EXHIBIT 99.1
FirstService Reports Strong Third Quarter Results
FirstService Brands Drives Double-Digit Revenue Growth
Operating highlights:
| | | Three months ended | | Nine months ended |
| | | September 30 | | September 30 |
| | | 2017 | | 2016 | | 2017 | | 2016 |
| | | | | | | | | | | | | |
| Revenues (millions) | $ | 456.5 | | $ | 409.1 | | $ | 1,267.3 | | $ | 1,101.8 |
| Adjusted EBITDA (millions) (note 1) | | 53.1 | | | 46.7 | | | 121.5 | | | 99.7 |
| Adjusted EPS (note 2) | | 0.74 | | | 0.62 | | | 1.52 | | | 1.22 |
| | | | | | | | | | | | | |
| GAAP Operating Earnings | | 34.5 | | | 36.6 | | | 79.9 | | | 71.6 |
| GAAP EPS | | 0.42 | | | 0.43 | | | 1.05 | | | 0.74 |
TORONTO, Oct. 25, 2017 (GLOBE NEWSWIRE) -- FirstService Corporation (TSX:FSV) (NASDAQ:FSV) today reported results for its third quarter ended September 30, 2017. All amounts are in US dollars.
Revenues for the third quarter were $456.5 million, a 12% increase relative to the same quarter in the prior year, Adjusted EBITDA (note 1) increased 14% to $53.1 million, and Adjusted EPS (note 2) was $0.74, a 19% increase versus the prior year quarter. GAAP Operating Earnings were $34.5 million, relative to $36.6 million in the prior year period. GAAP diluted earnings per share was $0.42 in the quarter, versus $0.43 for the same quarter a year ago.
For the nine months ended September 30, 2017, revenues were $1.27 billion, a 15% increase relative to the comparable prior year period, Adjusted EBITDA was $121.5 million, up 22%, and Adjusted EPS was $1.52, a 25% increase versus the prior year period. GAAP Operating Earnings were $79.9 million, relative to $71.6 million in the prior year period. GAAP diluted EPS for the nine months year-to-date was $1.05, compared to $0.74 in the prior year period.
“We are pleased to report another solid quarter, reflecting a continuation of our strong financial performance during the first half of the year,” said Scott Patterson, Chief Executive Officer of FirstService. “The positive themes driving our businesses remain intact and we expect a strong finish to the year,” he concluded.
About FirstService Corporation
FirstService 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$1.5 billion in annual revenues and has more than 17,000 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.
Segmented Quarterly Results
FirstService Residential revenues were $314.6 million for the third quarter, up 5% versus the prior year quarter, including 3% organic growth. Adjusted EBITDA for the quarter was $33.3 million, versus $28.9 million in the prior year period. Growth was relatively balanced geographically, reflecting contract wins across our business and new development in certain markets. Margin expansion resulted from continued broad-based initiatives driving operational efficiencies. GAAP Operating Earnings were $27.8 million, versus $23.5 million for the third quarter of last year.
FirstService Brands revenues during the third quarter grew to $141.9 million, up 30% relative to the prior year period and including 10% organic growth. Adjusted EBITDA for the third quarter was $23.2 million, up from $20.3 million in the prior year period. The third quarter was driven by strong double-digit organic growth across our company-owned operations at Paul Davis Restoration, California Closets and Century Fire Protection. Tuck-under acquisitions within each of these businesses further augmented top-line growth. The lower margin during the third quarter compared to the prior year period was due to increased mix from our faster growing, lower margin company-owned operations, as well as weak performance at Service America. GAAP Operating Earnings were $11.2 million, versus $16.2 million in the prior year quarter, with the decrease being attributable to a goodwill impairment charge at Service America, as described below.
Corporate costs, as presented in Adjusted EBITDA, were $3.4 million in the third quarter, relative to $2.4 million in the prior year period. On a GAAP basis, corporate costs for the quarter were $4.4 million, relative to $3.1 million in the prior year period. Foreign exchange accounted for a majority of the increase versus the prior year quarter.
Goodwill Impairment Charge
During the quarter, the Company concluded that it was necessary to take a non-cash goodwill impairment charge in its FirstService Brands segment as a result of weak operating performance within its Service America business. The amount of the charge is $6.2 million, and represents 5.5% of goodwill related to the FirstService Brands segment prior to the charge and 2% of the Company’s consolidated goodwill prior to the charge. This non-cash impairment does not affect the Company’s liquidity, cash flow or compliance with debt covenants.
Conference Call
FirstService will be holding a conference call on Wednesday, October 25, 2017 at 11:00 a.m. Eastern Time to discuss the quarter’s results. The number to use for this call is 416-623-0333 for Toronto area callers or 1-855-353-9183 for all other callers, passcode 30080# for both. 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 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 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) goodwill impairment charges; (vi) acquisition-related items; and (vii) 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 |
| | | 2017 | | | 2016 | | | 2017 | | | 2016 | |
| | | | | | | | | | | | | |
| Net earnings | $ | 21,141 | | | $ | 22,938 | | | $ | 52,026 | | | $ | 42,527 | |
| Income tax | | 12,221 | | | | 11,427 | | | | 22,018 | | | | 22,539 | |
| Other income, net | | (1,317 | ) | | | (71 | ) | | | (1,522 | ) | | | (172 | ) |
| Interest expense, net | | 2,499 | | | | 2,284 | | | | 7,378 | | | | 6,739 | |
| Operating earnings | | 34,544 | | | | 36,578 | | | | 79,900 | | | | 71,633 | |
| Depreciation and amortization | | 10,382 | | | | 10,048 | | | | 30,233 | | | | 25,956 | |
| Goodwill impairment charge | | 6,150 | | | | - | | | | 6,150 | | | | - | |
| Acquisition-related items | | 1,180 | | | | (541 | ) | | | 1,951 | | | | (148 | ) |
| Stock-based compensation expense | | 893 | | | | 618 | | | | 3,237 | | | | 2,223 | |
| Adjusted EBITDA | $ | 53,149 | | | $ | 46,703 | | | $ | 121,471 | | | $ | 99,664 | |
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) goodwill impairment charges; (v) stock-based compensation expense; and (vi) 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 |
| | | 2017 | | | 2016 | | | 2017 | | | 2016 | |
| | | | | | | | | | | | | |
| Net earnings | $ | 21,141 | | | $ | 22,938 | | | $ | 52,026 | | | $ | 42,527 | |
| Non-controlling interest share of earnings | | (2,582 | ) | | | (2,863 | ) | | | (6,741 | ) | | | (5,179 | ) |
| Acquisition-related items | | 1,180 | | | | (541 | ) | | | 1,951 | | | | (148 | ) |
| Amortization of intangible assets | | 3,589 | | | | 4,475 | | | | 10,340 | | | | 9,700 | |
| Goodwill impairment charge | | 6,150 | | | | - | | | | 6,150 | | | | - | |
| Stock-based compensation expense | | 893 | | | | 618 | | | | 3,237 | | | | 2,223 | |
| Stock-based compensation tax adjustment for US GAAP change | | (1,307 | ) | | | - | | | | (5,930 | ) | | | - | |
| Income tax on adjustments | | (1,748 | ) | | | (2,006 | ) | | | (5,269 | ) | | | (4,658 | ) |
| Non-controlling interest on adjustments | | (112 | ) | | | (78 | ) | | | (274 | ) | | | (173 | ) |
| Adjusted net earnings | $ | 27,204 | | | $ | 22,543 | | | $ | 55,490 | | | $ | 44,292 | |
| | | | | | | | | | | | | |
| | | Three months ended | | Nine months ended |
| (in US$) | September 30 | | September 30 |
| | | 2017 | | | 2016 | | | 2017 | | | 2016 | |
| | | | | | | | | | | | | |
| Diluted net earnings per share | $ | 0.42 | | | $ | 0.43 | | | $ | 1.05 | | | $ | 0.74 | |
| Non-controlling interest redemption increment | | 0.08 | | | | 0.12 | | | | 0.19 | | | | 0.29 | |
| Acquisition-related items | | 0.03 | | | | (0.01 | ) | | | 0.05 | | | | - | |
| Amortization of intangible assets, net of tax | | 0.06 | | | | 0.07 | | | | 0.16 | | | | 0.15 | |
| Goodwill impairment charge | | 0.17 | | | | - | | | | 0.17 | | | | - | |
| Stock-based compensation expense, net of tax | | 0.02 | | | | 0.01 | | | | 0.06 | | | | 0.04 | |
| Stock-based compensation tax adjustment for US GAAP change | | (0.04 | ) | | | - | | | | (0.16 | ) | | | - | |
| Adjusted earnings per share | $ | 0.74 | | | $ | 0.62 | | | $ | 1.52 | | | $ | 1.22 | |
| | | | | | | | | | | | | |
| 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) | | | 2017 | | | | 2016 | | | | 2017 | | | | 2016 | |
| | | | | | | | | | | | | | | |
| Revenues | | $ | 456,520 | | | $ | 409,083 | | | $ | 1,267,347 | | | $ | 1,101,773 | |
| | | | | | | | | | | | | | | |
| Cost of revenues | | | 317,100 | | | | 292,389 | | | | 891,450 | | | | 781,329 | |
| Selling, general and administrative expenses | | | 87,164 | | | | 70,609 | | | | 257,663 | | | | 223,003 | |
| Depreciation | | | 6,793 | | | | 5,573 | | | | 19,893 | | | | 16,256 | |
| Amortization of intangible assets | | | 3,589 | | | | 4,475 | | | | 10,340 | | | | 9,700 | |
| Goodwill impairment charge | | | 6,150 | | | | - | | | | 6,150 | | | | - | |
| Acquisition-related items (1) | | | 1,180 | | | | (541 | ) | | | 1,951 | | | | (148 | ) |
| Operating earnings | | | 34,544 | | | | 36,578 | | | | 79,900 | | | | 71,633 | |
| Interest expense, net | | | 2,499 | | | | 2,284 | | | | 7,378 | | | | 6,739 | |
| Other income | | | (1,317 | ) | | | (71 | ) | | | (1,522 | ) | | | (172 | ) |
| Earnings before income tax | | | 33,362 | | | | 34,365 | | | | 74,044 | | | | 65,066 | |
| Income tax | | | 12,221 | | | | 11,427 | | | | 22,018 | | | | 22,539 | |
| Net earnings | | | 21,141 | | | | 22,938 | | | | 52,026 | | | | 42,527 | |
| Non-controlling interest share of earnings | | | 2,582 | | | | 2,863 | | | | 6,741 | | | | 5,179 | |
| Non-controlling interest redemption increment | | | 3,096 | | | | 4,311 | | | | 6,829 | | | | 10,534 | |
| Net earnings attributable to Company | | $ | 15,463 | | | $ | 15,764 | | | $ | 38,456 | | | $ | 26,814 | |
| | | | | | | | | | | | | | | |
| Net earnings per common share | | | | | | | | | | | | |
| | Basic | | $ | 0.43 | | | $ | 0.44 | | | $ | 1.07 | | | $ | 0.75 | |
| | Diluted | | | 0.42 | | | | 0.43 | | | | 1.05 | | | | 0.74 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Adjusted earnings per share (2) | | $ | 0.74 | | | $ | 0.62 | | | $ | 1.52 | | | $ | 1.22 | |
| | | | | | | | | | | | | | | |
| Weighted average common shares (thousands) | | | | | | | | | | | | |
| | | Basic | | | 35,926 | | | | 35,989 | | | | 35,909 | | | | 35,986 | |
| | | Diluted | | | 36,587 | | | | 36,449 | | | | 36,566 | | | | 36,393 | |
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, 2017 | | December 31, 2016 |
| | | | | | | |
| Assets | | | | | |
| Cash and cash equivalents | $ | 62,212 | | $ | 43,384 |
| Restricted cash | | 16,577 | | | 13,450 |
| Accounts receivable | | 184,451 | | | 164,074 |
| Prepaid and other current assets | | 72,935 | | | 58,146 |
| Deferred income tax | | - | | | 24,738 |
| | Current assets | | 336,175 | | | 303,792 |
| Other non-current assets | | 4,493 | | | 5,115 |
| Fixed assets | | 80,985 | | | 73,083 |
| Deferred income tax | | 569 | | | 1,693 |
| Goodwill and intangible assets | | 421,296 | | | 387,281 |
| | Total assets | $ | 843,518 | | $ | 770,964 |
| | | | | | | |
| | | | | | | |
| Liabilities and shareholders' equity | | | | | |
| Accounts payable and accrued liabilities | $ | 153,751 | | $ | 142,966 |
| Other current liabilities | | 43,085 | | | 38,813 |
| Long-term debt - current | | 2,575 | | | 1,043 |
| | Current liabilities | | 199,411 | | | 182,822 |
| Long-term debt - non-current | | 292,180 | | | 249,866 |
| Other liabilities | | 40,119 | | | 23,729 |
| Deferred income tax | | 8,370 | | | 31,167 |
| Redeemable non-controlling interests | | 108,319 | | | 102,352 |
| Shareholders' equity | | 195,119 | | | 181,028 |
| | Total liabilities and equity | $ | 843,518 | | $ | 770,964 |
| | | | | | | |
| | | | | | | |
| Supplemental balance sheet information | | | | | |
| Total debt | $ | 294,755 | | $ | 250,909 |
| Total debt, net of cash | | 232,543 | | | 207,525 |
| Consolidated Statements of Cash Flows | | | | | | | |
| (in thousands of US dollars) |
| | | | | Three months ended | | | Nine months ended |
| | | | | September 30 | | | September 30 |
| (unaudited) | | | 2017 | | | | 2016 | | | | 2017 | | | | 2016 | |
| | | | | | | | | | | | | | |
| Cash provided by (used in) | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| Operating activities | | | | | | | | | | | | |
| Net earnings | | $ | 21,141 | | | $ | 22,938 | | | $ | 52,026 | | | $ | 42,527 | |
| Items not affecting cash: | | | | | | | | | | | | |
| | Depreciation and amortization | | | 10,383 | | | | 10,048 | | | | 30,234 | | | | 25,955 | |
| | Goodwill impairment charge | | | 6,150 | | | | - | | | | 6,150 | | | | - | |
| | Deferred income tax | | | (103 | ) | | | 4,473 | | | | 260 | | | | 3,379 | |
| | Other | | | 434 | | | | 49 | | | | (1,668 | ) | | | 585 | |
| | | | | 38,005 | | | | 37,508 | | | | 87,002 | | | | 72,446 | |
| | | | | | | | | | | | | | |
| Changes in non-cash working capital | | | | | | | | | | | | |
| | Accounts receivable | | | (13,905 | ) | | | 7,768 | | | | (19,491 | ) | | | (13,083 | ) |
| | Payables and accruals | | | (2,284 | ) | | | 12,845 | | | | (7,559 | ) | | | 32,411 | |
| | Other | | | 5,249 | | | | (9,415 | ) | | | 16,314 | | | | (2,774 | ) |
| Net cash provided by operating activities | | | 27,065 | | | | 48,706 | | | | 76,266 | | | | 89,000 | |
| | | | | | | | | | | | | | |
| Investing activities | | | | | | | | | | | | |
| Acquisition of businesses, net of cash acquired | | | (22,504 | ) | | | (3,353 | ) | | | (35,049 | ) | | | (80,434 | ) |
| Purchases of fixed assets | | | (7,185 | ) | | | (6,101 | ) | | | (26,075 | ) | | | (20,079 | ) |
| Other investing activities | | | (143 | ) | | | (2,656 | ) | | | (5,831 | ) | | | (10,104 | ) |
| Net cash used in investing activities | | | (29,832 | ) | | | (12,110 | ) | | | (66,955 | ) | | | (110,617 | ) |
| | | | | | | | | | | | | | |
| Financing activities | | | | | | | | | | | | |
| Increase in long-term debt, net | | | 12,082 | | | | (17,156 | ) | | | 42,552 | | | | 42,218 | |
| Sale (purchases) of non-controlling interests, net | | | - | | | | (218 | ) | | | (5,468 | ) | | | 41 | |
| Dividends paid to common shareholders | | | (4,403 | ) | | | (4,092 | ) | | | (12,743 | ) | | | (11,513 | ) |
| Distributions paid to non-controlling interests | | | (700 | ) | | | (1,180 | ) | | | (3,049 | ) | | | (4,244 | ) |
| Repurchases of Subordinate Voting Shares | | | (6,114 | ) | | | - | | | | (13,530 | ) | | | (1,349 | ) |
| Other financing activities | | | 665 | | | | (933 | ) | | | 1,274 | | | | (91 | ) |
| Net cash (used in) provided by financing activities | | | 1,530 | | | | (23,579 | ) | | | 9,036 | | | | 25,062 | |
| | | | | | | | | | | | | | |
| Effect of exchange rate changes on cash | | | 355 | | | | (122 | ) | | | 481 | | | | 175 | |
| | | | | | | | | | | | | | |
| Increase (decrease) in cash and cash equivalents | | | (882 | ) | | | 12,895 | | | | 18,828 | | | | 3,620 | |
| | | | | | | | | | | | | | |
| Cash and cash equivalents, beginning of period | | | 63,094 | | | | 36,285 | | | | 43,384 | | | | 45,560 | |
| | | | | | | | | | | | | | |
| Cash and cash equivalents, end of period | | $ | 62,212 | | | $ | 49,180 | | | $ | 62,212 | | | $ | 49,180 | |
| | | | | | | | | | | | | | |
| | | | | | |
| Segmented Results |
| (in thousands of US dollars) |
| | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | FirstService | | FirstService | | | | |
| (unaudited) | Residential | | Brands | | Corporate | | Consolidated |
| | | | | | | | | | | | | |
| Three months ended September 30 | | | | | | | | | | | |
| | | | | | | | | | | | | |
| 2017 | | | | | | | | | | | |
| | Revenues | $ | 314,631 | | $ | 141,889 | | $ | - | | | $ | 456,520 |
| | Adjusted EBITDA | | 33,320 | | | 23,188 | | | (3,359 | ) | | | 53,149 |
| | | | | | | | | | | | | |
| | Operating earnings | | 27,786 | | | 11,201 | | | (4,443 | ) | | | 34,544 |
| | | | | | | | | | | | | |
| 2016 | | | | | | | | | | | |
| | Revenues | $ | 299,920 | | $ | 109,163 | | $ | - | | | $ | 409,083 |
| | Adjusted EBITDA | | 28,873 | | | 20,272 | | | (2,442 | ) | | | 46,703 |
| | | | | | | | | | | | | |
| | Operating earnings | | 23,484 | | | 16,219 | | | (3,125 | ) | | | 36,578 |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | FirstService | | FirstService | | | | |
| | | Residential | | Brands | | Corporate | | Consolidated |
| | | | | | | | | | | | | |
| Nine months ended September 30 | | | | | | | | | | | |
| | | | | | | | | | | | | |
| 2017 | | | | | | | | | | | |
| | Revenues | $ | 883,384 | | $ | 383,963 | | $ | - | | | $ | 1,267,347 |
| | Adjusted EBITDA | | 76,449 | | | 54,186 | | | (9,164 | ) | | | 121,471 |
| | | | | | | | | | | | | |
| | Operating earnings | | 60,104 | | | 32,487 | | | (12,691 | ) | | | 79,900 |
| | | | | | | | | | | | | |
| 2016 | | | | | | | | | | | |
| | Revenues | $ | 838,384 | | $ | 263,389 | | $ | - | | | $ | 1,101,773 |
| | Adjusted EBITDA | | 66,986 | | | 40,197 | | | (7,519 | ) | | | 99,664 |
| | | | | | | | | | | | | |
| | Operating earnings | | 50,973 | | | 30,666 | | | (10,006 | ) | | | 71,633 |
COMPANY CONTACTS:
D. Scott Patterson
President & CEO
Jeremy Rakusin
Chief Financial Officer
(416) 960-9500
