black knight financial services, inc.s2.q4cdn.com/723338038/files/doc_presentations/2017/feb/... ·...

27
TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2016 Black Knight Financial Technology Solutions, LLC. All Rights Reserved. Black Knight Financial Services, Inc. February 2017

Upload: others

Post on 03-Feb-2021

7 views

Category:

Documents


0 download

TRANSCRIPT

  • 1 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2016 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Black Knight Financial Services, Inc.

    February 2017

  • 2 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Disclaimer

    Forward-Looking Statements

    This presentation contains forward-looking statements that involve a number of risks and uncertainties. Statements that are not historical facts, including

    statements regarding expectations, hopes, intentions or strategies regarding the future are forward -looking statements. Forward-looking statements are based on

    Black Knight management's beliefs, as well as assumptions made by, and information currently available to, them. Because such statements are based on

    expectations as to future financial and operating results and are not statements of fact, actual results may differ materially from those projected. Black Knight

    undertakes no obligation to update any forward-looking statements, whether as a result of new information, future events or othe rwise. The risks and uncertainties

    that forward-looking statements are subject to include, but are not l imited to: our ability to successfully achieve the conditio ns to and consummate the tax-free spin-

    off of Black Knight from Fidelity National Financial, Inc.; electronic security breaches against our information systems; our ability to maintain and grow our

    relationships with our customers; changes to the laws, rules and regulations that impact our and our customers’ businesses; o ur ability to adapt our services to

    changes in technology or the marketplace; the impact of any potential defects, development delays, installation difficulties or system failures on our business and

    reputation; changes in general economic, business, regulatory and political conditions, particularly as they affect the mortg age industry; risks associated with the

    availability of data; the effects of our substantial leverage on our ability to make acquisitions and invest in our business; risks associated with our structure and

    status as a “controlled company;” our ability to successfully integrate strategic acquisitions; and other risks and uncertain ties detailed in the “Statement Regarding

    Forward-Looking Information,” “Risk Factors” and other sections of our Annual Report on Form 10 -K and other fi l ings with the Securities and Exchange

    Commission.

    Non-GAAP Financial Measures

    This presentation contains non-GAAP financial information, including Adjusted Revenues, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Earnings, Pro

    Forma Adjusted Net Earnings and Adjusted Net Earnings Per Share. These are important financial performance measures for Black Knight, but are not financial

    measures as defined by generally accepted accounting principles (“GAAP”). The presentation of this financial information is n ot intended to be considered in

    isolation of or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP . Black Knight uses these non-GAAP

    financial performance measures for financial and operational decision making and as a means to evaluate period -to-period comparisons. Black Knight believes

    they provide useful information about operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater

    transparency with respect to key metrics used by management in its financial and operational decision making, including determining a portion of executive

    compensation. Black Knight also presents these non-GAAP financial performance measures because it believes investors, analysts and rating agencies consider

    them useful in measuring Black Knight’s ability to meet its debt service obligations. By disclosing these non -GAAP financial performance measures, Black Knight

    believes it creates for investors a greater understanding of, and an enhanced level of transparency into, the means by which the management of Black Knight

    operates the company. These non-GAAP financial measures are not measures presented in accordance with GAAP, and Black Knight’s u se of these terms may

    vary from that of others in Black Knight’s industry. These non -GAAP financial measures should not be considered as an alternative to net earnings, operating

    income, revenues, cash provided by operating activities or any other measures derived in accordance with GAAP as measures of operating performance or

    l iquidity. Black Knight has not provided a reconciliation of forward-looking Adjusted Net Earnings Per Share and Adjusted EBITDA growth to the most directly

    comparable GAAP financial measures, due primarily to variability and difficulty in making accurate forecasts and projections of non-operating matters that may

    arise, as not all of the information necessary for a quantitative reconciliation is available to Black Knight without unreaso nable effort. See the Appendix for further

    information.

  • 3 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Company Overview

  • 4 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Our Mission

    To be the PREMIER BRAND for technology

    in the mortgage industry, known for

    PRODUCT EXCELLENCE; and to deliver

    INNOVATIVE, SEAMLESSLY INTEGRATED

    PRODUCTS with SUPERIOR CAPABILITIES,

    FUNCTIONALITY and SUPPORT that enable

    our clients to:

    Realize greater efficiencies and drive

    improved financial performance

    Better manage and mitigate risk

  • 5 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Black Knight Financial Services Overview

    2016 Adjusted Revenues: $1,033M(2)

    Servicing Technology

    $689M

    Origination Technology

    $166M

    Data & Analytics

    $178M

    Specialty

    Servicing

    Core

    Servicing

    67%

    16%

    17%

    Percent of all first mortgages

    processed using our servicing technology(1)

    Significant presence in top 25 U.S.

    mortgage servicers and originators

    Percent of U.S. population included

    in Black Knight data

    ~61%

    TOP 25

    99.99%

    Top provider of integrated

    technology, data and analytics to the U.S. mortgage industry

    (1) As of December 31, 2016 (2) See Appendix for non-GAAP reconciliations

  • 6 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    KEY MILESTONES FINANCIAL PERFORMANCE

    Continued strong business momentum

    Delivering on growth initiatives with new wins

    Signed 3rd largest mortgage servicer in the U.S. and two of the top

    50 lenders

    Strengthened product portfolio with new innovative solutions and

    two strategic acquisitions

    LoanSphere Data Hub, loss mitigation and claims servicing

    Acquired eLynx in May; supports full e-mortgage origination

    process

    Acquired Motivity Solutions in June; expands real-time business

    intelligence and analytics capabilities

    Significant deleveraging since the IPO (4.8x at IPO vs. 3.1x at

    12/31/16)(1)

    Adj. Revenue Growth

    YoY

    Adj. EBITDA Growth

    Adj. EBITDA

    Margin

    Adj. Net Earnings

    Growth YoY

    2016(2)

    10%

    12%

    16%

    +80bps

    Significant Momentum Since IPO

    (1) Reflects net leverage (2) The period prior to the IPO is on a pro forma basis. See Appendix for non-GAAP reconciliations.

  • 7 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Unique and Compelling Business Model

    Hosted SaaS solutions Economies of scale benefits

    Long-term contracts Significant and predictable

    recurring revenue

    Volume-based pricing with minimums; annual COLA

    Embedded volume and pricing growth

    Mission critical technology solutions and products

    Deep, long-term relationships

    CHARACTERISTICS BENEFITS

  • 8 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Historically: Fragmented Industry; Multiple Technology Vendors

  • 9 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Black Knight Delivers Technology, Data and Analytics

    Across the Loan Lifecycle

    Broadest and most complete

    product offering versus any

    of our competitors

  • 10 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Servicing Technology

    BUSINESS OVERVIEW

    Proven, reliable and comprehensive technology solutions that

    support all aspects of servicing and default – from loan boarding to disposition

    Black Knight technologies help servicers improve quality, reduce

    cost and help mitigate risk

    MSP, the industry’s leading servicing platform, is augmented by

    LoanSphere, a workflow and business process automation platform

    KEY TRENDS

    Heightened regulatory environment is pushing servicers to industry-

    standard technology and scalable solutions through workflow and rules-based technology

    2016 Adjusted Segment Revenues: $689 million (67% of total)(1)

    (1) Adjusted Revenues for the Technology segment are presented in conformity with Accounting Standards Codification 280, Segment Reporting; therefore, it is considered a GAAP financial measure.

  • 11 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Origination Technology

    BUSINESS OVERVIEW

    Loan Origination Systems automate and facilitate the origination or

    acquisition of mortgage loans

    Empower supports retail and wholesale loan originations

    LendingSpace supports correspondent loan originations

    Exchange is a large, interconnected platform of real estate parties

    that allows lenders and service providers to connect and do business electronically

    Closing Insight suite helps meet loan quality and disclosure requirements established by regulators and government sponsored

    entities

    eLynx is a leading provider of eMortgage and document support technology to the mortgage industry (acquired May 2016)

    Lenders looking to replace in-house technologies with scaled 3rd

    party providers that help manage increasing costs to originate loans

    KEY TRENDS

    2016 Adjusted Segment Revenues: $166 million (16% of total)(1)

    (1) Adjusted Revenues for the Technology segment are presented in conformity with Accounting Standards Codification 280, Segment Reporting; therefore, it is considered a GAAP financial measure.

  • 12 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Data & Analytics

    Data & Analytics (“D&A”) delivers solutions into multiple segments

    grouped into 3 primary categories:

    Mortgage (Origination, Default & Servicing)

    Secondary Market (Capital Market, Investors & Government)

    Real Estate Professionals (Associations, Brokers/Agents & Title)

    One of the largest public and proprietary data sets in the U.S., including 99.99% of the population and 96% of all mortgage

    transactions, enables unique D&A offerings delivered through our core platforms

    BUSINESS OVERVIEW

    Increasing need for integrated data & analytics to enhance decision

    making and minimize risk in response to changing customer dynamics, regulatory demands and risk appetite

    KEY TRENDS

    2016 Adjusted Segment Revenues: $178 million (17% of total)(1)

    (1) Adjusted Revenues for the Data & Analytics segment are presented in conformity with Accounting Standards Codification 280, Segment Reporting; therefore, it is considered a GAAP financial measure.

  • 13 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Large Whitespace Opportunity With Existing Customers

    New products signed on by Top 10 clients since 2015 IPO. BKFS logo represents products deployed where revenue is currently be ing recognized

    1 Client 1

    2 Client 2

    3 Client 3

    4 Client 4

    5 Client 5

    6 Client 6

    7 Client 7

    8 Client 8

    9 Client 9

    10 Client 10

    Clients Other Servicing Technologies Origination Technologies Data & Analytics Products MSP

    (1) As of December 31, 2016

  • 14 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Black Knight Growth Strategy

    Selectively Pursue Strategic Acquisitions

    Powerful Focus and Dedication to Staying Current with Regulatory

    Requirements

    Continue to Innovate and Introduce New Solutions

    Win New Clients in Existing Markets

    Further Penetration of Our Solutions with Existing Clients

  • 15 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Enterprise client deals make DEEP relationships DEEPER

    Enterprise Client Deals Deliver Significant Revenue Upside

    Y1 Y2 Y3 Y4

    Enterprise Client Revenue Expansion

    2X BASE

    3X BASE

    Serv icing Technology

    Origination Technology

    Data & Analy tics

  • 16 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Black Knight Financial Services

    Powerful sector trends creating

    significant growth opportunities

    Market leading prov ider of end-to-

    end solutions

    Broad and deep client relationships with top mortgage

    institutions

    Large whitespace opportunity with

    existing customers

    Differentiated data assets and analytics

    capabilities

    Highly recurring and resilient rev enue

    Scalable and cost effectiv e operating

    model

    World class management team with track record of

    success

  • 17 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Financial Overview

  • 18 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Unique and Compelling Business Model

    Hosted SaaS solutions Economies of scale benefits High margins

    Long-term contracts Significant and predictable

    recurring revenue High revenue visibility

    Mission critical technology solutions and products

    Deep, long-term relationships Long term customers

    Volume-based pricing with minimums; annual COLA

    Embedded volume and pricing growth

    Strong organic growth

    CHARACTERISTICS BENEFITS FINANCIAL IMPLICATION

  • 19 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Highly Recurring and Resilient Revenue

    $670 $719 $745

    $865 $940

    $1,033

    $1,000

    $1,200

    $1,400

    $1,600

    $1,800

    $2,000

    $2,200

    $2,400

    $2,600

    $2,800

    $0

    $200

    $400

    $600

    $800

    $1,000

    $1,200

    2011 2012 2013 2014 2015 2016

    Serv icing Origination D&A Total Mortgage Originations

    Highly predictable business model through all economic cycles

    Black Knight revenues largely independent from mortgage volumes

    Stable and predictable revenue base

    >99% revenue retention from 2015 to 2016(1)

    >80% recurring revenue

    Deep, entrenched, long-term customer

    relationships

    No major client has left (excluding M&A

    activity)

    Avg. contract 3-5 years; top 10 clients 20+

    year tenure

    Source: Management, Mortgage Bankers Association (1) Of the customers representing 95% of revenues in 2015, approximately 99% continue to be customers in 2016 (2) Amounts represent Adjusted Revenues for the respective periods. See appendix for non-GAAP reconciliations

    $B $M

    Highly Resilient Revenues(2)

  • 20 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    $745 $865 $940

    $1,033

    2013 2014 2015 2016

    Historical Financial Performance

    $97

    $67

    $96 $80

    2013 2014 2015 2016

    (1) See appendix for non-GAAP reconciliations (2) 2013 Capex represents former LPS Technology, Data and Analytics segment, plus assumed fifty percent of LPS Corporate and Other Capex

    $197 $288

    $318 $383

    2013 2014 2015 2016

    Adjusted

    EBITDA &

    Margin(1)

    Adjusted

    Revenues(1)

    Adjusted

    EBITDA Less

    Capex

    Capex(2)

    ($ in millions)

    New Management Team

    Annual

    Technology Data & Analytics

    $294 $355

    $414 $463

    39.5% 41.0%

    44.0% 44.8%

    2013 2014 2015 2016

  • 21 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Capital Structure and Deleveraging

    Significant deleveraging from 4.8x(2) at IPO

    ($ in millions) As of

    12/31/16 Maturity Interest Rate

    Cash and Cash Equivalents $ 134

    Revolver ($400mm) 50 2020 LIBOR + 200bps

    Term A Loan 740 2020 LIBOR + 200bps

    Term B Loan 394 2022 LIBOR + 300bps / 75bps floor

    Senior Notes 390 2023 5.75%

    Total Long-term Debt(1) $1,574

    Capital Lease Obligation 5 2017 0.00%

    Total Debt $1,579

    Net Debt $1,445

    LTM 12/31/16 Adjusted EBITDA $ 463

    Total Debt / LTM Adjusted EBITDA 3.4x

    Net Debt / LTM Adjusted EBITDA 3.1x

    (1) Excludes unamortized bond premium, original issue discount and debt issuance costs (2) Reflects total LTM leverage as of 3/31/15 on a pro forma basis factoring in the IPO proceeds and debt refinancing from May 2015

  • 22 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Capital Allocation Framework

    Continue to invest in the business

    Product development and implementation resources

    Critical infrastructure (i.e., hardware for hosting, information security)

    Repay debt

    Target leverage of approximately 3.0x

    Maintain ample liquidity

    Pursue targeted acquisitions

    Small size product-focused, tuck-in acquisitions Return cash to shareholders

    Opportunistic share repurchases

  • 23 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Appendix

  • 24 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Non-GAAP Financial Measures

    Adjusted Revenues – We define Adjusted Revenues as Revenues adjusted to include the revenues that were not recorded by Black Knight during the periods presented due to the deferred revenue purchase accounting adjustment recorded in accordance with GAAP. These adjustments are reflected in Corporate and Other.

    Adjusted EBITDA – We define Adjusted EBITDA as Net earnings (loss), with adjustments to reflect the addition or elimination of certain income statement items including, but not limited to (i) depreciation and amortization; (ii) interest expense; (iii) income tax expense (benefit); (iv) the deferred revenue purchase accounting adjustment recorded in accordance with GAAP; (v) equity-based compensation; (vi) charges associated with significant legal and regulatory matters; (vii) member management fees paid to FNF and THL Managers, LLC; (viii) exit costs, impairments and other charges; (ix) costs associated with debt and equity offerings; (x) acquisition-related costs; (xi) discontinued operations and (xii) other expenses (income), net. These adjustments are reflected in Corporate and Other.

    Adjusted EBITDA Margin – Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by Adjusted Revenues.

    Adjusted Net Earnings and Pro Forma Adjusted Net Earnings – We define Adjusted Net Earnings as Net earnings with adjustments to reflect the addition or elimination of certain income statement items including, but not limited to, (i) adjustments to calculate Adjusted EBITDA as described above; (ii) adjustment for the net incremental depreciation and amortization adjustments associated with the application of purchase accounting; (iii) non-recurring items in Other expense, net; (iv) adjustment for income tax expense at our estimated effective tax rate, excluding noncontrolling interests; and (v) assuming the exchange of all the outstanding shares of our Class B common stock into shares of our Class A common stock, which eliminates the noncontrolling interests in Black Knight. For periods that include the results of operations prior to the third quarter of 2015, Pro Forma Adjusted Net Earnings would further include pro forma adjustments to present interest expense as if the amount of debt outstanding and applicable interest rates as a result of the debt refinancing were consistent for all periods prior to the debt refinancing.

    Adjusted Net Earnings Per Share – We calculate per share amounts assuming the exchange of all shares of Class B common stock into shares of our Class A common stock at the beginning of the respective period, as well as the dilutive effect of any unvested restricted shares of Class A common stock.

  • 25 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Non-GAAP Reconciliations: Adjusted Revenues

    Years Ended December 31,

    ($ in millions) 2016 2015 2014 2013 2012 2011

    Revenues $ 1,026.0 $ 930.7 $ 852.1 $ 744.8 $ 718.9 $ 670.4

    Deferred revenue adjustment 7.3 9.6 12.8 - - -

    Adjusted Revenues $ 1,033.3 $ 940.3 $ 864.9 $ 744.8 $ 718.9 $ 670.4

  • 26 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Non-GAAP Reconciliations: Adjusted EBITDA

    Years Ended December 31,

    ($ in millions) 2016 2015 2014 2013

    Net earnings from continuing operations $ 133.0 $ 82.4 $ (106.3) $ 85.1

    Depreciation and amortization 208.3 194.3 188.8 83.6

    Interest expense 67.6 89.8 128.7 53.6

    Income tax expense (benefit) 25.8 13.4 (5.3) 45.7

    Other expense (income), net 6.4 4.6 12.0 (0.2)

    EBITDA 441.1 384.5 217.9 267.8

    Deferred revenue adjustment 7.3 9.6 12.8 —

    Equity-based compensation 12.4 11.4 6.4 15.6

    Transition and integration costs 2.3 3.6 119.3 —

    IPO costs — 4.4 — —

    Legal and regulatory matters — — (1.5) 2.5

    Exit costs, impairment and other charges — — — 8.1

    Adjusted EBITDA $ 463.1 $ 413.5 $ 354.9 $ 294.0

    Adjusted EBITDA Margin (%) 44.8% 44.0% 41.0% 39.5%

  • 27 Black Knight Financial Services

    TM SM ® Trademark(s) of Black Knight IP Holding Company, LLC, or an affiliate. © 2017 Black Knight Financial Technology Solutions, LLC. All Rights Reserved.

    Non-GAAP Reconciliation: Adjusted Net Earnings and Pro Forma Adjusted

    Net Earnings

    Years Ended December 31,

    ($ in millions, except per share) 2016 2015

    Net earnings from continuing operations $ 133.0 $ 82.4

    Depreciation and amortization adjustment 90.1 90.3

    Deferred revenue adjustment 7.3 9.6

    Equity-based compensation 12.4 11.4

    Other expense, net adjustment 6.4 4.8

    Transition and integration costs 2.3 3.6

    Interest expense adjustment — 23.3

    IPO costs — 4.4

    Income tax expense adjustment (76.1) (78.4)

    Adjusted Net Earnings from Continuing Operations/ Pro Forma Adjusted Net Earnings from Continuing Operations

    $ 175.4 $ 151.4

    Adjusted Net Earnings Per Share from Continuing Operations $ 1.15

    Weighted Average Adjusted Shares Outstanding 152.7