Exhibit
|
Description of Exhibit
|
99.1
|
Interim Consolidated Financial Statements for the quarter ended September 30, 2012
|
FIRSTSERVICE CORPORATION
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
(in thousands of US dollars, except per share amounts) - in accordance with accounting principles generally accepted in the
|
||||||||||||||||
United States of America
|
|
|
|
|
||||||||||||
|
|
|
|
|
||||||||||||
|
Three months
|
Nine months
|
||||||||||||||
|
ended September 30
|
ended September 30
|
||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
|
|
|
|
||||||||||||
Revenues
|
$ | 589,754 | $ | 585,424 | $ | 1,673,003 | $ | 1,629,278 | ||||||||
|
||||||||||||||||
Cost of revenues
|
389,383 | 381,215 | 1,107,360 | 1,037,648 | ||||||||||||
Selling, general and administrative expenses
|
152,347 | 157,387 | 467,312 | 481,245 | ||||||||||||
Depreciation
|
7,969 | 7,821 | 23,403 | 22,540 | ||||||||||||
Amortization of intangible assets
|
4,744 | 4,961 | 14,032 | 15,668 | ||||||||||||
Acquisition-related items (note 5)
|
4,043 | 1,574 | 13,470 | 2,948 | ||||||||||||
Operating earnings
|
31,268 | 32,466 | 47,426 | 69,229 | ||||||||||||
|
||||||||||||||||
Interest expense, net
|
5,749 | 4,066 | 14,522 | 12,752 | ||||||||||||
Other (income) expense, net (note 6)
|
(1,463 | ) | 1,600 | (1,751 | ) | 3,539 | ||||||||||
Earnings before income tax
|
26,982 | 26,800 | 34,655 | 52,938 | ||||||||||||
Income tax (note 7)
|
7,409 | 13,026 | 11,270 | 29,522 | ||||||||||||
Net earnings
|
19,573 | 13,774 | 23,385 | 23,416 | ||||||||||||
|
||||||||||||||||
Non-controlling interest share of earnings (note 10)
|
6,433 | 2,113 | 10,276 | 5,666 | ||||||||||||
Non-controlling interest redemption increment (note 10)
|
10,745 | 4,140 | 13,841 | 11,695 | ||||||||||||
Net earnings (loss) attributable to Company
|
2,395 | 7,521 | (732 | ) | 6,055 | |||||||||||
Preferred share dividends
|
2,395 | 2,460 | 7,315 | 7,511 | ||||||||||||
|
||||||||||||||||
Net earnings (loss) attributable to common shareholders
|
$ | - | $ | 5,061 | $ | (8,047 | ) | $ | (1,456 | ) | ||||||
|
||||||||||||||||
Net earnings (loss) per common share (note 11)
|
||||||||||||||||
|
||||||||||||||||
Basic
|
$ | - | $ | 0.17 | $ | (0.27 | ) | $ | (0.05 | ) | ||||||
Diluted
|
$ | - | $ | 0.17 | $ | (0.27 | ) | $ | (0.05 | ) |
FIRSTSERVICE CORPORATION
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS (LOSS)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
(in thousands of US dollars) - in accordance with accounting principles generally accepted in the United States of America
|
||||||||||||||||
|
|
|
|
|
||||||||||||
|
Three months
|
Nine months
|
||||||||||||||
|
ended September 30
|
ended September 30
|
||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
|
|
|
|
||||||||||||
Net earnings
|
$ | 19,573 | $ | 13,774 | $ | 23,385 | $ | 23,416 | ||||||||
|
||||||||||||||||
Foreign currency translation gain (loss)
|
3,629 | (13,795 | ) | 3,298 | (5,153 | ) | ||||||||||
Reclassification to earnings of other comprehensive income
|
||||||||||||||||
on investment (note 5)
|
- | - | 2,553 | - | ||||||||||||
Comprehensive earnings (loss)
|
23,202 | (21 | ) | 29,236 | 18,263 | |||||||||||
|
||||||||||||||||
Less: Comprehensive earnings attributable to non-controlling
|
||||||||||||||||
shareholders
|
16,505 | 6,339 | 22,805 | 17,101 | ||||||||||||
|
||||||||||||||||
Comprehensive earnings (loss) attributable to Company
|
$ | 6,697 | $ | (6,360 | ) | $ | 6,431 | $ | 1,162 |
FIRSTSERVICE CORPORATION
|
|
|
||||||
CONSOLIDATED BALANCE SHEETS
|
|
|
||||||
(Unaudited)
|
|
|
||||||
(in thousands of US dollars) - in accordance with accounting principles generally accepted in the United States of America
|
||||||||
|
|
|
||||||
|
September 30, 2012
|
December 31, 2011
|
||||||
Assets
|
|
|
||||||
Current Assets
|
|
|
||||||
Cash and cash equivalents
|
$ | 84,321 | $ | 97,799 | ||||
Restricted cash
|
4,119 | 4,493 | ||||||
Accounts receivable, net of allowance of $21,023 (December 31, 2011 -
|
||||||||
$19,700)
|
321,642 | 286,019 | ||||||
Income tax recoverable
|
5,826 | 9,661 | ||||||
Inventories
|
17,084 | 11,831 | ||||||
Prepaid expenses and other current assets
|
33,236 | 23,874 | ||||||
Deferred income tax
|
16,620 | 16,527 | ||||||
|
482,848 | 450,204 | ||||||
|
||||||||
Other receivables
|
6,129 | 6,684 | ||||||
Other assets
|
14,502 | 10,344 | ||||||
Fixed assets
|
94,819 | 94,150 | ||||||
Deferred income tax
|
106,373 | 87,940 | ||||||
Intangible assets
|
177,724 | 188,909 | ||||||
Goodwill
|
399,189 | 395,487 | ||||||
|
798,736 | 783,514 | ||||||
|
$ | 1,281,584 | $ | 1,233,718 | ||||
|
||||||||
Liabilities and shareholders' equity
|
||||||||
Current Liabilities
|
||||||||
Accounts payable
|
$ | 72,809 | $ | 82,114 | ||||
Accrued liabilities
|
276,215 | 272,106 | ||||||
Income taxes payable
|
3,846 | 3,214 | ||||||
Unearned revenues
|
20,316 | 19,448 | ||||||
Long-term debt - current (note 8)
|
37,632 | 216,373 | ||||||
Deferred income tax
|
995 | 995 | ||||||
|
411,813 | 594,250 | ||||||
|
||||||||
Long-term debt - non-current (note 8)
|
319,019 | 100,042 | ||||||
Convertible debentures (note 8)
|
77,000 | 77,000 | ||||||
Contingent acquisition consideration (note 9)
|
10,739 | 10,166 | ||||||
Other liabilities
|
35,215 | 29,077 | ||||||
Deferred income tax
|
40,883 | 38,160 | ||||||
|
482,856 | 254,445 | ||||||
Non-controlling interests (note 10)
|
148,070 | 141,404 | ||||||
|
||||||||
Shareholders' equity
|
||||||||
Preferred shares (note 13)
|
134,411 | 140,561 | ||||||
Common shares
|
117,411 | 110,821 | ||||||
Contributed surplus
|
29,077 | 27,970 | ||||||
Deficit
|
(77,442 | ) | (63,958 | ) | ||||
Accumulated other comprehensive earnings
|
35,388 | 28,225 | ||||||
|
238,845 | 243,619 | ||||||
|
$ | 1,281,584 | $ | 1,233,718 |
FIRSTSERVICE CORPORATION
|
||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||
(in thousands of US dollars, except share information) - in accordance with accounting principles generally accepted in the
|
||||||||||||||||||||||||||||||||
United States of America
|
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Preferred shares
|
Common shares
|
|
|
Accumulated
|
|
||||||||||||||||||||||||||
|
Issued and
|
|
Issued and
|
|
|
|
other
|
Total
|
||||||||||||||||||||||||
|
outstanding
|
|
outstanding
|
|
Contributed
|
|
comprehensive
|
shareholders'
|
||||||||||||||||||||||||
|
shares
|
Amount
|
shares
|
Amount
|
surplus
|
Deficit
|
earnings
|
equity
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Balance, December 31, 2011
|
5,622,634 | $ | 140,561 | 29,941,254 | $ | 110,821 | $ | 27,970 | $ | (63,958 | ) | $ | 28,225 | $ | 243,619 | |||||||||||||||||
Comprehensive earnings:
|
||||||||||||||||||||||||||||||||
Net earnings
|
- | - | - | - | - | 23,385 | - | 23,385 | ||||||||||||||||||||||||
Other comprehensive earnings
|
- | - | - | - | - | - | 5,851 | 5,851 | ||||||||||||||||||||||||
Other comprehensive earnings
|
||||||||||||||||||||||||||||||||
attributable to NCI
|
- | - | - | - | - | - | 1,312 | 1,312 | ||||||||||||||||||||||||
NCI share of earnings
|
- | - | - | - | - | (10,276 | ) | - | (10,276 | ) | ||||||||||||||||||||||
NCI redemption increment
|
- | - | - | - | - | (13,841 | ) | - | (13,841 | ) | ||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Subsidiaries’ equity
|
||||||||||||||||||||||||||||||||
transactions
|
- | - | - | - | 453 | - | - | 453 | ||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Subordinate Voting Shares:
|
||||||||||||||||||||||||||||||||
Stock option expense
|
- | - | - | - | 2,449 | - | - | 2,449 | ||||||||||||||||||||||||
Stock options exercised
|
- | - | 289,500 | 7,526 | (1,808 | ) | - | - | 5,718 | |||||||||||||||||||||||
Tax benefit on options
|
||||||||||||||||||||||||||||||||
exercised
|
- | - | - | - | 13 | - | - | 13 | ||||||||||||||||||||||||
Purchased for cancellation
|
- | - | (200,000 | ) | (936 | ) | - | (5,375 | ) | - | (6,311 | ) | ||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Preferred Shares:
|
||||||||||||||||||||||||||||||||
Purchased for cancellation
|
(246,000 | ) | (6,150 | ) | - | - | - | (62 | ) | - | (6,212 | ) | ||||||||||||||||||||
Dividends (note 13)
|
- | - | - | - | - | (7,315 | ) | - | (7,315 | ) | ||||||||||||||||||||||
Balance, September 30, 2012
|
5,376,634 | $ | 134,411 | 30,030,754 | $ | 117,411 | $ | 29,077 | $ | (77,442 | ) | $ | 35,388 | $ | 238,845 |
FIRSTSERVICE CORPORATION
|
|
|
|
|
||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|||||||||||||
(Unaudited)
|
|
|
|
|
||||||||||||
(in thousands of US dollars) - in accordance with accounting principles generally accepted in the United States of America
|
||||||||||||||||
|
|
|
|
|
||||||||||||
|
Three months ended
|
Nine months ended
|
||||||||||||||
|
September 30
|
September 30
|
||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Cash provided by (used in)
|
|
|
|
|
||||||||||||
|
|
|
|
|
||||||||||||
Operating activities
|
|
|
|
|
||||||||||||
Net earnings
|
$ | 19,573 | $ | 13,774 | $ | 23,385 | $ | 23,416 | ||||||||
|
||||||||||||||||
Items not affecting cash:
|
||||||||||||||||
Depreciation and amortization
|
12,713 | 12,782 | 37,435 | 38,208 | ||||||||||||
Deferred income tax
|
(6,988 | ) | 1,163 | (17,474 | ) | (158 | ) | |||||||||
Other
|
1,890 | 3,277 | 6,442 | 8,097 | ||||||||||||
|
||||||||||||||||
Changes in non-cash working capital:
|
||||||||||||||||
Accounts receivable
|
(3,524 | ) | 11,771 | (12,763 | ) | (15,623 | ) | |||||||||
Inventories
|
1,368 | (41 | ) | (5,233 | ) | (3,000 | ) | |||||||||
Prepaid expenses and other current assets
|
1,943 | 2,673 | (2,545 | ) | (997 | ) | ||||||||||
Payables and accruals
|
33,609 | 12,404 | (17,018 | ) | (26,794 | ) | ||||||||||
Unearned revenues
|
(8,018 | ) | (9,844 | ) | 661 | (1,653 | ) | |||||||||
Other liabilities
|
2,672 | (280 | ) | 5,954 | 1,156 | |||||||||||
Net cash provided by operating activities
|
55,238 | 47,679 | 18,844 | 22,652 | ||||||||||||
|
||||||||||||||||
Investing activities
|
||||||||||||||||
Acquisitions of businesses, net of cash acquired (note 4)
|
(1,174 | ) | (12,191 | ) | (14,379 | ) | (22,064 | ) | ||||||||
Purchases of fixed assets
|
(8,322 | ) | (10,868 | ) | (22,621 | ) | (24,040 | ) | ||||||||
Other investing activities
|
123 | (319 | ) | 574 | (793 | ) | ||||||||||
Net cash used in investing activities
|
(9,373 | ) | (23,378 | ) | (36,426 | ) | (46,897 | ) | ||||||||
|
||||||||||||||||
Financing activities
|
||||||||||||||||
Increase in long-term debt
|
51,793 | 51,075 | 370,534 | 173,928 | ||||||||||||
Repayment of long-term debt
|
(75,462 | ) | (31,581 | ) | (331,852 | ) | (103,491 | ) | ||||||||
Purchases of non-controlling interests
|
(2,536 | ) | (33,949 | ) | (4,167 | ) | (35,446 | ) | ||||||||
Proceeds received on exercise of options
|
47 | 17 | 5,718 | 5,190 | ||||||||||||
Incremental tax benefit on stock options exercised
|
4 | 2 | 516 | 465 | ||||||||||||
Dividends paid to preferred shareholders
|
(2,395 | ) | (2,460 | ) | (7,315 | ) | (7,511 | ) | ||||||||
Distributions paid to non-controlling interests
|
(3,138 | ) | (1,617 | ) | (11,282 | ) | (7,234 | ) | ||||||||
Repurchases of subordinate voting shares
|
- | (3,862 | ) | (6,311 | ) | (20,308 | ) | |||||||||
Repurchases of preferred shares
|
(6,212 | ) | (3,746 | ) | (6,212 | ) | (3,746 | ) | ||||||||
Other financing activities
|
(1,645 | ) | (36 | ) | (6,915 | ) | (121 | ) | ||||||||
Net cash (used in) provided by financing activities
|
(39,544 | ) | (26,157 | ) | 2,714 | 1,726 | ||||||||||
Effect of exchange rate changes on cash
|
963 | (2,064 | ) | 1,390 | (156 | ) | ||||||||||
Increase (decrease) in cash and cash equivalents
|
7,284 | (3,920 | ) | (13,478 | ) | (22,675 | ) | |||||||||
Cash and cash equivalents, beginning of period
|
77,037 | 81,604 | 97,799 | 100,359 | ||||||||||||
Cash and cash equivalents, end of period
|
$ | 84,321 | $ | 77,684 | $ | 84,321 | $ | 77,684 |
|
Three months ended
|
Nine months ended
|
||||||||||||||
|
September 30
|
September 30
|
||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
|
|
|
|
||||||||||||
Reclassification from accumulated other comprehensive loss
|
$ | - | $ | - | $ | 2,553 | $ | - | ||||||||
Contingent consideration compensation expense
|
1,735 | 697 | 3,679 | 1,946 | ||||||||||||
Contingent consideration fair value adjustments
|
1,768 | 507 | 2,830 | 307 | ||||||||||||
Transaction costs
|
540 | 370 | 4,408 | 695 | ||||||||||||
|
$ | 4,043 | $ | 1,574 | $ | 13,470 | $ | 2,948 |
|
Three months ended
|
Nine months ended
|
||||||||||||||
|
September 30
|
September 30
|
||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
|
|
|
|
||||||||||||
(Income) loss from equity method investments
|
$ | (586 | ) | $ | 1,477 | $ | (1,016 | ) | $ | 3,573 | ||||||
Other
|
(877 | ) | 123 | (735 | ) | (34 | ) | |||||||||
|
$ | (1,463 | ) | $ | 1,600 | $ | (1,751 | ) | $ | 3,539 |
|
|
Fair value measurements at September 30, 2012
|
||||||||||||||
|
|
|
|
|
||||||||||||
|
Carrying value at
|
|
|
|
||||||||||||
|
September 30, 2012
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
||||||||||||
Interest rate swap asset
|
$ | 431 | $ | - | $ | 431 | $ | - | ||||||||
Contingent consideration liability
|
13,042 | - | - | 13,042 |
|
|
2012
|
|
|
|
|
|
|
|
Balance, January 1
|
|
$
|
12,844
|
|
Fair value adjustments
|
|
|
2,830
|
|
Resolved and settled in cash
|
|
|
(1,023)
|
|
Resolved and recorded in accrued liabilities
|
|
|
(1,634)
|
|
Other
|
|
|
25
|
|
Balance, September 30
|
|
$
|
13,042
|
|
|
|
|
|
|
Less: Current portion (included in "Accrued liabilities")
|
|
|
2,303
|
|
Non-current portion
|
|
$
|
10,739
|
|
|
September 30, 2012
|
December 31, 2011 | ||||||||||||||
|
Carrying
|
Fair
|
Carrying
|
Fair
|
||||||||||||
amount
|
value
|
amount |
value
|
|||||||||||||
|
|
|
|
|
||||||||||||
Other receivables
|
$ | 6,129 | $ | 6,129 | $ | 6,684 | $ | 6,684 | ||||||||
Long-term debt
|
356,651 | 369,733 | 316,415 | 332,918 | ||||||||||||
Convertible debentures
|
77,000 | 90,475 | 77,000 | 83,930 |
|
|
2012
|
|
|
|
|
|
|
|
Balance, January 1
|
|
$
|
141,404
|
|
NCI share of earnings
|
|
|
10,276
|
|
NCI share of other comprehensive earnings
|
|
|
(1,312)
|
|
NCI redemption increment
|
|
|
13,841
|
|
Distributions paid to NCI
|
|
|
(11,282)
|
|
Purchases of interests from NCI, net
|
|
|
(6,743)
|
|
NCI recognized on business acquisitions
|
|
|
1,886
|
|
Balance, September 30
|
|
$
|
148,070
|
|
|
Three months ended
|
Nine months ended
|
||||||||||||||
(in thousands)
|
September 30
|
September 30
|
||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
|
|
|
|
||||||||||||
Basic shares
|
30,030 | 30,069 | 30,120 | 30,145 | ||||||||||||
Assumed exercise of Company stock options
|
334 | 465 | 351 | 500 | ||||||||||||
Diluted shares
|
30,364 | 30,534 | 30,471 | 30,645 |
|
|
|
Weighted average
|
|
||||||||||||
|
|
Weighted
|
remaining
|
|
||||||||||||
|
Number of
|
average
|
contractual life
|
Aggregate
|
||||||||||||
|
options
|
exercise price
|
(years)
|
intrinsic value
|
||||||||||||
|
|
|
|
|
||||||||||||
Shares issuable under options -
|
|
|
|
|
||||||||||||
Beginning of period
|
1,895,550 | $ | 20.83 | |||||||||||||
Granted
|
367,000 | 31.48 | ||||||||||||||
Exercised
|
(289,500 | ) | 19.89 | |||||||||||||
Expired/forfeited
|
(169,500 | ) | 32.38 | |||||||||||||
Shares issuable under options -
|
||||||||||||||||
End of period
|
1,803,550 | $ | 22.06 | 2.55 | $ | 12,801 | ||||||||||
Options exercisable - End of period
|
861,550 | $ | 18.25 | 1.76 | $ | 8,706 |
OPERATING SEGMENTS
|
||||||||||||||||||||
|
Commercial
|
Residential
|
|
|
|
|||||||||||||||
|
Real Estate
|
Property
|
Property
|
|
|
|||||||||||||||
|
Services
|
Management
|
Services
|
Corporate
|
Consolidated
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Three months ended September 30
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|||||||||||||||
2012
|
|
|
|
|
|
|||||||||||||||
Revenues
|
$ | 295,649 | $ | 226,596 | $ | 67,449 | $ | 60 | $ | 589,754 | ||||||||||
Operating earnings
|
8,852 | 18,508 | 7,161 | (3,253 | ) | 31,268 | ||||||||||||||
|
||||||||||||||||||||
2011
|
||||||||||||||||||||
Revenues
|
$ | 252,882 | $ | 208,727 | $ | 123,775 | $ | 40 | $ | 585,424 | ||||||||||
Operating earnings
|
1,294 | 16,988 | 16,590 | (2,406 | ) | 32,466 |
|
Commercial
|
Residential
|
||||||||||||||||||
|
Real Estate
|
Property
|
Property
|
|||||||||||||||||
|
Services
|
Management
|
Services
|
Corporate
|
Consolidated
|
|||||||||||||||
|
||||||||||||||||||||
Nine months ended September 30
|
||||||||||||||||||||
|
||||||||||||||||||||
2012
|
||||||||||||||||||||
Revenues
|
$ | 800,554 | $ | 632,537 | $ | 239,750 | $ | 162 | $ | 1,673,003 | ||||||||||
Operating earnings
|
5,208 | 39,344 | 14,364 | (11,490 | ) | 47,426 | ||||||||||||||
|
||||||||||||||||||||
2011
|
||||||||||||||||||||
Revenues
|
$ | 694,212 | $ | 572,618 | $ | 362,326 | $ | 122 | $ | 1,629,278 | ||||||||||
Operating earnings
|
1,979 | 38,259 | 39,062 | (10,071 | ) | 69,229 |
GEOGRAPHIC INFORMATION
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
|
United States
|
Canada
|
Australia
|
Other
|
Consolidated
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Three months ended September 30
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
2012
|
|
|
|
|
|
|||||||||||||||
Revenues
|
$ | 389,612 | $ | 81,776 | $ | 43,581 | $ | 74,785 | $ | 589,754 | ||||||||||
Total long-lived assets
|
461,894 | 100,935 | 48,594 | 60,309 | 671,732 | |||||||||||||||
|
||||||||||||||||||||
2011
|
||||||||||||||||||||
Revenues
|
$ | 400,132 | $ | 83,706 | $ | 45,083 | $ | 56,503 | $ | 585,424 | ||||||||||
Total long-lived assets
|
465,306 | 97,510 | 53,077 | 54,487 | 670,380 |
|
United States
|
Canada
|
Australia
|
Other
|
Consolidated
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Nine months ended September 30
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
2012
|
|
|
|
|
|
|||||||||||||||
Revenues
|
$ | 1,121,832 | $ | 228,373 | $ | 121,694 | $ | 201,104 | $ | 1,673,003 | ||||||||||
|
||||||||||||||||||||
2011
|
||||||||||||||||||||
Revenues
|
$ | 1,130,765 | $ | 224,425 | $ | 121,797 | $ | 152,291 | $ | 1,629,278 |
|
Three months ended
|
Nine months ended
|
||||||||||||||
(in thousands of US$)
|
September 30
|
September 30
|
||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
|
|
|
|
||||||||||||
Net earnings
|
$ | 19,573 | $ | 13,774 | $ | 23,385 | $ | 23,416 | ||||||||
Income tax
|
7,409 | 13,026 | 11,270 | 29,522 | ||||||||||||
Other expense (income)
|
(1,463 | ) | 1,600 | (1,751 | ) | 3,539 | ||||||||||
Interest expense, net
|
5,749 | 4,066 | 14,522 | 12,752 | ||||||||||||
Operating earnings
|
31,268 | 32,466 | 47,426 | 69,229 | ||||||||||||
Depreciation and amortization
|
12,714 | 12,782 | 37,436 | 38,208 | ||||||||||||
Acquisition-related items
|
4,043 | 1,574 | 13,470 | 2,948 | ||||||||||||
Stock-based compensation expense
|
734 | 444 | 2,449 | 1,986 | ||||||||||||
Reorganization charge
|
- | 367 | - | 4,705 | ||||||||||||
Adjusted EBITDA
|
$ | 48,759 | $ | 47,633 | $ | 100,781 | $ | 117,076 |
|
Three months ended
|
Nine months ended
|
||||||||||||||
(in thousands of US$)
|
September 30
|
September 30
|
||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
|
|
|
|
||||||||||||
Net earnings (loss) attributable to common shareholders
|
$ | - | $ | 5,061 | $ | (8,047 | ) | $ | (1,456 | ) | ||||||
Non-controlling interest redemption increment
|
10,745 | 4,140 | 13,841 | 11,695 | ||||||||||||
Acquisition-related items
|
4,043 | 1,574 | 13,470 | 2,948 | ||||||||||||
Amortization of intangible assets
|
4,744 | 4,961 | 14,032 | 15,668 | ||||||||||||
Stock-based compensation expense
|
734 | 444 | 2,449 | 1,986 | ||||||||||||
Reorganization charge
|
- | 367 | - | 4,705 | ||||||||||||
Income tax on adjustments
|
(1,972 | ) | (1,995 | ) | (5,923 | ) | (7,675 | ) | ||||||||
Deferred income tax valuation allowance
|
- | 4,443 | - | 13,448 | ||||||||||||
Non-controlling interest on adjustments
|
(221 | ) | (503 | ) | (1,085 | ) | (1,780 | ) | ||||||||
Adjusted net earnings
|
$ | 18,073 | $ | 18,492 | $ | 28,737 | $ | 39,539 |
|
Three months ended
|
Nine months ended
|
||||||||||||||
(in US$)
|
September 30
|
September 30
|
||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
|
|
|
|
||||||||||||
Diluted net earnings (loss) per common share
|
$ | - | $ | 0.17 | $ | (0.27 | ) | $ | (0.05 | ) | ||||||
Non-controlling interest redemption increment
|
0.35 | 0.14 | 0.45 | 0.38 | ||||||||||||
Acquisition-related items
|
0.13 | 0.05 | 0.42 | 0.10 | ||||||||||||
Amortization of intangible assets, net of tax
|
0.10 | 0.10 | 0.29 | 0.31 | ||||||||||||
Stock-based compensation expense, net of tax
|
0.02 | 0.01 | 0.05 | 0.04 | ||||||||||||
Reorganization charge
|
- | 0.01 | - | 0.10 | ||||||||||||
Deferred income tax valuation allowance
|
- | 0.13 | - | 0.41 | ||||||||||||
Adjusted earnings per common share
|
$ | 0.60 | $ | 0.61 | $ | 0.94 | $ | 1.29 |
Quarter
|
Q1 | Q2 | Q3 | Q4 | ||||||||||||
(in thousands of US$, except per share amounts)
|
||||||||||||||||
|
||||||||||||||||
YEAR ENDING DECEMBER 31, 2012
|
||||||||||||||||
Revenues
|
$ | 490,056 | $ | 593,193 | $ | 589,754 | ||||||||||
Operating earnings
|
(9,199 | ) | 25,357 | 31,268 | ||||||||||||
Net earnings (loss) per common share:
|
||||||||||||||||
Basic
|
(0.55 | ) | 0.28 | - | ||||||||||||
Diluted
|
(0.55 | ) | 0.28 | - | ||||||||||||
|
||||||||||||||||
YEAR ENDED DECEMBER 31, 2011
|
||||||||||||||||
Revenues
|
$ | 478,382 | $ | 565,472 | $ | 585,424 | $ | 594,893 | ||||||||
Operating earnings
|
8,623 | 28,140 | 32,466 | 28,832 | ||||||||||||
Net earnings (loss) per common share:
|
||||||||||||||||
Basic
|
(0.33 | ) | 0.11 | 0.17 | 2.19 | |||||||||||
Diluted
|
(0.33 | ) | 0.11 | 0.17 | 2.01 | |||||||||||
|
||||||||||||||||
YEAR ENDED DECEMBER 31, 2010
|
||||||||||||||||
Revenues
|
$ | 552,090 | ||||||||||||||
Operating earnings
|
21,459 | |||||||||||||||
Net earnings (loss) per common share:
|
||||||||||||||||
Basic
|
(0.12 | ) | ||||||||||||||
Diluted
|
(0.12 | ) | ||||||||||||||
|
||||||||||||||||
OTHER DATA
|
||||||||||||||||
Adjusted EBITDA - 2012
|
$ | 10,831 | $ | 41,191 | $ | 48,759 | ||||||||||
Adjusted EBITDA - 2011
|
22,631 | 46,812 | 47,633 | $ | 44,485 | |||||||||||
Adjusted EBITDA - 2010
|
36,996 | |||||||||||||||
Adjusted EPS - 2012
|
(0.10 | ) | 0.45 | 0.60 | ||||||||||||
Adjusted EPS - 2011
|
0.14 | 0.54 | 0.61 | 0.52 | ||||||||||||
Adjusted EPS - 2010
|
0.37 |
Contractual obligations
|
Payments due by period
|
|||||||||||||||||||
(in thousands of US$)
|
|
Less than
|
|
|
After
|
|||||||||||||||
|
Total
|
1 year
|
1-3 years
|
4-5 years
|
5 years
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Long-term debt
|
$ | 354,668 | $ | 36,217 | $ | 65,735 | $ | 252,716 | $ | - | ||||||||||
Convertible debentures
|
77,000 | - | 77,000 | - | - | |||||||||||||||
Capital lease obligations
|
1,983 | 1,415 | 566 | 2 | - | |||||||||||||||
Operating leases
|
255,402 | 64,494 | 88,373 | 45,336 | 57,199 | |||||||||||||||
|
||||||||||||||||||||
Total contractual obligations
|
$ | 689,053 | $ | 102,126 | $ | 231,674 | $ | 298,054 | $ | 57,199 |
|
September 30
|
December 31
|
||||||
(in thousands of US$)
|
2012
|
2011
|
||||||
|
|
|
||||||
Commercial Real Estate
|
$ | 59,805 | $ | 52,058 | ||||
Residential Property Management
|
61,585 | 61,322 | ||||||
Property Services
|
11,475 | 13,638 | ||||||
|
$ | 132,865 | $ | 127,018 |
·
|
Economic conditions, especially as they relate to commercial and consumer credit conditions and consumer spending.
|
·
|
Commercial real estate property values, vacancy rates and general conditions of financial liquidity for real estate transactions.
|
·
|
Residential real estate property values, loan default rates, foreclosure rates and the conversion rates of properties to lender-owned.
|
·
|
Extreme weather conditions impacting demand for our services or our ability to perform those services.
|
·
|
Competition in the markets served by the Company.
|
·
|
Labour shortages or increases in wage and benefit costs.
|
·
|
The effects of changes in interest rates on our cost of borrowing.
|
·
|
Unexpected increases in operating costs, such as insurance, workers’ compensation, health care and fuel prices.
|
·
|
Changes in the frequency or severity of insurance incidents relative to our historical experience.
|
·
|
The effects of changes in foreign exchange rates in relation to the US dollar on the Company’s Canadian dollar, Australian dollar and Euro denominated revenues and expenses.
|
·
|
Our ability to make acquisitions at reasonable prices and successfully integrate acquired operations.
|
·
|
Political conditions, including any outbreak or escalation of terrorism or hostilities and the impact thereof on our business.
|
·
|
Changes in government policies at the federal, state/provincial or local level that may adversely impact our businesses.
|