Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      APi Group Reports Third Quarter and Nine Month 2019 Financial Results

      Net revenue increase of 12.2% to $3.0 billion year to date

      Organic net revenue growth of 9.3% year to date

      Confirms estimated full-year revenue and adjusted EBITDA guidance


      News provided by

      APi Group Corporation

      Nov 20, 2019, 07:30 ET

      Share this article

      Share this article


      NEW BRIGHTON, Minn., Nov. 20, 2019 /PRNewswire/ -- APi Group Corporation (OTC:JJAQF; LSE:JTWO) ("APi" or the "Company"), today reported financial results of APi Group, Inc. for the three and nine month periods ended September 30, 2019.

      Third Quarter 2019 Highlights:

      • Organic net revenue grew 10.3% or $104 million
      • Net revenue for the quarter grew 10.3% or $104 million to $1.1 billion, compared to $1.0 billion in the prior year period
      • Gross margin was 21.0%, compared to 21.6% for the same period in 2018
      • Adjusted EBITDA of $119 million or 10.7%, a $7.9 million increase over prior year
      • Reported net income of $14.3 million, a $56.6 million decline from prior year net income of $70.9 million, which was largely impacted by transaction related and non-recurring expenses;
      • Pro forma adjusted net income of $66.9 million, representing a $0.8 million increase over prior year and pro forma adjusted EPS of $0.38, which is consistent with prior year

      Nine Months 2019 Highlights:

      • Organic net revenue grew 9.3% or $230 million
      • Net revenue for the nine months ended September 30, 2019 grew 12.2% or $330 million to $3.0 billion, compared to $2.7 billion in the prior year period with segment growth of 8.2% in Safety Solutions, 10.7% in Specialty Services and 25.3% in Industrial Solutions
      • Gross margin was 20.1%, compared to 20.7% for the same period in 2018
      • Adjusted EBITDA of $273 million or 9.0%, a $30.1 million increase over prior year
      • Reported net income of $76.2 million, a $41.5 million decline from prior year net income of $118 million, which was largely impacted by transaction related and non-recurring expenses;
      • Pro forma adjusted net income of $136 million, representing a $18.8 million increase over prior year and pro forma adjusted EPS of $0.78, an $0.11 increase over prior year

      Russ Becker, APi Group's President and Chief Executive Officer said, "We are pleased to report strong financial results within our core operating segments. Through the first nine months of 2019, we have realized the strength of our operating model and diversified end markets, with particularly positive results in our Safety Solutions and Specialty Services segments. We achieved $3.0 billion year to date in net revenue and adjusted EBITDA margins of 9.0%, excluding non-recurring and transaction related items."

      "I am immensely proud of the leadership displayed throughout our organization during this transition period and the financial results we have achieved. We continue to see on-going growth opportunities and supportive macro trends within the industries and core end markets we serve. We look to leverage our scale and operational expertise to capitalize on these opportunities for the balance of the year and as we move into 2020."

      APi Co-Chairman James E. Lillie added, "We are excited about the future for APi. The results for the third quarter as well as the year to date results reinforce our view of the potential for the Company. With the investments we are making coupled with leveraging our scale, we expect to improve margins and improve cash generation as we focus on growing the company organically and through opportunistic M&A, we expect this growth to continue while maintaining a conservative balance sheet. We look forward to finishing the year in line with the guidance we have provided while focusing on building a solid plan for 2020."

      2019 Guidance

      The Company continues to expect full year 2019 revenue of approximately $4.0 billion and adjusted EBITDA of approximately $400 million.

      Recent Developments

      As previously announced, the Company is in the process of listing its ordinary shares on the New York Stock Exchange under the symbol APG and changing its jurisdiction of incorporation to Delaware, which is expected to occur late in the first quarter of 2020. The Company's ordinary shares continue to be traded on the OTC market in the U.S. under the symbol JJAQF. The Company expects its initial registration statement on to be filed with the SEC later this quarter.

      In the next few days, the Company expects to complete a process that would result in certain trades of our ordinary shares on the over-the-counter market in the U.S. being eligible for settlement through the DTC. 

      Conference Call

      APi Group will host a webcast/dial-in conference call to discuss its financial results at 8:30 a.m. (Eastern Time) on Wednesday, November 20, 2019. Participants on the call will include Russ Becker, President and Chief Executive Officer; Tom Lydon, Chief Financial Officer; James E. Lillie and Martin E. Franklin, Co-Chairmen.

      To listen to the call by telephone, please dial 866-342-8591 or 203-518-9713 and provide Conference ID APi3Q19. You may also attend and view the presentation (live or by replay) via webcast by accessing the following URL:

      https://event.on24.com/wcc/r/2138554-1/3AA981295773D9AB516969F169B9A50A 

      A replay of the call will be available shortly after completion of the live call on the webcast or by telephone, 800-839-4018 or 402-220-2985.

      About APi

      APi Group Corporation is a market leading provider of commercial life safety solutions and industrial specialty services. The Company is a top-5 specialty services contractor in the U.S. with a diversified, blue chip customer and supplier base, a robust service offering, and a track record of successful acquisitions. The Company operates three segments in over 200 locations primarily in the U.S., with its international operations in Canada and the UK. More information can be found at https://www.apigroupinc.com/.

      Investor Relations Inquiries:

      email: [email protected]

      Media Contacts:

      Liz Cohen
      Kekst CNC
      +1 212-521-4845
      [email protected]

      Special Note Regarding Consolidated Financial Statements and Supplementary Information

      The attached Condensed Consolidated Financial Statements and Supplementary Information for APi Group, Inc. and its subsidiaries have been prepared based on the U.S. accounting principles and standards ("U.S. GAAP") applicable to private companies (the "Historical Financial Statements"). APi Group, Inc. was acquired by the Company on October 1, 2019. In connection with the anticipated registration statement to be filed by the Company pursuant to the Securities Act of 1933, as amended (the "Securities Act") the Historical Financial Statements of APi Group Inc. will be revised to comply with U.S. GAAP applicable to public companies (the "Public Company Financial Statements"). In preparing the Public Company Financial Statements, the Company will need to apply certain accounting standards under U.S. GAAP applicable to public companies that were not applicable to these historical financial statements. As a result, the Public Company Financial Statements, which were not available as of this announcement, may differ materially from the Historical Financial Statements. The actual type and amount of the impact of the conversion on APi Group, Inc.'s consolidated balance sheets and statements of operations and cash flows are not yet known.

      Based on information available as of the Announcement Date, the expected differences are as follows:

      (i)  We expect the application of ASC 606 (related to revenue recognition) to be adopted as of January 1, 2018, using the modified-retrospective method of adoption, will decrease revenues and gross profit by less than 1%. The net difference on the income statement will also increase current assets. As of January 1, 2018, a cumulative effective adjustment will be recorded which is expected to increase current assets for the treatment of capitalized fulfillment costs. This adjustment will be offset with a corresponding adjustment to opening retained earnings.

      (ii)  The application of ASC 842 (related to leases) prospectively as of January 1, 2019 is expected to result in an increase in fixed assets related to "right of use assets" of between $105 and $115 million and a corresponding lease liability. The effect on 2019 earnings, based upon 2018 data, is expected to be minimal.

      (iii)  We have historically accounted for business combinations and goodwill in accordance with U.S. GAAP applicable to private companies. In the Public Company Financial Statements, goodwill will be restated to a) separately classify certain identifiable intangible asset amounts such as customer relationship, b) reverse the effects of amortizing goodwill, and c) adjust for any impairment charges not previously recorded under U.S. GAAP application to private companies.

      Forward-Looking Statements and Disclaimers

      This announcement does not constitute or form part of any offer or invitation to purchase, otherwise acquire, issue, subscribe for, sell or otherwise dispose of any securities, nor any solicitation of any offer to purchase, otherwise acquire, issue, subscribe for, sell, or otherwise dispose of any securities.

      The release, publication or distribution of this announcement in certain jurisdictions may be restricted by law and therefore persons in such jurisdictions into which this announcement is released, published or distributed should inform themselves about and observe such restrictions.

      Certain statements in this announcement are forward-looking statements which are based on the Company's expectations, intentions and projections regarding the Company's future performance, anticipated events or trends and other matters that are not historical facts, including expectations regarding: (i) the ability of the Company to meet the eligibility criteria and effect a registration under the Securities Act of its securities, a listing of its securities on the New York Stock Exchange and the timing for such registration and listing, and until such time, the ability to make its ordinary shares eligible for settlement through the DTCC; (ii) continued trading of the Company's ordinary shares on the OTC market; (iii) the future operating and financial performance of the Company, including the Company's guidance for full year 2019; (iv) the trends in the industries and end markets in which the Company operates and the Company's ability to capitalize on those trends; (v) the impact to the Historical Financial Statements as a result of applying accounting standards applicable to public companies and the differences between the Historical Financial Statements and the Public Company Financial Statements;  and (v) the ability of the Company to capitalize on growth and expansion opportunities, generate cash flows, drive long-term shareholder value, achieve estimates of organic growth, successfully complete strategic acquisitions and delever. These statements are not guarantees of future performance and are subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements, including: (i) economic conditions, competition and other risks that may affect the Company's future performance; (ii) the risk that securities markets will react negatively to the acquisition of APi Group, Inc. or other actions by the Company following the acquisition; (iii) the risk that the acquisition disrupts current plans and operations as a result of the consummation of the transaction; (iv) the ability to recognize the anticipated benefits of the acquisition and of the Company to take advantage of strategic opportunities; (v) the limited liquidity and trading of the Company's securities; (vi) changes in applicable laws or regulations; (vii) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; and (viii) other risks and uncertainties. Given these risks and uncertainties, prospective investors are cautioned not to place undue reliance on forward-looking statements. Forward-looking statements speak only as of the date of such statements and, except as required by applicable law, the Company does not undertake any obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. Nothing in this announcement constitutes or should be construed as constituting a profit forecast. This announcement contains inside information as defined in article 7 of the Market Abuse Regulation (EU) No 596/2014.

      Non-GAAP Financial Measures

      In this press release, the Company presents adjusted EBITDA and adjusted EBITDA margin, pro forma adjusted EBIT, profit before tax net income and EPS and organic revenue growth, which are non-U.S. GAAP financial measures. The Company believes these non-U.S. GAAP financial measures provide meaningful information and help investors understand the Company's financial results and assess its prospects for future performance. While the Company believes these non-U.S. GAAP measures are useful in evaluating the Company's performance, this information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with U.S. GAAP.  Additionally, these non-U.S. GAAP financial measures may differ from similar measures presented by other companies.  The Company uses these non-U.S. GAAP financial measures to evaluate its performance, both internally and as compared with its peers, because it excludes certain items that may not be indicative of the Company's core operating results for its reportable segments, as well as items that can vary widely across different industries or among companies within the same industry, and for noncash stock-based compensation expense, can also be subject to volatility from changes in the market price per share of the Company's common stock or variations in the value of shares granted. The Company presents non-U.S. GAAP financial measures on a pro forma basis, including pro forma adjusted EBIT, pro forma adjusted net income, and pro forma adjusted EPS, to illustrate the impact of the APi Group, Inc. acquisition. Specifically, the pro forma financial metrics reflect the debt facilities incurred by the Company in connection with the acquisition had they been incurred at the beginning of the periods presented, adjust for the long-term tax benefit from the acquisition and factor in the capitalization of the Company post-acquisition. The Company believes that these pro forma measures provide a more complete picture of our results after factoring in the Company's current debt and capitalization structure. The Company uses organic revenue growth, which excludes revenue from companies acquired during the periods presented, to assess its performance without the impact of acquisitions in order to provide a useful period-to-period comparison. The Company believes that organic revenue growth is useful to investors to help understand the Company's growth in revenues not attributable to acquired businesses.  A reconciliation of these Non-U.S. GAAP financial measures is included later in this press release.

      APi Group, Inc.

      Condensed Consolidated Statements of Operations

      (In thousands) (Unaudited)



      For the three months ended
      September 30,


      For the nine months ended
      September 30,


      2019


      2018


      2019


      2018

      Net revenues

      $   1,113,470


      $   1,009,586


      $   3,025,784


      $   2,696,185

      Cost of sales

      879,424


      791,916


      2,418,793


      2,137,212

      Gross profit

      234,046


      217,670


      606,991


      558,973

      Selling, general and administrative expenses

      215,810


      127,027


      479,423


      378,102

      Amortization and earnout expense, net

      2,733


      16,915


      37,448


      54,297

      Income from operations

      15,503


      73,728


      90,120


      126,574

      Interest expense, net

      6,388


      5,499


      19,161


      14,490

      Other income, net

      (7,164)


      (3,960)


      (10,505)


      (9,963)

      Income before income taxes

      16,279


      72,189


      81,464


      122,047

      Foreign and state income taxes

      1,926


      1,248


      4,962


      4,073

      Net income, including noncontrolling interests

      14,353


      70,941


      76,502


      117,974

      Less: net income attributable to noncontrolling interests

      91


      81


      269


      252

      Net income attributable to the Company

      $        14,262


      $        70,860


      $        76,233


      $      117,722

      APi Group, Inc.

      Consolidated Balance Sheets

      (In thousands) (Unaudited)



      September 30,
      2019


      December 31,
      2018

      Assets




      Current assets:




      Cash and cash equivalents

      $      133,610


      $        54,093

      Accounts receivable

      772,616


      764,995

      Inventories

      60,325


      56,159

      Costs and estimated earnings in excess of billings on uncompleted contracts

      299,724


      241,552

      Other current assets

      26,835


      17,993

      Total current assets

      1,293,110


      1,134,792

      Noncurrent assets:




      Related-party notes receivable and investments

      13,024


      12,292

      Other assets

      34,140


      34,555

      Intangibles, net

      51,343


      58,221

      Goodwill, net

      381,542


      421,255

      Property and equipment, net

      331,123


      327,780

      Total assets

      2,104,282


      1,988,895

      Liabilities and Stockholders' Equity




      Current liabilities:




      Accounts payable

      $      190,404


      $      173,678

      Current related-party liabilities

      -


      49,077

      Accrued liabilities and income taxes payable

      379,700


      284,865

      Billings in excess of costs and estimated earnings on uncompleted contracts

      184,113


      193,488

      Current maturities of long-term debt

      20,205


      33,985

      Revolving line of credit

      342,000


      261,117

      Total current liabilities

      1,116,422


      996,210

      Long-term debt, less current maturities

      301,592


      304,975

      Noncurrent related-party liabilities

      70,587


      54,161

      Other noncurrent liabilities

      18,533


      56,850

      Total liabilities

      1,507,134


      1,412,196

      Total stockholders' equity

      597,004


      575,513

      Non-controlling interests

      144


      1,186

      Total equity

      597,148


      576,699

      Total liabilities and equity

      $   2,104,282


      $   1,988,895

      APi Group, Inc.

      Condensed Consolidated Statements of Cash Flows

      (In thousands) (Unaudited)



      For the nine months ended
      September 30,


      2019


      2018

      Cash flows from operating activities:




      Net income, including noncontrolling interests

      $        76,502


      $      117,974

      Adjustments to reconcile net income to net cash provided by operating activities:



      Depreciation and amortization

      103,217


      90,730

      Gain on sale of property and equipment

      (1,289)


      (2,046)

      Stock compensation expense

      37,500


      750

      Changes in operating assets and liabilities, net of effects of business acquisitions

      (82,385)


      (182,708)

      Net cash provided by operating activities

      133,545


      24,700

      Cash flows from investing activities:




      Acquisitions, net of cash acquired

      (5,096)


      (235,579)

      Purchases of property and equipment

      (56,114)


      (50,777)

      Proceeds from sales of property and equipment

      7,031


      2,046

      Advances on notes receivable

      (4,610)


      (10,051)

      Payments received on notes receivable

      5,969


      5,456

      Change in investments

      (2,366)


      543

      Net cash used in investing activities

      (55,186)


      (288,362)

      Cash flows from financing activities:




      Receipts on long-term borrowings and revolving line of credit

      1,010,165


      1,569,898

      Payments on long-term borrowings and revolving line of credit

      (945,914)


      (1,230,213)

      Earnout expenses paid

      (16,164)


      (20,634)

      Distributions to shareholders

      (46,983)


      (51,972)

      Net cash provided by financing activities

      1,104


      267,079

      Effect of foreign currency exchange rate change on cash and cash equivalents

      54


      (3,448)

      Net increase (decrease) in cash and cash equivalents

      79,517


      (31)

      Cash and cash equivalents at beginning of year

      54,093


      41,466

      Cash and cash equivalents at end of period

      $      133,610


      $        41,435

      APi Group, Inc.

      Segment Financial Report

      (In thousands) (Unaudited)



      For the nine months ended
      September 30,


      2019


      2018





      Safety Solutions

      $   1,320,761


      $   1,220,711

      Specialty Services

      1,093,703


      987,734

      Industrial Solutions

      611,320


      487,740

      Total net revenues

      $   3,025,784


      $   2,696,185





      Safety Solutions

      $      147,846


      $      122,840

      Specialty Services

      67,052


      53,395

      Industrial Solutions

      (1,634)


      3,878

      Corporate

      (123,145)


      (53,539)

      Total operating income

      $        90,119


      $      126,574





      Safety Solutions

      $      168,552


      $      144,842

      Specialty Services

      115,941


      104,543

      Industrial Solutions

      26,484


      28,874

      Corporate

      (37,717)


      (35,082)

      Total adjusted EBITDA

      $      273,260


      $      243,177

      APi Group, Inc.

      Reconciliations of GAAP to Non-GAAP Financial Measures

      (In thousands) (Unaudited)



      For the three months ended
      September 30,


      For the nine months ended
      September 30,

      Adjusted EBITDA

      2019


      2018


      2019


      2018









      Reported net income

      $        14,262


      $        70,860


      $        76,233


      $      117,722

      Adjustments to reconcile to net income (loss)








      Interest expense, net

      6,388


      5,499


      19,161


      14,490

      Foreign & state income taxes

      1,926


      1,248


      4,962


      4,073

      Depreciation and amortization

      35,675


      30,241


      103,217


      90,730

      Earnout expense (income), net (a)

      (14,420)


      409


      (13,864)


      1,340

      Non-recurring expenses (b)

      19,308


      -


      22,226


      -

      Non-recurring expenses related to prior ownership (c)

      45,339


      1,824


      50,514


      13,022

      Transaction related expenses

      10,811


      1,313


      10,811


      1,800

      Adjusted EBITDA

      $      119,289


      $      111,394


      $      273,260


      $      243,177

      Notes:

      (a)

      Reflects contingent consideration based on financial performance of acquired businesses.

      (b) 

      Non-recurring expenses unrelated to the acquisition including primarily items for which the Seller has indemnified the Company.

      (c) 

      Includes non-recurring costs and expenses related to completing the acquisition.

      Pro forma adjusted net income and EPS

      For the three months ended
      September 30,


      For the nine months ended
      September 30,


      2019


      2018


      2019


      2018

      Adjusted EBITDA

      $      119,289


      $      111,394


      $      273,260


      $      243,177

      Depreciation (a)

      18,695


      11,815


      56,114


      50,777

      Pro forma adjusted EBIT

      100,594


      99,579


      217,146


      192,400

      Pro forma interest expense (b)

      13,672


      13,744


      41,052


      40,751

      Pro forma adjusted profit before tax

      86,922


      85,835


      176,094


      151,649

      Tax (c)

      19,992


      19,742


      40,502


      34,879

      Pro forma adjusted net income

      66,930


      66,093


      135,592


      116,770

      Pro forma shares outstanding (d)

      173,902


      173,902


      173,902


      173,902

      Pro forma adjusted EPS

      $            0.38


      $            0.38


      $            0.78


      $            0.67

      Notes:

      (a) 

      Utilized actual capital expenditures to provide a directional cash amount for this pro forma calculation.  Does not reflect an estimate of any fair valuations to be obtained in conjunction with the acquisition.

      (b) 

      Interest expense calculated as new senior secured term debt issued in conjunction with acquisition plus interest on assumed debt at an assumed annual rate of 4.5%.

      (c) 

      Assumes 23.0% tax rate which adjusts the expected GAAP effective tax rate to take in account of the long-term annualized cash tax benefit from the acquisition.

      (d) 

      Represents total ordinary shares outstanding as of the closing of the acquisition including approximately 170 million ordinary shares and 4.0 million founder preferred shares. Excludes unvested restricted stock units and warrants outstanding.

      Segment Adjusted EBITDA

      For the nine months ended
      September 30,


      2019


      2018

      Safety Solutions




      Operating income

      $      147,846


      $      122,840

      Other income, net

      1,555


      971

      Depreciation and amortization

      21,205


      20,816

      Earnout (income) expense, net (a)

      (5,210)


      215

      Non-recurring expenses (d)

      2,076


      -

      Non-recurring expenses related to prior ownership (c)

      1,080


      -

      Safety Solutions adjusted EBITDA

      $      168,552


      $      144,842

      Specialty Services




      Operating income

      $        67,052


      $        53,395

      Other income, net

      6,760


      6,936

      Depreciation and amortization

      49,959


      43,087

      Earnout (income) expense, net (a)

      (8,989)


      1,125

      Non-recurring expenses (b)

      1,159


      -

      Specialty Services adjusted EBITDA

      $      115,941


      $      104,543

      Industrial Solutions




      Operating (loss) income

      (1,634)


      3,878

      Other income, net

      1,720


      980

      Depreciation and amortization

      26,063


      24,016

      Earnout expense, net (a)

      335


      -

      Industrial Solutions adjusted EBITDA

      $        26,484


      $        28,874

      Notes:

      (a) 

      Reflects contingent consideration based on financial performance against targets of acquired businesses following the acquisition.

      (b) 

      Non-recurring expenses unrelated to the acquisition including primarily items for which the Seller has indemnified the Company.

      (c) 

      Includes costs and expenses related to prior ownership that have not continued after the acquisition closed.

      (d) 

      Includes non-recurring costs and expenses related to completing the acquisition.

      Organic Growth Reconciliation

      For the nine months ended
      September 30, 2019


      Consolidated


      Specialty
      Solutions
      Segment





      Reported net revenue growth

      12.2%


      10.7%

      Growth due to acquisitions

      2.9%


      9.9%

      Organic growth

      9.3%


      0.8%





      SOURCE APi Group Corporation

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.