SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Terminix Global Holdings Inc. – ‘8-K’ for 2/25/21 – ‘EX-99.1’

On:  Thursday, 2/25/21, at 7:26am ET   ·   For:  2/25/21   ·   Accession #:  1428875-21-10   ·   File #:  1-36507

Previous ‘8-K’:  ‘8-K’ on / for 1/22/21   ·   Next:  ‘8-K’ on / for 3/4/21   ·   Latest:  ‘8-K’ on / for 10/12/22

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of               Filer                 Filing    For·On·As Docs:Size

 2/25/21  Terminix Global Holdings Inc.     8-K:2,9     2/25/21   11:1.1M

Current Report   —   Form 8-K
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 8-K         Current Report                                      HTML     40K 
 2: EX-99.1     Miscellaneous Exhibit                               HTML    277K 
 7: R1          Document and Entity Information                     HTML     46K 
 9: XML         IDEA XML File -- Filing Summary                      XML     12K 
 6: XML         XBRL Instance -- tmx-20210225x8k_htm                 XML     15K 
 8: EXCEL       IDEA Workbook of Financial Reports                  XLSX      6K 
 4: EX-101.LAB  XBRL Labels -- tmx-20210225_lab                      XML     52K 
 5: EX-101.PRE  XBRL Presentations -- tmx-20210225_pre               XML     32K 
 3: EX-101.SCH  XBRL Schema -- tmx-20210225                          XSD     12K 
10: JSON        XBRL Instance as JSON Data -- MetaLinks               11±    17K 
11: ZIP         XBRL Zipped Folder -- 0001428875-21-000010-xbrl      Zip     50K 


‘EX-99.1’   —   Miscellaneous Exhibit


This Exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



 C:   C: 
  Press Release 8-K Q4 2020 Exhibit 99 - Earnings Release  

Exhibit 99.1

Picture 2



For further information contact:

Investor Relations:

Jesse Jenkins

901.597.8259

Jesse.Jenkins@terminix.com

 

Media:

James Robinson

901.597.7521

James.Robinson@terminix.com

 

Terminix Delivers Fourth-Quarter 2020 Revenue Growth of Four Percent

with Strong Profit Margin Expansion 



·

Six percent revenue growth in termite and home services included five percent organic growth

·

Five percent revenue growth in residential pest included four percent organic growth

·

Net income of $490 million includes gain on sale of ServiceMaster Brands

·

Adjusted EBITDA of $68 million, a year-over-year increase of 24 percent

·

Full-Year 2021 guidance of revenue between $2,025 and $2,050 million and Adjusted EBITDA between $365 and $380 million   



MEMPHIS, TENN. — February 25, 2021Terminix 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 $460 million. Net income was $490 million, or $3.71 per share, driven by the gain from the sale of ServiceMaster Brands. Adjusted EBITDA(1) for the quarter increased $13 million, or 24 percent, to $68 million, and Adjusted Net Income(2) increased $18 million to $28 million, or $0.21 per share. 

For the year ended 2020, the Company reported a revenue increase of eight percent to $1,961 million. Net income increased $423 million to $551 million, primarily driven by the gain from the sale of ServiceMaster Brands. Adjusted EBITDA for the full year increased $32 million, or 10 percent, to $345 million and Adjusted Net Income increased $18 million, or 16 percent, to $126 million. 

“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.” 

1


 

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

 

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

%

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)

 

 

 

 

 

 

(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 

 

$

 

%

 

$

 

%

 

$

 

%

Commercial Pest Management

 

 

111 

 

 

111 

 

 

 

%

 

 

(2)

 

(1)

%

 

 

 

%

Termite and Home Services

 

 

131 

 

 

124 

 

 

 

%

 

 

 

%

 

 

 —

 

 —

%

European Pest Management

 

 

23 

 

 

18 

 

 

 

29 

%

 

 

 

24 

%

 

 

 

%

Sales of Products and Other

 

 

22 

 

 

24 

 

 

(1)

 

(5)

%

 

 

(1)

 

(5)

%

 

 

 

%

Total Revenue

 

$

460 

 

$

441 

 

$

19 

 

%

 

$

14 

 

%

 

$

 

%



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 $68 million for the fourth quarter, a year-over-year increase of $13 million. The impact on Adjusted EBITDA from higher revenue was $8 million. Direct, indirect and general and administrative cost reductions in the quarter amounted to approximately $18 million. These gains were partially offset by higher incentive compensation expense of $10 million, including over $1 million for a one-time special bonus to all front-line employees in recognition of their dedication to serving customers during unprecedented pandemic conditions. Termite damage claims expense was up $3 million year-over-year, primarily related to the completion of the mitigation program in the Mobile Bay area. 

Sale of ServiceMaster Brands

On October 1, 2020, we completed the sale of the ServiceMaster Brands business for $1,541 million to RW Purchaser LLC, an affiliate of investment funds managed by Roark Capital Management LLC, resulting in a gain of $494 million, net of income taxes. A portion of the proceeds was used to retire all of the $750 million aggregate principal amount of our 5.125% Notes due 2024. The

2


 

remaining proceeds net of taxes and debt retirement costs are reflected in available cash. ServiceMaster Brands is classified as discontinued operations for all periods presented.

Liquidity, Free Cash Flow and Leverage

The Company ended the fourth quarter with $615 million in available cash and access to $377 million under its revolving credit facility for total liquidity of $992 million. Year-to-date free cash flow from continuing operations was $172 million, with a free cash flow to Adjusted EBITDA conversion rate of 50 percent. Free cash flow was negatively impacted by $49 million in payments in conjunction with the settlement with the Alabama Attorney General, as previously announced on November 5, 2020.  

Full-Year 2021 Outlook

 

 

 

 

 

 



 

(In millions)

 

Low

 

High

Revenue

 

$

2,025

 

$

2,050

Growth Rate

 

 

3%

 

 

4%

Adjusted EBITDA

 

$

365

 

$

380

Margin

 

 

18.0%

 

 

18.5%



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 $8 and $10 million in 2021 due to a change in the timing of revenue recognition from our move to a monthly subscription-based model.

Anticipated Adjusted EBITDA for 2021 reflects the impact of revenue growth and reduced termite damage claims expense as completion of the $10 million termite mitigation plan in the Mobile Bay area is lapped. Cost headwinds during the year related to increased training and lost productivity from the roll out of our new technology platform are expected, as well as increased travel expense and the lapping of strong employee retention gains. The cost of 2021 initiatives and investments in operational capabilities are expected to be funded through cost structure simplification as the Company evolves to a leaner focused pest management company. 

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,”

3


 

“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.









4


 

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 

 

 

 

 

36 

 

 

25 

Acquisition-related costs

 

 

 —

 

 

 

 

 

 

16 

Mobile Bay Formosan termite settlement

 

 

 

 

 —

 

 

49 

 

 

 —

Termite damage claims reserve adjustment

 

 

 —

 

 

53 

 

 

 —

 

 

53 

Restructuring and other charges

 

 

 

 

 

 

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 

 

 

 

 

26 

 

 

(Loss) Income from Continuing Operations before Income Taxes

 

 

(9)

 

 

(60)

 

 

41 

 

 

64 

(Benefit) provision for income taxes

 

 

(7)

 

 

(17)

 

 

24 

 

 

Equity in earnings of joint ventures

 

 

 

 

 —

 

 

 

 

 —

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 



5


 

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 $25 and $22, respectively

 

 

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

 

 

 

 

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 $0.01 par value (authorized 2,000,000,000 shares with 148,400,384 shares issued and 132,080,845 shares outstanding at December 31, 2020, and 147,872,959 shares issued and 135,408,054 outstanding at December 31, 2019)

 

 

 

 

Additional paid-in capital

 

 

2,359 

 

 

2,334 

Retained earnings

 

 

841 

 

 

291 

Accumulated other comprehensive income

 

 

(39)

 

 

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 



6


 

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

 

 

 

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 

 

 

Deferred income tax provision

 

 

 

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)

Deferred revenue

 

(4)

 

 

Accrued liabilities

 

50 

 

 

(8)

Accrued interest payable

 

(7)

 

 

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

 

 

 

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

 

 

 

10 

Net Cash (Used for) Provided from Financing Activities from Continuing Operations 

 

(992)

 

 

328 



7


 

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)

 

 

Cash used for financing activities

 

(1)

 

 

(1)

Net Cash Provided from Discontinued Operations

 

1,176 

 

 

81 

Effect of Exchange Rate Changes on Cash

 

 

 

Cash Increase During the Period 

 

336 

 

 

55 

Cash and Cash Equivalents and Restricted Cash at End of Period 

$

704 

 

$

368 





8


 

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 

 

 

 

 

36 

 

 

25 

Acquisition-related costs

 

 

 —

 

 

 

 

 

 

16 

Mobile Bay Formosan termite settlement

 

 

 —

 

 

 —

 

 

51 

 

 

 —

Termite damage claims reserve adjustment

 

 

 —

 

 

53 

 

 

 —

 

 

53 

Restructuring and other charges

 

 

 

 

 

 

16 

 

 

14 

Realized (gain) on investment in frontdoor, inc.

 

 

 —

 

 

 —

 

 

 —

 

 

(40)

Loss on extinguishment of debt

 

 

26 

 

 

 

 

26 

 

 

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)

 

$

 

$

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

 

 

 —

 

 

 

 

 

 

16 

Mobile Bay Formosan termite settlement

 

 

 —

 

 

 —

 

 

51 

 

 

 —

Termite damage claims reserve adjustment

 

 

 —

 

 

53 

 

 

 —

 

 

53 

Non-cash stock-based compensation expense

 

 

 

 

 

 

16 

 

 

14 

Restructuring and other charges

 

 

 

 

 

 

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 

 

 

Loss on extinguishment of debt

 

 

26 

 

 

 

 

26 

 

 

Interest expense

 

 

17 

 

 

22 

 

 

83 

 

 

87 

Adjusted EBITDA

 

$

68 

 

$

55 

 

$

345 

 

$

313 















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 















9



Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘8-K’ Filing    Date    Other Filings
3/27/21
Filed on / For Period end:2/25/21
12/31/2010-K
11/5/204,  8-K
10/1/208-K
12/31/1910-K
 List all Filings 
Top
Filing Submission 0001428875-21-000010   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Mon., Apr. 29, 10:30:41.1am ET