Home > Market Activity > Get Quotes > News > News Article

FirstService Corporation Subordinate Voting Shares

Exchange: TSX Exchange | Aug 14, 2018, 11:02 PM EDT

FSV
$ 107.64 real time data Change Up
Change:
0.23 (0.21%)
Volume:
25,732
Real-time price
Day Low 106.60
Day High 108.16
52 Week Low 78.15
52 Week High 112.60


 Back
,
FirstService Reports Strong Second Quarter Results

Double-Digit Revenue Increase and Margin Expansion Drive Earnings Growth

Operating highlights:

  Three months ended Six months ended
  June 30 June 30
  2018 2017 2018 2017
             
Revenues (millions)$495.3 $441.7 $921.8 $822.0
Adjusted EBITDA (millions) (note 1) 57.1  47.1  82.5  67.2
Adjusted EPS (note 2) 0.86  0.60  1.10  0.75
             
GAAP Operating Earnings 42.4  35.3  53.4  44.2
GAAP EPS 0.62  0.49  0.79  0.61

TORONTO, July 25, 2018 (GLOBE NEWSWIRE) -- FirstService Corporation (TSX:FSV) (NASDAQ:FSV) today reported strong results for its second quarter ended June 30, 2018. All amounts are in US dollars.

Revenues for the second quarter were $495.3 million, a 12% increase relative to the same quarter in the prior year, Adjusted EBITDA (note 1) increased 21% to $57.1 million, and Adjusted EPS (note 2) was $0.86, a 43% increase versus the prior year quarter. GAAP Operating Earnings were $42.4 million, relative to $35.3 million in the prior year period. GAAP diluted earnings per share was $0.62 in the quarter, versus $0.49 for the same quarter a year ago.

For the six months ended June 30, 2018, revenues were $921.8 million, a 12% increase relative to the comparable prior year period, Adjusted EBITDA was $82.5 million, up 23%, and Adjusted EPS was $1.10, a 47% increase versus the prior year period. GAAP Operating Earnings were $53.4 million, relative to $44.2 million in the prior year period. GAAP diluted EPS for the six months year-to-date was $0.79, compared to $0.61 in the prior year period.

“We delivered another strong quarter, capitalizing on balanced organic top-line growth across our businesses,” said Scott Patterson, Chief Executive Officer of FirstService. “Our results largely mirror the performance in our prior quarter demonstrating the consistency of our business model and keeping us well on track to deliver on our targets for the full 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$1.7 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 Standard
As previously disclosed in our prior 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 second quarter results was an increase of $6.8 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 $6.8 million increase to our FirstService Brands revenues and $0.5 million decrease to our FirstService Brands Adjusted EBITDA resulted in a reduction of 120 basis points to our FirstService Brands Adjusted EBITDA margin for our recast segmented 2017 second quarter results. The New Revenue Recognition Standard does not have any impact on our cash flow from operations.

Segmented Quarterly Results
FirstService Residential revenues were $327.0 million for the second quarter, up 8% versus the prior year quarter, including 5% organic growth. Adjusted EBITDA for the quarter was $33.4 million, versus $28.7 million in the prior year period. The top-line growth was primarily driven by contract wins and new development in several of our larger markets. Margin improvement resulted from ongoing operational efficiencies previously disclosed in prior periods and further optimizing our allocation of labour and resources towards our property management and ancillary service contracts. GAAP Operating Earnings were $27.5 million, versus $23.2 million for the second quarter of last year.

FirstService Brands revenues during the second quarter grew to $168.4 million, up 21% relative to the prior year period and including 8% organic growth. Adjusted EBITDA for the second quarter was $26.7 million, up from $21.6 million in the prior year period. The performance was led by continued strength across our service lines which are benefiting from the current robust home improvement market and also supported by a strong quarter at Century Fire Protection. 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 $19.1 million, versus $16.3 million in the prior year quarter.

Corporate costs, as presented in Adjusted EBITDA, were $3.0 million in the second quarter, relative to $3.2 million in the prior year period. On a GAAP basis, corporate costs for the quarter were $4.3 million, relative to $4.2 million in the prior year period.

Conference Call
FirstService will be holding a conference call on Wednesday, July 25, 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 Statements
This 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.

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) 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 Six months ended
(in thousands of US$)June 30 June 30
  2018  2017  2018  2017 
             
Net earnings$29,894  $21,934  $38,829  $30,202 
Income tax 9,285   10,888   8,613   9,361 
Other income, net (39)  (110)  (103)  (205)
Interest expense, net 3,210   2,554   6,084   4,879 
Operating earnings 42,350   35,266   53,423   44,237 
Depreciation and amortization 12,903   10,356   24,686   19,851 
Acquisition-related items 548   525   1,109   771 
Stock-based compensation expense 1,317   929   3,314   2,344 
Adjusted EBITDA$57,118  $47,076  $82,532  $67,203 

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 Six months ended
(in thousands of US$)June 30 June 30
  2018  2017  2018  2017 
             
Net earnings$29,894  $21,934  $38,829  $30,202 
Non-controlling interest share of earnings (2,915)  (2,330)  (5,235)  (4,159)
Acquisition-related items 548   525   1,109   771 
Amortization of intangible assets 4,736   3,565   8,650   6,751 
Stock-based compensation expense 1,317   929   3,314   2,344 
Stock-based compensation tax adjustment for US GAAP change (622)  (880)  (3,037)  (4,623)
Income tax on adjustments (1,574)  (1,751)  (3,111)  (3,521)
Non-controlling interest on adjustments (145)  (91)  (255)  (162)
Adjusted net earnings$31,239  $21,901  $40,264  $27,603 
             
  Three months ended Six months ended
(in US$)June 30 June 30
  2018  2017  2018  2017 
             
Diluted net earnings per share$0.62  $0.49  $0.79  $0.61 
Non-controlling interest redemption increment 0.12   0.04   0.13   0.10 
Acquisition-related items 0.02   0.01   0.03   0.02 
Amortization of intangible assets, net of tax 0.09   0.06   0.17   0.11 
Stock-based compensation expense, net of tax 0.03   0.02   0.06   0.04 
Stock-based compensation tax adjustment for US GAAP change (0.02)  (0.02)  (0.08)  (0.13)
Adjusted earnings per share$0.86  $0.60  $1.10  $0.75 
             


FIRSTSERVICE CORPORATION
Condensed Consolidated Statements of Earnings
(in thousands of US dollars, except per share amounts)
     Three months  Six months
     ended June 30  ended June 30
(unaudited)  2018   2017   2018   2017 
               
Revenues $495,348  $441,666  $921,804  $822,015 
               
Cost of revenues  331,445   301,804   629,969   574,083 
Selling, general and administrative expenses  108,102   93,715   212,617   183,073 
Depreciation  8,167   6,791   16,036   13,100 
Amortization of intangible assets  4,736   3,565   8,650   6,751 
Acquisition-related items (1)  548   525   1,109   771 
Operating earnings  42,350   35,266   53,423   44,237 
Interest expense, net  3,210   2,554   6,084   4,879 
Other income  (39)  (110)  (103)  (205)
Earnings before income tax  39,179   32,822   47,442   39,563 
Income tax  9,285   10,888   8,613   9,361 
Net earnings  29,894   21,934   38,829   30,202 
Non-controlling interest share of earnings  2,915   2,330   5,235   4,159 
Non-controlling interest redemption increment  4,373   1,586   4,905   3,733 
Net earnings attributable to Company  $22,606  $18,018  $28,689  $22,310 
               
Net earnings per common share             
 Basic $0.63  $0.50  $0.80  $0.62 
 Diluted  0.62   0.49   0.79   0.61 
              
               
Adjusted earnings per share (2) $0.86  $0.60  $1.10  $0.75 
               
Weighted average common shares (thousands)            
  Basic  35,936   35,921   35,929   35,901 
  Diluted  36,534   36,575   36,526   36,562 

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)June 30, 2018 December 31, 2017
       
Assets     
Cash and cash equivalents$57,689 $57,187
Restricted cash 11,304  9,707
Accounts receivable 204,891  183,803
Prepaid and other current assets 93,321  73,654
 Current assets 367,205  324,351
Other non-current assets 10,136  9,805
Fixed assets 94,756  85,424
Deferred income tax 84  780
Goodwill and intangible assets 467,795  425,764
 Total assets$939,976 $846,124
       
       
Liabilities and shareholders' equity     
Accounts payable and accrued liabilities$154,382 $157,260
Other current liabilities 68,098  51,657
Long-term debt - current 3,213  2,751
 Current liabilities 225,693  211,668
Long-term debt - non-current 309,121  266,874
Other liabilities 55,488  54,639
Deferred income tax 1,820  1,467
Redeemable non-controlling interests 137,124  117,708
Shareholders' equity 210,730  193,768
 Total liabilities and equity$939,976 $846,124
       
       
Supplemental balance sheet information     
Total debt$312,334 $269,625
Total debt, net of cash 254,645  212,438


Consolidated Statements of Cash Flows       
(in thousands of US dollars)
    Three months ended  Six months ended
    June 30  June 30
(unaudited)  2018   2017   2018   2017 
              
Cash provided by (used in)            
              
Operating activities            
Net earnings $29,894  $21,934  $38,829  $30,202 
Items not affecting cash:            
 Depreciation and amortization  12,903   10,357   24,686   19,851 
 Deferred income tax  38   (34)  346   363 
 Other  1,629   442   4,031   (2,102)
    44,464   32,699   67,892   48,314 
              
Changes in non-cash working capital            
 Accounts receivable  (16,259)  (16,484)  (12,181)  (16,774)
 Payables and accruals  2,366   18,642   (12,504)  6,596 
 Other  8,701   6,740   4,367   11,065 
Net cash provided by operating activities  39,272   41,597   47,574   49,201 
              
Investing activities            
Acquisition of businesses, net of cash acquired  (13,577)  (2,182)  (43,179)  (12,545)
Purchases of fixed assets  (9,097)  (8,922)  (19,620)  (18,890)
Other investing activities  (1,306)  277   (1,984)  (2,904)
Net cash used in investing activities  (23,980)  (10,827)  (64,783)  (34,339)
              
Financing activities            
Increase in long-term debt, net  (8,128)  (3,883)  42,086   30,470 
Purchases of non-controlling interests, net  (511)  (1,688)  (2,132)  (5,468)
Financing fees paid  -   -   (575)  - 
Dividends paid to common shareholders  (4,849)  (4,397)  (9,249)  (8,340)
Distributions paid to non-controlling interests  (2,751)  (476)  (4,342)  (2,349)
Repurchases of Subordinate Voting Shares  -   -   (5,941)  (7,416)
Other financing activities  893   (1,363)  (196)  609 
Net cash (used in) provided by financing activities  (15,346)  (11,807)  19,651   7,506 
              
Effect of exchange rate changes on cash  (206)  103   (343)  126 
              
Increase (decrease) in cash, cash equivalents and restricted cash  (260)  19,066   2,099   22,494 
              
Cash, cash equivalents and restricted cash, beginning of period  69,253   60,262   66,894   56,834 
              
Cash, cash equivalents and restricted cash, end of period $68,993  $79,328  $68,993  $79,328 
              


Segmented Results
(in thousands of US dollars)
             
           
  FirstService FirstService    
(unaudited)Residential Brands Corporate Consolidated
             
Three months ended June 30           
             
2018           
 Revenues$326,992 $168,356 $-  $495,348
 Adjusted EBITDA 33,402  26,675  (2,959)  57,118
             
 Operating earnings 27,498  19,145  (4,293)  42,350
             
2017           
 Revenues$302,900 $138,766 $-  $441,666
 Adjusted EBITDA 28,696  21,580  (3,200)  47,076
             
 Operating earnings 23,191  16,270  (4,195)  35,266
             
             
           
  FirstService FirstService    
  Residential Brands Corporate Consolidated
             
Six months ended June 30           
             
2018           
 Revenues$611,127 $310,677 $-  $921,804
 Adjusted EBITDA 50,878  37,838  (6,184)  82,532
             
 Operating earnings 38,864  24,220  (9,661)  53,423
             
2017           
 Revenues$568,753 $253,262 $-  $822,015
 Adjusted EBITDA 43,129  29,879  (5,805)  67,203
             
 Operating earnings 32,318  20,167  (8,248)  44,237

COMPANY CONTACTS:

D. Scott Patterson
President & CEO
           
Jeremy Rakusin
Chief Financial Officer
           
(416) 960-9500

Primary Logo

Copyright © QuoteMedia. Data delayed 15 minutes unless otherwise indicated. View delay times for all exchanges. Market Data powered by QuoteMedia. See the QuoteMedia Terms of Use.