Terminix Delivers Fourth-Quarter 2020 Revenue Growth of Four Percent with Strong Profit Margin Expansion
Terminix Global Holdings (TMX) reported strong fourth-quarter 2020 results, with revenue increasing by 4% to $460 million. Net income surged to $490 million, largely due to the sale of ServiceMaster Brands. Adjusted EBITDA rose 24% to $68 million. For the full year, revenues reached $1,961 million, up 8%, while net income rose to $551 million. The company forecasts 2021 revenue between $2,025 and $2,050 million, with organic growth expected in pest management services despite challenges related to the pandemic.
- Revenue increased 4% in Q4 2020 to $460 million.
- Net income was $490 million, significantly enhanced by the ServiceMaster sale.
- Adjusted EBITDA grew 24% to $68 million in Q4 2020.
- Full-year revenue increased 8% to $1,961 million.
- 2021 revenue guidance projected at $2,025 - $2,050 million.
- Commercial pest organic revenue declined 1% year-over-year in Q4 2020 due to pandemic impacts.
- Anticipated reduction in termite renewal revenue by $8 to $10 million in 2021 due to subscription model changes.
Terminix Global Holdings, Inc. (NYSE: TMX), a leading provider of essential termite and pest management services to residential and commercial customers, announced unaudited fourth-quarter and full-year 2020 results.
For the fourth quarter of 2020, the Company reported a revenue increase of four percent to
For the year ended 2020, the Company reported a revenue increase of eight percent to
“Successful execution of our strategic initiatives enabled us to deliver a strong year at Terminix,” said Terminix CEO Brett Ponton. “Organic revenue growth was highlighted by strong performance in termite services and residential pest, while the commercial pest business continued to improve sequentially in the fourth quarter. Profit margin expansion was driven by productivity improvements including gains in teammate and customer retention.”
“As we look to 2021, we are excited about the opportunities ahead as a singularly focused pest management company,” Mr. Ponton continued. “We remain focused on driving growth and profitability by capitalizing on our industry-leading brand and improving operational capabilities in the core fundamentals of service delivery. Key investments to improve procedures, training and technology will increase consistency from branch-to-branch and teammate-to-teammate and further enhance both the teammate and customer experience. Ultimately, our work this year will strengthen the foundation needed to further advance our vision of being the preferred pest management provider in the eyes of our customers, our teammates and the communities we serve.”
Consolidated Performance
|
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||||||||||||||||
$ millions |
|
2020 |
|
2019 |
|
B/(W) |
|
2020 |
|
2019 |
|
B/(W) |
||||||||||||||||||
Revenue |
|
$ |
460 |
|
|
|
$ |
441 |
|
|
|
$ |
19 |
|
|
|
$ |
1,961 |
|
|
|
$ |
1,819 |
|
|
|
$ |
142 |
|
|
YoY growth |
|
|
|
|
|
|
|
|
|
|
4 |
|
% |
|
|
|
|
|
|
|
|
|
|
8 |
|
% |
||||
Gross Margin |
|
|
180 |
|
|
|
|
162 |
|
|
|
|
18 |
|
|
|
|
806 |
|
|
|
|
750 |
|
|
|
|
56 |
|
|
% of revenue |
|
|
39.1 |
|
% |
|
|
36.7 |
|
% |
|
|
2.4 |
|
pts |
|
|
41.1 |
|
% |
|
|
41.2 |
|
% |
|
|
(0.1 |
) |
pts |
SG&A |
|
|
(136 |
) |
|
|
|
(130 |
) |
|
|
|
(6 |
) |
|
|
|
(559 |
) |
|
|
|
(527 |
) |
|
|
|
(31 |
) |
|
% of revenue |
|
|
29.6 |
|
% |
|
|
29.4 |
|
% |
|
|
(0.2 |
) |
pts |
|
|
28.5 |
|
% |
|
|
29.0 |
|
% |
|
|
0.5 |
|
pts |
(Loss) Income from Continuing Operations before Income Taxes |
|
|
(9 |
) |
|
|
|
(60 |
) |
|
|
|
51 |
|
|
|
|
41 |
|
|
|
|
64 |
|
|
|
|
(24 |
) |
|
% of revenue |
|
|
(2.0 |
) |
% |
|
|
(13.7 |
) |
% |
|
|
11.7 |
|
pts |
|
|
2.1 |
|
% |
|
|
3.5 |
|
% |
|
|
(1.5 |
) |
pts |
Net Income (Loss) |
|
|
490 |
|
|
|
|
(26 |
) |
|
|
|
516 |
|
|
|
|
551 |
|
|
|
|
128 |
|
|
|
|
423 |
|
|
% of revenue |
|
|
106.7 |
|
% |
|
|
(5.9 |
) |
% |
|
|
112.6 |
|
pts |
|
|
28.1 |
|
% |
|
|
7.0 |
|
% |
|
|
21.0 |
|
pts |
Adjusted Net Income(2) |
|
|
28 |
|
|
|
|
10 |
|
|
|
|
18 |
|
|
|
|
126 |
|
|
|
|
108 |
|
|
|
|
18 |
|
|
% of revenue |
|
|
6.1 |
|
% |
|
|
2.3 |
|
% |
|
|
3.8 |
|
pts |
|
|
6.4 |
|
% |
|
|
6.0 |
|
% |
|
|
0.5 |
|
pts |
Adjusted EBITDA(1) |
|
|
68 |
|
|
|
|
55 |
|
|
|
|
13 |
|
|
|
|
345 |
|
|
|
|
313 |
|
|
|
|
32 |
|
|
% of revenue |
|
|
14.8 |
|
% |
|
|
12.5 |
|
% |
|
|
2.4 |
|
pts |
|
|
17.6 |
|
% |
|
|
17.2 |
|
% |
|
|
0.4 |
|
pts |
Net Cash (Used for) Provided from Operating Activities from Continuing Operations |
|
|
(13 |
) |
|
|
|
12 |
|
|
|
|
(25 |
) |
|
|
|
198 |
|
|
|
|
164 |
|
|
|
|
33 |
|
|
Free Cash Flow(3) |
|
|
(19 |
) |
|
|
|
6 |
|
|
|
|
(25 |
) |
|
|
|
172 |
|
|
|
|
139 |
|
|
|
|
33 |
|
|
Reconciliations of net income (loss) to Adjusted Net Income and Adjusted EBITDA, as well as a reconciliation of Net Cash (Used for) Provided from Operating Activities from Continuing Operations to Free Cash Flow, are set forth below in this press release.
Fourth-Quarter Performance
Revenue
|
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
December 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(In millions) |
|
2020 |
|
2019 |
|
Growth |
|
Organic |
|
Acquired |
||||||||||||||||||
Residential Pest Management |
|
$ |
172 |
|
$ |
165 |
|
$ |
7 |
|
|
5 |
|
% |
|
$ |
6 |
|
|
4 |
|
% |
|
$ |
2 |
|
1 |
% |
Commercial Pest Management |
|
|
111 |
|
|
111 |
|
|
— |
|
|
— |
|
% |
|
|
(2 |
) |
|
(1 |
) |
% |
|
|
2 |
|
1 |
% |
Termite and Home Services |
|
|
131 |
|
|
124 |
|
|
7 |
|
|
6 |
|
% |
|
|
7 |
|
|
5 |
|
% |
|
|
— |
|
— |
% |
European Pest Management |
|
|
23 |
|
|
18 |
|
|
5 |
|
|
29 |
|
% |
|
|
4 |
|
|
24 |
|
% |
|
|
1 |
|
5 |
% |
Sales of Products and Other |
|
|
22 |
|
|
24 |
|
|
(1 |
) |
|
(5 |
) |
% |
|
|
(1 |
) |
|
(5 |
) |
% |
|
|
— |
|
— |
% |
Total Revenue |
|
$ |
460 |
|
$ |
441 |
|
$ |
19 |
|
|
4 |
|
% |
|
$ |
14 |
|
|
3 |
|
% |
|
$ |
5 |
|
1 |
% |
Terminix reported four percent year-over-year revenue growth and three percent organic revenue growth(4) in the fourth quarter of 2020. Termite and home services organic revenue growth was five percent, including 14 percent growth in renewable core termite completions driven by sales of our monthly pay tiered termite product. Residential pest organic revenue growth of four percent reflected retention gains, new sales growth and pricing realization that were partially offset by lower summer sales units and one-time bed bug services. European pest revenue was up 24 percent organically, including 10 percent from foreign currency translation, driven by strong growth in Norway, Sweden and the United Kingdom. Commercial pest organic revenue declined one percent year-over-year and improved approximately 200 basis points sequentially from the third quarter. The commercial pest organic revenue decline was driven by impacts from the ongoing pandemic including lower sales of non-recurring services and service postponements due to both temporary and permanent business closures.
Adjusted EBITDA
Terminix Adjusted EBITDA was
Sale of ServiceMaster Brands
On October 1, 2020, we completed the sale of the ServiceMaster Brands business for
Liquidity, Free Cash Flow and Leverage
The Company ended the fourth quarter with
Full-Year 2021 Outlook
|
|
|
||||
(In millions) |
|
Low |
|
High |
||
Revenue |
|
$ |
2,025 |
|
$ |
2,050 |
Growth Rate |
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
365 |
|
$ |
380 |
Margin |
|
|
|
|
|
|
For the full year 2021, the Company expects commercial pest will continue the gradual positive trends seen over the last several months as the economy continues to reopen, with the back half of the year improving as COVID-19 impacts are lapped. Organic growth in residential pest will be partially offset by lower year-over-year summer sales revenue in the first quarter due to fewer unit sales in 2020 and the continued lower trends in bed bug services due to reduced travel during the pandemic. Continued demand is expected in termite completions due to the new monthly pay product and strong growth in home services. Termite renewal revenue will be reduced by between
Anticipated Adjusted EBITDA for 2021 reflects the impact of revenue growth and reduced termite damage claims expense as completion of the
The timing and frequency of new termite damage claims litigated case filings are difficult to predict. This guidance represents the Company’s best estimate of litigated case filings, but actual pace and volume could differ.
A reconciliation of the forward looking full-year 2021 Adjusted EBITDA outlook to net income is not being provided, as the Company does not currently have sufficient data to accurately estimate the variables and individual adjustments for such reconciliation.
Fourth-Quarter and Full-Year 2020 Earnings Conference Call
The Company will hold a conference call to discuss its financial and operating results at 8 a.m. central time (9 a.m. eastern time) on Thursday, February 25, 2021.
The Company invites all interested parties to join Chief Executive Officer Brett Ponton, current Chief Financial Officer Tony DiLucente, Executive Vice President and incoming Chief Financial Officer Bob Riesbeck, and Vice President of Investor Relations and Treasurer Jesse Jenkins for an update on the Company's operational performance and financial results for the fourth quarter and full year ended December 31, 2020. Participants may join this conference call by dialing 800.920.5526 (or international participants, +1.212.231.2914). Additionally, the conference call will be available via webcast. A slide presentation highlighting the Company’s results will also be available. To participate via webcast and view the presentation, visit the Company’s new investor relations home page at investors.terminix.com.
The call will be available for replay until March 27, 2021. To access the replay of this call, please call 800.633.8284 and enter reservation number 21990560 (international participants: +1.402.977.9140, reservation number 21990560). The webcast will also be available on the Company’s investor relations home page.
About Terminix
Terminix Global Holdings (NYSE: TMX) is a leading provider of residential and commercial pest management. The Company provides pest management services and protection against termites, mosquitoes, rodents and other pests. Headquartered in Memphis, Tenn., with more than 11,400 teammates and 2.9 million customers in 24 countries and territories, the Company visits more than 50,000 homes and businesses every day. To learn more about Terminix, visit Terminix.com, or LinkedIn.com/company/terminix.
Information Regarding Forward-Looking Statements
This press release contains forward-looking statements and cautionary statements. 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. Such risks, uncertainties and changes in circumstances include, but are not limited to: the impact of reserves attributable to pending Litigated and Non-Litigated Claims for terminate damages; future termite damage claim expenses above historical norms remaining within the ringfence estimate; implementation of Mobile Bay Formosan termite settlement remediation measures; the mitigating impact of the Mobile Bay Formosan termite settlement on future litigated termite damage claims; the impact of COVID-19 on our operations; lawsuits, enforcement actions and other claims by fourth 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. 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. 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. Non-GAAP measures should not be considered as an alternative to GAAP financial measures. Non-GAAP measures may not be calculated like or comparable to similarly titled measures of 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, Adjusted earnings per share, free cash flow and free cash flow to Adjusted EBITDA conversion rate are not measurements of the Company’s financial performance under GAAP and should not be considered as an alternative to net income, net cash provided by operating activities from continuing operations, net earnings from discontinued operations or any other performance or liquidity measures derived in accordance with GAAP. Management uses these non-GAAP financial measures to facilitate operating performance and liquidity comparisons, as applicable, from period to period. We believe these non-GAAP financial measures are useful for investors, analysts and other interested parties as they facilitate company-to-company operating performance and liquidity comparisons, as applicable, by excluding potential differences caused by variations in capital structures, taxation, the age and book depreciation of facilities and equipment, restructuring initiatives and equity-based, long-term incentive plans.
_______________________________________________
(1) Adjusted EBITDA is defined as net income (loss) before: depreciation and amortization expense; acquisition-related costs; Mobile Bay Formosan termite settlement; termite damage claims reserve adjustment; non-cash stock-based compensation expense; restructuring and other charges; realized (gain) on investment in frontdoor, inc.; net earnings from discontinued operations; (benefit) provision for income taxes; loss on extinguishment of debt; and interest expense. The Company’s definition of Adjusted EBITDA may not be comparable to similarly titled measures of other companies.
(2) Adjusted Net Income is defined as net income (loss) before: amortization expense; acquisition-related costs; Mobile Bay Formosan termite settlement; termite damage claims reserve adjustment; restructuring and other charges; realized (gain) on investment in frontdoor, inc.; loss on extinguishment of debt; net earnings from discontinued operations; and the tax impact of the aforementioned adjustments. The Company’s definition of Adjusted Net Income may not be comparable to similarly titled measures of other companies. Adjusted earnings per share is calculated as Adjusted Net Income divided by the weighted-average diluted common shares outstanding.
(3) Free cash flow is defined as net cash provided from operating activities from continuing operations less property additions.
(4) Organic revenue growth is defined as revenue excluding revenue from acquired customers for 12 months following the acquisition date.
TERMINIX GLOBAL HOLDINGS, INC. Consolidated Statements of Operations and Comprehensive Income (In millions, except per share data) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
December 31, |
|
December 31, |
||||||||||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Revenue |
|
$ |
460 |
|
|
$ |
441 |
|
|
$ |
1,961 |
|
|
$ |
1,819 |
|
Cost of services rendered and products sold |
|
|
280 |
|
|
|
279 |
|
|
|
1,155 |
|
|
|
1,069 |
|
Selling and administrative expenses |
|
|
136 |
|
|
|
130 |
|
|
|
559 |
|
|
|
527 |
|
Amortization expense |
|
|
10 |
|
|
|
9 |
|
|
|
36 |
|
|
|
25 |
|
Acquisition-related costs |
|
|
— |
|
|
|
4 |
|
|
|
— |
|
|
|
16 |
|
Mobile Bay Formosan termite settlement |
|
|
— |
|
|
|
— |
|
|
|
49 |
|
|
|
— |
|
Termite damage claims reserve adjustment |
|
|
— |
|
|
|
53 |
|
|
|
— |
|
|
|
53 |
|
Restructuring and other charges |
|
|
2 |
|
|
|
2 |
|
|
|
16 |
|
|
|
14 |
|
Realized (gain) on investment in frontdoor, inc. |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(40 |
) |
Interest expense |
|
|
17 |
|
|
|
22 |
|
|
|
83 |
|
|
|
87 |
|
Interest and net investment income |
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(4 |
) |
|
|
(5 |
) |
Loss on extinguishment of debt |
|
|
26 |
|
|
|
1 |
|
|
|
26 |
|
|
|
8 |
|
(Loss) Income from Continuing Operations before Income Taxes |
|
|
(9 |
) |
|
|
(60 |
) |
|
|
41 |
|
|
|
64 |
|
(Benefit) provision for income taxes |
|
|
(7 |
) |
|
|
(17 |
) |
|
|
24 |
|
|
|
5 |
|
Equity in earnings of joint ventures |
|
|
1 |
|
|
|
— |
|
|
|
3 |
|
|
|
— |
|
Income (Loss) from Continuing Operations |
|
|
(1 |
) |
|
|
(43 |
) |
|
|
20 |
|
|
|
60 |
|
Net earnings from discontinued operations |
|
|
491 |
|
|
|
17 |
|
|
|
531 |
|
|
|
69 |
|
Net Income (Loss) |
|
$ |
490 |
|
|
$ |
(26 |
) |
|
$ |
551 |
|
|
$ |
128 |
|
Total Comprehensive Income (Loss) |
|
$ |
502 |
|
|
$ |
(9 |
) |
|
$ |
504 |
|
|
$ |
132 |
|
Weighted-average common shares outstanding - Basic |
|
|
132.1 |
|
|
|
135.7 |
|
|
|
132.7 |
|
|
|
135.8 |
|
Weighted-average common shares outstanding - Diluted |
|
|
132.1 |
|
|
|
135.7 |
|
|
|
133.0 |
|
|
|
136.2 |
|
Basic Earnings (Loss) Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income (Loss) from Continuing Operations |
|
$ |
(0.01 |
) |
|
$ |
(0.32 |
) |
|
$ |
0.15 |
|
|
$ |
0.44 |
|
Net earnings from discontinued operations |
|
|
3.72 |
|
|
|
0.13 |
|
|
|
4.00 |
|
|
|
0.50 |
|
Net Income (Loss) |
|
|
3.71 |
|
|
|
(0.19 |
) |
|
|
4.15 |
|
|
|
0.94 |
|
Diluted Earnings (Loss) Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income (Loss) from Continuing Operations |
|
$ |
(0.01 |
) |
|
$ |
(0.32 |
) |
|
$ |
0.15 |
|
|
$ |
0.44 |
|
Net earnings from discontinued operations |
|
|
3.72 |
|
|
|
0.13 |
|
|
|
4.00 |
|
|
|
0.50 |
|
Net Income (Loss) |
|
|
3.71 |
|
|
|
(0.19 |
) |
|
|
4.14 |
|
|
|
0.94 |
|
TERMINIX GLOBAL HOLDINGS, INC. Consolidated Statements of Financial Position (In millions, except share data) |
||||||||
|
|
|
|
|
|
|
||
|
|
As of |
|
As of |
||||
|
|
December 31, |
|
December 31, |
||||
|
|
2020 |
|
2019 |
||||
Assets: |
|
|
|
|
|
|
||
Current Assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
615 |
|
|
$ |
280 |
|
Receivables, less allowances of |
|
|
206 |
|
|
|
178 |
|
Inventories |
|
|
44 |
|
|
|
46 |
|
Prepaid expenses and other assets |
|
|
145 |
|
|
|
81 |
|
Current assets of discontinued operations |
|
|
— |
|
|
|
45 |
|
Total Current Assets |
|
|
1,010 |
|
|
|
629 |
|
Other Assets: |
|
|
|
|
|
|
||
Property and equipment, net |
|
|
182 |
|
|
|
204 |
|
Operating lease right-of-use assets |
|
|
80 |
|
|
|
95 |
|
Goodwill |
|
|
2,146 |
|
|
|
2,096 |
|
Intangible assets, primarily trade names, service marks and trademarks, net |
|
|
1,111 |
|
|
|
1,169 |
|
Restricted cash |
|
|
89 |
|
|
|
89 |
|
Notes receivable |
|
|
31 |
|
|
|
32 |
|
Long-term marketable securities |
|
|
14 |
|
|
|
13 |
|
Deferred customer acquisition costs |
|
|
98 |
|
|
|
94 |
|
Other assets |
|
|
75 |
|
|
|
68 |
|
Long-term assets of discontinued operations |
|
|
— |
|
|
|
834 |
|
Total Assets |
|
$ |
4,837 |
|
|
$ |
5,322 |
|
Liabilities and Stockholders' Equity: |
|
|
|
|
|
|
||
Current Liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
91 |
|
|
$ |
96 |
|
Accrued liabilities: |
|
|
|
|
|
|
||
Payroll and related expenses |
|
|
102 |
|
|
|
54 |
|
Self-insured claims and related expenses |
|
|
76 |
|
|
|
72 |
|
Accrued interest payable |
|
|
7 |
|
|
|
16 |
|
Other |
|
|
99 |
|
|
|
82 |
|
Deferred revenue |
|
|
102 |
|
|
|
107 |
|
Current portion of lease liability |
|
|
17 |
|
|
|
19 |
|
Current portion of long-term debt |
|
|
100 |
|
|
|
69 |
|
Current liabilities of discontinued operations |
|
|
— |
|
|
|
42 |
|
Total Current Liabilities |
|
|
594 |
|
|
|
557 |
|
Long-Term Debt |
|
|
820 |
|
|
|
1,666 |
|
Other Long-Term Liabilities: |
|
|
|
|
|
|
||
Deferred taxes |
|
|
346 |
|
|
|
499 |
|
Other long-term obligations, primarily self-insured claims |
|
|
239 |
|
|
|
158 |
|
Long-term lease liability |
|
|
96 |
|
|
|
110 |
|
Long-term liabilities of discontinued operations |
|
|
— |
|
|
|
11 |
|
Total Other Long-Term Liabilities |
|
|
681 |
|
|
|
777 |
|
Commitments and Contingencies |
|
|
|
|
|
|
||
Stockholders’ Equity: |
|
|
|
|
|
|
||
Common stock |
|
|
2 |
|
|
|
2 |
|
Additional paid-in capital |
|
|
2,359 |
|
|
|
2,334 |
|
Retained earnings |
|
|
841 |
|
|
|
291 |
|
Accumulated other comprehensive income |
|
|
(39 |
) |
|
|
9 |
|
Less common stock held in treasury, at cost (16,319,539 shares at December 31, 2020, and 12,464,905 shares at December 31, 2019) |
|
|
(423 |
) |
|
|
(313 |
) |
Total Stockholders' Equity |
|
|
2,741 |
|
|
|
2,322 |
|
Total Liabilities and Stockholders' Equity |
|
$ |
4,837 |
|
|
$ |
5,322 |
|
TERMINIX GLOBAL HOLDINGS, INC. Consolidated Statements of Cash Flows (In millions) |
|||||||
|
Year Ended December 31, |
||||||
|
2020 |
|
2019 |
||||
Cash and Cash Equivalents and Restricted Cash at Beginning of Period |
$ |
368 |
|
|
$ |
313 |
|
Cash Flows from Operating Activities from Continuing Operations: |
|
|
|
|
|
||
Net Income |
|
551 |
|
|
|
128 |
|
Adjustments to reconcile net income to net cash provided from operating activities: |
|
|
|
|
|
||
Net earnings from discontinued operations |
|
(531 |
) |
|
|
(69 |
) |
Equity in earnings of joint venture |
|
(3 |
) |
|
|
— |
|
Depreciation expense |
|
73 |
|
|
|
71 |
|
Amortization expense |
|
36 |
|
|
|
25 |
|
Amortization of debt issuance costs |
|
3 |
|
|
|
3 |
|
Amortization of lease right-of-use assets |
|
18 |
|
|
|
18 |
|
Mobile Bay Formosan termite settlement |
|
49 |
|
|
|
— |
|
Payments on Mobile Bay Formosan termite settlement |
|
(49 |
) |
|
|
— |
|
Payments on fumigation related matters |
|
— |
|
|
|
(2 |
) |
Termite damage claims reserve adjustment |
|
— |
|
|
|
53 |
|
Realized gain on investment in frontdoor, inc. |
|
— |
|
|
|
(40 |
) |
Loss on extinguishment of debt |
|
26 |
|
|
|
8 |
|
Deferred income tax provision |
|
8 |
|
|
|
9 |
|
Stock-based compensation expense |
|
16 |
|
|
|
14 |
|
Restructuring and other charges |
|
16 |
|
|
|
14 |
|
Payments related to restructuring and other charges |
|
(12 |
) |
|
|
(17 |
) |
Acquisition-related costs |
|
— |
|
|
|
16 |
|
Payments for acquisition-related costs |
|
(5 |
) |
|
|
(14 |
) |
Other |
|
(22 |
) |
|
|
(24 |
) |
Change in working capital, net of acquisitions: |
|
|
|
|
|
||
Receivables |
|
(30 |
) |
|
|
(4 |
) |
Inventories and other current assets |
|
(15 |
) |
|
|
(14 |
) |
Accounts payable |
|
1 |
|
|
|
(1 |
) |
Deferred revenue |
|
(4 |
) |
|
|
4 |
|
Accrued liabilities |
|
50 |
|
|
|
(8 |
) |
Accrued interest payable |
|
(7 |
) |
|
|
2 |
|
Current income taxes |
|
26 |
|
|
|
(7 |
) |
Net Cash Provided from Operating Activities from Continuing Operations |
|
198 |
|
|
|
164 |
|
Cash Flows from Investing Activities from Continuing Operations: |
|
|
|
|
|
||
Property additions |
|
(26 |
) |
|
|
(25 |
) |
Sale of equipment and other assets |
|
6 |
|
|
|
1 |
|
Business acquisitions, net of cash acquired |
|
(36 |
) |
|
|
(506 |
) |
Origination of notes receivables |
|
(68 |
) |
|
|
(99 |
) |
Collections on notes receivables |
|
76 |
|
|
|
110 |
|
Net Cash Used for Investing Activities from Continuing Operations |
|
(47 |
) |
|
|
(519 |
) |
Cash Flows from Financing Activities from Continuing Operations: |
|
|
|
|
|
||
Borrowings of debt |
|
— |
|
|
|
1,470 |
|
Payments of debt |
|
(869 |
) |
|
|
(1,094 |
) |
Discount paid on issuance of debt |
|
— |
|
|
|
(1 |
) |
Debt issuance costs paid |
|
(3 |
) |
|
|
(10 |
) |
Call premium paid on retirement of debt |
|
(19 |
) |
|
|
— |
|
Repurchase of common stock |
|
(110 |
) |
|
|
(47 |
) |
Issuance of common stock |
|
8 |
|
|
|
10 |
|
Net Cash (Used for) Provided from Financing Activities from Continuing Operations |
|
(992 |
) |
|
|
328 |
|
TERMINIX GLOBAL HOLDINGS, INC. Consolidated Statements of Cash Flows (continued) (In millions) |
|||||||
|
|
|
|
|
|
||
Cash Flows from Discontinued Operations: |
|
|
|
|
|
||
Cash provided from operating activities |
|
(363 |
) |
|
|
79 |
|
Cash provided from (used for) investing activities: |
|
|
|
|
|
||
Proceeds from sale of business |
|
1,541 |
|
|
|
— |
|
Other investing activities |
|
(1 |
) |
|
|
3 |
|
Cash used for financing activities |
|
(1 |
) |
|
|
(1 |
) |
Net Cash Provided from Discontinued Operations |
|
1,176 |
|
|
|
81 |
|
Effect of Exchange Rate Changes on Cash |
|
1 |
|
|
|
1 |
|
Cash Increase During the Period |
|
336 |
|
|
|
55 |
|
Cash and Cash Equivalents and Restricted Cash at End of Period |
$ |
704 |
|
|
$ |
368 |
|
The following table presents reconciliations of net income (loss) to Adjusted net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
December 31, |
|
December 31, |
||||||||||||
(In millions, except per share data) |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Net income (loss) |
|
$ |
490 |
|
|
$ |
(26 |
) |
|
$ |
551 |
|
|
$ |
128 |
|
Amortization expense |
|
|
10 |
|
|
|
9 |
|
|
|
36 |
|
|
|
25 |
|
Acquisition-related costs |
|
|
— |
|
|
|
4 |
|
|
|
— |
|
|
|
16 |
|
Mobile Bay Formosan termite settlement |
|
|
— |
|
|
|
— |
|
|
|
51 |
|
|
|
— |
|
Termite damage claims reserve adjustment |
|
|
— |
|
|
|
53 |
|
|
|
— |
|
|
|
53 |
|
Restructuring and other charges |
|
|
2 |
|
|
|
2 |
|
|
|
16 |
|
|
|
14 |
|
Realized (gain) on investment in frontdoor, inc. |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(40 |
) |
Loss on extinguishment of debt |
|
|
26 |
|
|
|
1 |
|
|
|
26 |
|
|
|
8 |
|
Net earnings from discontinued operations |
|
|
(491 |
) |
|
|
(17 |
) |
|
|
(531 |
) |
|
|
(69 |
) |
Tax impact of adjustments |
|
|
(9 |
) |
|
|
(17 |
) |
|
|
(23 |
) |
|
|
(28 |
) |
Adjusted Net Income |
|
$ |
28 |
|
|
$ |
10 |
|
|
$ |
126 |
|
|
$ |
108 |
|
Weighted average diluted common shares outstanding |
|
|
132.6 |
|
|
|
136.2 |
|
|
|
133.0 |
|
|
|
136.4 |
|
Adjusted earnings per share |
|
$ |
0.21 |
|
|
$ |
0.08 |
|
|
$ |
0.95 |
|
|
$ |
0.79 |
|
The following table presents reconciliations of net cash provided from operating activities from continuing operations to free cash flow:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
December 31, |
|
December 31, |
||||||||||||
(In millions) |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Net Cash (Used for) Provided from Operating Activities from Continuing Operations |
|
$ |
(13 |
) |
|
$ |
12 |
|
|
$ |
198 |
|
|
$ |
164 |
|
Property additions and Government grant fundings for property additions |
|
|
(6 |
) |
|
|
(6 |
) |
|
|
(26 |
) |
|
|
(25 |
) |
Free Cash Flow |
|
$ |
(19 |
) |
|
$ |
6 |
|
|
$ |
172 |
|
|
$ |
139 |
|
The following table presents reconciliations of net income (loss) to Adjusted EBITDA.
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
December 31, |
|
December 31, |
||||||||||||
(In millions) |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
Net income (loss) |
|
$ |
490 |
|
|
$ |
(26 |
) |
|
$ |
551 |
|
|
$ |
128 |
|
Depreciation and amortization expense |
|
|
28 |
|
|
|
28 |
|
|
|
110 |
|
|
|
96 |
|
Acquisition-related costs |
|
|
— |
|
|
|
4 |
|
|
|
— |
|
|
|
16 |
|
Mobile Bay Formosan termite settlement |
|
|
— |
|
|
|
— |
|
|
|
51 |
|
|
|
— |
|
Termite damage claims reserve adjustment |
|
|
— |
|
|
|
53 |
|
|
|
— |
|
|
|
53 |
|
Non-cash stock-based compensation expense |
|
|
3 |
|
|
|
3 |
|
|
|
16 |
|
|
|
14 |
|
Restructuring and other charges |
|
|
2 |
|
|
|
2 |
|
|
|
16 |
|
|
|
14 |
|
Realized (gain) on investment in frontdoor, inc. |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(40 |
) |
Net earnings from discontinued operations |
|
|
(491 |
) |
|
|
(17 |
) |
|
|
(531 |
) |
|
|
(69 |
) |
(Benefit) provision for income taxes |
|
|
(7 |
) |
|
|
(17 |
) |
|
|
24 |
|
|
|
5 |
|
Loss on extinguishment of debt |
|
|
26 |
|
|
|
1 |
|
|
|
26 |
|
|
|
8 |
|
Interest expense |
|
|
17 |
|
|
|
22 |
|
|
|
83 |
|
|
|
87 |
|
Adjusted EBITDA |
|
$ |
68 |
|
|
$ |
55 |
|
|
$ |
345 |
|
|
$ |
313 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20210225005309/en/
FAQ
What were Terminix's fourth-quarter 2020 earnings?
How much revenue did Terminix generate in 2020?
What is Terminix's revenue guidance for 2021?
What impacted Terminix's commercial pest revenue in Q4 2020?