FirstService Reports Fourth Quarter and Full Year Results

Double-Digit Annual Revenue and Operating Earnings Growth

Operating highlights:

ย ย Three months endedย Year endedย 
ย ย December 31ย December 31ย 
ย ย 2023ย 2022ย 2023ย 2022ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Revenues (millions)$1,079.3ย $1,020.1ย $4,334.5ย $3,745.8ย 
Adjusted EBITDA (millions) (note 1)ย 103.3ย ย 102.5ย ย 415.7ย ย 351.7ย 
Adjusted EPS (note 2)ย 1.11ย ย 1.22ย ย 4.66ย ย 4.24ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
GAAP Operating Earningsย 48.1ย ย 67.5ย ย 244.9ย ย 219.0ย 
GAAP EPSย 0.14ย ย 0.86ย ย 2.24ย ย 2.72ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

TORONTO, Feb. 06, 2024 (GLOBE NEWSWIRE) -- FirstService Corporation (TSX: FSV; NASDAQ: FSV) today announced fourth quarter and full year results for the year ended December 31, 2023. All amounts are in US dollars.

Consolidated revenues for the fourth quarter were $1.08 billion, a 6% increase relative to the same quarter in the prior year. Adjusted EBITDA (note 1) was $103.3 million, up 1%, and Adjusted EPS (note 2) was $1.11, versus $1.22 in the prior year quarter.

Operating Earnings for the quarter were $48.1 million, relative to $67.5 million in the prior year period, with the decrease attributable to contingent acquisition consideration fair value adjustments on prior tuck-under acquisitions. Diluted EPS was $0.14 per share in the quarter, compared to $0.86 for the same quarter a year ago.

For the year ended December 31, 2023, consolidated revenues were $4.33 billion, a 16% increase relative to the prior year, including 10% organic growth. Adjusted EBITDA was $415.7 million, up 18%, and Adjusted EPS was $4.66, versus the prior year of $4.24. Operating Earnings were $244.9 million, versus $219.0 million in the prior year period. Diluted earnings per share was $2.24, compared to $2.72 in the prior year.

โ€œWe are pleased with our fourth quarter performance which lined up with our expectations,โ€ said Scott Patterson, Chief Executive Officer of FirstService. โ€œFor the full year, we delivered double-digit organic top-line growth and strong profitability across both divisions, as our brands continued to realize share gains in their respective markets,โ€ he concluded.

About FirstService Corporation
FirstService Corporation is a North American leader in the property services sector serving its customers through two industry leading platforms: FirstService Residential - North Americaโ€™s largest manager of residential communities; and FirstService Brands - one of North Americaโ€™s largest providers of essential property services delivered through individually branded franchise systems and company-owned operations.

FirstService generates more than US$4.3ย billion in annual revenues and has approximately 29,000 employees across North America. With significant insider ownership and an experienced management team, FirstService has a long-term track record of creating value and superior returns for shareholders. The Common Shares of FirstService trade on the NASDAQ under the symbol โ€œFSVโ€ and on the Toronto Stock Exchange under the symbol โ€œFSVโ€, and are included in the S&P/TSX 60 Index. More information is available at www.๏ฌrstservice.com.

Segmented Fourth Quarter Results
FirstService Residential generated revenues of $496.3 million for the fourth quarter, up 12% relative to the prior year quarter, including 9% organic growth. Growth was driven by new contract wins, with particularly strong performance at our sited labour communities. Adjusted EBITDA was $43.5 million, an increase of 14% compared to $38.1 million reported in the prior year period. Operating Earnings were $34.1 million, versus $30.6 million for the fourth quarter of last year. Operating margins were relatively in-line with the prior year quarter.

FirstService Brands recorded revenues of $583.0 million, up 1% versus $578.0 million in the prior year period. Revenues declined 7% on an organic basis due to milder weather patterns at our restoration operations, compared to the significant loss claims activity from hurricanes Ian and Fiona in the prior year quarter. The division top-line performance included very strong growth at Century Fire together with solid contribution from our home services brands, partially offsetting the restoration-driven headwinds. Adjusted EBITDA for the quarter was $61.1 million, compared to $67.4 million in the prior year quarter. Operating Earnings were $20.6 million, versus $44.0 million in the prior year quarter. The segment Adjusted EBITDA margin (note 1) decline was primarily attributable to lower profitability in our restoration operations due to the reduced weather-related activity during the period. The operating earnings margin was further impacted by contingent acquisition consideration fair value adjustments.

Corporate costs, as presented in Adjusted EBITDA (note 1), were $1.2 million in the fourth quarter, relative to $3.0 million in the prior year period. Corporate costs for the quarter were $6.7 million, relative to $7.1 million in the prior year period.

Segmented Full Year Results
FirstService Residential reported revenues of $2.0 billion, up 13% relative to 2022, including 10% organic growth and the balance from tuck-under acquisitions. The strong organic growth was primarily driven by new contract wins, together with contribution from increased labour-related and ancillary services with our existing clients. Adjusted EBITDA was $187.8 million, up 11% versus the prior year. Operating Earnings were $155.0 million, compared to $138.9 million in the prior year. Operating margins were in-line with the prior year.

FirstService Brands revenues were $2.34 billion, up 18% versus the prior year, and comprised of 11% organic growth with the balance from acquisitions. All service lines contributed to the divisionโ€™s organic revenue growth, including an exceptionally strong increase over the prior year at our Century Fire Protection operations. Adjusted EBITDA for the year was $242.4 million, up 23% relative to the prior year. Operating Earnings were $126.5 million, versus $111.6 million a year ago. The segment Adjusted EBITDA margin was positively impacted by operating leverage realized from the strong top-line performance in our restoration and Century Fire businesses. The operating earnings margin was slightly down due to acquisition-related items, primarily contingent acquisition consideration fair value adjustments.

Corporate costs, as presented in Adjusted EBITDA, were $14.4 million for the full year, relative to $13.2 million in the prior year. Corporate costs were $36.6 million, relative to $31.5 million a year ago, with the increase driven primarily by stock-based compensation expense.

Conference Call & Presentation
FirstService will be holding a conference call on Tuesday, February 6, 2024 at 11:00 a.m. Eastern Time to discuss the results for the fourth quarter and full year.

This call is being webcast live at the Companyโ€™s website at www.firstservice.com. Participants may register for the call here https://register.vevent.com/register/BI3a29ed98b6cc4f77b35613631b9849bb to receive the dial-in number and their unique PIN. To join the webcast in listen only mode, use this link: https://edge.media-server.com/mmc/p/d4d3hvrj . It is recommended that you join 10 minutes prior to the event start (although you may register and dial in at any time during the call).

Forward-looking Statements
This press release includes or may include forward-looking statements. Much of this information can be identified by words such as โ€œexpect to,โ€ โ€œexpected,โ€ โ€œwill,โ€ โ€œestimatedโ€ or similar expressions suggesting future outcomes or events. FirstService believes the expectations reflected in such forward-looking statements are reasonable but no assurance can be given that these expectations will prove to be correct and such forward-looking statements should not be unduly relied upon. These statements involve known and unknown risks, uncertainties and other factors which may cause the actual results to be materially different from any future results, performance or achievements contemplated in the forward-looking statements. Such factors include: (i) general economic and business conditions, which will, among other things, impact demand for FirstServiceโ€™s services and the cost of providing services; (ii) the ability of FirstService to implement its business strategy, including FirstServiceโ€™s ability to acquire suitable acquisition candidates on acceptable terms and successfully integrate newly acquired businesses with its existing businesses; (iii) changes in or the failure to comply with government regulations; and (iv) other factors which are described in FirstServiceโ€™s annual information form for the year ended December 31, 2022 under the heading โ€œRisk factorsโ€ (a copy of which may be obtained at www.sedarplus.ca) and Annual Report on Form 40-F filed with the United States Securities and Exchange Commission (a copy of which may be obtained at www.sec.gov), and subsequent filings (which factors are adopted herein). Forward-looking statements contained in this press release are made as of the date hereof and are subject to change. All forward-looking statements in this press release are qualified by these cautionary statements. Unless otherwise required by applicable securities laws, we do not intend, nor do we undertake any obligation, to update or revise any forward-looking statements contained in this press release to reflect subsequent information, events, results or circumstances or otherwise.

Summary financial information is provided in this press release. This press release should be read in conjunction with the Company's consolidated financial statements and MD&A to be made available on SEDAR+ at www.sedarplus.ca.ย 

Notes
1. Reconciliation of net earnings to adjusted EBITDA:

Adjusted EBITDA is defined as net earnings, 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. The Company uses Adjusted EBITDA to evaluate its own operating performance and its ability to service debt, as well as an integral part of its planning and reporting systems. Additionally, this measure is used in conjunction with discounted cash flow models to determine the Companyโ€™s overall enterprise valuation and to evaluate acquisition targets. Adjusted EBITDA is presented as a supplemental measure because the Company believes such measure is useful to investors as a reasonable indicator of operating performance because of the low capital intensity of its service operations. The Company believes 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 or cash flow from operating activities, as determined in accordance with GAAP. The Companyโ€™s 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 to Adjusted EBITDA appears below.

ย Three months endedย Twelve months ended
(in thousands of US$)December 31ย December 31
ย 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Net earnings$23,783ย ย $44,339ย ย $147,021ย ย $145,007ย 
Income taxย 12,051ย ย ย 14,806ย ย ย 56,317ย ย ย 48,974ย 
Other income, netย (595)ย ย (712)ย ย (5,810)ย ย (146)
Interest expense, netย 12,823ย ย ย 9,025ย ย ย 47,364ย ย ย 25,191ย 
Operating earningsย 48,062ย ย ย 67,458ย ย ย 244,892ย ย ย 219,026ย 
Depreciation and amortizationย 33,872ย ย ย 30,417ย ย ย 127,934ย ย ย 110,140ย 
Acquisition-related itemsย 16,485ย ย ย 599ย ย ย 21,517ย ย ย 4,520ย 
Stock-based compensation expenseย 4,924ย ย ย 4,073ย ย ย 21,385ย ย ย 18,046ย 
Adjusted EBITDA$103,343ย ย $102,547ย ย $415,728ย ย $351,732ย 


A reconciliation of segment operating earnings to segment Adjusted EBITDA appears below.ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
(in thousands of US$)ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Three months ended December 31, 2023ย ย ย FirstServiceย FirstServiceย ย ย 
ย ย ย ย ย Residentialย Brandsย ย Corporate(1)
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating earnings (loss)ย ย $34,136ย ย $20,603ย $(6,677)ย 
Depreciation and amortizationย ย ย 8,373ย ย ย 25,477ย ย 22ย ย 
Acquisition-related itemsย ย ย 1,002ย ย ย 14,992ย ย 491ย ย 
Stock-based compensation expenseย ย ย -ย ย ย -ย ย 4,924ย ย 
Adjusted EBITDAย ย $43,511ย ย $61,072ย $(1,240)ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Three months ended December 31, 2022ย ย ย FirstServiceย FirstServiceย ย ย 
ย ย ย ย ย Residentialย ย Brandsย ย Corporate(1)
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating earnings (loss)ย ย $30,562ย ย $44,040ย $(7,144)ย 
Depreciation and amortizationย ย ย 7,591ย ย ย 22,804ย ย 22ย ย 
Acquisition-related itemsย ย ย (38)ย ย 594ย ย 43ย ย 
Stock-based compensation expenseย ย ย -ย ย ย -ย ย 4,073ย ย 
Adjusted EBITDAย ย $38,115ย ย $67,438ย $(3,006)ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Year ended December 31, 2023ย ย ย FirstServiceย FirstServiceย ย ย 
ย ย ย ย ย Residentialย Brandsย ย Corporate(1)
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating earnings (loss)ย ย $155,044ย ย $126,468ย $(36,620)ย 
Depreciation and amortizationย ย ย 33,114ย ย ย 94,729ย ย 91ย ย 
Acquisition-related itemsย ย ย (366)ย ย 21,159ย ย 724ย ย 
Stock-based compensation expenseย ย ย -ย ย ย -ย ย 21,385ย ย 
Adjusted EBITDAย ย $187,792ย ย $242,356ย $(14,420)ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Year ended December 31, 2022ย ย ย FirstServiceย FirstServiceย ย ย 
ย ย ย ย ย Residentialย ย Brandsย ย Corporate(1)
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating earnings (loss)ย ย $138,873ย ย $111,638ย $(31,485)ย 
Depreciation and amortizationย ย ย 28,611ย ย ย 81,439ย ย 90ย ย 
Acquisition-related itemsย ย ย 1,153ย ย ย 3,200ย ย 167ย ย 
Stock-based compensation expenseย ย ย -ย ย ย -ย ย 18,046ย ย 
Adjusted EBITDAย ย $168,637ย ย $196,277ย $(13,182)ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Segment Adjusted EBITDA margin is defined as segment Adjusted EBITDA divided by segment revenues.ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
(1) Corporate costs represent corporate overhead expenses not directly attributable to reportable segments and are therefore unallocated within segment operating earnings (loss) and Adjusted EBITDA.ย 

ย 

2. Reconciliation of net earnings and net earnings (loss) per common share to adjusted net earnings and adjusted net earnings per share:

Adjusted EPS is defined as diluted net earnings per share, adjusted for the effect, after income tax, of: (i) the non-controlling interest redemption increment; (ii) acquisition-related items; (iii) amortization of intangible assets recognized in connection with acquisitions; and (iv) stock-based compensation expense. The Company believes 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 EPS is not a recognized measure of financial performance under GAAP, and should not be considered as a substitute for diluted net earnings per common share, as determined in accordance with GAAP. The Companyโ€™s 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 diluted net earnings per common share to Adjusted EPS appears below.

ย ย Three months endedย Twelve months ended
(in thousands of US$)December 31ย December 31
ย ย 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net earnings$23,783ย ย $44,339ย ย $147,021ย ย $145,007ย 
Non-controlling interest share of earningsย (3,925)ย ย (3,462)ย ย (14,140)ย ย (9,381)
Acquisition-related itemsย 16,485ย ย ย 599ย ย ย 21,517ย ย ย 4,520ย 
Amortization of intangible assetsย 13,942ย ย ย 13,659ย ย ย 54,238ย ย ย 48,725ย 
Stock-based compensation expenseย 4,924ย ย ย 4,073ย ย ย 21,385ย ย ย 18,046ย 
Income tax on adjustmentsย (4,905)ย ย (4,611)ย ย (19,662)ย ย (17,361)
Non-controlling interest on adjustmentsย (665)ย ย (254)ย ย (1,517)ย ย (968)
Adjusted net earnings$49,639ย ย $54,343ย ย $208,842ย ย $188,588ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three months endedย Twelve months ended
(in US$)December 31ย December 31
ย ย 2023ย ย 2022ย ย 2023ย ย 2022ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Diluted net earnings per share$0.14ย ย $0.86ย ย $2.24ย ย $2.72ย 
Non-controlling interest redemption incrementย 0.30ย ย ย 0.06ย ย ย 0.72ย ย ย 0.33ย 
Acquisition-related itemsย 0.36ย ย ย 0.01ย ย ย 0.47ย ย ย 0.10ย 
Amortization of intangible assets, net of taxย 0.23ย ย ย 0.22ย ย ย 0.88ย ย ย 0.79ย 
Stock-based compensation expense, net of taxย 0.08ย ย ย 0.07ย ย ย 0.35ย ย ย 0.30ย 
Adjusted earnings per share$1.11ย ย $1.22ย ย $4.66ย ย $4.24ย 


FIRSTSERVICE CORPORATION
Operating Results
(in thousands of US$, except per share amounts)
ย ย ย ย ย Three monthsย ย Twelve months
ย ย ย ย ย ended December 31ย ย ended December 31
ย ย ย 2023ย ย ย 2022ย ย ย 2023ย ย ย 2022ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Revenuesย $1,079,260ย ย $1,020,101ย ย $4,334,548ย ย $3,745,835ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Cost of revenuesย ย 735,920ย ย ย 690,314ย ย ย 2,947,008ย ย ย 2,565,720ย 
Selling, general and administrative expensesย ย 244,921ย ย ย 231,313ย ย ย 993,197ย ย ย 846,429ย 
Depreciationย ย 19,930ย ย ย 16,758ย ย ย 73,696ย ย ย 61,415ย 
Amortization of intangible assetsย ย 13,942ย ย ย 13,659ย ย ย 54,238ย ย ย 48,725ย 
Acquisition-related items (1)ย ย 16,485ย ย ย 599ย ย ย 21,517ย ย ย 4,520ย 
Operating earningsย ย 48,062ย ย ย 67,458ย ย ย 244,892ย ย ย 219,026ย 
Interest expense, netย ย 12,823ย ย ย 9,025ย ย ย 47,364ย ย ย 25,191ย 
Other income, netย ย (595)ย ย (712)ย ย (5,810)ย ย (146)
Earnings before income taxย ย 35,834ย ย ย 59,145ย ย ย 203,338ย ย ย 193,981ย 
Income taxย ย 12,051ย ย ย 14,806ย ย ย 56,317ย ย ย 48,974ย 
Net earningsย ย 23,783ย ย ย 44,339ย ย ย 147,021ย ย ย 145,007ย 
Non-controlling interest share of earningsย ย 3,925ย ย ย 3,462ย ย ย 14,140ย ย ย 9,381ย 
Non-controlling interest redemption incrementย ย 13,596ย ย ย 2,631ย ย ย 32,490ย ย ย 14,552ย 
Net earnings attributable to Companyย $6,262ย ย $38,246ย ย $100,391ย ย $121,074ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net earnings per common shareย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Basicย $0.14ย ย $0.86ย ย $2.25ย ย $2.74ย 
ย ย Dilutedย ย 0.14ย ย ย 0.86ย ย ย 2.24ย ย ย 2.72ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Adjusted earnings per share (2)ย $1.11ย ย $1.22ย ย $4.66ย ย $4.24ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Weighted average common shares (thousands)ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Basicย ย 44,639ย ย ย 44,420ย ย ย 44,556ย ย ย 44,175ย 
ย ย Dilutedย ย 44,874ย ย ย 44,499ย ย ย 44,795ย ย ย 44,494ย 

(1) Acquisition-related items include transaction costs, and contingent acquisition consideration fair value adjustments.
(2) See definition and reconciliation above.

Condensed Consolidated Balance Sheetsย ย ย ย ย 
(in thousands of US$)
ย ย ย ย ย ย 
ย ย ย ย ย ย ย 
ย December 31, 2023ย December 31, 2022
ย ย ย ย ย ย ย 
Assetsย ย ย ย ย 
Cash and cash equivalents$187,617ย $136,219
Restricted cashย 19,260ย ย 23,129
Accounts receivableย 848,230ย ย 635,942
Other current assetsย 311,889ย ย 313,582
ย Current assetsย 1,366,996ย ย 1,108,872
Other non-current assetsย 34,418ย ย 38,549
Fixed assetsย 204,188ย ย 167,012
Operating lease right-of-use assetsย 218,299ย ย 205,544
Goodwill and intangible assetsย 1,807,836ย ย 1,254,537
ย Total assets$3,631,737ย $2,774,514
ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย 
Liabilities and shareholders' equityย ย ย ย ย 
Accounts payable and accrued liabilities$477,077ย $398,313
Other current liabilitiesย 211,661ย ย 153,866
Operating lease liabilities - currentย 50,898ย ย 49,145
Long-term debt - currentย 37,132ย ย 35,665
ย Current liabilitiesย 776,768ย ย 636,989
Long-term debt - non-currentย 1,144,975ย ย 698,798
Operating lease liabilities - non-currentย 183,923ย ย 168,557
Other liabilitiesย 115,938ย ย 78,178
Deferred income taxย 53,024ย ย 51,097
Redeemable non-controlling interestsย 332,963ย ย 233,429
Shareholders' equityย 1,024,146ย ย 907,466
ย Total liabilities and equity$3,631,737ย $2,774,514
ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย 
Supplemental balance sheet informationย ย ย ย ย 
Total debt$1,182,107ย $734,463
Total debt, net of cashย 994,490ย ย 598,244


Condensed Consolidated Statements of Cash Flowsย ย ย ย ย ย ย 
(in thousands of US$)
ย ย Three months endedย Twelve months ended
ย ย December 31ย December 31
ย ย 2023ย ย ย 2022ย ย ย 2023ย ย ย 2022ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Cash provided by (used in)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating activitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net earnings$23,783ย ย $44,339ย ย $147,021ย ย $145,007ย 
Items not affecting cash:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Depreciation and amortizationย ย 33,872ย ย ย 30,417ย ย ย 127,934ย ย ย 110,140ย 
Deferred income taxย ย (18,413)ย ย 9,249ย ย ย (19,049)ย ย 7,436ย 
Otherย ย 18,384ย ย ย 2,076ย ย ย 34,416ย ย ย 18,371ย 
ย ย ย 57,626ย ย ย 86,081ย ย ย 290,322ย ย ย 280,954ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Changes in non-cash working capitalย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Accounts receivableย ย (23,039)ย ย (68,445)ย ย (99,816)ย ย (69,671)
Payables and accrualsย ย 44,153ย ย ย 28,729ย ย ย 25,656ย ย ย (11,118)
Otherย ย 36,040ย ย ย 7,653ย ย ย 68,532ย ย ย (94,272)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Contingent acquisition consideration paidย (4,334)ย ย -ย ย ย (4,334)ย ย -ย 
Net cash provided by operating activitiesย 110,446ย ย ย 54,018ย ย ย 280,360ย ย ย 105,893ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Investing activitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Acquisition of businesses, net of cash acquiredย (434,366)ย ย (44,464)ย ย (547,182)ย ย (51,994)
Purchases of fixed assetsย (25,065)ย ย (22,155)ย ย (92,734)ย ย (77,609)
Other investing activitiesย (6,173)ย ย (15,196)ย ย (6,413)ย ย (31,197)
Net cash used in investing activitiesย (465,604)ย ย (81,815)ย ย (646,329)ย ย (160,800)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Financing activitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Increase in long-term debt, netย 390,998ย ย ย 14,338ย ย ย 446,847ย ย ย 80,156ย 
Purchases of non-controlling interests, netย (111)ย ย (114)ย ย (4,285)ย ย (21,451)
Dividends paid to common shareholdersย (10,042)ย ย (8,954)ย ย (39,055)ย ย (34,884)
Distributions paid to non-controlling interestsย (454)ย ย -ย ย ย (7,376)ย ย (8,061)
Other financing activitiesย 4,178ย ย ย (2,960)ย ย 17,814ย ย ย 3,022ย 
Net cash provided by financing activitiesย 384,569ย ย ย 2,310ย ย ย 413,945ย ย ย 18,782ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Effect of exchange rate changes on cashย (420)ย ย (347)ย ย (447)ย ย 1,202ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Increase (decrease) in cash, cash equivalents and restricted cashย 28,991ย ย ย (25,834)ย ย 47,529ย ย ย (34,923)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Cash, cash equivalents and restricted cash, start of periodย 177,886ย ย ย 185,182ย ย ย 159,348ย ย ย 194,271ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Cash, cash equivalents and restricted cash, end of period$206,877ย ย $159,348ย ย $206,877ย ย $159,348ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


Segmented Results
(in thousands of US$)
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย 
ย ย FirstServiceย FirstServiceย ย ย ย 
ย Residentialย Brandsย Corporateย Consolidated
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Three months ended December 31ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
2023ย ย ย ย ย ย ย ย ย ย ย 
ย Revenues$496,281ย $582,979ย $-ย ย $1,079,260
ย Adjusted EBITDA (1)ย 43,511ย ย 61,072ย ย (1,240)ย ย 103,343
ย Operating earningsย 34,136ย ย 20,603ย ย (6,677)ย ย 48,062
ย ย ย ย ย ย ย ย ย ย ย ย ย 
2022ย ย ย ย ย ย ย ย ย ย ย 
ย Revenues$442,124ย $577,977ย $-ย ย $1,020,101
ย Adjusted EBITDAย 38,115ย ย 67,438ย ย (3,006)ย ย 102,547
ย Operating earningsย 30,562ย ย 44,040ย ย (7,144)ย ย 67,458
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย 
ย ย FirstServiceย FirstServiceย ย ย ย 
ย ย Residentialย Brandsย Corporateย Consolidated
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Year ended December 31ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
2023ย ย ย ย ย ย ย ย ย ย ย 
ย Revenues$1,996,823ย $2,337,725ย $-ย ย $4,334,548
ย Adjusted EBITDAย 187,792ย ย 242,356ย ย (14,420)ย ย 415,728
ย Operating earningsย 155,044ย ย 126,468ย ย (36,620)ย ย 244,892
ย ย ย ย ย ย ย ย ย ย ย ย ย 
2022ย ย ย ย ย ย ย ย ย ย ย 
ย Revenues$1,772,258ย $1,973,577ย $-ย ย $3,745,835
ย Adjusted EBITDAย 168,637ย ย 196,277ย ย (13,182)ย ย 351,732
ย Operating earningsย 138,873ย ย 111,638ย ย (31,485)ย ย 219,026
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย (1) See definition and reconciliation on pages 5 and 6.ย ย ย ย ย ย 

COMPANY CONTACTS:

D. Scott Patterson
Chief Executive Officer

Jeremy Rakusin
Chief Financial Officer

(416) 960-9566


Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  211.74
+0.00 (0.00%)
AAPL  252.82
+0.00 (0.00%)
AMD  196.58
+0.00 (0.00%)
BAC  47.06
+0.00 (0.00%)
GOOG  304.42
+0.00 (0.00%)
META  627.45
+0.00 (0.00%)
MSFT  399.95
+0.00 (0.00%)
NVDA  183.22
+0.00 (0.00%)
ORCL  155.97
+0.00 (0.00%)
TSLA  395.56
+0.00 (0.00%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article