FirstService Reports First Quarter Results

Operating highlights:

ย Three months
ended March 31
ย 
ย 2025ย ย 2024ย 
ย ย ย ย ย ย ย ย 
Revenues (millions)$1,250.8ย ย $1,158.0ย 
Adjusted EBITDA (millions) (note 1)ย 103.3ย ย ย 83.4ย 
Adjusted EPS (note 2)ย 0.92ย ย ย 0.67ย 
ย ย ย ย ย ย ย ย 
GAAP Operating Earnings (millions)ย 39.3ย ย ย 38.1ย 
GAAP EPSย 0.06ย ย ย 0.14ย 
ย 

TORONTO, April 24, 2025 (GLOBE NEWSWIRE) -- FirstService Corporation (TSX: FSV; NASDAQ: FSV) today reported operating and financial results for its first quarter ended March 31, 2025. All amounts are in US dollars.

Consolidated revenues for the first quarter were $1.25 billion, up 8% relative to the same quarter in the prior year. Adjusted EBITDA (note 1) increased 24% to $103.3 million, and Adjusted EPS (note 2) was $0.92, reflecting 37% growth over the prior year quarter. GAAP Operating Earnings were $39.3 million, relative to $38.1 million in the prior year period. GAAP diluted earnings per share was $0.06 per share in the quarter, versus $0.14 in the same quarter a year ago.

โ€œWe are pleased with our reported financial results, which were buoyed by strong margins and earnings growth,โ€ said Scott Patterson, Chief Executive Officer of FirstService. โ€œDespite the uncertain macroeconomic environment, our operating leaders and teams continued to drive disciplined execution and healthy profitability. Our performance during the quarter keeps us on track to hit our targets for the year,โ€ he concluded.

About FirstService Corporation
FirstService Corporation is a North American leader in the essential outsourced property services sector, serving its customers through two industry-leading service 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 company-owned operations and franchised systems.

FirstService generates more than US$5.3 billion in annual revenues and has approximately 30,000 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 and 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 Quarterly Results
FirstService Residential revenues were $525.1 million for the first quarter, an increase of 6% versus the prior year, including 3% organic growth. Adjusted EBITDA for the quarter was $41.6 million, an increase of 17% compared to the prior year period. Operating Earnings were $29.3 million, versus $26.7 million in the first quarter of last year. The year-over-year division margin improvement was due to realized operating efficiencies in our property management client service delivery model.

FirstService Brands revenues for the first quarter totalled $725.7 million, up 10% relative to the prior year period. On an organic basis, division revenues declined 2%, with solid organic growth at Century Fire Protection, offset by flat or modestly lower year-over-year results in our other service lines. Reported revenue growth also reflected the contribution from recent tuck-under acquisitions within Roofing Corp of America. Adjusted EBITDA was $67.8 million, up 22% versus the first quarter of 2024. The Adjusted EBITDA margin expansion was largely driven by continued improvements in our operating processes and cost structure at our restoration and home services brands. Operating Earnings were $24.5 million, compared to $26.8 million in the prior year quarter. The Operating Earnings margin decline resulted from increased contingent upside earn-out adjustments tied to certain recently completed acquisitions.

Corporate costs, as presented in Adjusted EBITDA (note 1), were $6.1 million in the first quarter, relative to $7.7 million in the prior year period. Corporate costs for the quarter were $14.5 million, relative to $15.4 million in the prior year period.

Conference Call
FirstService will be holding a conference call on Thursday, April 24, 2025 at 11:00 a.m. ET to discuss results for the first quarter of 2025. This call is being webcast live at the Companyโ€™s website at www.firstservice.com. Participants may register for the call hereย https://register.vevent.com/register/BI35805f23ec814a5088dcde8f166eb24f 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/6tn3nf33.

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, 2024 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. Our interim consolidated financial statements and related managementโ€™s discussion and analysis will be made available on SEDAR+ at www.sedarplus.ca.

Notes
1. Reconciliation of net earnings to Adjusted EBITDA:

Adjusted EBITDA is defined as net earnings, adjusted to exclude: (i) income tax; (ii) other (income) expense; (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, its ability to service debt, and 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 a measure is useful to investors as a reasonable indicator of operating performance, due to the low capital intensity of the Companyโ€™s 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.

(in thousands of US dollars)Three months ended
March 31
ย 
ย 2025
ย ย ย 2024ย ย 
ย ย ย ย ย ย ย ย ย ย 
Net earnings$14,080ย ย ย $14,897ย ย 
Income taxย 6,000ย ย ย ย 6,015ย ย 
Other income, netย (86)ย ย ย (1,880)ย 
Interest expense, netย 19,264ย ย ย ย 19,026ย ย 
Operating earningsย 39,258ย ย ย ย 38,058ย ย 
Depreciation and amortizationย 44,176ย ย ย ย 36,807ย ย 
Acquisition-related itemsย 12,233ย ย ย ย 1,600ย ย 
Stock-based compensation expenseย 7,599ย ย ย ย 6,908ย ย 
Adjusted EBITDA$103,266ย ย ย $83,373ย ย 
ย 

A reconciliation of segment operating earnings to segment Adjusted EBITDA appears below.

(in thousands of US$)
ย 
Three months ended, March 31, 2025ย FirstService
Residential
ย ย ย FirstService
Brands
ย ย ย Corporate (1)ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating earnings (loss)$29,267ย ย $24,486ย ย $(14,495)ย 
Depreciation and amortizationย 10,636ย ย ย 33,517ย ย ย 23ย ย 
Acquisition-related itemsย 1,728ย ย ย 9,764ย ย ย 741ย ย 
Stock-based compensation expenseย -ย ย ย -ย ย ย 7,599ย ย 
Adjusted EBITDA$41,631ย ย $67,767ย ย $(6,132)ย 
ย 
Three months ended, March 31, 2024ย FirstService
Residential
ย ย ย FirstService
Brands
ย ย ย Corporate (1)ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating earnings (loss)$26,658ย ย $26,799ย ย $(15,399)ย 
Depreciation and amortizationย 8,423ย ย ย 28,361ย ย ย 23ย ย 
Acquisition-related itemsย 518ย ย ย 302ย ย ย 780ย ย 
Stock-based compensation expenseย -ย ย ย -ย ย ย 6,908ย ย 
Adjusted EBITDA$35,599ย ย $55,462ย ย $(7,688)ย 
ย 
Segment Adjusted EBITDA margin is defined as segment Adjusted EBITDA divided by segment revenues.
ย 
(1) Corporate is not an operating segment, but rather represent corporate overhead expenses not directly attributable to reportable segments and are therefore unallocated within segment operating earnings (loss) and Segment Adjusted EBITDA.
ย 

2. Reconciliation of net earnings and net earnings per share to adjusted net earnings and adjusted EPS:

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 expense related to 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 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 net earnings to adjusted net earnings and of diluted net earnings per share to adjusted EPS appears below.

(in thousands of US dollars)Three months ended
March 31
ย 
ย 2025ย ย ย 2024ย ย 
ย ย ย ย ย ย ย ย ย ย 
Net earnings$14,080ย ย ย $14,897ย ย 
Non-controlling interest share of earningsย (1,243)ย ย ย (1,533)ย 
Acquisition-related itemsย 12,233ย ย ย ย 1,600ย ย 
Amortization of intangible assetsย 18,517ย ย ย ย 15,231ย ย 
Stock-based compensation expenseย 7,599ย ย ย ย 6,908ย ย 
Income tax on adjustmentsย (8,575)ย ย ย (6,421)ย 
Non-controlling interest on adjustmentsย (542)ย ย ย (264)ย 
Adjusted net earnings$42,069ย ย ย $30,418ย ย 
ย 
(in US dollars)Three months ended
March 31
ย 
ย 2025ย ย ย 2024ย ย 
ย ย ย ย ย ย ย ย ย ย 
Diluted net earnings per share$0.06ย ย ย $0.14ย ย 
Non-controlling interest redemption incrementย 0.22ย ย ย ย 0.16ย ย 
Acquisition-related itemsย 0.21ย ย ย ย 0.03ย ย 
Amortization of intangible assets, net of taxย 0.28ย ย ย ย 0.23ย ย 
Stock-based compensation expense, net of taxย 0.15ย ย ย ย 0.11ย ย 
Adjusted EPS$0.92ย ย ย $0.67ย ย 
ย 


FIRSTSERVICE CORPORATION
Operating Results
(in thousands of US dollars, except per share amounts)
ย ย Three months
ended March 31
ย 
(unaudited)ย 2025ย ย ย ย 2024ย ย 
ย ย ย ย ย ย ย ย ย ย 
Revenues$1,250,826ย ย ย $1,158,045ย ย 
ย ย ย ย ย ย ย ย ย ย 
Cost of revenuesย 841,468ย ย ย ย 788,577ย ย 
Selling, general and administrative expensesย 313,691ย ย ย ย 293,003ย ย 
Depreciationย 25,659ย ย ย ย 21,576ย ย 
Amortization of intangible assetsย 18,517ย ย ย ย 15,231ย ย 
Acquisition-related items (1)ย 12,233ย ย ย ย 1,600ย ย 
Operating earningsย 39,258ย ย ย ย 38,058ย ย 
Interest expense, netย 19,264ย ย ย ย 19,026ย ย 
Other income, netย (86)ย ย ย (1,880)ย 
Earnings before income taxย 20,080ย ย ย ย 20,912ย ย 
Income taxย 6,000ย ย ย ย 6,015ย ย 
Net earningsย 14,080ย ย ย ย 14,897ย ย 
Non-controlling interest share of earningsย 1,243ย ย ย ย 1,533ย ย 
Non-controlling interest redemption incrementย 10,034ย ย ย ย 7,056ย ย 
Net earnings attributable to Company ย 2,803ย ย ย ย 6,308ย ย 
ย ย ย ย ย ย ย ย ย ย 
Net earnings per share ย ย ย ย ย ย ย ย ย 
Basic$0.06ย ย ย $0.14ย ย 
Dilutedย 0.06ย ย ย ย 0.14ย ย 
ย ย ย ย ย ย ย ย ย ย 
Adjusted EPS (2)$0.92ย ย ย $0.67ย 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 Basicย 45,368ย ย ย ย 44,850ย ย 
ย  ย Dilutedย 45,610ย ย ย ย 45,111ย ย 
ย 
(1) Acquisition-related items include contingent acquisition consideration fair value adjustments, and transaction costs.
(2) See definition and reconciliation above.
ย 


Condensed Consolidated Balance Sheets
(in thousands of US dollars)
ย 
(unaudited)March 31, 2025ย ย December 31, 2024ย 
ย ย ย ย ย ย ย ย 
Assetsย ย ย ย ย ย ย 
Cash and cash equivalents$217,200ย ย $227,598ย 
Restricted cashย 23,078ย ย ย 16,088ย 
Accounts receivableย 946,398ย ย ย 947,517ย 
Prepaid and other current assetsย 375,130ย ย ย 368,150ย 
ย  Current assetsย 1,561,806ย ย ย 1,559,353ย 
Other non-current assetsย 27,141ย ย ย 28,007ย 
Deferred income taxย 2,121ย ย ย 2,114ย 
Fixed assetsย 260,582ย ย ย 253,994ย 
Operating lease right-of-use assetsย 258,015ย ย ย 240,518ย 
Goodwill and intangible assetsย 2,125,084ย ย ย 2,110,866ย 
ย  Total assets$4,234,749ย ย $4,194,852ย 
ย ย ย ย ย ย ย ย 
Liabilities and shareholders' equityย ย ย ย ย ย ย 
Accounts payable and accrued liabilities$496,661ย ย $541,509ย 
Unearned revenuesย 210,989ย ย ย 190,885ย 
Other current liabilitiesย 31,899ย ย ย 23,690ย 
Operating lease liabilities - currentย 54,643ย ย ย 53,115ย 
Long-term debt - currentย 11,515ย ย ย 41,567ย 
ย  Current liabilitiesย 805,707ย ย ย 850,766ย 
Long-term debt - non-currentย 1,297,132ย ย ย 1,257,143ย 
Operating lease liabilities - non-currentย 232,443ย ย ย 214,423ย 
Other liabilitiesย 152,686ย ย ย 150,542ย 
Deferred income taxย 88,008ย ย ย 84,895ย 
Non-controlling interestsย 453,039ย ย ย 449,337ย 
Shareholders' equityย 1,205,734ย ย ย 1,187,746ย 
ย  Total liabilities and equity$4,234,749ย ย $4,194,852ย 
ย ย ย ย ย ย ย ย 
Supplemental balance sheet informationย ย ย ย ย ย ย 
Total debt$1,308,647ย ย $1,298,710ย 
Total debt, net of cashย 1,091,447ย ย ย 1,071,112ย 
ย 


Condensed Consolidated Statements of Cash Flows
(in thousands of US dollars)
ย 
ย ย Three months ended
March 31
ย 
(unaudited)ย 2025ย ย ย ย 2024ย 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 
Operating activitiesย ย ย ย ย ย ย ย ย 
Net earnings$14,080ย ย ย $14,897ย ย 
Items not affecting cash:ย ย ย ย ย ย ย ย ย 
Depreciation and amortizationย 44,176ย ย ย ย 36,807ย ย 
Deferred income taxย (819)ย ย ย (2,274)ย 
Otherย 18,199ย ย ย ย 6,332ย ย 
ย ย 75,636ย ย ย ย 55,762ย 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 
Accounts receivableย 9,994ย ย ย ย 19,997ย ย 
Payables and accrualsย (69,736)ย ย ย (56,284)ย 
Otherย 25,356ย ย ย ย (8,920)ย 
Contingent acquisition considerationย -ย ย ย ย (19,355)ย 
Net cash provided by (used in) operating activitiesย 41,250ย ย ย ย (8,800)ย 
ย ย ย ย ย ย ย ย ย ย 
Investing activitiesย ย ย ย ย ย ย ย ย 
Acquisition of businesses, net of cash acquiredย (8,636)ย ย ย (31,618)ย 
Purchases of fixed assetsย (29,563)ย ย ย (25,021)ย 
Other investing activitiesย (7,046)ย ย ย (701)ย 
Net cash used in investing activitiesย (45,245)ย ย ย (57,340)ย 
ย ย ย ย ย ย ย ย ย ย 
Financing activitiesย ย ย ย ย ย ย ย ย 
Increase in long-term debt, netย 13,006ย ย ย ย 46,255ย ย 
Purchases of non-controlling interests, netย (14,496)ย ย ย (11,221)ย 
Dividends paid to common shareholdersย (11,317)ย ย ย (10,054)ย 
Other financing activitiesย 13,409ย ย ย ย 18,150ย ย 
Net cash provided by financing activitiesย 602ย ย ย ย 43,130ย ย 
ย ย ย ย ย ย ย ย ย ย 
Effect of exchange rate changes on cashย (15)ย ย ย 228ย ย 
ย ย ย ย ย ย ย ย ย ย 
Decrease in cash, cash equivalents and restricted cashย (3,408)ย ย ย (22,782)ย 
ย ย ย ย ย ย ย ย ย ย 
Cash, cash equivalents and restricted cash, beginning of periodย 243,686ย ย ย ย 206,877ย ย 
ย ย ย ย ย ย ย ย ย ย 
Cash, cash equivalents and restricted cash, end of period$240,278ย ย ย $184,095ย ย 
ย 


Segmented Results
(in thousands of US dollars)
ย 
(unaudited)FirstService
Residential
ย ย FirstService
Brands
ย ย Corporateย ย Consolidatedย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Three months ended March 31ย 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 
2025ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Revenues$525,087ย ย $725,739ย ย $-ย ย ย $1,250,826ย 
Adjusted EBITDAย 41,631ย ย ย 67,767ย ย ย (6,132)ย ย ย 103,266ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating earningsย 29,267ย ย ย 24,486ย ย ย (14,495)ย ย ย 39,258ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
2024ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Revenues$496,124ย ย $661,921ย ย $-ย ย ย $1,158,045ย 
Adjusted EBITDAย 35,599ย ย ย 55,462ย ย ย (7,688)ย ย ย 83,373ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating earningsย 26,658ย ย ย 26,799ย ย ย (15,399)ย ย ย 38,058ย 
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  232.52
+0.14 (0.06%)
AAPL  273.40
-0.41 (-0.15%)
AMD  214.99
-0.05 (-0.02%)
BAC  56.17
-0.08 (-0.14%)
GOOG  314.96
-0.71 (-0.22%)
META  663.29
-4.26 (-0.64%)
MSFT  487.71
-0.31 (-0.06%)
NVDA  190.53
+1.92 (1.02%)
ORCL  197.99
+0.50 (0.25%)
TSLA  475.19
-10.21 (-2.10%)
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