Attached files

file filename
8-K - 8-K - TERMINIX GLOBAL HOLDINGS INCserv-20150804x8k.htm

Exhibit 99

 

 

 

 Picture 2

News Release

 For further information contact:

 

Investor Relations:

James Shields

901.597.6839

James.Shields@servicemaster.com

 

Media:

Peter Tosches

901.597.8449

Peter.Tosches@servicemaster.com

 

ServiceMaster Global Holdings, Inc. Reports Preliminary

Second-Quarter 2015 Financial Results

 

Second-quarter 2015

·

Revenue increased 5 percent to $716 million with 8% and 5% growth at AHS and Terminix, respectively

·

Net income of $67 million or $0.49 per share versus $40 million or $0.44 per share a year ago

·

Adjusted net income(1) of $82 million or $0.60 per share versus $52 million or $0.56 per share a year ago

·

Adjusted EBITDA(2) increased 12 percent to $191 million from $171 million a year ago

 

MEMPHIS, TENN, — August 4, 2015  —ServiceMaster Global Holdings, Inc. (NYSE: SERV), a leading provider of essential residential and commercial services, today announced preliminary unaudited second-quarter 2015 results. The company reported second-quarter 2015 revenue of $716 million, an increase of 5 percent compared to the same period in 2014. The increase in revenue was driven by strong organic growth at American Home Shield (“AHS”),  increased sales of new services at Terminix and price increases, partially offset by lower demand for traditional termite services.          

The company reported second-quarter 2015 net income of $67 million or $0.49 per share, including a loss on extinguishment of debt of $14 million related to the company’s redemption of its 8% Senior Notes,  versus $40 million or $0.44 per share in the same period in 2014. 

The company reported second-quarter 2015  adjusted net income of $82 million, or $0.60 per share, versus $52 million, or $0.56 per share, for the same period in 2014. Earnings per share and other share data contained in this release reflect 136.5 million and 92.2 million diluted share counts for the second quarter ended June 30, 2015 and 2014, respectively.

The company reported second-quarter 2015 Adjusted EBITDA of $191 million, an increase of $20 million or 12 percent compared to the same period in 2014. The increase was largely driven by Adjusted EBITDA increases at AHS and Terminix of $10 million and $8 million, respectively. 

Rob Gillette, ServiceMaster’s chief executive officer, noted “Both Terminix and American Home Shield continue to perform well with new services driving growth at Terminix and our investment in marketing yielding accelerated top line growth at AHS.

1


 

Preliminary Consolidated Performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

$ millions

 

2015

 

2014

 

B/(W)

 

2015

 

2014

 

B/(W)

Revenue

 

$

716 

 

 

$

683 

 

 

$

33 

 

 

$

1,288 

 

 

$

1,216 

 

 

$

72 

 

YoY growth

 

 

 

 

 

 

 

 

 

 

4.8 

%

 

 

 

 

 

 

 

 

 

 

5.9 

%

Gross Margin

 

 

351 

 

 

 

332 

 

 

 

19 

 

 

 

620 

 

 

 

577 

 

 

 

43 

 

% of revenue

 

 

49.0 

%

 

 

48.6 

%

 

 

0.4 

pts

 

 

48.1 

%

 

 

47.5 

%

 

 

0.6 

pts

SG&A

 

 

(182)

 

 

 

(178)

 

 

 

(4)

 

 

 

(334)

 

 

 

(329)

 

 

 

(5)

 

% of revenue

 

 

25.4 

%

 

 

26.1 

%

 

 

0.7 

pts

 

 

25.9 

%

 

 

27.1 

%

 

 

1.2 

pts

Income from Continuing Operations before Income Taxes

 

 

109 

 

 

 

80 

 

 

 

29 

 

 

 

154 

 

 

 

53 

 

 

 

101 

 

% of revenue

 

 

15.2 

%

 

 

11.7 

%

 

 

3.5 

pts

 

 

12.0 

%

 

 

4.4 

%

 

 

7.6 

pts

Income from Continuing Operations

 

 

67 

 

 

 

42 

 

 

 

25 

 

 

 

95 

 

 

 

24 

 

 

 

71 

 

% of revenue

 

 

9.4 

%

 

 

6.1 

%

 

 

3.3 

pts

 

 

7.4 

%

 

 

2.0 

%

 

 

5.4 

pts

Net Income (Loss)

 

 

67 

 

 

 

40 

 

 

 

27 

 

 

 

94 

 

 

 

(73)

 

 

 

167 

 

% of revenue

 

 

9.4 

%

 

 

5.9 

%

 

 

3.5 

pts

 

 

7.3 

%

 

 

(6.0)

%

 

 

13.3 

pts

Adjusted Net Income(1)

 

 

82 

 

 

 

52 

 

 

 

30 

 

 

 

127 

 

 

 

75 

 

 

 

52 

 

% of revenue

 

 

11.5 

%

 

 

7.6 

%

 

 

3.9 

pts

 

 

9.9 

%

 

 

6.2 

%

 

 

3.7 

pts

Adjusted EBITDA(2)

 

 

191 

 

 

 

171 

 

 

 

20 

 

 

 

324 

 

 

 

286 

 

 

 

38 

 

% of revenue

 

 

26.7 

%

 

 

25.0 

%

 

 

1.7 

pts

 

 

25.2 

%

 

 

23.5 

%

 

 

1.7 

pts

Pre-Tax Unlevered Free Cash Flow(3)

 

 

192 

 

 

 

156 

 

 

 

36 

 

 

 

338 

 

 

 

267 

 

 

 

71 

 

 

Preliminary Segment Performance

 

Revenue and Adjusted EBITDA for each reportable segment and Corporate are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

Revenue

 

Adjusted EBITDA

 

Revenue

 

Adjusted EBITDA

$ millions

 

2015

 

B/(W) vs. PY

 

2015

 

B/(W) vs. PY

 

2015

 

B/(W) vs. PY

 

2015

 

B/(W) vs. PY

Terminix

 

$

395 

 

$

19 

 

 

$

101 

 

 

$

 

 

$

731 

 

$

35 

 

 

$

190 

 

 

$

19 

 

YoY growth / % of revenue

 

 

 

 

 

5.1 

%

 

 

25.6 

%

 

 

0.9 

pts

 

 

 

 

 

5.0 

%

 

 

26.0 

%

 

 

1.4 

pts

American Home Shield

 

 

261 

 

 

20 

 

 

 

71 

 

 

 

10 

 

 

 

436 

 

 

43 

 

 

 

100 

 

 

 

17 

 

YoY growth / % of revenue

 

 

 

 

 

8.3 

%

 

 

27.2 

%

 

 

1.9 

pts

 

 

 

 

 

10.9 

%

 

 

22.9 

%

 

 

1.8 

pts

Franchise Services Group

 

 

60 

 

 

(4)

 

 

 

20 

 

 

 

(1)

 

 

 

120 

 

 

(4)

 

 

 

39 

 

 

 

 

YoY growth / % of revenue

 

 

 

 

 

(6.3)

%

 

 

33.3 

%

 

 

0.5 

pts

 

 

 

 

 

(3.2)

%

 

 

32.5 

%

 

 

1.9 

pts

Corporate(4)

 

 

 

 

(1)

 

 

 

(1)

 

 

 

 

 

 

 

 

(2)

 

 

 

(5)

 

 

 

 

Total

 

$

716 

 

$

33 

 

 

$

191 

 

 

$

20 

 

 

$

1,288 

 

$

72 

 

 

$

324 

 

 

$

38 

 

YoY growth / % of revenue

 

 

 

 

 

4.8 

%

 

 

26.7 

%

 

 

1.7 

pts

 

 

 

 

 

5.9 

%

 

 

25.2 

%

 

 

1.7 

pts

 

A reconciliation of income from continuing operations to both adjusted net income and Adjusted EBITDA, as well as a reconciliation of net cash provided from operating activities from continuing operations to pre-tax unlevered free cash flow, are set forth below in this press release.

Terminix

Terminix, which provides termite and pest control services to residential and commercial customers and distributes pest control products, reported a 5 percent revenue increase in the second-quarter of 2015 compared to the second-quarter of 2014The revenue increase was primarily driven by increased sales of new services and improved pricing, partially offset by lower demand for traditional termite services. Adjusted EBITDA increased 9 percent or $8 million versus prior year, driven primarily by the flow-through effect of higher revenue, partially offset by higher selling costs during the quarter.

American Home Shield

American Home Shield, which provides home warranties for household systems and appliances, reported an  8 percent revenue increase in the second-quarter of 2015 compared to the second-quarter of 2014, driven by organic growth and price increases. Adjusted EBITDA increased 16 percent or $10 million versus prior year, primarily reflecting the flow-through effect of higher revenue, partially offset by an increase in claim costs. The company increased marketing spend by $5 million compared to the second quarter 2014 which was offset by a gain on the sale of investments realized during the quarter.

2


 

Franchise Services Group

The Franchise Services Group, which provides residential and commercial disaster restoration, janitorial, residential cleaning, furniture repair and home inspection services, reported a 6 percent revenue decrease in the second-quarter of 2015 compared to the second-quarter of 2014. The revenue decrease primarily reflects the conversion of company-owned Merry Maids branches to franchises, partially offset by an increase in lower margin janitorial national account revenue.  Adjusted EBITDA decreased 5 percent or $1 million versus prior year, primarily reflecting the flow-through effect of lower revenue, largely offset by cost reduction initiatives.

Cash Flow

For the six months ended June 30,  2015, net cash provided from operating activities from continuing operations increased to $210 million from $149 million for the six months ended June 30,  2014.

Net cash used for investing activities from continuing operations was $20 million for the six months ended June 30, 2015 compared to $36 million for the six months ended June 30, 2014.

Net cash used for financing activities from continuing operations was $213 million for the six months ended June 30, 2015.   

On February 17, 2015, the company redeemed $190 million of the 8% Senior Notes due 2020 using cash on hand. As part of the transaction, the company paid an $11 million pre-payment premium.

On April 1, 2015, the company redeemed the remaining $200 million of the 8% Senior Notes due 2020. As part of the transaction, the company paid $14 million in fees and pre-payment premium. To redeem the $200 million 8% Senior Notes, the company used $39 million in cash and incurred incremental borrowings of $175 million under its term loan facility to finance the remaining portion of the redemption.

For the six months ended June 30, 2014, net cash used for financing activities from continuing operations was $54 million, largely consisting of a $35 million contribution to TruGreen Holding Corporation as part of the spin-off transaction. 

Pre-tax unlevered free cash flow(3) was $338 million for the six months ended June 30, 2015, compared to $267 million for the six months ended June 30, 2014.

Other Matters

On June 2, 2015, certain selling stockholders, including investment funds sponsored by, or affiliated with, Clayton, Dubilier & Rice, LLC, the company’s principal stockholder, sold 20 million shares of common stock in a secondary offering. On June 12, 2015, the underwriters of the secondary offering exercised their option to purchase an additional 3 million shares of common stock pursuant to the underwriting agreement. The company did not receive any proceeds from the sale of the aggregate 23 million shares of common stock by the selling stockholders.

As previously reported, in April 2014, the Consumer Financial Protection Bureau (the “CFPB”) issued a Civil Investigative Demand to AHS seeking documents and information related to the Real Estate Settlement Procedures Act and its implementing regulation (“RESPA”) and other laws enforceable by the CFPB. AHS believes that it has complied with RESPA and other laws applicable to AHS’s home warranty business. AHS provided the CFPB with materials in response to the CFPB’s request. On June 25, 2015, the CFPB informed AHS by letter that it has completed its review and does not intend to take any enforcement action.

On July  16, 2015, the company gave notice that it has elected to redeem in full $488 million of the 7%  Senior Notes due 2020 on August 17, 2015. The company expects to record in the third quarter of 2015 a $31 million loss on the extinguishment debt, of which $25 million is a pre-payment premium on the 7% Senior Notes and $6 million is the write-off of debt issuance costs. To redeem the 7% Senior Notes,  the company anticipates using a combination of cash and incremental borrowings under a term loan facility. The redemption is subject to satisfaction of specified conditions precedent, including, without limitation, consummation of availability of financing on terms and conditions satisfactory to the company.  

Full-Year 2015 Outlook

The company anticipates that revenue will be between $2,570 million and $2,590 million, a 5 percent increase compared to 2014.  Adjusted EBITDA is anticipated to be at least $610 million for the full-year 2015, an increase of approximately 10 percent compared to 2014.

Second-Quarter 2015 Earnings Conference Call

The company will discuss its second-quarter 2015 operating results during a conference call at 8 a.m. central time today,  August 4, 2015. To participate on the conference call, interested parties should call 800.706.9302 (or international participants, 303.223.2688). Additionally, the conference call will be available via webcast. A slide presentation highlighting the company’s results and key performance indicators will also be available. To participate via webcast and view the slide presentation, visit the company’s investor relations home page at www.servicemaster.com.

 

The call will be available for replay until September 3, 2015. To access the replay of this call, please call 800.633.8284 and enter reservation number 21772159 (international participants: 402.977.9140, reservation number 21772159). Or you can review the webcast on the company’s investor relations home page.

3


 

About ServiceMaster

ServiceMaster Global Holdings, Inc. is a leading provider of essential residential and commercial services, operating through an extensive service network of more than 8,000 company-owned locations and franchise and license agreements. The company’s portfolio of well-recognized brands includes American Home Shield (home warranties), AmeriSpec (home inspections), Furniture Medic (furniture repair), Merry Maids (residential cleaning), ServiceMaster Clean (janitorial), ServiceMaster Restore (disaster restoration) and Terminix (termite and pest control). The company is headquartered in Memphis, Tenn. Go to www.servicemaster.com for more information about ServiceMaster or follow the company at twitter.com/ServiceMaster or Facebook.com/ServiceMaster.

Information Regarding Forward-Looking Statements

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

Additional factors that could cause actual results and outcomes to differ from those reflected in forward-looking statements include, without limitation, the effects of our substantial indebtedness; changes in interest rates, because a significant portion of our indebtedness bears interest at variable rates; lawsuits, enforcement actions and other claims by third parties or governmental authorities; compliance with, or violation of environmental health and safety laws and regulations; weakening general economic conditions; weather conditions and seasonality; the success of our business strategies, and costs associated with restructuring initiatives. The company assumes no obligation to update the information contained herein, which speaks only as of the date hereof.

Non-GAAP Financial Measures

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

_________________________________________________

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

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

(3)Pre-tax unlevered free cash flow is defined by the company as (i) Net Cash Provided from Operating Activities from Continuing Operations before: cash paid for interest expense; call premium paid for retirement of debt; cash paid for income taxes, net of refunds; cash paid for restructuring charges; cash paid for management and consulting fees; cash paid for consulting agreement termination fees; cash paid for impairment of software and other related costs; excess tax benefits from stock-based compensation; gain on sales of marketable securities; and other non-operating items; (ii) less property additions.

(4)Corporate includes The ServiceMaster Acceptance Company Limited Partnership (SMAC) and the unallocated expenses of our headquarters function.

4


 

SERVICEMASTER GLOBAL HOLDINGS, INC.

Consolidated Statements of Operations and Comprehensive Income (Loss)

(In millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

June 30,

 

 

2015

 

2014

 

2015

 

2014

Revenue

 

$

716 

 

$

683 

 

$

1,288 

 

$

1,216 

Cost of services rendered and products sold

 

 

365 

 

 

351 

 

 

668 

 

 

639 

Selling and administrative expenses

 

 

182 

 

 

178 

 

 

334 

 

 

329 

Amortization expense

 

 

12 

 

 

14 

 

 

25 

 

 

27 

Impairment of software and other related costs

 

 

 —

 

 

(1)

 

 

 —

 

 

47 

Restructuring charges

 

 

 —

 

 

 

 

 

 

Gain on sale of Merry Maids branches

 

 

(2)

 

 

 —

 

 

(3)

 

 

 —

Interest expense

 

 

42 

 

 

61 

 

 

88 

 

 

122 

Interest and net investment income

 

 

(7)

 

 

(1)

 

 

(7)

 

 

(7)

Loss on extinguishment of debt

 

 

14 

 

 

 —

 

 

27 

 

 

 —

Income from Continuing Operations before Income Taxes

 

 

109 

 

 

80 

 

 

154 

 

 

53 

Provision for income taxes

 

 

42 

 

 

38 

 

 

59 

 

 

29 

Income from Continuing Operations

 

 

67 

 

 

42 

 

 

95 

 

 

24 

Loss from discontinued operations, net of income taxes

 

 

 —

 

 

(2)

 

 

(1)

 

 

(97)

Net Income (Loss)

 

$

67 

 

$

40 

 

$

94 

 

$

(73)

Total Comprehensive Income (Loss)

 

$

65 

 

$

42 

 

 

88 

 

 

(74)

Weighted-average common shares outstanding - Basic

 

 

134.9 

 

 

91.9 

 

 

134.7 

 

 

91.8 

Weighted-average common shares outstanding - Diluted

 

 

136.5 

 

 

92.2 

 

 

136.3 

 

 

92.1 

Basic Earnings (Loss) Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

$

0.50 

 

 

0.46 

 

 

0.71 

 

 

0.26 

Loss from discontinued operations, net of income taxes

 

 

 —

 

 

(0.02)

 

 

(0.01)

 

 

(1.06)

Net Income (Loss)

 

 

0.49 

 

 

0.44 

 

 

0.70 

 

 

(0.79)

Diluted Earnings (Loss) Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

$

0.49 

 

 

0.46 

 

 

0.70 

 

 

0.26 

Loss from discontinued operations, net of income taxes

 

 

 —

 

 

(0.02)

 

 

(0.01)

 

 

(1.05)

Net Income (Loss)

 

 

0.49 

 

 

0.44 

 

 

0.69 

 

 

(0.79)

 

 

5


 

SERVICEMASTER GLOBAL HOLDINGS, INC.

Consolidated Statements of Financial Position

(In millions, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

As of

 

 

June 30,

 

December 31,

 

 

2015

 

2014

Assets:

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

361 

 

$

389 

Marketable securities

 

 

23 

 

 

19 

Receivables, less allowances of $25 and $25, respectively

 

 

476 

 

 

441 

Inventories

 

 

40 

 

 

42 

Prepaid expenses and other assets

 

 

50 

 

 

44 

Deferred customer acquisition costs

 

 

34 

 

 

35 

Deferred taxes

 

 

66 

 

 

76 

Total Current Assets

 

 

1,049 

 

 

1,044 

Property and Equipment:

 

 

 

 

 

 

At cost

 

 

392 

 

 

369 

Less: accumulated depreciation

 

 

(253)

 

 

(233)

Net Property and Equipment

 

 

139 

 

 

136 

Other Assets:

 

 

 

 

 

 

Goodwill

 

 

2,080 

 

 

2,069 

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

 

 

1,677 

 

 

1,696 

Notes receivable

 

 

30 

 

 

26 

Long-term marketable securities

 

 

61 

 

 

88 

Other assets

 

 

43 

 

 

41 

Debt issuance costs

 

 

28 

 

 

34 

Total Assets

 

$

5,108 

 

$

5,134 

Liabilities and Shareholder’s Equity:

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

Accounts payable

 

$

116 

 

$

84 

Accrued liabilities:

 

 

 

 

 

 

Payroll and related expenses

 

 

61 

 

 

82 

Self-insured claims and related expenses

 

 

119 

 

 

92 

Accrued interest payable

 

 

22 

 

 

34 

Other

 

 

67 

 

 

51 

Deferred revenue

 

 

541 

 

 

514 

Liabilities of discontinued operations

 

 

 

 

Current portion of long-term debt

 

 

41 

 

 

39 

Total Current Liabilities

 

 

972 

 

 

905 

Long-Term Debt

 

 

2,797 

 

 

3,017 

Other Long-Term Liabilities:

 

 

 

 

 

 

Deferred taxes

 

 

717 

 

 

715 

Other long-term obligations, primarily self-insured claims

 

 

149 

 

 

138 

Total Other Long-Term Liabilities

 

 

866 

 

 

854 

Commitments and Contingencies

 

 

 

 

 

 

Shareholders’ Equity:

 

 

 

 

 

 

Common stock $0.01 par value (authorized 2,000,000,000 shares with 142,787,730 shares issued and 135,146,287 outstanding at June 30, 2015 and 141,731,682 shares issued and 134,092,335 outstanding at December 31, 2014)

 

 

 

 

Additional paid-in capital

 

 

2,234 

 

 

2,207 

Retained deficit

 

 

(1,626)

 

 

(1,720)

Accumulated other comprehensive income

 

 

(15)

 

 

(8)

Less common stock held in treasury, at cost (7,641,443 shares at June 30, 2015 and 7,639,347 shares at December 31, 2014)

 

 

(122)

 

 

(122)

Total Shareholders’ Equity

 

 

473 

 

 

359 

Total Liabilities and Shareholders’ Equity

 

$

5,108 

 

$

5,134 

 

6


 

SERVICEMASTER GLOBAL HOLDINGS, INC.

Consolidated Statements of Cash Flows

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

June 30,

 

 

2015

 

2014

Cash and Cash Equivalents at Beginning of Period

 

$

389 

 

$

484 

Cash Flows from Operating Activities from Continuing Operations:

 

 

 

 

 

 

Net Income (Loss)

 

 

94 

 

 

(73)

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

 

 

 

 

 

 

Loss from discontinued operations, net of income taxes

 

 

 

 

97 

Depreciation expense

 

 

23 

 

 

24 

Amortization expense

 

 

25 

 

 

27 

Amortization of debt issuance costs

 

 

 

 

Impairment of software and other related costs

 

 

 —

 

 

47 

Gain on sale of Merry Maids branches

 

 

(3)

 

 

 —

Loss on extinguishment of debt

 

 

27 

 

 

 —

Call premium paid on retirement of debt

 

 

(23)

 

 

 —

Deferred income tax provision

 

 

23 

 

 

22 

Stock-based compensation expense

 

 

 

 

Excess tax benefits from stock-based compensation

 

 

(10)

 

 

 —

Gain on sales of marketable securities

 

 

(6)

 

 

(4)

Other

 

 

 

 

Change in working capital, net of acquisitions:

 

 

 

 

 

 

Receivables

 

 

(31)

 

 

(29)

Inventories and other current assets

 

 

(3)

 

 

(20)

Accounts payable

 

 

35 

 

 

14 

Deferred revenue

 

 

28 

 

 

27 

Accrued liabilities

 

 

 

 

16 

Accrued interest payable

 

 

(12)

 

 

(4)

Accrued restructuring charges

 

 

(3)

 

 

Current income taxes

 

 

29 

 

 

(3)

Net Cash Provided from Operating Activities from Continuing Operations

 

 

210 

 

 

149 

Cash Flows from Investing Activities from Continuing Operations:

 

 

 

 

 

 

Property additions

 

 

(20)

 

 

(26)

Sale of equipment and other assets

 

 

 

 

Other business acquisitions, net of cash acquired

 

 

(19)

 

 

(41)

Notes receivable, financial investments and securities, net

 

 

15 

 

 

30 

Net Cash Used for Investing Activities from Continuing Operations

 

 

(20)

 

 

(36)

Cash Flows from Financing Activities from Continuing Operations:

 

 

 

 

 

 

Borrowings of debt

 

 

178 

 

 

 —

Payments of debt

 

 

(411)

 

 

(22)

Debt issuance costs paid

 

 

(2)

 

 

 —

Contribution to TruGreen Holding Corporation

 

 

 —

 

 

(35)

Repurchase of common stock and RSU vesting

 

 

 —

 

 

(4)

Issuance of Common Stock

 

 

13 

 

 

Excess tax benefits from stock-based compensation

 

 

10 

 

 

 —

Net Cash Used for Financing Activities from Continuing Operations

 

 

(213)

 

 

(54)

Cash Flows from Discontinued Operations:

 

 

 

 

 

 

Cash used for operating activities

 

 

(6)

 

 

(10)

Cash used for investing activities

 

 

 —

 

 

(2)

Cash used for financing activities

 

 

 —

 

 

(3)

Net Cash Used for Discontinued Operations

 

 

(6)

 

 

(15)

Cash (Decrease) Increase During the Period

 

 

(28)

 

 

44 

Cash and Cash Equivalents at End of Period

 

$

361 

 

$

528 

 

7


 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

June 30,

(In millions)

 

2015

 

2014

 

2015

 

2014

Income from Continuing Operations

 

$

67 

 

$

42 

 

$

95 

 

$

24 

Amortization expense

 

 

12 

 

 

14 

 

 

25 

 

 

27 

Impairment of software and other related costs

 

 

 —

 

 

(1)

 

 

 —

 

 

47 

Restructuring charges

 

 

 —

 

 

 

 

 

 

Gain on sale of Merry Maids branches

 

 

(2)

 

 

 —

 

 

(3)

 

 

 —

Management and consulting fees

 

 

 —

 

 

 

 

 —

 

 

Loss on extinguishment of debt

 

 

14 

 

 

 —

 

 

27 

 

 

 —

Tax impact of adjustments

 

 

(9)

 

 

(6)

 

 

(19)

 

 

(32)

Adjusted Net Income

 

$

82 

 

$

52 

 

$

127 

 

$

75 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

June 30,

(In millions)

 

2015

 

2014

 

2015

 

2014

Net Cash Provided from Operating Activities from Continuing Operations

 

$

150 

 

$

127 

 

$

210 

 

$

149 

Cash paid for interest expense

 

 

26 

 

 

25 

 

 

93 

 

 

117 

Call premium paid on retirement of debt

 

 

12 

 

 

 —

 

 

23 

 

 

 —

Cash paid for income taxes, net of refunds

 

 

 

 

 

 

 

 

Cash paid for restructuring charges

 

 

 

 

 

 

 

 

Cash paid for management and consulting fees

 

 

 —

 

 

 

 

 —

 

 

Cash paid for impairment of software and other related costs

 

 

 —

 

 

 

 

 —

 

 

Excess tax benefits from stock-based compensation

 

 

 

 

 —

 

 

10 

 

 

 —

Other

 

 

 

 

 

 

 

 

Gain on sales of marketable securities

 

 

 

 

 —

 

 

 

 

Property additions

 

 

(12)

 

 

(12)

 

 

(20)

 

 

(26)

Pre-Tax Unlevered Free Cash Flow

 

$

192 

 

$

156 

 

$

338 

 

$

267 

 

 

8


 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

June 30,

(In millions)

 

2015

 

2014

 

2015

 

2014

Terminix

 

$

101 

 

$

93 

 

$

190 

 

$

171 

American Home Shield

 

 

71 

 

 

61 

 

 

100 

 

 

83 

Franchise Services Group

 

 

20 

 

 

21 

 

 

39 

 

 

38 

Corporate

 

 

(1)

 

 

(4)

 

 

(5)

 

 

(6)

Adjusted EBITDA

 

$

191 

 

$

171 

 

$

324 

 

$

286 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

(24)

 

 

(26)

 

 

(48)

 

 

(51)

Non-cash impairment of software and other related costs

 

 

 —

 

 

 

 

 —

 

 

(47)

Non-cash stock-based compensation expense

 

 

(2)

 

 

(1)

 

 

(5)

 

 

(3)

Restructuring charges

 

 

 —

 

 

(1)

 

 

(2)

 

 

(6)

Gain on sale of Merry Maids branches

 

 

 

 

 —

 

 

 

 

 —

Management and consulting fees

 

 

 —

 

 

(2)

 

 

 —

 

 

(4)

Provision for income taxes

 

 

(42)

 

 

(38)

 

 

(59)

 

 

(29)

Loss on extinguishment of debt

 

 

(14)

 

 

 —

 

 

(27)

 

 

 —

Interest expense

 

 

(42)

 

 

(61)

 

 

(88)

 

 

(122)

Other non-operating expenses

 

 

(1)

 

 

(1)

 

 

(3)

 

 

 —

Income from Continuing Operations

 

$

67 

 

$

42 

 

$

95 

 

$

24 

 

The table below presents selected operating metrics related to renewable customer counts and customer retention for our Terminix and American Home Shield segments.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30,

 

 

2015

 

2014(1)

Terminix—

 

 

 

 

 

 

Reduction in Pest Control Customers

 

(1.2)

%

 

(0.6)

%

Pest Control Customer Retention Rate

 

79.3 

%

 

79.9 

%

Reduction in Termite and Other Services Customers

 

(1.9)

%

 

(2.8)

%

Termite and Other Services Customer Retention Rate

 

85.4 

%

 

84.8 

%

American Home Shield—

 

 

 

 

 

 

Growth in Home Warranties

 

7.0 

%

 

11.7 

%

Customer Retention Rate

 

75.2 

%

 

75.5 

%

__________________________________

(1)

As of June 30, 2014, excluding the Home Security of America (“HSA”) accounts acquired on February 28, 2014, the growth in home warranties was two percent, and, excluding all HSA accounts, the customer retention rate for our American Home Shield segment was 75 percent.

 

9


 

Terminix Segment

 

Revenue by service line is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

% of

 

 

June 30,

 

Revenue

(In millions)

 

2015

 

2014

 

2015

Pest Control

 

$

205 

 

$

191 

 

52 

%

Termite and Other Services

 

 

168 

 

 

164 

 

43 

%

Other

 

 

22 

 

 

21 

 

%

Total revenue

 

$

395 

 

$

376 

 

100 

%

 

Termite renewal revenue comprised 47 percent and 49 percent of total revenue from Termite and Other Services for the three months ended June 30,  2015 and 2014, respectively.

 

Franchise Services Group Segment

 

Revenue by service line is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

% of

 

 

June 30,

 

Revenue

(In millions)

 

2015

 

2014

 

2015

Royalty Fees

 

$

31 

 

$

32 

 

51 

%

Company-Owned Merry Maids Branches

 

 

12 

 

 

16 

 

21 

%

Janitorial National Accounts

 

 

10 

 

 

 

16 

%

Sales of Products

 

 

 

 

 

%

Other

 

 

 

 

 

%

Total revenue

 

$

60 

 

$

64 

 

100 

%

 

10