0001171843-13-004219.txt : 20131029 0001171843-13-004219.hdr.sgml : 20131029 20131029115301 ACCESSION NUMBER: 0001171843-13-004219 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20130930 FILED AS OF DATE: 20131029 DATE AS OF CHANGE: 20131029 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FIRSTSERVICE CORP CENTRAL INDEX KEY: 0000913353 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE [6500] IRS NUMBER: 000000000 STATE OF INCORPORATION: A6 FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-24762 FILM NUMBER: 131175306 BUSINESS ADDRESS: STREET 1: 1140 BAY STREET STREET 2: SUITE 4000 CITY: TORONTO STATE: A6 ZIP: M5S 2B4 BUSINESS PHONE: (416) 960-9500 MAIL ADDRESS: STREET 1: 1140 BAY STREET STREET 2: SUITE 4000 CITY: TORONTO STATE: A6 ZIP: M5S 2B4 6-K 1 f6k_102913.htm FORM 6-K f6k_102913.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 6-K


REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
 THE SECURITIES EXCHANGE ACT OF 1934

For the month of: October 2013
Commission file number 0-24762

FIRSTSERVICE CORPORATION
(Translation of registrant’s name into English)


1140 Bay Street, Suite 4000
Toronto, Ontario, Canada
M5S 2B4
(Address of principal executive office)



Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
Form 20-F [  ]                                                                Form 40-F [X]

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): [  ]

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): [  ]

Indicate by check mark whether by furnishing the information contained in this Form, the Registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934:
Yes [  ]                                                      No [X]

If “Yes” is marked, indicate the file number assigned to the Registrant in connection with Rule 12g3-2(b):  N/A

 
 

 
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.
 
 
  FIRSTSERVICE CORPORATION
   
   
   
Date: October 29, 2013 /s/ John B. Friedrichsen
  Name: John B. Friedrichsen
  Title: Senior Vice President and Chief Financial Officer
 
 
 
 
 

 

EXHIBIT INDEX


Exhibit 
Description of Exhibit
 
99.1  
Interim consolidated financial statements and management’s discussion & analysis for the three and nine month periods ended September 30, 2013.

EX-99.1 2 exh_991.htm EXHIBIT 99.1 exh_991.htm
Exhibit 99.1
 

 


FIRSTSERVICE CORPORATION

 

 
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
 

 

 

 

 

 

 
Third Quarter
 
September 30, 2013
 
 
 

 
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
ended September 30
   
Nine months
ended September 30
 
 
 
2013
   
2012
   
2013
   
2012
 
 
 
 
   
 
   
 
   
 
 
Revenues
  $ 608,270     $ 558,992     $ 1,671,910     $ 1,530,345  
 
                               
Cost of revenues
    396,835       363,311       1,097,825       990,782  
Selling, general and administrative expenses
    159,137       146,695       467,280       444,493  
Depreciation
    9,184       7,292       26,325       21,505  
Amortization of intangible assets (note 16)
    7,020       4,443       31,205       13,128  
Acquisition-related items (note 6)
    2,433       4,043       8,380       13,470  
Operating earnings
    33,661       33,208       40,895       46,967  
 
                               
Interest expense, net
    6,227       5,747       17,285       14,506  
Other income, net (note 7)
    (1,148 )     (1,492 )     (1,834 )     (1,779 )
Earnings before income tax
    28,582       28,953       25,444       34,240  
Income tax (note 8)
    6,548       8,162       6,352       11,111  
Net earnings from continuing operations
    22,034       20,791       19,092       23,129  
 
                               
Net earnings (loss) from discontinued operations, net of income tax (note 5)
    (2,060 )     (1,218 )     (2,846 )     256  
Net earnings
    19,974       19,573       16,246       23,385  
 
                               
Non-controlling interest share of earnings (note 11)
    7,908       6,433       12,445       10,276  
Non-controlling interest redemption increment (note 11)
    11,209       10,745       23,057       13,841  
Net earnings (loss) attributable to Company
    857       2,395       (19,256 )     (732 )
Preferred share dividends (note 14)
    -       2,395       3,146       7,315  
 
                               
Net earnings (loss) attributable to common shareholders
  $ 857     $ -     $ (22,402 )   $ (8,047 )
 
                               
Net earnings (loss) per common share (note 12)
                               
 
                               
Basic
                               
Continuing operations
  $ 0.09     $ 0.04     $ (0.61 )   $ (0.28 )
Discontinued operations
    (0.06 )     (0.04 )     (0.09 )     0.01  
 
  $ 0.03     $ -     $ (0.70 )   $ (0.27 )
 
                               
Diluted
                               
Continuing operations
  $ 0.09     $ 0.04     $ (0.61 )   $ (0.28 )
Discontinued operations
    (0.06 )     (0.04 )     (0.09 )     0.01  
 
  $ 0.03     $ -     $ (0.70 )   $ (0.27 )
                                 
The accompanying notes are an integral part of these financial statements.
 
 
Page 2 of 13

 
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
ended September 30
   
Nine months
ended September 30
 
 
 
2013
   
2012
   
2013
   
2012
 
 
 
 
   
 
   
 
   
 
 
Net earnings
  $ 19,974     $ 19,573     $ 16,246     $ 23,385  
 
                               
Foreign currency translation gain (loss)
    6,523       3,629       (8,005 )     3,298  
Reclassification to earnings of other comprehensive income on investment (note 6)
    -       -       -       2,553  
Comprehensive earnings
    26,497       23,202       8,241       29,236  
 
                               
Less: Comprehensive earnings attributable to non-controlling shareholders
    19,453       16,505       36,056       22,805  
 
                               
Comprehensive earnings (loss) attributable to Company
  $ 7,044     $ 6,697     $ (27,815 )   $ 6,431  
                                 
The accompanying notes are an integral part of these financial statements.
 
 
Page 3 of 13

 
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, 2013
   
December 31, 2012
 
Assets
 
 
   
 
 
Current Assets
 
 
   
 
 
Cash and cash equivalents
  $ 167,121     $ 108,684  
Restricted cash
    4,866       3,649  
Accounts receivable, net of allowance of $26,076 (December 31, 2012 -$22,357)
    325,967       328,455  
Income tax recoverable
    5,846       2,503  
Inventories
    17,129       14,918  
Prepaid expenses and other current assets
    33,895       34,197  
Deferred income tax
    15,844       18,135  
 
    570,668       510,541  
 
               
Other receivables
    7,012       6,328  
Other assets
    15,158       13,972  
Fixed assets
    97,849       107,011  
Deferred income tax
    111,234       99,464  
Intangible assets
    174,277       177,949  
Goodwill
    427,498       402,645  
 
    833,028       807,369  
 
  $ 1,403,696     $ 1,317,910  
 
               
Liabilities and shareholders' equity
               
Current Liabilities
               
Accounts payable
  $ 75,709     $ 88,593  
Accrued liabilities
    302,069       312,861  
Income taxes payable
    3,270       6,477  
Unearned revenues
    22,961       19,702  
Long-term debt - current (note 9)
    36,670       39,038  
Contingent acquisition consideration - current (note 10)
    12,754       351  
Deferred income tax
    875       875  
 
    454,308       467,897  
 
               
Long-term debt - non-current (note 9)
    430,805       298,167  
Convertible debentures (note 9)
    -       77,000  
Contingent acquisition consideration (note 10)
    7,642       12,649  
Other liabilities
    27,297       35,610  
Deferred income tax
    33,345       34,683  
 
    499,089       458,109  
Non-controlling interests (note 11)
    211,914       151,969  
 
               
Shareholders' equity
               
Preferred shares (note 14)
    -       130,762  
Common shares
    299,547       118,821  
Contributed surplus
    33,549       29,781  
Deficit
    (120,747 )     (74,024 )
Accumulated other comprehensive earnings
    26,036       34,595  
 
    238,385       239,935  
 
  $ 1,403,696     $ 1,317,910  
                 
The accompanying notes are an integral part of these financial statements.
 
 
Page 4 of 13

 
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, 2012
    5,230,634     $ 130,762       30,070,104     $ 118,821     $ 29,781     $ (74,024 )   $ 34,595     $ 239,935  
Comprehensive earnings:
                                                               
Net earnings (loss)
    -       -       -       -       -       16,246       -       16,246  
Foreign currency translation loss
    -       -       -       -       -       -       (8,005 )     (8,005 )
Other comprehensive earnings attributable to NCI
    -       -       -       -       -       -       (554 )     (554 )
NCI share of earnings
    -       -       -       -       -       (12,445 )     -       (12,445 )
NCI redemption increment
    -       -       -       -       -       (23,057 )     -       (23,057 )
 
                                                               
Subsidiaries’ equity transactions
    -       -       -       -       881       -       -       881  
 
                                                               
Subordinate Voting Shares:
                                                               
Stock option expense
    -       -       -       -       3,269       -       -       3,269  
Stock options exercised
    -       -       308,500       8,566       (1,561 )     -       -       7,005  
Tax benefit on options exercised
    -       -       -       -       1,179       -       -       1,179  
Dividends
    -       -       -       -       -       (6,889 )     -       (6,889 )
Purchased for cancellation
    -       -       (385,600 )     (1,918 )     -       (12,636 )     -       (14,554 )
Issued in settlement of convertible debentures
    -       -       2,744,886       77,143       -       -       -       77,143  
 
                                                               
Preferred Shares:
                                                               
Redeemed for cash
    (1,569,190 )     (39,232 )     -       -       -       -       -       (39,232 )
Converted to Subordinate
                                                               
Voting Shares
    (3,661,444 )     (91,530 )     2,889,900       96,326       -       (4,796 )     -       -  
Dividends
    -       -       18,292       609       -       (3,146 )     -       (2,537 )
Balance, September 30, 2013
    -     $ -       35,646,082     $ 299,547     $ 33,549     $ (120,747 )   $ 26,036     $ 238,385  
                                                                 
The accompanying notes are an integral part of these financial statements.
 
 
Page 5 of 13

 
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
 
 
 
2013
   
2012
   
2013
   
2012
 
Cash provided by (used in)
 
 
   
 
   
 
   
 
 
 
 
 
   
 
   
 
   
 
 
Operating activities
 
 
   
 
   
 
   
 
 
Net earnings
  $ 19,974     $ 19,573     $ 16,246     $ 23,385  
 
                               
Items not affecting cash:
                               
Depreciation and amortization
    17,583       12,713       60,675       37,435  
Deferred income tax
    (8,050 )     (6,988 )     (24,348 )     (17,474 )
Other
    5,468       1,890       6,873       6,442  
 
                               
Changes in non-cash working capital:
                               
Accounts receivable
    7,280       (3,524 )     10,249       (12,763 )
Inventories
    (1,579 )     1,368       (2,210 )     (5,233 )
Prepaid expenses and other current assets
    (114 )     1,943       (1,146 )     (2,545 )
Payables and accruals
    32,111       33,609       (56,837 )     (17,018 )
Unearned revenues
    (8,870 )     (8,018 )     3,574       661  
Other liabilities
    1,099       2,672       2,829       5,954  
Net cash provided by operating activities
    64,902       55,238       15,905       18,844  
 
                               
Investing activities
                               
Acquisitions of businesses, net of cash acquired (note 4)
    (573 )     (1,174 )     (35,261 )     (14,379 )
Disposal of business, net of cash disposed (note 5)
    49,460       -       49,460       -  
Purchases of fixed assets
    (9,648 )     (8,322 )     (21,754 )     (22,621 )
Other investing activities
    1,250       123       (2,386 )     574  
Net cash provided by (used in) investing activities
    40,489       (9,373 )     (9,941 )     (36,426 )
 
                               
Financing activities
                               
Increase in long-term debt
    202,626       51,793       534,221       370,534  
Repayment of long-term debt
    (210,918 )     (75,462 )     (404,078 )     (331,852 )
Purchases of non-controlling interests
    633       (2,536 )     (1,896 )     (4,167 )
Proceeds received on exercise of options
    203       47       7,005       5,718  
Incremental tax benefit on stock options exercised
    217       4       1,179       516  
Dividends paid to preferred shareholders
    -       (2,395 )     (2,537 )     (7,315 )
Dividends paid to common shareholders
    (3,326 )     -       (3,326 )     -  
Distributions paid to non-controlling interests
    (4,131 )     (3,138 )     (17,171 )     (11,282 )
Repurchases of Subordinate Voting Shares
    (14,554 )     -       (14,554 )     (6,311 )
Repurchases of Preferred Shares
    -       (6,212 )     -       (6,212 )
Redemption of Preferred Shares
    -       -       (39,232 )     -  
Other financing activities
    (1,081 )     (1,645 )     (1,644 )     (6,915 )
Net cash provided by (used in) financing activities
    (30,331 )     (39,544 )     57,967       2,714  
 
                               
Effect of exchange rate changes on cash
    1,221       963       (5,494 )     1,390  
 
                               
Increase (decrease) in cash and cash equivalents
    76,281       7,284       58,437       (13,478 )
 
                               
Cash and cash equivalents, beginning of period
    90,840       77,037       108,684       97,799  
 
                               
Cash and cash equivalents, end of period
  $ 167,121     $ 84,321     $ 167,121     $ 84,321  
                                 
The accompanying notes are an integral part of these financial statements.
 
 
Page 6 of 13

 
FIRSTSERVICE CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2013
(Unaudited)
(in thousands of US dollars, except per share amounts)


1.           DESCRIPTION OF THE BUSINESS – FirstService Corporation (the “Company”) is a provider of real estate-related services to commercial, institutional and residential customers in North America and various countries around the world.  The Company’s operations are conducted in three segments: Commercial Real Estate (“CRE”) Services, Residential Real Estate (“RRE”) Services and Property Services.  The Company operates as Colliers International within CRE; FirstService Residential and American Pool Enterprises within RRE; and Paul Davis Restoration, California Closets, Certa Pro Painters and several franchise brands within Property Services.

2.           SUMMARY OF PRESENTATION – These Interim Condensed Consolidated Financial Statements (the “Financial Statements”) have been prepared by the Company in accordance with the disclosure requirements for the presentation of interim financial information pursuant to applicable Canadian securities law.  Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with generally accepted accounting principles (“GAAP”) in the United States of America have been condensed or omitted in accordance with such disclosure requirements, although the Company believes that the disclosures are adequate to make the information not misleading.  These Financial Statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2012.

These Financial Statements follow the same accounting policies as the most recent audited consolidated financial statements, except as noted below.  In the opinion of management, the Financial Statements contain all adjustments necessary to a fair statement of the financial position of the Company as at September 30, 2013 and the results of operations and its cash flows for the three and nine month periods ended September 30, 2013.  All such adjustments are of a normal recurring nature.  The results of operations for the three and nine month periods ended September 30, 2013 are not necessarily indicative of the results to be expected for the year ending December 31, 2013.

3.           IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS – On January 1, 2013, the Company adopted updated guidance issued by the FASB on comprehensive income (ASU 2013-02). This update requires an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under GAAP to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required under GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures required under GAAP that provide additional detail about those amounts. The guidance did not have a material impact on the Company’s results of operations, financial position or disclosure.

In July 2013, the FASB issued updated guidance on the presentation of unrecognized tax benefits (ASU 2013-11).  This update provides explicit guidance on the financial statement presentation of an unrecognized tax benefit when a net operating loss carry-forward, a similar tax loss, or a tax credit carry-forward exists. The updated guidance is expected to reduce diversity in practice by providing guidance on the presentation of unrecognized tax benefits and will better reflect the manner in which an entity would settle at the reporting date any additional income taxes that would result from the disallowance of a tax position when net operating loss carry-forwards, similar tax losses, or tax credit carry-forwards exist. The amendments in this update are effective for the Company effective January 1, 2014. The Company is currently evaluating the impact, if any, of this guidance on its results of operations, financial position and disclosure.

4.           ACQUISITIONS – In the nine months ended September 30, 2013, the Company acquired controlling interests in eight companies, seven in the CRE segment and one in the RRE segment.  In the CRE segment, the Company acquired controlling interest in Colliers Schauer & Scholl GmbH, Colliers Brautigam & Kramer GmbH, Colliers Schon and Lopez Schmitt GmbH, and Trombello Kölbel Immobilienconsulting GmbH (collectively, “Colliers Germany”), Urban Properties International Real Estate Management B.V. as well as two regional firms in Australia and Canada. These acquisitions expanded the CRE segment’s geographic presence to new markets,
 
 
Page 7 of 13

 
including Munich, Stuttgart, Frankfurt, Dusseldorf and Berlin. In the RRE segment, the company acquired a firm operating in Edmonton, Canada, expanding FirstService’s geographic presence in this market. The acquisition date fair value of consideration transferred was as follows: cash of $35,261 (net of cash acquired of $17,940) and contingent consideration of $7,652 (2012 - cash of $14,379 and contingent consideration of nil). The preliminary purchase price allocations are not yet complete, pending final determination of the fair value of assets acquired. These acquisitions were accounted for by the purchase method of accounting for business combinations and accordingly, the consolidated statements of earnings do not include any revenues or expenses related to these acquisitions prior to their respective closing dates.

Certain vendors, at the time of acquisition, are entitled to receive a contingent consideration payment if the acquired businesses achieve specified earnings levels during the one- to four-year periods following the dates of acquisition.  The ultimate amount of payment is determined based on a formula, the key inputs to which are (i) a contractually agreed maximum payment; (ii) a contractually specified earnings level and (iii) the actual earnings for the contingency period.  If the acquired business does not achieve the specified earnings level, the maximum payment is reduced for any shortfall, potentially to nil.

Unless it contains an element of compensation, contingent consideration is recorded at fair value each reporting period.  The fair value recorded on the consolidated balance sheet as at September 30, 2013 was $20,396 (see note 10).  The estimated range of outcomes (undiscounted) for these contingent consideration arrangements is $21,000 to a maximum of $24,500. The compensation element is recorded on a straight line basis over the contingency period and as of September 30, 2013 totaled $10,012, and was recorded in “Accrued liabilities” on the balance sheet.  The estimated range of outcomes related to the compensation element is $10,700 to a maximum of $12,600. The contingencies will expire during the period extending to May 2017.  During the nine months ended September 30, 2013, $1,742 was paid with reference to such contingent consideration (2012 - $5,108).  In addition, as at September 30, 2013, the Company had recorded in “Accrued Liabilities” nil consideration payable related to acquisitions where all contingencies had been resolved (December 31, 2012 - $658).

5.           DISPOSAL – On September 30, 2013, the Company completed the sale of its Field Asset Services operation for cash consideration of $49,460 (net of cash disposed of $5,177).  In addition, the sale agreement provides for contingent consideration which will be recognized if and when realized.  The pre-tax loss on disposal was $5,588, before an income tax recovery of $4,262, resulting in a net loss of $1,326.  Field Asset Services is recorded as a discontinued operation and was previously reported within the Property Services segment.  The results of this operation were as follows:

 
 
Three months ended
   
Nine months ended
 
 
 
September 30
   
September 30
 
 
 
2013
   
2012
   
2013
   
2012
 
 
 
 
   
 
   
 
   
 
 
Revenues
  $ 21,729     $ 30,762     $ 58,063     $ 142,658  
 
                               
Operating earnings (loss) before income taxes
    (2,289 )     (1,971 )     (3,623 )     415  
(Recovery of) provision for income taxes
    (1,555 )     (753 )     (2,103 )     159  
Net operating earnings (loss) from discontinued operations
    (734 )     (1,218 )     (1,520 )     256  
 
                               
Net loss on disposal
    (1,326 )     -       (1,326 )     -  
Net earnings (loss) from discontinued operations
  $ (2,060 )   $ (1,218 )   $ (2,846 )   $ 256  
 
                               
Net earnings (loss) per share from discontinued operations
                               
Basic
  $ (0.06 )   $ (0.04 )   $ (0.09 )   $ 0.01  
Diluted
    (0.06 )     (0.04 )     (0.09 )     0.01  


 
Page 8 of 13

 
 
The assets and liabilities of Field Asset Services as at December 31, 2012 are as follows:

Current assets
  $ 15,358  
Non-current assets
    76,079  
Total assets
  $ 91,437  
 
       
Current liabilities
  $ 14,982  
Non-current liabilities
    19,482  
Total liabilities
  $ 34,464  
 
6.          ACQUISITION-RELATED ITEMS - Acquisition-related expense is comprised of the following:
 
 
 
Three months ended
   
Nine months ended
 
 
 
September 30
   
September 30
 
 
 
2013
   
2012
   
2013
   
2012
 
 
 
 
   
 
   
 
   
 
 
Contingent consideration compensation expense
  $ 1,448     $ 1,735     $ 4,184     $ 3,679  
Contingent consideration fair value adjustments
    266       1,768       1,465       2,830  
Transaction costs
    719       540       2,731       4,408  
Reclassification from accumulated other comprehensive loss
    -       -       -       2,553  
 
  $ 2,433     $ 4,043     $ 8,380     $ 13,470  

On March 28, 2012, Colliers International UK entered an administration process, and as a result the Company’s 29.5% equity investment, held since October 2009, ceased. As such, the Company released $2,553 of accumulated other comprehensive losses related to this investment into earnings.
 
7.         OTHER INCOME - Other (income) expense is comprised of the following:
 
 
Three months ended
   
Nine months ended
 
 
 
September 30
   
September 30
 
 
 
2013
   
2012
   
2013
   
2012
 
 
 
 
   
 
   
 
   
 
 
Income from equity method investments
  $ (473 )   $ (586 )   $ (1,020 )   $ (1,016 )
Other
    (675 )     (906 )     (814 )     (763 )
 
  $ (1,148 )   $ (1,492 )   $ (1,834 )   $ (1,779 )

8.           INCOME TAX – The provision for income tax for the nine months ended September 30, 2013 reflected an effective tax rate of 25% (2012 - 32%) relative to the combined statutory rate of approximately 28% (2012 - 28%). In the current year period, the difference between the effective rate and the statutory rate is related to the accelerated amortization of intangible assets (note 16), discrete items and the mix of earnings.  In the prior year period, the difference between the effective rate and the statutory rate is attributable to the geographic mix of taxable earnings and losses and the impact of discrete items.

9.           LONG-TERM DEBT – The Company has an amended and restated credit agreement with a syndicate of banks to provide a $350,000 committed senior revolving credit facility including an uncommitted accordion provision allowing for an additional $100,000 of borrowing capacity under the same terms.  The revolving credit facility has a five year term ending March 1, 2017 and bears interest at 1.25% to 3.00% over floating reference rates, depending on certain leverage ratios.

On January 16, 2013, the Company completed a private placement of $150,000 of senior secured notes with a fixed interest rate of 3.84% (the “3.84% Notes”).  The 3.84% Notes were placed directly with two US based institutional investors.  The 3.84% Notes have a twelve year term extending to January 16, 2025 with five equal annual principal repayments beginning on January 16, 2021.

 
Page 9 of 13

 
The revolving credit facility and the Company’s three outstanding issues of Senior Notes rank equally in terms of seniority.  The Company has granted the lenders and Note-holders various collateral including an interest in all of the assets of the Company.  The covenants require the Company to maintain certain ratios including financial leverage, interest coverage and net worth.  The Company is limited from undertaking certain mergers, acquisitions and dispositions without prior approval.

On September 24, 2013, the Company completed the redemption of its outstanding $76,992 in principal amount of 6.50% convertible unsecured subordinated debentures (“Convertible Debentures”) in accordance with the redemption rights attached to the Convertible Debentures.  Prior to the redemption date, the Company received conversion requests that resulted in the issuance of 2,744,886 Subordinate Voting Shares based on a conversion price of $28.00 per share or 35.7143 shares for every $1 of principal amount of Convertible Debentures.  The balance of the Convertible Debentures were redeemed for cash of $143.

10.           FAIR VALUE MEASUREMENTS – The following table provides the financial assets and liabilities carried at fair value measured on a recurring basis as of September 30, 2013:

 
 
 
 
Fair value measurements at September 30, 2013
 
 
 
 
   
 
   
 
   
 
 
 
Carrying value at
   
 
 
 
 
 
 
 
September 30,
2013
   
Level 1
   
Level 2
   
Level 3
 
 
 
 
 
 
   
 
   
 
 
 
 
 
   
 
   
 
 
 
 
Interest rate swap asset
  $ 185     $ -     $ 185     $ -  
Contingent consideration liability
    20,396       -       -       20,396  

The fair value of the interest rate swap asset was determined using widely accepted valuation techniques.  The inputs to the measurement of the fair value of contingent consideration related to acquisitions are Level 3 inputs.  The fair value measurements were made using a discounted cash flow model; significant model inputs were expected future operating cash flows (determined with reference to each specific acquired business) and discount rates (which range from 9.0% to 12.5%).  Changes in the fair value of the contingent consideration liability are comprised of the following:
 
 
 
 
 
 
2013
 
 
 
 
 
 
Balance, January 1
 
$
 13,000 
 
Amounts recognized on acquisitions
 
 
 7,652 
 
Fair value adjustments
 
 
 1,465 
 
Resolved and settled in cash
 
 
 (1,742)
 
Foreign exchange
 
 
 21 
 
Balance, September 30
 
$
 20,396 
 
 
 
 
 
 
Less: Current portion
 
 
 12,754 
 
Non-current portion
 
$
 7,642 
 

The carrying amounts for cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities approximate fair values due to the short maturity of these instruments, unless otherwise indicated.  The inputs to the measurement of the fair value of long term debt are Level 3 inputs.  The fair value measurements were made using a net present value approach; significant model inputs were expected future cash outflows and discount rates (which range from 0.8% to 3.1%).

 
September 30, 2013
 
December 31, 2012
 
 
Carrying
 
Fair
 
Carrying
 
Fair
 
 
amount
 
value
 
amount
 
value
 
 
 
 
   
 
   
 
   
 
 
Other receivables
  $ 7,012     $ 7,012     $ 6,328     $ 6,328  
Long-term debt
    467,475       484,794       337,205       347,319  
Convertible debentures
    -       -       77,000       86,048  

 
Page 10 of 13

 
11.           NON-CONTROLLING INTERESTS – The minority equity positions in the Company’s subsidiaries are referred to as non-controlling interests (“NCI”).  The NCI are considered to be redeemable securities.  Accordingly, the NCI is recorded at the greater of (i) the redemption amount or (ii) the amount initially recorded as NCI at the date of inception of the minority equity position.  This amount is recorded in the “mezzanine” section of the balance sheet, outside of shareholders’ equity.  Changes in the NCI amount are recognized immediately as they occur.  The following table provides a reconciliation of the beginning and ending NCI amounts:

 
 
2013
 
 
 
 
 
 
Balance, January 1
 
$
 151,969 
 
NCI share of earnings
 
 
 12,445 
 
NCI share of other comprehensive earnings
 
 
 554 
 
NCI redemption increment
 
 
 23,057 
 
Distributions paid to NCI
 
 
 (17,171)
 
Purchases of interests from NCI, net
 
 
 (3,356)
 
NCI recognized on business acquisitions
 
 
 42,989 
 
Foreign exchange
 
 
 1,427 
 
Balance, September 30
 
$
 211,914 
 

The Company has shareholders’ agreements in place at each of its non-wholly owned subsidiaries. These agreements allow the Company to “call” the non-controlling interest at a price determined with the use of a formula price, which is usually equal to a fixed multiple of average annual net earnings before extraordinary items, income taxes, interest, depreciation, and amortization. The agreements also have redemption features which allow the owners of the NCI to “put” their equity to the Company at the same price subject to certain limitations.  The formula price is referred to as the redemption amount and may be paid in cash or in Subordinate Voting Shares. The redemption amount as of September 30, 2013 was $200,802.  The redemption amount is lower than that recorded on the balance sheet as the formula prices of certain NCI are lower than the amount initially recorded at the inception of the minority equity position. If all put or call options were settled with Subordinate Voting Shares as at September 30, 2013, approximately 5,250,000 such shares would be issued; this would be accretive to net earnings per common share.

Increases or decreases to the formula price of the underlying shares are recognized in the statement of earnings as the NCI redemption increment.

12.           NET EARNINGS (LOSS) PER COMMON SHARE – Earnings per share calculations cannot be anti-dilutive, therefore diluted shares are not used in the denominator when the numerator is in a loss position.  The following table reconciles the basic and diluted common shares outstanding:
 
     
       Three months ended
     September 30
     
  Nine months ended
September 30
(in thousands)
    2013        2012      
2013
      2012 
                               
Basic shares
    33,712       30,030       31,990       30,120
Assumed exercise of Company stock options
    343       334       326       351
Diluted shares
    34,055       30,364       32,316       30,471
 
                             

13.           STOCK-BASED COMPENSATION

Company stock option plan
The Company has a stock option plan for certain directors, officers and key full-time employees of the Company and its subsidiaries, other than its CEO.  Options are granted at the market price for the underlying shares on the date of grant.  Each option vests over a four-year term, expires five years from the date granted and allows for the purchase of one Subordinate Voting Share.  All Subordinate Voting Shares issued are new shares.  As at September 30, 2013, there were 303,250 options available for future grants.

 
Page 11 of 13

 
Grants under the Company’s stock option plan are equity-classified awards.  There were 417,000 stock options granted during the nine months ended September 30, 2013 (2012 - 367,000).  Stock option activity for the nine months ended September 30, 2013 was as follows:

 
   
Number of
options
   
Weighted
average
exercise price
   
Weighted average
remaining
contractual life
(years)
   
Aggregate
intrinsic value
 
Shares issuable under options -
                           
 
Beginning of period
    1,729,200     $ 22.31    
 
   
 
 
Granted
    417,000       31.24    
 
   
 
 
Exercised
    (308,500 )     17.16    
 
   
 
 
Shares issuable under options -
                 
 
   
 
 
 
End of period
    1,837,700     $ 25.20       2.54     $ 24,983  
Options exercisable - End of period
    863,000     $ 20.58       1.67     $ 15,712  
 
The amount of compensation expense recorded in the statement of earnings for the nine months ended September 30, 2013 was $3,269 (2012 - $2,449).  As of September 30, 2013, there was $5,195 of unrecognized compensation cost related to non-vested awards which is expected to be recognized over the next 4 years.  During the nine month period ended September 30, 2013, the fair value of options vested was $3,922 (2012 - $3,437).

Subsidiary stock option plan
The Company has stock option plans at its CRE subsidiary entitling the holders to acquire up to a 2.4% interest in the subsidiary as at September 30, 2013. From the inception of the plan up to September 30, 2013, stock options representing an 8.2% interest in the subsidiary were exercised. Options, as well as shares acquired upon option exercise under the subsidiary stock option plan are liability classified awards because the underlying stock is also classified as a liability. The fair value of the liability relating to these awards is calculated each period using the Black-Scholes option pricing model. The fair value of the liability related to these awards as at September 30, 2013 was $6,206 (December 31, 2012 - $4,266) and compensation expense recognized related to the awards for the nine months ended September 30, 2013 was of $1,940 (2012 - nil).

14.           PREFERRED SHARES – On May 3, 2013, the Company eliminated all of its outstanding Preferred Shares, redeeming 30% for cash consideration of $39,232 and converting the remaining Preferred Shares into Subordinate Voting Shares.   The Preferred Shares were converted to Subordinate Voting Shares based on 95% of the weighted average trading price of the Subordinate Voting Shares on the NASDAQ stock market for the 20 trading days ended April 29, 2013 (such weighted average trading price being $33.34).  As a result, 2,889,900 new Subordinate Voting Shares were issued from treasury.

15.           CONTINGENCIES – In the normal course of operations, the Company is subject to routine claims and litigation incidental to its business.  Litigation currently pending or threatened against the Company includes disputes with former employees and commercial liability claims related to services provided by the Company.  The Company believes resolution of such proceedings, combined with amounts set aside, will not have a material impact on the Company’s financial condition or the results of operations.

16.           AMORTIZATION OF INTANGIBLE ASSETS – During the nine months ended September 30, 2013, the Company recorded accelerated amortization of certain intangible assets including  (i) $11,184 of accelerated amortization of trademarks and trade names in the RRE segment as a result of re-branding and (ii) $1,800 of accelerated amortization of franchise rights in the Property Services segment.


 
Page 12 of 13

 
17.           SEGMENTED INFORMATION – The Company has three reportable operating segments. The segments are grouped with reference to the nature of services provided and the types of clients that use those services.  The Company assesses each segment’s performance based on operating earnings or operating earnings before depreciation and amortization.  CRE provides commercial property brokerage and other advisory services to clients in North America and in various other countries around the world.  RRE provides property management and related property services to residential communities in North America.  Property Services provides franchised and Company-owned property services to customers in North America. Corporate includes the costs of operating the Company’s corporate head office.

OPERATING SEGMENTS
 
 
   
 
 
 
   
 
   
 
 
 
Commercial
 
Residential
 
 
   
 
   
 
 
 
Real Estate
 
Real Estate
 
Property
 
 
 
 
 
 
Services
 
Services
 
Services
 
Corporate
 
Consolidated
 
Three months ended September 30
   
 
   
 
   
 
   
 
 
 
 
 
   
 
   
 
   
 
   
 
 
2013 
 
 
   
 
   
 
   
 
   
 
 
Revenues
  $ 323,429     $ 243,879     $ 40,931     $ 31     $ 608,270  
Operating earnings
    12,679       14,179       12,263       (5,460 )     33,661  
 
                                       
2012 
                                       
Revenues
  $ 295,649     $ 226,596     $ 36,687     $ 60     $ 558,992  
Operating earnings
    8,852       18,508       9,101       (3,253 )     33,208  
 
                                       
 
Commercial
 
Residential
                         
 
Real Estate
 
Real Estate
 
Property
                 
 
Services
 
Services
 
Services
 
Corporate
 
Consolidated
 
Nine months ended September 30
                                       
 
                                       
2013 
                                       
Revenues
  $ 882,186     $ 685,252     $ 104,341     $ 131     $ 1,671,910  
Operating earnings
    16,023       21,887       15,958       (12,973 )     40,895  
 
                                       
2012 
                                       
Revenues
  $ 800,554     $ 632,537     $ 97,092     $ 162     $ 1,530,345  
Operating earnings
    5,208       39,344       13,905       (11,490 )     46,967  

GEOGRAPHIC INFORMATION
 
 
   
 
   
 
   
 
   
 
 
 
 
 
   
 
   
 
   
 
   
 
 
 
United States
 
Canada
 
Australia
 
Other
 
Consolidated
 
 
 
 
   
 
   
 
   
 
   
 
 
Three months ended September 30
 
 
   
 
   
 
   
 
   
 
 
 
 
 
   
 
   
 
   
 
   
 
 
2013 
 
 
   
 
   
 
   
 
   
 
 
Revenues
  $ 376,752     $ 87,289     $ 51,723     $ 92,506     $ 608,270  
Total long-lived assets
    389,975       91,343       47,094       171,212       699,624  
 
                                       
2012 
                                       
Revenues
  $ 358,850     $ 81,776     $ 43,581     $ 74,785     $ 558,992  
Total long-lived assets
    461,894       100,935       48,594       60,309       671,732  
 
                                       
 
United States
 
Canada
 
Australia
 
Other
 
Consolidated
 
 
                                       
Nine months ended September 30
                                       
 
                                       
2013 
                                       
Revenues
  $ 1,039,701     $ 241,039     $ 131,921     $ 259,249     $ 1,671,910  
 
                                       
2012 
                                       
Revenues
  $ 979,174     $ 228,373     $ 121,694     $ 201,104     $ 1,530,345  
 
 
Page 13 of 13

 
FIRSTSERVICE CORPORATION

MANAGEMENT’S DISCUSSION AND ANALYSIS
FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 2013
(in US dollars)
October 29, 2013

The following Management’s Discussion and Analysis (“MD&A”) should be read together with the unaudited interim consolidated financial statements of FirstService Corporation (the “Company” or “FirstService”) for the three and nine month periods ended September 30, 2013 and the Company’s audited consolidated financial statements, and MD&A, for the year ended December 31, 2012. The interim consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). All financial information herein is presented in United States dollars.

The Company has prepared this MD&A with reference to National Instrument 51-102 – Continuous Disclosure Obligations of the Canadian Securities Administrators (the "CSA"). Under the U.S./Canada Multijurisdictional Disclosure System, the Company is permitted to prepare this MD&A in accordance with the disclosure requirements of Canada, which requirements are different from those of the United States. This MD&A provides information for the three and nine month periods ended September 30, 2013 and up to and including October 29, 2013.

Additional information about the Company, including the Company’s Annual Information Form, which is included in FirstService’s Annual Report on Form 40-F, can be found on SEDAR at www.sedar.com and on the U.S. Securities and Exchange Commission website at www.sec.gov.

Consolidated review

Each of our three service lines reported solid revenue growth for the third quarter ended September 30, 2013, due to a combination of internal growth and recent acquisitions. Consolidated revenue growth was 9% relative to the same quarter in the prior year.

During the first and second quarters of 2013, we acquired controlling interests in four commercial real estate services businesses in Germany, with operations in the cities of Munich, Stuttgart, Frankfurt, Dusseldorf and Berlin (collectively “Colliers Germany”). Senior management of each of the businesses retained 40% of the equity in the operations. Colliers Germany is the German affiliate of Colliers International, with operations that generated approximately $70 million of revenues in 2012.

In May 2013, we completed a plan to simplify the Company’s capital structure and initiate a dividend on the Subordinate Voting Shares and Multiple Voting Shares (together the “Common Shares”). The plan involved the elimination of the 7% Cumulative Preference Shares, Series 1 (the “Preferred Shares”) on May 3, 2013 by way of a partial redemption immediately followed by a conversion of all remaining Preferred Shares into Subordinate Voting Shares. We paid $39.2 million in cash on redemption, and issued 2.91 million new Subordinate Voting Shares from treasury on conversion. We paid our first quarterly Common Share dividend on July 10, 2013.

In June 2013, our Residential Real Estate Services operations, which had operated as 18 separate brands in markets across North America, re-branded under the “FirstService Residential” name. The adoption of common branding was designed to signify the Company’s market leadership, commitment to service excellence and to leverage the Company’s industry-leading strengths to the benefit of current and future clients.

In September 2013, we completed the early redemption of our 6.5% Convertible Unsecured Subordinated Debentures (the “Convertible Debentures”) in accordance with the redemption rights attached to the Convertible Debentures. Leading up to the redemption, we received conversion requests from substantially all holders of Convertible Debentures, which resulted in the issuance of 2.74 million Subordinate Voting Shares.

On September 30, 2013, we completed the sale of Field Asset Services, LLC (“FAS”), a property preservation and distressed asset management services provider within our Property Services segment, for gross cash proceeds of $55.0 million. FAS has been classified as a discontinued operation in the statements of earnings for all periods presented.

 
Page 1 of 11

 
Results of operations - three months ended September 30, 2013

Revenues for our third quarter were $608.3 million, 9% higher than the comparable prior year quarter.  Acquisitions contributed 4% to revenues, while the negative impact of foreign exchange relative to the US dollar reduced revenues by 3%. Internally generated revenues, after considering the effects of acquisitions and foreign exchange, were up 8%.

Adjusted EBITDA (see “Reconciliation of non-GAAP measures” below) for the third quarter was $55.4 million versus $49.7 million reported in the prior year quarter. Our Adjusted EBITDA margin was 9.1% of revenues versus 8.9% of revenues in the prior year quarter, primarily as a result of increased productivity and efficiency in our Commercial Real Estate Services segment. Operating earnings for the third quarter were $33.7 million, up from $33.2 million in the prior year period, and the operating earnings margin was 5.5% versus 5.9% in the prior year quarter.

Depreciation and amortization expense totalled $16.2 million for the quarter relative to $11.7 million for the prior year quarter, and was impacted by $2.1 million of incremental brokerage backlog amortization related to the recent Colliers Germany acquisitions as well as increased depreciation related to recent capital expenditures.

Net interest expense was $6.2 million, versus $5.7 million recorded in the prior year quarter.  The average interest rate on debt during the quarter was 4.5%, down from 5.0% in the prior year quarter due to a larger proportion of borrowings on our revolving credit facility, which carries lower interest rates than our fixed rate debt.

The consolidated income tax rate for the quarter was 23%, relative to 28% of earnings before income tax in the prior year quarter, and was impacted by several discrete items and the geographic mix of earnings.

Net earnings from continuing operations for the quarter were $22.0 million, versus $20.8 million in the prior year quarter.  The increase was primarily attributable to improved operating earnings in the Commercial Real Estate Services segment.

Our Commercial Real Estate Services segment generated $323.4 million of revenues during the third quarter, an increase of 9% from the prior year quarter, which included a 4% increase related to recent acquisitions and a 3% decrease related to foreign currency exchange rate fluctuations relative to the US dollar. Internal revenue growth measured in local currency was 8%, and was comprised primarily of increased investment sales brokerage and appraisal in the Europe and Asia Pacific regions. Regionally, Americas internal revenues were flat (up 2% on a local currency basis), Asia Pacific internal revenues were up 6% (14% on a local currency basis) and Europe internal revenues were up 19% (19% on a local currency basis). Third quarter Adjusted EBITDA was $26.6 million, up 31% versus the year-ago period. Results in the current year period were favorably impacted by operating leverage, particularly in the Europe region, and the impact of recent acquisitions.

The Residential Real Estate Services segment reported revenues of $243.9 million for the third quarter, up 8% versus the prior year quarter. Excluding the impact of recently completed acquisitions, internal revenues were up 7% as a result of strong client retention and new client wins. Adjusted EBITDA was $19.9 million, versus $21.5 million in the prior year quarter. Profitability was impacted by two items. First, we reviewed our homeowner fee collection operations, which were expanded several years ago in response to client demand during the US housing crisis. In line with current reduced volumes of delinquencies and changes in the regulatory environment in several states, these operations were down-sized, resulting in the recognition of a $2.0 million charge, primarily for accounts receivable allowances. Second, re-branding costs, enhancements to the information technology platform and other related costs totalling $0.7 million were incurred during the quarter.

Third quarter Property Services revenues were $40.9 million, up 12% relative to the prior year period as a result of continuing strong demand for painting, restoration and closet services. Adjusted EBITDA for the quarter was $13.6 million, up from $10.4 million in the prior year period, reflecting operating leverage from the Company’s franchised services. FAS has been classified as a discontinued operation for all periods presented, and accordingly is not included with the Property Services results.

 
Page 2 of 11

 
Corporate costs were $4.7 million for the quarter, relative to $2.5 million in the prior year period.  The increase in costs in the current period was attributable to performance-based executive compensation accruals.

Results of operations - nine months ended September 30, 2013

Revenues for the nine months ended September 30, 2013 were $1.67 billion, 9% higher than the comparable prior year period. Acquisitions contributed 3% to revenues, while foreign exchange relative to the US dollar reduced revenues by 1%. Internally generated revenues, after considering the effects of acquisitions and foreign exchange, were up 7%.

Year to date Adjusted EBITDA (see “Reconciliation of non-GAAP measures” below) was $112.0 million versus $97.5 million reported in the comparable prior year period. Our Adjusted EBITDA margin was 6.7% of revenues versus 6.4% of revenues in the prior year period, primarily due to improved profitability in the Commercial Real Estate Services segment. Operating earnings for the period were $40.9 million, down from $47.0 million in the prior year period, attributable in large part to accelerated amortization of intangible assets during the second quarter. The prior year’s operating earnings were impacted by acquisition-related items in our Commercial Real Estate Services segment attributable to our March 2012 Colliers UK acquisition. Our operating earnings margin was 2.4% versus 3.1% in the prior year period.

We recorded depreciation and amortization expense of $57.5 million for the nine month period relative to $34.6 million for the prior year period. The current period results included accelerated amortization related to (i) $11.2 million of trademarks and trade names in our Residential Real Estate Services segment on re-branding and (ii) $1.8 million of franchise rights in our Property Services segment.

Net interest expense for the nine month period was $17.3 million, up from $14.5 million recorded in the prior year period.  The average interest rate on debt during the period was 4.7%, flat versus the prior year period as a result of issuing the 3.84% Senior Notes due January 2025 in the first quarter, which replaced floating rate bank debt at a lower interest rate, mitigated by an increased proportion of borrowings of floating rate bank debt. Net indebtedness (defined as current and non-current long-term debt less cash and cash equivalents) at the end of the quarter was $300.4 million versus $349.3 million a year ago.

Our consolidated income tax rate was 25%, versus 32% of the earnings before income tax in the prior year to date period. The current period’s rate was positively impacted by accelerated amortization of intangible assets, discrete items and the tax impact of non-controlling interests. The prior period’s rate was negatively impacted by geographic earnings mix as well as the impact of discrete items.

Net earnings from continuing operations for the nine month period were $19.1 million, versus $23.1 million in the prior year period.  The change was impacted by the accelerated amortization, net of income tax, recorded during the second quarter.

The Commercial Real Estate Services segment reported revenues of $882.2 million during the nine months ended September 30, 2013, an increase of 10% relative to the prior year period. Of the revenue growth, 6% was attributable to recent acquisitions and 6% was attributable to internal growth measured in local currencies, with a 2% negative impact from changes in foreign exchange rates. Internal growth was comprised primarily of increased brokerage and appraisal activity. Regionally, Americas internal revenues were up 3% (3% on a local currency basis), Asia Pacific internal revenues were up 6% (10% on a local currency basis), and Europe revenues were up 6% (6% on a local currency basis). Adjusted EBITDA for the period was $54.3 million, up from $36.2 million in the year-ago period. The margin was 6.2%, relative to 4.5% in the prior year period. The current period’s results were favorably impacted by operating leverage, productivity improvements and the impact of recent acquisitions.

Our Residential Real Estate Services segment reported revenues of $685.3 million for the nine month period, up 8% over the prior year period. After considering recently completed acquisitions, internal revenues were up 7%.  Adjusted EBITDA was $45.8 million relative to $52.5 million in the prior year period. Current year profitability was adversely affected by (i) re-branding costs, enhancements to the information technology platform and other related costs totalling $5.9 million during the nine month period, as well as (ii) costs to down-size the homeowner fee collections operations during the third quarter totaling $2.0 million.
 
 
Page 3 of 11

 
 
For the nine month period, Property Services revenues were $104.3 million, an increase of 8% relative to the prior year period. Adjusted EBITDA for the period was $21.8 million, up 24% versus the prior period as a result of operating leverage from the segment’s franchise operations.

Corporate costs for the nine month period were $9.9 million, relative to $8.8 million in the prior year period. The current year period was impacted by performance-based executive bonus accruals and costs for an acquisition that was not ultimately completed. The prior year period was impacted by an accrual for a loss under our high retention self-insurance program.

Re-branding to “FirstService Residential”

In June 2013, our residential real estate services operations, which had operated as 18 separate brands in markets across North America, re-branded under the “FirstService Residential” name. The adoption of common branding was designed to signify the Company’s market leadership, commitment to service excellence and to leverage the Company’s industry-leading strengths to the benefit of current and future clients. Legacy trademarks and trade names were subject to accelerated amortization resulting in $11.2 million of additional amortization expense during the quarter ended June 30, 2013.

Summary of quarterly results (unaudited)

The following table sets forth FirstService’s unaudited quarterly consolidated results of operations data for each of the eight most recent quarters. The information in the table below has been derived from FirstService’s unaudited interim consolidated financial statements that, in management’s opinion, have been prepared on a consistent basis and include all adjustments necessary for a fair presentation of information. The information below is not necessarily indicative of results for any future quarter.

Quarter
  Q1       Q2       Q3       Q4  
(in thousands of US$, except per share amounts)
                             
 
                             
YEAR ENDING DECEMBER 31, 2013
                             
Revenues
$ 480,549     $ 583,091     $ 608,270          
Operating earnings (loss)
  (4,251 )     11,485       33,661          
Net earnings (loss) per share from continuing operations:
                             
Basic
  (0.53 )     (0.20 )     0.09          
Diluted
  (0.53 )     (0.20 )     0.09          
 
                             
YEAR ENDED DECEMBER 31, 2012
                             
Revenues
$ 430,862     $ 540,491     $ 558,992     $ 611,779  
Operating earnings (loss)
  (11,748 )     25,507       33,208       36,473  
Net earnings (loss) per share from continuing operations:
                             
Basic
  (0.60 )     0.28       0.04       0.26  
Diluted
  (0.60 )     0.28       0.04       0.25  
 
                             
YEAR ENDED DECEMBER 31, 2011
                             
Revenues
                        $ 518,313  
Operating earnings
                          22,571  
Net earnings per share from continuing operations:
                             
Basic
                          2.04  
Diluted
                          1.88  
 
                             
OTHER DATA
                             
Adjusted EBITDA - 2013
$ 10,753     $ 45,882     $ 55,379          
Adjusted EBITDA - 2012
  7,243       40,556       49,720     $ 58,036  
Adjusted EBITDA - 2011
                          37,125  
Adjusted EPS - 2013
  (0.19 )     0.58       0.68          
Adjusted EPS - 2012
  (0.16 )     0.45       0.63       0.78  
Adjusted EPS - 2011
                          0.37  
 
 
Page 4 of 11

 
Seasonality and quarterly fluctuations

The Commercial Real Estate Services segment generates peak revenues and earnings in the month of December followed by a low in January and February as a result of the timing of closings on commercial real estate brokerage transactions. Revenues and earnings during the balance of the year are relatively even. These brokerage operations comprise approximately 30% of our annual consolidated revenues.

Reconciliation of non-GAAP measures

In this MD&A, we make reference to “Adjusted EBITDA” and “Adjusted earnings per share from continuing operations”, which are financial measures that are not calculated in accordance with GAAP.

Adjusted EBITDA is defined as net earnings from continuing operations, adjusted to exclude: (i) income tax; (ii) other expense (income); (iii) interest expense; (iv) depreciation and amortization; (v) acquisition-related items and (vi) stock-based compensation expense. We use Adjusted EBITDA to evaluate our own operating performance and our ability to service debt, as well as an integral part of our planning and reporting systems. Additionally, we use this measure in conjunction with discounted cash flow models to determine the Company’s overall enterprise valuation and to evaluate acquisition targets.  We present Adjusted EBITDA as a supplemental measure because we believe such measure is useful to investors as a reasonable indicator of operating performance because of the low capital intensity of the Company’s service operations.  We believe this measure is a financial metric used by many investors to compare companies, especially in the services industry.  This measure is not a recognized measure of financial performance under GAAP in the United States, and should not be considered as a substitute for operating earnings, net earnings from continuing operations or cash flow from operating activities, as determined in accordance with GAAP.  Our method of calculating Adjusted EBITDA may differ from other issuers and accordingly, this measure may not be comparable to measures used by other issuers.  A reconciliation of net earnings from continuing operations to Adjusted EBITDA appears below.

 
 
Three months ended
   
Nine months ended
 
(in thousands of US$)
 
September 30
   
September 30
 
 
 
2013
   
2012
   
2013
   
2012
 
 
 
 
   
 
   
 
   
 
 
Net earnings from continuing operations
  $ 22,034     $ 20,791     $ 19,092       23,129  
Income tax
    6,548       8,162       6,352       11,111  
Other income, net
    (1,148 )     (1,492 )     (1,834 )     (1,779 )
Interest expense, net
    6,227       5,747       17,285       14,506  
Operating earnings
    33,661       33,208       40,895       46,967  
Depreciation and amortization
    16,204       11,735       57,530       34,633  
Acquisition-related items
    2,433       4,043       8,380       13,470  
Stock-based compensation expense
    3,081       734       5,209       2,449  
Adjusted EBITDA
  $ 55,379     $ 49,720     $ 112,014     $ 97,519  

Adjusted earnings per share from continuing operations is defined as diluted net earnings (loss) per share from continuing operations, adjusted for the effect, after income tax, of: (i) the non-controlling interest redemption increment; (ii) acquisition-related items; (iii) amortization expense related to intangible assets recognized in connection with acquisitions and (iv) stock-based compensation expense. We believe this measure is useful to investors because it provides a supplemental way to understand the underlying operating performance of the Company and enhances the comparability of operating results from period to period. Adjusted diluted net earnings per share from continuing operations is not a recognized measure of financial performance under GAAP, and should not be considered as a substitute for diluted net earnings per share from continuing operations, as determined in accordance with GAAP. Our method of calculating this non-GAAP measure may differ from other issuers and, accordingly, this measure may not be comparable to measures used by other issuers. A reconciliation of net earnings (loss) attributable to shareholders to adjusted net earnings from continuing operations and of diluted net earnings (loss) per share from continuing operations to adjusted earnings per share from continuing operations appears below.

 
Page 5 of 11

 
   
Three months ended
    Nine months ended  
   
September 30
    September 30  
    2013     2012      2013      2012  
(in thousands of US$)
                       
 
 
 
   
 
   
 
   
 
 
Net earnings (loss) attributable to common shareholders
  $ 857     $ -     $ (22,402 )   $ (8,047 )
Non-controlling interest redemption increment
    11,209       10,745       23,057       13,841  
Net (earnings) loss from discontinued
                               
operations, net of tax
    2,060       1,218       2,846       (256 )
Acquisition-related items
    2,433       4,043       8,380       13,470  
Amortization of intangible assets (1)
    7,020       4,443       31,205       13,128  
Stock-based compensation expense
    3,081       734       5,209       2,449  
Income tax on adjustments
    (2,291 )     (1,852 )     (8,745 )     (5,562 )
Non-controlling interest on adjustments
    (1,029 )     (221 )     (3,168 )     (1,085 )
Adjusted net earnings
  $ 23,340     $ 19,110     $ 36,382     $ 27,938  
 
                               
 
 
 
Three months ended
   
Nine months ended
 
(in US$)
 
September 30
   
September 30
 
 
 
2013
   
2012
   
2013
   
2012
 
 
 
 
   
 
   
 
   
 
 
Diluted net earnings (loss) per share from continuing operations
  $ 0.09     $ 0.04     $ (0.61 )   $ (0.28 )
Non-controlling interest redemption increment
    0.33       0.35       0.71       0.46  
Acquisition-related items
    0.07       0.13       0.25       0.42  
Amortization of intangible assets, net of tax (1)
    0.12       0.09       0.64       0.27  
Stock-based compensation expense, net of tax
    0.07       0.02       0.13       0.05  
Adjusted earnings per share from continuing operations
  $ 0.68     $ 0.63     $ 1.12     $ 0.92  

(1)  
Amortization of intangible assets for the nine month period ended September 30, 2013 includes $11.2 million ($0.27 per share) of accelerated amortization related to legacy regional trademarks and trade names in connection with residential real estate services re-branding.

We believe that the presentation of Adjusted EBITDA and adjusted earnings per share from continuing operations, which are non-GAAP financial measures, provides important supplemental information to management and investors regarding financial and business trends relating to the Company’s financial condition and results of operations. We use these non-GAAP financial measures when evaluating operating performance because we believe that the inclusion or exclusion of the items described above, for which the amounts are non-cash or non-recurring in nature, provides a supplemental measure of our operating results that facilitates comparability of our operating performance from period to period, against our business model objectives, and against other companies in our industry. We have chosen to provide this information to investors so they can analyze our operating results in the same way that management does and use this information in their assessment of our core business and the valuation of the Company. Adjusted EBITDA and Adjusted earnings per share from continuing operations are not calculated in accordance with GAAP, and should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect all of the costs or benefits associated with the operations of our business as determined in accordance with GAAP. As a result, investors should not consider these measures in isolation or as a substitute for analysis of our results as reported under GAAP.

Liquidity and capital resources

Net cash provided by operating activities for the nine month period ended September 30, 2013 was $15.9 million, versus $18.8 million the prior year period. The decline in operating cash flow was attributable to an increase in working capital usage, primarily in our Commercial Real Estate Services segment. We believe that cash from operations and other existing resources will continue to be adequate to satisfy the ongoing working capital needs of the Company.

For the nine months ended September 30, 2013, capital expenditures were $21.8 million. Significant purchases included information technology systems in our Residential Property Management segment. Based on our current operations, capital expenditures for the year ending December 31, 2013 are expected to be approximately $40 to $42 million.

 
Page 6 of 11

 
During the nine months ended September 30, 2013, we made several business acquisitions in the Commercial Real Estate segment, acquiring a 60% interest in the entities comprising Colliers Germany as well as four other firms, at a total initial cash cost of $35.3 million.

On May 3, 2013, we completed the partial redemption and conversion of our Preferred Shares, which resulted in the elimination of the Preferred Shares from our capital structure. The redemption was completed at a cash cost of $39.2 million. The conversion resulted in the issuance of 2.89 million new Subordinate Voting Shares from treasury.

On September 24, 2013, we completed the early redemption of our $77.0 million Convertible Debentures in accordance with the redemption rights attached to the Convertible Debentures. Leading up to the redemption, we received conversion requests from substantially all holders of Convertible Debentures, which resulted in the issuance of 2.74 million new Subordinate Voting Shares from treasury.

On October 10, 2013, we paid a quarterly dividend of $0.10 per share on the Common Shares in respect of the quarter ended September 30, 2013. The Company’s policy is to pay quarterly dividends on the Common Shares in the future, subject to the discretion of our Board of Directors.

Net indebtedness as at September 30, 2013 was $300.4 million, versus $305.5 million at December 31, 2012. Net indebtedness is calculated as the current and non-current portion of long-term debt less cash and cash equivalents. The change in indebtedness was attributable to investments in working capital, the Preferred Share redemption, business acquisitions and the sale of FAS. We are in compliance with the covenants contained in our financing agreements as at September 30, 2013 and, based on our outlook for the balance of the year, we expect to remain in compliance with these covenants. We had $64.5 million of available un-drawn credit as of September 30, 2013.

In relation to acquisitions completed during the past three years, we have outstanding contingent consideration totalling $37.1 million as at September 30, 2013 ($27.8 million as at December 31, 2012) assuming all contingencies are satisfied and payment is due in full. Such payments, if any, are due during the period extending to May 2017. The contingent consideration liability is recognized at fair value upon acquisition and is updated to fair value each quarter, unless it contains an element of compensation, in which case such element is treated as compensation expense over the contingency period. The contingent consideration is based on achieving specified earnings levels, and is paid or payable at the end of the contingency period. We estimate that, based on current operating results, approximately 90% of the contingent consideration outstanding as of September 30, 2013 will ultimately be paid.

The following table summarizes our contractual obligations as at September 30, 2013:

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
$ 465,293     $ 35,664     $ 33,584     $ 246,045     $ 150,000
Convertible debentures
  -       -       -       -       -
Capital lease obligations
  2,182       1,006       1,051       125       -
Operating leases
  269,995       63,313       91,504       52,172       63,006
 
                                   
Total contractual obligations
$ 737,470     $ 99,983     $ 126,139     $ 298,342     $ 213,006

At September 30, 2013, we had commercial commitments totaling $12.2 million comprised of letters of credit outstanding due to expire within one year.  We are required to make semi-annual payments of interest on our senior notes at a weighted average interest rate of 5.0%.

Non-controlling interests

In most operations where managers, employees or brokers are also minority owners, the Company is party to shareholders’ agreements.  These agreements allow us to “call” the minority position at a value determined with the use of a formula price, which is in most cases equal to a multiple of trailing two-year average earnings, less debt.  
 
 
Page 7 of 11

 
Minority owners may also “put” their interest to the Company at the same price, with certain limitations including (i) the inability to “put” more than 50% of their holdings in any twelve-month period and (ii) the inability to “put” any holdings for at least one year after the date of our initial acquisition of the business or the date the minority shareholder acquired the stock, as the case may be.  The total value of the minority shareholders’ interests (the “redemption amount”), as calculated in accordance with shareholders’ agreements, was as follows.

 
 
September 30
   
December 31
 
(in thousands of US$)
 
2013
   
2012
 
 
 
 
   
 
 
Commercial Real Estate
  $ 124,176     $ 67,179  
Residential Property Management
    63,830       60,661  
Property Services
    12,796       11,888  
 
  $ 200,802     $ 139,728  

The increase in NCI during the nine months ended September 30, 2013 was largely attributable to the acquisition of Colliers Germany. The amount recorded on our balance sheet under the caption “non-controlling interests” is the greater of: (i) the redemption amount (as above) or (ii) the amount initially recorded as NCI at the date of inception of the minority equity position. As at September 30, 2013, the NCI recorded on the balance sheet was $211.9 million. The purchase prices of the NCI may be satisfied in cash or in Subordinate Voting Shares of FirstService.

Off-balance sheet arrangements

We do not have any material off-balance sheet arrangements other than those disclosed in notes 13 and 19 to the December 31, 2012 audited consolidated financial statements.

Critical accounting policies and estimates

The preparation of consolidated financial statements requires management to make estimates and assumptions with respect to the reported amounts of assets, liabilities, revenues and expenses and the disclosure of contingent assets and liabilities. These estimates and assumptions are based upon management’s historical experience and are believed by management to be reasonable under the circumstances. Such estimates and assumptions are evaluated on an ongoing basis and form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could differ significantly from these estimates. Our critical accounting policies and estimates have been reviewed and discussed with our Audit Committee. There have been no material changes to our critical accounting policies and estimates from those disclosed in the Company’s MD&A for the year ended December 31, 2012.

Impact of recently issued accounting standards

On January 1, 2013, the Company adopted updated guidance issued by the FASB on comprehensive income (ASU 2013-01). This update requires an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under GAAP to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required under GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures required under GAAP that provide additional detail about those amounts. The guidance did not have a material impact on the Company’s results of operations, financial position or disclosure.

In July 2013, the FASB issued updated guidance on the presentation of unrecognized tax benefits (ASU 2013-11).  This update provides explicit guidance on the financial statement presentation of an unrecognized tax benefit when a net operating loss carry-forward, a similar tax loss, or a tax credit carry-forward exists. The updated guidance is expected to reduce diversity in practice by providing guidance on the presentation of unrecognized tax benefits and will better reflect the manner in which an entity would settle at the reporting date any additional income taxes that would result from the disallowance of a tax position when net operating loss carry-forwards, similar tax losses, or tax credit carry-forwards exist. The amendments in this update are effective for the Company effective January 1, 2014. The Company is currently evaluating the impact, if any, of this guidance on its results of operations, financial position and disclosure.

 
Page 8 of 11

 
Impact of IFRS

On January 1, 2011, many Canadian companies were required to adopt International Financial Reporting Standards (“IFRS”). In 2004, in accordance the rules of the CSA, the Company elected to report exclusively using U.S. GAAP. Under the rules of the CSA, the Company is permitted to continue preparing its financial statements in accordance with U.S. GAAP and, as a result, did not adopt IFRS on January 1, 2011.

Financial instruments

We use financial instruments as part of our strategy to manage the risk associated with interest rates and currency exchange rates. We do not use financial instruments for trading or speculative purposes. As of the date of this MD&A, we had one interest rate swap in place to exchange the fixed interest rate on $20.0 million of notional value on our Senior Notes for a floating rate.

Transactions with related parties

The Company has entered into office space rental arrangements and property management contracts with senior managers of certain subsidiaries. These senior managers are usually also minority shareholders of the subsidiaries. The business purpose of the transactions is to rent office space for the Company and to generate property management revenues for the Company. The recorded amount of the rent expense for the nine months ended September 30, 2013 was $0.5 million (2012 - $1.2 million). The recorded amount of the property management revenues for the nine months ended September 30, 2013 was $12.0 million (2012 - $12.2 million). These amounts are settled monthly in cash, and are priced at market rates. The rental arrangements have fixed terms of up to 10 years. The property management contracts have terms of 1 to 3 years.

As at September 30, 2013, the Company had $4.8 million of loans receivable from minority shareholders (December 31, 2012 - $3.5 million) and $1.5 million of loans payable to minority shareholders (December 31, 2012 - $2.2 million). The business purpose of the loans receivable is to finance the sale of non-controlling interests in subsidiaries to senior managers. The business purpose of the loans payable is to finance purchases of non-controlling interests. The loan amounts are measured based on the formula price of the underlying non-controlling interests, and interest rates are determined based on the Company’s cost of borrowing plus a spread. The loans generally have terms of 5 to 10 years, but are open for repayment without penalty at any time.

Outstanding share data

The authorized capital of the Company consists of an unlimited number of Subordinate Voting Shares and an unlimited number of Multiple Voting Shares. The holders of Subordinate Voting Shares are entitled to one vote in respect of each Subordinate Voting Share held at all meetings of the shareholders of the Company.  The holders of Multiple Voting Shares are entitled to twenty votes in respect of each Multiple Voting Share held at all meetings of the shareholders of the Company. Each Multiple Voting Share is convertible into one Subordinate Voting Share at any time at the election of the holders thereof.

As of the date hereof, the Company has outstanding 34,320,388 Subordinate Voting Shares and 1,325,694 Multiple Voting Shares. In addition, as at the date hereof 1,837,700 Subordinate Voting Shares are issuable upon exercise of options granted under the Company’s stock option plan.

On May 3, 2013, the Company redeemed and converted all of the Preferred Shares, which resulted in the elimination of the Preferred Shares. The Company paid $39.2 million in cash on redemption and issued 2,889,900 new Subordinate Voting Shares from treasury on the conversion.

On September 24, 2013, the Company completed the redemption of all of the $77 million aggregate principal amount of its Convertible Debentures, and paid $0.2 million in cash on redemption. Leading up to the redemption, the Company received conversion requests from substantially all Convertible Debenture holders resulting in the issuance of 2,744,886 Subordinate Voting Shares (based on the conversion price of $28.00 for each Subordinate Voting Share).

 
Page 9 of 11

 
During the quarter ended September 30, 2013, the Company repurchased 385,600 Subordinate Voting Shares under its Normal Course Issuer Bid (“NCIB”) at an average price of $37.74 per share. All shares purchased under the NCIB were cancelled. The Company is authorized to repurchase up to an additional 2,360,000 Subordinate Voting Shares under its NCIB, which expires on June 6, 2014.

Canadian tax treatment of dividends

For the purposes of the enhanced dividend tax credit rules contained in the Income Tax Act (Canada) and any corresponding provincial and territorial tax legislation, all dividends (and deemed dividends) paid by us to Canadian residents on our Common Shares and Preferred Shares are designated as “eligible dividends”.  Unless stated otherwise, all dividends (and deemed dividends) paid by us hereafter are designated as “eligible dividends” for the purposes of such rules.

Changes in internal controls over financial reporting

There have been no changes in our internal controls over financial reporting during the three and nine month periods ended September 30, 2013 that have materially affected or are reasonably likely to materially affect our internal controls over financial reporting.

Forward-looking statements

This MD&A contains forward-looking statements with respect to expected financial performance, strategy and business conditions. The words “believe,” “anticipate,” “estimate,” “plan,” “expect,” “intend,” “may,” “project,” “will,” “would,” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These statements reflect management's current beliefs with respect to future events and are based on information currently available to management. Forward-looking statements involve significant known and unknown risk and uncertainties. Many factors could cause our actual results, performance or achievements to be materially different from any future results, performance or achievements that may be expressed or implied by such forward-looking statements. Factors which may cause such differences include, but are not limited to those set out below and those set out in detail in the “Risk Factors” section of the Company’s Annual Information Form, which is included in the Company’s Annual Report on Form 40-F:

·  
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, Euro and Pound Sterling 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.
 
 
Page 10 of 11

 
We caution that the foregoing list is not exhaustive of all possible factors, as other factors could adversely affect our results, performance or achievements. The reader is cautioned against undue reliance on these forward-looking statements. Although we believe that the assumptions underlying our forward-looking statements are reasonable, any of the assumptions could prove inaccurate and, therefore, there can be no assurance that the results contemplated in such forward-looking statements will be realized. The inclusion of such forward-looking statements should not be regarded as a representation by the Company or any other person that the future events, plans or expectations contemplated by the Company will be achieved.  We note that past performance in operations and share price are not necessarily predictive of future performance. We disclaim any intention and assume no obligation to update or revise any forward-looking statement even if new information becomes available, as a result of future events or for any other reason.

Additional information

Additional information regarding the Company, including our Annual Information Form, is available on SEDAR at www.sedar.com.


 
 
 
 
 
Page 11 of 11