Colliers International revenues up 22%
Operating highlights:
|
Three
months |
|
ended
March 31 |
|
2015 |
2014 |
|
|
|
Revenues
(millions) |
$
608.0 |
$
545.1 |
Adjusted EBITDA (millions)
(note 1) |
23.9 |
22.3 |
Adjusted EPS (note
2) |
0.11 |
0.08 |
FirstService Corporation (TSX:FSV) (Nasdaq:FSRV) today reported
results for its first quarter ended March 31, 2015. All amounts are
in US dollars and all percentage revenue variances are calculated
on a local currency basis.
Revenues for the first quarter were $608.0 million, up 17%
relative to the same quarter in the prior year, Adjusted EBITDA
(note 1) was $23.9 million, up 7% from $22.3 million and Adjusted
EPS (note 2) was $0.11, up 38% versus $0.08 reported in the prior
year quarter. GAAP EPS from continuing operations was $0.17 per
share in the quarter, versus a loss of $0.15 in the same quarter a
year ago.
"FirstService achieved record results for the seasonally slow
first quarter, continuing the momentum from the prior fiscal year,
despite currency translation headwinds. Each of our service lines
generated solid revenue growth and is well positioned to deliver
continued growth in revenues, EBITDA and earnings per share for the
balance of the year," said Jay S. Hennick, Founder and Chief
Executive Officer of FirstService. "Last week, shareholders
overwhelmingly approved a proposal to separate FirstService into
two independent, public companies: Colliers International, a global
leader in commercial real estate; and new FirstService Corporation
comprised of the FirstService Residential and FirstService Brands
business units. Subject to final regulatory and court approval, we
anticipate completing the tax free distribution to shareholders on
June 1, 2015. We are excited about the future prospects for both
companies. Stand-alone, each will have sharper focus, more
flexibility and be better able to deliver value to shareholders,"
he concluded.
About FirstService Corporation
FirstService Corporation is a global leader in the rapidly
growing real estate services sector, one of the largest markets in
the world. FirstService manages more than 2.5 billion square feet
of residential and commercial properties through its three
industry-leading service platforms: Colliers
International - one of the largest global players in
commercial real estate services; 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 over US$2.7 billion in annual revenues
and has more than 26,000 employees world-wide. With significant
insider ownership and an experienced management team, FirstService
has a long-term track record of creating value and superior returns
for shareholders since becoming a publically listed company in
1993. The common shares of FirstService trade on the NASDAQ under
the symbol "FSRV" and on the Toronto Stock Exchange under the
symbol "FSV". More information is available at
www.firstservice.com.
Segmented Quarterly Results
Colliers International revenues totalled $335.7 million for the
first quarter, compared to $299.5 million in the prior year
quarter, up 22% on a local currency basis. The revenue increase was
comprised of 11% internal growth and 11% growth from recent
acquisitions. Internal growth was led by the Americas region which
experienced strong gains in leasing activity, and the EMEA region
which reported gains in both project management and leasing
activity. Adjusted EBITDA for the seasonally slow quarter was $16.3
million, versus $15.8 million reported in the prior year
quarter.
FirstService Residential revenues were $225.8 million for the
first quarter up 11% from $204.8 million in the prior quarter.
Internal revenue growth was 8%, attributable to strong new property
management contract wins. Adjusted EBITDA for the quarter was $9.3
million, up 22% from $7.6 million in the prior year period.
FirstService Brands revenues for the first quarter totalled
$46.3 million, up 15% from $40.8 million in the prior year quarter.
Internal growth was 10%, led by California Closets and CertaPro
Painters. Adjusted EBITDA for the seasonally slow first quarter was
$1.3 million, versus $1.5 million in the prior year quarter.
Corporate costs were $3.0 million in the first quarter, relative
to $2.6 million in the prior year period.
Plan to Separate into Two Independent Public
Companies
On April 21, 2015, shareholders overwhelmingly approved a plan
to separate the Company into two independent public companies:
Colliers International, a global leader in commercial real estate
services and "new" FirstService Corporation, to be comprised of the
Company's FirstService Residential and FirstService Brands
operations. The plan, which remains subject to certain conditions,
including final court approval, is expected to be completed on June
1, 2015.
Conference Call
FirstService will be holding a conference call on Tuesday, April
28, 2015 at 11:00 a.m. Eastern Time to discuss results for the
first quarter of 2015. The call will be simultaneously web cast and
can be accessed live or after the call at www.firstservice.com in
the "Investors / Newsroom" section.
Forward-looking Statements
This press release includes or may include forward-looking
statements. Forward-looking statements include the Company's
financial performance outlook and statements regarding goals,
beliefs, strategies, objectives, plans or current expectations.
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 the Company's services and
the cost of providing services; (ii) the ability of the Company to
implement its business strategy, including the Company'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 the Company's filings with applicable Canadian and United States
securities regulatory authorities (which factors are adopted
herein).
Summary financial information is provided in this press release.
This press release should be read in conjunction with the Company's
quarterly financial statements and MD&A to be made available on
SEDAR at www.sedar.com.
Notes
1. Reconciliation of net earnings from continuing operations to
Adjusted EBITDA:
Adjusted EBITDA is defined as net earnings from continuing
operations, adjusted to exclude: (i) income tax; (ii) other
(income) expense; (iii) interest expense; (iv) depreciation and
amortization; (v) acquisition-related items; and (vi) stock-based
compensation expense. The Company uses adjusted EBITDA to evaluate
its own operating performance, its ability to service debt, and as
an integral part of its planning and reporting systems.
Additionally, this measure is used in conjunction with discounted
cash flow models to determine the Company's overall enterprise
valuation and to evaluate acquisition targets. Adjusted EBITDA is
presented as a supplemental measure because the Company believes
such a measure is useful to investors as a reasonable indicator of
operating performance, due to the low capital intensity of the
Company's service operations. The Company believes 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. The Company's
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 from
continuing operations to adjusted EBITDA appears below.
|
Three months ended |
(in thousands of US dollars) |
March 31 |
|
2015 |
2014 |
|
|
|
Net earnings from continuing operations |
$ 979 |
$ 1,460 |
Income tax |
(18) |
1,125 |
Other (income) expense |
686 |
(641) |
Interest expense, net |
4,203 |
2,981 |
Operating earnings |
5,850 |
4,925 |
Depreciation and amortization |
15,566 |
13,776 |
Acquisition-related items |
993 |
45 |
Stock-based compensation expense |
1,495 |
3,541 |
Adjusted EBITDA |
$
23,904 |
$ 22,287 |
2. Reconciliation of net earnings from continuing operations and
net earnings per common share from continuing operations to
adjusted net earnings and adjusted EPS:
Adjusted EPS is defined as diluted net earnings per share from
continuing operations, 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 and
(iv) stock-based compensation expense. The Company believes 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 EPS is not a recognized measure of
financial performance under GAAP, and should not be considered as a
substitute for diluted net earnings per share from continuing
operations, as determined in accordance with GAAP. The Company's
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
from continuing operations to adjusted net earnings and of diluted
net earnings per share from continuing operations to adjusted EPS
appears below.
|
Three months ended |
(in thousands of US dollars) |
March 31 |
|
2015 |
2014 |
|
|
|
Net earnings from continuing operations |
$ 979 |
$ 1,460 |
Non-controlling interest share of
earnings |
(2,518) |
(4,841) |
Acquisition-related items |
993 |
45 |
Amortization of intangible assets |
5,977 |
4,898 |
Stock-based compensation expense |
1,495 |
3,541 |
Income tax on adjustments |
(2,571) |
(1,968) |
Non-controlling interest on adjustments |
(195) |
(272) |
Adjusted net earnings |
$ 4,160 |
$ 2,863 |
|
|
|
|
Three months ended |
(in US dollars) |
March 31 |
|
2015 |
2014 |
|
|
|
Diluted net earnings (loss) per common share
from continuing operations |
$ 0.17 |
$ (0.15) |
Non-controlling interest redemption
increment |
(0.21) |
0.06 |
Acquisition-related items |
0.02 |
-- |
Amortization of intangible assets, net of
tax |
0.10 |
0.08 |
Stock-based compensation expense, net of
tax |
0.03 |
0.09 |
Adjusted EPS |
$ 0.11 |
$ 0.08 |
|
|
|
|
|
|
FIRSTSERVICE
CORPORATION |
|
|
Operating Results |
|
|
(in thousands of US dollars, except per share
amounts) |
|
|
|
Three months |
|
ended March 31 |
(unaudited) |
2015 |
2014 |
|
|
|
Revenues |
$ 607,951 |
$ 545,112 |
|
|
|
Cost of revenues |
405,428 |
361,690 |
Selling, general and administrative
expenses |
180,114 |
164,676 |
Depreciation |
9,589 |
8,878 |
Amortization of intangible assets |
5,977 |
4,898 |
Acquisition-related items (1) |
993 |
45 |
Operating earnings |
5,850 |
4,925 |
Interest expense, net |
4,203 |
2,981 |
Other (income) expense |
686 |
(641) |
Earnings before income tax |
961 |
2,585 |
Income tax |
(18) |
1,125 |
Net earnings from continuing operations |
979 |
1,460 |
Discontinued operations, net of income tax
(2) |
-- |
(486) |
Net earnings |
979 |
974 |
Non-controlling interest share of
earnings |
2,518 |
4,841 |
Non-controlling interest redemption
increment |
(7,583) |
2,014 |
Net earnings (loss) attributable to
Company |
6,044 |
(5,881) |
|
|
|
Net earnings (loss) per
share |
|
|
Basic |
|
|
Continuing operations |
$ 0.17 |
$ (0.15) |
Discontinued operations |
-- |
(0.01) |
|
$ 0.17 |
$ (0.16) |
|
|
|
Diluted |
|
|
Continuing operations |
$ 0.17 |
$ (0.15) |
Discontinued operations |
-- |
(0.01) |
|
$ 0.17 |
$ (0.16) |
|
|
|
|
|
|
Adjusted EPS (3) |
$ 0.11 |
$ 0.08 |
|
|
|
Weighted average common shares
(thousands) |
|
|
Basic |
35,871 |
35,890 |
Diluted |
36,263 |
36,299 |
|
(1) Acquisition-related items
include contingent acquisition consideration fair value
adjustments, contingent acquisition consideration-related
compensation expense, and transaction costs. |
(2) Discontinued operations
include a commercial real estate consulting business which was sold
in July 2014 and the REO rental operation which was sold in April
2014. |
(3) See definition and
reconciliation above. |
|
|
|
|
|
|
|
|
Condensed Consolidated Balance
Sheets |
|
|
|
(in thousands of US dollars) |
|
|
|
|
|
|
|
(unaudited) |
March 31, 2015 |
December 31, 2014 |
March 31, 2014 |
|
|
|
|
Assets |
|
|
|
Cash and cash equivalents |
$ 120,702 |
$ 156,793 |
$ 119,398 |
Restricted cash |
2,762 |
3,657 |
5,745 |
Accounts receivable |
354,500 |
409,317 |
336,243 |
Prepaid and other current assets |
103,781 |
92,429 |
91,493 |
Deferred income tax |
43,198 |
45,623 |
23,896 |
Current
assets |
624,943 |
707,819 |
576,775 |
Other non-current assets |
26,623 |
26,332 |
19,539 |
Fixed assets |
116,123 |
120,394 |
100,519 |
Deferred income tax |
82,461 |
83,639 |
98,145 |
Goodwill and intangible assets |
672,659 |
701,243 |
621,915 |
Total assets |
$
1,522,809 |
$ 1,639,427 |
$ 1,416,893 |
|
|
|
|
|
|
|
|
Liabilities and shareholders'
equity |
|
|
|
Accounts payable and accrued liabilities |
$ 425,383 |
$ 553,139 |
$ 384,030 |
Other current liabilities |
29,594 |
40,624 |
29,554 |
Long-term debt - current |
38,171 |
36,396 |
39,276 |
Current liabilities |
493,148 |
630,159 |
452,860 |
Long-term debt - non-current |
517,526 |
456,952 |
446,233 |
Other liabilities |
49,098 |
51,904 |
31,951 |
Deferred income tax |
32,068 |
36,205 |
31,490 |
Non-controlling interests |
213,892 |
230,992 |
213,128 |
Shareholders' equity |
217,077 |
233,215 |
241,231 |
Total liabilities and
equity |
$
1,522,809 |
$ 1,639,427 |
$ 1,416,893 |
|
|
|
|
|
|
|
|
Supplemental balance sheet
information |
|
|
|
Total debt |
$ 555,697 |
$ 493,348 |
$ 485,509 |
Total debt, net of cash |
434,995 |
336,555 |
366,111 |
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of
Cash Flows |
|
|
(in thousands of US dollars) |
|
|
|
Three months ended |
|
March 31 |
(unaudited) |
2015 |
2014 |
|
|
|
Cash provided by (used
in) |
|
|
|
|
|
Operating activities |
|
|
Net earnings |
$ 979 |
$ 1,044 |
Items not affecting cash: |
|
|
Depreciation and amortization |
15,566 |
13,852 |
Deferred income tax |
(451) |
4,360 |
Other |
759 |
(1,981) |
|
16,853 |
17,275 |
|
|
|
Changes in non cash working capital |
|
|
Accounts receivable |
53,381 |
37,433 |
Payables and accruals |
(129,404) |
(96,878) |
Other |
(14,545) |
(24,685) |
Contingent acquisition consideration |
-- |
(20,064) |
Net cash used in operating activities |
(73,715) |
(86,919) |
|
|
|
Investing activities |
|
|
Acquisition of businesses, net of cash
acquired |
(4,692) |
(12,880) |
Purchases of fixed assets |
(5,136) |
(7,699) |
Other investing activities |
797 |
470 |
Net cash used in investing activities |
(9,031) |
(20,109) |
|
|
|
Financing activities |
|
|
Increase in long-term debt, net |
62,389 |
109,395 |
Purchases of non-controlling interests,
net |
(6,377) |
(10,974) |
Dividends paid to common
shareholders |
(3,581) |
(3,580) |
Other financing activities |
(6,601) |
(9,183) |
Net cash provided by financing
activities |
45,830 |
85,658 |
|
|
|
Effect of exchange rate changes on cash |
825 |
(1,936) |
|
|
|
Decrease in cash and cash equivalents |
(36,091) |
(23,306) |
|
|
|
Cash and cash equivalents, beginning of
period |
156,793 |
142,704 |
|
|
|
Cash and cash equivalents, end of period |
$
120,702 |
$ 119,398 |
|
|
|
|
|
|
|
|
|
|
|
|
Segmented Results |
|
|
|
|
|
(in thousands of US dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
Residential |
|
|
|
|
Real Estate |
Real Estate |
Property |
|
|
(unaudited) |
Services |
Services |
Services |
Corporate (1) |
Consolidated |
|
|
|
|
|
|
Three months ended March
31 |
|
|
|
|
|
2015 |
|
|
|
|
|
Revenues |
$ 335,714 |
$ 225,802 |
$ 46,387 |
$ 48 |
$ 607,951 |
Adjusted EBITDA |
16,269 |
9,329 |
1,275 |
(2,969) |
23,904 |
Operating earnings
(loss) |
7,138 |
3,977 |
(471) |
(4,794) |
5,850 |
2014 |
|
|
|
|
|
Revenues |
$ 299,480 |
$ 204,797 |
$ 40,797 |
$ 38 |
$ 545,112 |
Adjusted EBITDA |
15,763 |
7,617 |
1,480 |
(2,573) |
22,287 |
Operating earnings (loss) |
5,207 |
3,177 |
(7) |
(3,452) |
4,925 |
|
|
|
|
|
|
(1) The allocation of Corporate
costs on a carve-out basis to "new" FirstService Corporation is as
follows: adjusted EBITDA for the three months ended March 31, 2015
of $(1,283) (2014 -- $(1,165)) and operating earnings for the three
months ended March 31, 2015 of $(2,101) (2014 -- $(1,561)). |
CONTACT: COMPANY CONTACTS:
Jay S. Hennick
Founder & CEO
D. Scott Patterson
President & COO
John B. Friedrichsen
Senior Vice President & CFO
(416) 960-9500
Nexus Energy Services (PK) (USOTC:IBGR)
Historical Stock Chart
From Dec 2024 to Jan 2025
Nexus Energy Services (PK) (USOTC:IBGR)
Historical Stock Chart
From Jan 2024 to Jan 2025