0001428875-18-000123.txt : 20181003 0001428875-18-000123.hdr.sgml : 20181003 20181003083635 ACCESSION NUMBER: 0001428875-18-000123 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 6 CONFORMED PERIOD OF REPORT: 20181003 ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20181003 DATE AS OF CHANGE: 20181003 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SERVICEMASTER GLOBAL HOLDINGS INC CENTRAL INDEX KEY: 0001428875 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-MANAGEMENT SERVICES [8741] IRS NUMBER: 208738510 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-36507 FILM NUMBER: 181103736 BUSINESS ADDRESS: STREET 1: 150 PEABODY PLACE CITY: MEMPHIS STATE: TN ZIP: 38103-3720 BUSINESS PHONE: 901-597-1400 MAIL ADDRESS: STREET 1: 150 PEABODY PLACE CITY: MEMPHIS STATE: TN ZIP: 38103-3720 8-K 1 serv-20181003x8k.htm 8-K 8-K October 2018 (Spin complete)

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 _______________________________________________





 

FORM 8-K

 

CURRENT REPORT

 _______________________________________________





 

Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

 _______________________________________________





 

Date of Report (Date of earliest event reported): October 3, 2018  (October 1, 2018)

 

Picture 1

SERVICEMASTER GLOBAL HOLDINGS, INC.

 

(Exact name of each registrant as specified in its charter)

 



 

 

 

 

Delaware

 

001-36507

 

20-8738320

(State or other jurisdiction

of incorporation)

 

(Commission

File Numbers)

 

(IRS Employer

Identification Nos.)

 



 

 

150 Peabody Place, Memphis, Tennessee

 

38103

(Address of principal executive offices)

 

(Zip Code)



(901) 597-1400

(Each registrant’s telephone number, including area code)

 _______________________________________________

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 


 

 



 

 



 

Item 2.01

Completion of Acquisition or Disposition of Assets.



On October 1, 2018, ServiceMaster Global Holdings, Inc. (“ServiceMaster,” “we” or the “Company”) completed the previously announced distribution of approximately 80.2% of the outstanding common stock of frontdoor, inc. (“Frontdoor”) to the Company’s stockholders (the “Distribution”). Frontdoor was formed to hold the Company’s American Home Shield business and, as a result of the Distribution, is now an independent public company whose stock is listed and trading under the symbol “FTDR” on the Nasdaq Global Select Market. The Distribution was made to the Company’s stockholders of record as of the close of business on September 14, 2018 (the “Record Date”), and such stockholders received one share of Frontdoor common stock for every two ServiceMaster common shares held as of close of business on the Record Date, with cash received in lieu of any fractional shares.   



Item 7.01Regulation FD Disclosure.



Pro Forma Financial Information



The Company is providing supplemental pro forma consolidated information, attached hereto as Exhibit 99.2, reflecting the Company’s non-GAAP reconciliation of net income to Adjusted EBITDA on a pro forma basis.



Use of Non-GAAP and adjusted financial information



ServiceMaster has included a non-GAAP financial measure in the supplemental financial information in Exhibit 99.2 to supplement the Company’s Unaudited Pro Forma Condensed Consolidated Financial Statements presented on a GAAP basis.





 

This non-GAAP measure should not be considered as an alternative to GAAP financial measures. Non-GAAP measures may not be calculated or comparable to similarly titled measures of other companies. See non-GAAP reconciliations in Exhibit 99.2 for a reconciliation of this measure to the most directly comparable GAAP financial measure. Adjusted EBITDA is not a measurement of the company’s financial performance under GAAP and should not be considered as an alternative to net income or any other performance or liquidity measures derived in accordance with GAAP. Management uses this non-GAAP financial measure to facilitate operating performance comparisons, as applicable, from period to period. We believe this non-GAAP financial measure is useful for investors, analysts and other interested parties as they facilitate company-to-company operating performance comparisons, as applicable, by excluding potential differences caused by variations in capital structures, taxation, the age and book depreciation of facilities and equipment, restructuring initiatives and equity-based, long-term incentive plans.



Terminix Commercial Leadership Change and Reaffirmation of Guidance



On October 2, 2018, the Company issued a press release announcing a change in leadership at Terminix Commercial and reaffirming its 2018 guidance. A copy of that press release is attached hereto as Exhibit 99.3.



The information in Item 7.01 of this Current Report on Form 8-K is being furnished, not filed, in accordance with the provisions of General Instruction B.2 of Form 8-K. Accordingly, the information in Item 7.01 herein will not be incorporated by reference into any registration statement filed by the Company under the Securities Act of 1933 unless specifically identified therein as being incorporated therein by reference.





 

Item 9.01Financial Statements and Exhibits.

  

(b) Pro Forma Financial Information



The Unaudited Pro Forma Condensed Consolidated Financial Statements of the Company giving effect to the Distribution, and the related notes thereto, are attached hereto as Exhibit 99.1.



The Unaudited Pro Forma Condensed Consolidated Financial Statements attached hereto as Exhibit 99.1 are not necessarily indicative of what ServiceMaster’s results of operations or financial condition would have been had the Transaction been completed on the dates set forth therein. In addition, they are not necessarily indicative of ServiceMaster’s future results of operations or financial condition.



2

 

 


 

(d) Exhibits





3

 

 


 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

c

 

 

 

SERVICEMASTER GLOBAL HOLDINGS, INC.

 

(Registrant)

 

 

 

 

 

October  3, 2018

By:

/s/ Anthony D. DiLucente

 

 

Anthony D. DiLucente

 

 

Senior Vice President and Chief Financial Officer



4

 

 


 

EXHIBIT INDEX







5

 

 


EX-99.1 2 serv-20181003xex99_1.htm EX-99.1 Exhibit 991 October 2018 (Spin complete)

Exhibit 99.1



ServiceMaster Global Holdings, Inc.

Unaudited Pro Forma Condensed Consolidated Financial Statements

 

Overview

On October 1, 2018, ServiceMaster Global Holdings, Inc. (“ServiceMaster,” “we” or the “Company”) completed the previously announced distribution of approximately 80.2% of the outstanding common stock of frontdoor, inc. (“Frontdoor”) to the Company’s stockholders (the “Transaction”). Frontdoor was formed to hold the Company’s American Home Shield business and, as a result of the Transaction, is an independent public company whose stock is listed and trading under the symbol “FTDR” on the Nasdaq Global Select Market. The distribution was made to the Company’s stockholders of record as of the close of business on September 14, 2018 (the “Record Date”), and such stockholders received one share of Frontdoor common stock for every two ServiceMaster common shares held as of close of business on the Record Date.

Basis of Presentation

The Unaudited Pro Forma Condensed Consolidated Statements of Operations for the fiscal years ended December 31, 2017, 2016 and 2015 (collectively, the “Statements”) give effect to the Transaction as if the Transaction occurred on January 1, 2015. The Statements have been derived from, and should be read in conjunction with, the audited consolidated financial statements and notes thereto included in ServiceMaster’s Annual Report on Form 10-K for the fiscal year ended December 31, 2017 that has been filed with the Securities and Exchange Commission (“SEC”). The Unaudited Pro Forma Condensed Consolidated Statement of Operations for the six months ended June 30, 2018 and the Unaudited Pro Forma Condensed Consolidated Statement of Financial Position as of June 30, 2018 give effect to the Transaction as if the Transaction occurred on June 30, 2018, and have been derived from the unaudited condensed consolidated financial statements and notes thereto included in ServiceMaster’s Form 10-Q for the six months ended June 30, 2018 that has been filed with the SEC.

The following Unaudited Pro Forma Condensed Consolidated Financial Statements are provided for illustrative purposes only and do not reflect what ServiceMaster’s results of operations or financial position would have been had the Transaction been completed on the dates assumed and are not necessarily indicative of ServiceMaster’s future results of operations or financial position. Beginning in the fourth quarter of 2018, the American Home Shield segment’s historical financial results for periods prior to the Transaction will be reflected in ServiceMaster’s consolidated financial statements as discontinued operations.

The Company believes that the adjustments included within the “Discontinued Operations – AHS” column of the Unaudited Pro Forma Condensed Consolidated Financial Statements are consistent with the guidance for discontinued operations under GAAP. The Company’s current estimates on a discontinued operations basis are preliminary and could change as the Company finalizes discontinued operations accounting to be reported in the Company’s Annual Report on Form 10-K for the year ending December 31, 2018.

On August 17, 2018, ServiceMaster entered into a debt-for-debt exchange with Frontdoor, reducing the Company’s total outstanding debt by $982 million. The Unaudited Pro Forma Condensed Consolidated Financial Statements presented herein do not reflect this reduction in either interest expense on the Unaudited Pro Forma Condensed Consolidated Statement of Operations or long-term debt on the Unaudited Pro Forma Condensed Consolidated Statement of Financial Position.

 The Unaudited Pro Forma Condensed Consolidated Financial Statements give effect to the following:

· the presentation of the American Home Shield segment’s direct operating results as discontinued operations;

· the transfer by the Company to Frontdoor, pursuant to an internal reorganization in connection with the Transaction, of all the assets and liabilities that comprised the American Home Shield segment;

· the distribution of Frontdoor common stock to ServiceMaster stockholders and the retention by ServiceMaster of 19.8% ownership of Frontdoor’s outstanding common stock; and

· a reduction of cash of $64 million, resulting in Frontdoor cash and marketable securities of $275 million for general corporate purposes and balances associated with regulatory requirements.  

1

 


 



ServiceMaster historically incurred the cost of certain corporate-level activities which it performed on behalf of the American Home Shield Business. Such corporate costs include: accounting and finance, legal, human resources, information technology, insurance, operations, real estate, tax services and other costs. These costs will be transitioned to Frontdoor through a combination of (1) immediate transfers of certain activities to Frontdoor and (2) payments to ServiceMaster by Frontdoor under transition services agreements. At June 30, 2018 and December 31, 2017, the corporate-level activities historically allocated to the American Home Shield Business that are not included within discontinued operations totaled approximately $22 million and $44 million, respectively. The adjustments presented in these Unaudited Pro Forma Condensed Consolidated Financial Statements do not include the impact of potential future reduced costs as a result of the transition of these services.

2

 


 





 

 

 

 

 

 

 

 

 

 

 

 

SERVICEMASTER GLOBAL HOLDINGS, INC.

Unaudited Pro Forma Condensed Consolidated Statements of Operations

(In millions, except per share data)



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Six Months Ended June 30, 2018



 

 

 

 

 

 

 

Pro Forma



 

 

 

 

Discontinued

 

 

 

 

ServiceMaster



 

As

 

Operations -

 

Pro Forma

 

Continuing



 

Reported

 

AHS (A)

 

Adjustments

 

Operations

Revenue 

 

$

1,549 

 

$

(602)

 

$

 —

 

$

947 

Cost of services rendered and products sold

 

 

829 

 

 

(331)

 

 

 —

 

 

498 

Selling and administrative expenses

 

 

422 

 

 

(150)

 

 

 —

 

 

273 

Amortization expense

 

 

12 

 

 

(4)

 

 

 —

 

 

Restructuring charges

 

 

12 

 

 

 

 

 —

 

 

12 

American Home Shield spin-off charges

 

 

15 

 

 

(15)

 

 

 —

 

 

Interest expense

 

 

75 

 

 

 

 

 —

 

 

75 

Interest and net investment income

 

 

(2)

 

 

 

 

 —

 

 

(1)

Income from Continuing Operations before Income Taxes 

 

 

185 

 

 

(103)

 

 

 —

 

 

82 

Provision for income taxes

 

 

48 

 

 

(15)

 

 

 —

 

 

34 

Income from Continuing Operations 

 

$

137 

 

$

(88)

 

$

 —

 

$

48 



 

 

 

 

 

 

 

 

 

 

 

 

Per Share information:

 

 

 

 

 

 

 

 

 

 

 

 

Based earnings per share of common stock from continuing operations

 

$

1.01 

 

 

 

 

 

 

 

$

0.36 

Diluted earnings per share of common stock from continuing operations

 

$

1.01 

 

 

 

 

 

 

 

$

0.36 



 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

135.4 

 

 

 

 

 

 

 

 

135.4 

Diluted

 

 

135.7 

 

 

 

 

 

 

 

 

135.7 



See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.



3

 


 







 

 

 

 

 

 

 

 

 

 

 

 

SERVICEMASTER GLOBAL HOLDINGS, INC.

Unaudited Pro Forma Condensed Consolidated Statements of Operations

(In millions, except per share data)



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Year Ended December 31, 2017



 

 

 

 

 

 

 

 

 

Pro Forma



 

 

 

 

Discontinued

 

 

 

 

ServiceMaster



 

As

 

Operations -

 

Pro Forma

 

Continuing



 

Reported

 

AHS (A)

 

Adjustments

 

Operations

Revenue 

 

$

2,912 

 

$

(1,157)

 

$

 —

 

$

1,755 

Cost of services rendered and products sold

 

 

1,552 

 

 

(591)

 

 

 —

 

 

962 

Selling and administrative expenses

 

 

773 

 

 

(274)

 

 

 —

 

 

500 

Amortization expense

 

 

27 

 

 

(8)

 

 

 —

 

 

18 

401(k) Plan corrective contribution

 

 

(3)

 

 

 —

 

 

 —

 

 

(3)

Fumigation related matters

 

 

 

 

 —

 

 

 —

 

 

Impairment of software and other related costs

 

 

 

 

 —

 

 

 —

 

 

Restructuring charges

 

 

34 

 

 

 

 

 —

 

 

34 

American Home Shield spin-off charges

 

 

13 

 

 

(13)

 

 

 —

 

 

(0)

Interest expense

 

 

150 

 

 

(1)

 

 

 —

 

 

150 

Interest and net investment income

 

 

(4)

 

 

 

 

 —

 

 

(2)

Loss on extinguishment of debt

 

 

 

 

 —

 

 

 —

 

 

Income from Continuing Operations before Income Taxes 

 

 

370 

 

 

(271)

 

 

 —

 

 

99 

Provision for income taxes

 

 

(139)

 

 

(103)

 

 

(D)

 

(241)

Income from Continuing Operations 

 

$

509 

 

$

(168)

 

$

(1)

 

$

340 



 

 

 

 

 

 

 

 

 

 

 

 

Per Share information:

 

 

 

 

 

 

 

 

 

 

 

 

Based earnings per share of common stock from continuing operations

 

$

3.79 

 

 

 

 

 

 

 

$

2.53 

Diluted earnings per share of common stock from continuing operations

 

$

3.76 

 

 

 

 

 

 

 

$

2.51 



 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

134.4 

 

 

 

 

 

 

 

 

134.4 

Diluted

 

 

135.4 

 

 

 

 

 

 

 

 

135.4 



See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.







4

 


 







 

 

 

 

 

 

 

 

 

 

 

 

SERVICEMASTER GLOBAL HOLDINGS, INC.

Unaudited Pro Forma Condensed Consolidated Statements of Operations

(In millions, except per share data)



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Year Ended December 31, 2016



 

 

 

 

 

 

 

 

Pro Forma



 

 

 

 

Discontinued

 

 

 

 

ServiceMaster



 

As

 

Operations -

 

Pro Forma

 

Continuing



 

Reported

 

AHS (A)

 

Adjustments

 

Operations

Revenue 

 

$

2,746 

 

$

(1,020)

 

$

 —

 

$

1,726 

Cost of services rendered and products sold

 

 

1,448 

 

 

(524)

 

 

 —

 

 

924 

Selling and administrative expenses

 

 

711 

 

 

(250)

 

 

 —

 

 

461 

Amortization expense

 

 

33 

 

 

(6)

 

 

 —

 

 

27 

401(k) Plan corrective contribution

 

 

 

 

 —

 

 

 —

 

 

Fumigation related matters

 

 

93 

 

 

 —

 

 

 —

 

 

93 

Insurance reserve adjustment

 

 

23 

 

 

 —

 

 

 —

 

 

23 

Impairment of software and other related costs

 

 

 

 

 —

 

 

 —

 

 

Restructuring charges

 

 

17 

 

 

(2)

 

 

 —

 

 

15 

Gain on sale of Merry Maids branches

 

 

(2)

 

 

 —

 

 

 —

 

 

(2)

Interest expense

 

 

153 

 

 

 

 

 —

 

 

153 

Interest and net investment income

 

 

(6)

 

 

 

 

 —

 

 

(1)

Loss on extinguishment of debt

 

 

32 

 

 

 —

 

 

 —

 

 

32 

Income from Continuing Operations before Income Taxes 

 

 

241 

 

 

(242)

 

 

 —

 

 

Provision for income taxes

 

 

85 

 

 

(89)

 

 

 —

 

 

(4)

Equity in losses of joint venture

 

 

(1)

 

 

 —

 

 

 —

 

 

(1)

Income from Continuing Operations 

 

$

155 

 

$

(153)

 

$

 —

 

$



 

 

 

 

 

 

 

 

 

 

 

 

Per Share information:

 

 

 

 

 

 

 

 

 

 

 

 

Based earnings per share of common stock from continuing operations

 

$

1.15 

 

 

 

 

 

 

 

$

0.02 

Diluted earnings per share of common stock from continuing operations

 

$

1.13 

 

 

 

 

 

 

 

$

0.02 



 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

135.3 

 

 

 

 

 

 

 

 

135.3 

Diluted

 

 

137.3 

 

 

 

 

 

 

 

 

137.3 



See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.







5

 


 







 

 

 

 

 

 

 

 

 

 

 

 

SERVICEMASTER GLOBAL HOLDINGS, INC.

Unaudited Pro Forma Condensed Consolidated Statements of Operations

(In millions, except per share data)



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Year Ended December 31, 2015



 

 

 

 

 

 

 

 

Pro Forma



 

 

 

 

Discontinued

 

 

 

 

ServiceMaster



 

As

 

Operations -

 

Pro Forma

 

Continuing



 

Reported

 

AHS (A)

 

Adjustments

 

Operations

Revenue 

 

$

2,594 

 

$

(917)

 

$

 —

 

$

1,678 

Cost of services rendered and products sold

 

 

1,375 

 

 

(468)

 

 

 —

 

 

908 

Selling and administrative expenses

 

 

666 

 

 

(230)

 

 

 —

 

 

437 

Amortization expense

 

 

38 

 

 

(4)

 

 

 —

 

 

34 

401(k) Plan corrective contribution

 

 

23 

 

 

(1)

 

 

 —

 

 

22 

Fumigation related matters

 

 

 

 

 —

 

 

 —

 

 

Impairment of software and other related costs

 

 

 

 

 —

 

 

 —

 

 

 —

Restructuring charges

 

 

 

 

 

 

 —

 

 

Gain on sale of Merry Maids branches

 

 

(7)

 

 

 —

 

 

 —

 

 

(7)

Interest expense

 

 

167 

 

 

 

 

 —

 

 

167 

Interest and net investment income

 

 

(9)

 

 

 

 

 —

 

 

(1)

Loss on extinguishment of debt

 

 

58 

 

 

 —

 

 

 —

 

 

58 

Income from Continuing Operations before Income Taxes 

 

 

270 

 

 

(222)

 

 

 —

 

 

48 

Provision for income taxes

 

 

107 

 

 

(80)

 

 

 —

 

 

27 

Income from Continuing Operations 

 

$

162 

 

$

(142)

 

$

 —

 

$

21 



 

 

 

 

 

 

 

 

 

 

 

 

Per Share information:

 

 

 

 

 

 

 

 

 

 

 

 

Based earnings per share of common stock from continuing operations

 

$

1.20 

 

 

 

 

 

 

 

$

0.15 

Diluted earnings per share of common stock from continuing operations

 

$

1.19 

 

 

 

 

 

 

 

$

0.15 



 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

135.0 

 

 

 

 

 

 

 

 

135.0 

Diluted

 

 

136.6 

 

 

 

 

 

 

 

 

136.6 

See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.



6

 


 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SERVICEMASTER GLOBAL HOLDINGS, INC.

Unaudited Pro Forma Condensed Consolidated Statement of Financial Position

(In millions, except share data)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

As of June 30, 2018



 

 

 

 

Discontinued

 

 

 

 

 

 



 

 

 

 

 

Operations -

 

 

Pro Forma

 

 

 

 



 

As Reported

 

 

AHS (A)

 

 

Adjustments

 

 

Pro Forma

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

449 

 

 

$

(314)

 

 

$

64 

(B)

 

$

199 

Marketable securities

 

 

25 

 

 

 

(25)

 

 

 

 —

 

 

 

 —

Investment in frontdoor, inc.

 

 

 —

 

 

 

 —

 

 

 

694 

(C)

 

 

694 

Receivables, net

 

 

202 

 

 

 

(22)

 

 

 

 —

 

 

 

180 

Inventories

 

 

46 

 

 

 

 

 

 

 —

 

 

 

46 

Prepaid expenses and other assets

 

 

92 

 

 

 

(9)

 

 

 

 —

 

 

 

83 

Total Current Assets

 

 

814 

 

 

 

(370)

 

 

 

759 

 

 

 

1,202 

Other Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

245 

 

 

 

(34)

 

 

 

 —

 

 

 

211 

Goodwill

 

 

2,396 

 

 

 

(476)

 

 

 

 —

 

 

 

1,920 

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

 

 

1,743 

 

 

 

(161)

 

 

 

 —

 

 

 

1,582 

Restricted cash

 

 

89 

 

 

 

 —

 

 

 

 —

 

 

 

89 

Notes receivable

 

 

43 

 

 

 

(25)

 

 

 

 —

 

 

 

18 

Long-term marketable securities

 

 

21 

 

 

 

(1)

 

 

 

 —

 

 

 

21 

Deferred customer acquisition costs

 

 

94 

 

 

 

(21)

 

 

 

 —

 

 

 

73 

Other assets

 

 

86 

 

 

 

(1)

 

 

 

 —

 

 

 

84 

Total Assets

 

$

5,530 

 

 

$

(1,089)

 

 

$

759 

 

 

$

5,200 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

159 

 

 

$

(47)

 

 

$

 —

 

 

$

112 

Accrued liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payroll and related expenses

 

 

58 

 

 

 

(6)

 

 

 

 —

 

 

 

52 

Self-insured claims and related expenses

 

 

142 

 

 

 

(85)

 

 

 

 —

 

 

 

56 

Accrued interest payable

 

 

13 

 

 

 

 

 

 

 —

 

 

 

13 

Other

 

 

68 

 

 

 

(18)

 

 

 

 —

 

 

 

50 

Deferred revenue

 

 

290 

 

 

 

(188)

 

 

 

 —

 

 

 

101 

Current portion of long-term debt

 

 

61 

 

 

 

(2)

 

 

 

 —

 

 

 

59 

Total Current Liabilities

 

 

791 

 

 

 

(347)

 

 

 

 —

 

 

 

444 

Long-Term Debt

 

 

2,675 

 

 

 

 

 

 

 —

 

 

 

2,675 

Other Long-Term Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred taxes

 

 

529 

 

 

 

(46)

 

 

 

(1)

(D)

 

 

482 

Other long-term obligations, primarily self-insured claims

 

 

188 

 

 

 

(2)

 

 

 

 —

 

 

 

186 

Total Other Long-Term Liabilities

 

 

717 

 

 

 

(48)

 

 

 

(1)

 

 

 

668 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock $0.01 par value, (authorized 2,000,000,000 shares with 147,079,375 shares issued and 135,557,005 outstanding at June 30, 2018)

 

 

 

 

 

 —

 

 

 

 —

 

 

 

Additional paid-in capital

 

 

2,336 

 

 

 

 —

 

 

 

 —

 

 

 

2,336 

Accumulated deficit

 

 

(745)

 

 

 

(693)

 

 

 

760 

(E)

 

 

(678)

Accumulated other comprehensive income

 

 

20 

 

 

 

 —

 

 

 

 —

 

 

 

20 

Less common stock held in treasury, at cost (11,522,370 shares at June 30, 2018)

 

 

(267)

 

 

 

 —

 

 

 

 —

 

 

 

(267)

Total Stockholders' Equity

 

 

1,347 

 

 

 

(693)

 

 

 

760 

 

 

 

1,414 

Total Liabilities and Stockholders' Equity

 

$

5,530 

 

 

$

(1,089)

 

 

$

759 

 

 

$

5,200 

See accompanying Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.



7

 


 



NOTES TO THE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



Note A: Adjustments reflect the classification of revenues, expenses, assets, liabilities and equity attributable to the American Home Shield segment as discontinued operations, which were included in the Company’s historical financial statements. Interest expense and corporate expenses that were not specifically related to the American Home Shield segment have been excluded as such general corporate expenses do not meet the requirements to be presented in discontinued operations.



Note B: Represents the establishment of the target cash amount of Frontdoor as contemplated by the Separation and Distribution Agreement. Per the Separation and Distribution Agreement, subject to the completion of a final evaluation of reserve requirements, Frontdoor will have approximately $275 million of cash and short-term marketable securities.



Note C:  Reflects the retention by ServiceMaster of 19.8% of the outstanding common stock of Frontdoor, recorded at its estimated fair value on the date of the Transaction using Frontdoor’s opening share price on October 1, 2018, of $41.50.



Note D: As a direct result of the Transaction, ServiceMaster anticipates recording a valuation allowance associated with certain of its deferred tax assets.



Note E: Reflects the impact to ServiceMaster’s Stockholders’ Equity from the pro forma adjustments described above.

8

 


EX-99.2 3 serv-20181003xex99_2.htm EX-99.2 Exhibit 992 October 2018 (Spin complete)

Exhibit 99.2







 

 

 

 

 

 

 

 

 

 

 

 

SERVICEMASTER GLOBAL HOLDINGS, INC.

Supplemental Unaudited Pro Forma Financial Information

(In millions)



 

 

 

 

 

 

 

 

 

 

 

 



 

Six months ended

 

Year ended



 

June 30, 2018

 

December 31, 2017

 

December 31, 2016

 

December 31, 2015

Income from continuing operations

 

$

48 

 

$

340 

 

$

 

$

21 

Depreciation and amortization expense

 

 

44 

 

 

86 

 

 

80 

 

 

75 

401(k) Plan corrective contribution

 

 

 —

 

 

(3)

 

 

 

 

22 

Fumigation related matters

 

 

 —

 

 

 

 

93 

 

 

Insurance reserve adjustment

 

 

 —

 

 

 —

 

 

23 

 

 

 —

Non-cash stock-based compensation expense

 

 

 

 

10 

 

 

12 

 

 

Restructuring charges

 

 

12 

 

 

21 

 

 

15 

 

 

Gain on sale of Merry Maids branches

 

 

 —

 

 

 —

 

 

(2)

 

 

(7)

American Home Shield spin-off charges

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Non-cash impairment of software and other related costs

 

 

 —

 

 

 

 

 

 

 —

Provision for income taxes

 

 

34 

 

 

(243)

 

 

(4)

 

 

27 

Loss on extinguishment of debt

 

 

 —

 

 

 

 

32 

 

 

58 

Interest expense

 

 

75 

 

 

150 

 

 

153 

 

 

167 

Other non-operating expenses

 

 

 

 

 —

 

 

 —

 

 

Adjusted EBITDA

 

$

221 

 

$

373 

 

$

406 

 

$

388 



 

 

 

 

 

 

 

 

 

 

 

 

Terminix

 

 

195 

 

 

330 

 

 

371 

 

 

347 

American Home Shield

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Franchise Services Group

 

 

46 

 

 

87 

 

 

79 

 

 

77 

Corporate

 

 

(21)

 

 

(45)

 

 

(45)

 

 

(37)

Adjusted EBITDA

 

$

221 

 

$

373 

 

$

406 

 

$

388 





The Corporate Segment Adjusted EBITDA includes historically incurred cost of certain corporate-level activities performed on behalf of the American Home Shield Business. Such corporate costs include: accounting and finance, legal, human resources, information technology, insurance, real estate, tax services and other costs. These costs will be transitioned to Frontdoor through a combination of (1) immediate transfers of certain activities to Frontdoor and (2) payments to ServiceMaster by Frontdoor under transition services agreements. At June 30, 2018, and December 31, 2017, 2016 and 2015, the corporate-level activities historically allocated to the American Home Shield segment that are not included within discontinued operations and are presented within the Corporate segment above totaled approximately $22 million, $44 million, $42 million and $29 million, respectively.






EX-99.3 4 serv-20181003xex99_3.htm EX-99.3 Exhibit 993 October 2018

Exhibit 99.3

Picture 4            







For further information contact:

 





ServiceMaster Investor Relations:

Jesse Jenkins

901.597.8259

Jesse.Jenkins@servicemaster.com



ServiceMaster Media Relations:

James Robinson

901.597.7521

James.Robinson@servicemaster.com





ServiceMaster Appoints Deni Naumann Interim President of Terminix Commercial

Announces Departure of Kelly Kambs

Confirms Full Year 2018 Guidance



MEMPHIS, TENN. — October 2, 2018ServiceMaster Global Holdings, Inc. (NYSE: SERV), a leading provider of essential residential and commercial services, today announced it has named Deni Naumann as interim president of Terminix Commercial, following the departure of Kelly Kambs.



Kambs, who joined the company in February 2018, led several key efforts as part of the Terminix transformation initiative, including the separation of Terminix Commercial from the Terminix Residential business unit. “I want to thank Kelly for her contributions to the company and wish her the best,” said Nik Varty, ServiceMaster chief executive officer.



Naumann has nearly three decades of managerial experience, including 12 years as the president of Copesan Services, Inc., which was acquired by ServiceMaster in March 2018. Under her leadership, Copesan grew to include more than 85 independent local pest management service providers and to directly own two companies: Wil-Kil Pest Control, based in Sun Prairie, Wis., and Holder’s Pest Solutions, based in Houston, Texas.



Naumann joined ServiceMaster at the time of the acquisition and assumed responsibility for building a strong Terminix / Copesan National Accounts business. She played a pivotal role in the successful integration with ServiceMaster, and has continued to lead Copesan since the acquisition while also overseeing Terminix Commercial and Copesan National Accounts operations. She will continue to lead National Accounts while serving as interim leader of the Commercial business unit and will be integral in the search for a new president for Terminix Commercial.



“Deni has done a great job of helping us position our commercial pest business for long-term growth, and we have learned a great deal from her about delivering the highest-quality pest management solutions to sophisticated commercial customers,” said Varty. “Her strong leadership and commitment to people have been vital to our integration of Copesan and the transformation of the commercial business over the last

1

 


 

several months. She truly embodies the We Serve, We Care, We Deliver philosophy we strive for in our organization.”



Prior to joining Copesan in 2006, Naumann held a series of leadership positions at S.C. Johnson over 16 years. She earned a B.A. from Drake University in Des Moines, Iowa, and began her career with Leo Burnett, a major advertising agency in Chicago.



2018 Guidance Confirmed

ServiceMaster also confirmed its previously announced full year 2018 guidance, ex-American Home Shield (now doing business as Frontdoor, Inc.), of revenue between $1,875 million and $1,890 million and adjusted EBITDA, including spin related dis-synergies, between $425 million and $435 million, excluding reclassifications resulting from the Distribution. With the Distribution now complete, the historical results of the American Home Shield segment will be reported as discontinued operations for all historical periods (beginning with the company’s 2018 annual report on Form 10-K). The reporting of American Home Shield as a discontinued operation will result in the reclassification of certain expenses from the American Home Shield segment to Corporate in those historical periods. Such reclassifications will not affect previously reported Net Income.



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 8,000 company-owned locations and franchise and license agreements. The company’s portfolio of well-recognized brands includes AmeriSpec (home inspections), Furniture Medic (cabinet and furniture repair), Merry Maids (residential cleaning), ServiceMaster Clean (janitorial), ServiceMaster Restore (disaster restoration), Terminix (residential termite and pest control) and Terminix Commercial (commercial termite and pest control). The company is headquartered in Memphis, Tenn. Go to servicemaster.com for more information or follow the company at twitter.com/ServiceMaster or facebook.com/ServiceMaster.

2

 


GRAPHIC 5 serv-20181003x8kg001.jpg GRAPHIC begin 644 serv-20181003x8kg001.jpg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end GRAPHIC 6 serv-20181003xex99_3g001.jpg GRAPHIC begin 644 serv-20181003xex99_3g001.jpg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end