0001171843-16-009733.txt : 20160505 0001171843-16-009733.hdr.sgml : 20160505 20160505111450 ACCESSION NUMBER: 0001171843-16-009733 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20160505 FILED AS OF DATE: 20160505 DATE AS OF CHANGE: 20160505 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FirstService Corp CENTRAL INDEX KEY: 0001637810 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE [6500] IRS NUMBER: 000000000 STATE OF INCORPORATION: A6 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-36897 FILM NUMBER: 161622326 BUSINESS ADDRESS: STREET 1: 1140 BAY STREET, SUITE 4000 CITY: TORONTO STATE: A6 ZIP: M5S 2B4 BUSINESS PHONE: (416) 960-9500 MAIL ADDRESS: STREET 1: 1140 BAY STREET, SUITE 4000 CITY: TORONTO STATE: A6 ZIP: M5S 2B4 FORMER COMPANY: FORMER CONFORMED NAME: New FSV Corp DATE OF NAME CHANGE: 20150326 6-K 1 f6k_050516.htm FORM 6-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 6-K

 

 

 

REPORT OF FOREIGN PRIVATE ISSUER

 

PURSUANT TO RULE 13a-16 OR 15d-16 UNDER

THE SECURITIES EXCHANGE ACT OF 1934

 

 

For the month of: May 2016

Commission file number 001-36897

 

 

 

FIRSTSERVICE CORPORATION

(Translation of registrant’s name into English)

 

 

 

1140 Bay Street, Suite 4000

Toronto, Ontario, Canada

M5S 2B4

(Address of principal executive office)

 

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

Form 20-F [ ] Form 40-F [X]

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): [ ]

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): [ ]

 

Indicate by check mark whether by furnishing the information contained in this Form, the Registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934:

Yes [ ] No [X]

 

If “Yes” is marked, indicate the file number assigned to the Registrant in connection with Rule 12g3-2(b): N/A

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

 

 

  FIRSTSERVICE CORPORATION
   
   
   
Date: May 5, 2016 /s/ Jeremy Rakusin
  Name:  Jeremy Rakusin
  Title:  Chief Financial Officer

 

 

 

EXHIBIT INDEX

 

 ExhibitDescription of Exhibit
   
99.1Interim consolidated financial statements and management’s discussion & analysis for the three month period ended March 31, 2016.

 

 

 

EX-99.1 2 exh_991.htm EXHIBIT 99.1

Exhibit 99.1

 

 

 

 

 

 

 

 

 

FIRSTSERVICE CORPORATION

 

 

 

 

INTERIM CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Quarter

 

March 31, 2016

 

 

FIRSTSERVICE CORPORATION

CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)

(Unaudited)

(in thousands of US dollars, except per share amounts) - in accordance with accounting principles generally accepted in the

United States of America

 

    Three months 
    ended March 31 
    2016    2015 
           
Revenues  $307,586   $272,189 
           
Cost of revenues   222,506    197,307 
Selling, general and administrative expenses   73,334    66,230 
Depreciation   5,022    4,448 
Amortization of intangible assets   2,392    2,550 
Acquisition-related items   71    247 
Operating earnings   4,261    1,407 
           
Interest expense, net   1,969    1,868 
Other expense (income), net   (75)   202 
Earnings (loss) before income tax   2,367    (663)
Income tax expense (recovery) (note 5)   850    (229)
Net earnings (loss)   1,517    (434)
           
Non-controlling interest share of earnings (note 8)   808    1,119 
Non-controlling interest redemption increment (note 8)   2,366    1,758 
           
Net earnings (loss) attributable to Company  $(1,657)  $(3,311)
           
Net earnings (loss) per share (note 9)          
Basic  $(0.05)  $(0.09)
           
Diluted   (0.05)   (0.09)

 

The accompanying notes are an integral part of these financial statements.  

Page 2 of 12 

 

FIRSTSERVICE CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS

(Unaudited)

(in thousands of US dollars) - in accordance with accounting principles generally accepted in the United States of America

 

    Three months 
    ended March 31 
    2016    2015 
           
Net earnings (loss)  $1,517   $(434)
           
Foreign currency translation gain   1,329    3,129 
Comprehensive earnings   2,846    2,695 
           
Less: Comprehensive earnings attributable to non-controlling shareholders   3,174    2,877 
           
Comprehensive earnings (loss) attributable to Company  $(328)  $(182)

 

The accompanying notes are an integral part of these financial statements.  

 

 

 

 

 

Page 3 of 12 

 

FIRSTSERVICE CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in thousands of US dollars) - in accordance with accounting principles generally accepted in the United States of America

 

    March 31, 2016    December 31, 2015 
Assets          
Current assets          
Cash and cash equivalents  $37,075   $45,560 
Restricted cash   8,140    3,769 
Accounts receivable, net of allowance of $7,480 (December 31, 2015 -          
$7,182)   118,222    114,521 
Income tax recoverable   11,025    9,628 
Inventories   15,791    16,155 
Prepaid expenses and other current assets   22,866    21,749 
Deferred income tax   18,662    18,840 
    231,781    230,222 
           
Other receivables   3,711    3,833 
Other assets   1,499    2,176 
Fixed assets   60,848    57,575 
Deferred income tax   6,963    6,553 
Intangible assets   80,339    79,478 
Goodwill   227,719    220,646 
    381,079    370,261 
   $612,860   $600,483 
           
Liabilities and shareholders' equity          
Current liabilities          
Accounts payable  $25,492   $24,143 
Accrued liabilities   76,798    77,900 
Income tax payable   323    1,553 
Unearned revenues   21,686    18,474 
Long-term debt - current (note 6)   1,769    4,041 
Contingent acquisition consideration - current (note 7)   1,836    2,206 
Deferred income tax   1,782    1,782 
    129,686    130,099 
           
Long-term debt - non-current (note 6)   209,505    197,158 
Contingent acquisition consideration (note 7)   861    1,110 
Other liabilities   14,218    13,560 
Deferred income tax   13,936    13,971 
    238,520    225,799 
Redeemable non-controlling interests (note 8)   80,216    77,559 
           
Shareholders' equity   164,438    167,026 
   $612,860   $600,483 

 

The accompanying notes are an integral part of these financial statements.

Page 4 of 12 

 

FIRSTSERVICE CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

(Unaudited)

(in thousands of US dollars, except share information)

 

   Common shares             Accumulated      
    Issued and                   other    Total 
    outstanding         Contributed         comprehensive    shareholders' 
    shares    Amount    surplus    Deficit    loss    equity 
Balance, December 31, 2015   35,939,011   $136,071   $43,980   $(10,152)  $(2,873)  $167,026 
                               
Net earnings   -    -    -    (1,657)   -    (1,657)
Other comprehensive earnings   -    -    -    -    1,329    1,329 
                               
Subsidiaries’ equity transactions   -    -    (949)   -    -    (949)
                               
Subordinate Voting Shares:                              
   Stock option expense   -    -    970    -    -    970 
   Stock options exercised   60,000    1,049    (260)   -    -    789 
   Tax benefit on options exercised   -    -    889    -    -    889 
   Dividends   -    -    -    (3,959)   -    (3,959)
Balance, March 31, 2016   35,999,011   $137,120   $44,630   $(15,768)  $(1,544)  $164,438 

 

The accompanying notes are an integral part of these financial statements.  

Page 5 of 12 

 

FIRSTSERVICE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in thousands of US dollars) - in accordance with accounting principles generally accepted in the United States of America

 

    Three months ended 
    March 31 
    2016    2015 
Cash provided by (used in)          
           
Operating activities          
Net earnings (loss)  $1,517   $(434)
           
Items not affecting cash:          
Depreciation and amortization   7,414    6,998 
Deferred income tax   (536)   880 
Other   (94)   666 
           
Changes in non-cash working capital:          
Accounts receivable   (3,389)   9,695 
Inventories   1,020    (1,638)
Prepaid expenses and other current assets   (1,102)   1,629 
Payables and accruals   (3,427)   (3,162)
Unearned revenues   3,203    3,396 
Other liabilities   (2,768)   640 
Net cash provided by operating activities   1,838    18,670 
           
Investing activities          
Acquisitions of businesses, net of cash acquired (note 4)   (5,038)   (4,202)
Purchases of fixed assets   (6,900)   (3,586)
Other investing activities   (4,581)   941 
Net cash used in investing activities   (16,519)   (6,847)
           
Financing activities          
Net increase of long-term debt prior to spin-off   -    7,617 
Net distributions to Old FSV   -    (29,911)
Increase in long-term debt   18,076    - 
Repayment of long-term debt   (8,000)   - 
Sale (purchases) of non-controlling interests, net   246    (7,636)
Contingent acquisition consideration   (1,235)   (1,618)
Proceeds received on exercise of stock options   789    - 
Incremental tax benefit on stock options exercised   889    - 
Dividends paid to common shareholders   (3,461)   - 
Distributions paid to non-controlling interests   (1,232)   (1,550)
Net cash provided by (used in) financing activities   6,072    (33,098)
           
Effect of exchange rate changes on cash   124    (373)
           
Decrease in cash and cash equivalents   (8,485)   (21,648)
           
Cash and cash equivalents, beginning of period   45,560    66,790 
Cash and cash equivalents, end of period  $37,075   $45,142 

 

The accompanying notes are an integral part of these financial statements.

Page 6 of 12 

 

FIRSTSERVICE CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2016

(Unaudited)

(in thousands of US dollars, except per share amounts)

 

 

1. DESCRIPTION OF THE BUSINESS – FirstService Corporation (the “Company”) is headquartered in Toronto, Canada and is a provider of real estate-related services to commercial, institutional and residential customers in North America. The Company’s operations are conducted in two segments: FirstService Residential and FirstService Brands. The segments are grouped with reference to the nature of services provided and the types of clients that use those services.

 

FirstService Residential is a full-service property manager and in many markets provides a full range of ancillary services primarily in the following areas: on-site staffing, including building engineering and maintenance; pool, recreational facility and amenity management; security, concierge and front desk personnel; and landscaping; unique banking and insurance products; and energy conservation and management solutions.

 

FirstService Brands provides a variety of residential and commercial services in North America through individually branded franchise systems and company-owned operations. The principal brands in this division include Paul Davis Restoration, California Closets, Certa Pro Painters, Pillar to Post Home Inspectors, Floor Coverings International, College Pro Painters, Century Fire Protection, and Service America.

 

2. SUMMARY OF PRESENTATION – These condensed consolidated financial statements have been prepared by the Company in accordance with the disclosure requirements for the presentation of interim financial information pursuant to applicable Canadian securities law. Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with generally accepted accounting principles (“GAAP”) in the United States of America have been condensed or omitted in accordance with such disclosure requirements, although the Company believes that the disclosures are adequate to make the information not misleading. These interim financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2015.

 

These interim financial statements follow the same accounting policies as the most recent audited consolidated financial statements. In the opinion of management, the condensed consolidated financial statements contain all adjustments necessary to present fairly the financial position of the Company as at March 31, 2016 and the results of operations and its cash flows for the three month periods ended March 31, 2016 and 2015. All such adjustments are of a normal recurring nature. The results of operations for the three month period ended March 31, 2016 are not necessarily indicative of the results to be expected for the year ending December 31, 2016.

 

3. RECENTLY ISSUED ACCOUNTING STANDARDS NOT YET ADOPTED – In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers. This ASU clarifies the principles for recognizing revenue and develops a common revenue standard for U.S. GAAP and International Financial Reporting Standards (“IFRS”) and is effective for the Company on January 1, 2018. The Company is currently assessing the impact of this ASU on its financial position and results of operations.

 

In November 2015, the FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes. This ASU simplifies the presentation of all tax assets and liabilities by no longer requiring an allocation between current and non-current. All deferred tax assets and liabilities, along with any related valuation allowance are to be classified as non-current on the balance sheet. While this change conforms to US GAAP and reduces complexity in financial reporting, it may have a significant impact on working capital and the related ratios. The change will be effective on January 1, 2017. The Company is currently assessing the impact of this ASU on its financial position.  

 

Page 7 of 12 

 

In February 2016, the FASB issued ASU No. 2016-02, Leases. This ASU affects all aspects of lease accounting and has a significant impact to lessees as it requires the recognition of a right-of use asset and a lease liability for virtually all leases including operating leases. In addition to balance sheet recognition, additional quantitative and qualitative disclosures will be required. The standard will be effective on January 1, 2019, at which time it must be adopted using a modified retrospective transition. The Company is currently assessing the impact of this ASU on its financial position and results of operations.

 

In March 2016, the FASB issued ASU No. 2016-09, Compensation – Stock Compensation: Improvements to Employee Share-Based Payment Accounting. This ASU simplifies how share-based payments are accounted for and presented. Income tax expense is expected to be impacted as entities are required to record all of the tax effects related to share-based payments at settlement through the income statement. This change in guidance removes the requirement to delay recognition of a windfall tax payment until it reduces taxes payable and instead records the benefit when it arises. The ASU also permits entities to make an accounting policy election for the impact of forfeitures by allowing them to be estimated, as required today, or recognized when they occur. The guidance will be effective on January 1, 2017 with either prospective or retrospective transition permitted. The Company is currently assessing the impact of this ASU on its financial position and results of operations.

 

4. ACQUISITIONS – In the quarter, the Company completed four acquisitions, three in the FirstService Residential segment and one in the FirstService Brands segment. In the FirstService Residential segment, the Company acquired controlling interests in regional firms operating in California, South Carolina, and Maryland. In the FirstService Brands segment, the Company acquired a California Closets franchise in California. The acquisition date fair value of consideration transferred was as follows: cash of $5,038 (net of cash acquired of $189), notes payable of $3,434, and contingent consideration of $829 (2015 - cash of $4,202 and contingent consideration of $2,608).

 

Certain vendors, at the time of acquisition, are entitled to receive a contingent consideration payment if the acquired businesses achieve specified earnings levels during the one- to three-year periods following the dates of acquisition. The ultimate amount of payment is determined based on a formula, the key inputs to which are (i) a contractually agreed maximum payment; (ii) a contractually specified earnings level and (iii) the actual earnings for the contingency period. If the acquired business does not achieve the specified earnings level, the maximum payment is reduced for any shortfall, potentially to nil.

 

Unless it contains an element of compensation, contingent consideration is recorded at fair value each reporting period. The fair value recorded on the consolidated balance sheet as at March 31, 2016 was $2,697 (see note 10). The estimated range of outcomes (undiscounted) for these contingent consideration arrangements is $2,448 to a maximum of $2,880. The contingencies will expire during the period extending to September 2017. During the three months ended March 31, 2016, $1,235 was paid with reference to such contingent consideration (2015 - $1,618).

 

5. INCOME TAX – The provision for income tax for the three months ended March 31, 2016 reflected a tax rate of 36% (2015 - 35%) relative to the statutory rate of approximately 27% (2015 - 27%). The difference between the effective rate and the statutory rate relates to the differential between tax rates in Canada and the US.

 

6. LONG-TERM DEBT – The Company has $150,000 of senior secured notes (the “Senior Notes”) bearing interest at a rate of 3.84%. The Senior Notes are due on January 16, 2025, with five annual equal repayments beginning on January 16, 2021.

 

The Company has a credit agreement with a syndicate of banks to provide a committed multi-currency credit facility (the “Facility”) of $200,000. The Facility matures on June 1, 2020 and bears interest at 0.25% to 2.50% over floating reference rates, depending on certain leverage ratios. The Facility requires a commitment fee of 0.25% to 0.50% of the unused portion, depending on certain leverage ratios. At any time during the term, the Company has the right to increase the Facility by up to $50,000, on the same terms and conditions as the original Facility. The Facility is available to fund working capital requirements and other general corporate purposes.

 

 

Page 8 of 12 

 

The Facility and the Company’s Senior Notes rank equally in terms of seniority. The Company has granted the lenders and Note-holders various collateral including an interest in all of the assets of the Company. The covenants require the Company to maintain certain ratios including financial leverage, interest coverage and net worth. The Company is limited from undertaking certain mergers, acquisitions and dispositions without prior approval.

 

 

7. FAIR VALUE MEASUREMENTS – The following table provides the financial assets and liabilities carried at fair value measured on a recurring basis as of March 31, 2016:

 

 

         Fair value measurements at March 31, 2016 
                     
    Carrying value at                
    March 31, 2016    Level 1    Level 2    Level 3 
                     
                     
Contingent consideration liability  $2,697   $-   $-   $2,697 

 

The inputs to the measurement of the fair value of contingent consideration related to acquisitions are Level 3 inputs. The fair value measurements were made using a discounted cash flow model; significant model inputs were expected future operating cash flows (determined with reference to each specific acquired business) and discount rates (which range from 8% to 10%). The range of discount rates is attributable to level of risk related to economic growth factors combined with the length of the contingent payment periods; and the dispersion was driven by unique characteristics of the businesses acquired and the respective terms for these contingent payments. Within the range of discount rates, there is a data point concentration at 9%. A 2% increase in the weighted average discount rate would reduce the fair value of contingent consideration by $41.

 

Changes in the fair value of the contingent consideration liability are comprised of the following:

 

 

    2016 
      
Balance, January 1  $3,316 
Amounts recognized on acquisitions   829 
Fair value adjustments   (249)
Resolved and settled in cash   (1,235)
Other   36 
Balance, March 31  $2,697 
      
Less: Current portion   1,836 
Non-current portion  $861 

 

The carrying amounts for cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities approximate fair values due to the short maturity of these instruments, unless otherwise indicated. The inputs to the measurement of the fair value of long term debt are Level 3 inputs. The fair value measurements were made using a net present value approach; significant model inputs were expected future cash outflows and discount rates (which range from 1.5% to 2.0%). The following are estimates of the fair values for other financial instruments:

 

 

    March 31, 2016    December 31, 2015 
    Carrying    Fair    Carrying    Fair 
    amount    value    amount    value 
                     
Other receivables  $3,711   $3,711   $3,833   $3,833 
Long-term debt   211,274    226,958    201,199    216,788 

 

Page 9 of 12 

 

8. REDEEMABLE NON-CONTROLLING INTERESTS – The minority equity positions in the Company’s subsidiaries are referred to as redeemable non-controlling interests (“RNCI”). The RNCI are considered to be redeemable securities. Accordingly, the RNCI is recorded at the greater of (i) the redemption amount or (ii) the amount initially recorded as RNCI at the date of inception of the minority equity position. This amount is recorded in the “mezzanine” section of the balance sheet, outside of shareholders’ equity. Changes in the RNCI amount are recognized immediately as they occur. The following table provides a reconciliation of the beginning and ending RNCI amounts:

 

    2016 
      
Balance, January 1  $77,559 
RNCI share of earnings   808 
RNCI redemption increment   2,366 
Distributions paid to RNCI   (1,232)
Sale of interests to RNCI, net   246 
RNCI recognized on business acquisitions   433 
Other   36 
Balance, March 31  $80,216 

 

The Company has shareholders’ agreements in place at each of its non-wholly owned subsidiaries. These agreements allow the Company to “call” the non-controlling interest at a price determined with the use of a formula price, which is usually equal to a fixed multiple of average annual net earnings before extraordinary items, income taxes, interest, depreciation, and amortization. The agreements also have redemption features which allow the owners of the RNCI to “put” their equity to the Company at the same price subject to certain limitations. The formula price is referred to as the redemption amount and may be paid in cash or in Subordinate Voting Shares. The redemption amount as of March 31, 2016 was $78,686. The redemption amount is lower than that recorded on the balance sheet as the formula prices of certain RNCI are lower than the amount initially recorded at the inception of the minority equity position. If all put or call options were settled with Subordinate Voting Shares as at March 31, 2016, approximately 1,900,000 such shares would be issued; this would be accretive to net earnings per share.

 

Increases or decreases to the formula price of the underlying shares are recognized in the statement of earnings as the NCI redemption increment.

 

9. NET EARNINGS (LOSS) PER SHARE – Loss per share calculations cannot be anti-dilutive, therefore diluted shares are not used in the denominator when the numerator is in a loss position. The following table reconciles the basic and diluted shares outstanding:

 

    Three months ended 
(in thousands)   March 31
    2016    2015 
           
Basic shares   35,991    35,971 
Assumed exercise of Company stock options   377    392 
Diluted shares   36,368    36,363 

 

Page 10 of 12 

 

10. STOCK-BASED COMPENSATION

 

Company stock option plan

The Company has a stock option plan for certain directors, officers and key full-time employees of the Company and its subsidiaries, other than its Founder and Chairman. The stock option plan came into existence on June 1, 2015 upon completion of the spin-off. Options are granted at the market price for the underlying shares on the date of grant. Each option vests over a four-year term, expires five years from the date granted and allows for the purchase of one Subordinate Voting Share. All Subordinate Voting Shares issued are new shares. As at March 31, 2016, there were 248,750 options available for future grants.

 

Grants under the Company’s stock option plan are equity-classified awards. There were 323,500 stock options granted during the three months ended March 31, 2016 (2015 - nil). Stock option activity for the three months ended March 31, 2016 was as follows:

 

 

              Weighted average      
         Weighted    remaining      
    Number of    average    contractual life    Aggregate 
    options    exercise price    (years)    intrinsic value 
                     
Shares issuable under options -                    
Beginning of period   1,211,250   $18.51           
Granted   323,500    35.96           
Exercised   (60,000)   12.78           
Shares issuable under options -                    
End of period   1,474,750   $22.57    3.19   $27,087 
Options exercisable - End of period   477,000   $16.71    2.12   $11,559 

 

The amount of compensation expense recorded in the statement of earnings for the three months ended March 31, 2016 was $970 (2015 - $669). As of March 31, 2016, there was $4,443 of unrecognized compensation cost related to non-vested awards which is expected to be recognized over the next 5 years. During the three month period ended March 31, 2016, the fair value of options vested was $5,235 (2015 - $2,942).

 

11. CONTINGENCIES – In the normal course of operations, the Company is subject to routine claims and litigation incidental to its business. Litigation currently pending or threatened against the Company includes disputes with former employees and commercial liability claims related to services provided by the Company. The Company believes resolution of such proceedings, combined with amounts set aside, will not have a material impact on the Company’s financial condition or the results of operations.

 

 

 

 

 

Page 11 of 12 

 

12. SEGMENTED INFORMATION – The Company has two reportable operating segments. The segments are grouped with reference to the nature of services provided and the types of clients that use those services. The Company assesses each segment’s performance based on operating earnings or operating earnings before depreciation and amortization. FirstService Residential provides property management and related property services to residential communities in North America. FirstService Brands provides franchised and Company-owned property services to customers in North America. Corporate includes the costs of operating the Company’s corporate head office.

 

 

OPERATING SEGMENTS                    
                     
    FirstService    FirstService           
    Residential    Brands    Corporate    Consolidated 
                     
Three months ended March 31                    
                     
2016                    
Revenues  $249,806   $57,780   $-   $307,586 
Depreciation and amortization   5,278    2,102    34    7,414 
Operating earnings (loss)   6,357    1,391    (3,487)   4,261 
                     
2015                    
Revenues  $225,802   $46,387   $-   $272,189 
Depreciation and amortization   5,178    1,796    24    6,998 
Operating earnings (loss)   3,977    (471)   (2,099)   1,407 

 

GEOGRAPHIC INFORMATION               
                
                
    United States    Canada    Consolidated 
                
Three months ended March 31               
                
2016               
Revenues  $288,532   $19,054   $307,586 
Total long-lived assets   328,926    39,980    368,906 
                
2015               
Revenues  $253,954   $18,235   $272,189 
Total long-lived assets   314,605    40,417    355,022 

 

13. SUBSEQUENT EVENTS – On April 6, 2016, the Company acquired a controlling interest in Century Fire Protection (“Century”), a full-service fire protection firm headquartered in Atlanta, Georgia. Revenues for Century were approximately $93,000 for the fiscal year ended December 31, 2015.

Page 12 of 12 

 

FIRSTSERVICE CORPORATION

 

MANAGEMENT’S DISCUSSION AND ANALYSIS

FOR THE three MONTH PERIOD ENDED March 31, 2016

(in US dollars)

May 5, 2016

 

The following Management’s Discussion and Analysis (“MD&A”) should be read together with the unaudited interim consolidated financial statements of FirstService Corporation (the “Company” or “FirstService”) for the three month period ended March 31, 2016 and the Company’s audited consolidated financial statements, and MD&A, for the year ended December 31, 2015. The interim consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). All financial information herein is presented in United States dollars.

 

The Company has prepared this MD&A with reference to National Instrument 51-102 – Continuous Disclosure Obligations of the Canadian Securities Administrators (the "CSA"). Under the U.S./Canada Multijurisdictional Disclosure System, the Company is permitted to prepare this MD&A in accordance with the disclosure requirements of Canada, which requirements are different from those of the United States. This MD&A provides information for the three month period ended March 31, 2016 and up to and including May 5, 2016.

 

Additional information about the Company, including the Company’s Annual Information Form, which is included in FirstService’s Annual Report on Form 40-F, can be found on SEDAR at www.sedar.com and on the US Securities and Exchange Commission website at www.sec.gov.

 

 

Consolidated review

 

Our operating results for the seasonally slow first quarter were strong. Consolidated revenue growth was 13% relative to the same quarter in the prior year, and together with operating margin expansion, resulted in significant year-over-year gains in Adjusted EBITDA, operating earnings, and adjusted earnings per share.

 

During the first quarter of 2016, we completed four business acquisitions, including three in our FirstService Residential segment and one in our FirstService Brands segment. During the past year, we also completed several other acquisitions in both divisions, which provided additional revenue growth for the first quarter of 2016. These acquisitions, which are in the process of being integrated into our operations, increase the scale of our market positions, extend our geographic footprints, or expand the service offerings in our respective businesses.

 

Results of operations - three months ended March 31, 2016

 

Revenues for our first quarter were $307.6 million, 13% higher than the comparable prior year quarter (14% measured in local currencies). On an organic basis, revenues were up 8%, while recent acquisitions contributed 5% to revenue growth.

 

Adjusted EBITDA (see “Reconciliation of non-GAAP measures” below) for the first quarter was $12.7 million versus $9.3 million reported in the prior year quarter. Our Adjusted EBITDA margin was 4.1% of revenues versus 3.4% of revenues in the prior year quarter, primarily as a result of operating efficiencies and leverage in both our FirstService Residential and FirstService Brands segments. Consolidated operating earnings for the quarter were $4.3 million, versus $1.4 million in the prior year period.

 

Depreciation and amortization expense totalled $7.4 million for the quarter relative to $7.0 million for the prior year quarter.

 

Net interest expense was $2.0 million versus $1.9 million recorded in the prior year quarter.

 

The consolidated income tax rate for the quarter was 36% compared to 35% in the prior year quarter, relative to the statutory rate of 27% in both periods. The current quarter’s tax rate was affected by the geographic mix of earnings. The effective tax rate for the full year is expected to be approximately 35%.

 

 

Net earnings for the quarter were $1.5 million, versus a net loss of $0.4 million in the prior year quarter, and reflect the growth and improved profitability in both the FirstService Residential and FirstService Brands segments.

 

The non-controlling interest (“NCI”) share of earnings was $0.8 million for the first quarter, relative to $1.1 million in the prior year period, with the change being attributable to profitability mix in certain non-wholly owned operations in the current quarter. The NCI redemption increment for the first quarter of 2016 was $2.4 million, and was attributable to increases in earnings, and corresponding valuations, of subsidiaries.

 

The FirstService Residential segment reported revenues of $249.8 million for the first quarter, up 11% versus the prior year quarter. Excluding the impact of recently completed acquisitions, revenues were up 7%. Organic revenue growth resulted primarily from property management contract wins. Adjusted EBITDA was $11.7 million relative to $9.3 million in the prior year quarter. Margin expansion in the current period resulted from the continued realization of operating efficiencies.

 

Revenues from FirstService Brands in the seasonally slow first quarter were $57.8 million, up 25% relative to the prior year period. Organic growth was 12% (13% in local currency terms) as a result of strong system-wide sales and revenue growth at several of our service lines, which benefited from a buoyant U.S. home improvement market. Adjusted EBITDA for the quarter was $3.2 million, relative to $1.3 million in the prior year period. The improved profitability and margin increase for the first quarter reflected operating leverage from the growth in our franchised and company-owned operations.

 

Corporate costs were $2.2 million for the quarter, up from $1.3 million in the prior year period. The current quarter reflected incremental public company and compensation costs.

 

 

 

 

 

 

 

Page 2 of 9

 

Summary of quarterly results

(in thousands of US dollars, except per share amounts) (unaudited)

 

 

Quarter   Q1    Q2    Q3    Q4 
                     
YEAR ENDING DECEMBER 31, 2016                    
Revenues  $307,586                
Operating earnings   4,261                
Net earnings (loss) per share:                    
Basic   (0.05)               
Diluted   (0.05)               
                     
YEAR ENDED DECEMBER 31, 2015                    
Revenues  $272,189   $326,251   $349,525   $316,112 
Operating earnings   1,407    23,936    31,417    13,987 
Net earnings (loss) per share:                    
Basic   (0.09)   0.21    0.39    0.09 
Diluted   (0.09)   0.20    0.39    0.09 
                     
YEAR ENDED DECEMBER 31, 2014                    
Revenues  $245,594   $292,205   $312,029   $282,174 
Operating earnings   1,627    19,118    20,004    4,872 
Net earnings (loss) per share:                    
Basic   (0.06)   0.28    0.24    (0.10)
Diluted   (0.06)   0.28    0.24    (0.10)
                     
OTHER DATA                    
Adjusted EBITDA - 2016  $12,716                
Adjusted EBITDA - 2015   9,321   $32,312   $39,077   $22,328 
Adjusted EBITDA - 2014   7,934    25,362    28,310    13,391 
Adjusted EPS - 2016   0.08                
Adjusted EPS - 2015   0.02    0.40    0.50    0.28 
Adjusted EPS - 2014   0.02    0.29    0.39    0.13 

 

Seasonality and quarterly fluctuations

 

Certain segments of the operations of FirstService are subject to seasonal variations. The seasonality of the service lines results in variations in quarterly revenues and operating margins. Variations can also be caused by acquisitions or dispositions, which alter the combined service mix.

 

The FirstService Residential segment generates peak revenues and earnings in the third quarter, as seasonal ancillary swimming pool management revenues are earned.

 

The FirstService Brands segment includes outdoor painting and franchise operations, which generate the majority of their revenues during the second and third quarters.

 

Page 3 of 9

 

Reconciliation of non-GAAP measures

 

In this MD&A, we make reference to “adjusted EBITDA” and “adjusted EPS”, which are financial measures that are not calculated in accordance with GAAP.

 

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 Company’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 Company’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 Company’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 (loss) to adjusted EBITDA appears below.

 

    Three months ended 
(in thousands of US dollars)   March 31 
    2016    2015 
           
Net earnings (loss)  $1,517   $(434)
Income tax   850    (229)
Other (income) expense   (75)   202 
Interest expense, net   1,969    1,868 
Operating earnings   4,261    1,407 
Depreciation and amortization   7,414    6,998 
Acquisition-related items   71    247 
Stock-based compensation expense   970    669 
Adjusted EBITDA  $12,716   $9,321 

 

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 Company’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.

 

Page 4 of 9

 

    Three months ended 
(in thousands of US dollars)   March 31 
    2016    2015 
           
Net earnings (loss)  $1,517   $(434)
Non-controlling interest share of earnings   (808)   (1,119)
Acquisition-related items   71    247 
Amortization of intangible assets   2,392    2,550 
Stock-based compensation expense   970    669 
Income tax on adjustments   (1,296)   (1,255)
Non-controlling interest on adjustments   (33)   (44)
Adjusted net earnings  $2,813   $614 

 

    Three months ended 
(in US dollars)   March 31 
    2016    2015 
           
Diluted net earnings (loss) per share  $(0.05)  $(0.09)
Non-controlling interest redemption increment   0.07    0.05 
Acquisition-related items   -    0.01 
Amortization of intangible assets, net of tax   0.04    0.04 
Stock-based compensation expense, net of tax   0.02    0.01 
Adjusted EPS  $0.08   $0.02 

 

We believe that the presentation of adjusted EBITDA and adjusted EPS, which are non-GAAP financial measures, provides important supplemental information to management and investors regarding financial and business trends relating to the Company’s financial condition and results of operations. We use these non-GAAP financial measures when evaluating operating performance because we believe that the inclusion or exclusion of the items described above, for which the amounts are non-cash or non-recurring in nature, provides a supplemental measure of our operating results that facilitates comparability of our operating performance from period to period, against our business model objectives, and against other companies in our industry. We have chosen to provide this information to investors so they can analyze our operating results in the same way that management does and use this information in their assessment of our core business and the valuation of the Company. Adjusted EBITDA and adjusted EPS are not calculated in accordance with GAAP, and should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect all of the costs or benefits associated with the operations of our business as determined in accordance with GAAP. As a result, investors should not consider these measures in isolation or as a substitute for analysis of our results as reported under GAAP.

 

Liquidity and capital resources

 

The Company generated cash flow from operating activities of $1.8 during the three month period ended March 31, 2016, relative to $18.7 million in the prior year period. The variance in operating cash flow was primarily attributable to increased working capital usage in the first quarter of 2016 due to higher volume growth across our businesses and increased contribution from our faster-growing company-owned operations at FirstService Brands. In addition, in the prior year quarter, there was an improved collection of accounts receivable as part of resetting and maintaining greater efficiencies around our working capital usage. In the second, third and fourth quarters of 2016, we expect positive cash flow from operating activities. We believe that cash from operations and other existing resources will continue to be adequate to satisfy the ongoing working capital needs of the Company.

 

For the three months ended March 31, 2016, capital expenditures were $6.9 million. Based on our current operations, capital expenditures for the year ending December 31, 2016 are expected to be in the range of $25 to $30 million, including the impact of recent acquisitions.

 

In April 2016, we paid a quarterly dividend of $0.11 per share on the Subordinate Voting Shares and Multiple Voting Shares in respect of the quarter ended March 31, 2016.

Page 5 of 9

 

Net indebtedness as at March 31, 2016 was $174.2 million, versus $155.6 million at December 31, 2015. Net indebtedness is calculated as the current and non-current portion of long-term debt less cash and cash equivalents. The change in indebtedness resulted primarily from operating cash outflows, purchases of fixed assets, and business acquisitions. We are in compliance with the covenants within our financing agreements as at March 31, 2016 and, based on our outlook for the balance of the year, we expect to remain in compliance with these covenants. We had $137.6 million of available un-drawn credit as of March 31, 2016.

 

In relation to acquisitions completed during the past three years, we have outstanding contingent consideration totalling $2.7 million as at March 31, 2016 ($3.3 million as at December 31, 2015) assuming all contingencies are satisfied and payment is due in full. Such payments, if any, are due during the period extending to September 2017. The contingent consideration liability is recognized at fair value upon acquisition and is re-measured each quarter, unless it contains an element of compensation, in which case such element is treated as compensation expense over the contingency period. The contingent consideration is based on achieving specified earnings levels, and is paid or payable at the end of the contingency period. We estimate that, based on current operating results, approximately 85% of the contingent consideration outstanding as of March 31, 2016 will ultimately be paid. During the three months ended March 31, 2016, $1.2 million of contingent consideration was paid (2015 - $1.6 million).

 

The following table summarizes our contractual obligations as at March 31, 2016:

 

Contractual obligations   Payments due by period 
(in thousands of US dollars)        Less than              After 
    Total    1 year    1-3 years    4-5 years    5 years 
                          
Long-term debt  $210,086   $1,174   $848   $57,207   $150,857 
Interest on long-term debt   41,031    7,271    14,258    13,476    6,026 
Capital lease obligations   1,188    595    551    42    - 
Contingent acquisition consideration   2,697    1,836    861    -    - 
Operating leases   76,814    19,165    26,846    19,507    11,296 
                          
Total contractual obligations  $331,816   $30,041   $43,364   $90,232   $168,179 

 

At March 31, 2016, we had commercial commitments totaling $6.1 million comprised of letters of credit outstanding due to expire within one year. We are required to make semi-annual payments of interest on our senior notes at a weighted average interest rate of 3.8%.

 

Redeemable non-controlling interests

 

In most operations where managers, employees or brokers are also minority owners, the Company is party to shareholders’ agreements. These agreements allow us to “call” the minority position at a value determined with the use of a formula price, which is in most cases equal to a multiple of trailing two-year average earnings, less debt. Minority owners may also “put” their interest to the Company at the same price, with certain limitations including (i) the inability to “put” more than 50% of their holdings in any twelve-month period and (ii) the inability to “put” any holdings for at least one year after the date of our initial acquisition of the business or the date the minority shareholder acquired the stock, as the case may be. The total value of the minority shareholders’ interests (the “redemption amount”), as calculated in accordance with shareholders’ agreements, was as follows.

 

    March 31    December 31 
(in thousands of US dollars)   2016    2015 
           
FirstService Residential  $55,528   $53,548 
FirstService Brands   23,157    22,784 
   $78,685   $76,332 

 

Page 6 of 9

 

The amount recorded on our balance sheet under the caption “redeemable non-controlling interests” (“RNCI”) is the greater of: (i) the redemption amount (as above) or (ii) the amount initially recorded as RNCI at the date of inception of the minority equity position. As at March 31, 2016, the RNCI recorded on the balance sheet was $80.2 million. The purchase prices of the RNCI may be paid in cash or in Subordinate Voting Shares, at the option of FirstService. If all RNCI were redeemed in cash, the pro forma estimated reduction to GAAP diluted net earnings per share for the first quarter of 2016 would be $0.07 and the accretion to adjusted EPS would be $0.01.

 

Off-balance sheet arrangements

 

We do not have any material off-balance sheet arrangements other than those disclosed in notes 10 and 16 to the December 31, 2015 audited consolidated financial statements.

 

Critical accounting policies and estimates

 

The preparation of consolidated financial statements requires management to make estimates and assumptions with respect to the reported amounts of assets, liabilities, revenues and expenses and the disclosure of contingent assets and liabilities. These estimates and assumptions are based upon management’s historical experience and are believed by management to be reasonable under the circumstances. Such estimates and assumptions are evaluated on an ongoing basis and form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could differ significantly from these estimates. Our critical accounting policies and estimates have been reviewed and discussed with our Audit Committee. There have been no material changes to our critical accounting policies and estimates from those disclosed in the Company’s MD&A for the year ended December 31, 2015.

 

Recently issued accounting standards

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers. This ASU clarifies the principles for recognizing revenue and develops a common revenue standard for U.S. GAAP and International Financial Reporting Standards (“IFRS”) and is effective for the Company on January 1, 2018. We are currently assessing the impact of this ASU on our financial position and results of operations.

 

In November 2015, FASB issued ASU No. 2015-17, Balance Sheet Classification of Deferred Taxes. This ASU simplifies the presentation of all tax assets and liabilities by no longer requiring an allocation between current and non-current. All deferred tax assets and liabilities, along with any related valuation allowance are to be classified as non-current on the balance sheet. While this change conforms to US GAAP and reduces complexity in financial reporting, it may have a significant impact on working capital and the related ratios. The change will be effective on January 1, 2017. The Company is currently assessing the impact of this ASU on its financial position.

 

In February 2016, the FASB issued ASU No. 2016-02, Leases. This ASU affects all aspects of lease accounting and has a significant impact to lessees as it requires the recognition of a right-of use asset and a lease liability for virtually all leases including operating leases. In addition to balance sheet recognition, additional quantitative and qualitative disclosures will be required. The standard will be effective on January 1, 2019, at which time it must be adopted using a modified retrospective transition. The Company is currently assessing the impact of this ASU on its financial position and results of operations.

 

In March 2016, the FASB issued ASU No. 2016-09, Compensation – Stock Compensation: Improvements to Employee Share-Based Payment Accounting. This ASU simplifies how share-based payments are accounted for and presented. Income tax expense is expected to be impacted as entities are required to record all of the tax effects related to share-based payments at settlement through the income statement. This change in guidance removes the requirement to delay recognition of a windfall tax payment until it reduces taxes payable and instead records the benefit when it arises. The ASU also permits entities to make an accounting policy election for the impact of forfeitures by allowing them to be estimated, as required today, or recognized when they occur. The guidance will be effective on January 1, 2017 with either prospective or retrospective transition permitted. The Company is currently assessing the impact of this ASU on its financial position and results of operations.

 

 

Page 7 of 9

 

Financial instruments

 

We use financial instruments as part of our strategy to manage the risk associated with interest rates and currency exchange rates from time to time. We do not use financial instruments for trading or speculative purposes. As of the date of this MD&A, we have no such financial instruments in place.

 

Transactions with related parties

 

The Company has entered into office space rental arrangements and property management contracts with senior managers of certain subsidiaries. These senior managers are usually also minority shareholders of the subsidiaries. The business purpose of the transactions is to rent office space for the Company and to generate property management revenues for the Company. The recorded amount of the rent expense for the three months ended March 31, 2016 was $0.1 million (2015 - $0.3 million).

 

As at March 31, 2016, the Company had $2.3 million of loans receivable from minority shareholders (December 31, 2015 - $2.3 million). The business purpose of the loans receivable is to finance the sale of non-controlling interests in subsidiaries to senior managers. The loan amounts are measured based on the formula price of the underlying non-controlling interests, and interest rates are determined based on the Company’s cost of borrowing plus a spread. The loans generally have terms of 5 to 10 years, but are open for repayment without penalty at any time.

 

In conjunction with the spin-off transaction on June 1, 2015, the Company entered into transition services agreement with Colliers which sets out the terms under which certain administrative services, rent and other expenses will be allocated. During the quarter, the Company paid $0.1 million in rent to Colliers.

 

Outstanding share data

 

The authorized capital of the Company consists of an unlimited number of preference shares, issuable in series, an unlimited number of Subordinate Voting Shares and an unlimited number of Multiple Voting Shares. The holders of Subordinate Voting Shares are entitled to one vote in respect of each Subordinate Voting Share held at all meetings of the shareholders of the Company. The holders of Multiple Voting Shares are entitled to twenty votes in respect of each Multiple Voting Share held at all meetings of the shareholders of the Company. Each Multiple Voting Share is convertible into one Subordinate Voting Share at any time at the election of the holders thereof.

 

As of the date of this MD&A, the Company has outstanding 34,673,317 Subordinate Voting Shares and 1,325,694 Multiple Voting Shares. In addition, as at the date hereof 1,474,750 Subordinate Voting Shares are issuable upon exercise of options granted under the Company’s stock option plan.

 

On April 14, 2016, the Company’s shareholders approved an amendment to the Company’s stock option plan to increase the maximum number of Subordinate Voting Shares reserved for issuance pursuant to the exercise of stock options granted thereunder by 850,000.

 

Canadian tax treatment of dividends

 

For the purposes of the enhanced dividend tax credit rules contained in the Income Tax Act (Canada) and any corresponding provincial and territorial tax legislation, all dividends (and deemed dividends) paid by us to Canadian residents on our Subordinate Voting Shares and Multiple Voting Shares are designated as “eligible dividends”. Unless stated otherwise, all dividends (and deemed dividends) paid by us hereafter are designated as “eligible dividends” for the purposes of such rules.

 

Changes in internal controls over financial reporting

 

There have been no changes in our internal controls over financial reporting during the three month period ended March 31, 2016 that have materially affected or are reasonably likely to materially affect our internal controls over financial reporting.

 

Page 8 of 9

 

Forward-looking statements

 

This MD&A contains forward-looking statements with respect to expected financial performance, strategy and business conditions. The words “believe,” “anticipate,” “estimate,” “plan,” “expect,” “intend,” “may,” “project,” “will,” “would,” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These statements reflect management's current beliefs with respect to future events and are based on information currently available to management. Forward-looking statements involve significant known and unknown risk and uncertainties. Many factors could cause our actual results, performance or achievements to be materially different from any future results, performance or achievements that may be expressed or implied by such forward-looking statements. Factors which may cause such differences include, but are not limited to those set out below and those set out in detail in the “Risk Factors” section of the Company’s Annual Information Form, which is included in the Company’s Annual Report on Form 40-F:

 

·Economic conditions, especially as they relate to commercial and consumer credit conditions and consumer spending.
·Commercial real estate property values, vacancy rates and general conditions of financial liquidity for real estate transactions.
·Residential real estate property values, resale rates and general conditions of financial liquidity for real estate transactions.
·Extreme weather conditions impacting demand for our services or our ability to perform those services.
·Competition in the markets served by the Company.
·Labour shortages or increases in wage and benefit costs.
·The effects of changes in interest rates on our cost of borrowing.
·Unexpected increases in operating costs, such as insurance, workers’ compensation, health care and fuel prices.
·Changes in the frequency or severity of insurance incidents relative to our historical experience.
·The effects of changes in foreign exchange rates in relation to the US dollar on the Company’s Canadian dollar denominated revenues and expenses.
·Our ability to make acquisitions at reasonable prices and successfully integrate acquired operations.
·Political conditions, including any outbreak or escalation of terrorism or hostilities and the impact thereof on our business.
·Changes in government policies at the federal, state/provincial or local level that may adversely impact our businesses.

 

We caution that the foregoing list is not exhaustive of all possible factors, as other factors could adversely affect our results, performance or achievements. The reader is cautioned against undue reliance on these forward-looking statements. Although we believe that the assumptions underlying our forward-looking statements are reasonable, any of the assumptions could prove inaccurate and, therefore, there can be no assurance that the results contemplated in such forward-looking statements will be realized. The inclusion of such forward-looking statements should not be regarded as a representation by the Company or any other person that the future events, plans or expectations contemplated by the Company will be achieved. We note that past performance in operations and share price are not necessarily predictive of future performance. We disclaim any intention and assume no obligation to update or revise any forward-looking statement even if new information becomes available, as a result of future events or for any other reason.

 

 

Additional information

 

Additional information regarding the Company, including our Annual Information Form, is available on SEDAR at www.sedar.com.

 

 

Page 9 of 9