Double-Digit Revenue Increase at
FirstService Brands Drives Strong Earnings Growth
FirstService Corporation (TSX: FSV; NASDAQ: FSV) today reported
strong results for its third quarter ended September 30, 2018. All
amounts are in US dollars.
Revenues for the third quarter were $506.4
million, a 9% increase relative to the same quarter in the prior
year, Adjusted EBITDA (note 1) increased 13% to $59.4 million, and
Adjusted EPS (note 2) was $0.89, a 22% increase versus the prior
year quarter. GAAP Operating Earnings were $45.3 million, relative
to $34.0 million in the prior year period. GAAP diluted earnings
per share was $0.70 in the quarter, versus $0.41 for the same
quarter a year ago.
For the nine months ended September 30, 2018,
revenues were $1.43 billion, an 11% increase relative to the
comparable prior year period, Adjusted EBITDA was $142.0 million,
up 18%, and Adjusted EPS was $1.99, a 34% increase versus the prior
year period. GAAP Operating Earnings were $98.7 million, relative
to $78.3 million in the prior year period. GAAP diluted EPS for the
nine months year-to-date was $1.49, compared to $1.02 in the prior
year period.
“We delivered another solid quarter of organic
growth across our businesses,” said Scott Patterson, Chief
Executive Officer of FirstService. “Our key operating indicators
suggest continued strong activity levels and, supported by
continued progress with our tuck-under acquisition programs, we
expect to cap off a strong year,” he concluded.
About FirstService
CorporationFirstService Corporation is a
North American leader in the essential outsourced property services
sector, serving its customers through two industry-leading service
platforms: FirstService Residential - North
America’s largest manager of residential communities; and
FirstService Brands - one of North America’s
largest providers of essential property services delivered through
individually branded franchise systems and company-owned
operations.
FirstService generates more than US$1.8 billion
in annual revenues and has more than 19,000 employees across North
America. With significant insider ownership and an experienced
management team, FirstService has a long-term track record of
creating value and superior returns for shareholders. The common
shares of FirstService trade on the NASDAQ under the symbol “FSV”
and on the Toronto Stock Exchange under the symbol “FSV”. More
information is available at www.firstservice.com.
Impact of New Revenue Recognition
StandardAs previously disclosed in our first quarter of
this year, FirstService adopted, in accordance with U.S. GAAP
effective January 1, 2018, the New Revenue Recognition Standard to
all contracts using the full retrospective method. Our prior year
2017 financial results as reported herein have been recast in
accordance with the New Revenue Standard to provide a consistent
comparison to current year results. The impact is confined to our
franchised operations within our FirstService Brands segment,
relating to the timing and recognition of franchise fees and the
gross revenue recognition of marketing fund fees. The effect of the
New Revenue Standard on the prior year third quarter results was an
increase of $6.9 million to our consolidated revenues, a decrease
of $0.5 million to our consolidated Adjusted EBITDA, resulting in a
30 basis points decrease to our consolidated Adjusted EBITDA
margin, and a decrease of $0.01 to our Adjusted EPS. The same $6.9
million increase to our FirstService Brands revenues and $0.5
million decrease to our FirstService Brands Adjusted EBITDA
resulted in a reduction of 110 basis points to our FirstService
Brands Adjusted EBITDA margin for our recast segmented 2017 third
quarter results. The New Revenue Recognition Standard does not have
any impact on our cash flow from operations.
Segmented Quarterly
ResultsFirstService Residential revenues were $331.7
million for the third quarter, up 5% versus the prior year quarter,
including 4% organic growth. Adjusted EBITDA for the quarter was
$35.9 million, versus $33.3 million in the prior year period.
Top-line growth was primarily driven by contract wins in our
property management business, as well as strong contribution from
our labour-driven ancillary services. GAAP Operating Earnings were
$29.9 million, versus $27.8 million for the third quarter of last
year.
FirstService Brands revenues during the third
quarter grew to $174.6 million, up 17% relative to the prior year
period and including 6% organic growth. Adjusted EBITDA for the
third quarter was $26.6 million, up from $22.7 million in the prior
year period. Organic growth during the quarter was particularly
strong at our California Closets and Century Fire Protection
businesses, with segment results tempered by softer performance at
our Paul Davis company-owned operations relative to the prior year
period. Our growth was further augmented by recent tuck-under
acquisitions across our company-owned operations at California
Closets, Paul Davis Restoration and Century Fire. GAAP Operating
Earnings were $19.7 million, versus $10.7 million in the prior year
quarter.
Corporate costs, as presented in Adjusted
EBITDA, were $3.2 million in the third quarter, relative to $3.4
million in the prior year period. On a GAAP basis, corporate costs
for the quarter were $4.4 million, the same level as in the prior
year period.
Conference CallFirstService
will be holding a conference call on Wednesday, October 24, 2018 at
11:00 a.m. Eastern Time to discuss the quarter’s results. The
number to use for this call is toll-free 1) 1-888-241-0551 or 2)
647-427-3415 for international callers. The call will be
simultaneously webcast and can be accessed live or after the call
at www.firstservice.com in the “Investors / Newsroom” section.
Forward-looking StatementsThis
press release includes or may include forward-looking statements.
Much of this information can be identified by words such as “expect
to,” “expected,” “will,” “estimated” or similar expressions
suggesting future outcomes or events. FirstService believes the
expectations reflected in such forward-looking statements are
reasonable but no assurance can be given that these expectations
will prove to be correct and such forward-looking statements should
not be unduly relied upon. These statements involve known and
unknown risks, uncertainties and other factors which may cause the
actual results to be materially different from any future results,
performance or achievements contemplated in the forward-looking
statements. Such factors include: (i) general economic and business
conditions, which will, among other things, impact demand for
FirstService’s services and the cost of providing services; (ii)
the ability of FirstService to implement its business strategy,
including FirstService’s ability to acquire suitable acquisition
candidates on acceptable terms and successfully integrate newly
acquired businesses with its existing businesses; (iii) changes in
or the failure to comply with government regulations; and (iv)
other factors which are described in FirstService’s annual
information form for the year ended December 31, 2017 under the
heading “Risk factors” (a copy of which may be obtained at
www.sedar.com) and Annual Report on Form 40-F filed with the United
States Securities and Exchange Commission (a copy of which may be
obtained at www.sec.gov), and subsequent filings (which factors are
adopted herein). Forward-looking statements contained in this press
release are made as of the date hereof and are subject to change.
All forward-looking statements in this press release are qualified
by these cautionary statements. Unless otherwise required by
applicable securities laws, we do not intend, nor do we undertake
any obligation, to update or revise any forward-looking statements
contained in this press release to reflect subsequent information,
events, results or circumstances or otherwise.
Summary financial information is provided in
this press release. This press release should be read in
conjunction with the Company's consolidated financial statements
and MD&A to be made available on SEDAR at www.sedar.com.
Notes1. Reconciliation of net
earnings to adjusted EBITDA:
Adjusted EBITDA is defined as net earnings,
adjusted to exclude: (i) income tax; (ii) other expense (income);
(iii) interest expense; (iv) depreciation and amortization; (v)
acquisition-related items; and (vi) stock-based compensation
expense. We use adjusted EBITDA to evaluate our own operating
performance and our ability to service debt, as well as an integral
part of our planning and reporting systems. Additionally, we use
this measure in conjunction with discounted cash flow models to
determine the Company’s overall enterprise valuation and to
evaluate acquisition targets. We present adjusted EBITDA as a
supplemental measure because we believe such measure is useful to
investors as a reasonable indicator of operating performance
because of the low capital intensity of the Company’s service
operations. We believe this measure is a financial metric used by
many investors to compare companies, especially in the services
industry. This measure is not a recognized measure of financial
performance under GAAP in the United States, and should not be
considered as a substitute for operating earnings, net earnings or
cash flow from operating activities, as determined in accordance
with GAAP. Our method of calculating adjusted EBITDA may differ
from other issuers and accordingly, this measure may not be
comparable to measures used by other issuers. A reconciliation of
net earnings to adjusted EBITDA appears below.
|
|
Three months ended |
|
Nine months ended |
(in thousands of US$) |
September 30 |
|
September 30 |
|
|
2018 |
|
2017 |
|
|
2018 |
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings |
$ |
31,664 |
|
$ |
20,821 |
|
|
$ |
70,493 |
|
|
$ |
51,023 |
|
Income tax |
|
10,508 |
|
|
12,016 |
|
|
|
19,121 |
|
|
|
21,377 |
|
Other income, net |
|
25 |
|
|
(1,317 |
) |
|
|
(78 |
) |
|
|
(1,522 |
) |
Interest expense, net |
|
3,101 |
|
|
2,499 |
|
|
|
9,185 |
|
|
|
7,378 |
|
Operating earnings |
|
45,298 |
|
|
34,019 |
|
|
|
98,721 |
|
|
|
78,256 |
|
Depreciation and amortization |
|
12,277 |
|
|
10,382 |
|
|
|
36,963 |
|
|
|
30,233 |
|
Goodwill impairment charge |
|
- |
|
|
6,150 |
|
|
|
- |
|
|
|
6,150 |
|
Acquisition-related items |
|
618 |
|
|
1,180 |
|
|
|
1,727 |
|
|
|
1,951 |
|
Stock-based compensation expense |
|
1,233 |
|
|
893 |
|
|
|
4,547 |
|
|
|
3,237 |
|
Adjusted EBITDA |
$ |
59,426 |
|
$ |
52,624 |
|
|
$ |
141,958 |
|
|
$ |
119,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. Reconciliation of net earnings and diluted
net earnings per share to adjusted net earnings and adjusted net
earnings per share:
Adjusted earnings per share is defined as
diluted net earnings per share, adjusted for the effect, after
income tax, of: (i) the non-controlling interest redemption
increment; (ii) acquisition-related items; (iii) amortization
expense related to intangible assets recognized in connection with
acquisitions; (iv) stock-based compensation expense; and (v) a
stock-based compensation tax adjustment related to a US GAAP
change. We believe this measure is useful to investors because it
provides a supplemental way to understand the underlying operating
performance of the Company and enhances the comparability of
operating results from period to period. Adjusted earnings per
share is not a recognized measure of financial performance under
GAAP, and should not be considered as a substitute for diluted net
earnings per share, as determined in accordance with GAAP. Our
method of calculating this non-GAAP measure may differ from other
issuers and, accordingly, this measure may not be comparable to
measures used by other issuers. A reconciliation of net earnings to
adjusted net earnings and of diluted net earnings per share to
adjusted earnings per share appears below.
|
|
Three months ended |
|
Nine months ended |
(in thousands of US$) |
September 30 |
|
September 30 |
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings |
$ |
31,664 |
|
|
$ |
20,821 |
|
|
$ |
70,493 |
|
|
$ |
51,023 |
|
Non-controlling interest share of earnings |
|
(3,653 |
) |
|
|
(2,582 |
) |
|
|
(8,888 |
) |
|
|
(6,741 |
) |
Acquisition-related items |
|
618 |
|
|
|
1,180 |
|
|
|
1,727 |
|
|
|
1,951 |
|
Amortization of intangible assets |
|
4,343 |
|
|
|
3,589 |
|
|
|
12,993 |
|
|
|
10,340 |
|
Goodwill impairment charge |
|
- |
|
|
|
6,150 |
|
|
|
- |
|
|
|
6,150 |
|
Stock-based compensation expense |
|
1,233 |
|
|
|
893 |
|
|
|
4,547 |
|
|
|
3,237 |
|
Stock-based compensation tax adjustment for US
GAAP change |
|
(87 |
) |
|
|
(1,307 |
) |
|
|
(3,124 |
) |
|
|
(5,930 |
) |
Income tax on adjustments |
|
(1,450 |
) |
|
|
(1,748 |
) |
|
|
(4,560 |
) |
|
|
(5,269 |
) |
Non-controlling interest on adjustments |
|
(132 |
) |
|
|
(112 |
) |
|
|
(388 |
) |
|
|
(274 |
) |
Adjusted net earnings |
$ |
32,536 |
|
|
$ |
26,884 |
|
|
$ |
72,800 |
|
|
$ |
54,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Nine months ended |
(in US$) |
September 30 |
|
September 30 |
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net earnings per share |
$ |
0.70 |
|
|
$ |
0.41 |
|
|
$ |
1.49 |
|
|
$ |
1.02 |
|
Non-controlling interest redemption increment |
|
0.06 |
|
|
|
0.08 |
|
|
|
0.19 |
|
|
|
0.19 |
|
Acquisition-related items |
|
0.02 |
|
|
|
0.03 |
|
|
|
0.05 |
|
|
|
0.05 |
|
Amortization of intangible assets, net of tax |
|
0.08 |
|
|
|
0.06 |
|
|
|
0.26 |
|
|
|
0.16 |
|
Goodwill impairment charge |
|
- |
|
|
|
0.17 |
|
|
|
- |
|
|
|
0.17 |
|
Stock-based compensation expense, net of tax |
|
0.03 |
|
|
|
0.02 |
|
|
|
0.09 |
|
|
|
0.06 |
|
Stock-based compensation tax adjustment for US
GAAP change |
|
- |
|
|
|
(0.04 |
) |
|
|
(0.09 |
) |
|
|
(0.16 |
) |
Adjusted earnings per share |
$ |
0.89 |
|
|
$ |
0.73 |
|
|
$ |
1.99 |
|
|
$ |
1.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FIRSTSERVICE CORPORATION |
Condensed Consolidated Statements of
Earnings |
(in thousands of US dollars, except per share
amounts) |
|
|
|
Three months |
|
|
Nine months |
|
|
|
ended September 30 |
|
|
ended September 30 |
(unaudited) |
|
|
2018 |
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
506,356 |
|
$ |
463,379 |
|
|
$ |
1,428,160 |
|
|
$ |
1,285,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
343,026 |
|
|
317,023 |
|
|
|
972,995 |
|
|
|
891,106 |
|
Selling, general and administrative expenses |
|
|
105,137 |
|
|
94,625 |
|
|
|
317,754 |
|
|
|
277,698 |
|
Depreciation |
|
|
7,934 |
|
|
6,793 |
|
|
|
23,970 |
|
|
|
19,893 |
|
Amortization of intangible assets |
|
|
4,343 |
|
|
3,589 |
|
|
|
12,993 |
|
|
|
10,340 |
|
Goodwill impairment charge |
|
|
- |
|
|
6,150 |
|
|
|
- |
|
|
|
6,150 |
|
Acquisition-related items (1) |
|
|
618 |
|
|
1,180 |
|
|
|
1,727 |
|
|
|
1,951 |
|
Operating earnings |
|
|
45,298 |
|
|
34,019 |
|
|
|
98,721 |
|
|
|
78,256 |
|
Interest expense, net |
|
|
3,101 |
|
|
2,499 |
|
|
|
9,185 |
|
|
|
7,378 |
|
Other expense (income) |
|
|
25 |
|
|
(1,317 |
) |
|
|
(78 |
) |
|
|
(1,522 |
) |
Earnings before income tax |
|
|
42,172 |
|
|
32,837 |
|
|
|
89,614 |
|
|
|
72,400 |
|
Income tax |
|
|
10,508 |
|
|
12,016 |
|
|
|
19,121 |
|
|
|
21,377 |
|
Net earnings |
|
|
31,664 |
|
|
20,821 |
|
|
|
70,493 |
|
|
|
51,023 |
|
Non-controlling interest share of earnings |
|
|
3,653 |
|
|
2,582 |
|
|
|
8,888 |
|
|
|
6,741 |
|
Non-controlling interest redemption increment |
|
|
2,172 |
|
|
3,096 |
|
|
|
7,077 |
|
|
|
6,829 |
|
Net earnings attributable to Company |
|
$ |
25,839 |
|
$ |
15,143 |
|
|
$ |
54,528 |
|
|
$ |
37,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per common share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.72 |
|
$ |
0.42 |
|
|
$ |
1.52 |
|
|
$ |
1.04 |
|
Diluted |
|
|
0.70 |
|
|
0.41 |
|
|
|
1.49 |
|
|
|
1.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings per share (2) |
|
$ |
0.89 |
|
$ |
0.73 |
|
|
$ |
1.99 |
|
|
$ |
1.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares (thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
35,961 |
|
|
35,926 |
|
|
|
35,940 |
|
|
|
35,909 |
|
Diluted |
|
|
36,661 |
|
|
36,587 |
|
|
|
36,566 |
|
|
|
36,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to Condensed Consolidated
Statements of Earnings (Loss)(1) Acquisition-related items
include transaction costs, and contingent acquisition consideration
fair value adjustments.(2) See definition and reconciliation
above.
Condensed Consolidated Balance
Sheets |
|
|
|
|
|
(in thousands of US dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
September 30,
2018 |
|
December 31, 2017 |
|
|
|
|
|
|
Assets |
|
|
|
|
|
Cash and cash equivalents |
$ |
75,523 |
|
$ |
57,187 |
Restricted cash |
|
12,842 |
|
|
9,707 |
Accounts receivable |
|
218,576 |
|
|
183,803 |
Prepaid and other current assets |
|
91,251 |
|
|
73,654 |
Current assets |
|
398,192 |
|
|
324,351 |
Other non-current assets |
|
9,372 |
|
|
9,805 |
Fixed assets |
|
97,878 |
|
|
85,424 |
Deferred income tax |
|
89 |
|
|
780 |
Goodwill and intangible assets |
|
481,659 |
|
|
425,764 |
Total assets |
$ |
987,190 |
|
$ |
846,124 |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders'
equity |
|
|
|
|
|
Accounts payable and accrued liabilities |
$ |
162,022 |
|
$ |
157,260 |
Other current liabilities |
|
54,767 |
|
|
51,657 |
Long-term debt - current |
|
3,497 |
|
|
2,751 |
Current liabilities |
|
220,286 |
|
|
211,668 |
Long-term debt - non-current |
|
325,567 |
|
|
266,874 |
Other liabilities |
|
61,599 |
|
|
54,639 |
Deferred income tax |
|
3,660 |
|
|
1,467 |
Redeemable non-controlling interests |
|
142,078 |
|
|
117,708 |
Shareholders' equity |
|
234,000 |
|
|
193,768 |
Total liabilities and equity |
$ |
987,190 |
|
$ |
846,124 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental balance sheet
information |
|
|
|
|
|
Total debt |
$ |
329,064 |
|
$ |
269,625 |
Total debt, net of cash |
|
253,541 |
|
|
212,438 |
|
|
|
|
|
|
Consolidated Statements of Cash
Flows |
|
|
|
|
|
|
|
(in thousands of US dollars) |
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30 |
|
|
September 30 |
(unaudited) |
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided by (used in) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings |
|
$ |
31,664 |
|
|
$ |
20,821 |
|
|
$ |
70,493 |
|
|
$ |
51,023 |
|
Items not affecting cash: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
12,277 |
|
|
|
10,383 |
|
|
|
36,963 |
|
|
|
30,234 |
|
Goodwill impairment charge |
|
|
- |
|
|
|
6,150 |
|
|
|
- |
|
|
|
6,150 |
|
Deferred income tax |
|
|
40 |
|
|
|
(103 |
) |
|
|
386 |
|
|
|
260 |
|
Other |
|
|
1,509 |
|
|
|
434 |
|
|
|
5,540 |
|
|
|
(1,668 |
) |
|
|
|
45,490 |
|
|
|
37,685 |
|
|
|
113,382 |
|
|
|
85,999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in non-cash working capital |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(10,932 |
) |
|
|
(20,764 |
) |
|
|
(23,113 |
) |
|
|
(37,538 |
) |
Payables and accruals |
|
|
4,417 |
|
|
|
4,895 |
|
|
|
(8,087 |
) |
|
|
11,491 |
|
Other |
|
|
(5,160 |
) |
|
|
5,249 |
|
|
|
(793 |
) |
|
|
16,314 |
|
Net cash provided by operating activities |
|
|
33,815 |
|
|
|
27,065 |
|
|
|
81,389 |
|
|
|
76,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of businesses, net of cash
acquired |
|
|
(9,349 |
) |
|
|
(22,504 |
) |
|
|
(52,528 |
) |
|
|
(35,049 |
) |
Purchases of fixed assets |
|
|
(10,113 |
) |
|
|
(7,185 |
) |
|
|
(29,733 |
) |
|
|
(26,075 |
) |
Other investing activities |
|
|
(2,996 |
) |
|
|
200 |
|
|
|
(4,980 |
) |
|
|
(2,704 |
) |
Net cash used in investing activities |
|
|
(22,458 |
) |
|
|
(29,489 |
) |
|
|
(87,241 |
) |
|
|
(63,828 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Increase in long-term debt, net |
|
|
15,995 |
|
|
|
12,082 |
|
|
|
58,081 |
|
|
|
42,552 |
|
Sale (purchases) of non-controlling interests,
net |
|
|
200 |
|
|
|
- |
|
|
|
(1,932 |
) |
|
|
(5,468 |
) |
Financing fees paid |
|
|
- |
|
|
|
- |
|
|
|
(575 |
) |
|
|
- |
|
Dividends paid to common shareholders |
|
|
(4,675 |
) |
|
|
(4,403 |
) |
|
|
(13,924 |
) |
|
|
(12,743 |
) |
Distributions paid to non-controlling
interests |
|
|
(1,466 |
) |
|
|
(700 |
) |
|
|
(5,808 |
) |
|
|
(3,049 |
) |
Repurchases of Subordinate Voting Shares |
|
|
- |
|
|
|
(6,114 |
) |
|
|
(5,941 |
) |
|
|
(13,530 |
) |
Other financing activities |
|
|
(2,128 |
) |
|
|
665 |
|
|
|
(2,324 |
) |
|
|
1,274 |
|
Net cash provided by financing activities |
|
|
7,926 |
|
|
|
1,530 |
|
|
|
27,577 |
|
|
|
9,036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash |
|
|
89 |
|
|
|
355 |
|
|
|
(254 |
) |
|
|
481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash, cash equivalents and
restricted cash |
|
|
19,372 |
|
|
|
(539 |
) |
|
|
21,471 |
|
|
|
21,955 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash,
beginning of period |
|
|
68,993 |
|
|
|
79,328 |
|
|
|
66,894 |
|
|
|
56,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash, end
of period |
|
$ |
88,365 |
|
|
$ |
78,789 |
|
|
$ |
88,365 |
|
|
$ |
78,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segmented Results |
(in thousands of US dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FirstService |
|
FirstService |
|
|
|
|
(unaudited) |
Residential |
|
Brands |
|
Corporate |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
|
|
|
|
|
|
|
|
|
Revenues |
$ |
331,712 |
|
$ |
174,644 |
|
$ |
- |
|
|
$ |
506,356 |
Adjusted EBITDA |
|
35,944 |
|
|
26,633 |
|
|
(3,151 |
) |
|
|
59,426 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings |
|
29,945 |
|
|
19,749 |
|
|
(4,396 |
) |
|
|
45,298 |
|
|
|
|
|
|
|
|
|
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
Revenues |
$ |
314,631 |
|
$ |
148,748 |
|
$ |
- |
|
|
$ |
463,379 |
Adjusted EBITDA |
|
33,320 |
|
|
22,663 |
|
|
(3,359 |
) |
|
|
52,624 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings |
|
27,786 |
|
|
10,676 |
|
|
(4,443 |
) |
|
|
34,019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FirstService |
|
FirstService |
|
|
|
|
|
Residential |
|
Brands |
|
Corporate |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
|
|
|
|
|
|
|
|
|
Revenues |
$ |
942,839 |
|
$ |
485,321 |
|
$ |
- |
|
|
$ |
1,428,160 |
Adjusted EBITDA |
|
86,822 |
|
|
64,471 |
|
|
(9,335 |
) |
|
|
141,958 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings |
|
68,809 |
|
|
43,969 |
|
|
(14,057 |
) |
|
|
98,721 |
|
|
|
|
|
|
|
|
|
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
Revenues |
$ |
883,384 |
|
$ |
402,010 |
|
$ |
- |
|
|
$ |
1,285,394 |
Adjusted EBITDA |
|
76,449 |
|
|
52,542 |
|
|
(9,164 |
) |
|
|
119,827 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings |
|
60,104 |
|
|
30,843 |
|
|
(12,691 |
) |
|
|
78,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPANY CONTACTS:
D. Scott
PattersonPresident & CEO
Jeremy RakusinChief
Financial Officer
(416) 960-9500
FirstService (NASDAQ:FSV)
Historical Stock Chart
From Jun 2024 to Jul 2024
FirstService (NASDAQ:FSV)
Historical Stock Chart
From Jul 2023 to Jul 2024