Attached files

file filename
8-K - 8-K - Altisource Portfolio Solutions S.A.a8-k2017q3earningsrelease.htm


Exhibit 99.1
 
altisource3q2017_8k.jpg
FOR IMMEDIATE RELEASE
FOR FURTHER INFORMATION CONTACT:
 
 
 
Indroneel Chatterjee
 
Chief Financial Officer
 
T: +352 2469 7988
 
E: Indroneel.Chatterjee@altisource.com


ALTISOURCE ANNOUNCES THIRD QUARTER FINANCIAL RESULTS

Luxembourg, October 26, 2017 - Altisource Portfolio Solutions S.A. (“Altisource” or the “Company”) (NASDAQ: ASPS) today reported financial results for the third quarter of 2017, reporting service revenue of $224.3 million, net income attributable to Altisource of $7.0 million, adjusted net income attributable to Altisource(1) of $13.4 million, diluted earnings per share of $0.38 and adjusted diluted earnings per share(1) of $0.73.

Compared to the second quarter of 2017, service revenue declined by 6% due to the normal runoff of Ocwen Financial Corporation’s (“Ocwen”) portfolio, seasonality in the property inspection and preservation business and fewer home sales in the buy-renovate-sell business, partially offset by growth in the renovation management business. Compared to the third quarter of 2016, service revenue declined by 6% primarily from the normal runoff of Ocwen’s portfolio and Altisource Residential Corporation’s (“RESI”) smaller portfolio of non-performing loans and REO, partially offset by growth in referrals of higher fee property preservation services, growth in revenue in the buy-renovate-sell business, which began operations in the second half of 2016, and growth in the renovation management business.

Compared to the second quarter of 2017, diluted earnings per share and adjusted diluted earnings per share(1) declined by 21% and 17%, respectively, primarily from lower service revenue in certain higher margin businesses. Compared to the third quarter of 2016, diluted earnings per share and adjusted diluted earnings per share(1) declined by 30% and 19%, respectively. These declines were driven by higher investments to support the Company’s growth initiatives and service revenue mix changes. Revenue mix changes were the result of growth in the lower margin buy-renovate-sell and renovation businesses and revenue declines in other higher margin businesses primarily from the normal runoff of Ocwen’s portfolio and RESI’s smaller portfolio of non-performing loans and REO. The declines in diluted earnings per share and adjusted diluted earnings per share(1) were partially offset by a lower effective tax rate in the third quarter of 2017 compared to the third quarter of 2016.

Third Quarter 2017 Highlights Include(2):

Strong quarter with service revenue of $224.3 million, operating cash flow of $34.6 million and adjusted operating cash flow(1) of $44.1 million
On target to exceed the mid-point of our full year 2017 scenarios for service revenue and to be within the range of the midpoint of our full year 2017 scenarios(3) for adjusted diluted earnings per share
Growing diversification momentum with non-Ocwen/non-New Residential Investment Corp. (“NRZ”) client revenue
Three notable recent wins in the Servicer Solutions business and one in the Origination Solutions business (in the third quarter and early fourth quarter)
Tangible improvements in lead conversions in the Consumer Real Estate Solutions business
Continued transition of the Real Estate Investor Solutions business with a focus on (1) directly buying, renovating, leasing and selling homes, (2) providing renovation management services and (3) developing and growing our rental and investor property data sales
Continued execution on opportunistic debt and share repurchases
Purchased $24.1 million of the Company’s senior secured term loan at an average discount of 7.5%, generating a $1.5 million gain

1



Repurchased 273 thousand shares of Altisource’s common stock at an average price of $23.48 per share
Prior investments and long-term contractual relationships provide strong free cash flow generation and a high degree of visibility into future earnings
On August 28, 2017, entered into a long-term Cooperative Brokerage Agreement with NRZ, one of the largest and most active owners of non-GSE MSRs in the industry, to provide REO brokerage services on NRZ MSRs subserviced by Ocwen and certain other non-Ocwen subserviced MSR portfolios, and a letter of intent to enter into a Services Agreement within 60 days
Engaged in constructive negotiations with NRZ on the Services Agreement
Effective as of October 23, 2017, entered into an amendment with NRZ to extend the term of the letter of intent to provide the parties until January 12, 2018 to finalize the Services Agreement, as further described in the Company’s third quarter 2017 Form 10-Q
Committed to investing in growth initiatives given our success in the Mortgage Market segment and our ability to leverage our experience and expansive suite of offerings to grow the newer Real Estate Market businesses

“With a very active sales pipeline and three notable recent wins in the Servicer Solutions and one in the Origination Solutions business, we are beginning to see an acceleration of the new and existing customer wins that we anticipated were going to occur earlier in the year. These recent client wins, in conjunction with our sales pipeline, strong contractual cash flows, and the continued development of our newer businesses, pave the path for a very bright future,” said Chief Executive Officer William B. Shepro.

Mr. Shepro further commented, “I am pleased with our continued strong cash flow generation, which allows us to opportunistically repurchase our debt and common stock and invest in the future growth of the Company. Since December 31, 2014, we have reduced our debt by $166.5 million, including voluntary purchases of $150.1 million par value of our debt at a weighted average discount of 11.9%, bringing our net debt less marketable securities(1) to $264.9 million at the end of the third quarter.”

Third Quarter 2017 Results Compared to Second Quarter 2017 and Third Quarter 2016:

Service revenue of $224.3 million, a 6% decrease compared to the second quarter 2017 and a 6% decrease compared to the third quarter 2016
Income before income taxes and non-controlling interests of $10.4 million, a 15% decrease compared to the second quarter 2017 and a 45% decrease compared to the third quarter 2016
Pretax income attributable to Altisource(1) of $9.6 million, a 17% decrease compared to the second quarter 2017 and a 47% decrease compared to the third quarter 2016
Adjusted pretax income attributable to Altisource(1) of $18.2 million, a 13% decrease compared to the second quarter 2017 and a 38% decrease compared to the third quarter 2016
Net income attributable to Altisource of $7.0 million, a 23% decrease compared to the second quarter 2017 and a 34% decrease compared to the third quarter 2016
Adjusted net income attributable to Altisource(1) of $13.4 million, a 19% decrease compared to the second quarter 2017 and a 24% decrease compared to the third quarter 2016
Diluted earnings per share of $0.38, a 21% decrease compared to the second quarter 2017 and a 30% decrease compared to the third quarter 2016
Adjusted diluted earnings per share(1) of $0.73, a 17% decrease compared to the second quarter 2017 and a 19% decrease compared to the third quarter 2016
Cash from operations of $34.6 million, a 12% increase compared to the second quarter 2017 and a 6% decrease compared to the third quarter 2016


________________________
(1)
This is a non-GAAP measure that is defined and reconciled to the corresponding GAAP measure herein.
(2)
Applies to the third quarter of 2017 unless otherwise indicated.
(3)
The scenarios have been adjusted to reflect the anticipated impact of the agreements with NRZ and certain operational changes.




2



Forward-Looking Statements

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 undertakes no 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, various risks relating to the transactions described herein, including in respect of the satisfaction of closing conditions to New Residential Investment Corp.’s acquisition of the covered MSR portfolios, including obtaining the necessary third-party approvals; uncertainties as to the timing or completion of transfers related to New Residential Investment Corp.’s acquisition of the covered MSR portfolios; potential litigation relating to the transactions; the possibility of early termination of the Cooperative Brokerage Agreement; the possibility that Altisource and New Residential Investment Corp. will not be able to negotiate a satisfactory services agreement; the inability to obtain, or delays in achieving, the expected benefits of the transactions, as well as, Altisource’s ability to integrate acquired businesses, retain key executives or employees, retain existing customers and attract new customers, general economic and market conditions, behavior of customers, suppliers and/or competitors, technological developments, governmental regulations, taxes and policies, availability of adequate and timely sources of liquidity and other risks and uncertainties detailed in the “Forward-Looking Statements,” “Risk Factors” and other sections of Altisource’s Form 10-K 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 results. 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 market. Additional information is available at www.Altisource.com.




3



 
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,
 
 
2017
 
2016
 
2017
 
2016
 
 
 
 
 
 
 
 
 
Service revenue
 
 
 
 
 
 
 
 
Mortgage Market
 
$
189,615

 
$
199,176

 
$
583,002

 
$
584,740

Real Estate Market
 
21,113

 
21,231

 
64,649

 
68,805

Other Businesses, Corporate and Eliminations
 
13,580

 
19,375

 
44,603

 
61,841

Total service revenue
 
224,308

 
239,782

 
692,254

 
715,386

Reimbursable expenses
 
9,866

 
12,080

 
31,786

 
41,317

Non-controlling interests
 
805

 
883

 
2,107

 
1,973

Total revenue
 
234,979

 
252,745

 
726,147

 
758,676

Cost of revenue
 
165,032

 
161,922

 
506,458

 
475,919

Reimbursable expenses
 
9,866

 
12,080

 
31,786

 
41,317

Gross profit
 
60,081

 
78,743

 
187,903

 
241,440

Selling, general and administrative expenses
 
46,622

 
53,886

 
146,793

 
161,709

Income from operations
 
13,459

 
24,857

 
41,110

 
79,731

Other income (expense), net:
 
 
 
 
 
 
 
 
Interest expense
 
(5,599
)
 
(5,952
)
 
(16,862
)
 
(18,481
)
Other income (expense), net
 
2,497

 
(109
)
 
8,015

 
2,608

Total other income (expense), net
 
(3,102
)
 
(6,061
)
 
(8,847
)
 
(15,873
)
 
 
 
 
 
 
 
 
 
Income before income taxes and non-controlling interests
 
10,357

 
18,796

 
32,263

 
63,858

Income tax provision
 
(2,591
)
 
(7,324
)
 
(7,615
)
 
(12,808
)
 
 
 
 
 
 
 
 
 
Net income
 
7,766

 
11,472

 
24,648

 
51,050

Net income attributable to non-controlling interests
 
(805
)
 
(883
)
 
(2,107
)
 
(1,973
)
 
 
 
 
 
 
 
 
 
Net income attributable to Altisource
 
$
6,961

 
$
10,589

 
$
22,541

 
$
49,077

 
 
 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
 
 
Basic
 
$
0.39

 
$
0.57

 
$
1.23

 
$
2.63

Diluted
 
$
0.38

 
$
0.54

 
$
1.20

 
$
2.49

 
 
 
 
 
 
 
 
 
Weighted average shares outstanding:
 
 
 
 
 
 
 
 
Basic
 
18,023

 
18,715

 
18,337

 
18,669

Diluted
 
18,429

 
19,568

 
18,854

 
19,738

 
 
 
 
 
 
 
 
 
Comprehensive income:
 
 
 
 
 
 
 
 
Net income
 
$
7,766

 
$
11,472

 
$
24,648

 
$
51,050

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
Unrealized gain (loss) on securities, net of income tax benefit (provision) of $2,054, $(2,070), $(78), $889, respectively
 
(5,530
)
 
5,016

 
212

 
(2,156
)
 
 
 
 
 
 
 
 
 
Comprehensive income, net of tax
 
2,236

 
16,488

 
24,860

 
48,894

Comprehensive income attributable to non-controlling interests
 
(805
)
 
(883
)
 
(2,107
)
 
(1,973
)
 
 
 
 
 
 
 
 
 
Comprehensive income attributable to Altisource
 
$
1,431

 
$
15,605

 
$
22,753

 
$
46,921





4



ALTISOURCE PORTFOLIO SOLUTIONS S.A.
SEGMENT FINANCIAL INFORMATION(1) 
(in thousands)
(unaudited)




 
 
Three months ended September 30, 2017
(in thousands)
 
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


 
 
Three months ended September 30, 2016
(in thousands)
 
Mortgage Market
 
Real Estate Market
 
Other Businesses, Corporate and Eliminations
 
Consolidated Altisource
 
 
 
 
 
 
 
 
 
Revenue
 
 

 
 

 
 

 
 

Service revenue
 
$
199,176

 
$
21,231

 
$
19,375

 
$
239,782

Reimbursable expenses
 
11,762

 
285

 
33

 
12,080

Non-controlling interests
 
883

 

 

 
883

 
 
211,821

 
21,516

 
19,408

 
252,745

Cost of revenue
 
138,646

 
16,634

 
18,722

 
174,002

Gross profit
 
73,175

 
4,882

 
686

 
78,743

Selling, general and administrative expenses
 
29,903

 
6,961

 
17,022

 
53,886

Income (loss) from operations
 
43,272

 
(2,079
)
 
(16,336
)
 
24,857

Total other income (expense), net
 
10

 

 
(6,071
)
 
(6,061
)
 
 
 
 
 
 
 
 
 
Income (loss) before income taxes and
non-controlling interests
 
$
43,282

 
$
(2,079
)
 
$
(22,407
)
 
$
18,796





(1)
Effective January 1, 2017, our reportable segments changed as a result of changes in our internal organization. Prior year comparable period segment disclosures have been restated to conform to the current year presentation.


5



ALTISOURCE PORTFOLIO SOLUTIONS S.A.
SEGMENT FINANCIAL INFORMATION(1) 
(in thousands)
(unaudited)




 
 
Nine months ended September 30, 2017
(in thousands)
 
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


 
 
Nine months ended September 30, 2016
(in thousands)
 
Mortgage Market
 
Real Estate Market
 
Other Businesses, Corporate and Eliminations
 
Consolidated Altisource
 
 
 
 
 
 
 
 
 
Revenue
 
 
 
 
 
 
 
 
Service revenue
 
$
584,740

 
$
68,805

 
$
61,841

 
$
715,386

Reimbursable expenses
 
39,809

 
1,424

 
84

 
41,317

Non-controlling interests
 
1,973

 

 

 
1,973

 
 
626,522

 
70,229

 
61,925

 
758,676

Cost of revenue
 
408,412

 
47,946

 
60,878

 
517,236

Gross profit
 
218,110

 
22,283

 
1,047

 
241,440

Selling, general and administrative expenses
 
90,498

 
18,755

 
52,456

 
161,709

Income (loss) from operations
 
127,612

 
3,528

 
(51,409
)
 
79,731

Total other income (expense), net
 
144

 

 
(16,017
)
 
(15,873
)
 
 
 
 
 
 
 
 
 
Income (loss) before income taxes and
non-controlling interests
 
$
127,756

 
$
3,528

 
$
(67,426
)
 
$
63,858





(1)
Effective January 1, 2017, our reportable segments changed as a result of changes in our internal organization. Prior year comparable period segment disclosures have been restated to conform to the current year presentation.


6



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



 
September 30,
2017
 
December 31,
2016
 
 
 
 
ASSETS
Current assets:
 
 
 
Cash and cash equivalents
$
114,123

 
$
149,294

Available for sale securities
46,044

 
45,754

Accounts receivable, net
63,177

 
87,821

Prepaid expenses and other current assets
59,880

 
42,608

Total current assets
283,224

 
325,477

 
 
 
 
Premises and equipment, net
80,823

 
103,473

Goodwill
86,283

 
86,283

Intangible assets, net
128,289

 
155,432

Deferred tax assets, net
7,214

 
7,292

Other assets
10,568

 
11,255

 
 
 
 
Total assets
$
596,401

 
$
689,212

 
 
 
 
LIABILITIES AND EQUITY
Current liabilities:
 
 
 
Accounts payable and accrued expenses
$
83,352

 
$
83,135

Accrued litigation settlement

 
32,000

Current portion of long-term debt
5,945

 
5,945

Deferred revenue
9,746

 
8,797

Other current liabilities
10,982

 
19,061

Total current liabilities
110,025

 
148,938

 
 
 
 
Long-term debt, less current portion
414,431

 
467,600

Other non-current liabilities
7,796

 
10,480

 
 
 
 
Commitments, contingencies and regulatory matters
 
 
 
 
 
 
 
Equity:
 
 
 
Common stock ($1.00 par value; 100,000 shares authorized, 25,413 issued and 17,905 outstanding as of September 30, 2017; 25,413 shares authorized and issued and 18,774 outstanding as of December 31, 2016)
25,413

 
25,413

Additional paid-in capital
111,457

 
107,288

Retained earnings
342,111

 
333,786

Accumulated other comprehensive loss
(1,533
)
 
(1,745
)
Treasury stock, at cost (7,508 shares as of September 30, 2017 and 6,639 shares as of December 31, 2016)
(414,668
)
 
(403,953
)
Altisource equity
62,780

 
60,789

 
 
 
 
Non-controlling interests
1,369

 
1,405

Total equity
64,149

 
62,194

 
 
 
 
Total liabilities and equity
$
596,401

 
$
689,212





7



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


 
Nine months ended
 September 30,
 
2017
 
2016
 
 
 
 
Cash flows from operating activities:
 

 
 

Net income
$
24,648

 
$
51,050

Adjustments to reconcile net income to net cash provided by operating activities:
 

 
 

Depreciation and amortization
27,411

 
27,521

Amortization of intangible assets
27,143

 
36,432

Change in the fair value of acquisition related contingent consideration
24

 
(1,174
)
Share-based compensation expense
3,237

 
4,692

Bad debt expense
3,101

 
763

Gain on early extinguishment of debt
(5,419
)
 
(5,464
)
Amortization of debt discount
225

 
307

Amortization of debt issuance costs
625

 
850

Deferred income taxes

 
17

Loss on disposal of fixed assets
2,776

 
30

Changes in operating assets and liabilities:
 

 
 

Accounts receivable
21,543

 
3,505

Prepaid expenses and other current assets
(17,272
)
 
(10,167
)
Other assets
760

 
496

Accounts payable and accrued expenses
165

 
7,005

Other current and non-current liabilities
(41,838
)
 
(9,828
)
Net cash provided by operating activities
47,129

 
106,035

 
 
 
 
Cash flows from investing activities:
 

 
 

Additions to premises and equipment
(7,485
)
 
(16,525
)
Acquisition of businesses, net of cash acquired

 
(9,617
)
Purchase of available for sale securities

 
(48,219
)
Change in restricted cash
(73
)
 

Other investing activities

 
266

Net cash used in investing activities
(7,558
)
 
(74,095
)
 
 
 
 
Cash flows from financing activities:
 

 
 

Repayment and repurchases of long-term debt
(48,600
)
 
(49,237
)
Proceeds from stock option exercises
2,084

 
8,876

Purchase of treasury shares
(24,995
)
 
(34,321
)
Distributions to non-controlling interests
(2,143
)
 
(1,637
)
Payment of tax withholding on issuance of restricted shares
(1,088
)
 

Net cash used in financing activities
(74,742
)
 
(76,319
)
 
 
 
 
Net decrease in cash and cash equivalents
(35,171
)
 
(44,379
)
Cash and cash equivalents at the beginning of the period
149,294

 
179,327

 
 
 
 
Cash and cash equivalents at the end of the period
$
114,123

 
$
134,948

 
 
 
 
Supplemental cash flow information:
 

 
 

Interest paid
$
16,203

 
$
17,244

Income taxes paid, net
15,445

 
14,178

 
 
 
 
Non-cash investing and financing activities:
 

 
 

Increase in payables for purchases of premises and equipment
$
52

 
$
2,458



8



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




Pretax income attributable to Altisource, adjusted pretax income attributable to Altisource, adjusted net income attributable to Altisource, adjusted diluted earnings per share, adjusted operating cash flow and net debt less marketable securities 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 before income taxes and non-controlling interests, net income attributable to Altisource, diluted earnings per share, operating cash flow or 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 more on a continuing cost basis as they exclude amortization expense related to acquisitions that occurred in prior periods as well as the effect of more significant non-recurring items from earnings and cash flows from operations 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.

Pretax income attributable to Altisource is calculated by deducting non-controlling interests from income before income taxes and non-controlling interests. Adjusted pretax income attributable to Altisource is calculated by adding intangible asset amortization expense to pretax income attributable to Altisource. Adjusted net income attributable to Altisource is calculated by adding intangible asset amortization expense (net of tax) to GAAP net income attributable to Altisource. Adjusted diluted earnings per share is calculated by dividing net income attributable to Altisource plus intangible asset amortization expense (net of tax), by the weighted average number of diluted shares. Adjusted operating cash flow is calculated by adding short-term real estate investments related to the buy-renovate-sell program to cash provided by operating activities. Net debt less marketable securities is calculated as long-term debt, including current portion, less cash and cash equivalents and marketable securities.


9



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,
 
2017
 
2016
 
2017
 
2017
 
2016
 
 
 
 
 
 
 
 
 
 
Income before income taxes and non-controlling interests
$
10,357

 
$
18,796

 
$
12,160

 
$
32,263

 
$
63,858

 
 
 
 
 
 
 
 
 
 
Non-controlling interests
(805
)
 
(883
)
 
(687
)
 
(2,107
)
 
(1,973
)
Pretax income attributable to Altisource
9,552

 
17,913

 
11,473

 
30,156

 
61,885

Intangible asset amortization expense
8,604

 
11,465

 
9,393

 
27,143

 
36,432

 
 
 
 
 
 
 
 
 
 
Adjusted pretax income attributable to Altisource
$
18,156

 
$
29,378

 
$
20,866

 
$
57,299

 
$
98,317

 
 
 
 
 
 
 
 
 
 
Net income attributable to Altisource
$
6,961

 
$
10,589

 
$
9,035

 
$
22,541

 
$
49,077

 
 
 
 
 
 
 
 
 
 
Intangible asset amortization expense
8,604

 
11,465

 
9,393

 
27,143

 
36,432

Tax benefit from intangible asset amortization
(2,152
)
 
(4,467
)
 
(1,883
)
 
(6,407
)
 
(7,307
)
Intangible asset amortization expense, net of tax
6,452

 
6,998

 
7,510

 
20,736

 
29,125

 
 
 
 
 
 
 
 
 
 
Adjusted net income attributable to Altisource
$
13,413

 
$
17,587

 
$
16,545

 
$
43,277

 
$
78,202

 
 
 
 
 
 
 
 
 
 
Diluted earnings per share
$
0.38

 
$
0.54

 
$
0.48

 
$
1.20

 
$
2.49

 
 
 
 
 
 
 
 
 
 
Intangible asset amortization expense, net of tax, per diluted share
0.35

 
0.36

 
0.40

 
1.10

 
1.48

 
 
 
 
 
 
 
 
 
 
Adjusted diluted earnings per share
$
0.73

 
$
0.90

 
$
0.88

 
$
2.30

 
$
3.96

 
 
 
 
 
 
 
 
 
 
Weighted average shares outstanding - diluted
18,429

 
19,568

 
18,836

 
18,854

 
19,738

 
 
 
 
 
 
 
 
 
 
Cash provided by operating activities
$
34,612

 
 
 
 
 
 
 
 
Investments in short-term real estate
9,530

 
 
 
 
 
 
 
 
Adjusted operating cash flow
$
44,142

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sept. 30, 2017
 
 
 
 
 
 
 
 
Long-term debt, including current portion
$
425,067

 
 
 
 
 
 
 
 
Less: Cash and cash equivalents
(114,123
)
 
 
 
 
 
 
 
 
Less: Marketable securities
(46,044
)
 
 
 
 
 
 
 
 
Net debt less marketable securities
$
264,900

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




10