XML 73 R29.htm IDEA: XBRL DOCUMENT v2.4.1.9
Business Segment Reporting (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2014
Dec. 31, 2013
Business Segment Reporting [Abstract]    
Schedule of segment information for continuing operations

 

 

 
  Nine Months
Ended
September 30,
 
(In millions)
  2014   2013  

Revenue:

             

Terminix

  $ 1,049   $ 1,012  

American Home Shield

    637     568  

Franchise Services Group

    189     175  

Reportable Segment Revenue

  $ 1,875   $ 1,754  

Other Operations and Headquarters

    5     6  

Total Revenue

  $ 1,880   $ 1,760  

 

 

 
  Year Ended December 31,  
(In millions)
  2013   2012   2011  

Revenue:

                   

Terminix

  $ 1,309   $ 1,265   $ 1,193  

American Home Shield

    740     721     687  

Franchise Services Group

    236     221     220  

Reportable Segment Revenue

  $ 2,285   $ 2,207   $ 2,100  

Other Operations and Headquarters

    8     7     5  

Total Revenue

  $ 2,293   $ 2,214   $ 2,105  

Reportable Segment Adjusted EBITDA:(1)

                   

Terminix

  $ 266   $ 266   $ 249  

American Home Shield

    145     117     107  

Franchise Services Group

    78     70     75  

Reportable Segment Adjusted EBITDA

  $ 489   $ 453   $ 431  

Identifiable Assets:

                   

Terminix

  $ 2,694   $ 2,592   $ 2,602  

American Home Shield

    1,000     976     955  

Franchise Services Group

    513     510     510  

Reportable Segment Identifiable Assets

  $ 4,207   $ 4,078   $ 4,067  

Other Operations and Headquarters

    1,080     1,048     916  

Total Identifiable Assets(2)

  $ 5,287   $ 5,126   $ 4,983  

Depreciation & Amortization Expense:

                   

Terminix

  $ 73   $ 76   $ 76  

American Home Shield

    8     8     27  

Franchise Services Group

    8     8     9  

Reportable Segment Depreciation and Amortization Expense

  $ 89   $ 92   $ 112  

Other Operations and Headquarters

    10     8     9  

Total Depreciation & Amortization Expense(3)

  $ 99   $ 100   $ 121  

Capital Expenditures:

                   

Terminix

  $ 11   $ 14   $ 23  

American Home Shield

    13     15     18  

Franchise Services Group

    3     2     2  

Reportable Segment Capital Expenditures

  $ 27   $ 31   $ 43  

Other Operations and Headquarters

    12     13     9  

Total Capital Expenditures

  $ 39   $ 44   $ 52  

     
(1)
Presented below is a reconciliation of Adjusted EBITDA to Net (Loss) Income:

(2)      Assets of discontinued operations are not included in the business segment table.

(3)      There are no adjustments necessary to reconcile total depreciation and amortization as presented in the business segment table to the consolidated totals. Amortization of debt issue costs is not included in the business segment table.

        

Schedule of reconciliation of Adjusted EBITDA to Net (Loss) Income
 
  Nine Months
Ended
September 30,
 
(In millions)
  2014   2013  

Reportable Segment Adjusted EBITDA:(1)

             

Terminix

  $ 248   $ 223  

American Home Shield

    144     114  

Franchise Services Group

    58     57  

Reportable Segment Adjusted EBITDA

  $ 450   $ 395  

(1)
Presented below is a reconciliation of Reportable Segment Adjusted EBITDA to Net (Loss) Income:

 
  Nine Months
Ended
September 30,
 
(In millions)
  2014   2013  

Reportable Segment Adjusted EBITDA:

             

Terminix

  $ 248   $ 223  

American Home Shield

    144     114  

Franchise Services Group

    58     57  

Reportable Segment Adjusted EBITDA

  $ 450   $ 395  

Unallocated corporate expenses(a)

  $ (7 ) $ (34 )

Depreciation and amortization expense

    (76 )   (74 )

Non-cash impairment of software and other related costs

    (47 )    

Non-cash stock-based compensation expense

    (5 )   (3 )

Restructuring charges

    (7 )   (4 )

Management and consulting fees

    (4 )   (5 )

Consulting agreement termination fees

    (21 )    

(Loss) income from discontinued operations, net of income taxes

    (98 )   (533 )

Benefit (provision) for income taxes

    (26 )   (43 )

Loss on extinguishment of debt

    (65 )    

Interest expense

    (171 )   (186 )

Other

        (1 )

Net (Loss) Income

  $ (76 ) $ (488 )

(a)
Represents the unallocated corporate expenses of Other Operations and Headquarters.
 
  Year Ended December 31,  
(In millions)
  2013   2012   2011  

Reportable Segment Adjusted EBITDA:

                   

Terminix

  $ 266   $ 266   $ 249  

American Home Shield

    145     117     107  

Franchise Services Group

    78     70     75  

Reportable Segment Adjusted EBITDA

  $ 489   $ 453   $ 431  

Unallocated corporate expenses(a)

  $ (39 ) $ (40 ) $ (34 )

Depreciation and amortization expense

    (99 )   (100 )   (121 )

Non-cash impairment of property and equipment

        (9 )    

Non-cash stock-based compensation expense

    (4 )   (7 )   (8 )

Restructuring charges

    (6 )   (15 )   (7 )

Management and consulting fees

    (7 )   (7 )   (8 )

(Loss) income from discontinued operations, net of income taxes

    (549 )   (696 )   53  

Benefit (provision) for income taxes

    (43 )   8     6  

Loss on extinguishment of debt

        (55 )    

Interest expense

    (247 )   (245 )   (266 )

Other

    (2 )   (1 )    

Net (Loss) Income

  $ (507 ) $ (714 ) $ 46  

(a)
Represents the unallocated corporate expenses of Other Operations and Headquarters.