Altisource Announces Third Quarter Financial Results

Loading...
Loading...

LUXEMBOURG, Oct. 25, 2018 (GLOBE NEWSWIRE) -- Altisource Portfolio Solutions S.A. ("Altisource" or the "Company") ASPS today reported financial results for the third quarter 2018, reporting service revenue of $196.9 million, operating income of $20.9 million, adjusted operating income(1) of $25.7 million, net income attributable to Altisource of $8.7 million, adjusted net income attributable to Altisource(1) of $12.2 million, diluted earnings per share of $0.49 and adjusted diluted earnings per share(1) of $0.69.  During the third quarter of 2018, Altisource launched Project Catalyst, a program to better align the Company's cost structure with anticipated revenue, and improve operating margins and performance.

Third quarter service revenue of $196.9 million decreased by 6% compared to the second quarter of 2018 primarily from fewer homes sold in the Company's Buy-Renovate-Lease-Sell business.  Third quarter service revenue decreased by 12% compared to the third quarter of 2017 primarily from the reduction in size of the Ocwen Financial Corporation ("Ocwen") servicing portfolio and the Front Yard Residential Corporation ("RESI") portfolio of non-performing loans and REO.  These declines were partially offset by growth in the Owners.com® and Financial Services businesses.

Third quarter operating income of $20.9 million was 68% higher than the second quarter of 2018 and 55% higher than the third quarter of 2017 primarily from the $13.7 million gain on sale of the Rental Property Management business in the third quarter of 2018 and margin expansion from the initial benefits of Project Catalyst, partially offset by a $5.9 million third quarter 2018 reserve for sales tax and a $3.4 million third quarter 2018 restructuring expense related to Project Catalyst.  Third quarter adjusted operating income(1) of $25.7 million was 17% higher than the second quarter of 2018 and 10% higher than the third quarter of 2017 from margin expansion from the initial benefits of Project Catalyst.  Third quarter adjusted operating income(1) as a percentage of service revenue was 13.0% compared to 10.5% in both the second quarter of 2018 and the third quarter of 2017.

Third quarter 2018 diluted earnings per share was $0.49 and adjusted diluted earnings per share(1) was $0.69, compared to second quarter 2018 diluted earnings per share of $0.09 and adjusted diluted earnings per share(1) of $0.60.  Third quarter adjusted diluted earnings per share was higher than the second quarter of 2018 from adjusted operating income growth.  Third quarter 2018 adjusted diluted earnings per share was $0.09, or 12%, lower than the third quarter of 2017 primarily from a $1.5 million pretax gain on debt repurchase reflected in the third quarter of 2017 ($0.06 per diluted share) and $1.1 million of higher pretax interest expense from the April 2018 debt refinancing transaction ($0.04 per diluted share).

"The early benefits of Project Catalyst fueled earnings growth in the third quarter of 2018.  Based upon a detailed analysis completed during the quarter, we established targeted annual run-rate cost savings between $65 million and $90 million with estimated one-time restructuring costs of between $25 million and $35 million.  We are targeting to achieve more than half of the savings in 2019 with the full run-rate savings achieved in 2020.  While there is a tremendous amount of work to achieve our targeted savings, Project Catalyst gives us greater confidence in our ability to grow Altisource's adjusted pre-tax earnings in 2019 and improve our adjusted operating margins compared to this year," said Chief Executive Officer William B. Shepro.

Mr. Shepro further commented, "We continued to win and onboard business from some of the largest and most well respected financial institutions in our industry, building a sizeable pipeline of future revenue.  During the third quarter, we made excellent progress onboarding one of the largest institutional real estate and mortgage investors in the U.S. and two large servicers.  We began receiving REO and foreclosure auction referrals from the institutional investor and expect to begin receiving referrals from the two large servicer customers in the first quarter.  When you combine our customer wins with Project Catalyst, we believe we are positioning Altisource for sustainable growth, margin expansion and greater operating flexibility - further advancing our competitive positioning."

Third Quarter 2018 Highlights(2)

Corporate

  • Generated $36.8 million of adjusted cash flows from operating activities(1)
  • Ended the quarter with $147.8 million of cash, cash equivalents and marketable securities and $240.9 million of net debt less marketable securities(1)
  • Ended the quarter with $51.7 million of short-term investments in real estate (inventory in the Buy-Renovate-Lease-Sell business)
  • Used the $15 million received from the sale of the Rental Property Management business to repay debt
  • Launched Project Catalyst to better align the Company's cost structure with anticipated revenue, and improve operating margins and performance; incurred $3.4 million of restructuring costs in connection with Project Catalyst

Servicer Solutions

  • Began receiving REO auction referrals in August and foreclosure auction referrals in October from one of the largest institutional real estate and mortgage investors in the U.S. and anticipate that we will begin receiving short sale auction referrals from this customer in the first quarter of 2019
  • Made good progress onboarding a top-5 servicer customer for property inspection and preservation services and a top-10 servicer customer for REO asset management services, and anticipate that we will begin receiving referrals from both in the first quarter of 2019
  • Grew inventory of Hubzu homes from customers other than Ocwen, New Residential Investment Corp. and RESI by 43% to 1,920 compared to the end of the second quarter of 2018

Origination Solutions

  • Grew service revenue by 6% compared to the second quarter of 2018 in a challenging origination environment
  • Completed the onboarding of two fulfillment customers that we won in the first half of the year

Real Estate Investor Solutions

  • Sold the Rental Property Management business to RESI for $18 million, $15 million of which was received in the third quarter of 2018 and $3 million of which will be received upon the earlier of (1) a change of control of RESI and (2) August 2023; generated a pretax gain on the sale of this business of $13.7 million
  • Ended the quarter with 392 homes in the buy-renovate-lease-sell business, compared to 172 homes at the end of the third quarter of 2017

Consumer Real Estate Solutions

  • Grew service revenue by 16% and the number of home purchase and sale transactions by 17% compared to the second quarter of 2018; grew service revenue by 87% and the number of home purchase and sale transactions by 81% compared to the third quarter of 2017
  • Working with approximately 5,300 clients at the end of the third quarter 2018, compared to 4,200 clients at the end of the second quarter of 2018 and 2,000 clients at the end of the third quarter of 2017

Third Quarter 2018 Results Compared to Second Quarter 2018 and Third Quarter 2017:

          
(in thousands, except per share data)Third
Quarter
2018
 Second
Quarter
2018
 Change Third
Quarter
2017
 Change
Service revenue$196,906  $208,861  (6)% $224,308  (12)%
Income from operations20,918  12,426  68% 13,459  55%
Adjusted operating income(1)25,693  21,880  17% 23,442  10%
Income before income taxes and non-controlling interests16,129  3,071  425% 10,357  56%
Pretax income attributable to Altisource(1)15,275  2,384  541% 9,552  60%
Adjusted pretax income attributable to Altisource(1)18,268  14,739  24% 19,535  (6)%
Net income attributable to Altisource8,667  1,568  453% 6,961  25%
Adjusted net income attributable to Altisource(1)12,193  10,557  15% 14,447  (16)%
Diluted earnings per share0.49  0.09  444% 0.38  29%
Adjusted diluted earnings per share(1)0.69  0.60  15% 0.78  (12)%
Cash flows from operating activities20,397  31,822  (36)% 34,612  (41)%
Adjusted cash flows from operating activities(1)36,796  27,791  32% 44,142  (17)%
Adjusted cash flows from operating activities less additions for premises and equipment(1)35,345  26,293  34% 42,315  (16)%
  • Third quarter 2018 operating income includes a gain of $13.7 million in connection with the sale of the Rental Property Management business to RESI, restructuring charges of $3.4 million related to Project Catalyst and a reserve for sales taxes of $5.9 million  (no comparable amounts in the second quarter 2018 and third quarter 2017)
  • Third quarter 2018 pretax income attributable to Altisource(1) includes a mark-to-market gain on our equity investment in RESI of $1.8 million (gain of $1.5 million in the second quarter 2018 and $0(3) in the third quarter 2017), a loss on debt refinancing of $0 (loss of $4.4 million in the second quarter 2018 and $0 in the third quarter 2017) and a gain on debt repurchase of $0 ($0 in the second quarter 2018 and $1.5 million in the third quarter 2017)

________________________

(1)This is a non-GAAP measure that is defined and reconciled to the corresponding GAAP measure herein.
(2)Applies to the third quarter 2018 unless otherwise indicated.
(3)Effective January 1, 2018, mark-to-market adjustments of our investment in RESI are reflected in our results of operations in connection with the adoption of a new accounting principle (previously reflected in comprehensive income).

Forward-Looking Statements

Loading...
Loading...

This press release contains forward-looking statements that involve a number of risks and uncertainties. These forward-looking statements include all statements that are not historical fact, including statements about management's beliefs and expectations. These statements may be identified by words such as "anticipate," "intend," "expect," "may," "could," "should," "would," "plan," "estimate," "seek," "believe," "potential" and similar expressions. 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 the future and are not statements of historical fact, actual results may differ materially from what is contemplated by the forward-looking statements. Altisource does not undertake, and expressly disclaims, any obligation to update any forward-looking statements whether as a result of new information, future events or otherwise. The risks and uncertainties to which forward-looking statements are subject include, but are not limited to, our ability to retain existing customers and attract new customers and the potential for changes in our customer relationships, including the possibility of early termination of our Cooperative Brokerage Agreement with New Residential Investment Corp. or the possibility that we may not be successful in negotiating a satisfactory services agreement with New Residential Investment Corp.; various risks relating to our ability to effectively manage our regulatory and contractual obligations; the adequacy of our financial resources, including our sources of liquidity and ability to repay borrowings and comply with our Credit Agreement, including the financial and other covenants contained therein; as well as Altisource's ability to retain key executives or employees, general economic and market conditions, behavior of customers, suppliers and/or competitors, technological developments, governmental regulations, taxes and policies, and other risks and uncertainties detailed in the "Forward-Looking Statements," "Risk Factors" and other sections of Altisource's Form 10-K, the Form 10-Q for the quarterly period ended June 30, 2018 and other filings with the Securities and Exchange Commission.

Webcast

Altisource will host a webcast at 11:00 a.m. EDT today to discuss our third quarter.  A link to the live audio webcast will be available on Altisource's website in the Investor Relations section.  Those who want to listen to the call should go to the website at least fifteen minutes prior to the call to register, download and install any necessary audio software.  A replay of the conference call will be available via the website approximately two hours after the conclusion of the call and will remain available for approximately 30 days.

About Altisource

Altisource Portfolio Solutions S.A. is an integrated service provider and marketplace for the real estate and mortgage industries.  Combining operational excellence with a suite of innovative services and technologies, Altisource helps solve the demands of the ever-changing markets we serve.  Additional information is available at www.Altisource.com.

ALTISOURCE PORTFOLIO SOLUTIONS S.A.
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(in thousands, except per share data)
(unaudited)

     
  Three months ended
 September 30,
 Nine months ended
 September 30,
  2018 2017 2018 2017
         
Service revenue        
Mortgage Market $168,489  $189,615  $497,101  $583,002 
Real Estate Market 12,825  21,113  51,292  64,649 
Other Businesses, Corporate and Eliminations 15,592  13,580  46,140  44,603 
Total service revenue 196,906  224,308  594,533  692,254 
Reimbursable expenses 6,815  9,866  23,970  31,786 
Non-controlling interests 854  805  2,066  2,107 
Total revenue 204,575  234,979  620,569  726,147 
Cost of revenue 140,765  165,032  434,010  506,458 
Reimbursable expenses 6,815  9,866  23,970  31,786 
Gross profit 56,995  60,081  162,589  187,903 
Operating expenses (income):        
Selling, general and administrative expenses 46,329  46,622  132,377  146,793 
Gain on sale of business (13,688)   (13,688)  
Restructuring charges 3,436    3,436   
Income from operations 20,918  13,459  40,464  41,110 
Other income (expense), net:        
Interest expense (6,725) (5,599) (19,615) (16,862)
Unrealized gain (loss) on investment in equity securities 1,782    (4,186)  
Other income (expense), net 154  2,497  (2,435) 8,015 
Total other income (expense), net (4,789) (3,102) (26,236) (8,847)
         
Income before income taxes and non-controlling interests 16,129  10,357  14,228  32,263 
Income tax provision (6,608) (2,591) (6,059) (7,615)
         
Net income 9,521  7,766  8,169  24,648 
Net income attributable to non-controlling interests (854) (805) (2,066) (2,107)
         
Net income attributable to Altisource $8,667  $6,961  $6,103  $22,541 
         
Earnings per share:        
Basic $0.51  $0.39  $0.36  $1.23 
Diluted $0.49  $0.38  $0.35  $1.20 
         
Weighted average shares outstanding:        
Basic 17,033  18,023  17,184  18,337 
Diluted 17,575  18,429  17,669  18,854 
         
Comprehensive income:        
Net income $9,521  $7,766  $8,169  $24,648 
Other comprehensive income (loss), net of tax:        
Reclassification of unrealized gain on investment in equity securities, net of income tax provision of $200, to retained earnings from the cumulative effect of an accounting change     (733)  
Unrealized (loss) gain on investment in equity securities, net of income tax benefit (provision) of $0, $2,054, $0, $(78)   (5,530)   212 
         
Comprehensive income, net of tax 9,521  2,236  7,436  24,860 
Comprehensive income attributable to non-controlling interests (854) (805) (2,066) (2,107)
         
Comprehensive income attributable to Altisource $8,667  $1,431  $5,370  $22,753 
                 
                 
                 

ALTISOURCE PORTFOLIO SOLUTIONS S.A.
SEGMENT FINANCIAL INFORMATION
(in thousands)
(unaudited)

   
  Three months ended September 30, 2018
  Mortgage Market Real Estate Market Other Businesses,
Corporate and
Eliminations
 Consolidated Altisource
         
Revenue        
Service revenue $168,489  $12,825  $15,592  $196,906 
Reimbursable expenses 6,617  185  13  6,815 
Non-controlling interests 854      854 
  175,960  13,010  15,605  204,575 
Cost of revenue 113,636  15,883  18,061  147,580 
Gross profit (loss) 62,324  (2,873) (2,456) 56,995 
Operating expenses (income):        
Selling, general and administrative expenses 21,155  5,188  19,986  46,329 
Gain on sale of business   (13,688)   (13,688)
Restructuring charges 901  74  2,461  3,436 
Income (loss) from operations 40,268  5,553  (24,903) 20,918 
Total other income (expense), net 74  22  (4,885) (4,789)
         
Income (loss) before income taxes and non-controlling interests $40,342  $5,575  $(29,788) $16,129 


   
   
  Three months ended September 30, 2017
  Mortgage Market Real Estate Market Other
Businesses, Corporate and
Eliminations
 Consolidated Altisource
         
Revenue        
Service revenue $189,615  $21,113  $13,580  $224,308 
Reimbursable expenses 8,842  1,008  16  9,866 
Non-controlling interests 805      805 
  199,262  22,121  13,596  234,979 
Cost of revenue 137,466  23,497  13,935  174,898 
Gross profit (loss) 61,796  (1,376) (339) 60,081 
Selling, general and administrative expenses 28,006  4,208  14,408  46,622 
Income (loss) from operations 33,790  (5,584) (14,747) 13,459 
Total other income (expense), net 26    (3,128) (3,102)
         
Income (loss) before income taxes and non-controlling interests $33,816  $(5,584) $(17,875) $10,357 
                 
                 
                 

ALTISOURCE PORTFOLIO SOLUTIONS S.A.
SEGMENT FINANCIAL INFORMATION
(in thousands)
(unaudited)

   
  Nine months ended September 30, 2018
  Mortgage Market Real Estate Market Other
Businesses,
Corporate and
Eliminations
 Consolidated Altisource
         
Revenue        
Service revenue $497,101  $51,292  $46,140  $594,533 
Reimbursable expenses 22,793  1,143  34  23,970 
Non-controlling interests 2,066      2,066 
  521,960  52,435  46,174  620,569 
Cost of revenue 340,038  62,628  55,314  457,980 
Gross profit (loss) 181,922  (10,193) (9,140) 162,589 
Operating expenses (income):        
Selling, general and administrative expenses 65,133  14,486  52,758  132,377 
Gain on sale of business   (13,688)   (13,688)
Restructuring charges 901  74  2,461  3,436 
Income (loss) from operations 115,888  (11,065) (64,359) 40,464 
Total other income (expense), net 86  36  (26,358) (26,236)
         
Income (loss) before income taxes and non-controlling interests $115,974  $(11,029) $(90,717) $14,228 
                 


   
  Nine months ended September 30, 2017
  Mortgage Market Real Estate Market Other
Businesses,
Corporate and
Eliminations
 Consolidated Altisource
         
Revenue        
Service revenue $583,002  $64,649  $44,603  $692,254 
Reimbursable expenses 29,071  2,665  50  31,786 
Non-controlling interests 2,107      2,107 
  614,180  67,314  44,653  726,147 
Cost of revenue 421,942  72,484  43,818  538,244 
Gross profit (loss) 192,238  (5,170) 835  187,903 
Selling, general and administrative expenses 86,493  14,084  46,216  146,793 
Income (loss) from operations 105,745  (19,254) (45,381) 41,110 
Total other income (expense), net 138    (8,985) (8,847)
         
Income (loss) before income taxes and non-controlling interests $105,883  $(19,254) $(54,366) $32,263 
                 
                 
                 

ALTISOURCE PORTFOLIO SOLUTIONS S.A.
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)
(unaudited)

    
 September 30,
 2018
 December 31,
 2017
    
ASSETS
Current assets:   
Cash and cash equivalents$102,860  $105,006 
Investment in equity securities44,967  49,153 
Accounts receivable, net46,929  52,740 
Prepaid expenses and other current assets81,622  64,742 
Total current assets276,378  271,641 
    
Premises and equipment, net52,026  73,273 
Goodwill84,027  86,283 
Intangible assets, net98,754  120,065 
Deferred tax assets, net304,383  303,707 
Other assets13,697  10,195 
    
Total assets$829,265  $865,164 
    
LIABILITIES AND EQUITY
Current liabilities:   
Accounts payable and accrued expenses$96,407  $84,400 
Current portion of long-term debt34,440  5,945 
Deferred revenue12,955  9,802 
Other current liabilities7,912  9,414 
Total current liabilities151,714  109,561 
    
Long-term debt, less current portion346,544  403,336 
Other non-current liabilities7,866  12,282 
    
Commitments, contingencies and regulatory matters   
    
Equity:   
Common stock ($1.00 par value; 100,000 shares authorized, 25,413 issued and 17,048 outstanding as of September 30, 2018; 100,000 shares authorized, 25,413 shares issued and 17,418 outstanding as of December 31, 2017)25,413  25,413 
Additional paid-in capital118,625  112,475 
Retained earnings603,343  626,600 
Accumulated other comprehensive income  733 
Treasury stock, at cost (8,365 shares as of September 30, 2018 and 7,995 shares as of December 31, 2017)(425,767) (426,609)
Altisource equity321,614  338,612 
    
Non-controlling interests1,527  1,373 
Total equity323,141  339,985 
    
Total liabilities and equity$829,265  $865,164 
        
        
        

ALTISOURCE PORTFOLIO SOLUTIONS S.A.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)

  
 Nine months ended
 September 30,
 2018 2017
    
Cash flows from operating activities:   
Net income$8,169  $24,648 
Adjustments to reconcile net income to net cash provided by operating activities:   
Depreciation and amortization24,743  27,411 
Amortization of intangible assets21,311  27,143 
Change in the fair value of acquisition related contingent consideration  24 
Unrealized loss on investment in equity securities4,186   
Share-based compensation expense6,150  3,237 
Bad debt expense2,408  3,101 
Gain on early extinguishment of debt  (5,419)
Amortization of debt discount513  225 
Amortization of debt issuance costs739  625 
Deferred income taxes(676)  
Loss on disposal of fixed assets723  2,776 
Gain on sale of business(13,688)  
Loss on debt refinancing4,434   
Changes in operating assets and liabilities:   
Accounts receivable4,515  21,543 
Prepaid expenses and other current assets(16,880) (17,272)
Other assets554  760 
Accounts payable and accrued expenses10,774  165 
Other current and non-current liabilities(14,325) (41,838)
Net cash provided by operating activities43,650  47,129 
    
Cash flows from investing activities:   
Additions to premises and equipment(4,207) (7,485)
Proceeds from the sale of business15,000   
Net cash provided by (used in) investing activities10,793  (7,485)
    
Cash flows from financing activities:   
Proceeds from issuance of long-term debt407,880   
Repayments and repurchases of long-term debt(436,821) (48,600)
Debt issuance costs(5,042)  
Proceeds from stock option exercises3,576  2,084 
Purchase of treasury shares(21,771) (24,995)
Distributions to non-controlling interests(1,912) (2,143)
Payment of tax withholding on issuance of restricted shares and stock option exercises(608) (1,088)
Net cash used in financing activities(54,698) (74,742)
    
Net decrease in cash, cash equivalents and restricted cash(255) (35,098)
Cash, cash equivalents and restricted cash at the beginning of the period108,843  153,421 
    
Cash, cash equivalents and restricted cash at the end of the period$108,588  $118,323 
    
Supplemental cash flow information:   
Interest paid$17,889  $16,203 
Income taxes paid, net4,162  15,445 
    
Non-cash investing and financing activities:   
Increase in payables for purchases of premises and equipment$12  $52 
        
        

ALTISOURCE PORTFOLIO SOLUTIONS S.A.
NON-GAAP MEASURES
(in thousands, except per share data)
(unaudited)

Adjusted operating income, pretax income attributable to Altisource, adjusted pretax income attributable to Altisource, adjusted net income attributable to Altisource, adjusted diluted earnings per share, adjusted cash flows from operating activities, adjusted cash flows from operating activities less additions to premises and equipment and net debt less marketable securities, which are presented elsewhere in this earnings release, are non-GAAP measures used by management, existing shareholders, potential shareholders and other users of our financial information to measure Altisource's performance and do not purport to be alternatives to income from operations, income before income taxes and non-controlling interests, net income attributable to Altisource, diluted earnings per share, cash flows from operating activities and long-term debt, including current portion, as measures of Altisource's performance.  We believe these measures are useful to management, existing shareholders, potential shareholders and other users of our financial information in evaluating operating profitability and cash flow generation more on the basis of continuing cost and cash flows as they exclude amortization expense related to acquisitions that occurred in prior periods and non-cash share-based compensation, as well as the effect of more significant non-recurring items from earnings, cash flows from operating activities and long-term debt net of cash on-hand and marketable securities.  We believe these measures are also useful in evaluating the effectiveness of our operations and underlying business trends in a manner that is consistent with management's evaluation of business performance.  Furthermore, we believe the exclusion of more significant non-recurring items enables comparability to prior period performance and trend analysis.

It is management's intent to provide non-GAAP financial information to enhance the understanding of Altisource's GAAP financial information, and it should be considered by the reader in addition to, but not instead of, the financial statements prepared in accordance with GAAP.  Each non-GAAP financial measure is presented along with the corresponding GAAP measure so as not to imply that more emphasis should be placed on the non-GAAP measure.  The non-GAAP financial information presented may be determined or calculated differently by other companies.  The non-GAAP financial information should not be unduly relied upon.

Adjusted operating income is calculated by removing intangible asset amortization expense, share-based compensation expense, gain on sale of business, sales tax accrual, litigation settlement loss and restructuring charges from income from operations.  Pretax income attributable to Altisource is calculated by removing non-controlling interests from income before income taxes and non-controlling interests.  Adjusted pretax income attributable to Altisource is calculated by removing intangible asset amortization expense, share-based compensation expense, unrealized gain (loss) on investment in equity securities, gain on sale of business, sales tax accrual, litigation settlement loss, restructuring charges, loss on debt refinancing and non-controlling interests from income before income taxes and non-controlling interests.  Adjusted net income attributable to Altisource is calculated by removing intangible asset amortization expense (net of tax), share-based compensation (net of tax), unrealized gain (loss) on investment in equity securities (net of tax), gain on sale of business (net of tax), sales tax accrual (net of tax), litigation settlement loss (net of tax), restructuring charges (net of tax), loss on debt refinancing (net of tax) and foreign income tax reserves from net income attributable to Altisource.  Adjusted diluted earnings per share is calculated by dividing net income attributable to Altisource after removing intangible asset amortization expense (net of tax), share-based compensation (net of tax), unrealized gain (loss) on investment in equity securities (net of tax), gain on sale of business (net of tax), sales tax accrual (net of tax), litigation settlement loss (net of tax), restructuring charges (net of tax), loss on debt refinancing (net of tax) and foreign income tax reserves by the weighted average number of diluted shares.  Adjusted cash flows from operating activities is calculated by removing the cash payment related to the net litigation settlement loss and the increase (decrease) in short-term investments in real estate from cash flows from operating activities.  Adjusted cash flows from operating activities less additions to premises and equipment is calculated by removing the cash payment related to the net litigation settlement loss, the increase (decrease) in short-term investments in real estate and additions to premises and equipment from cash flows from operating activities.  Net debt less marketable securities is calculated as long-term debt, including current portion, minus cash and cash equivalents and marketable securities.

 

ALTISOURCE PORTFOLIO SOLUTIONS S.A.
NON-GAAP MEASURES
(in thousands, except per share data)
(unaudited)

Reconciliations of the non-GAAP measures to the corresponding GAAP measures are as follows:

 Three months ended
 September 30,
 Three months
ended
June 30,
 Nine months ended
 September 30,
 2018 2017 2018 2018 2017
          
Income from operations$20,918  $13,459  $12,426  $40,464  $41,110 
          
Intangible asset amortization expense6,620  8,604  7,544  21,311  27,143 
Share-based compensation expense2,039  1,379  1,910  6,150  3,237 
Gain on sale of business(13,688)     (13,688)  
Sales tax accrual5,868      5,868   
Litigation settlement loss500      500   
Restructuring charges3,436      3,436   
          
Adjusted operating income$25,693  $23,442  $21,880  $64,041  $71,490 
          
Income before income taxes and non-controlling interests$16,129  $10,357  $3,071  $14,228  $32,263 
          
Non-controlling interests(854) (805) (687) (2,066) (2,107)
Pretax income attributable to Altisource15,275  9,552  2,384  12,162  30,156 
Intangible asset amortization expense6,620  8,604  7,544  21,311  27,143 
Share-based compensation expense2,039  1,379  1,910  6,150  3,237 
Unrealized (gain) loss on investment in equity securities(1,782)   (1,533) 4,186   
Gain on sale of business(13,688)     (13,688)  
Sales tax accrual5,868      5,868   
Litigation settlement loss500      500   
Restructuring charges3,436      3,436   
Loss on debt refinancing    4,434  4,434   
          
Adjusted pretax income attributable to Altisource$18,268  $19,535  $14,739  $44,359  $60,536 
          
Net income attributable to Altisource$8,667  $6,961  $1,568  $6,103  $22,541 
          
Intangible asset amortization expense, net of tax4,517  6,452  5,499  15,097  20,736 
Share-based compensation expense, net of tax1,391  1,034  1,392  4,357  2,473 
Unrealized (gain) loss on investment in equity securities, net of tax(1,319)   (1,134) 3,097   
Gain on sale of business, net of tax(9,341)     (9,341)  
Sales tax accrual, net of tax4,004      4,004   
Litigation settlement loss, net of tax341      341   
Restructuring charges, net of tax2,345      2,345   
Loss on debt refinancing, net of tax    3,232  3,232   
Foreign income tax reserves1,588      1,588   
          
Adjusted net income attributable to Altisource$12,193  $14,447  $10,557  $30,823  $45,750 
          
Diluted earnings per share$0.49  $0.38  $0.09  $0.35  $1.20 
          
Intangible asset amortization expense, net of tax, per diluted share0.26  0.35  0.31  0.85  1.10 
Share-based compensation expense, net of tax, per diluted share0.08  0.06  0.08  0.25  0.13 
Unrealized (gain) loss on investment in equity securities, net of tax, per diluted share(0.08)   (0.06) 0.18   
Gain on sale of business, net of tax, per diluted share(0.53)     (0.53)  
Sales tax accrual, net of tax, per diluted share0.23      0.23   
Litigation settlement loss, net of tax, per diluted share0.02      0.02   
Restructuring charges, net of tax, per diluted share0.13      0.13   
Loss on debt refinancing, net of tax, per diluted share    0.18  0.18   
Foreign income tax reserves, per diluted share0.09      0.09   
          
Adjusted diluted earnings per share$0.69  $0.78  $0.60  $1.74  $2.43 
          
Calculation of the impact of intangible asset amortization expense, net of tax         
Intangible asset amortization expense$6,620  $8,604  $7,544  $21,311  $27,143 
Tax benefit from intangible asset amortization(2,103) (2,152) (2,045) (6,214) (6,407)
Intangible asset amortization expense, net
of tax
4,517  6,452  5,499  15,097  20,736 
Diluted share count17,575  18,429  17,553  17,669  18,854 
          
Intangible asset amortization expense, net of tax, per diluted share$0.26  $0.35  $0.31  $0.85  $1.10 
          
Calculation of the impact of share-based compensation expense, net of tax         
Share-based compensation expense$2,039  $1,379  $1,910  $6,150  $3,237 
Tax benefit from share-based compensation expense(648) (345) (518) (1,793) (764)
Share-based compensation expense, net
of tax
1,391  1,034  1,392  4,357  2,473 
Diluted share count17,575  18,429  17,553  17,669  18,854 
          
Share-based compensation expense, net of tax, per diluted share$0.08  $0.06  $0.08  $0.25  $0.13 
          
Calculation of the impact of the unrealized (gain) loss on investment in equity securities, net of tax         
Unrealized (gain) loss on investment in equity securities$(1,782) $  $(1,533) $4,186  $ 
Tax provision (benefit) from the unrealized (gain) loss on investment in equity securities463    399  (1,089)  
Unrealized (gain) loss on investment in equity securities, net of tax(1,319)   (1,134) 3,097   
Diluted share count17,575  18,429  17,553  17,669  18,854 
          
Unrealized (gain) loss on investment in equity securities, net of tax, per diluted share$(0.08) $  $(0.06) $0.18  $ 
          
Calculation of the impact of gain on sale of business, net of tax         
Gain on sale of business$(13,688) $  $  $(13,688) $ 
Tax expense from gain on sale of business4,347      4,347   
Gain on sale of business, net of tax(9,341)     (9,341)  
Diluted share count17,575  18,429  17,553  17,669  18,854 
          
Gain on sale of business, net of tax, per diluted share$(0.53) $  $  $(0.53) $ 
          
Calculation of the impact of sales tax accrual, net of tax         
Sales tax accrual$5,868  $  $  $5,868  $ 
Tax benefit from sales tax accrual(1,864)     (1,864)  
Sales tax accrual, net of tax4,004      4,004   
Diluted share count17,575  18,429  17,553  17,669  18,854 
          
Sales tax accrual, net of tax, per diluted share$0.23  $  $  $0.23  $ 
          
Calculation of the impact of litigation settlement loss, net of tax         
Litigation settlement loss$500  $  $  $500  $ 
Tax benefit from litigation settlement loss(159)     (159)  
Litigation settlement loss, net of tax341      341   
Diluted share count17,575  18,429  17,553  17,669  18,854 
          
Litigation settlement loss, net of tax, per diluted share$0.02  $  $  $0.02  $ 
          
Calculation of the impact of restructuring charges, net of tax         
Restructuring charges$3,436  $  $  $3,436  $ 
Tax benefit from restructuring charges(1,091)     (1,091)  
Restructuring charges, net of tax2,345      2,345   
Diluted share count17,575  18,429  17,553  17,669  18,854 
          
Restructuring charges, net of tax, per diluted share$0.13  $  $  $0.13  $ 
          
Calculation of the impact of the loss on debt refinancing, net of tax         
Loss on debt refinancing$  $  $4,434  $4,434  $ 
Tax benefit from the loss on debt refinancing    (1,202) (1,202)  
Loss on debt refinancing, net of tax    3,232  3,232   
Diluted share count17,575  18,429  17,553  17,669  18,854 
          
Loss on debt refinancing, net of tax, per diluted share$  $  $0.18  $0.18  $ 
          
Calculation of the impact of foreign income tax reserves         
Foreign income tax reserves$1,588  $  $  $1,588  $ 
Diluted share count17,575  18,429  17,553  17,669  18,854 
          
Foreign income tax reserves, per diluted share$0.09  $  $  $0.09  $ 
          
Cash flows from operating activities$20,397  $34,612  $31,822  $43,650  $47,129 
Net litigation settlement loss payment        28,000 
Increase (decrease) in short-term investments in real estate16,399  9,530  (4,031) 22,283  11,619 
Adjusted cash flows from operating activities36,796  44,142  27,791  65,933  86,748 
Less: Additions to premises and equipment(1,451) (1,827) (1,498) (4,207) (7,485)
          
Adjusted cash flows from operating activities less additions to premises and equipment$35,345  $42,315  $26,293  $61,726  $79,263 
          
 September 30, 2018        
Senior secured term loans$388,760         
Less: Cash and cash equivalents(102,860)        
Less: Marketable securities(44,967)        
Net debt less marketable securities$240,933         

Note:  Amounts may not add to the total due to rounding.

FOR FURTHER INFORMATION CONTACT:

Michelle D. Esterman
Chief Financial Officer
T:  +352 2469 7950
E:  Michelle.Esterman@altisource.com

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...