|
|
||
|
Goodwill and other intangible assets, net
|
2,308.9
|
|
|
2,290.9
|
|
||
|
Other assets
|
97.1
|
|
|
90.1
|
|
||
|
Total assets
|
$
|
6,195.7
|
|
|
$
|
6,426.5
|
|
|
Current liabilities before customer obligations
|
$
|
144.8
|
|
|
$
|
200.8
|
|
|
Customer obligations
|
3,480.3
|
|
|
3,692.3
|
|
||
|
Long-term obligations, less current portion
|
1,118.9
|
|
|
1,139.8
|
|
||
|
Other long-term liabilities
|
264.4
|
|
|
300.5
|
|
||
|
Total liabilities
|
5,008.4
|
|
|
5,333.4
|
|
||
|
Equity
|
1,187.3
|
|
|
1,093.1
|
|
||
|
Total liabilities and equity
|
$
|
6,195.7
|
|
|
$
|
6,426.5
|
|
|
|
Three months ended September 30, 2017
|
|
Three months ended September 30, 2016
|
|
Nine months ended September 30, 2017
|
|
Nine months ended September 30, 2016
|
||||||||
|
|
(In millions)
|
|
(In millions)
|
||||||||||||
|
Total revenues
|
$
|
184.5
|
|
|
$
|
169.9
|
|
|
$
|
548.3
|
|
|
$
|
514.9
|
|
|
Loss before income taxes
|
(16.3
|
)
|
|
(36.9
|
)
|
|
(46.3
|
)
|
|
(76.6
|
)
|
||||
|
Net loss
|
(20.0
|
)
|
|
(40.2
|
)
|
|
(54.0
|
)
|
|
(63.7
|
)
|
||||
|
Note E.
|
Inventory
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
(In millions)
|
||||||
|
Bakery inventory:
|
|
|
|
||||
|
Raw materials
|
$
|
9.5
|
|
|
$
|
5.1
|
|
|
Semi-finished and finished goods
|
16.3
|
|
|
5.9
|
|
||
|
Packaging
|
2.8
|
|
|
2.2
|
|
||
|
Obsolescence reserve
|
(0.5
|
)
|
|
(0.3
|
)
|
||
|
Total bakery inventory
|
28.1
|
|
|
12.9
|
|
||
|
Restaurant and other inventory
|
9.6
|
|
|
11.0
|
|
||
|
Total inventory
|
$
|
37.7
|
|
|
$
|
23.9
|
|
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
|
|
(In millions)
|
||||||
|
ABRH Term Loan, interest payable monthly at LIBOR + 3.0% (4.24% at September 30, 2017), due August 2019
|
|
$
|
86.1
|
|
|
$
|
91.6
|
|
|
ABRH Revolving Credit Facility, unused portion of $14, due August 2019 with interest payable monthly or quarterly at various rates
|
|
29.6
|
|
|
—
|
|
||
|
Brasada Cascades Credit Agreement, due January 2026 with interest payable monthly at varying rates
|
|
12.3
|
|
|
12.9
|
|
||
|
Corporate Revolver Note with FNF, Inc., unused portion of $100.0 million at September 30, 2017
|
|
—
|
|
|
—
|
|
||
|
Other
|
|
0.5
|
|
|
0.2
|
|
||
|
Notes payable, total
|
|
$
|
128.5
|
|
|
$
|
104.7
|
|
|
Less: Notes payable, current
|
|
9.0
|
|
|
11.4
|
|
||
|
Notes payable, long term
|
|
$
|
119.5
|
|
|
$
|
93.3
|
|
|
Gross principal maturities of notes payable at September 30, 2017 are as follows (in millions):
|
|
||
|
2017
|
$
|
2.1
|
|
|
2018
|
9.6
|
|
|
|
2019
|
105.5
|
|
|
|
2020
|
—
|
|
|
|
2021
|
—
|
|
|
|
Thereafter
|
12.5
|
|
|
|
|
$
|
129.7
|
|
|
2017 (remaining)
|
$
|
15.3
|
|
|
2018
|
60.2
|
|
|
|
2019
|
55.5
|
|
|
|
2020
|
49.6
|
|
|
|
2021
|
43.1
|
|
|
|
Thereafter
|
163.4
|
|
|
|
Total future minimum operating lease payments
|
$
|
387.1
|
|
|
2017 (remaining)
|
$
|
90.7
|
|
|
2018
|
94.6
|
|
|
|
2019
|
24.9
|
|
|
|
2020
|
16.5
|
|
|
|
2021
|
1.8
|
|
|
|
Thereafter
|
5.4
|
|
|
|
Total purchase commitments
|
$
|
233.9
|
|
|
|
Restaurant Group
|
|
Ceridian
|
|
Corporate
and Other
|
|
Ceridian Elimination
|
|
Total
|
||||||||||
|
|
|
||||||||||||||||||
|
Restaurant revenues
|
$
|
270.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
270.0
|
|
|
Other operating revenues
|
—
|
|
|
184.5
|
|
|
11.3
|
|
|
(184.5
|
)
|
|
11.3
|
|
|||||
|
Revenues from external customers
|
270.0
|
|
|
184.5
|
|
|
11.3
|
|
|
(184.5
|
)
|
|
281.3
|
|
|||||
|
Interest and investment income, including realized gains and losses
|
—
|
|
|
—
|
|
|
1.4
|
|
|
—
|
|
|
1.4
|
|
|||||
|
Total revenues
|
270.0
|
|
|
184.5
|
|
|
12.7
|
|
|
(184.5
|
)
|
|
282.7
|
|
|||||
|
Depreciation and amortization
|
11.2
|
|
|
7.9
|
|
|
0.7
|
|
|
(7.9
|
)
|
|
11.9
|
|
|||||
|
Interest expense
|
(1.6
|
)
|
|
(21.8
|
)
|
|
(0.2
|
)
|
|
21.8
|
|
|
(1.8
|
)
|
|||||
|
Loss from continuing operations, before income taxes and equity in earnings (losses) of unconsolidated affiliates
|
(18.5
|
)
|
|
(16.3
|
)
|
|
(2.7
|
)
|
|
16.3
|
|
|
(21.2
|
)
|
|||||
|
Income tax expense (benefit)
|
—
|
|
|
3.3
|
|
|
(2.6
|
)
|
|
(3.3
|
)
|
|
(2.6
|
)
|
|||||
|
Loss from continuing operations, before equity in earnings (losses ) of unconsolidated affiliates
|
(18.5
|
)
|
|
(19.6
|
)
|
|
(0.1
|
)
|
|
19.6
|
|
|
(18.6
|
)
|
|||||
|
Equity in earnings (losses) of unconsolidated affiliates
|
—
|
|
|
—
|
|
|
0.2
|
|
|
(4.8
|
)
|
|
(4.6
|
)
|
|||||
|
(Loss) earnings from continuing operations
|
$
|
(18.5
|
)
|
|
$
|
(19.6
|
)
|
|
$
|
0.1
|
|
|
$
|
14.8
|
|
|
$
|
(23.2
|
)
|
|
Assets
|
$
|
477.6
|
|
|
$
|
6,195.7
|
|
|
$
|
883.4
|
|
|
$
|
(6,195.7
|
)
|
|
$
|
1,361.0
|
|
|
Goodwill
|
101.4
|
|
|
2,090.9
|
|
|
0.1
|
|
|
(2,090.9
|
)
|
|
101.5
|
|
|||||
|
|
Restaurant Group
|
|
Ceridian
|
|
Corporate
and Other
|
|
Ceridian Elimination
|
|
Total
|
||||||||||
|
|
|
||||||||||||||||||
|
Restaurant revenues
|
$
|
273.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
273.0
|
|
|
Other operating revenues
|
—
|
|
|
169.9
|
|
|
8.9
|
|
|
(169.9
|
)
|
|
8.9
|
|
|||||
|
Revenues from external customers
|
273.0
|
|
|
169.9
|
|
|
8.9
|
|
|
(169.9
|
)
|
|
281.9
|
|
|||||
|
Interest and investment income, including realized gains and losses
|
—
|
|
|
—
|
|
|
0.7
|
|
|
—
|
|
|
0.7
|
|
|||||
|
Total revenues
|
273.0
|
|
|
169.9
|
|
|
9.6
|
|
|
(169.9
|
)
|
|
282.6
|
|
|||||
|
Depreciation and amortization
|
10.5
|
|
|
7.7
|
|
|
0.5
|
|
|
(7.7
|
)
|
|
11.0
|
|
|||||
|
Interest expense
|
(1.2
|
)
|
|
(21.7
|
)
|
|
(0.1
|
)
|
|
21.7
|
|
|
(1.3
|
)
|
|||||
|
Loss from continuing operations, before income taxes and equity in losses of unconsolidated affiliates
|
(4.2
|
)
|
|
(36.9
|
)
|
|
(0.1
|
)
|
|
36.9
|
|
|
(4.3
|
)
|
|||||
|
Income tax expense
|
—
|
|
|
7.3
|
|
|
10.5
|
|
|
(7.3
|
)
|
|
10.5
|
|
|||||
|
Loss from continuing operations, before equity in losses of unconsolidated affiliates
|
(4.2
|
)
|
|
(44.2
|
)
|
|
(10.6
|
)
|
|
44.2
|
|
|
(14.8
|
)
|
|||||
|
Equity in losses of unconsolidated affiliates
|
—
|
|
|
—
|
|
|
(0.7
|
)
|
|
(12.2
|
)
|
|
(12.9
|
)
|
|||||
|
Loss from continuing operations
|
$
|
(4.2
|
)
|
|
$
|
(44.2
|
)
|
|
$
|
(11.3
|
)
|
|
$
|
32.0
|
|
|
$
|
(27.7
|
)
|
|
Assets
|
$
|
482.4
|
|
|
$
|
6,271.7
|
|
|
$
|
958.6
|
|
|
$
|
(6,271.7
|
)
|
|
$
|
1,441.0
|
|
|
Goodwill
|
101.4
|
|
|
2,068.6
|
|
|
—
|
|
|
(2,068.6
|
)
|
|
101.4
|
|
|||||
|
|
Restaurant Group
|
|
Ceridian
|
|
Corporate
and Other
|
|
Ceridian Elimination
|
|
Total
|
||||||||||
|
|
|
||||||||||||||||||
|
Restaurant revenues
|
$
|
830.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
830.4
|
|
|
Other operating revenues
|
—
|
|
|
548.3
|
|
|
21.7
|
|
|
(548.3
|
)
|
|
21.7
|
|
|||||
|
Revenues from external customers
|
830.4
|
|
|
548.3
|
|
|
21.7
|
|
|
(548.3
|
)
|
|
852.1
|
|
|||||
|
Interest and investment income, including realized gains and losses
|
—
|
|
|
—
|
|
|
8.8
|
|
|
—
|
|
|
8.8
|
|
|||||
|
Total revenues
|
830.4
|
|
|
548.3
|
|
|
30.5
|
|
|
(548.3
|
)
|
|
860.9
|
|
|||||
|
Depreciation and amortization
|
32.9
|
|
|
22.8
|
|
|
2.0
|
|
|
(22.8
|
)
|
|
34.9
|
|
|||||
|
Interest expense
|
(4.8
|
)
|
|
(65.1
|
)
|
|
(0.4
|
)
|
|
65.1
|
|
|
(5.2
|
)
|
|||||
|
Loss from continuing operations, before income taxes and equity in earnings (losses) of unconsolidated affiliates
|
(24.6
|
)
|
|
(46.3
|
)
|
|
(34.3
|
)
|
|
46.3
|
|
|
(58.9
|
)
|
|||||
|
Income tax expense (benefit)
|
—
|
|
|
7.7
|
|
|
(27.8
|
)
|
|
(7.7
|
)
|
|
(27.8
|
)
|
|||||
|
Loss from continuing operations, before equity in earnings (losses) of unconsolidated affiliates
|
(24.6
|
)
|
|
(54.0
|
)
|
|
(6.5
|
)
|
|
54.0
|
|
|
(31.1
|
)
|
|||||
|
Equity in earnings (losses) of unconsolidated affiliates
|
0.1
|
|
|
—
|
|
|
1.3
|
|
|
(15.3
|
)
|
|
(13.9
|
)
|
|||||
|
Loss from continuing operations
|
$
|
(24.5
|
)
|
|
$
|
(54.0
|
)
|
|
$
|
(5.2
|
)
|
|
$
|
38.7
|
|
|
$
|
(45.0
|
)
|
|
Assets
|
$
|
477.6
|
|
|
$
|
6,195.7
|
|
|
$
|
883.4
|
|
|
$
|
(6,195.7
|
)
|
|
$
|
1,361.0
|
|
|
Goodwill
|
101.4
|
|
|
2,090.9
|
|
|
0.1
|
|
|
(2,090.9
|
)
|
|
101.5
|
|
|||||
|
|
Restaurant Group
|
|
Ceridian
|
|
Corporate
and Other
|
|
Ceridian Elimination
|
|
Total
|
||||||||||
|
|
|
||||||||||||||||||
|
Restaurant revenues
|
$
|
858.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
858.4
|
|
|
Other operating revenues
|
—
|
|
|
514.9
|
|
|
17.0
|
|
|
(514.9
|
)
|
|
17.0
|
|
|||||
|
Revenues from external customers
|
858.4
|
|
|
514.9
|
|
|
17.0
|
|
|
(514.9
|
)
|
|
875.4
|
|
|||||
|
Interest and investment income, including realized gains and losses
|
(2.6
|
)
|
|
—
|
|
|
17.4
|
|
|
—
|
|
|
14.8
|
|
|||||
|
Total revenues
|
855.8
|
|
|
514.9
|
|
|
34.4
|
|
|
(514.9
|
)
|
|
890.2
|
|
|||||
|
Depreciation and amortization
|
30.7
|
|
|
22.3
|
|
|
1.5
|
|
|
(22.3
|
)
|
|
32.2
|
|
|||||
|
Interest expense
|
(3.5
|
)
|
|
(65.5
|
)
|
|
(0.4
|
)
|
|
65.5
|
|
|
(3.9
|
)
|
|||||
|
Earnings (loss) from continuing operations, before income taxes and equity in losses of unconsolidated affiliates
|
1.6
|
|
|
(76.6
|
)
|
|
10.5
|
|
|
76.6
|
|
|
12.1
|
|
|||||
|
Income tax expense
|
—
|
|
|
8.0
|
|
|
3.0
|
|
|
(8.0
|
)
|
|
3.0
|
|
|||||
|
Earnings (loss) from continuing operations, before equity in losses of unconsolidated affiliates
|
1.6
|
|
|
(84.6
|
)
|
|
7.5
|
|
|
84.6
|
|
|
9.1
|
|
|||||
|
Equity in losses of unconsolidated affiliates
|
—
|
|
|
—
|
|
|
(0.4
|
)
|
|
(17.5
|
)
|
|
(17.9
|
)
|
|||||
|
Earnings (loss) from continuing operations
|
$
|
1.6
|
|
|
$
|
(84.6
|
)
|
|
$
|
7.1
|
|
|
$
|
67.1
|
|
|
$
|
(8.8
|
)
|
|
Assets
|
$
|
482.4
|
|
|
$
|
6,271.7
|
|
|
$
|
958.6
|
|
|
$
|
(6,271.7
|
)
|
|
$
|
1,441.0
|
|
|
Goodwill
|
101.4
|
|
|
2,068.6
|
|
|
—
|
|
|
(2,068.6
|
)
|
|
101.4
|
|
|||||
|
•
|
Restaurant Group.
This segment consists of the operations of ABRH, in which we have a
55%
ownership interest. ABRH and its affiliates are the owners and operators of the O'Charley's, Ninety Nine Restaurants, Village Inn and Bakers Square restaurant and food service concepts, as well as its Legendary Baking bakery operation. This segment also includes the results of the Max & Erma's concept through the date which it was sold, January 25, 2016.
|
|
•
|
Ceridian
. This segment consists of our
33%
ownership interest in Ceridian. Ceridian, through its operating subsidiary Ceridian HCM, offers a broad range of services and software designed to help employers more effectively manage employment processes, such as payroll, payroll related tax filing, human resource information systems, employee self-
|
|
•
|
Corporate and Other.
This segment consists of our share in the operations of certain controlled portfolio companies and other equity investments, including our controlling investment in Fidelity National Timber Resources, Inc., which includes our
87%
ownership of FNF NV Brasada, LLC ("Brasada") and Rock Creek Idaho Holdings, LLC, and our minority investments in Triple Tree Holdings LLC, Wine Direct, Inc. and the debt of Colt Defense, LLC ("Colt Defense"), as well as certain intercompany eliminations and taxes. Total assets for this segment as of September 30, 2016 also include the assets of One Digital of
$230.7 million
.
|
|
Note I.
|
Supplemental Cash Flow Information
|
|
|
|
Nine months ended September 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
|
|
(In millions)
|
||||||
|
Cash paid (refunded) during the period:
|
|
|
|
|
|
|
||
|
Interest
|
|
$
|
6.8
|
|
|
$
|
6.3
|
|
|
Income taxes
|
|
114.4
|
|
|
(1.0
|
)
|
||
|
Non-cash financing activities:
|
|
|
|
|
|
|
||
|
Liabilities and noncontrolling interests assumed in connection with acquisitions:
|
|
|
|
|
|
|
||
|
Fair value of net assets acquired
|
|
$
|
25.9
|
|
|
$
|
62.8
|
|
|
Less: Total cash purchase price
|
|
21.1
|
|
|
54.7
|
|
||
|
Liabilities and noncontrolling interests assumed
|
|
$
|
4.8
|
|
|
$
|
8.1
|
|
|
Debt extinguished through the sale of OneDigital
|
|
$
|
151.1
|
|
|
$
|
—
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||
|
|
|
||||||||||
|
|
2016
|
|
2017
|
|
2016
|
||||||
|
|
(Unaudited)
|
|
(Unaudited)
|
||||||||
|
Revenues:
|
|
|
|
||||||||
|
Other operating revenue
|
$
|
37.0
|
|
|
$
|
80.9
|
|
|
$
|
109.8
|
|
|
Total operating revenues
|
37.0
|
|
|
80.9
|
|
|
109.8
|
|
|||
|
Operating expenses:
|
|
|
|
|
|
||||||
|
Personnel costs
|
23.8
|
|
|
56.9
|
|
|
69.1
|
|
|||
|
Depreciation and amortization
|
4.7
|
|
|
8.8
|
|
|
13.2
|
|
|||
|
Other operating expenses
|
7.1
|
|
|
11.3
|
|
|
20.5
|
|
|||
|
Total operating expenses
|
35.6
|
|
|
77.0
|
|
|
102.8
|
|
|||
|
Operating income
|
1.4
|
|
|
3.9
|
|
|
7.0
|
|
|||
|
Other income (expense):
|
|
|
|
|
|
||||||
|
Interest expense
|
(1.3
|
)
|
|
(2.9
|
)
|
|
(3.5
|
)
|
|||
|
Realized gains and (losses), net
|
—
|
|
|
276.0
|
|
|
—
|
|
|||
|
Total other income (expense)
|
(1.3
|
)
|
|
273.1
|
|
|
(3.5
|
)
|
|||
|
Earnings from discontinued operations before income taxes
|
0.1
|
|
|
277.0
|
|
|
3.5
|
|
|||
|
Income tax expense
|
0.1
|
|
|
129.3
|
|
|
1.5
|
|
|||
|
Earnings from discontinued operations attributable to the Company
|
—
|
|
|
147.7
|
|
|
2.0
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flow from discontinued operations data:
|
|
|
|
|
|
||||||
|
Net cash provided by operations
|
$
|
7.2
|
|
|
$
|
17.3
|
|
|
$
|
22.2
|
|
|
Net cash used in investing activities
|
(12.3
|
)
|
|
(27.3
|
)
|
|
(32.3
|
)
|
|||
|
|
December 31, 2016
|
||
|
|
(in millions)
|
||
|
Cash and cash equivalents
|
$
|
4.7
|
|
|
Trade receivables
|
13.6
|
|
|
|
Prepaid expenses and other current assets
|
3.5
|
|
|
|
Total current assets of discontinued operations
|
21.8
|
|
|
|
Property and equipment, net
|
3.0
|
|
|
|
Deferred tax assets
|
17.0
|
|
|
|
Other intangible assets, net
|
115.6
|
|
|
|
Goodwill
|
104.7
|
|
|
|
Other long term investments and noncurrent assets
|
1.6
|
|
|
|
Total noncurrent assets of discontinued operations
|
241.9
|
|
|
|
Total assets of discontinued operations
|
$
|
263.7
|
|
|
|
|
||
|
Accounts payable and other accrued liabilities, current
|
$
|
28.5
|
|
|
Income taxes payable
|
3.4
|
|
|
|
Total current liabilities of discontinued operations
|
31.9
|
|
|
|
Long term notes payable
|
128.7
|
|
|
|
Accounts payable and other accrued liabilities, noncurrent
|
21.4
|
|
|
|
Total noncurrent liabilities of discontinued operations
|
150.1
|
|
|
|
Total liabilities of discontinued operations
|
$
|
182.0
|
|
|
Consolidated Results of Operations
|
|
|
|
|
|
|
|
||||||||
|
Net Earnings.
The following table presents certain financial data for the periods indicated:
|
|||||||||||||||
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(Dollars in millions)
|
||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Restaurant revenue
|
$
|
270.0
|
|
|
$
|
273.0
|
|
|
$
|
830.4
|
|
|
$
|
858.4
|
|
|
Other operating revenue
|
11.3
|
|
|
8.9
|
|
|
21.7
|
|
|
17.0
|
|
||||
|
Total operating revenues
|
281.3
|
|
|
281.9
|
|
|
852.1
|
|
|
875.4
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of restaurant revenue
|
242.9
|
|
|
236.2
|
|
|
727.7
|
|
|
726.5
|
|
||||
|
Personnel costs
|
18.7
|
|
|
18.0
|
|
|
79.2
|
|
|
51.8
|
|
||||
|
Depreciation and amortization
|
11.9
|
|
|
11.0
|
|
|
34.9
|
|
|
32.2
|
|
||||
|
Other operating expenses
|
28.6
|
|
|
20.4
|
|
|
72.8
|
|
|
63.7
|
|
||||
|
Total operating expenses
|
302.1
|
|
|
285.6
|
|
|
914.6
|
|
|
874.2
|
|
||||
|
Operating (loss) income
|
(20.8
|
)
|
|
(3.7
|
)
|
|
(62.5
|
)
|
|
1.2
|
|
||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest and investment income
|
1.6
|
|
|
0.7
|
|
|
3.9
|
|
|
2.3
|
|
||||
|
Interest expense
|
(1.8
|
)
|
|
(1.3
|
)
|
|
(5.2
|
)
|
|
(3.9
|
)
|
||||
|
Realized gains and (losses), net
|
(0.2
|
)
|
|
—
|
|
|
4.9
|
|
|
12.5
|
|
||||
|
Total other (expense) income
|
(0.4
|
)
|
|
(0.6
|
)
|
|
3.6
|
|
|
10.9
|
|
||||
|
(Loss) earnings from continuing operations before income taxes and equity in losses of unconsolidated affiliates
|
(21.2
|
)
|
|
(4.3
|
)
|
|
(58.9
|
)
|
|
12.1
|
|
||||
|
Income tax (benefit) expense
|
(2.6
|
)
|
|
10.5
|
|
|
(27.8
|
)
|
|
3.0
|
|
||||
|
(Loss) earnings from continuing operations before equity in losses of unconsolidated affiliates
|
(18.6
|
)
|
|
(14.8
|
)
|
|
(31.1
|
)
|
|
9.1
|
|
||||
|
Equity in losses of unconsolidated affiliates
|
(4.6
|
)
|
|
(12.9
|
)
|
|
(13.9
|
)
|
|
(17.9
|
)
|
||||
|
Loss from continuing operations
|
(23.2
|
)
|
|
(27.7
|
)
|
|
(45.0
|
)
|
|
(8.8
|
)
|
||||
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
Revenues:
|
|
|
|
||||||||||||
|
Restaurant revenue
|
$
|
270.0
|
|
|
$
|
273.0
|
|
|
$
|
830.4
|
|
|
$
|
858.4
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Cost of restaurant revenue
|
242.9
|
|
|
236.2
|
|
|
727.7
|
|
|
726.5
|
|
||||
|
Personnel costs
|
13.4
|
|
|
13.0
|
|
|
39.1
|
|
|
39.8
|
|
||||
|
Depreciation and amortization
|
11.2
|
|
|
10.5
|
|
|
32.9
|
|
|
30.7
|
|
||||
|
Other operating expenses
|
19.4
|
|
|
16.3
|
|
|
50.5
|
|
|
53.7
|
|
||||
|
Total operating expenses
|
286.9
|
|
|
276.0
|
|
|
850.2
|
|
|
850.7
|
|
||||
|
Operating (loss) income
|
(16.9
|
)
|
|
(3.0
|
)
|
|
(19.8
|
)
|
|
7.7
|
|
||||
|
Other expense:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(1.6
|
)
|
|
(1.2
|
)
|
|
(4.8
|
)
|
|
(3.5
|
)
|
||||
|
Realized gains and (losses), net
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.6
|
)
|
||||
|
Total other expense
|
(1.6
|
)
|
|
(1.2
|
)
|
|
(4.8
|
)
|
|
(6.1
|
)
|
||||
|
(Loss) earnings from continuing operations before income taxes and equity in losses of unconsolidated affiliates
|
(18.5
|
)
|
|
(4.2
|
)
|
|
(24.6
|
)
|
|
1.6
|
|
||||
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
|
(In millions)
|
||||||||||||||||||||||||||
|
Notes payable
|
$
|
2.1
|
|
|
$
|
9.6
|
|
|
$
|
105.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12.5
|
|
|
$
|
129.7
|
|
|
Operating lease payments
|
15.3
|
|
|
60.2
|
|
|
55.5
|
|
|
49.6
|
|
|
43.1
|
|
|
163.4
|
|
|
387.1
|
|
|||||||
|
Unconditional purchase obligations
|
90.7
|
|
|
94.6
|
|
|
24.9
|
|
|
16.5
|
|
|
1.8
|
|
|
5.4
|
|
|
233.9
|
|
|||||||
|
Total
|
$
|
108.1
|
|
|
$
|
164.4
|
|
|
$
|
185.9
|
|
|
$
|
66.1
|
|
|
$
|
44.9
|
|
|
$
|
181.3
|
|
|
$
|
750.7
|
|
|
|
||||||||
|
10.1
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
|
|
|
101
|
|
The following materials from Cannae Holdings, Inc.'s Quarterly Report on Form 10-Q for the quarter ended September 30, 2017, formatted in Extensible Business Reporting Language (XBRL): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Earnings, (iii) the Condensed Consolidated Statements of Comprehensive Earnings, (iv) the Condensed Consolidated Statements of Stockholders' Equity, (v) the Condensed Consolidated Statements of Cash Flows, and (vi) the Notes to the Consolidated Financial Statements.
|
|
Date:
|
November 28, 2017
|
CANNAE HOLDINGS, INC.
(registrant)
|
|
|
|
|
|
By:
|
/s/ Richard L. Cox
|
|
|
|
|
|
Richard L. Cox
|
|
|
|
|
|
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|