UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): March 11, 2021
(Exact name of Registrant as specified in its Charter)
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||||||||||||||||||
(Address of principal executive offices including zip code)
+352 2761 4900
(Registrant’s telephone number, including area code)
NOT APPLICABLE
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
| Emerging growth company | ||||||||
| If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying | ||||||||
| with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ | |||||||
Item 2.02 Results of Operations and Financial Condition.
On March 11, 2021 , Altisource Portfolio Solutions S.A. (“Altisource”) issued a press release announcing its financial results for the quarter ended December 31, 2020 and full year 2020. A copy of the press release is attached hereto as Exhibit 99.1.
The information in this Item 2.02, including the information in Exhibit 99.1, is furnished solely pursuant to Item 2.02 of this Form 8-K. Consequently, it is not deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liabilities of that Section. It may only be incorporated by reference in another filing under the Securities Exchange Act of 1934 or Securities Act of 1933 if such subsequent filing specifically references this Item 2.02 of this Form 8-K.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
| Exhibit No. | Description | |||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: March 11, 2021
| Altisource Portfolio Solutions S.A. | |||||||||||
| By: | /s/ Michelle D. Esterman | ||||||||||
| Name: | Michelle D. Esterman | ||||||||||
| Title: | Chief Financial Officer | ||||||||||
Exhibit 99.1
 | |||||
FOR IMMEDIATE RELEASE | FOR FURTHER INFORMATION CONTACT: | ||||
| Michelle D. Esterman | |||||
| Chief Financial Officer | |||||
| T: (770) 612-7007 | |||||
| E: Michelle.Esterman@altisource.com | |||||
ALTISOURCE ANNOUNCES FOURTH QUARTER AND FULL YEAR 2020 FINANCIAL RESULTS
Luxembourg, March 11, 2021 - Altisource Portfolio Solutions S.A. (“Altisource” or the “Company”) (NASDAQ: ASPS), a leading provider and marketplace for the real estate and mortgage industries, today reported financial results for the fourth quarter and full year 2020.
“2020 was a very challenging year for Altisource. To address our challenges, we focused on aggressively reducing costs and simplifying the organization. We have two strong core businesses – origination and default. 2020 revenue in our origination business grew by 47%(3), excluding our construction risk mitigation business that was impacted by the pandemic, and is forecasted to grow by 60% to $99 million in 2021. Our countercyclical default business was adversely impacted by the pandemic, creating what we believe is a massive backlog of business that we should begin to benefit from at the start of 2022 after the pandemic-related foreclosure moratoriums and forbearance plans expire. We anticipate strong default related revenue growth in 2022 with an acceleration in the second half of 2023 when post-moratorium foreclosure starts convert to foreclosure auctions and REO sales. The 2023 acceleration should position us to grow default related revenue by 120% to 260% compared to our 2021 plan of $110 million assuming delinquency rates are between pre-pandemic and December 2020 levels,” said Chairman and Chief Executive Officer William B. Shepro.
Mr. Shepro further commented, “We believe we have the right solutions to help improve outcomes for our customers and continue the strong growth trajectory in our origination related businesses in 2021 and return to growth in our default related businesses in 2022.”
2020 Highlights(2)
Corporate and Financial:
•Ended 2020 with $58.3 million of cash and cash equivalents
•Ended 2020 with $188.9 million of net debt
•Sold the Company’s remaining 3.5 million Front Yard Residential Corporation (“RESI”) shares for net proceeds of $46.6 million and used the net proceeds to repay a portion of our Senior Secured Term Loan
Business Highlights:
•The Company’s 2020 financial performance was negatively impacted by:
◦Temporary servicer and government COVID-19 related measures to provide financial support to borrowers (i.e., foreclosure and eviction moratoriums and borrower forbearance plans), partially offset by growth in our origination business
◦One of Ocwen Financial Corporation’s (together with its subsidiaries, “Ocwen”) MSR investors directed it to transition field services, title and valuation referrals to that investor’s captive vendors; we believe the transition of these referrals is largely complete(6)
•Service revenue from customers other than Ocwen, New Residential Investment Corp. (“NRZ”) and RESI grew by 9% in 2020 compared to 2019; this reflects 47%(3) growth from our origination business, excluding our construction risk mitigation business that was impacted by the pandemic, partially offset by the negative impact of COVID-19 on our default business
1
•The Company’s customer base continues to develop and grow increasing the potential backlog of default related business which we anticipate will begin to be available to us in 2022 when we forecast that the default market returns to a more normal operating environment
•The Company has a robust unweighted sales pipeline(5) of approximately $220 million
•To address lower revenue in the default business, the Company aggressively reduced cash costs and simplified the organization; cash operating costs (other than outside fees and services, severance and fourth quarter 2020 bonus accrual reversals) were $12 million lower in the fourth quarter 2020 compared to the fourth quarter 2019
2021 and 2022 Outlook
•The midpoint of the Company’s updated 2021 operating plan targets $210 million of service revenue, $54 million of adjusted EBITDA before corporate and common costs and a $10 million adjusted EBITDA loss after corporate and common costs
◦This operating plan reflects the Company’s anticipated reduction in corporate and common costs from approximately $93 million in 2020 to $64 million in 2021, positioning it to improve adjusted EBITDA margins when the Company returns to revenue growth
◦For the first time since 2009, Altisource is forecasting that it will generate a greater percentage of revenue from customers other than Ocwen and NRZ
•Preliminarily, the Company forecasts 2022 revenue of approximately $270 million to $290 million and adjusted EBITDA of approximately $25 million to $30 million
◦The Company anticipates entering 2022 in a strong position based upon the structural changes that it is making to its cost base, momentum in the origination businesses and the 2022 return to growth in the default businesses
•In addition to the usual uncertainty associated with forward looking statements, the current COVID-19 pandemic makes it extremely difficult to predict the future state of the economy and delinquency rates and its potential impact on Altisource
2020 Financial Results
Full Year 2020
•Service revenue of $347.3 million
•Loss before income taxes and non-controlling interests of $(57.7) million
•Adjusted pretax loss attributable to Altisource(4) of $(22.0) million
•Adjusted earnings before interest, tax, depreciation and amortization (“EBITDA”)(4) of $10.2 million
•Net loss attributable to Altisource of $(67.2) million, or $(4.31) per diluted share
•Adjusted net loss attributable to Altisource(4) of $(29.1) million, or $(1.87) per diluted share
Fourth Quarter 2020
•Service revenue of $57.7 million
•Loss before income taxes and non-controlling interests of $(3.7) million
•Adjusted pre-tax loss attributable to Altisource(4) of $(15.0) million
•Adjusted EBITDA(4) of $(7.3) million
•Net loss attributable to Altisource of $(7.2) million, or $(0.46) per diluted share
•Adjusted net loss attributable to Altisource(4) of $(17.2) million, or $(1.10) per diluted share
2020 service revenue of $347.3 million was 44% lower than 2019, primarily from COVID-19 pandemic related foreclosure and eviction moratoriums and borrower forbearance plans, an MSR investor’s instructions to Ocwen to transition field services, title and valuation referrals historically provided to Altisource to the MSR investor’s captive vendors, a higher percentage of a customer’s homes sold at the foreclosure auction (this reduces our REO auction, brokerage, field services and title service revenue) and the 2019 sale, discontinuation and exit from certain businesses, partially offset by an increase(3) in revenue from customers other than Ocwen, NRZ and RESI.
Fourth quarter 2020 service revenue of $57.7 million was 56% lower than the fourth quarter 2019, primarily for the reasons discussed above.
2020 loss before income taxes and non-controlling interests was $(57.7) million compared to $12.4 million in 2019, primarily from the impact of revenue declines discussed above, a $17.8 million gain on the sale of business during 2019 and lower unrealized gains on our investment in RESI of $4.0 million in 2020 compared to $14.4 million in 2019, partially offset by
2
lower outside fees and services from lower referral volumes and lower selling, general and administrative (“SG&A”) expenses, which include the benefits of our cost reduction initiatives, and lower interest expense.
2020 adjusted pretax loss attributable to Altisource(4) of $(22.0) million was 171% lower than 2019, primarily from the impact of revenue declines discussed above, partially offset by lower outside fees and services from lower referral volumes and lower SG&A expenses, which include the benefits of our cost reduction initiatives, and lower interest expense.
Fourth quarter 2020 loss before income taxes and non-controlling interests was $(3.7) million compared to $(8.5) million in the fourth quarter 2019, primarily from higher unrealized gain on our investment in RESI of $16.4 million in the fourth quarter of 2020 compared to an unrealized gain of $2.0 million in the fourth quarter of 2019, lower outside fees and services from lower referral volumes and lower SG&A expenses, which include the benefits of our cost reduction initiatives, partially offset by lower revenue as discussed above.
Fourth quarter 2020 adjusted pretax (loss) income attributable to Altisource(4) of $(15.0) million was 328% lower than the fourth quarter 2019, primarily from the impact of revenue declines discussed above, partially offset by the benefits of our cost reduction initiatives.
2020 adjusted EBITDA(4) of $10.2 million was lower than 2019 adjusted EBITDA(4) of $70.8 million primarily from lower adjusted pretax (loss) income(4) discussed above.
Fourth quarter 2020 adjusted EBITDA(4) of $(7.3) million was lower than fourth quarter 2019 adjusted EBITDA(4) of $15.6 million primarily from lower adjusted pretax (loss) income(4) discussed above.
2020 diluted loss per share was $(4.31) compared to a diluted loss per share of $(19.26) in 2019. Diluted loss per share includes certain non-cash income tax expense items totaling $3.1 million and $311.2 million for 2020 and 2019, respectively. The 2019 items include a full valuation allowance on the Company’s Luxembourg net deferred tax assets, the impact of a change in the Luxembourg income tax rate and adjustments to foreign income tax reserves. Because the Company has cumulative losses in Luxembourg for the past three years, a full valuation allowance on the net deferred tax assets was recognized. The full year non-cash income tax provision of $8.6 million also reflects a change in the Luxembourg statutory income tax rate from 26.0% to 24.9% and adjustments to foreign income tax reserves.
2020 adjusted diluted loss per share(4) was $(1.87) compared to adjusted diluted earnings per share of $1.34 for 2019, primarily from lower adjusted pretax income attributable to Altisource(4) discussed above.
Fourth quarter 2020 diluted loss per share was $(0.46) compared to a diluted loss per share of $(19.66) in the fourth quarter 2019. Fourth quarter 2019 net loss includes certain non-cash income tax expense items totaling $298.9 million. These items include a full valuation allowance on the Company’s Luxembourg net deferred tax assets and adjustments to foreign income tax reserves discussed above.
Fourth quarter 2020 adjusted loss per share(4) was $(1.10) compared to adjusted diluted earnings per share of $0.26 for the fourth quarter 2019, primarily from lower adjusted pretax income attributable to Altisource(4) discussed above.
3
Fourth Quarter and Full Year 2020 Results Compared to Fourth Quarter and Full Year 2019:
| (in thousands, except per share data) | Fourth Quarter 2020 | Fourth Quarter 2019 | % Change | Full Year 2020 | Full Year 2019 | % Change | |||||||||||||||||||||||||||||
| Service revenue | $ | 57,743 | $ | 132,566 | (56) | $ | 347,313 | $ | 621,866 | (44) | |||||||||||||||||||||||||
| (Loss) income from operations | (15,630) | (6,462) | (142) | (44,355) | 18,053 | (346) | |||||||||||||||||||||||||||||
Adjusted operating (loss) income(4) | (10,096) | 11,302 | (189) | (2,707) | 53,397 | (105) | |||||||||||||||||||||||||||||
| (Loss) income before income taxes and non-controlling interests | (3,695) | (8,459) | 56 | (57,706) | 12,439 | N/M | |||||||||||||||||||||||||||||
Pretax (loss) income attributable to Altisource(4) | (3,894) | (8,480) | 54 | (58,547) | 10,327 | N/M | |||||||||||||||||||||||||||||
Adjusted pretax (loss) income attributable to Altisource(4) | (15,032) | 6,584 | (328) | (22,036) | 31,240 | (171) | |||||||||||||||||||||||||||||
Adjusted EBITDA(4) | (7,278) | 15,628 | (147) | 10,243 | 70,800 | (86) | |||||||||||||||||||||||||||||
| Net loss attributable to Altisource | (7,208) | (306,106) | (98) | (67,156) | (307,969) | (78) | |||||||||||||||||||||||||||||
Adjusted net (loss) income attributable to Altisource(4) | (17,197) | 4,071 | N/M | (29,121) | 21,802 | (234) | |||||||||||||||||||||||||||||
| Diluted loss per share | (0.46) | (19.66) | (98) | (4.31) | (19.26) | (78) | |||||||||||||||||||||||||||||
Adjusted diluted (loss) earnings per share(4) | (1.10) | 0.26 | N/M | (1.87) | 1.34 | (240) | |||||||||||||||||||||||||||||
| Cash flows (used in) provided by operating activities | (8,324) | 24,494 | (134) | (22,401) | 46,688 | (148) | |||||||||||||||||||||||||||||
Adjusted cash flows from operating activities(4) | (8,324) | 24,494 | (134) | (22,401) | 13,673 | (264) | |||||||||||||||||||||||||||||
Adjusted cash flows from operating activities less additions to premises and equipment(4) | (8,527) | 23,537 | (136) | (25,106) | 11,512 | (318) | |||||||||||||||||||||||||||||
N/M — not meaningful.
•Fourth quarter and full year 2020 (loss) income from operations includes restructuring charges of $1.1 million and $12.0 million, respectively, compared to $5.0 million and $14.1 million for the fourth quarter and full year 2019, respectively, related to Project Catalyst. Fourth quarter and full year 2020 (loss) income from operations also include $(2.1) million and $(2.7) million, respectively, of sales tax net accruals (reimbursements) compared to $0.3 million for the full year 2019. Fourth quarter and full year 2020 loss from operation include Pointillist losses of $1.9 million and $9.1 million, respectively (no comparable amounts in 2019) and full year 2020 cost saving initiatives of $0.7 million (no comparable amount in the fourth quarter 2020 and full year 2019). The fourth quarter and full year 2019 include a write-off of $5.9 million of goodwill and intangible assets in connection with the wind down of Owners.com (no comparable amounts in 2020). The fourth quarter and full year 2019 (loss) income from operation include a $0.3 million and $17.8 million, respectively, gain on the sale of the Financial Services business (no comparable amounts in 2020). Full year 2019 (loss) income from operations includes a loss on the BRS portfolio sale of $1.8 million, and an other asset write-off from a business exit of $0.2 million (no comparable amounts in 2020).
•Fourth quarter and full year 2020 pretax (loss) income attributable to Altisource(4) include unrealized mark-to-market gains on our equity investment in RESI of $16.4 million and $4.0 million, respectively, compared to the fourth quarter and full year 2019 unrealized mark-to-market gains on our equity investment in RESI of $2.7 million and $14.4 million, respectively.
•Fourth quarter and full year 2020 net (loss) income attributable to Altisource includes $0.7 million and $3.1 million of certain income tax items, respectively to reflect a change in the India statutory tax rate from 34.94% to 25.17% and adjustments to foreign income tax reserves. Fourth quarter and full year 2019 net (loss) income attributable to Altisource includes non-cash income tax provision of $298.9 million and $311.2 million, respectively, to reflect a Luxembourg income tax valuation allowance, a change in the Luxembourg statutory income tax rate from 26.0% to 24.9% and adjustments to foreign income tax reserves.
4
________________________
(1)Increase in the number of mortgage loans that were 90+ days delinquent (including foreclosures) from February 29, 2020 to December 31, 2020 (according to data from a recent Black Knight report).
(2)Applies to 2020 unless otherwise indicated.
(3)Increase excludes prior year revenues from businesses we sold, discontinued, or exited and excludes service revenue from our construction risk management business that was impacted by the pandemic.
(4)This is a non-GAAP measure that is defined and reconciled to the corresponding GAAP measure herein.
(5)The Company’s unweighted sales pipeline represents an estimate of the Company’s pipeline of opportunities as of February 28,2021 and includes opportunities that span from early to late stage.
(6)Altisource believes that the action taken by Ocwen to redirect these service referrals breaches Altisource’s agreement with Ocwen. We have reserved all of our rights with respect to this matter.
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 that relate to, among other things, future events or our future performance or financial condition. These statements may be identified by words such as “anticipate,” “intend,” “expect,” “may,” “could,” “should,” “would,” “plan,” “estimate,” “seek,” “believe,” “potential” or “continue” or the negative of these terms and comparable terminology. Such statements are based on expectations as to the future and are not statements of historical fact. Furthermore, forward-looking statements are not guarantees of future performance and involve a number of assumptions, risks and uncertainties that could cause actual results to differ materially. Important factors that could cause actual results to differ materially from those suggested by the forward-looking statements include, but are not limited to, the risks discussed in Item 1A of Part I “Risk Factors” in our Form 10-K filing with the Securities and Exchange Commission, as the same may be updated from time to time in our Form 10-Q filings. We caution you not to place undue reliance on these forward-looking statements which reflect our view only as of the date of this report. We are under no obligation (and expressly disclaim any obligation) to update or alter any forward-looking statements contained herein to reflect any change in our expectations with regard thereto or change in events, conditions or circumstances on which any such statement is based. The risks and uncertainties to which forward-looking statements are subject include, but are not limited to, risks related to the COVID-19 pandemic, customer concentration, the timing and extent of Ocwen or NRZ directing referrals of services to providers other than Altisource, the use and success of our products and services, our ability to retain existing customers and attract new customers and the potential for changes in our customer relationships, technology disruptions, our compliance with applicable data requirements, our use of third party vendors and contractors, our ability to effectively manage potential conflicts of interest, macro-economic and industry specific conditions, 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, behavior of customers, suppliers and/or competitors, technological developments, governmental regulations, taxes and policies. The financial projections and scenarios contained in this press release are expressly qualified as forward-looking statements and, as with other forward-looking statements, should not be unduly relied upon.
Webcast
Altisource will host a webcast at 8:30 a.m. EST today to discuss our fourth quarter and full year 2020 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 markets we serve. Additional information is available at www.Altisource.com.
5
ALTISOURCE PORTFOLIO SOLUTIONS S.A.
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(in thousands, except per share data)
| Three months ended December 31, | Year ended December 31, | |||||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
| Service revenue | $ | 57,743 | $ | 132,566 | $ | 347,313 | $ | 621,866 | ||||||||||||||||||
| Reimbursable expenses | 1,790 | 7,688 | 16,285 | 24,172 | ||||||||||||||||||||||
| Non-controlling interests | 433 | 434 | 1,949 | 2,613 | ||||||||||||||||||||||
| Total revenue | 59,966 | 140,688 | 365,547 | 648,651 | ||||||||||||||||||||||
| Cost of revenue | 53,625 | 97,917 | 288,909 | 469,084 | ||||||||||||||||||||||
| Reimbursable expenses | 1,790 | 7,688 | 16,285 | 24,172 | ||||||||||||||||||||||
| Gross profit | 4,551 | 35,083 | 60,353 | 155,395 | ||||||||||||||||||||||
| Operating expenses (income): | ||||||||||||||||||||||||||
| Selling, general and administrative expenses | 19,130 | 36,801 | 92,736 | 141,076 | ||||||||||||||||||||||
| Gain on sale of business | — | (256) | — | (17,814) | ||||||||||||||||||||||
| Restructuring charges | 1,051 | 5,000 | 11,972 | 14,080 | ||||||||||||||||||||||
| (Loss) income from operations | (15,630) | (6,462) | (44,355) | 18,053 | ||||||||||||||||||||||
| Other income (expense), net: | ||||||||||||||||||||||||||
| Interest expense | (4,465) | (4,737) | (17,730) | (21,393) | ||||||||||||||||||||||
| Unrealized gain on investment in equity securities | 16,437 | 2,700 | 4,004 | 14,431 | ||||||||||||||||||||||
| Other (expense) income, net | (37) | 40 | 375 | 1,348 | ||||||||||||||||||||||
| Total other income (expense), net | 11,935 | (1,997) | (13,351) | (5,614) | ||||||||||||||||||||||
(Loss) income before income taxes and non-controlling interests | (3,695) | (8,459) | (57,706) | 12,439 | ||||||||||||||||||||||
| Income tax provision | (3,314) | (297,626) | (8,609) | (318,296) | ||||||||||||||||||||||
| Net loss | (7,009) | (306,085) | (66,315) | (305,857) | ||||||||||||||||||||||
Net income attributable to non-controlling interests | (199) | (21) | (841) | (2,112) | ||||||||||||||||||||||
| Net loss attributable to Altisource | $ | (7,208) | $ | (306,106) | $ | (67,156) | $ | (307,969) | ||||||||||||||||||
| Loss per share: | ||||||||||||||||||||||||||
| Basic | $ | (0.46) | $ | (19.66) | $ | (4.31) | $ | (19.26) | ||||||||||||||||||
| Diluted | $ | (0.46) | $ | (19.66) | $ | (4.31) | $ | (19.26) | ||||||||||||||||||
| Weighted average shares outstanding: | ||||||||||||||||||||||||||
| Basic | 15,657 | 15,568 | 15,598 | 15,991 | ||||||||||||||||||||||
| Diluted | 15,657 | 15,568 | 15,598 | 15,991 | ||||||||||||||||||||||
| Comprehensive loss: | ||||||||||||||||||||||||||
| Comprehensive loss, net of tax | (7,009) | (306,085) | (66,315) | (305,857) | ||||||||||||||||||||||
| Comprehensive income attributable to non-controlling interests | (199) | (21) | (841) | (2,112) | ||||||||||||||||||||||
| Comprehensive loss attributable to Altisource | $ | (7,208) | $ | (306,106) | $ | (67,156) | $ | (307,969) | ||||||||||||||||||
6
ALTISOURCE PORTFOLIO SOLUTIONS S.A.
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)
| December 31, | |||||||||||
| 2020 | 2019 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 58,263 | $ | 82,741 | |||||||
| Accounts receivable, net | 22,413 | 43,615 | |||||||||
| Prepaid expenses and other current assets | 19,479 | 15,214 | |||||||||
| Investment in equity securities | — | 42,618 | |||||||||
| Total current assets | 100,155 | 184,188 | |||||||||
| Premises and equipment, net | 11,894 | 24,526 | |||||||||
| Right-of-use assets under operating leases | 18,213 | 29,074 | |||||||||
| Goodwill | 73,849 | 73,849 | |||||||||
| Intangible assets, net | 46,326 | 61,046 | |||||||||
| Deferred tax assets, net | 5,398 | 10,763 | |||||||||
| Other assets | 9,850 | 10,810 | |||||||||
| Total assets | $ | 265,685 | $ | 394,256 | |||||||
| LIABILITIES AND EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable and accrued expenses | $ | 56,779 | $ | 67,671 | |||||||
| Deferred revenue | 5,461 | 5,183 | |||||||||
| Other current liabilities | 9,305 | 14,724 | |||||||||
| Total current liabilities | 71,545 | 87,578 | |||||||||
| Long-term debt | 242,656 | 287,882 | |||||||||
| Deferred tax liabilities, net | 8,801 | 9,137 | |||||||||
| Other non-current liabilities | 25,239 | 31,016 | |||||||||
| Commitments, contingencies and regulatory matters | |||||||||||
| Equity (deficit): | |||||||||||
| Common stock ($1.00 par value; 100.000 shares authorized, 25,413 issued and 15,664 outstanding as of December 31, 2020; 15,454 outstanding as of December 31, 2019) | 25,413 | 25,413 | |||||||||
| Additional paid-in capital | 141,473 | 133,669 | |||||||||
| Retained earnings | 190,383 | 272,026 | |||||||||
| Treasury stock, at cost (9,749 shares as of December 31, 2020 and 9,959 shares as of December 31, 2019) | (441,034) | (453,934) | |||||||||
| Altisource deficit | (83,765) | (22,826) | |||||||||
| Non-controlling interests | 1,209 | 1,469 | |||||||||
| Total deficit | (82,556) | (21,357) | |||||||||
| Total liabilities and deficit | $ | 265,685 | $ | 394,256 | |||||||
7
ALTISOURCE PORTFOLIO SOLUTIONS S.A.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
| For the years ended December 31, | |||||||||||
| 2020 | 2019 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net loss | $ | (66,315) | $ | (305,857) | |||||||
| Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | |||||||||||
| Depreciation and amortization | 14,890 | 18,509 | |||||||||
| Amortization of right-of-use assets under operating leases | 10,245 | 11,769 | |||||||||
| Amortization of intangible assets | 14,720 | 19,021 | |||||||||
| Unrealized gain on investment in equity securities | (4,004) | (14,431) | |||||||||
| Goodwill and intangible assets write-off from business exits | — | 5,900 | |||||||||
| Share-based compensation expense | 7,804 | 11,874 | |||||||||
| Bad debt expense | 2,229 | 720 | |||||||||
| Amortization of debt discount | 666 | 666 | |||||||||
| Amortization of debt issuance costs | 730 | 736 | |||||||||
| Deferred income taxes | 5,033 | 307,339 | |||||||||
| Loss on disposal of fixed assets | 461 | 750 | |||||||||
| Gain on sale of business | — | (17,814) | |||||||||
| Changes in operating assets and liabilities (excludes effect of sale of business): | |||||||||||
| Accounts receivable | 14,973 | (12,207) | |||||||||
| Short-term investments in real estate | — | 39,873 | |||||||||
| Prepaid expenses and other current assets | (4,140) | 13,628 | |||||||||
| Other assets | 947 | (132) | |||||||||
| Accounts payable and accrued expenses | (10,338) | (16,257) | |||||||||
| Current and non-current operating lease liabilities | (10,599) | (12,738) | |||||||||
| Other current and non-current liabilities | 297 | (4,661) | |||||||||
| Net cash (used in) provided by operating activities | (22,401) | 46,688 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Additions to premises and equipment | (2,705) | (2,161) | |||||||||
| Proceeds from the sale of businesses | 3,307 | 38,632 | |||||||||
| Proceeds received from sale of equity securities | 46,622 | 7,994 | |||||||||
| Other investing activities | — | 422 | |||||||||
| Net cash provided by investing activities | 47,224 | 44,887 | |||||||||
| Cash flows from financing activities: | |||||||||||
| Repayments and repurchases of long-term debt | (46,622) | (44,996) | |||||||||
| Proceeds from stock option exercises | — | 400 | |||||||||
| Purchase of treasury shares | — | (19,995) | |||||||||
| Distributions to non-controlling interests | (1,101) | (2,752) | |||||||||
| Payments of tax withholding on issuance of restricted share units and restricted shares | (1,587) | (1,695) | |||||||||
| Net cash used in financing activities | (49,310) | (69,038) | |||||||||
| Net (decrease) increase in cash, cash equivalents and restricted cash | (24,487) | 22,537 | |||||||||
| Cash, cash equivalents and restricted cash at the beginning of the period | 86,583 | 64,046 | |||||||||
| Cash, cash equivalents and restricted cash at the end of the period | $ | 62,096 | $ | 86,583 | |||||||
| Supplemental cash flow information: | |||||||||||
| Interest paid | $ | 15,697 | $ | 20,856 | |||||||
| Income taxes paid, net | 2,061 | 2,688 | |||||||||
| Acquisition of right-of-use assets with operating lease liabilities | 1,075 | 13,775 | |||||||||
| Reduction of right-of-use assets from operating lease modifications or reassessments | (1,691) | (5,844) | |||||||||
| Non-cash investing and financing activities: | |||||||||||
| Net increase (decrease) in payables for purchases of premises and equipment | $ | 139 | $ | (101) | |||||||
8
ALTISOURCE PORTFOLIO SOLUTIONS S.A.
NON-GAAP MEASURES
(in thousands, except per share data)
(unaudited)
Adjusted operating (loss) income, pretax (loss) income attributable to Altisource, adjusted pretax (loss) income attributable to Altisource, adjusted net (loss) income attributable to Altisource, adjusted diluted (loss) earnings per share, adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”), adjusted cash flows from operating activities, adjusted cash flows from operating activities less additions to premises and equipment and net debt less investment in equity 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 (loss) income from operations, (loss) income before income taxes and non-controlling interests, net loss attributable to Altisource, diluted loss 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 expense and/or depreciation expense, financing expense and income taxes, as well as the effect of more significant non-operational items from earnings, cash flows from operating activities and long-term debt net of cash on-hand and investment in equity 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-operational 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 (loss) income is calculated by removing intangible asset amortization expense, share-based compensation expense, restructuring charges, Pointillist losses, third quarter 2020 cost saving initiatives, loss on BRS portfolio sale, gain on sale of business, sales tax net accrual (reimbursement) and goodwill and intangible and other assets write-off from business exits from (loss) income from operations. Pretax (loss) income attributable to Altisource is calculated by removing non-controlling interests from (loss) income before income taxes and non-controlling interests. Adjusted pretax (loss) income attributable to Altisource is calculated by removing non-controlling interests, intangible asset amortization expense, share-based compensation expense, restructuring charges, Pointillist losses, unrealized gain on investment in equity securities, third quarter 2020 cost saving initiatives, loss on BRS portfolio sale, gain on sale of business, sales tax net accrual (reimbursement) and goodwill and intangible and other assets write-off from business exits from (loss) income before income taxes and non-controlling interests. Adjusted net (loss) income attributable to Altisource is calculated by removing intangible asset amortization expense (net of tax), share-based compensation expense (net of tax), restructuring charges (net of tax), Pointillist losses (net of tax), unrealized gain on investment in equity securities (net of tax), third quarter 2020 cost saving initiatives (net of tax), loss on BRS portfolio sale (net of tax), gain on sale of business (net of tax), sales tax net accrual (reimbursement) (net of tax), goodwill and intangible and other assets write-off from business exits (net of tax) and certain income tax items relating to adjustments to foreign income tax reserves, the Luxembourg deferred tax asset including an increase in the valuation allowance in 2019, an income tax rate changes in Luxembourg, India and the United States, from net loss attributable to Altisource. Adjusted diluted (loss) earnings per share is calculated by dividing net loss attributable to Altisource after removing intangible asset amortization expense (net of tax), share-based compensation expense (net of tax), restructuring charges (net of tax), Pointillist losses (net of tax), unrealized gain on investment in equity securities (net of tax), third quarter 2020 cost saving initiatives (net of tax), loss on BRS portfolio sale (net of tax), gain on sale of business (net of tax), sales tax net accrual (reimbursement) (net of tax), goodwill and intangible and other assets write-off from business exits (net of tax) and certain income tax related items described above by the weighted average number of diluted shares. Adjusted EBITDA is calculated by removing the income tax provision, interest expense (net of interest income), depreciation and amortization, intangible asset amortization expense, share-based compensation expense, restructuring charges, Pointillist losses, unrealized gain on investment in equity securities, third quarter 2020 cost saving initiatives, loss on BRS portfolio sale, gain on sale of business, sales tax accrual (reimbursement),and goodwill and intangible and other assets write-off from business exits from net loss attributable to Altisource. Adjusted cash flows from operating activities is calculated by removing the decrease in short-term investments in real estate and payment of sales tax accrual from cash flows from operating activities. Adjusted cash flows from operating activities less additions to premises and equipment is calculated by removing the decrease in short-term investments in real estate, payment of sales tax accrual and additions to premises and equipment from cash flows from operating activities.
9
ALTISOURCE PORTFOLIO SOLUTIONS S.A.
NON-GAAP MEASURES
(in thousands, except per share data)
(unaudited)
Net debt less investment in equity securities is calculated as long-term debt, including current portion, minus cash and cash equivalents and investment in equity securities.
10
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 December 31, | Year ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (Loss) income from operations | $ | (15,630) | $ | (6,462) | $ | (44,355) | $ | 18,053 | |||||||||||||||
| Intangible asset amortization expense | 3,376 | 3,532 | 14,720 | 19,021 | |||||||||||||||||||
| Share-based compensation expense | 1,248 | 3,590 | 7,804 | 11,874 | |||||||||||||||||||
| Restructuring charges | 1,051 | 5,000 | 11,972 | 14,080 | |||||||||||||||||||
| Pointillist losses | 1,918 | — | 9,132 | — | |||||||||||||||||||
| Third quarter 2020 cost savings initiatives | — | — | 697 | — | |||||||||||||||||||
| Loss on BRS portfolio sale | — | — | — | 1,770 | |||||||||||||||||||
| Gain on sale of business | — | (256) | — | (17,814) | |||||||||||||||||||
| Sales tax net accrual (reimbursement) | (2,059) | — | (2,677) | 311 | |||||||||||||||||||
Goodwill and intangible and other assets write-off from business exits | — | 5,898 | — | 6,102 | |||||||||||||||||||
| Adjusted operating (loss) income | $ | (10,096) | $ | 11,302 | $ | (2,707) | $ | 53,397 | |||||||||||||||
| (Loss) income before income taxes and non-controlling interests | $ | (3,695) | $ | (8,459) | $ | (57,706) | $ | 12,439 | |||||||||||||||
| Non-controlling interest | (199) | (21) | (841) | (2,112) | |||||||||||||||||||
| Pretax (loss) income attributable to Altisource | (3,894) | (8,480) | (58,547) | 10,327 | |||||||||||||||||||
| Intangible asset amortization expense | 3,376 | 3,532 | 14,720 | 19,021 | |||||||||||||||||||
| Share-based compensation expense | 1,248 | 3,590 | 7,804 | 11,874 | |||||||||||||||||||
| Restructuring charges | 1,051 | 5,000 | 11,972 | 14,080 | |||||||||||||||||||
| Pointillist losses | 1,683 | — | 7,999 | — | |||||||||||||||||||
| Unrealized gain on investment in equity securities | (16,437) | (2,700) | (4,004) | (14,431) | |||||||||||||||||||
| Third quarter 2020 cost savings initiatives | — | — | 697 | — | |||||||||||||||||||
| Loss on BRS portfolio sale | — | — | — | 1,770 | |||||||||||||||||||
| Gain on sale of business | — | (256) | — | (17,814) | |||||||||||||||||||
| Sales tax net accrual (reimbursement) | (2,059) | — | (2,677) | 311 | |||||||||||||||||||
Goodwill and intangible and other assets write-off from business exits | — | 5,898 | — | 6,102 | |||||||||||||||||||
| Adjusted pretax (loss) income attributable to Altisource | $ | (15,032) | $ | 6,584 | $ | (22,036) | $ | 31,240 | |||||||||||||||
| Net loss attributable to Altisource | $ | (7,208) | $ | (306,106) | $ | (67,156) | $ | (307,969) | |||||||||||||||
Intangible asset amortization expense, net of tax | 3,372 | 2,651 | 14,650 | 14,277 | |||||||||||||||||||
Share-based compensation expense, net of tax | 1,047 | 2,695 | 6,939 | 8,913 | |||||||||||||||||||
Restructuring charges, net of tax | 820 | 3,794 | 10,586 | 10,666 | |||||||||||||||||||
| Pointillist losses, net of tax | 2,598 | — | 8,914 | — | |||||||||||||||||||
| Unrealized gain on investment in equity securities, net of tax | (16,437) | (2,027) | (4,004) | (10,832) | |||||||||||||||||||
| Third quarter 2020 cost savings initiatives, net of tax | — | — | 565 | — | |||||||||||||||||||
Loss on BRS portfolio sale, net of tax | — | — | — | 1,405 | |||||||||||||||||||
| Gain on sale of business, net of tax | — | (213) | — | (10,642) | |||||||||||||||||||
| Sales tax net accrual (reimbursement), net of tax | (2,059) | — | (2,677) | 233 | |||||||||||||||||||
| Goodwill and intangible and other assets write-off from business exits, net of tax | — | 4,427 | — | 4,578 | |||||||||||||||||||
Certain income tax related items, net | 670 | 298,850 | 3,062 | 311,173 | |||||||||||||||||||
| Adjusted net (loss) income attributable to Altisource | $ | (17,197) | $ | 4,071 | $ | (29,121) | $ | 21,802 | |||||||||||||||
11
ALTISOURCE PORTFOLIO SOLUTIONS S.A.
NON-GAAP MEASURES
(in thousands, except per share data)
(unaudited)
| Three months ended December 31, | Year ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Diluted loss per share | $ | (0.46) | $ | (19.66) | $ | (4.31) | $ | (19.26) | |||||||||||||||
| Impact of using diluted share count instead of basic share count for a loss per share | — | 0.35 | — | 0.34 | |||||||||||||||||||
Intangible asset amortization expense, net of tax, per diluted share | 0.22 | 0.17 | 0.94 | 0.88 | |||||||||||||||||||
Share-based compensation expense, net of tax, per diluted share | 0.07 | 0.17 | 0.44 | 0.55 | |||||||||||||||||||
Restructuring charges, net of tax, per diluted share | 0.05 | 0.24 | 0.68 | 0.66 | |||||||||||||||||||
| Pointillist losses, net of tax, per diluted share | 0.17 | — | 0.57 | — | |||||||||||||||||||
| Unrealized gain on investment in equity securities, net of tax, per diluted share | (1.05) | (0.13) | (0.26) | (0.67) | |||||||||||||||||||
| Third quarter 2020 cost savings initiatives, net of tax, per diluted share | — | — | 0.04 | — | |||||||||||||||||||
Loss on BRS portfolio sale, net of tax, per diluted share | — | — | — | 0.09 | |||||||||||||||||||
| Gain on sale of business, net of tax, per diluted share | — | (0.01) | — | (0.65) | |||||||||||||||||||
| Sales tax net accrual (reimbursement) net of tax, per diluted share | (0.13) | — | (0.17) | 0.01 | |||||||||||||||||||
Goodwill and intangible and other assets write-off from business exits, net of tax, per diluted share | — | 0.28 | — | 0.28 | |||||||||||||||||||
Certain income tax related items, net, per diluted share | 0.04 | 18.85 | 0.20 | 19.12 | |||||||||||||||||||
| Adjusted diluted (loss) earnings per share | $ | (1.10) | $ | 0.26 | $ | (1.87) | $ | 1.34 | |||||||||||||||
| Net loss attributable to Altisource | $ | (7,208) | $ | (306,106) | $ | (67,156) | $ | (307,969) | |||||||||||||||
| Income tax provision | 3,314 | 297,626 | 8,609 | 318,296 | |||||||||||||||||||
Interest expense (net of interest income) | 4,456 | 4,731 | 17,616 | 21,051 | |||||||||||||||||||
| Depreciation and amortization | 3,369 | 4,313 | 14,890 | 18,509 | |||||||||||||||||||
| Intangible asset amortization expense | 3,376 | 3,532 | 14,720 | 19,021 | |||||||||||||||||||
| Share-based compensation expense | 1,248 | 3,590 | 7,804 | 11,874 | |||||||||||||||||||
| Restructuring charges | 1,051 | 5,000 | 11,972 | 14,080 | |||||||||||||||||||
| Pointillist losses | 1,612 | — | 7,772 | — | |||||||||||||||||||
| Unrealized gain on investment in equity securities | (16,437) | (2,700) | (4,004) | (14,431) | |||||||||||||||||||
| Third quarter 2020 cost savings initiatives | — | — | 697 | — | |||||||||||||||||||
| Loss on BRS portfolio sale | — | — | — | 1,770 | |||||||||||||||||||
| Gain on sale of business | — | (256) | — | (17,814) | |||||||||||||||||||
| Sales tax net accrual (reimbursement) | (2,059) | — | (2,677) | 311 | |||||||||||||||||||
Goodwill and intangible and other assets write-off from business exits | — | 5,898 | — | 6,102 | |||||||||||||||||||
| Adjusted EBITDA | $ | (7,278) | $ | 15,628 | $ | 10,243 | $ | 70,800 | |||||||||||||||
| Calculation of the impact of intangible asset amortization expense, net of tax | |||||||||||||||||||||||
| Intangible asset amortization expense | $ | 3,376 | $ | 3,532 | $ | 14,720 | $ | 19,021 | |||||||||||||||
| Tax benefit from intangible asset amortization | (4) | (881) | (70) | (4,744) | |||||||||||||||||||
Intangible asset amortization expense, net of tax | 3,372 | 2,651 | 14,650 | 14,277 | |||||||||||||||||||
| Diluted share count | 15,657 | 15,850 | 15,598 | 16,277 | |||||||||||||||||||
Intangible asset amortization expense, net of tax, per diluted share | $ | 0.22 | $ | 0.17 | $ | 0.94 | $ | 0.88 | |||||||||||||||
12
ALTISOURCE PORTFOLIO SOLUTIONS S.A.
NON-GAAP MEASURES
(in thousands, except per share data)
(unaudited)
| Three months ended December 31, | Year ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Calculation of the impact of share-based compensation expense, net of tax | |||||||||||||||||||||||
| Share-based compensation expense | $ | 1,248 | $ | 3,590 | $ | 7,804 | $ | 11,874 | |||||||||||||||
| Tax benefit from share-based compensation expense | (201) | (895) | (865) | (2,961) | |||||||||||||||||||
Share-based compensation expense, net of tax | 1,047 | 2,695 | 6,939 | 8,913 | |||||||||||||||||||
| Diluted share count | 15,657 | 15,850 | 15,598 | 16,277 | |||||||||||||||||||
Share-based compensation expense, net of tax, per diluted share | $ | 0.07 | $ | 0.17 | $ | 0.44 | $ | 0.55 | |||||||||||||||
| Calculation of the impact of restructuring charges, net of tax | |||||||||||||||||||||||
| Restructuring charges | $ | 1,051 | $ | 5,000 | $ | 11,972 | $ | 14,080 | |||||||||||||||
| Tax benefit from restructuring charges | (231) | (1,206) | (1,386) | (3,414) | |||||||||||||||||||
Restructuring charges, net of tax | 820 | 3,794 | 10,586 | 10,666 | |||||||||||||||||||
| Diluted share count | 15,657 | 15,850 | 15,598 | 16,277 | |||||||||||||||||||
Restructuring charges, net of tax, per diluted share | $ | 0.05 | $ | 0.24 | $ | 0.68 | $ | 0.66 | |||||||||||||||
| Calculation of the impact of Pointillist losses, net of tax | |||||||||||||||||||||||
| Pointillist losses | $ | 1,683 | $ | — | $ | 7,999 | $ | — | |||||||||||||||
| Tax provision from Pointillist losses | 915 | — | 915 | — | |||||||||||||||||||
| Pointillist losses, net of tax | 2,598 | — | 8,914 | — | |||||||||||||||||||
| Diluted share count | 15,657 | 15,850 | 15,598 | 16,277 | |||||||||||||||||||
| Pointillist losses, net of tax, per diluted share | $ | 0.17 | $ | — | $ | 0.57 | $ | — | |||||||||||||||
| Calculation of the impact of the unrealized gain on investment in equity securities, net of tax | |||||||||||||||||||||||
| Unrealized gain on investment in equity securities | $ | (16,437) | $ | (2,700) | $ | (4,004) | $ | (14,431) | |||||||||||||||
| Tax provision from the unrealized gain on investment in equity securities | — | 673 | — | 3,599 | |||||||||||||||||||
| Unrealized gain on investment in equity securities, net of tax | (16,437) | (2,027) | (4,004) | (10,832) | |||||||||||||||||||
| Diluted share count | 15,657 | 15,850 | 15,598 | 16,277 | |||||||||||||||||||
| Unrealized gain on investment in equity securities, net of tax, per diluted share | $ | (1.05) | $ | (0.13) | $ | (0.26) | $ | (0.67) | |||||||||||||||
| Calculation of the impact of third quarter 2020 cost savings initiatives, net of tax | |||||||||||||||||||||||
| Third quarter 2020 cost savings initiatives | $ | — | $ | — | $ | 697 | $ | — | |||||||||||||||
| Tax benefit from third quarter 2020 cost savings initiatives | — | — | (132) | — | |||||||||||||||||||
| Third quarter 2020 cost savings initiatives, net of tax | — | — | 565 | — | |||||||||||||||||||
| Diluted share count | 15,657 | 15,850 | 15,598 | 16,277 | |||||||||||||||||||
| Third quarter 2020 cost savings initiatives, net of tax, per diluted share | $ | — | $ | — | $ | 0.04 | $ | — | |||||||||||||||
| Calculation of the impact of loss on BRS portfolio sale, net of tax | |||||||||||||||||||||||
| Loss on BRS portfolio sale | $ | — | $ | — | $ | — | $ | 1,770 | |||||||||||||||
| Tax benefit from loss on BRS portfolio sale | — | — | — | (365) | |||||||||||||||||||
Loss on BRS portfolio sale, net of tax | — | — | — | 1,405 | |||||||||||||||||||
| Diluted share count | 15,657 | 15,850 | 15,598 | 16,277 | |||||||||||||||||||
Loss on BRS portfolio sale, net of tax, per diluted share | $ | — | $ | — | $ | — | $ | 0.09 | |||||||||||||||
13
ALTISOURCE PORTFOLIO SOLUTIONS S.A.
NON-GAAP MEASURES
(in thousands, except per share data)
(unaudited)
| Three months ended December 31, | Year ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Calculation of the impact of gain on sale of business, net of tax | |||||||||||||||||||||||
| Gain on sale of business | $ | — | $ | (256) | $ | — | $ | (17,814) | |||||||||||||||
| Tax provision from gain on sale of business | — | 43 | — | 7,172 | |||||||||||||||||||
| Gain on sale of business, net of tax | — | (213) | — | (10,642) | |||||||||||||||||||
| Diluted share count | 15,657 | 15,850 | 15,598 | 16,277 | |||||||||||||||||||
| Gain on sale of business, net of tax, per diluted share | $ | — | $ | (0.01) | $ | — | $ | (0.65) | |||||||||||||||
| Calculation of the impact of sales tax net accrual (reimbursement), net of tax | |||||||||||||||||||||||
| Sales tax net accrual (reimbursement) | $ | (2,059) | $ | — | $ | (2,677) | $ | 311 | |||||||||||||||
| Tax benefit from sales tax net accrual (reimbursement) | — | — | — | (78) | |||||||||||||||||||
| Sales tax net accrual (reimbursement), net of tax | (2,059) | — | (2,677) | 233 | |||||||||||||||||||
| Diluted share count | 15,657 | 15,850 | 15,598 | 16,277 | |||||||||||||||||||
| Sales tax net accrual (reimbursement) net of tax, per diluted share | $ | (0.13) | $ | — | $ | (0.17) | $ | 0.01 | |||||||||||||||
| Calculation of the impact of goodwill and intangible and other assets write-off from business exits, net of tax | |||||||||||||||||||||||
Goodwill and intangible and other assets write-off from business exits | $ | — | $ | 5,898 | $ | — | $ | 6,102 | |||||||||||||||
| Tax benefit from goodwill and intangible and other assets write-off from business exits | — | (1,471) | — | (1,524) | |||||||||||||||||||
| Goodwill and intangible and other assets write-off from business exits, net of tax | — | 4,427 | — | 4,578 | |||||||||||||||||||
| Diluted share count | 15,657 | 15,850 | 15,598 | 16,277 | |||||||||||||||||||
Goodwill and intangible and other assets write-off from business exits, net of tax, per diluted share | $ | — | $ | 0.28 | $ | — | $ | 0.28 | |||||||||||||||
| Certain income tax related items resulting from: | |||||||||||||||||||||||
| Luxembourg deferred tax valuation allowance and Luxembourg subsidiaries merger, net | $ | — | $ | 291,484 | $ | — | $ | 291,484 | |||||||||||||||
| Income tax rate changes | — | 1,717 | 1,384 | 14,040 | |||||||||||||||||||
| Foreign income tax reserves | 670 | 5,649 | 1,678 | 5,649 | |||||||||||||||||||
Certain income tax related items, net | 670 | 298,850 | 3,062 | 311,173 | |||||||||||||||||||
| Diluted share count | 15,657 | 15,850 | 15,598 | 16,277 | |||||||||||||||||||
Certain income tax related items, net, per diluted share | $ | 0.04 | $ | 18.85 | $ | 0.20 | $ | 19.12 | |||||||||||||||
| Cash flows (used in) provided by operating activities | $ | (8,324) | $ | 24,494 | $ | (22,401) | $ | 46,688 | |||||||||||||||
| Decrease in short-term investments in real estate | — | — | — | (39,873) | |||||||||||||||||||
Payment of sales tax accrual | — | — | — | 6,858 | |||||||||||||||||||
| Adjusted cash flows from operating activities | (8,324) | 24,494 | (22,401) | 13,673 | |||||||||||||||||||
| Less: additions to premises and equipment | (203) | (957) | (2,705) | (2,161) | |||||||||||||||||||
| Adjusted cash flows from operating activities less additions to premises and equipment | $ | (8,527) | $ | 23,537 | $ | (25,106) | $ | 11,512 | |||||||||||||||
| December 31, 2020 | December 31, 2019 | ||||||||||
| Senior secured term loan | $ | 247,204 | $ | 293,826 | |||||||
Less: Cash and cash equivalents | (58,263) | (82,741) | |||||||||
Less: Investment in equity securities | — | (42,618) | |||||||||
Net debt less investment in equity securities | $ | 188,941 | $ | 168,467 | |||||||
Note: Amounts may not add to the total due to rounding.
14