APi Group Reports Second Quarter 2025 Financial Results and Raises Full-Year 2025 Outlook
-Record second quarter net revenues of
-Record second quarter reported net income of
-Record second quarter adjusted EBITDA of
-Raising full-year guidance for net revenues and adjusted EBITDA-
Russ
Second Quarter 2025 Consolidated Results:
|
|
Three Months Ended June 30, |
|||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
Y/Y |
|
Net revenues |
|
$ |
1,990 |
|
|
$ |
1,730 |
|
|
15.0 |
% |
Organic net revenue growth (a) |
|
|
|
|
|
8.3 |
% |
||||
|
|
|
|
|
|
|
|||||
GAAP |
|
|
|
|
|
|
|||||
Gross profit |
|
$ |
615 |
|
|
$ |
544 |
|
|
13.1 |
% |
Gross margin |
|
|
30.9 |
% |
|
|
31.4 |
% |
|
(50) bps |
|
|
|
|
|
|
|
|
|||||
Net income |
|
$ |
77 |
|
|
$ |
69 |
|
|
11.6 |
% |
Diluted EPS |
|
$ |
0.16 |
|
|
$ |
0.15 |
|
|
6.7 |
% |
|
|
|
|
|
|
|
|||||
Adjusted non-GAAP comparison |
|
|
|
|
|
|
|||||
Adjusted gross profit |
|
$ |
620 |
|
|
$ |
549 |
|
|
12.9 |
% |
Adjusted gross margin |
|
|
31.2 |
% |
|
|
31.7 |
% |
|
(50) bps |
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA |
|
$ |
272 |
|
|
$ |
231 |
|
|
17.7 |
% |
Adjusted EBITDA as a % of adjusted net revenues |
|
|
13.7 |
% |
|
|
13.4 |
% |
|
+30 bps |
|
|
|
|
|
|
|
|
|||||
Adjusted net income |
|
$ |
164 |
|
|
$ |
136 |
|
|
20.6 |
% |
Adjusted diluted EPS (b) |
|
$ |
0.39 |
|
|
$ |
0.33 |
|
|
18.2 |
% |
Notes: Refer to non-GAAP reconciliations to the most comparable GAAP measures. |
|
(a) |
Organic change in net revenues provides a consistent basis for a year-over-year comparison in net revenues as it excludes the impacts of material acquisitions and divestitures, and the impact of changes due to foreign currency translation. |
(b) |
Per share data has been adjusted to reflect the three-for-two stock split executed June 30, 2025. |
NM = Not meaningful |
|
-
Reported net revenue increased by
15.0% (8.3% organic) driven by acquisitions, strong project revenue growth, pricing improvements, and growth in inspection, service, and monitoring revenues. - Reported and adjusted gross margin each decreased 50 basis points compared to prior year period primarily driven by mix, partially offset by pricing improvements across the business.
-
Reported net income was
$77 million $0.16 $164 million $0.39 18.2% increase compared to prior year period driven by strong adjusted EBITDA growth. -
Adjusted EBITDA increased by
17.7% (16.7% on a fixed currency basis) compared to the prior year period and adjusted EBITDA margin increased 30 basis points to13.7% . Growth in adjusted EBITDA was driven by an increase in adjusted gross profit.
Second Quarter 2025 Segment Results:
Safety Services
|
|
Three Months Ended June 30, |
|||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
Y/Y |
|
Safety Services |
|
|
|
|
|
|
|||||
Net revenues |
|
$ |
1,362 |
|
|
$ |
1,176 |
|
|
15.8 |
% |
Organic net revenue growth (a) |
|
|
|
|
|
5.6 |
% |
||||
|
|
|
|
|
|
|
|||||
GAAP |
|
|
|
|
|
|
|||||
Gross profit |
|
$ |
501 |
|
|
$ |
424 |
|
|
18.2 |
% |
Gross margin |
|
|
36.8 |
% |
|
|
36.1 |
% |
|
+70 bps |
|
|
|
|
|
|
|
|
|||||
Segment earnings |
|
$ |
232 |
|
|
$ |
190 |
|
|
22.1 |
% |
Segment earnings margin |
|
|
17.0 |
% |
|
|
16.2 |
% |
|
+80 bps |
|
|
|
|
|
|
|
|
|||||
Adjusted non-GAAP comparison |
|
|
|
|
|
|
|||||
Adjusted gross profit |
|
$ |
506 |
|
|
$ |
429 |
|
|
17.9 |
% |
Adjusted gross margin |
|
|
37.2 |
% |
|
|
36.5 |
% |
|
+70 bps |
|
Notes: Refer to non-GAAP reconciliations to the most comparable GAAP measures. |
|
(a) |
Organic change in net revenues provides a consistent basis for a year-over-year comparison in net revenues as it excludes the impacts of material acquisitions and divestitures, and the impact of changes due to foreign currency translation. |
-
Reported net revenue growth of
15.8% (5.6% organic) driven by acquisitions completed in the last year, pricing improvements, and strong growth in both service and project revenues. - Reported and adjusted gross margin each increased 70 basis points compared to prior year period driven by disciplined customer and project selection and pricing improvements leading to margin expansion in both service and project revenues.
-
Reported segment earnings increased by
22.1% (21.5% on a fixed currency basis) compared to the prior year period. Segment earnings margin was17.0% , representing an 80 basis point increase compared to prior year period, primarily due to the increase in adjusted gross margin.
Specialty Services
|
Three Months Ended June 30, |
|||||||||
|
|
2025 |
|
|
|
2024 |
|
|
Y/Y |
|
Specialty Services |
|
|
|
|
|
|||||
Net revenues |
$ |
629 |
|
|
$ |
555 |
|
|
13.3 |
% |
Organic net revenue growth (a) |
|
|
|
|
13.3 |
% |
||||
|
|
|
|
|
|
|||||
GAAP |
|
|
|
|
|
|||||
Gross profit |
$ |
114 |
|
|
$ |
120 |
|
|
(5.0 |
)% |
Gross margin |
|
18.1 |
% |
|
|
21.6 |
% |
|
(350) bps |
|
|
|
|
|
|
|
|||||
Segment earnings |
$ |
71 |
|
|
$ |
73 |
|
|
(2.7 |
)% |
Segment earnings margin |
|
11.3 |
% |
|
|
13.2 |
% |
|
(190) bps |
|
|
|
|
|
|
|
|||||
Adjusted non-GAAP comparison |
|
|
|
|
|
|||||
Adjusted gross profit |
$ |
114 |
|
|
$ |
120 |
|
|
(5.0 |
)% |
Adjusted gross margin |
|
18.1 |
% |
|
|
21.6 |
% |
|
(350) bps |
|
Notes: Refer to non-GAAP reconciliations to the most comparable GAAP measures. |
|
(a) |
Organic change in net revenues provides a consistent basis for a year-over-year comparison in net revenues as it excludes the impacts of material acquisitions and divestitures, and the impact of changes due to foreign currency translation. |
-
Reported net revenue increased by
13.3% (13.3% organic) driven by strong project revenue growth. - Reported and adjusted gross margin each decreased by 350 basis points compared to prior year period driven by increased project starts, rising material costs, and weather.
-
Reported segment earnings decreased by
2.7% compared to prior year period. Segment earnings margin was11.3% , representing a 190 basis point decrease compared to prior year period, primarily due to the decrease in adjusted gross margin, partially offset by favorable fixed cost absorption.
Guidance
APi increases its full-year 2025 guidance for net revenue and adjusted EBITDA.
-
Net Revenues of
$7,650 $7,850 million $7,400 $7,600 million -
Adjusted EBITDA of
$1,005 $1,045 million $985 $1,035 million -
Adjusted Free Cash Flow Conversion of approximately
75%
APi announces its guidance for the third quarter of 2025.
-
Net Revenues of
$1,985 $2,035 million -
Adjusted EBITDA of
$270 $280 million
Stock Split
On June 30, 2025, we executed a three-for-two stock split by a payment of a stock dividend of one-half of one share of common stock for each share of common stock. We retained the current par value of
Conference Call
APi will hold a webcast/dial-in conference call to discuss its financial results at 8:30 a.m. (Eastern Time) on Thursday, July 31, 2025. Participants on the call will include Russell A.
To listen to the call by telephone, please dial 800-715-9871 or 646-307-1963 and provide Conference ID 4836166. You may also attend and view the presentation (live or by replay) via webcast by accessing the following URL:
https://events.q4inc.com/attendee/962064637
A replay of the call will be available shortly after completion of the live call/webcast via the webcast link above.
About APi:
APi is a global, market-leading business services provider of fire and life safety, security, elevator and escalator, and specialty services with a substantial recurring revenue base and over 500 locations worldwide. APi provides statutorily mandated and other contracted services to a strong base of long-standing customers across industries. We have a winning leadership culture driven by entrepreneurial business leaders to deliver innovative solutions for our customers. More information can be found at www.apigroup.com.
Forward-Looking Statements and Disclaimers
Please note that in this press release the Company may discuss events or results that have not yet occurred or been realized, commonly referred to as forward-looking statements. The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements made by or on behalf of APi Group Corporation (“APi” or the “Company”). Such discussion and statements may contain words such as “expect,” “anticipate,” “will,” “should,” “believe,” “intend,” “plan,” “estimate,” “predict,” “seek,” “continue,” “pro forma” “outlook,” “may,” “might,” “should,” “can have,” “have,” “likely,” “potential,” “target,” “indicative,” “illustrative,” and variations of such words and similar expressions, and relate in this press release, without limitation, to statements, beliefs, projections and expectations about future events. Such statements 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.
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, political risks, and other risks that may affect the Company’s future performance, including the impacts of inflationary pressures and other macroeconomic factors on the Company’s business, markets, supply chain, customers and workforce, on the credit and financial markets, on the alignment of expenses and revenues and on the global economy generally; (ii) supply chain constraints and interruptions, and the resulting increases in the cost, or reductions in the supply, of the materials and commodities the Company uses in its business and for which the Company bears the risk of such increases; (iii) risks associated with the Company’s expanded international operations; (iv) failure to realize the anticipated benefits of our acquisitions and restructuring program, and our ability to successfully execute the Company’s bolt-on acquisition strategy to acquire other businesses and successfully integrate them into its operations; (v) failure to fully execute the Company’s inspection first strategy or to realize the expected service revenue from such inspections; (vi) failure to realize expected benefits from the Company’s other business strategies, including the Company’s disciplined approach to customer and project selection, the Company’s asset-light, services-focused business model and its expected impact on future capital expenditures, and the expected efficiencies from the realignment of the Company’s Safety Services segment; (vii) risks associated with the Company’s decentralized business model and participation in joint ventures; (viii) improperly managed projects or project delays; (ix) adverse developments in the credit markets which could impact the Company’s ability to secure financing in the future; (x) the Company’s substantial level of indebtedness; (xi) risks associated with the Company’s contract portfolio; (xii) changes in applicable laws or regulations; (xiii) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; (xiv) the impact of a global armed conflict; (xv) the trading price of the Company’s common stock, which may be positively or negatively impacted by market and economic conditions, the availability of the Company’s common stock, the Company’s financial performance or determinations following the date of this press release to use the Company’s funds for other purposes; (xvi) geopolitical risks; and (xvii) other risks and uncertainties, including those discussed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 under the heading “Risk Factors.” Given these risks and uncertainties, you are cautioned not to place undue reliance on forward-looking statements. Additional information concerning these risks, uncertainties and other factors that could cause actual results to vary is, or will be, included in the periodic and other reports filed by the Company with the Securities and Exchange Commission. Forward-looking statements included in this press release speak only as of the date hereof 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 circumstances after the date of this press release.
Non-GAAP Financial Measures
This press release contains non-
- The Company’s management believes that adjusted gross profit, adjusted selling, general and administrative (“SG&A”) expenses, adjusted net income, and adjusted earnings per share, which are non-GAAP financial measures that exclude systems and business enablement expenses, business process transformation expenses, the impact and results of businesses classified as assets held-for-sale and businesses divested, and one-time and other events such as impairment charges, restructuring costs, transaction and other costs related to acquisitions and divestitures, amortization of intangible assets, and non-service pension cost are useful because they provide investors with a meaningful perspective on the current underlying performance of the Company’s core ongoing operations.
- The Company supplements the reporting of its consolidated financial information with certain financial measures, including adjusted EBITDA, a non-GAAP financial measure, which is defined as earnings before interest, taxes, depreciation and amortization, excluding the impact of certain non-cash and other specifically identified items, and segment earnings. Adjusted EBITDA margin is calculated as adjusted EBITDA divided by net revenues. Segment earnings, which is defined as earnings before interest, taxes, depreciation and amortization, excluding the impact of certain non-cash and other specifically identified items, is the measure of profitability used by management to manage its segments and, accordingly, in its segment reporting. Segment earnings margin is calculated as segment earnings divided by net revenue. The Company believes these measures provide meaningful information and help investors understand the Company’s financial results and assess its prospects for future performance. The Company uses adjusted EBITDA and segment earnings to evaluate its performance, both internally and as compared with its peers, because these measures exclude certain items that may not be indicative of the Company’s core operating results.
-
The Company discloses fixed currency net revenues and adjusted EBITDA on a consolidated basis and segment earnings on a segment specific basis to provide a more complete understanding of underlying revenue, adjusted EBITDA, and segment earnings trends by providing net revenues, adjusted EBITDA, and segment earnings on a consistent basis. Under
U.S. GAAP, income statement results are translated inU.S. Dollars at the average exchange rates for the period presented. Management believes that the fixed currency non-GAAP measures are useful in providing period-to-period comparisons of the results of the Company’s operational performance, as it excludes the translation impact of exchange rate fluctuations on our international results. Fixed currency amounts included in this release are based on translation intoU.S. dollars at the fixed foreign currency exchange rates established by management at the beginning of 2025. - The Company also presents organic changes in net revenues on a consolidated basis or segment specific basis to provide a more complete understanding of underlying revenue trends by providing net revenues on a consistent basis as it excludes the impacts of material acquisitions, completed divestitures, and changes in foreign currency from year-over-year comparisons on reported net revenues, calculated as the difference between the reported net revenues for the current period and reported net revenues for the current period converted at fixed foreign currency exchange rates (excluding material acquisitions and divestitures). The remainder is divided by prior year fixed currency net revenues, excluding the impacts of completed divestitures.
- The Company presents free cash flow, adjusted free cash flow and adjusted free cash flow conversion, which are liquidity measures used by management as factors in determining the amount of cash that is available for working capital needs or other uses of cash, however, it does not represent residual cash flows available for discretionary expenditures. Free cash flow is defined as cash provided by (used in) operating activities less capital expenditures. Adjusted free cash flow is defined as cash provided by (used in) operating activities plus or minus events including, but not limited to, transaction and other costs related to acquisitions and divestitures, systems and business enablement expenses, business process transformation expenses, payments on acquired liabilities, payments made for restructuring programs, impacts of businesses classified as assets held-for-sale and businesses divested, one-time and other events such as post-measurement period purchase accounting adjustments for acquisitions, debt repricing fees, and public offerings. Adjusted free cash flow conversion is defined as adjusted free cash flow as a percentage of adjusted EBITDA.
- The Company calculates its leverage ratio in accordance with its debt agreements which include different adjustments to EBITDA from those included in the adjusted EBITDA numbers reported externally.
While the Company believes these non-
The Company does not provide reconciliations of forward-looking non-
Additional Information
Following the realignment of our segments in 2025, we have recast all historical segment information in this press release to reflect the move of the HVAC business to the Specialty Services segment.
In addition, following the three-for-two stock split executed on June 30, 2025, all references to the number of shares outstanding, issued shares, and per share amounts of the Company’s common shares have been restated to reflect the effect of the stock split for all periods presented in this press release.
APi Group Corporation Condensed Consolidated Statements of Operations (GAAP) (Amounts in millions, except per share data) (Unaudited) |
|||||||||||||||
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net revenues |
$ |
1,990 |
|
|
$ |
1,730 |
|
$ |
3,709 |
|
|
$ |
3,331 |
|
|
Cost of revenues |
|
1,375 |
|
|
|
1,186 |
|
|
|
2,552 |
|
|
|
2,295 |
|
Gross profit |
|
615 |
|
|
|
544 |
|
|
|
1,157 |
|
|
|
1,036 |
|
Selling, general, and administrative expenses |
|
472 |
|
|
|
418 |
|
|
|
930 |
|
|
|
810 |
|
Operating income |
|
143 |
|
|
|
126 |
|
|
|
227 |
|
|
|
226 |
|
Interest expense, net |
|
37 |
|
|
|
35 |
|
|
|
75 |
|
|
|
69 |
|
Investment (income) expense and other, net |
|
(2 |
) |
|
|
2 |
|
|
|
(2 |
) |
|
|
5 |
|
Other expense, net |
|
35 |
|
|
|
37 |
|
|
|
73 |
|
|
|
74 |
|
Income before income taxes |
|
108 |
|
|
|
89 |
|
|
|
154 |
|
|
|
152 |
|
Income tax provision |
|
31 |
|
|
|
20 |
|
|
|
42 |
|
|
|
38 |
|
Net income |
$ |
77 |
|
|
$ |
69 |
|
|
$ |
112 |
|
|
$ |
114 |
|
Net loss attributable to common shareholders: |
|
|
|
|
|
|
|
||||||||
Less income allocable to Series A Preferred Stock |
$ |
(8 |
) |
|
$ |
— |
|
|
$ |
(12 |
) |
|
$ |
— |
|
Stock dividend on Series B Preferred Stock |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7 |
) |
Conversion of Series B Preferred Stock |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(372 |
) |
Net income (loss) attributable to common shareholders |
$ |
69 |
|
|
$ |
69 |
|
|
$ |
100 |
|
|
$ |
(265 |
) |
Net income (loss) per common share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.17 |
|
|
$ |
0.15 |
|
|
$ |
0.24 |
|
|
$ |
(0.68 |
) |
Diluted |
|
0.16 |
|
|
|
0.15 |
|
|
|
0.24 |
|
|
|
(0.68 |
) |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
415 |
|
|
|
407 |
|
|
|
416 |
|
|
|
391 |
|
Diluted |
|
428 |
|
|
|
414 |
|
|
|
422 |
|
|
|
391 |
|
APi Group Corporation Condensed Consolidated Balance Sheets (GAAP) (Amounts in millions) (Unaudited) |
|||||||
|
June 30,
|
|
December 31,
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
432 |
|
$ |
499 |
||
Accounts receivable, net |
|
1,510 |
|
|
|
1,444 |
|
Inventories |
|
154 |
|
|
|
143 |
|
Contract assets |
|
542 |
|
|
|
453 |
|
Prepaid expenses and other current assets |
|
160 |
|
|
|
119 |
|
Total current assets |
|
2,798 |
|
|
|
2,658 |
|
Property and equipment, net |
|
382 |
|
|
|
379 |
|
Operating lease right of use assets |
|
290 |
|
|
|
268 |
|
Goodwill |
|
3,126 |
|
|
|
2,894 |
|
Intangible assets, net |
|
1,672 |
|
|
|
1,660 |
|
Deferred tax assets |
|
75 |
|
|
|
57 |
|
Pension and post-retirement assets |
|
122 |
|
|
|
120 |
|
Other assets |
|
74 |
|
|
|
116 |
|
Total assets |
$ |
8,539 |
|
|
$ |
8,152 |
|
Liabilities and Shareholders’ Equity |
|
|
|||||
Current liabilities: |
|
|
|
||||
Short-term and current portion of long-term debt |
$ |
5 |
|
|
$ |
4 |
|
Accounts payable |
|
524 |
|
|
|
497 |
|
Accrued liabilities |
|
665 |
|
|
|
704 |
|
Contract liabilities |
|
644 |
|
|
|
590 |
|
Operating and finance leases |
|
95 |
|
|
|
90 |
|
Total current liabilities |
|
1,933 |
|
|
|
1,885 |
|
Long-term debt, less current portion |
|
2,751 |
|
|
|
2,749 |
|
Pension and post-retirement obligations |
|
53 |
|
|
|
48 |
|
Operating and finance leases |
|
208 |
|
|
|
192 |
|
Deferred tax liabilities |
|
218 |
|
|
|
198 |
|
Other noncurrent liabilities |
|
205 |
|
|
|
127 |
|
Total liabilities |
|
5,368 |
|
|
|
5,199 |
|
Total shareholders’ equity |
|
3,171 |
|
|
|
2,953 |
|
Total liabilities and shareholders’ equity |
$ |
8,539 |
|
|
$ |
8,152 |
|
APi Group Corporation Condensed Consolidated Statements of Cash Flows (GAAP) (Amounts in millions) (Unaudited) |
|||||||
|
Six Months Ended June 30, |
||||||
|
|
2025 |
|
|
|
2024 |
|
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
112 |
|
|
$ |
114 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
161 |
|
|
|
144 |
|
Restructuring charges, net of cash paid |
|
(2 |
) |
|
|
(10 |
) |
Deferred taxes |
|
(1 |
) |
|
|
(1 |
) |
Share-based compensation expense |
|
21 |
|
|
|
17 |
|
Profit-sharing expense |
|
14 |
|
|
|
11 |
|
Non-cash lease expense |
|
56 |
|
|
|
48 |
|
Net periodic pension cost |
|
11 |
|
|
|
12 |
|
Other, net |
|
2 |
|
|
|
(18 |
) |
Changes in operating assets and liabilities, net of effects of acquisitions: |
|
(229 |
) |
|
|
(200 |
) |
Net cash provided by operating activities |
$ |
145 |
|
|
$ |
117 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Acquisitions, net of cash acquired |
$ |
(111 |
) |
|
$ |
(606 |
) |
Purchases of property and equipment |
|
(39 |
) |
|
|
(44 |
) |
Proceeds from sales of property and equipment |
|
10 |
|
|
|
27 |
|
Net cash used in investing activities |
$ |
(140 |
) |
|
$ |
(623 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Net short-term debt |
$ |
— |
|
|
$ |
— |
|
Proceeds from long-term borrowings |
|
— |
|
|
|
850 |
|
Payments on long-term borrowings |
|
(4 |
) |
|
|
(334 |
) |
Repurchases of common stock |
|
(75 |
) |
|
|
— |
|
Proceeds from issuance of common shares |
|
— |
|
|
|
458 |
|
Conversion of Series B Preferred Stock |
|
— |
|
|
|
(600 |
) |
Payments of acquisition-related consideration |
|
(2 |
) |
|
|
(2 |
) |
Restricted shares tendered for taxes |
|
(20 |
) |
|
|
(11 |
) |
Other financing activities |
|
— |
|
|
|
(4 |
) |
Net cash (used in) provided by financing activities |
$ |
(101 |
) |
|
$ |
357 |
|
Effect of foreign currency exchange rate change on cash, cash equivalents, and restricted cash |
|
28 |
|
|
|
(5 |
) |
Net decrease in cash, cash equivalents, and restricted cash |
$ |
(68 |
) |
|
$ |
(154 |
) |
Cash, cash equivalents, and restricted cash, beginning of period |
|
501 |
|
|
|
480 |
|
Cash, cash equivalents, and restricted cash, end of period |
$ |
433 |
|
|
$ |
326 |
|
APi Group Corporation Reconciliations of GAAP to Non-GAAP Financial Measures Organic Change in Net Revenues (non-GAAP) (Unaudited) |
||||||||||||||
Organic change in net revenues |
||||||||||||||
|
Three Months Ended June 30, 2025 |
|||||||||||||
|
Net revenues
|
|
Foreign
|
|
Net revenues
|
|
Acquisitions and
|
|
Organic
|
|||||
Safety Services |
15.8 |
% |
|
1.4 |
% |
|
14.4 |
% |
|
8.8 |
% |
|
5.6 |
% |
Specialty Services |
13.3 |
% |
|
— |
% |
|
13.3 |
% |
|
— |
% |
|
13.3 |
% |
Consolidated |
15.0 |
% |
|
0.8 |
% |
|
14.2 |
% |
|
5.9 |
% |
|
8.3 |
% |
|
Six Months Ended June 30, 2025 |
|||||||||||||
|
Net revenues
|
|
Foreign
|
|
Net revenues
|
|
Acquisitions and
|
|
Organic
|
|||||
Safety Services |
14.7 |
% |
|
(0.3 |
)% |
|
15.0 |
% |
|
9.3 |
% |
|
5.7 |
% |
Specialty Services |
3.9 |
% |
|
— |
% |
|
3.9 |
% |
|
(0.2 |
)% |
|
4.1 |
% |
Consolidated |
11.3 |
% |
|
(0.2 |
)% |
|
11.5 |
% |
|
6.3 |
% |
|
5.2 |
% |
Notes: |
|
(a) |
Represents the effect of foreign currency on reported net revenues, calculated as the difference between reported net revenues and net revenues at fixed currencies for both periods. Fixed currency amounts are based on translation into |
(b) |
Amount represents the year-over-year change when comparing both years after eliminating the impact of fluctuations in foreign exchange rates by translating foreign currency denominated results at fixed foreign currency rates for both periods. |
(c) |
Adjustment to exclude net revenues from material acquisitions from their respective dates of acquisition until the first year anniversary from date of acquisition and net revenues from divestitures for all periods for businesses divested as of June 30, 2025. |
(d) |
Organic change in net revenues provides a consistent basis for a year-over-year comparison in net revenues as it excludes the impacts of material acquisitions, divestitures, and the impact of changes due to foreign currency translation. |
APi Group Corporation Reconciliations of GAAP to Non-GAAP Financial Measures Gross profit and adjusted gross profit (non-GAAP) SG&A and adjusted SG&A (non-GAAP) (Amounts in millions) (Unaudited) |
||||||||||||||||
|
||||||||||||||||
Adjusted gross profit |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Gross profit (as reported) |
|
$ |
615 |
|
|
$ |
544 |
|
|
$ |
1,157 |
|
|
$ |
1,036 |
|
Adjustments to reconcile gross profit to adjusted gross profit: |
|
|
|
|
|
|
|
|
||||||||
Backlog amortization |
(a) |
|
4 |
|
|
|
3 |
|
|
|
7 |
|
|
|
3 |
|
Restructuring program related costs |
|
|
1 |
|
|
|
2 |
|
|
|
1 |
|
|
|
2 |
|
Adjusted gross profit |
|
$ |
620 |
|
|
$ |
549 |
|
|
$ |
1,165 |
|
|
$ |
1,041 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net revenues |
|
$ |
1,990 |
|
|
$ |
1,730 |
|
|
$ |
3,709 |
|
|
$ |
3,331 |
|
Adjusted gross margin |
|
|
31.2 |
% |
|
|
31.7 |
% |
|
|
31.4 |
% |
|
|
31.3 |
% |
Adjusted SG&A |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Selling, general, and administrative expenses ("SG&A") (as reported) |
|
$ |
472 |
|
|
$ |
418 |
|
|
$ |
930 |
|
|
$ |
810 |
|
Adjustments to reconcile SG&A to adjusted SG&A: |
|
|
|
|
|
|
|
|||||||||
Amortization of intangible assets |
(b) |
|
(55 |
) |
|
|
(52 |
) |
|
|
(112 |
) |
|
|
(102 |
) |
Contingent consideration and compensation |
(c) |
|
— |
|
|
|
(2 |
) |
|
|
(1 |
) |
|
|
(4 |
) |
Systems and business enablement |
(d) |
|
(18 |
) |
|
|
— |
|
|
|
(30 |
) |
|
|
— |
|
Business process transformation expenses |
(e) |
|
— |
|
|
|
(7 |
) |
|
|
(4 |
) |
|
|
(13 |
) |
Acquisition and divestiture related expenses |
(f) |
|
(11 |
) |
|
|
(8 |
) |
|
|
(14 |
) |
|
|
(9 |
) |
Restructuring program related costs |
(g) |
|
(11 |
) |
|
|
(6 |
) |
|
|
(14 |
) |
|
|
(11 |
) |
Other |
(h) |
|
(1 |
) |
|
|
(1 |
) |
|
|
(3 |
) |
|
|
8 |
|
Adjusted SG&A expenses |
|
$ |
376 |
|
|
$ |
342 |
|
|
$ |
752 |
|
|
$ |
679 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net revenues |
|
$ |
1,990 |
|
|
$ |
1,730 |
|
|
$ |
3,709 |
|
|
$ |
3,331 |
|
Adjusted SG&A as a % of net revenues |
|
|
18.9 |
% |
|
|
19.8 |
% |
|
|
20.3 |
% |
|
|
20.4 |
% |
Notes: |
|
(a) |
Adjustment to reflect the addback of amortization expense related to backlog intangible assets. |
(b) |
Adjustment to reflect the addback of amortization expense. |
(c) |
Adjustment to reflect the elimination of the expense attributable to deferred consideration to prior owners of acquired businesses not expected to continue or recur. |
(d) |
Adjustment to reflect the elimination of non-recurring expenses related to new systems implementations, information technologies, and other new capabilities. |
(e) |
Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to technology and business enhancements, including systems and process development costs. |
(f) |
Adjustment to reflect the elimination of transaction and integration costs related to potential and completed acquisitions and expenses associated with the transition of newly acquired businesses from prior ownership into APi Group, as well as transaction and disposal costs associated with potential and completed divestitures. |
(g) |
Adjustment to reflect the elimination of expenses associated with restructuring programs and related costs. |
(h) |
Adjustment includes various miscellaneous non-recurring items, such as the gain on the sale of a building, costs associated with the Series B Preferred Stock conversion, elimination of changes in fair value estimates to acquired liabilities, and impairment recorded on disposed assets. |
APi Group Corporation Reconciliations of GAAP to Non-GAAP Financial Measures EBITDA and adjusted EBITDA (non-GAAP) (Amounts in millions) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net income (as reported) |
|
$ |
77 |
|
|
$ |
69 |
|
|
$ |
112 |
|
|
$ |
114 |
|
Adjustments to reconcile net income to EBITDA: |
|
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
|
37 |
|
|
|
35 |
|
|
|
75 |
|
|
|
69 |
|
Income tax provision |
|
|
31 |
|
|
|
20 |
|
|
|
42 |
|
|
|
38 |
|
Depreciation and amortization |
|
|
81 |
|
|
|
75 |
|
|
|
161 |
|
|
|
144 |
|
EBITDA |
|
$ |
226 |
|
|
$ |
199 |
|
|
$ |
390 |
|
|
$ |
365 |
|
Adjustments to reconcile EBITDA to adjusted EBITDA: |
|
|
|
|
|
|
|
|||||||||
Contingent consideration and compensation |
(a) |
|
— |
|
|
|
2 |
|
|
|
1 |
|
|
|
4 |
|
Non-service pension cost |
(b) |
|
5 |
|
|
|
6 |
|
|
|
9 |
|
|
|
10 |
|
Systems and business enablement |
(c) |
|
18 |
|
|
|
— |
|
|
|
30 |
|
|
|
— |
|
Business process transformation expenses |
(d) |
|
— |
|
|
|
7 |
|
|
|
4 |
|
|
|
13 |
|
Acquisition and divestiture related expenses |
(e) |
|
11 |
|
|
|
8 |
|
|
|
14 |
|
|
|
9 |
|
Restructuring program related costs |
(f) |
|
11 |
|
|
|
8 |
|
|
|
14 |
|
|
|
13 |
|
Other |
(g) |
|
1 |
|
|
|
1 |
|
|
|
3 |
|
|
|
(8 |
) |
Adjusted EBITDA |
|
$ |
272 |
|
|
$ |
231 |
|
|
$ |
465 |
|
|
$ |
406 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net revenues |
|
$ |
1,990 |
|
|
$ |
1,730 |
|
|
$ |
3,709 |
|
|
$ |
3,331 |
|
Adjusted EBITDA margin |
|
|
13.7 |
% |
|
|
13.4 |
% |
|
|
12.5 |
% |
|
|
12.2 |
% |
Notes: |
|
(a) |
Adjustment to reflect the elimination of the expense attributable to deferred consideration to prior owners of acquired businesses not expected to continue or recur. |
(b) |
Adjustment to reflect the elimination of non-service pension cost, which consists of interest cost, expected return on plan assets and amortization of actuarial gains/losses of the pension programs assumed as part of the Chubb acquisition. |
(c) |
Adjustment to reflect the elimination of non-recurring expenses related to new systems implementations, information technologies, and other new capabilities. |
(d) |
Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to technology and business enhancements, including systems and process development costs. |
(e) |
Adjustment to reflect the elimination of transaction and integration costs related to potential and completed acquisitions and expenses associated with the transition of newly acquired businesses from prior ownership into APi Group, as well as transaction and disposal costs associated with potential and completed divestitures. |
(f) |
Adjustment to reflect the elimination of expenses associated with restructuring programs and related costs. |
(g) |
Adjustment includes various miscellaneous non-recurring items, such as the gain on the sale of a building, costs associated with the Series B Preferred Stock conversion, elimination of changes in fair value estimates to acquired liabilities, and impairment recorded on disposed assets. |
APi Group Corporation Reconciliations of GAAP to Non-GAAP Financial Measures Income before income tax, net income and EPS and Adjusted income before income tax, net income and EPS (non-GAAP) (Amounts in millions, except per share data) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Income before income tax provision (as reported) |
|
$ |
108 |
|
|
$ |
89 |
|
$ |
154 |
|
$ |
152 |
|
||
Adjustments to reconcile income before income tax provision to adjusted income before income tax provision: |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangible assets |
(a) |
|
59 |
|
|
|
55 |
|
|
|
119 |
|
|
|
105 |
|
Contingent consideration and compensation |
(b) |
|
— |
|
|
|
2 |
|
|
|
1 |
|
|
|
4 |
|
Non-service pension cost |
(c) |
|
5 |
|
|
|
6 |
|
|
|
9 |
|
|
|
10 |
|
Systems and business enablement |
(d) |
|
18 |
|
|
|
— |
|
|
|
30 |
|
|
|
— |
|
Business process transformation expenses |
(e) |
|
— |
|
|
|
7 |
|
|
|
4 |
|
|
|
13 |
|
Acquisition and divestiture related expenses |
(f) |
|
11 |
|
|
|
8 |
|
|
|
14 |
|
|
|
9 |
|
Restructuring program related costs |
(g) |
|
11 |
|
|
|
8 |
|
|
|
14 |
|
|
|
13 |
|
Other |
(h) |
|
1 |
|
|
|
1 |
|
|
|
3 |
|
|
|
(8 |
) |
Adjusted income before income tax provision |
|
$ |
213 |
|
|
$ |
176 |
|
|
$ |
348 |
|
|
$ |
298 |
|
|
|
|
|
|
|
|
|
|
||||||||
Income tax provision (as reported) |
|
$ |
31 |
|
|
$ |
20 |
|
|
$ |
42 |
|
|
$ |
38 |
|
Adjustments to reconcile income tax provision to adjusted income tax provision: |
|
|
|
|
|
|
|
|
||||||||
Income tax provision adjustment |
(i) |
|
18 |
|
|
|
20 |
|
|
|
38 |
|
|
|
30 |
|
Adjusted income tax provision |
|
$ |
49 |
|
|
$ |
40 |
|
|
$ |
80 |
|
|
$ |
68 |
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted income before income tax provision |
|
$ |
213 |
|
|
$ |
176 |
|
|
$ |
348 |
|
|
$ |
298 |
|
Adjusted income tax provision |
|
|
49 |
|
|
|
40 |
|
|
|
80 |
|
|
|
68 |
|
Adjusted net income |
|
$ |
164 |
|
|
$ |
136 |
|
|
$ |
268 |
|
|
$ |
230 |
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted average shares outstanding (as reported) |
|
|
428 |
|
|
|
414 |
|
|
|
422 |
|
|
|
391 |
|
Adjustments to reconcile diluted weighted average shares outstanding to adjusted diluted weighted average shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
Dilutive impact of shares from GAAP net loss |
(j) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
Dilutive impact of Series A Preferred Stock |
(k) |
|
(5 |
) |
|
|
2 |
|
|
|
— |
|
|
|
6 |
|
Dilutive impact of conversion of Series B Preferred Stock |
(l) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
17 |
|
Adjusted diluted weighted average shares outstanding |
|
|
423 |
|
|
|
416 |
|
|
|
422 |
|
|
|
416 |
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted diluted EPS |
|
$ |
0.39 |
|
|
$ |
0.33 |
|
|
$ |
0.64 |
|
|
$ |
0.55 |
|
Notes: |
|
(a) |
Adjustment to reflect the addback of pre-tax amortization expense related to intangible assets. |
(b) |
Adjustment to reflect the elimination of the expense attributable to deferred consideration to prior owners of acquired businesses not expected to continue or recur. |
(c) |
Adjustment to reflect the elimination of non-service pension cost (benefit), which consists of interest cost, expected return on plan assets and amortization of actuarial gains/losses of the pension programs assumed as part of the Chubb acquisition. |
(d) |
Adjustment to reflect the elimination of non-recurring expenses related to new systems implementations, information technologies, and other new capabilities. |
(e) |
Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to technology and business enhancements, including systems and process development costs. |
(f) |
Adjustment to reflect the elimination of transaction and integration costs related to potential and completed acquisitions and expenses associated with the transition of newly acquired businesses from prior ownership into APi Group, as well as transaction and disposal costs associated with potential and completed divestitures. |
(g) |
Adjustment to reflect the elimination of expenses associated with restructuring programs and related costs. |
(h) |
Adjustment includes various miscellaneous non-recurring items, such as the gain on the sale of a building, costs associated with the Series B Preferred Stock conversion, elimination of changes in fair value estimates to acquired liabilities, and impairment recorded on disposed assets. |
(i) |
Adjustment to reflect an adjusted effective tax rate of |
(j) |
Adjustment to add the dilutive impact of options and RSUs which were anti-dilutive and excluded from the diluted weighted average shares outstanding (as reported). |
(k) |
Adjustment reflects the addition of the dilutive impact of 6 million shares associated with the deemed conversion of Series A Preferred Stock, when adjusted for the stock split, offset by the adjustment of the assumed dividend payable to the Series A Preferred Stock holders at year-end. |
(l) |
Adjustment for the weighted average impact of the Series B Preferred Stock that were convertible into approximately 49 million common shares and were outstanding for two months of the year, when adjusted for the stock split. On February 28, 2024, all Series B Preferred Stock was converted to common stock and there is no longer any dilutive impact from the Series B Preferred Stock. |
APi Group Corporation Adjusted Segment Financial Information (non-GAAP) (Amounts in millions) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2025 (a) |
|
2024 (a) |
|
2025 (a) |
|
2024 (a) |
||||||||
Safety Services |
|
|
|
|
|
|
|
|
||||||||
Net revenues |
|
$ |
1,362 |
|
|
$ |
1,176 |
|
|
$ |
2,629 |
|
|
$ |
2,293 |
|
Adjusted gross profit |
|
|
506 |
|
|
|
429 |
|
|
|
975 |
|
|
|
832 |
|
Segment earnings |
|
|
232 |
|
|
|
190 |
|
|
|
431 |
|
|
|
355 |
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted gross margin |
|
|
37.2 |
% |
|
|
36.5 |
% |
|
|
37.1 |
% |
|
|
36.3 |
% |
Segment earnings margin |
|
|
17.0 |
% |
|
|
16.2 |
% |
|
|
16.4 |
% |
|
|
15.5 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Specialty Services |
|
|
|
|
|
|
|
|
||||||||
Net revenues |
|
$ |
629 |
|
|
$ |
555 |
|
|
$ |
1,082 |
|
|
$ |
1,041 |
|
Adjusted gross profit |
|
|
114 |
|
|
|
120 |
|
|
|
190 |
|
|
|
209 |
|
Segment earnings |
|
|
71 |
|
|
|
73 |
|
|
|
100 |
|
|
|
116 |
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted gross margin |
|
|
18.1 |
% |
|
|
21.6 |
% |
|
|
17.6 |
% |
|
|
20.1 |
% |
Segment earnings margin |
|
|
11.3 |
% |
|
|
13.2 |
% |
|
|
9.2 |
% |
|
|
11.1 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Total net revenues before corporate and eliminations |
(b) |
$ |
1,991 |
|
|
$ |
1,731 |
|
|
$ |
3,711 |
|
|
$ |
3,334 |
|
Total segment earnings before corporate and eliminations |
(b) |
|
303 |
|
|
|
263 |
|
|
|
531 |
|
|
|
471 |
|
Segment earnings margin before corporate and eliminations |
(b) |
|
15.2 |
% |
|
|
15.2 |
% |
|
|
14.3 |
% |
|
|
14.1 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Corporate and Eliminations |
|
|
|
|
|
|
|
|
||||||||
Net revenues |
|
$ |
(1 |
) |
|
$ |
(1 |
) |
|
$ |
(2 |
) |
|
$ |
(3 |
) |
Adjusted EBITDA |
|
|
(31 |
) |
|
|
(32 |
) |
|
|
(66 |
) |
|
|
(65 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Total Consolidated |
|
|
|
|
|
|
|
|
||||||||
Net revenues |
|
$ |
1,990 |
|
|
$ |
1,730 |
|
|
$ |
3,709 |
|
|
$ |
3,331 |
|
Adjusted gross profit |
|
|
620 |
|
|
|
549 |
|
|
|
1,165 |
|
|
|
1,041 |
|
Adjusted EBITDA |
|
|
272 |
|
|
|
231 |
|
|
|
465 |
|
|
|
406 |
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted gross margin |
|
|
31.2 |
% |
|
|
31.7 |
% |
|
|
31.4 |
% |
|
|
31.3 |
% |
Adjusted EBITDA margin |
|
|
13.7 |
% |
|
|
13.4 |
% |
|
|
12.5 |
% |
|
|
12.2 |
% |
Notes: |
|
(a) |
Information derived from non-GAAP reconciliations included elsewhere in this press release. |
(b) |
Calculated from results of the Company's reportable segments shown above, excluding Corporate and Eliminations. |
APi Group Corporation Reconciliations of GAAP to Non-GAAP Financial Measures Adjusted Segment Financial Information (non-GAAP) (Amounts in millions) (Unaudited) |
|||||||||||||||||||||||
|
Three Months Ended June 30, 2025 |
|
Three Months Ended June 30, 2024 |
||||||||||||||||||||
|
As Reported |
|
Adjustments |
|
As Adjusted |
|
As Reported |
|
Adjustments |
|
As Adjusted |
||||||||||||
Safety Services |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net revenues |
$ |
1,362 |
|
|
$ |
— |
|
|
$ |
1,362 |
|
|
$ |
1,176 |
|
|
$ |
— |
|
|
$ |
1,176 |
|
Cost of revenues |
|
861 |
|
|
|
(4 |
) |
(a) |
|
856 |
|
|
|
752 |
|
|
|
(3 |
) |
(a) |
|
747 |
|
|
|
|
|
(1 |
) |
(b) |
|
|
|
|
|
(2 |
) |
(b) |
|
||||||||
Gross profit |
$ |
501 |
|
|
$ |
5 |
|
|
$ |
506 |
|
|
$ |
424 |
|
|
$ |
5 |
|
|
$ |
429 |
|
Gross margin |
|
36.8 |
% |
|
|
|
|
37.2 |
% |
|
|
36.1 |
% |
|
|
|
|
36.5 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Specialty Services |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net revenues |
$ |
629 |
|
|
$ |
— |
|
|
$ |
629 |
|
|
$ |
555 |
|
|
$ |
— |
|
|
$ |
555 |
|
Cost of revenues |
|
515 |
|
|
|
— |
|
|
|
515 |
|
|
|
435 |
|
|
|
— |
|
|
|
435 |
|
Gross profit |
$ |
114 |
|
|
$ |
— |
|
|
$ |
114 |
|
|
$ |
120 |
|
|
$ |
— |
|
|
$ |
120 |
|
Gross margin |
|
18.1 |
% |
|
|
|
|
18.1 |
% |
|
|
21.6 |
% |
|
|
|
|
21.6 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Corporate and Eliminations |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net revenues |
$ |
(1 |
) |
|
$ |
— |
|
|
$ |
(1 |
) |
|
$ |
(1 |
) |
|
$ |
— |
|
|
$ |
(1 |
) |
Cost of revenues |
|
(1 |
) |
|
|
— |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
— |
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total Consolidated |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net revenues |
$ |
1,990 |
|
|
$ |
— |
|
|
$ |
1,990 |
|
|
$ |
1,730 |
|
|
$ |
— |
|
|
$ |
1,730 |
|
Cost of revenues |
|
1,375 |
|
|
|
(4 |
) |
(a) |
|
1,370 |
|
|
|
1,186 |
|
|
|
(3 |
) |
(a) |
|
1,181 |
|
|
|
|
|
(1 |
) |
(b) |
|
|
|
|
|
(2 |
) |
(b) |
|
||||||||
Gross profit |
$ |
615 |
|
|
$ |
5 |
|
|
$ |
620 |
|
|
$ |
544 |
|
|
$ |
5 |
|
|
$ |
549 |
|
Gross margin |
|
30.9 |
% |
|
|
|
|
31.2 |
% |
|
|
31.4 |
% |
|
|
|
|
31.7 |
% |
||||
Notes: |
|
(a) |
Adjustment to reflect the addback of amortization expense related to backlog intangible assets. |
(b) |
Adjustment to reflect the elimination of expenses associated with restructuring programs and related costs. |
APi Group Corporation Reconciliations of GAAP to Non-GAAP Financial Measures Adjusted Segment Financial Information (non-GAAP) (Amounts in millions) (Unaudited) |
|||||||||||||||||||||||
|
Six Months Ended June 30, 2025 |
|
Six Months Ended June 30, 2024 |
||||||||||||||||||||
|
As Reported |
|
Adjustments |
|
As Adjusted |
|
As Reported |
|
Adjustments |
|
As Adjusted |
||||||||||||
Safety Services |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net revenues |
$ |
2,629 |
|
|
$ |
— |
|
|
$ |
2,629 |
|
|
$ |
2,293 |
|
|
$ |
— |
|
|
$ |
2,293 |
|
Cost of revenues |
|
1,662 |
|
|
|
(7 |
) |
(a) |
|
1,654 |
|
|
|
1,466 |
|
|
|
(3 |
) |
(a) |
|
1,461 |
|
|
|
|
|
(1 |
) |
(b) |
|
|
|
|
|
(2 |
) |
(b) |
|
||||||||
Gross profit |
$ |
967 |
|
|
$ |
8 |
|
|
$ |
975 |
|
|
$ |
827 |
|
|
$ |
5 |
|
|
$ |
832 |
|
Gross margin |
|
36.8 |
% |
|
|
|
|
37.1 |
% |
|
|
36.1 |
% |
|
|
|
|
36.3 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Specialty Services |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net revenues |
$ |
1,082 |
|
|
$ |
— |
|
|
$ |
1,082 |
|
|
$ |
1,041 |
|
|
$ |
— |
|
|
$ |
1,041 |
|
Cost of revenues |
|
892 |
|
|
|
— |
|
|
|
892 |
|
|
|
832 |
|
|
|
— |
|
|
|
832 |
|
Gross profit |
$ |
190 |
|
|
$ |
— |
|
|
$ |
190 |
|
|
$ |
209 |
|
|
$ |
— |
|
|
$ |
209 |
|
Gross margin |
|
17.6 |
% |
|
|
|
|
17.6 |
% |
|
|
20.1 |
% |
|
|
|
|
20.1 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Corporate and Eliminations |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net revenues |
$ |
(2 |
) |
|
$ |
— |
|
|
$ |
(2 |
) |
|
$ |
(3 |
) |
|
$ |
— |
|
|
$ |
(3 |
) |
Cost of revenues |
|
(2 |
) |
|
|
— |
|
|
|
(2 |
) |
|
|
(3 |
) |
|
|
— |
|
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total Consolidated |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net revenues |
$ |
3,709 |
|
|
$ |
— |
|
|
$ |
3,709 |
|
|
$ |
3,331 |
|
|
$ |
— |
|
|
$ |
3,331 |
|
Cost of revenues |
|
2,552 |
|
|
|
(7 |
) |
(a) |
|
2,544 |
|
|
|
2,295 |
|
|
|
(3 |
) |
(a) |
|
2,290 |
|
|
|
|
|
(1 |
) |
(b) |
|
|
|
|
|
(2 |
) |
(b) |
|
||||||||
Gross profit |
$ |
1,157 |
|
|
$ |
8 |
|
|
$ |
1,165 |
|
|
$ |
1,036 |
|
|
$ |
5 |
|
|
$ |
1,041 |
|
Gross margin |
|
31.2 |
% |
|
|
|
|
31.4 |
% |
|
|
31.1 |
% |
|
|
|
|
31.3 |
% |
||||
Notes: |
|
(a) |
Adjustment to reflect the addback of amortization expense related to backlog intangible assets. |
(b) |
Adjustment to reflect the elimination of expenses associated with restructuring programs and related costs. |
APi Group Corporation Reconciliations of GAAP to Non-GAAP Financial Measures Adjusted Segment Financial Information (non-GAAP) (Amounts in millions) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Corporate and Eliminations |
|
|
|
|
|
|
|
|
||||||||
Income before income taxes |
|
$ |
(77 |
) |
|
$ |
(74 |
) |
|
$ |
(160 |
) |
|
$ |
(130 |
) |
Interest expense, net |
|
|
29 |
|
|
|
26 |
|
|
|
58 |
|
|
|
50 |
|
Depreciation |
|
|
1 |
|
|
|
— |
|
|
|
2 |
|
|
|
1 |
|
Amortization |
|
|
1 |
|
|
|
1 |
|
|
|
2 |
|
|
|
2 |
|
Systems and business enablement |
(a) |
|
11 |
|
|
|
— |
|
|
|
21 |
|
|
|
— |
|
Business process transformation expenses |
(b) |
|
— |
|
|
|
6 |
|
|
|
3 |
|
|
|
11 |
|
Acquisition and divestiture related expenses |
(c) |
|
4 |
|
|
|
8 |
|
|
|
7 |
|
|
|
9 |
|
Other |
(d) |
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
|
(8 |
) |
Corporate and Eliminations adjusted EBITDA |
|
$ |
(31 |
) |
|
$ |
(32 |
) |
|
$ |
(66 |
) |
|
$ |
(65 |
) |
Notes: |
|
(a) |
Adjustment to reflect the elimination of non-recurring expenses related to new systems implementations, information technologies, and other new capabilities. |
(b) |
Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to technology and business enhancements, including systems and process development costs. |
(c) |
Adjustment to reflect the elimination of transaction and integration costs related to potential and completed acquisitions and expenses associated with the transition of newly acquired businesses from prior ownership into APi Group, as well as transaction and disposal costs associated with potential and completed divestitures. |
(d) |
Adjustment includes various miscellaneous non-recurring items, such as the gain on the sale of a building, costs associated with the Series B Preferred Stock conversion, elimination of changes in fair value estimates to acquired liabilities, and impairment recorded on disposed assets. |
APi Group Corporation Reconciliations of GAAP to Non-GAAP Financial Measures Change in Segment Earnings (non-GAAP) (Unaudited) |
|||||
|
|||||
Change in Segment earnings |
|||||
|
|||||
|
Three Months Ended June 30, 2025 |
||||
|
Change in
|
|
Foreign
|
|
Change in
|
Safety Services |
|
|
|
|
|
Specialty Services |
(2.7)% |
|
|
|
(4.1)% |
Consolidated |
|
|
|
|
|
|
Six Months Ended June 30, 2025 |
||||
|
Change in
|
|
Foreign
|
|
Change in
|
Safety Services |
|
|
(0.1)% |
|
|
Specialty Services |
(13.8)% |
|
—% |
|
(13.8)% |
Consolidated |
|
|
|
|
|
Notes: |
|
(a) |
Segment earnings derived from reconciliations included elsewhere in this press release. |
(b) |
Adjusted to eliminate the impact of foreign currency on segment earnings amounts, calculated as the difference between segment earnings at public currency rates and segment earnings at fixed currency rates for both periods. Fixed currency amounts are based on translation into |
(c) |
Amount represents the year-over-year change when comparing both years after eliminating the impact of fluctuations in foreign exchange rates by translating foreign currency denominated results at fixed foreign currency rates for both periods. |
APi Group Corporation Reconciliations of GAAP to Non-GAAP Financial Measures Free cash flow and adjusted free cash flow and conversion (non-GAAP) (Amounts in millions) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net cash provided by operating activities (as reported) |
|
$ |
83 |
|
|
$ |
110 |
|
|
$ |
145 |
|
|
$ |
117 |
|
Less: Purchases of property and equipment |
|
|
(27 |
) |
|
|
(22 |
) |
|
|
(39 |
) |
|
|
(44 |
) |
Free cash flow |
|
$ |
56 |
|
|
$ |
88 |
|
|
$ |
106 |
|
|
$ |
73 |
|
Add: Cash payments related to following items: |
|
|
|
|
|
|
|
|
||||||||
Contingent compensation |
(a) |
|
— |
|
|
|
6 |
|
|
|
1 |
|
|
|
11 |
|
Systems and business enablement |
(b) |
|
26 |
|
|
|
— |
|
|
|
42 |
|
|
|
— |
|
Business process transformation expenses |
(c) |
|
— |
|
|
|
8 |
|
|
|
4 |
|
|
|
14 |
|
Acquisition and divestiture related expenses |
(d) |
|
7 |
|
|
|
8 |
|
|
|
10 |
|
|
|
9 |
|
Restructuring program related payments |
(e) |
|
3 |
|
|
|
9 |
|
|
|
12 |
|
|
|
21 |
|
Other |
(f) |
|
8 |
|
|
|
3 |
|
|
|
11 |
|
|
|
6 |
|
Adjusted free cash flow |
|
$ |
100 |
|
|
$ |
122 |
|
|
$ |
186 |
|
|
$ |
134 |
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA |
(g) |
$ |
272 |
|
|
$ |
231 |
|
|
$ |
465 |
|
|
$ |
406 |
|
Adjusted free cash flow conversion |
|
|
36.8 |
% |
|
|
52.8 |
% |
|
|
40.0 |
% |
|
|
33.0 |
% |
| Notes: | |
(a) |
Adjustment to reflect the elimination of deferred payments to prior owners of acquired businesses not expected to continue or recur. |
(b) |
Adjustment to reflect the elimination of non-recurring expenses related to new systems implementations, information technologies, and other new capabilities. |
(c) |
Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to technology and business enhancements, including systems and process development costs. |
(d) |
Adjustment to reflect the elimination of transaction and integration costs related to potential and completed acquisitions and expenses associated with the transition of newly acquired businesses from prior ownership into APi Group, as well as transaction and disposal costs associated with potential and completed divestitures. |
(e) |
Adjustment to reflect payments made for restructuring programs and related costs. |
(f) |
Adjustment includes various miscellaneous non-recurring items, such as elimination of payments made on the Series B Preferred Stock conversion, and payments made related to the debt repricing transaction. |
(g) |
Adjusted EBITDA from non-GAAP reconciliations included elsewhere in this press release. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250731404118/en/
Investor Relations and Media Inquiries:
Adam Fee
Vice President of Investor Relations
Tel: +1 651-240-7252
Email: investorrelations@apigroupinc.us
Source: APi Group Corporation
