UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of report (Date of earliest event reported)
( of Registrant as Specified in its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
of Incorporation) |
|
Identification No.) |
|
|
|
|
||
|
(Address of Principal Executive Offices) |
(Zip Code) |
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:
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)) |
Securities registered pursuant to Section 12(b) of the Act:
|
|
Trading |
|
Name of each exchange |
|
|
Title of each class |
|
Symbol(s) |
|
on which registered |
|
|
|
|
|
|
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 2.02 Results of Operations and Financial Condition.
On November 10, 2021, APi Group Corporation issued a press release announcing its financial results for its fiscal quarter ended September 30, 2021. A copy of the press release is furnished as Exhibit 99.1.
The information furnished under this Item 2.02, including Exhibit 99.1, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
The following exhibit is being furnished as part of this Current Report on Form 8-K.
Exhibit No. |
|
Description |
|
|
|
99.1 |
|
Press release issued by APi Group Corporation on November 10, 2021. |
|
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
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.
|
API GROUP CORPORATION |
||
|
|
|
|
|
By: |
/s/ Kevin S. Krumm |
|
|
|
Name: |
Kevin S. Krumm |
|
|
Title: |
Chief Financial Officer |
Date: November 10, 2021 |
|
|
|
Exhibit 99.1
APi Group Reports Third Quarter and Nine Month 2021 Financial Results
-Net revenues increased on an organic basis by 13% in the third quarter, excluding Industrial Services-
-Reported and adjusted gross margin expansion of 90 and 34 basis points, respectively, for the third quarter-
-Acquisition of Chubb fire and security business on track to close around year-end 2021-
New Brighton, Minnesota – November 10, 2021 – APi Group Corporation (NYSE: APG) (“APG”, “APi” or the “Company”) today reported its financial results for the three and nine months ended September 30, 2021.
Third Quarter 2021 Highlights:
Nine Months 2021 Highlights:
Russ Becker, APi’s President and Chief Executive Officer stated: “I am pleased with our continued ability to execute this year and in the third quarter. Net revenues increased on an organic basis by 13.4% in the third quarter compared to the prior year period, excluding Industrial Services, led by strong growth in our core Safety and Specialty Services segments. While supply chain disruptions and modest inflation caused some downward pressure on margins as expected, our proactive approach to mitigating the impact through measures such as pricing, combined with our disciplined approach to project and customer selection and the strength of our recurring revenue, services-focused business model yielded results.
As we look to the future, we believe the company is well-positioned to achieve our long-term goals. Our backlog is at an all-time high and we have seen increases across all three of our segments relative to prior year levels. Backlog is up more than 20% for our Safety and Specialty Services segments. We continue to see strong demand across our key end markets such as data centers, fulfillment and distribution centers, healthcare and high-tech.
We remain focused on achieving continued success within our existing core businesses and are also spending a considerable amount of time planning for the opportunities 2022 and beyond will bring. Since announcing the acquisition of the Chubb fire and security business on July 27th, which remains on track to close around year-end, the level of excitement from our
2
international customers and our teams about the long-term opportunities the combined platform will bring has continued to validate our belief in the combination. We intend to leverage the best practices of both organizations across all aspects of the business and look forward to creating an environment in which the combined 26,000 team members can continue to grow and flourish.”
APi Co-Chair James E. Lillie added: “We believe that the Company is operating well in this environment despite situational supply chain disruptions and sporadic inflationary cost pressure on materials. Our cost focused culture continues to concentrate on minimizing the effects of these disruptions while delivering desired outcomes for our diversified customer base. We believe these disruptions may continue into next year but the short-term nature and small average size of less than $100,000 of our projects are competitive advantages which allow us to stay focused on real-time pricing and operational efficiency to ensure true costs are reflected in projects we take on.
It is very gratifying to see strong underlying demand for our services as reflected in our organic revenue growth in our core business segments and the elevated year-over-year backlog across our segments. We believe this has given us healthy momentum in the third quarter and provides us continued momentum as we move into the fourth quarter and plan for 2022 and the acquisition and integration of the Chubb fire and security business.”
Conference Call
APi will hold a webcast/dial-in conference call to discuss its financial results at 8:30 a.m. (Eastern Time) on Wednesday, November 10, 2021. Participants on the call will include Russ Becker, President and Chief Executive Officer; Kevin Krumm, Executive Vice President and Chief Financial Officer; and James E. Lillie and Sir Martin E. Franklin, Co-Chairs.
To listen to the call by telephone, please dial 877-876-9173 or 785-424-1667 and provide Conference ID 8464719. You may also attend and view the presentation (live or by replay) via webcast by accessing the following URL:
https://event.on24.com/wcc/r/3470149/364668B15CBB5E2E951B2CEBECD607EF
A replay of the call will be available shortly after completion of the live call/webcast via telephone at 800-938-0997 or 402-220-1541 or via the webcast link above.
About APi:
APi is a market-leading business services provider of safety, specialty and industrial services in over 200 locations in North America and Europe. APi provides statutorily mandated and other contracted services to a strong base of long-standing customers across industries. We have a winning leadership culture driven by entrepreneurial business leaders to deliver innovative solutions for our customers. More information can be found at www.apigroupcorp.com.
Investor Relations Inquiries:
Olivia Walton
Vice President of Investor Relations
Tel: +1 651-604-2773
Email: investorrelations@apigroupinc.us
Media Contact:
Liz Cohen
Kekst CNC
Tel: +1 212-521-4845
Email: Liz.Cohen@kekstcnc.com
Forward-Looking Statements and Disclaimers
3
Certain statements in this announcement are forward-looking statements which are based on the Company’s expectations, intentions and projections regarding the Company’s future performance, anticipated events or trends and other matters that are not historical facts, including expectations regarding: (i) the Company’s long-term targets, goals and strategies; (ii) the impact of the Company’s backlog and continued demand on future results; (iii) the expected benefits of the acquisition of the Chubb fire and security business, including the global expansion of the Company’s business, the long-term opportunities for and anticipated synergies of the combined platform, and the anticipated timing for closing of the acquisition; (iv) the Company’s ability to successfully manage supply chain disruptions and inflationary cost pressures through its cost focused culture and business strategies; and (v) the impacts of the COVID-19 pandemic on the future operating and financial performance of the Company and its customers, the Company’s plans and strategies to adapt and respond to the pandemic and the expected impact of those plans and strategies. These statements are not guarantees of future performance and are subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements, including: (i) economic conditions, competition and other risks that may affect the Company’s future performance, including the impacts of the COVID-19 pandemic on the Company’s business, markets, supply chain, customers and workforce, on the credit and financial markets, on the alignment of expenses and revenues and on the global economy generally; (ii) the inability of the Company to successfully or timely consummate the acquisition of the Chubb fire and security business; (iii) failure to realize the anticipated benefits of the acquisition of the Chubb fire and security business; (iv) changes in applicable laws or regulations; (v) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; and (vi) other risks and uncertainties. Given these risks and uncertainties, prospective investors are cautioned not to place undue reliance on forward-looking statements. Forward-looking statements speak only as of the date of such statements and, except as required by applicable law, the Company does not undertake any obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
Non-GAAP Financial Measures
This press release contains non-U.S. GAAP financial measures within the meaning of Regulation G promulgated by the Securities and Exchange Commission. The Company uses certain non-U.S. GAAP financial measures that are included in this press release and the additional financial information both in explaining its results to shareholders and the investment community and in its internal evaluation and management of its businesses. The Company’s management believes that these non-U.S. GAAP financial measures and the information they provide are useful to investors since these measures (a) permit investors to view the Company’s performance using the same tools that management uses to evaluate the Company’s past performance, reportable business segments and prospects for future performance, (b) permit investors to compare the Company with its peers and (c) determine certain elements of management’s incentive compensation. Specifically:
4
|
|
|
The Company’s management believes that adjusted net revenues, adjusted gross profit, adjusted selling, general and administrative (“SG&A”) expenses, adjusted net income, and adjusted earnings per share, which are non-GAAP financial measures that exclude business transformation and other expenses for the integration of acquired businesses, the impact and results of businesses classified as assets held-for-sale and businesses divested, and one-time and other events such as impairment charges, share-based compensation, transaction and other costs related to acquisitions, amortization of intangible assets, net COVID-19 relief, severance related costs related to corporate leadership changes and certain tax benefits from the acquisition of APi Group, Inc. (the “APi Acquisition”), are useful because they provide investors with a meaningful perspective on the current underlying performance of the Company’s core ongoing operations. The Company no longer adjusts gross profit, selling, general, and administrative expense and net income for depreciation remeasurements associated with acquisitions. The prior comparative periods have been recast to reflect the updated presentation.
|
|
|
|
Adjusted net revenues is defined as net revenues excluding the impact and results of businesses classified as assets held-for-sale and businesses divested. The Company’s management believes that this measure is useful as a supplement to enable investors to compare period-over-period results on a more consistent basis without the effects of businesses classified as assets held-for-sale and businesses divested, which more meaningfully reflects the Company’s core ongoing operations and performance. The Company uses adjusted net revenues to evaluate its performance, both internally and as compared with its peers, because it excludes certain items that may not be indicative of the Company’s core operating results.
|
|
|
|
The Company also presents organic changes in net revenues on a consolidated basis, segment specific basis, or on a consolidated basis excluding certain segments, to provide a more complete understanding of underlying revenue trends by providing net revenues on a consistent basis as it excludes the impacts of material acquisitions, completed divestitures, and changes in foreign currency from year-over-year comparisons on reported net revenues, calculated as the difference between the reported net revenues for the current period and reported net revenues for the current period converted at the prior year average monthly exchange rates (excluding acquisitions and divestitures). The remainder is divided by the prior year net revenues, excluding the impacts of material acquisitions and completed divestitures. This press release also includes net revenues excluding Industrial Services on an organic basis in order to provide a more complete understanding for investors of the financial results of our two most significant segments for which organic growth is a key metric. |
5
|
|
|
Earnings before interest, taxes, depreciation and amortization (“EBITDA”) is the measure of profitability used by management to manage its segments and, accordingly, in its segment reporting. The Company supplements the reporting of its consolidated financial information with certain non-U.S. GAAP financial measures, including EBITDA and adjusted EBITDA, which defined as EBITDA excluding the impact of certain non-cash and other specifically identified items (“adjusted EBITDA”). Adjusted EBITDA margin is calculated as adjusted EBITDA divided by adjusted net revenues. The Company believes these non-U.S. GAAP measures provide meaningful information and help investors understand the Company’s financial results and assess its prospects for future performance. The Company uses EBITDA and adjusted EBITDA to evaluate its performance, both internally and as compared with its peers, because it excludes certain items that may not be indicative of the Company’s core operating results. Consolidated EBITDA is calculated in a manner consistent with segment EBITDA, which is a measure of segment profitability.
|
|
|
|
The Company presents free cash flow, adjusted free cash flow and adjusted free cash flow conversion, which are liquidity measures used by management as factors in determining the amount of cash that is available for working capital needs or other uses of cash, however, it does not represent residual cash flows available for discretionary expenditures. Free cash flow is defined as cash provided by (used in) operating activities less capital expenditures. Adjusted free cash flow is defined as cash provided by (used in) operating activities plus or minus events including, but not limited to, transaction and other costs related to acquisitions, business transformation and other expenses for the integration of acquired businesses, impacts of businesses classified as assets held-for-sale and businesses divested, and one-time and other events such as COVID-19 related payroll tax deferral and relief items. Adjusted free cash flow conversion is defined as adjusted free cash flow as a percentage of adjusted EBITDA. |
|
|
|
|
The Company does not provide reconciliations of forward-looking non-U.S. GAAP adjusted net revenues and adjusted EBITDA guidance to GAAP due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations, including adjustments that could be made for acquisitions and divestitures, business transformation and other expenses for the integration of acquired businesses, one-time and other events such as impairment charges, transaction and other costs related to acquisitions, amortization of intangible assets, net COVID-19 relief, and certain tax benefits from the APi Acquisition, and other charges reflected in our reconciliation of historic numbers, the amount of which, based on historical experience, could be significant.
While the Company believes these non-U.S. GAAP measures are useful in evaluating the Company’s performance, this information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with U.S. GAAP. Additionally, these non-U.S. GAAP financial measures may differ from similar measures presented by other companies. A reconciliation of these non-U.S. GAAP financial measures is included later in this press release.
6
APi Group Corporation |
|
||||||||||||||
Condensed Consolidated Statements of Operations (GAAP) |
|
||||||||||||||
(Amounts in millions, except per share data) |
|
||||||||||||||
(Unaudited) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Net revenues |
$ |
1,047 |
|
|
$ |
958 |
|
|
$ |
2,828 |
|
|
$ |
2,705 |
|
Cost of revenues |
|
795 |
|
|
|
736 |
|
|
|
2,163 |
|
|
|
2,147 |
|
Gross profit |
|
252 |
|
|
|
222 |
|
|
|
665 |
|
|
|
558 |
|
Selling, general and administrative expenses |
|
211 |
|
|
|
171 |
|
|
|
579 |
|
|
|
506 |
|
Impairment of goodwill and intangible assets |
|
- |
|
|
|
(11 |
) |
|
|
- |
|
|
|
197 |
|
Operating income (loss) |
|
41 |
|
|
|
62 |
|
|
|
86 |
|
|
|
(145 |
) |
Interest expense, net |
|
14 |
|
|
|
13 |
|
|
|
43 |
|
|
|
41 |
|
Loss on extinguishment of debt |
|
- |
|
|
|
- |
|
|
|
9 |
|
|
|
- |
|
Investment income and other, net |
|
(3 |
) |
|
|
(6 |
) |
|
|
(12 |
) |
|
|
(20 |
) |
Other expense, net |
|
11 |
|
|
|
7 |
|
|
|
40 |
|
|
|
21 |
|
Income (loss) before income taxes |
|
30 |
|
|
|
55 |
|
|
|
46 |
|
|
|
(166 |
) |
Income tax provision (benefit) |
|
11 |
|
|
|
28 |
|
|
|
14 |
|
|
|
(35 |
) |
Net income (loss) |
$ |
19 |
|
|
$ |
27 |
|
|
$ |
32 |
|
|
$ |
(131 |
) |
Net income (loss) per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.08 |
|
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
(0.77 |
) |
Diluted |
|
0.08 |
|
|
|
0.13 |
|
|
|
0.14 |
|
|
|
(0.77 |
) |
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
205 |
|
|
|
169 |
|
|
|
199 |
|
|
|
170 |
|
Diluted |
|
209 |
|
|
|
182 |
|
|
|
205 |
|
|
|
170 |
|
7
APi Group Corporation |
|
||||||
Condensed Consolidated Balance Sheets (GAAP) |
|
||||||
(Amounts in millions) |
|
||||||
(Unaudited) |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
||
Assets |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
1,128 |
|
|
$ |
515 |
|
Accounts receivable, net |
|
723 |
|
|
|
639 |
|
Inventories |
|
71 |
|
|
|
64 |
|
Contract assets |
|
224 |
|
|
|
142 |
|
Prepaid expenses and other current assets |
|
93 |
|
|
|
77 |
|
Total current assets |
|
2,239 |
|
|
|
1,437 |
|
Property and equipment, net |
|
337 |
|
|
|
355 |
|
Operating lease right of use assets |
|
102 |
|
|
|
107 |
|
Goodwill |
|
1,099 |
|
|
|
1,082 |
|
Intangible assets, net |
|
897 |
|
|
|
965 |
|
Deferred tax assets |
|
86 |
|
|
|
89 |
|
Other assets |
|
23 |
|
|
|
30 |
|
Total assets |
$ |
4,783 |
|
|
$ |
4,065 |
|
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Short-term and current portion of long-term debt |
$ |
1 |
|
|
$ |
18 |
|
Accounts payable |
|
205 |
|
|
|
150 |
|
Accrued liabilities |
|
320 |
|
|
|
356 |
|
Deferred consideration |
|
- |
|
|
|
67 |
|
Contract liabilities |
|
238 |
|
|
|
219 |
|
Operating and finance leases |
|
28 |
|
|
|
31 |
|
Total current liabilities |
|
792 |
|
|
|
841 |
|
Long-term debt, less current portion |
|
1,469 |
|
|
|
1,397 |
|
Deferred tax liabilities |
|
45 |
|
|
|
45 |
|
Operating and finance leases |
|
79 |
|
|
|
96 |
|
Other noncurrent liabilities |
|
101 |
|
|
|
128 |
|
Total liabilities |
|
2,486 |
|
|
|
2,507 |
|
Total shareholders' equity |
|
2,297 |
|
|
|
1,558 |
|
Total liabilities and shareholders' equity |
$ |
4,783 |
|
|
$ |
4,065 |
|
|
|
|
|
|
|
|
|
8
APi Group Corporation |
|
||||||
Condensed Consolidated Statements of Cash Flows (GAAP) |
|
||||||
(Amounts in millions) |
|
||||||
(Unaudited) |
|
||||||
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, |
|
|||||
|
2021 |
|
|
2020 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income (loss) |
$ |
32 |
|
|
$ |
(131 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
154 |
|
|
|
196 |
|
Impairment of goodwill and intangible assets |
|
- |
|
|
|
197 |
|
Deferred taxes |
|
(1 |
) |
|
|
(49 |
) |
Share-based compensation expense |
|
8 |
|
|
|
4 |
|
Profit-sharing expense |
|
11 |
|
|
|
6 |
|
Non-cash lease expense |
|
24 |
|
|
|
22 |
|
Loss on extinguishment of debt |
|
9 |
|
|
|
- |
|
Other, net |
|
5 |
|
|
|
3 |
|
Changes in operating assets and liabilities, net of effects of business acquisitions |
|
(174 |
) |
|
|
81 |
|
Net cash provided by operating activities |
|
68 |
|
|
|
329 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Acquisitions, net of cash acquired |
|
(51 |
) |
|
|
(6 |
) |
Purchases of property and equipment |
|
(43 |
) |
|
|
(24 |
) |
Proceeds from disposals of property, equipment and held for sale assets and businesses |
|
13 |
|
|
|
13 |
|
Net cash used in investing activities |
|
(81 |
) |
|
|
(17 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
Proceeds from long-term borrowings |
|
350 |
|
|
|
2 |
|
Payments on long-term borrowings |
|
(320 |
) |
|
|
(16 |
) |
Payments of debt issuance costs |
|
(4 |
) |
|
|
- |
|
Proceeds from share issuance and warrant exercises |
|
676 |
|
|
|
3 |
|
Payments of acquisition-related consideration |
|
(72 |
) |
|
|
(90 |
) |
Restricted shares tendered for taxes |
|
(1 |
) |
|
|
- |
|
Net cash provided by (used in) financing activities |
|
629 |
|
|
|
(101 |
) |
Effect of foreign currency exchange rate on cash and cash equivalents |
|
(1 |
) |
|
|
- |
|
Net increase in cash and cash equivalents |
|
615 |
|
|
|
211 |
|
Cash, cash equivalents, and restricted cash, beginning of period |
|
515 |
|
|
|
256 |
|
Cash, cash equivalents, and restricted cash, end of period |
$ |
1,130 |
|
|
$ |
467 |
|
|
|
|
|
|
|
|
|
9
APi Group Corporation |
|
|||||||||||||||
Reconciliations of GAAP to Non-GAAP Financial Measures |
|
|||||||||||||||
Net revenues and adjusted net revenues (non-GAAP) |
|
|||||||||||||||
Organic change in net revenues (non-GAAP) |
|
|||||||||||||||
(Amounts in millions) |
|
|||||||||||||||
(Unaudited) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net revenues |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Net revenues (as reported) |
|
$ |
1,047 |
|
|
$ |
958 |
|
|
$ |
2,828 |
|
|
$ |
2,705 |
|
Adjustments to reconcile net revenues to adjusted net revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divested businesses |
(a) |
|
- |
|
|
|
(5 |
) |
|
|
- |
|
|
|
(83 |
) |
Adjusted net revenues |
|
$ |
1,047 |
|
|
$ |
953 |
|
|
$ |
2,828 |
|
|
$ |
2,622 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic change in net revenues
|
For the Three Months Ended September 30, 2021 |
||||||
|
Net revenues |
|
|
|
|
|
|
|
change |
|
Acquisitions and |
|
Foreign currency |
|
Organic change in |
|
(as reported) |
|
divestitures, net (b) |
|
translation (c) |
|
net revenues (d) |
Safety Services |
31.9 % |
|
7.6 % |
|
1.5 % |
|
22.8 % |
Specialty Services |
9.0 % |
|
- |
|
- |
|
9.0 % |
Industrial Services |
(34.8) % |
|
(2.2) % |
|
0.7 % |
|
(33.3) % |
Consolidated |
9.3 % |
|
2.7 % |
|
0.7 % |
|
5.9 % |
|
|
|
|
|
|
|
|
Consolidated, excluding Industrial Services |
18.0 % |
|
3.8 % |
|
0.8 % |
|
13.4 % |
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2021 |
||||||
|
Net revenues |
|
|
|
|
|
|
|
change |
|
Acquisitions and |
|
Foreign currency |
|
Organic change in |
|
(as reported) |
|
divestitures, net (b) |
|
translation (c) |
|
net revenues (d) |
Safety Services |
26.0 % |
|
9.5 % |
|
1.0 % |
|
15.5 % |
Specialty Services |
11.7 % |
|
- |
|
- |
|
11.7 % |
Industrial Services |
(58.1) % |
|
(9.0) % |
|
0.5 % |
|
(49.6) % |
Consolidated |
4.5 % |
|
1.0 % |
|
0.5 % |
|
3.0 % |
|
|
|
|
|
|
|
|
Consolidated, excluding Industrial Services |
17.7 % |
|
5.2 % |
|
0.5 % |
|
12.0 % |
Notes:
10
APi Group Corporation |
|
|||||||||||||||
Reconciliations of GAAP to Non-GAAP Financial Measures |
|
|||||||||||||||
Gross profit and adjusted gross profit (non-GAAP) |
|
|||||||||||||||
SG&A and adjusted SG&A (non-GAAP) |
|
|||||||||||||||
(Amounts in millions) |
|
|||||||||||||||
(Unaudited) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross profit |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Gross profit (as reported) |
|
$ |
252 |
|
|
$ |
222 |
|
|
$ |
665 |
|
|
$ |
558 |
|
Adjustments to reconcile gross profit to adjusted gross profit: |
|
|||||||||||||||
Divested businesses |
(a) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1 |
) |
Backlog amortization |
(b) |
|
2 |
|
|
|
6 |
|
|
|
5 |
|
|
|
51 |
|
Adjusted gross profit |
|
$ |
254 |
|
|
$ |
228 |
|
|
$ |
670 |
|
|
$ |
608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net revenues |
(c) |
$ |
1,047 |
|
|
$ |
953 |
|
|
$ |
2,828 |
|
|
$ |
2,622 |
|
Adjusted gross margin |
|
|
24.3 |
% |
|
|
23.9 |
% |
|
|
23.7 |
% |
|
|
23.2 |
% |
Adjusted SG&A |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Selling, general and administrative expenses ("SG&A") (as reported) |
|
$ |
211 |
|
|
$ |
171 |
|
|
$ |
579 |
|
|
$ |
506 |
|
Adjustments to reconcile SG&A to adjusted SG&A: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divested businesses |
(a) |
|
- |
|
|
|
- |
|
|
|
(1 |
) |
|
|
(2 |
) |
Contingent consideration and compensation |
(d) |
|
1 |
|
|
|
(3 |
) |
|
|
5 |
|
|
|
- |
|
Amortization of intangible assets |
(e) |
|
(30 |
) |
|
|
(25 |
) |
|
|
(90 |
) |
|
|
(83 |
) |
Business process transformation costs |
(f) |
|
(11 |
) |
|
|
(3 |
) |
|
|
(25 |
) |
|
|
(7 |
) |
Corporate executive reorganization |
(g) |
|
(6 |
) |
|
|
- |
|
|
|
(6 |
) |
|
|
- |
|
Public company registration, listing and compliance |
(h) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5 |
) |
Acquisition expenses |
(i) |
|
(13 |
) |
|
|
(2 |
) |
|
|
(16 |
) |
|
|
(2 |
) |
COVID-19 severance costs at Canadian subsidiaries |
(j) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1 |
) |
Adjusted SG&A expenses |
|
$ |
152 |
|
|
$ |
138 |
|
|
$ |
446 |
|
|
$ |
406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net revenues |
(c) |
$ |
1,047 |
|
|
$ |
953 |
|
|
$ |
2,828 |
|
|
$ |
2,622 |
|
Adjusted SG&A as a percentage of adjusted net revenues |
|
|
14.5 |
% |
|
|
14.5 |
% |
|
|
15.8 |
% |
|
|
15.5 |
% |
Notes:
11
APi Group Corporation |
|
|||||||||||||||
Reconciliations of GAAP to Non-GAAP Financial Measures |
|
|||||||||||||||
EBITDA and adjusted EBITDA (non-GAAP) |
|
|||||||||||||||
(Amounts in millions) |
|
|||||||||||||||
(Unaudited) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Net income (loss) (as reported) |
|
$ |
19 |
|
|
$ |
27 |
|
|
$ |
32 |
|
|
$ |
(131 |
) |
Adjustments to reconcile net income (loss) to EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
14 |
|
|
|
13 |
|
|
|
43 |
|
|
|
41 |
|
Income tax provision (benefit) |
|
|
11 |
|
|
|
28 |
|
|
|
14 |
|
|
|
(35 |
) |
Depreciation and amortization |
|
|
52 |
|
|
|
52 |
|
|
|
154 |
|
|
|
196 |
|
EBITDA |
|
$ |
96 |
|
|
$ |
120 |
|
|
$ |
243 |
|
|
$ |
71 |
|
Adjustments to reconcile EBITDA to adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divested businesses |
(a) |
|
- |
|
|
|
- |
|
|
|
(1 |
) |
|
|
6 |
|
Contingent consideration and compensation |
(b) |
|
(1 |
) |
|
|
3 |
|
|
|
(5 |
) |
|
|
- |
|
Impairment of goodwill and intangible assets |
(c) |
|
- |
|
|
|
(10 |
) |
|
|
- |
|
|
|
193 |
|
Business process transformation costs |
(d) |
|
11 |
|
|
|
3 |
|
|
|
25 |
|
|
|
7 |
|
Corporate executive reorganization |
(e) |
|
6 |
|
|
|
- |
|
|
|
6 |
|
|
|
- |
|
Public company registration, listing and compliance |
(f) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5 |
|
Acquisition expenses |
(g) |
|
13 |
|
|
|
2 |
|
|
|
17 |
|
|
|
2 |
|
COVID-19 relief at Canadian subsidiaries, net |
(h) |
|
- |
|
|
|
(3 |
) |
|
|
(2 |
) |
|
|
(6 |
) |
Loss on extinguishment of debt |
(i) |
|
- |
|
|
|
- |
|
|
|
9 |
|
|
|
- |
|
Adjusted EBITDA |
|
$ |
125 |
|
|
$ |
115 |
|
|
$ |
292 |
|
|
$ |
278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net revenues |
(j) |
$ |
1,047 |
|
|
$ |
953 |
|
|
$ |
2,828 |
|
|
$ |
2,622 |
|
Adjusted EBITDA as a percentage of adjusted net revenues |
|
|
11.9 |
% |
|
|
12.1 |
% |
|
|
10.3 |
% |
|
|
10.6 |
% |
Notes:
12
APi Group Corporation |
|
|||||||||||||||
Reconciliations of GAAP to Non-GAAP Financial Measures |
|
|||||||||||||||
Income (loss) before income tax, net income (loss) and EPS and |
|
|||||||||||||||
Adjusted income before income tax, net income (loss) and EPS (non-GAAP) |
|
|||||||||||||||
(Amounts in millions, except per share data) |
|
|||||||||||||||
(Unaudited) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Income (loss) before income tax provision (as reported) |
|
$ |
30 |
|
|
$ |
55 |
|
|
$ |
46 |
|
|
$ |
(166 |
) |
Adjustments to reconcile income (loss) before income tax provision to adjusted income before income tax provision: |
|
|||||||||||||||
Divested businesses |
(a) |
|
- |
|
|
|
- |
|
|
|
(1 |
) |
|
|
6 |
|
Amortization of intangible assets |
(b) |
|
32 |
|
|
|
31 |
|
|
|
95 |
|
|
|
134 |
|
Contingent consideration and compensation |
(c) |
|
(1 |
) |
|
|
3 |
|
|
|
(5 |
) |
|
|
- |
|
Impairment of goodwill and intangible assets |
(d) |
|
- |
|
|
|
(10 |
) |
|
|
- |
|
|
|
193 |
|
Business process transformation costs |
(e) |
|
11 |
|
|
|
3 |
|
|
|
25 |
|
|
|
7 |
|
Corporate executive reorganization |
(f) |
|
6 |
|
|
|
- |
|
|
|
6 |
|
|
|
- |
|
Public company registration, listing and compliance |
(g) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5 |
|
Acquisition expenses |
(h) |
|
13 |
|
|
|
2 |
|
|
|
17 |
|
|
|
2 |
|
COVID-19 relief at Canadian subsidiaries, net |
(i) |
|
- |
|
|
|
(3 |
) |
|
|
(2 |
) |
|
|
(6 |
) |
Loss on extinguishment of debt |
(j) |
|
- |
|
|
|
- |
|
|
|
9 |
|
|
|
- |
|
Adjusted income before income tax provision (benefit) |
|
$ |
91 |
|
|
$ |
81 |
|
|
$ |
190 |
|
|
$ |
175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision (benefit) (as reported) |
|
$ |
11 |
|
|
$ |
28 |
|
|
$ |
14 |
|
|
$ |
(35 |
) |
Adjustments to reconcile income tax provision (benefit) to adjusted income tax provision: |
|
|||||||||||||||
Income tax provision adjustment |
(k) |
|
8 |
|
|
|
(12 |
) |
|
|
24 |
|
|
|
70 |
|
Adjusted income tax provision |
|
$ |
19 |
|
|
$ |
16 |
|
|
$ |
38 |
|
|
$ |
35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted income before income tax provision |
|
$ |
91 |
|
|
$ |
81 |
|
|
$ |
190 |
|
|
$ |
175 |
|
Adjusted income tax provision |
|
|
19 |
|
|
|
16 |
|
|
|
38 |
|
|
|
35 |
|
Adjusted net income |
|
$ |
72 |
|
|
$ |
65 |
|
|
$ |
152 |
|
|
$ |
140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding (as reported) |
|
|
209 |
|
|
|
182 |
|
|
|
205 |
|
|
|
170 |
|
Adjustments to reconcile diluted weighted average shares outstanding to adjusted diluted weighted average shares outstanding: |
|
|||||||||||||||
Dilutive impact of shares from GAAP net loss |
(l) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2 |
|
Dilutive impact of Series A Preferred Shares |
(m) |
|
1 |
|
|
|
(4 |
) |
|
|
- |
|
|
|
4 |
|
Adjusted diluted weighted average shares outstanding |
|
|
210 |
|
|
|
178 |
|
|
|
205 |
|
|
|
176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted EPS |
|
$ |
0.35 |
|
|
$ |
0.36 |
|
|
$ |
0.74 |
|
|
$ |
0.79 |
|
Notes:
13
APi Group Corporation |
|
|||||||||||||||
Adjusted Segment Financial Information (non-GAAP) |
|
|||||||||||||||
(Amounts in millions) |
|
|||||||||||||||
(Unaudited) |
|
|||||||||||||||
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2021 (a) |
|
|
2020 (a) |
|
|
2021 (a) |
|
|
2020 (a) |
|
||||
Safety Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net revenues |
|
$ |
533 |
|
|
$ |
404 |
|
|
$ |
1,511 |
|
|
$ |
1,199 |
|
Adjusted gross profit |
|
|
169 |
|
|
|
132 |
|
|
|
479 |
|
|
|
379 |
|
Adjusted EBITDA |
|
|
76 |
|
|
|
65 |
|
|
|
214 |
|
|
|
165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross margin |
|
|
31.7 |
% |
|
|
32.7 |
% |
|
|
31.7 |
% |
|
|
31.6 |
% |
Adjusted EBITDA as a percentage of adjusted net revenues |
|
|
14.3 |
% |
|
|
16.1 |
% |
|
|
14.2 |
% |
|
|
13.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net revenues |
|
$ |
436 |
|
|
$ |
400 |
|
|
$ |
1,172 |
|
|
$ |
1,049 |
|
Adjusted gross profit |
|
|
74 |
|
|
|
71 |
|
|
|
180 |
|
|
|
165 |
|
Adjusted EBITDA |
|
|
54 |
|
|
|
57 |
|
|
|
124 |
|
|
|
126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross margin |
|
|
17.0 |
% |
|
|
17.8 |
% |
|
|
15.4 |
% |
|
|
15.7 |
% |
Adjusted EBITDA as a percentage of adjusted net revenues |
|
|
12.4 |
% |
|
|
14.3 |
% |
|
|
10.6 |
% |
|
|
12.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net revenues |
|
$ |
103 |
|
|
$ |
153 |
|
|
$ |
196 |
|
|
$ |
385 |
|
Adjusted gross profit |
|
|
11 |
|
|
|
25 |
|
|
|
11 |
|
|
|
64 |
|
Adjusted EBITDA |
|
|
9 |
|
|
|
22 |
|
|
|
5 |
|
|
|
53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross margin |
|
|
10.7 |
% |
|
|
16.3 |
% |
|
|
5.6 |
% |
|
|
16.6 |
% |
Adjusted EBITDA as a percentage of adjusted net revenues |
|
|
8.7 |
% |
|
|
14.4 |
% |
|
|
2.6 |
% |
|
|
13.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjusted net revenues before corporate and eliminations |
(b) |
$ |
1,072 |
|
|
$ |
957 |
|
|
$ |
2,879 |
|
|
$ |
2,633 |
|
Total adjusted EBITDA before corporate and eliminations |
(b) |
|
139 |
|
|
|
144 |
|
|
|
343 |
|
|
|
344 |
|
Adjusted EBITDA as a percentage of adjusted net revenues before corporate and eliminations |
(b) |
|
13.0 |
% |
|
|
15.0 |
% |
|
|
11.9 |
% |
|
|
13.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Eliminations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net revenues |
|
$ |
(25 |
) |
|
$ |
(4 |
) |
|
$ |
(51 |
) |
|
$ |
(11 |
) |
Adjusted EBITDA |
|
|
(14 |
) |
|
|
(29 |
) |
|
|
(51 |
) |
|
|
(66 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net revenues |
|
$ |
1,047 |
|
|
$ |
953 |
|
|
$ |
2,828 |
|
|
$ |
2,622 |
|
Adjusted gross profit |
|
|
254 |
|
|
|
228 |
|
|
|
670 |
|
|
|
608 |
|
Adjusted EBITDA |
|
|
125 |
|
|
|
115 |
|
|
|
292 |
|
|
|
278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross margin |
|
|
24.3 |
% |
|
|
23.9 |
% |
|
|
23.7 |
% |
|
|
23.2 |
% |
Adjusted EBITDA as a percentage of adjusted net revenues |
|
|
11.9 |
% |
|
|
12.1 |
% |
|
|
10.3 |
% |
|
|
10.6 |
% |
Notes:
14
APi Group Corporation |
|
|||||||||||||||
Reconciliations of GAAP to Non-GAAP Financial Measures |
|
|||||||||||||||
Adjusted Segment Financial Information (non-GAAP) |
|
|||||||||||||||
(Amounts in millions) |
|
|||||||||||||||
(Unaudited) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Safety Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Safety Services EBITDA |
|
$ |
75 |
|
|
$ |
17 |
|
|
$ |
213 |
|
|
$ |
84 |
|
Adjustments to reconcile EBITDA to adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration and compensation |
(a) |
|
1 |
|
|
|
2 |
|
|
|
2 |
|
|
|
4 |
|
Impairment of goodwill and intangible assets |
(b) |
|
- |
|
|
|
49 |
|
|
|
- |
|
|
|
83 |
|
Business process transformation |
(e) |
|
- |
|
|
|
- |
|
|
|
1 |
|
|
|
- |
|
COVID-19 relief at Canadian subsidiaries, net |
(c) |
|
- |
|
|
|
(3 |
) |
|
|
(2 |
) |
|
|
(6 |
) |
Safety Services adjusted EBITDA |
|
$ |
76 |
|
|
$ |
65 |
|
|
$ |
214 |
|
|
$ |
165 |
|
Specialty Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Services EBITDA |
|
$ |
56 |
|
|
$ |
126 |
|
|
$ |
131 |
|
|
$ |
80 |
|
Adjustments to reconcile EBITDA to adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration and compensation |
(a) |
|
(2 |
) |
|
|
(1 |
) |
|
|
(7 |
) |
|
|
(6 |
) |
Impairment of goodwill and intangible assets |
(b) |
|
- |
|
|
|
(68 |
) |
|
|
- |
|
|
|
52 |
|
Specialty Services adjusted EBITDA |
|
$ |
54 |
|
|
$ |
57 |
|
|
$ |
124 |
|
|
$ |
126 |
|
Industrial Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Services EBITDA |
|
$ |
9 |
|
|
$ |
13 |
|
|
$ |
6 |
|
|
$ |
(11 |
) |
Adjustments to reconcile EBITDA to adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divested businesses |
(d) |
|
- |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
5 |
|
Contingent consideration and compensation |
(a) |
|
- |
|
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
Impairment of goodwill and intangible assets |
(b) |
|
- |
|
|
|
9 |
|
|
|
- |
|
|
|
58 |
|
Industrial Services adjusted EBITDA |
|
$ |
9 |
|
|
$ |
22 |
|
|
$ |
5 |
|
|
$ |
53 |
|
Corporate and Eliminations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Eliminations EBITDA |
|
$ |
(44 |
) |
|
$ |
(36 |
) |
|
$ |
(107 |
) |
|
$ |
(82 |
) |
Adjustments to reconcile EBITDA to adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business process transformation |
(e) |
|
11 |
|
|
|
3 |
|
|
|
24 |
|
|
|
7 |
|
Divested businesses |
(d) |
|
- |
|
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
Contingent consideration and compensation |
(a) |
|
- |
|
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
Public company registration, listing and compliance |
(f) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5 |
|
Acquisition expenses |
(g) |
|
13 |
|
|
|
2 |
|
|
|
17 |
|
|
|
2 |
|
Loss on extinguishment of debt |
(h) |
|
- |
|
|
|
- |
|
|
|
9 |
|
|
|
- |
|
Corporate executive reorganization |
(i) |
|
6 |
|
|
|
|
|
|
|
6 |
|
|
|
|
|
Corporate and Eliminations adjusted EBITDA |
|
$ |
(14 |
) |
|
$ |
(29 |
) |
|
$ |
(51 |
) |
|
$ |
(66 |
) |
Notes:
15
APi Group Corporation |
|
||||||||||||||||||||||
Reconciliations of GAAP to Non-GAAP Financial Measures |
|
||||||||||||||||||||||
Adjusted Segment Financial Information (non-GAAP) |
|
||||||||||||||||||||||
(Amounts in millions) |
|
||||||||||||||||||||||
(Unaudited) |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2021 |
|
|
For the Three Months Ended September 30, 2020 |
|
||||||||||||||||||
|
As Reported |
|
|
Adjustments |
|
|
As Adjusted |
|
|
As Reported |
|
|
Adjustments |
|
|
As Adjusted |
|
||||||
Safety Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
533 |
|
|
$ |
- |
|
|
$ |
533 |
|
|
$ |
404 |
|
|
$ |
- |
|
|
$ |
404 |
|
Cost of revenues |
|
364 |
|
|
|
|
|
|
|
364 |
|
|
|
292 |
|
|
|
(20 |
) |
(a) |
|
272 |
|
Gross profit |
$ |
169 |
|
|
$ |
- |
|
|
$ |
169 |
|
|
$ |
112 |
|
|
$ |
20 |
|
|
$ |
132 |
|
Gross margin |
|
31.7 |
% |
|
|
|
|
|
|
31.7 |
% |
|
|
27.7 |
% |
|
|
|
|
|
|
32.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
436 |
|
|
$ |
- |
|
|
$ |
436 |
|
|
$ |
400 |
|
|
$ |
- |
|
|
$ |
400 |
|
Cost of revenues |
|
364 |
|
|
|
(2 |
) |
(a) |
|
362 |
|
|
|
323 |
|
|
|
6 |
|
(a) |
|
329 |
|
Gross profit |
$ |
72 |
|
|
$ |
2 |
|
|
$ |
74 |
|
|
$ |
77 |
|
|
$ |
(6 |
) |
|
$ |
71 |
|
Gross margin |
|
16.5 |
% |
|
|
|
|
|
|
17.0 |
% |
|
|
19.3 |
% |
|
|
|
|
|
|
17.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
103 |
|
|
$ |
- |
|
|
$ |
103 |
|
|
$ |
158 |
|
|
$ |
(5 |
) |
(b) |
$ |
153 |
|
Cost of revenues |
|
92 |
|
|
|
|
|
|
|
92 |
|
|
|
125 |
|
|
|
(5 |
) |
(b) |
|
128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 |
|
(a) |
|
|
|
Gross profit |
$ |
11 |
|
|
$ |
- |
|
|
$ |
11 |
|
|
$ |
33 |
|
|
$ |
(8 |
) |
|
$ |
25 |
|
Gross margin |
|
10.7 |
% |
|
|
|
|
|
|
10.7 |
% |
|
|
20.9 |
% |
|
|
|
|
|
|
16.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Eliminations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
(25 |
) |
|
$ |
- |
|
|
$ |
(25 |
) |
|
$ |
(4 |
) |
|
$ |
- |
|
|
$ |
(4 |
) |
Cost of revenues |
|
(25 |
) |
|
|
- |
|
|
|
(25 |
) |
|
|
(4 |
) |
|
|
- |
|
|
|
(4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
1,047 |
|
|
$ |
- |
|
|
$ |
1,047 |
|
|
$ |
958 |
|
|
$ |
(5 |
) |
(b) |
$ |
953 |
|
Cost of revenues |
|
795 |
|
|
|
(2 |
) |
(a) |
|
793 |
|
|
|
736 |
|
|
|
(5 |
) |
(b) |
|
725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6 |
) |
(a) |
|
|
|
Gross profit |
$ |
252 |
|
|
$ |
2 |
|
|
$ |
254 |
|
|
$ |
222 |
|
|
$ |
6 |
|
|
$ |
228 |
|
Gross margin |
|
24.1 |
% |
|
|
|
|
|
|
24.3 |
% |
|
|
23.2 |
% |
|
|
|
|
|
|
23.9 |
% |
Notes:
16
APi Group Corporation |
|
||||||||||||||||||||||
Reconciliations of GAAP to Non-GAAP Financial Measures |
|
||||||||||||||||||||||
Adjusted Segment Financial Information (non-GAAP) |
|
||||||||||||||||||||||
(Amounts in millions) |
|
||||||||||||||||||||||
(Unaudited) |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2021 |
|
|
For Nine Months Ended September 30, 2020 |
|
||||||||||||||||||
|
As Reported |
|
|
Adjustments |
|
|
As Adjusted |
|
|
As Reported |
|
|
Adjustments |
|
|
As Adjusted |
|
||||||
Safety Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
1,511 |
|
|
$ |
- |
|
|
$ |
1,511 |
|
|
$ |
1,199 |
|
|
$ |
- |
|
|
$ |
1,199 |
|
Cost of revenues |
|
1,033 |
|
|
|
(1 |
) |
(a) |
|
1,032 |
|
|
|
861 |
|
|
|
(41 |
) |
(a) |
|
820 |
|
Gross profit |
$ |
478 |
|
|
$ |
1 |
|
|
$ |
479 |
|
|
$ |
338 |
|
|
$ |
41 |
|
|
$ |
379 |
|
Gross margin |
|
31.6 |
% |
|
|
|
|
|
|
31.7 |
% |
|
|
28.2 |
% |
|
|
|
|
|
|
31.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
1,172 |
|
|
$ |
- |
|
|
$ |
1,172 |
|
|
$ |
1,049 |
|
|
$ |
- |
|
|
$ |
1,049 |
|
Cost of revenues |
|
996 |
|
|
|
(4 |
) |
(a) |
|
992 |
|
|
|
894 |
|
|
|
(10 |
) |
(a) |
|
884 |
|
Gross profit |
$ |
176 |
|
|
$ |
4 |
|
|
$ |
180 |
|
|
$ |
155 |
|
|
$ |
10 |
|
|
$ |
165 |
|
Gross margin |
|
15.0 |
% |
|
|
|
|
|
|
15.4 |
% |
|
|
14.8 |
% |
|
|
|
|
|
|
15.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
196 |
|
|
$ |
- |
|
|
$ |
196 |
|
|
$ |
468 |
|
|
$ |
(83 |
) |
(b) |
$ |
385 |
|
Cost of revenues |
|
185 |
|
|
|
|
|
|
|
185 |
|
|
|
403 |
|
|
|
(82 |
) |
(b) |
|
321 |
|
Gross profit |
$ |
11 |
|
|
$ |
- |
|
|
$ |
11 |
|
|
$ |
65 |
|
|
$ |
(1 |
) |
|
$ |
64 |
|
Gross margin |
|
5.6 |
% |
|
|
|
|
|
|
5.6 |
% |
|
|
13.9 |
% |
|
|
|
|
|
|
16.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Eliminations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
(51 |
) |
|
$ |
- |
|
|
$ |
(51 |
) |
|
$ |
(11 |
) |
|
$ |
- |
|
|
$ |
(11 |
) |
Cost of revenues |
|
(51 |
) |
|
|
- |
|
|
|
(51 |
) |
|
|
(11 |
) |
|
|
- |
|
|
|
(11 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
$ |
2,828 |
|
|
$ |
- |
|
|
$ |
2,828 |
|
|
$ |
2,705 |
|
|
$ |
(83 |
) |
(b) |
$ |
2,622 |
|
Cost of revenues |
|
2,163 |
|
|
|
(5 |
) |
(a) |
|
2,158 |
|
|
|
2,147 |
|
|
|
(82 |
) |
(b) |
|
2,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(51 |
) |
(a) |
|
|
|
Gross profit |
$ |
665 |
|
|
$ |
5 |
|
|
$ |
670 |
|
|
$ |
558 |
|
|
$ |
50 |
|
|
$ |
608 |
|
Gross margin |
|
23.5 |
% |
|
|
|
|
|
|
23.7 |
% |
|
|
20.6 |
% |
|
|
|
|
|
|
23.2 |
% |
Notes:
17
APi Group Corporation |
|
|||||||
Reconciliations of GAAP to Non-GAAP Financial Measures |
|
|||||||
Free cash flow and adjusted free cash flow and conversion (non-GAAP) |
|
|||||||
(Amounts in millions) |
|
|||||||
(Unaudited) |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
Net cash provided by operating activities (as reported) |
|
$ |
68 |
|
|
$ |
329 |
|
Less: Purchases of property and equipment |
|
|
(43 |
) |
|
|
(24 |
) |
Free cash flow |
|
$ |
25 |
|
|
$ |
305 |
|
Add (deduct): Cash payments (sources) related to following items: |
|
|
|
|
|
|
|
|
Divested businesses |
(a) |
|
- |
|
|
|
(4 |
) |
Contingent consideration and compensation |
(b) |
|
19 |
|
|
|
18 |
|
Business process transformation costs |
(c) |
|
25 |
|
|
|
7 |
|
Public company registration, listing and compliance |
(d) |
|
- |
|
|
|
5 |
|
Acquisition expenses |
(e) |
|
17 |
|
|
|
2 |
|
COVID-19 relief at Canadian subsidiaries, net |
(f) |
|
(2 |
) |
|
|
(6 |
) |
Payroll tax deferral |
(g) |
|
- |
|
|
|
(26 |
) |
Adjusted free cash flow |
|
$ |
84 |
|
|
$ |
301 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
(h) |
$ |
292 |
|
|
$ |
278 |
|
Adjusted free cash flow conversion |
|
|
28.8 |
% |
|
|
108.3 |
% |
Notes:
18
Document and Entity Information |
Nov. 10, 2021 |
---|---|
Cover [Abstract] | |
Entity Registrant Name | APi Group Corporation |
Amendment Flag | false |
Entity Central Index Key | 0001796209 |
Document Type | 8-K |
Document Period End Date | Nov. 10, 2021 |
Entity Incorporation, State or Country Code | DE |
Entity File Number | 001-39275 |
Entity Tax Identification Number | 98-1510303 |
Entity Address, Address Line One | 1100 Old Highway 8 NW |
Entity Address, City or Town | New Brighton |
Entity Address, State or Province | MN |
Entity Address, Postal Zip Code | 55112 |
City Area Code | 651 |
Local Phone Number | 636-4320 |
Written Communications | false |
Soliciting Material | false |
Pre-commencement Tender Offer | false |
Pre-commencement Issuer Tender Offer | false |
Title of 12(b) Security | Common Stock, par value $0.0001 per share |
Trading Symbol | APG |
Security Exchange Name | NYSE |
Entity Emerging Growth Company | false |
E!]9-
M$\-I[%NX B888;3INX!Z(<[5/[%S!]@Y.2:SI(9A*(=FSN4=.+P_/[W.ZQ;&
M)9).87Z5C*!3P!6[3'YKUIOM(^OJJN8%SZ?:\EK%W%;9>FYWY
MQ\87P:Z%7_^B^P)02P,$% @ _#UJ4YE
[K2CVJ3S^8)HNM+$A$O#N6KV>)F%74U>U[#,
M7A-^G82OC7XEC+X>^,PP78 6N \W5D"@W6JTFD83?QJ#QJ?V
M[^?MUD7]\Z?SC[\U&NU&8Z,8FZVY.YX$<&J?@2B%=5-*/&\-=RZUJ.U:'O1E
MI1^@1^TZ=#P/7D0I'UZ(3_B"./5(TT,/VIYT8^6[;=^>D*EUS^P0[ZJVX<]J
MR+TZXV.SU6B <=A0D&H.*7B[RM[N; A;64MWAZ7(QK:'KQ.N[S7B2IA\UM.9B%06Q"KN
MS=\"$T4U][F8JJ7L #=$4.6.NU^IU,U.4]1KT0"EX[FJ+:):_HQ
M3E@Z$>RW22($^UE?.U'LDZZJ@'T5LU1,1R)AO4Z+>1VO>^QL+H=3?X/#V8B0
M@IXKZ?G+(1+KO#V+CFMT#X,ON]8\\5*FNC@^%:6"904I@AS(H1_3]'X,2(%4
M;4AAL%IKH6UNPHV
M67+=JMUCC316&)T-P>@8O9\EA*>]G@-06.>/ML/B89R^Q3C]-0,_7CYSLE@R
M:#T^JUF/=L8R+7VL1!C:\U+R)83\6$J3A= N89D1R$F1=?'K3W_AT]G'JR()
MUX?%0D5K]?G9F9>MU3,N!4_,4-H._K(!=*NT!A\5DU_/#?"S0V]*P[C5H^I*
MRT:+U9,B[?NC1&-VI2$I'<\B\J7"?#DO7P*T8WV327:9A-X/N
EQ_;.4J=/5\_Y5*]7!M%+2QF& B]\_$F9H9;U-R09J55
M:2A/97.M;S9*Y',-9+*8E9CQ&Y'9I5,^3D5RR<,[_J"R"0HJ=;*V(>V\4JS-
M6+=SG,_3N)@_,\_3MOFR\]%>?AKRAWB>7H[EO0@^WLD@G>@*L364_T WZ)#/
ME+A48L9-JK/B93/K;N_][O%,@^_=:9=IB
M?14SW?A'(F&]3HMY':_;AB+KI$C?847^0^A[J4R0Q@.-Q\89Z58[?G0"+]/2
M*,X%7-%'B^FAIC_/7!3/;A-(?1_S,\%&(KT3(K(?K_V]58_Y-GM2FJO*ZO!5
M/]"TS,C7E")SIS/]<9(K7W_#;P2;ZLJ8A _&\F2GER;6>)PL%Y[XHU/!5Y3_
M
/\.A^%TK?' O/H@27B1JHT.R^XQ4+]MZ[LQ<'!H>21+P@'?K@V
M*T"F&9Q,$/KHM DG0@I=J$-WH: _Z ^D0 JDX-/@TZ"_6NO/B4$=V$%E[I&"
MEX.7@_Y "J1 JBZDX-,JKP<@F87S2WO8WHOV4&X/5_Z?