Attached files

file filename
8-K - 8-K - TERMINIX GLOBAL HOLDINGS INCserv-20141030x8k.htm

Exhibit 99

 

 

 

 Picture 2

News Release

 

 

For further information contact:

 

Investor Relations:

Brian Turcotte

901.597.3282

Brian.Turcotte@servicemaster.com

 

Media:

Peter Tosches

901.597.8449

Peter.Tosches@servicemaster.com

 

ServiceMaster Global Holdings, Inc. Reports Preliminary

Third-Quarter 2014 Financial Results

 

                 Revenue increased 8 percent to $664 million, with growth in each reportable segment

 

                 Including a loss on extinguishment of debt of $65 million and consulting agreement termination fees of $21 million, reported a net loss of $4 million or $0.03 per diluted share

 

                 Adjusted net income(1) of $61 million or $0.45 per diluted share versus $32 million or $0.35 per diluted share

 

                 Adjusted EBITDA(2) increased $29 million or 22 percent to $157 million

 

MEMPHIS, TENN, — October 30, 2014  —ServiceMaster Global Holdings, Inc. (NYSE: SERV), a leading provider of essential residential and commercial services, today announced preliminary unaudited third-quarter 2014 results. The company reported third-quarter 2014 revenue of $664 million, an increase of 8 percent compared to the same period in 2013.

 

The company reported a third-quarter 2014 net loss of $4 million, or $0.03 per diluted share, which included a loss on extinguishment of debt of $65 million and consulting agreement termination fees of $21 million in conjunction with the initial public offering,  versus net income of $45 million, or $0.49 per diluted share for the third quarter of 2013

 

The company reported third-quarter 2014 adjusted net income(1) of $61 million, or $0.45 per diluted share, versus $32 million, or $0.35 per share, in the same period in 2013.  Earnings per share and other share data for the third-quarter 2014 and nine months ended September 30, 2014 contained in this release reflect the 41.3 million shares issued by the company on July 1, 2014, in conjunction with its initial public offering.

 

The company reported third-quarter 2014 Adjusted EBITDA(2) of $157 million, an increase of $29 million or 22 percent compared to the same period in 2013. The increase was primarily driven by the impact of higher revenue, operating cost savings and the transition of certain costs to TruGreen Holding Corporation, which the company spun-off on January 14, 2014. A reconciliation of income from continuing operations to both adjusted net income and Adjusted EBITDA are set forth below in this press release.

 

“Terminix and American Home Shield both reported revenue and Adjusted EBITDA growth in the third quarter of 2014 versus prior year,” said Rob Gillette, ServiceMaster’s chief executive officer. “Based on our strong third-quarter 2014 operating performance, we’re increasing our current projection for full-year 2014 Adjusted EBITDA to a range of $543 million to $548 million, with revenue projected to be in the range of $2,445 million to $2,455 million.”

 

In addition, ServiceMaster announced today that it has realigned its Franchise Services Group under the leadership of American Home Shield president Mark Barry. Barry will lead both American Home Shield and the Franchise Services Group as group president, though the two businesses will continue to report financial results separately. Marty Wick, American Home Shield vice president of operations, has been named president of the Franchise Services Group reporting to Mark. “Mark has done a great job leading American Home Shield and we believe the realignment will allow us to accelerate top- and bottom-line growth of both American Home Shield and the Franchise Services Group,” said Gillette. “Marty is a strong leader whose process improvement mindset, versatile background and people management skills make him a great choice to lead our franchise businesses.”

 

1


 

Preliminary Consolidated Performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

$ millions

 

2014

 

2013

 

B/(W)

 

2014

 

2013

 

B/(W)

Revenue

 

$

664 

 

 

$

615 

 

 

$

49 

 

 

$

1,880 

 

 

$

1,760 

 

 

$

120 

 

YoY growth

 

 

 

 

 

 

 

 

 

 

7.9 

%

 

 

 

 

 

 

 

 

 

 

6.8 

%

SG&A

 

 

(176)

 

 

 

(181)

 

 

 

 

 

 

(505)

 

 

 

(527)

 

 

 

22 

 

% of revenue

 

 

26.6 

%

 

 

29.4 

%

 

 

2.8 

pts

 

 

26.9 

%

 

 

29.9 

%

 

 

3.0 

pts

(Loss) Income from Continuing Operations before Income Taxes

 

 

(5)

 

 

 

35 

 

 

 

(40)

 

 

 

48 

 

 

 

88 

 

 

 

(40)

 

% of revenue

 

 

(0.8)

%

 

 

5.8 

%

 

 

(6.6)

pts

 

 

2.5 

%

 

 

5.0 

%

 

 

(2.5)

pts

(Loss) Income from Continuing Operations

 

 

(3)

 

 

 

23 

 

 

 

(26)

 

 

 

22 

 

 

 

44 

 

 

 

(22)

 

% of revenue

 

 

(0.4)

%

 

 

3.8 

%

 

 

(4.2)

pts

 

 

1.1 

%

 

 

2.5 

%

 

 

(1.4)

pts

Net (Loss) Income

 

 

(4)

 

 

 

45 

 

 

 

(49)

 

 

 

(76)

 

 

 

(489)

 

 

 

413 

 

% of revenue

 

 

(0.5)

%

 

 

7.3 

%

 

 

(7.8)

pts

 

 

(4.1)

%

 

 

(27.8)

%

 

 

23.7 

pts

Adjusted Net Income(1)

 

 

61 

 

 

 

32 

 

 

 

29 

 

 

 

135 

 

 

 

73 

 

 

 

62 

 

% of revenue

 

 

9.2 

%

 

 

5.3 

%

 

 

3.9 

pts

 

 

7.2 

%

 

 

4.2 

%

 

 

3.0 

pts

Adjusted EBITDA(2)

 

 

157 

 

 

 

128 

 

 

 

29 

 

 

 

443 

 

 

 

361 

 

 

 

82 

 

% of revenue

 

 

23.7 

%

 

 

20.8 

%

 

 

2.9 

pts

 

 

23.6 

%

 

 

20.5 

%

 

 

3.1 

pts

Pre-Tax Unlevered Free Cash Flow(3)

 

 

121 

 

 

 

85 

 

 

 

36 

 

 

 

386 

 

 

 

322 

 

 

 

64 

 

 

Preliminary Information for Continuing Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2014

 

Nine Months Ended September 30, 2014

 

 

 

 

 

B/(W)

 

Adjusted

 

B/(W)

 

 

 

 

B/(W)

 

Adjusted

 

B/(W)

$ millions

 

Revenue

 

vs. PY

 

EBITDA

 

vs. PY

 

Revenue

 

vs. PY

 

EBITDA

 

vs. PY

Terminix

 

$

353 

 

$

19 

 

 

$

77 

 

 

$

12 

 

 

$

1,049 

 

$

37 

 

 

$

248 

 

 

$

25 

 

YoY growth / % of revenue

 

 

 

 

 

5.8 

%

 

 

21.8 

%

 

 

2.3 

pts

 

 

 

 

 

3.7 

%

 

 

23.6 

%

 

 

1.5 

pts

American Home Shield

 

 

245 

 

 

26 

 

 

 

61 

 

 

 

 

 

 

637 

 

 

69 

 

 

 

144 

 

 

 

30 

 

YoY growth / % of revenue

 

 

 

 

 

12.0 

%

 

 

24.9 

%

 

 

0.3 

pts

 

 

 

 

 

12.2 

%

 

 

22.6 

%

 

 

2.5 

pts

Franchise Services Group

 

 

64 

 

 

 

 

 

19 

 

 

 

(1)

 

 

 

189 

 

 

14 

 

 

 

58 

 

 

 

 

YoY growth / % of revenue

 

 

 

 

 

6.2 

%

 

 

30.2 

%

 

 

(3.1)

pts

 

 

 

 

 

8.0 

%

 

 

30.7 

%

 

 

(2.0)

pts

Other Operations & HQ(4)

 

 

 

 

 —

 

 

 

(1)

 

 

 

10 

 

 

 

 

 

(1)

 

 

 

(7)

 

 

 

27 

 

Total

 

$

664 

 

$

49 

 

 

$

157 

 

 

$

29 

 

 

$

1,880 

 

$

120 

 

 

$

443 

 

 

$

82 

 

YoY growth / % of revenue

 

 

 

 

 

7.9 

%

 

 

23.7 

%

 

 

2.9 

pts

 

 

 

 

 

6.8 

%

 

 

23.6 

%

 

 

3.1 

pts

 

 

2


 

Terminix

 

Terminix, which provides termite and pest control services to residential and commercial customers and distributes pest control products, reported a 6 percent revenue increase in the third quarter of 2014 compared to the third quarter of 2013.  The revenue increase was primarily driven by improved price realization in both termite and pest control and new product introductions.

 

Adjusted EBITDA increased 18 percent or $12 million versus prior year, driven primarily by higher revenue conversion and increased production labor and overhead efficiency.

 

American Home Shield

 

American Home Shield, which provides home warranties for household systems and appliances, reported a 12 percent revenue increase in the third quarter of 2014 compared to the third quarter of 2013, driven by the acquisition of Home Security of America, Inc. (“HSA”), higher customer counts and favorable product mix.

 

Adjusted EBITDA increased 13 percent or $7 million versus prior year, primarily reflecting the flow-through effect of the higher revenue, a decrease in contract claims and increased operating efficiencies, offset, in part, by an increase in administrative costs as a result of the HSA acquisition and incremental marketing investments in the direct to consumer channel.

 

Franchise Services Group

 

The Franchise Services Group, which provides residential and commercial disaster restoration, janitorial, residential cleaning, furniture repair and home inspection services, reported a 6 percent revenue increase in the third quarter of 2014 compared to the third quarter of 2013.  The revenue increase was driven primarily by an increase in janitorial national accounts.

 

Adjusted EBITDA decreased 3 percent or $1 million versus prior year, primarily reflecting the mix impact of higher growth in janitorial national accounts and general and administrative expense timing.

 

Other Operations and Headquarters

 

Adjusted EBITDA improved $10 million versus prior year, primarily reflecting the transition of certain costs to TruGreen and other cost reductions.

 

Cash Flow

 

For the nine months ended September 30, 2014, net cash provided from operating activities from continuing operations increased $5 million to $132 million compared to $127 million for the nine months ended September 30, 2013.

 

Net cash used for investing activities from continuing operations was $51 million for the nine months ended September 30, 2014, compared to $81 million for the nine months ended September 30, 2013.

 

Pre-tax unlevered free cash flow(3) was $386 million for the nine months ended September 30, 2014, compared to $322 million for the nine months ended September 30, 2013.

 

Net cash used for financing activities from continuing operations was $274 million for the nine months ended September 30, 2014, compared to $60 million for the nine months ended September 30, 2013.  On July 1, 2014, in conjunction with the company’s initial public offering, the company received proceeds of $1,825 million from the new term loan facility and $663 million of net proceeds related to the issuance of common stock in the offering.  Also, in connection with the initial public offering, principal payments on debt of $2,660 million were made from such proceeds and available cash, and $42 million of available cash was used to pay debt issuance costs of $24 million and to pay the original issue discount of $18 million in connection with the new term loan facility.

 

Other Matters

 

In connection with the partial redemption of the 8% Notes and 7% Notes and the repayment of the old term loan facilities, the company recorded a loss on extinguishment of debt of $65 million in the third quarter of 2014, which included the pre-payment premiums on the 8% Notes and 7% Notes of $17 million and $18 million, respectively, and the write-off of $30 million of debt issuance costs.

 

Third-Quarter 2014 Earnings Conference Call

 

The company will discuss its third-quarter 2014 operating results during a conference call at 8 a.m. central time today,  October 30, 2014. To participate on the conference call, interested parties should call 800.706.9302 (or international participants, 303.223.2688). Additionally, the conference call will be available via webcast. A slide presentation highlighting the company’s results and key performance indicators will also be available. To participate via webcast and view the slide presentation, visit the company’s investor relations home page at www.servicemaster.com.

3


 

 

The call will be available for replay until November 29, 2014. To access the replay of this call, please call 800.633.8284 and enter reservation number 21737347 (international participants: 402.977.9140, reservation number 21737347). Or you can review the webcast on the company’s investor relations home page.

 

About ServiceMaster

 

ServiceMaster Global Holdings, Inc. is a leading provider of essential residential and commercial services, operating through an extensive service network of more than 7,000 company-owned, franchised and licensed locations. The company’s portfolio of well-recognized brands includes Terminix (termite and pest control), American Home Shield (home warranties), ServiceMaster Restore (disaster restoration), ServiceMaster Clean (janitorial), Merry Maids (residential cleaning), Furniture Medic (furniture repair) and AmeriSpec (home inspections). The company serves approximately 5 million residential and commercial customers through an employee base of approximately 13,000 company associates and a franchise network that independently employs an estimated 33,000 additional people. The company is headquartered in Memphis, Tenn.  Go to www.servicemaster.com for more information about ServiceMaster or follow the company at twitter.com/ServiceMaster or facebook.com/TheServiceMasterCo.

 

Information Regarding Forward-Looking Statements

 

This press release contains forward-looking statements and cautionary statements. Some of the forward-looking statements can be identified by the use of forward-looking terms such as “believes,” “expects,” “may,” “will,” “shall,” “should,” “would,” “could,” “seeks,” “aims,” “projects,” “is optimistic,” “intends,” “plans,” “estimates,” “anticipates” or other comparable terms. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond our control, including, without limitation, the risks and uncertainties discussed in  the “Risk Factors” and “Information Regarding Forward-Looking Statements” sections in the company’s reports filed with the Securities and Exchange Commission. We caution you that forward-looking statements are not guarantees of future performance or outcomes and that actual performance and outcomes, including, without limitation, our actual results of operations, financial condition and liquidity, and the development of the market segments in which we operate, may differ materially from those made in or suggested by the forward-looking statements contained in this press release.

 

Additional factors that could cause actual results and outcomes to differ from those reflected in forward-looking statements include, without limitation, the effects of our substantial indebtedness; changes in interest rates, because a significant portion of our indebtedness bears interest at variable rates; weakening general economic conditions; weather conditions and seasonality; the success of our business strategies, and costs associated with, restructuring initiatives. The company assumes no obligation to update the information contained herein, which speaks only as of the date hereof.

 

Non-GAAP Financial Measures

 

This press release contains certain non-GAAP financial measures, which are not measures of financial condition or profitability. Non-GAAP measures should not be considered as an alternative to GAAP financial measures. Non-GAAP measures may not be calculated or comparable to similarly titled measures used by other companies. See Non-GAAP reconciliations below in this press release for a reconciliation of these measures to the most directly comparable GAAP financial measures. Adjusted EBITDA, Adjusted net income and Pre-Tax Unlevered Free Cash Flow are not measurements of the company’s financial performance under GAAP and should not be considered as an alternative to net income or any other performance measures derived in accordance with GAAP or as an alternative to net cash provided by operating activities or any other measures of the company’s cash flow or liquidity. We believe these non-GAAP financial measures are useful for investors, analysts and other interested parties as it facilitates company-to-company operating and financial condition performance comparisons by excluding potential differences caused by variations in capital structures, taxation, the age and book depreciation of facilities and equipment, restructuring initiatives, consulting agreements and equity-based, long-term incentive plans.

_________________________________________________

 

(1)Adjusted net income is defined by the company as income (loss) from continuing operations before: amortization expense; non-cash impairment of software and other related costs; non-cash impairment of property and equipment; consulting agreement termination fees; restructuring charges; management and consulting fees; loss on extinguishment of debt; and the tax impact of all of the aforementioned adjustments. The company’s definition of adjusted net income may not be comparable to similarly titled measures of other companies.

 

(2)Adjusted EBITDA is defined as income (loss) from continuing operations before: depreciation and amortization expense; non-cash impairment of software and other related costs; non-cash impairment of property and equipment; non-cash stock-based compensation expense; restructuring charges; management and consulting fees; consulting agreement termination fees; provision (benefit) for income taxes;  loss on extinguishment of debt; and interest expense.  The company’s definition of Adjusted EBITDA may not be comparable to similarly titled measures of other companies.

 

(3)Pre-Tax Unlevered Free Cash Flow is defined by the company as (i) Net Cash Provided from Operating Activities from Continuing Operations before: cash paid for interest expense; call premium paid for retirement of debt; premium received on issuance of debt; cash paid for income taxes, net of refunds; cash paid for restructuring charges; cash paid for management and consulting fees; cash paid for

4


 

consulting agreement termination fees; cash paid for impairment of software and other related costs; and gain on sales of marketable securities, (ii) less property additions.

 

(4)The Other Operations and Headquarters segment includes The ServiceMaster Acceptance Company Limited Partnership (SMAC) and the remainder of the company’s headquarters functions not allocated to the business segments.

5


 

SERVICEMASTER GLOBAL HOLDINGS, INC.

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited)

(In millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

 

 

2014

 

2013

 

2014

 

2013

Revenue

 

$

664 

 

$

615 

 

$

1,880 

 

$

1,760 

Cost of services rendered and products sold

 

 

344 

 

 

324 

 

 

983 

 

 

924 

Selling and administrative expenses

 

 

176 

 

 

181 

 

 

505 

 

 

527 

Amortization expense

 

 

13 

 

 

13 

 

 

39 

 

 

38 

Impairment of software and other related costs

 

 

 —

 

 

 —

 

 

47 

 

 

 —

Consulting agreement termination fees

 

 

21 

 

 

 —

 

 

21 

 

 

 —

Restructuring charges

 

 

 

 

 

 

 

 

Interest expense

 

 

49 

 

 

63 

 

 

171 

 

 

186 

Interest and net investment income

 

 

 —

 

 

(2)

 

 

(7)

 

 

(6)

Loss on extinguishment of debt

 

 

65 

 

 

 —

 

 

65 

 

 

 —

(Loss) Income from Continuing Operations before Income Taxes

 

 

(5)

 

 

35 

 

 

48 

 

 

88 

(Benefit) Provision for income taxes

 

 

(3)

 

 

12 

 

 

26 

 

 

43 

(Loss) Income from Continuing Operations

 

 

(3)

 

 

23 

 

 

22 

 

 

44 

(Loss) income from discontinued operations, net of income taxes

 

 

(1)

 

 

22 

 

 

(98)

 

 

(533)

Net (Loss) Income

 

$

(4)

 

$

45 

 

$

(76)

 

$

(489)

Total Comprehensive (Loss) Income

 

$

(8)

 

 

47 

 

 

(82)

 

 

(488)

Weighted-average common shares outstanding - Basic

 

 

133.2 

 

 

91.3 

 

 

105.8 

 

 

91.6 

Weighted-average common shares outstanding - Diluted

 

 

133.2 

 

 

91.5 

 

 

106.7 

 

 

92.4 

Basic (Loss) Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) Income from Continuing Operations

 

$

(0.02)

 

 

0.25 

 

 

0.20 

 

 

0.48 

(Loss) income from discontinued operations, net of income taxes

 

 

(0.01)

 

 

0.24 

 

 

(0.93)

 

 

(5.82)

Net (Loss) Income

 

 

(0.03)

 

 

0.49 

 

 

(0.72)

 

 

(5.33)

Diluted (Loss) Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) Income from Continuing Operations

 

$

(0.02)

 

 

0.25 

 

 

0.20 

 

 

0.48 

(Loss) income from discontinued operations, net of income taxes

 

 

(0.01)

 

 

0.24 

 

 

(0.92)

 

 

(5.77)

Net (Loss) Income

 

 

(0.03)

 

 

0.49 

 

 

(0.72)

 

 

(5.29)

 

 

6


 

SERVICEMASTER GLOBAL HOLDINGS, INC.

Condensed Consolidated Statements of Financial Position (Unaudited)

(In millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

As of

 

 

September 30,

 

December 31,

 

 

2014

 

2013

Assets:

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

275 

 

$

484 

Marketable securities

 

 

22 

 

 

27 

Receivables, less allowances of $28 and $26, respectively

 

 

477 

 

 

394 

Inventories

 

 

38 

 

 

39 

Prepaid expenses and other assets

 

 

53 

 

 

56 

Deferred customer acquisition costs

 

 

38 

 

 

30 

Deferred taxes

 

 

107 

 

 

107 

Assets of discontinued operations

 

 

 —

 

 

76 

Total Current Assets

 

 

1,010 

 

 

1,213 

Property and Equipment:

 

 

 

 

 

 

At cost

 

 

363 

 

 

381 

Less: accumulated depreciation

 

 

(228)

 

 

(204)

Net Property and Equipment

 

 

135 

 

 

177 

Other Assets:

 

 

 

 

 

 

Goodwill

 

 

2,067 

 

 

2,018 

Intangible assets, primarily trade names, service marks and trademarks, net

 

 

1,706 

 

 

1,721 

Notes receivable

 

 

24 

 

 

22 

Long-term marketable securities

 

 

90 

 

 

122 

Other assets

 

 

44 

 

 

49 

Debt issuance costs

 

 

35 

 

 

41 

Assets of discontinued operations

 

 

 —

 

 

542 

Total Assets

 

$

5,112 

 

$

5,905 

Liabilities and Shareholder’s Equity:

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

Accounts payable

 

$

96 

 

$

92 

Accrued liabilities:

 

 

 

 

 

 

Payroll and related expenses

 

 

71 

 

 

70 

Self-insured claims and related expenses

 

 

95 

 

 

78 

Accrued interest payable

 

 

11 

 

 

51 

Other

 

 

50 

 

 

55 

Deferred revenue

 

 

511 

 

 

448 

Liabilities of discontinued operations

 

 

 

 

139 

Current portion of long-term debt

 

 

39 

 

 

39 

Total Current Liabilities

 

 

880 

 

 

972 

Long-Term Debt

 

 

3,020 

 

 

3,867 

Other Long-Term Liabilities:

 

 

 

 

 

 

Deferred taxes

 

 

746 

 

 

712 

Liabilities of discontinued operations

 

 

 —

 

 

162 

Other long-term obligations, primarily self-insured claims

 

 

139 

 

 

169 

Total Other Long-Term Liabilities

 

 

885 

 

 

1,043 

Commitments and Contingencies

 

 

 

 

 

 

Shareholder’s Equity:

 

 

 

 

 

 

Common stock $0.01 par value (authorized 2,000,000,000 shares with 140,987,217 shares issued and 133,349,047 outstanding at September 30, 2014 and 98,915,432 shares issued and 91,669,470 outstanding at December 31, 2013)

 

 

 

 

Additional paid-in capital

 

 

2,197 

 

 

1,523 

Retained deficit

 

 

(1,750)

 

 

(1,390)

Accumulated other comprehensive income

 

 

(1)

 

 

Less common stock held in treasury, at cost (7,638,170 shares at September 30, 2014 and 7,245,962 shares at December 31, 2013)

 

 

(122)

 

 

(118)

Total Shareholder’s Equity

 

 

327 

 

 

23 

Total Liabilities and Shareholder’s Equity

 

$

5,112 

 

$

5,905 

 

7


 

SERVICEMASTER GLOBAL HOLDINGS, INC.

Condensed Consolidated Statements of Cash Flows (Unaudited)

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

September 30,

 

 

2014

 

2013

Cash and Cash Equivalents at Beginning of Period

 

$

484 

 

$

418 

Cash Flows from Operating Activities from Continuing Operations:

 

 

 

 

 

 

Net Loss

 

 

(76)

 

 

(489)

Adjustments to reconcile net loss to net cash provided from operating activities:

 

 

 

 

 

 

Loss from discontinued operations, net of income taxes

 

 

98 

 

 

533 

Depreciation expense

 

 

36 

 

 

35 

Amortization expense

 

 

39 

 

 

38 

Amortization of debt issuance costs

 

 

 

 

Impairment of software and other related costs

 

 

47 

 

 

 —

Loss on extinguishment of debt

 

 

65 

 

 

 —

Call premium paid on retirement of debt

 

 

(35)

 

 

 —

Deferred income tax provision

 

 

19 

 

 

34 

Stock-based compensation expense

 

 

 

 

Gain on sales of marketable securities

 

 

(4)

 

 

(1)

Other

 

 

 

 

Change in working capital, net of acquisitions:

 

 

 

 

 

 

Receivables

 

 

(62)

 

 

(53)

Inventories and other current assets

 

 

(7)

 

 

(14)

Accounts payable

 

 

11 

 

 

28 

Deferred revenue

 

 

36 

 

 

30 

Accrued liabilities

 

 

(4)

 

 

Accrued interest payable

 

 

(40)

 

 

(30)

Accrued restructuring charges

 

 

 —

 

 

(3)

Current income taxes

 

 

(5)

 

 

(3)

Net Cash Provided from Operating Activities from Continuing Operations

 

 

132 

 

 

127 

Cash Flows from Investing Activities from Continuing Operations:

 

 

 

 

 

 

Property additions

 

 

(29)

 

 

(38)

Sale of equipment and other assets

 

 

 

 

Other business acquisitions, net of cash acquired

 

 

(52)

 

 

(22)

Notes receivable, financial investments and securities, net

 

 

30 

 

 

(22)

Net Cash Used for Investing Activities from Continuing Operations

 

 

(51)

 

 

(81)

Cash Flows from Financing Activities from Continuing Operations:

 

 

 

 

 

 

Borrowings of debt

 

 

1,825 

 

 

Payments of debt

 

 

(2,687)

 

 

(32)

Discount paid on issuance of debt

 

 

(18)

 

 

(12)

Debt issuance costs paid

 

 

(24)

 

 

(6)

Contribution to TruGreen Holding Corporation

 

 

(35)

 

 

 —

Repurchase of common stock and RSU vesting

 

 

(5)

 

 

(14)

Issuance of Common Stock

 

 

671 

 

 

Net Cash Used for Financing Activities from Continuing Operations

 

 

(274)

 

 

(60)

Cash Flows from Discontinued Operations:

 

 

 

 

 

 

Cash used for operating activities

 

 

(11)

 

 

(23)

Cash used for investing activities

 

 

(2)

 

 

(20)

Cash used for financing activities

 

 

(3)

 

 

(9)

Net Cash Used for Discontinued Operations

 

 

(15)

 

 

(52)

Cash Decrease During the Period

 

 

(208)

 

 

(66)

Cash and Cash Equivalents at End of Period

 

$

275 

 

$

352 

 

8


 

The following table presents reconciliations of (Loss) Income from Continuing Operations to Adjusted Net Income for the periods presented.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

(In millions)

 

2014

 

2013

 

2014

 

2013

(Loss) Income from Continuing Operations

 

$

(3)

 

$

23 

 

$

22 

 

$

44 

Amortization expense

 

 

13 

 

 

13 

 

 

39 

 

 

38 

Impairment of software and other related costs

 

 

 —

 

 

 —

 

 

47 

 

 

 —

Consulting agreement termination fees

 

 

21 

 

 

 —

 

 

21 

 

 

 —

Restructuring charges

 

 

 

 

 

 

 

 

Management and consulting fees

 

 

 —

 

 

 

 

 

 

Loss on extinguishment of debt

 

 

65 

 

 

 —

 

 

65 

 

 

 —

Tax impact of adjustments

 

 

(36)

 

 

(6)

 

 

(69)

 

 

(18)

Adjusted Net Income

 

$

61 

 

$

32 

 

$

135 

 

$

73 

 

The following table presents reconciliations of Net Cash (Used for) Provided from Operating Activities from Continuing Operations to Pre-Tax Unlevered Free Cash Flow for the periods presented.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

(In millions)

 

2014

 

2013

 

2014

 

2013

Net Cash (Used for) Provided from Operating Activities from Continuing Operations

 

$

(17)

 

$

 

$

132 

 

$

127 

Cash paid for interest expense

 

 

82 

 

 

91 

 

 

199 

 

 

207 

Call premium paid on retirement of debt

 

 

35 

 

 

 —

 

 

35 

 

 

 —

Cash paid for income taxes, net of refunds

 

 

 

 

 

 

11 

 

 

12 

Cash paid for restructuring charges

 

 

 

 

 

 

 

 

Cash paid for management and consulting fees

 

 

 —

 

 

 

 

 

 

Cash paid for consulting agreement termination fees

 

 

21 

 

 

 —

 

 

21 

 

 

 —

Cash paid for impairment of software and other related costs

 

 

 —

 

 

 —

 

 

 

 

 —

(Loss) Gain on sales of marketable securities

 

 

(1)

 

 

 —

 

 

 

 

Property additions

 

 

(3)

 

 

(15)

 

 

(29)

 

 

(38)

Pre-Tax Unlevered Free Cash Flow

 

$

121 

 

$

85 

 

$

386 

 

$

322 

 

9


 

The following table presents reconciliations of Adjusted EBITDA to (Loss) Income from Continuing Operations for the periods presented.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

(In millions)

 

2014

 

2013

 

2014

 

2013

Terminix

 

$

77 

 

$

65 

 

$

248 

 

$

223 

American Home Shield

 

 

61 

 

 

54 

 

 

144 

 

 

114 

Franchise Services Group

 

 

19 

 

 

20 

 

 

58 

 

 

57 

Other Operations and Headquarters

 

 

(1)

 

 

(11)

 

 

(7)

 

 

(34)

Adjusted EBITDA

 

$

157 

 

$

128 

 

$

443 

 

$

361 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

(25)

 

 

(25)

 

 

(76)

 

 

(74)

Non-cash impairment of software and other related costs

 

 

 —

 

 

 —

 

 

(47)

 

 

 —

Non-cash stock-based compensation expense

 

 

(2)

 

 

(2)

 

 

(5)

 

 

(3)

Restructuring charges

 

 

(1)

 

 

(1)

 

 

(7)

 

 

(4)

Management and consulting fees

 

 

 —

 

 

(2)

 

 

(4)

 

 

(5)

Consulting agreement termination fees

 

 

(21)

 

 

 —

 

 

(21)

 

 

 —

Benefit (provision) for income taxes

 

 

 

 

(12)

 

 

(26)

 

 

(43)

Loss on extinguishment of debt

 

 

(65)

 

 

 —

 

 

(65)

 

 

 —

Interest expense

 

 

(49)

 

 

(63)

 

 

(171)

 

 

(186)

Other

 

 

 

 

(1)

 

 

 —

 

 

(1)

(Loss) Income from Continuing Operations

 

$

(3)

 

$

23 

 

$

22 

 

$

44 

 

The table below presents selected operating metrics related to customer counts and customer retention on a rolling, twelve-month basis for our contracted customers in our Terminix and American Home Shield segments.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30,

 

 

2014

 

2013

Terminix—

 

 

 

 

 

 

Growth (Reduction) in Pest Control Customers

 

0.2 

%

 

(1.1)

%

Pest Control Customer Retention Rate

 

80.2 

%

 

79.4 

%

Reduction in Termite Customers

 

(2.6)

%

 

(2.4)

%

Termite Customer Retention Rate

 

84.7 

%

 

85.3 

%

American Home Shield—

 

 

 

 

 

 

Growth (Reduction) in Home Warranties(1)

 

13.4 

%

 

(0.4)

%

Customer Retention Rate(1)

 

75.4 

%

 

74.0 

%

 

__________________________________

(1)As of September 30, 2014, excluding the impact of the HSA acquisition, the growth in home warranties and the customer retention rate for our American Home Shield segment was 3.4 percent and 75.7 percent, respectively.

 

10


 

Terminix Segment

 

Revenue by service line is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

Three Months Ended

 

Operating

 

 

September 30,

 

Revenue

(In millions)

 

2014

 

2013

 

2014

Pest Control

 

$

202 

 

$

192 

 

57 

%

Termite

 

 

133 

 

 

122 

 

38 

%

Other

 

 

18 

 

 

20 

 

%

Total revenue

 

$

353 

 

$

334 

 

100 

%

 

Termite renewal revenue comprised 50 percent and 51 percent of total termite revenue for the three months ended September 30, 2014 and September 30, 2013, while the remainder consisted of termite new unit revenue.

 

Franchise Services Group Segment

 

Revenue by service line is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

Three Months Ended

 

Operating

 

 

September 30,

 

Revenue

(In millions)

 

2014

 

2013

 

2014

Royalty Fees

 

$

30 

 

$

30 

 

47 

%

Company-Owned Merry Maids Branches

 

 

16 

 

 

16 

 

25 

%

Janitorial National Accounts

 

 

10 

 

 

 

16 

%

Sales of Products

 

 

 

 

 

%

Other

 

 

 

 

 

%

Total revenue

 

$

64 

 

$

61 

 

100 

%

 

11