Delaware (State or Other Jurisdiction of Incorporation or Organization) | 82-1273460 (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 2.01. | Completion of Acquisition or Disposition of Assets |
Item 9.01. | Financial Statements and Exhibits |
Exhibit | Description | ||||
99.1 |
Cannae Holdings, Inc. | |||||
Date: | November 16, 2018 | By: | /s/ Michael L. Gravelle | ||
Name: | Michael L. Gravelle | ||||
Title: | Executive Vice President, General Counsel, and Corporate Secretary |
As of September 30, 2018 | |||||||||||
Historical Cannae | Adjustments for Ceridian Share Sale | Pro Forma Cannae | |||||||||
ASSETS | (unaudited) | (unaudited) | (unaudited) | ||||||||
Current assets: | |||||||||||
Cash and cash equivalents (1) | $ | 57.8 | $ | 152.5 | $ | 210.3 | |||||
Other current assets | 194.6 | — | 194.6 | ||||||||
Total current assets | 252.4 | 152.5 | 404.9 | ||||||||
Investments in unconsolidated affiliates (2) | 450.9 | (49.0 | ) | 401.9 | |||||||
Property and equipment, net | 186.0 | — | 186.0 | ||||||||
Other intangible assets, net | 194.6 | — | 194.6 | ||||||||
Goodwill | 197.2 | — | 197.2 | ||||||||
Other non-current assets (3) | 83.6 | (7.3 | ) | 76.3 | |||||||
Total assets | $ | 1,364.7 | $ | 96.2 | $ | 1,460.9 | |||||
LIABILITIES AND EQUITY | |||||||||||
Accounts payable and other accrued liabilities, current (3) | $ | 119.3 | $ | 14.4 | $ | 133.7 | |||||
Notes payable, long term | 11.6 | — | 11.6 | ||||||||
Accounts payable and other accrued liabilities, non-current | 61.3 | — | 61.3 | ||||||||
Total liabilities | 192.2 | 14.4 | 206.6 | ||||||||
Equity: | |||||||||||
Cannae common stock, $0.0001 par value; authorized 115,000,000 shares as of September 30, 2018 and December 31, 2017; issued and outstanding of 71,861,598 and 70,858,143 as of September 30, 2018 and December 31, 2017, respectively | — | — | — | ||||||||
Preferred stock, $0.0001 par value; authorized 10,000,000 shares; issued and outstanding, none as of September 30, 2018 and December 31, 2017 | — | — | — | ||||||||
Retained earnings | 1.2 | 73.2 | 74.4 | ||||||||
Additional paid-in capital | 1,157.4 | — | 1,157.4 | ||||||||
Accumulated other comprehensive loss | (67.5 | ) | 8.6 | (58.9 | ) | ||||||
Total equity | 1,091.1 | 81.8 | 1,172.9 | ||||||||
Noncontrolling interests | 81.4 | — | 81.4 | ||||||||
Total Cannae shareholders' equity | 1,172.5 | 81.8 | 1,254.3 | ||||||||
Total liabilities and equity | $ | 1,364.7 | $ | 96.2 | $ | 1,460.9 |
For the nine months ended September 30, 2018 | |||||||||||
Historical Cannae | Adjustments for Ceridian Share Sale | Pro Forma Cannae | |||||||||
(unaudited) | (unaudited) | (unaudited) | |||||||||
Total operating revenues | 891.3 | — | 891.3 | ||||||||
Operating expenses: | |||||||||||
Cost of restaurant revenue | 725.4 | — | 725.4 | ||||||||
Personnel costs | 145.0 | — | 145.0 | ||||||||
Depreciation and amortization | 46.9 | — | 46.9 | ||||||||
Other operating expenses | 73.9 | — | 73.9 | ||||||||
Total operating expenses | 991.2 | — | 991.2 | ||||||||
Operating loss | (99.9 | ) | — | (99.9 | ) | ||||||
Other income (expense): | |||||||||||
Interest and investment income | 4.5 | — | 4.5 | ||||||||
Interest expense | (3.6 | ) | — | (3.6 | ) | ||||||
Realized gains, net | 77.8 | — | 77.8 | ||||||||
Total other income (expense) | 78.7 | — | 78.7 | ||||||||
Loss from continuing operations before income taxes | (21.2 | ) | — | (21.2 | ) | ||||||
Income tax (benefit) expense | (2.3 | ) | 0.5 | (1.8 | ) | ||||||
Loss from continuing operations before equity in losses of unconsolidated affiliates | (18.9 | ) | (0.5 | ) | (19.4 | ) | |||||
Equity in (losses) earnings of unconsolidated affiliates (1) | (16.9 | ) | 2.4 | (14.5 | ) | ||||||
(Loss) earnings from continuing operations | (35.8 | ) | 1.9 | (33.9 | ) | ||||||
Less: Net loss attributable to non-controlling interests | (16.4 | ) | — | (16.4 | ) | ||||||
Net (loss) earnings attributable to Cannae Holdings, Inc. common shareholders | $ | (19.4 | ) | $ | 1.9 | $ | (17.5 | ) | |||
Earnings per share | |||||||||||
Net basic loss per share from continuing operations | $ | (0.27 | ) | $ | (0.25 | ) | |||||
Net diluted loss per share from continuing operations | $ | (0.27 | ) | $ | (0.25 | ) | |||||
Weighted average shares outstanding Cannae Holdings common stock, basic basis | 71.1 | 71.1 | |||||||||
Weighted average shares outstanding Cannae Holdings common stock, diluted basis | 71.1 | 71.1 |
For the year ended December 31, 2017 | |||||||||||
Historical Cannae | Adjustments for Ceridian Share Sale | Pro Forma Cannae | |||||||||
(unaudited) | (unaudited) | ||||||||||
Total operating revenues | 1,169.5 | — | 1,169.5 | ||||||||
Operating expenses: | |||||||||||
Cost of restaurant revenue | 991.0 | — | 991.0 | ||||||||
Personnel costs | 103.2 | — | 103.2 | ||||||||
Depreciation and amortization | 49.3 | — | 49.3 | ||||||||
Other operating expenses | 104.4 | — | 104.4 | ||||||||
Total operating expenses | 1,247.9 | — | 1,247.9 | ||||||||
Operating (loss) income | (78.4 | ) | — | (78.4 | ) | ||||||
Other income (expense): | |||||||||||
Interest and investment income | 5.3 | — | 5.3 | ||||||||
Interest expense | (7.0 | ) | — | (7.0 | ) | ||||||
Realized gains, net | 4.9 | — | 4.9 | ||||||||
Total other income (expense) | 3.2 | — | 3.2 | ||||||||
Earnings from continuing operations before income taxes | (75.2 | ) | — | (75.2 | ) | ||||||
Income tax benefit | (16.6 | ) | — | (16.6 | ) | ||||||
Loss from continuing operations before equity in losses of unconsolidated affiliates | (58.6 | ) | — | (58.6 | ) | ||||||
Equity in earnings (losses) of unconsolidated affiliates (1) | 3.4 | (0.2 | ) | 3.2 | |||||||
Loss from continuing operations | (55.2 | ) | (0.2 | ) | (55.4 | ) | |||||
Net earnings from discontinued operations, net of tax | 147.7 | — | 147.7 | ||||||||
Net earnings (loss) | 92.5 | (0.2 | ) | 92.3 | |||||||
Less: Net loss attributable to non-controlling interests | (16.3 | ) | — | (16.3 | ) | ||||||
Net earnings (loss) attributable to Cannae Holdings, Inc. | $ | 108.8 | $ | (0.2 | ) | $ | 108.6 | ||||
Amounts attributable to Cannae Holdings, Inc. common shareholders | |||||||||||
Net loss from continuing operations attributable to Cannae Holdings, Inc. common shareholders | $ | (38.7 | ) | $ | (0.2 | ) | $ | (38.9 | ) | ||
Net earnings from discontinued operations attributable to Cannae Holdings, Inc. common shareholders | 147.5 | — | 147.5 | ||||||||
Net earnings (loss) attributable to Cannae Holdings, Inc. common shareholders | $ | 108.8 | $ | (0.2 | ) | $ | 108.6 | ||||
Earnings per share | |||||||||||
Basic | |||||||||||
Net loss per share from continuing operations | $ | (0.55 | ) | $ | (0.55 | ) | |||||
Net earnings per share from discontinued operations | 2.09 | 2.09 | |||||||||
Net earnings per share | $ | 1.54 | $ | 1.54 | |||||||
Diluted | |||||||||||
Net loss per share from continuing operations | $ | (0.55 | ) | $ | (0.55 | ) | |||||
Net earnings per share from discontinued operations | 2.09 | 2.09 | |||||||||
Net earnings per share | $ | 1.54 | $ | 1.54 | |||||||
Weighted average shares outstanding Cannae Holdings common stock, basic basis | 70.6 | 70.6 | |||||||||
Weighted average shares outstanding Cannae Holdings common stock, diluted basis | 70.6 | 70.6 |