• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishDashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI employees
    Legal
    Terms of usePrivacy policyCookie policy

    APi Group Reports Second Quarter 2024 Financial Results

    8/1/24 7:30:00 AM ET
    $APG
    Engineering & Construction
    Consumer Discretionary
    Get the next $APG alert in real time by email

    -Second quarter net revenues of $1.7 billion, with continued double-digit inspection growth-

    -Record second quarter net income of $69 million, representing year-over-year growth of 44%-

    -Record second quarter adjusted EBITDA of $231 million, representing year-over-year growth of 14%-

    -Record second quarter free cash flow generation, with strong conversion-

    APi Group Corporation (NYSE:APG) ("APi" or the "Company") today reported its financial results for the three and six months ended June 30, 2024.

    Russ Becker, APi's President and Chief Executive Officer stated: "APi delivered strong financial results in the second quarter and the first half of the year. The business continues to perform well, with double digit U.S. Life Safety inspection growth, record adjusted EBITDA margin, and record free cash flow generation. I believe our leaders' can generate continued momentum in the business, build on historically strong execution, consistently drive margin expansion, and return to historical levels of organic growth in the back half of the year and into 2025. We believe we can create sustainable shareholder value by focusing on our long-term value creation targets and we feel confident in our ability to achieve our 13% or more adjusted EBITDA margin target in 2025."

    Second Quarter 2024 Consolidated Results:

     

     

    Three Months Ended June 30,

     

    2024

     

    2023

     

    Y/Y

    Net revenues

    $

    1,730

     

     

    $

    1,771

     

     

    (2.3

    )%

    Organic net revenue growth (a)

     

     

     

     

    (3.1

    )%

     

     

     

     

     

     

    GAAP

     

     

     

     

     

    Gross profit

    $

    544

     

     

    $

    496

     

     

    9.7

    %

    Gross margin

     

    31.4

    %

     

     

    28.0

    %

     

    + 340 bps

     

     

     

     

     

     

    Net income

    $

    69

     

     

    $

    48

     

     

    43.8

    %

    Diluted EPS

    $

    0.22

     

     

    $

    0.12

     

     

    83.3

    %

     

     

     

     

     

     

    Adjusted non-GAAP comparison

     

     

     

     

     

    Adjusted gross profit

    $

    549

     

     

    $

    502

     

     

    9.4

    %

    Adjusted gross margin

     

    31.7

    %

     

     

    28.3

    %

     

    + 340 bps

     

     

     

     

     

     

    Adjusted EBITDA

    $

    231

     

     

    $

    203

     

     

    13.8

    %

    Adjusted EBITDA margin

     

    13.4

    %

     

     

    11.5

    %

     

    + 190 bps

     

     

     

     

     

     

    Adjusted net income

    $

    136

     

     

    $

    111

     

     

    22.5

    %

    Adjusted diluted EPS

    $

    0.49

     

     

    $

    0.41

     

     

    19.5

    %

    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, divestitures, and the impact of changes due to foreign currency translation.

    • Reported net revenue declined by 2.3% (3.1% organic decline) due to a decline in project revenues driven by disciplined customer and project selection and project delays, partially offset by growth in inspection, service, and monitoring revenue and acquisitions completed in the Safety Services segment.
    • Reported and adjusted gross margin each increased 340 basis points compared to prior year period due to disciplined customer and project selection, pricing improvements, improved business mix in higher margin services revenue as well as significant margin expansion in both service and project revenues across both segments.
    • Reported net income was $69 million and diluted EPS was $0.22, representing an 83.3% increase compared to prior year period. Adjusted net income was $136 million and adjusted diluted EPS was $0.49, representing a 19.5% increase compared to prior year period driven by significant adjusted gross margin expansion and decreased interest expense, partially offset by an increase in adjusted diluted weighted average shares outstanding.
    • Adjusted EBITDA increased by 13.8% (14.0% on a fixed currency basis) compared to the prior year period and adjusted EBITDA margin increased 190 basis points to a second quarter record of 13.4%, primarily due to the increase in gross margins, partially offset by lower fixed cost absorption.
     

    Second Quarter 2024 Segment Results:

    Safety Services

     

     

    Three Months Ended June 30,

     

    2024

     

    2023

     

    Y/Y

    Safety Services

     

     

     

     

     

    Net revenues

    $

    1,279

     

     

    $

    1,225

     

     

    4.4

    %

    Organic net revenue growth (a)

     

     

     

     

    1.5

    %

     

     

     

     

     

     

    GAAP

     

     

     

     

     

    Gross profit

    $

    447

     

     

    $

    391

     

     

    14.3

    %

    Gross margin

     

    34.9

    %

     

     

    31.9

    %

     

    + 300 bps

    Operating income

    $

    139

     

     

    $

    98

     

     

    41.8

    %

    Operating margin

     

    10.9

    %

     

     

    8.0

    %

     

    + 290 bps

     

     

     

     

     

     

    Adjusted non-GAAP comparison

     

     

     

     

     

    Adjusted gross profit

    $

    452

     

     

    $

    397

     

     

    13.9

    %

    Adjusted gross margin

     

    35.3

    %

     

     

    32.4

    %

     

    + 290 bps

     

     

     

     

     

     

    Adjusted EBITDA

    $

    201

     

     

    $

    159

     

     

    26.4

    %

    Adjusted EBITDA margin

     

    15.7

    %

     

     

    13.0

    %

     

    + 270 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, divestitures, and the impact of changes due to foreign currency translation.

    • Reported net revenue growth of 4.4% (1.5% organic) driven by strong growth in inspection, service and monitoring, price improvements as well as acquisitions completed in the last year, partially offset by planned customer attrition in our international business and disciplined customer and project selection, specifically in our HVAC business.
    • Reported and adjusted gross margin increased 300 and 290 basis points, respectively, compared to prior year period driven by pricing improvements, value capture initiatives, improved business mix in higher margin services revenue as well as significant margin expansion in both service and project revenues.
    • Operating income increased by 41.8% compared to the prior year period. Operating margin was 10.9%, representing a 290 basis point increase compared to the prior year period.
    • Adjusted EBITDA increased by 26.4% (26.7% on a fixed currency basis) compared to the prior year period. Adjusted EBITDA margin was 15.7%, representing a 270 basis point increase compared to prior year period, primarily due to the increase in adjusted gross margins, partially offset by operating costs growing faster than revenues.
     

    Specialty Services

     

     

     

    Three Months Ended June 30,

     

    2024

     

    2023

     

    Y/Y

    Specialty Services

     

     

     

     

     

    Net revenues

    $

    453

     

     

    $

    555

     

     

    (18.4

    )%

    Organic net revenue growth (a)

     

     

     

     

    (15.3

    )%

     

     

     

     

     

     

    GAAP

     

     

     

     

     

    Gross profit

    $

    97

     

     

    $

    106

     

     

    (8.5

    )%

    Gross margin

     

    21.4

    %

     

     

    19.1

    %

     

    + 230 bps

    Operating income

    $

    35

     

     

    $

    41

     

     

    (14.6

    )%

    Operating margin

     

    7.7

    %

     

     

    7.4

    %

     

    + 30 bps

     

     

     

     

     

     

    Adjusted non-GAAP comparison

     

     

     

     

     

    Adjusted gross profit

    $

    97

     

     

    $

    106

     

     

    (8.5

    )%

    Adjusted gross margin

     

    21.4

    %

     

     

    19.1

    %

     

    + 230 bps

     

     

     

     

     

     

    Adjusted EBITDA

    $

    62

     

     

    $

    69

     

     

    (10.1

    )%

    Adjusted EBITDA margin

     

    13.7

    %

     

     

    12.4

    %

     

    + 130 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, divestitures, and the impact of changes due to foreign currency translation.

    • Reported net revenue declined by 18.4% (15.3% organic decline) due to planned disciplined customer and project selection, project delays, as well as the divestiture of an Infrastructure/Utility operating company in 2023.
    • Reported and adjusted gross margin each increased 230 basis points compared to prior year period due to margin improvement in services revenues and disciplined customer and project selection driving margin improvement in project revenues.
    • Operating income was $35 million and operating margin was 7.7%.
    • Adjusted EBITDA decreased by 10.1% due to lower revenues. Adjusted EBITDA margin was 13.7%, representing a 130 basis point increase compared to prior year period, primarily due to the increase in adjusted gross margins, partially offset by lower fixed cost absorption.

    Guidance

    APi Group reaffirms full year net revenue guidance and narrows full year adjusted EBITDA range

    • Net Revenues of $7,150 to $7,350 million
    • Adjusted EBITDA of $885 to $915 million
    • Adjusted Free Cash Flow Conversion of approximately 70% of adjusted EBITDA

    APi Group announces guidance for the third quarter of 2024

    • Net Revenues of $1,860 to $1,910 million
    • Adjusted EBITDA of $240 to $250 million

    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, August 1, 2024. Participants on the call will include Russell A. Becker, President and Chief Executive Officer; Kevin S. Krumm, Executive Vice President and Chief Financial Officer; and James E. Lillie and Sir Martin E. Franklin, Co-Chairs.

    To listen to the call by telephone, please dial 800-715-9871 or 646-307-1963 and provide Conference ID 6524854. You may also attend and view the presentation (live or by replay) via webcast by accessing the following URL:

    https://events.q4inc.com/attendee/713309061

    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.apigroupcorp.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) risks associated with the Company's decentralized business model and participation in joint ventures; (vii) improperly managed projects or project delays; (viii) adverse developments in the credit markets which could impact the Company's ability to secure financing in the future; (ix) the Company's substantial level of indebtedness; (x) risks associated with the Company's contract portfolio; (xi) changes in applicable laws or regulations; (xii) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; (xiii) the impact of a global armed conflict; (xiv) 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; (xv) geopolitical risks; and (xvi) other risks and uncertainties, including those discussed in the Company's Annual Report on Form 10-K for the year ended December 31, 2023 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-U.S. GAAP financial measures within the meaning of Regulation G promulgated by the Securities and Exchange Commission. The Company uses certain non-U.S. GAAP financial measures that are included in this press release and the additional financial information both in explaining its results to shareholders and the investment community and in its internal evaluation and management of its businesses. The Company's management believes that these non-U.S. GAAP financial measures and the information they provide are useful to investors since these measures (a) permit investors to view the Company's performance using the same tools that management uses to evaluate the Company's past performance, reportable business segments and prospects for future performance, (b) permit investors to compare the Company with its peers, (c) determine certain elements of management's incentive compensation, and (d) provide consistent period-to-period comparisons of the results. Specifically:

    • 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 business transformation and other expenses for the integration of acquired businesses, 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, amortization of intangible assets, and non-service pension cost or benefit are useful because they provide investors with a meaningful perspective on the current underlying performance of the Company's core ongoing operations.
    • The Company discloses fixed currency net revenues and adjusted EBITDA ("FFX") on a consolidated basis or segment specific basis to provide a more complete understanding of underlying revenue and adjusted EBITDA trends by providing net revenues and adjusted EBITDA on a consistent basis. Under U.S. GAAP, income statement results are translated in U.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 into U.S. dollars at the fixed foreign currency exchange rates established by management at the beginning of 2024.
    • 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.
    • Earnings before interest, taxes, depreciation and amortization ("EBITDA") is the measure of profitability used by management to manage its segments and, accordingly, in its segment reporting. The Company supplements the reporting of its consolidated financial information with certain non-U.S. GAAP financial measures, including EBITDA and adjusted EBITDA, which is defined as EBITDA excluding the impact of certain non-cash and other specifically identified items ("adjusted EBITDA"). Adjusted EBITDA margin is calculated as adjusted EBITDA divided by net revenues. The Company believes these non-U.S. GAAP measures provide meaningful information and help investors understand the Company's financial results and assess its prospects for future performance. The Company uses EBITDA and adjusted EBITDA 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. Consolidated EBITDA is calculated in a manner consistent with segment EBITDA, which is a measure of segment profitability.
    • 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, business transformation and other expenses for the integration of acquired businesses, 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 and public offerings, and COVID-19 related payroll tax deferral and relief items. 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-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. A reconciliation of these non-U.S. GAAP financial measures is included later in this press release.

    The Company does not provide reconciliations of forward-looking non-U.S. GAAP adjusted EBITDA and growth in organic net revenues to GAAP due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations, including adjustments that could be made for acquisitions and divestitures, business transformation and other expenses for the integration of acquired businesses, one-time and other events such as impairment charges, transaction and other costs related to acquisitions, restructuring costs, amortization of intangible assets, and other charges reflected in the Company's reconciliation of historic numbers, the amount of which, based on historical experience, could be significant.

     

    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,

     

    2024

     

    2023

     

    2024

     

    2023

    Net revenues

    $

    1,730

     

    $

    1,771

     

     

    $

    3,331

     

     

    $

    3,385

     

    Cost of revenues

     

    1,186

     

     

    1,275

     

     

     

    2,295

     

     

     

    2,464

     

    Gross profit

     

    544

     

     

    496

     

     

     

    1,036

     

     

     

    921

     

    Selling, general, and administrative expenses

     

    418

     

     

    389

     

     

     

    810

     

     

     

    741

     

    Operating income

     

    126

     

     

    107

     

     

     

    226

     

     

     

    180

     

    Interest expense, net

     

    35

     

     

    38

     

     

     

    69

     

     

     

    75

     

    Loss on extinguishment of debt, net

     

    —

     

     

    —

     

     

     

    —

     

     

     

    3

     

    Investment expense (income) and other, net

     

    2

     

     

    (6

    )

     

     

    5

     

     

     

    (11

    )

    Other expense, net

     

    37

     

     

    32

     

     

     

    74

     

     

     

    67

     

    Income before income taxes

     

    89

     

     

    75

     

     

     

    152

     

     

     

    113

     

    Income tax provision

     

    20

     

     

    27

     

     

     

    38

     

     

     

    39

     

    Net income

    $

    69

     

    $

    48

     

     

    $

    114

     

     

    $

    74

     

    Net income (loss) attributable to common shareholders:

     

     

     

     

     

     

     

    Stock dividend on Series B Preferred Stock

     

    —

     

     

    (11

    )

     

     

    (7

    )

     

     

    (22

    )

    Conversion of Series B Preferred Stock

     

    —

     

     

    —

     

     

     

    (372

    )

     

     

    —

     

    Net income (loss) attributable to common shareholders

    $

    69

     

    $

    37

     

     

    $

    (265

    )

     

    $

    52

     

    Net income (loss) per common share:

     

     

     

     

     

     

     

    Basic

    $

    0.23

     

    $

    0.12

     

     

    $

    (1.02

    )

     

    $

    0.17

     

    Diluted

     

    0.22

     

     

    0.12

     

     

     

    (1.02

    )

     

     

    0.17

     

    Weighted average shares outstanding:

     

     

     

     

     

     

     

    Basic

     

    272

     

     

    235

     

     

     

    261

     

     

     

    235

     

    Diluted

     

    276

     

     

    270

     

     

     

    261

     

     

     

    268

     

    APi Group Corporation

    Condensed Consolidated Balance Sheets (GAAP)

    (Amounts in millions)

    (Unaudited)

     

     

     

     

     

    June 30,

    2024

     

    December 31,

    2023

    Assets

     

     

     

    Current assets:

     

     

     

    Cash and cash equivalents

    $

    324

     

    $

    479

    Accounts receivable, net

     

    1,314

     

     

    1,395

    Inventories

     

    155

     

     

    150

    Contract assets

     

    509

     

     

    436

    Prepaid expenses and other current assets

     

    152

     

     

    122

    Total current assets

     

    2,454

     

     

    2,582

    Property and equipment, net

     

    383

     

     

    385

    Operating lease right of use assets

     

    251

     

     

    233

    Goodwill

     

    2,825

     

     

    2,471

    Intangible assets, net

     

    1,773

     

     

    1,620

    Deferred tax assets

     

    50

     

     

    113

    Pension and post-retirement assets

     

    103

     

     

    111

    Other assets

     

    122

     

     

    75

    Total assets

    $

    7,961

     

    $

    7,590

    Liabilities, Redeemable Convertible Preferred Stock, and Shareholders' Equity

     

     

    Current liabilities:

     

     

     

    Short-term and current portion of long-term debt

    $

    4

     

    $

    5

    Accounts payable

     

    424

     

     

    472

    Accrued liabilities

     

    605

     

     

    729

    Contract liabilities

     

    547

     

     

    526

    Operating and finance leases

     

    82

     

     

    75

    Total current liabilities

     

    1,662

     

     

    1,807

    Long-term debt, less current portion

     

    2,844

     

     

    2,322

    Pension and post-retirement obligations

     

    50

     

     

    50

    Operating and finance leases

     

    185

     

     

    172

    Deferred tax liabilities

     

    236

     

     

    233

    Other noncurrent liabilities

     

    149

     

     

    138

    Total liabilities

     

    5,126

     

     

    4,722

    Total redeemable convertible preferred stock

     

    —

     

     

    797

    Total shareholders' equity

     

    2,835

     

     

    2,071

    Total liabilities, redeemable convertible preferred stock, and shareholders' equity

    $

    7,961

     

    $

    7,590

    APi Group Corporation

    Condensed Consolidated Statements of Cash Flows (GAAP)

    (Amounts in millions)

    (Unaudited)

     

     

     

    Six Months Ended June 30,

     

    2024

     

    2023

    Cash flows from operating activities:

     

     

     

    Net income

    $

    114

     

     

    $

    74

     

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

    Depreciation and amortization

     

    144

     

     

     

    149

     

    Restructuring charges, net of cash paid

     

    (10

    )

     

     

    4

     

    Deferred taxes

     

    (1

    )

     

     

    3

     

    Share-based compensation expense

     

    17

     

     

     

    11

     

    Profit-sharing expense

     

    11

     

     

     

    10

     

    Non-cash lease expense

     

    48

     

     

     

    36

     

    Net periodic pension expense (benefit)

     

    12

     

     

     

    (6

    )

    Loss on extinguishment of debt, net

     

    —

     

     

     

    3

     

    Other, net

     

    (18

    )

     

     

    (9

    )

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

     

    (200

    )

     

     

    (202

    )

    Net cash provided by operating activities

    $

    117

     

     

    $

    73

     

     

     

     

     

    Cash flows from investing activities:

     

     

     

    Acquisitions, net of cash acquired

    $

    (606

    )

     

    $

    (45

    )

    Purchases of property and equipment

     

    (44

    )

     

     

    (46

    )

    Proceeds from sales of property and equipment

     

    27

     

     

     

    9

     

    Net cash used in investing activities

    $

    (623

    )

     

    $

    (82

    )

     

     

     

     

    Cash flows from financing activities:

     

     

     

    Proceeds from long-term borrowings

    $

    850

     

     

    $

    —

     

    Payments on long-term borrowings

     

    (334

    )

     

     

    (204

    )

    Repurchases of common stock

     

    —

     

     

     

    (23

    )

    Proceeds from issuance of common shares

     

    458

     

     

     

    —

     

    Conversion of Series B Preferred Stock

     

    (600

    )

     

     

    —

     

    Payments of acquisition-related consideration

     

    (2

    )

     

     

    (3

    )

    Restricted shares tendered for taxes

     

    (11

    )

     

     

    (2

    )

    Other financing activities

     

    (4

    )

     

     

    —

     

    Net cash provided by (used in) financing activities

    $

    357

     

     

    $

    (232

    )

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

     

    (5

    )

     

     

    4

     

    Net decrease in cash, cash equivalents, and restricted cash

    $

    (154

    )

     

    $

    (237

    )

    Cash, cash equivalents, and restricted cash, beginning of period

     

    480

     

     

     

    607

     

    Cash, cash equivalents, and restricted cash, end of period

    $

    326

     

     

    $

    370

     

    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, 2024

     

    Net revenues

     

    Foreign

     

    Net revenues

     

     

     

    Organic

     

    change

     

    currency

     

    change

     

    Acquisitions and

     

    change in

     

    (as reported)

     

    translation (a)

     

    (fixed currency) (b)

     

    divestitures, net (c)

     

    net revenues (d)

    Safety Services

    4.4

    %

     

    (0.3

    )%

     

    4.7

    %

     

    3.2

    %

     

    1.5

    %

    Specialty Services

    (18.4

    )%

     

    —

    %

     

    (18.4

    )%

     

    (3.1

    )%

     

    (15.3

    )%

    Consolidated

    (2.3

    )%

     

    (0.3

    )%

     

    (2.0

    )%

     

    1.1

    %

     

    (3.1

    )%

     

    Six Months Ended June 30, 2024

     

    Net revenues

     

    Foreign

     

    Net revenues

     

     

     

    Organic

     

    change

     

    currency

     

    change

     

    Acquisitions and

     

    change in

     

    (as reported)

     

    translation (a)

     

    (fixed currency) (b)

     

    divestitures, net (c)

     

    net revenues (d)

    Safety Services

    3.2

    %

     

    —

    %

     

    3.2

    %

     

    2.3

    %

     

    0.9

    %

    Specialty Services

    (14.5

    )%

     

    —

    %

     

    (14.5

    )%

     

    (2.7

    )%

     

    (11.8

    )%

    Consolidated

    (1.6

    )%

     

    —

    %

     

    (1.6

    )%

     

    0.7

    %

     

    (2.3

    )%

    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 U.S. Dollars at fixed foreign currency exchange rates established by management at the beginning of 2024.

    (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 ("FFX") 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, 2024.

    (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,

     

     

    2024

     

    2023

     

    2024

     

    2023

    Gross profit (as reported)

     

    $

    544

     

     

    $

    496

     

     

    $

    1,036

     

     

    $

    921

     

    Adjustments to reconcile gross profit to adjusted gross profit:

     

     

     

     

    Backlog amortization

    (a)

     

    3

     

     

     

    6

     

     

     

    3

     

     

     

    13

     

    Restructuring program related costs

    (b)

    $

    2

     

     

    $

    —

     

     

    $

    2

     

     

    $

    —

     

    Adjusted gross profit

     

    $

    549

     

     

    $

    502

     

     

    $

    1,041

     

     

    $

    934

     

     

     

     

     

     

     

     

     

     

    Net revenues

     

    $

    1,730

     

     

    $

    1,771

     

     

    $

    3,331

     

     

    $

    3,385

     

    Adjusted gross margin

     

     

    31.7

    %

     

     

    28.3

    %

     

     

    31.3

    %

     

     

    27.6

    %

    Adjusted SG&A

     

     

     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

     

     

    2024

     

    2023

     

    2024

     

    2023

    Selling, general, and administrative expenses ("SG&A") (as reported)

     

    $

    418

     

     

    $

    389

     

     

    $

    810

     

     

    $

    741

     

    Adjustments to reconcile SG&A to adjusted SG&A:

     

     

     

     

    Amortization of intangible assets

    (c)

     

    (52

    )

     

     

    (50

    )

     

     

    (102

    )

     

     

    (98

    )

    Contingent consideration and compensation

    (d)

     

    (2

    )

     

     

    (2

    )

     

     

    (4

    )

     

     

    (4

    )

    Business process transformation expenses

    (e)

     

    (7

    )

     

     

    (7

    )

     

     

    (13

    )

     

     

    (11

    )

    Acquisition related expenses

    (f)

     

    (8

    )

     

     

    (2

    )

     

     

    (9

    )

     

     

    (6

    )

    Restructuring program related costs

    (b)

     

    (6

    )

     

     

    (7

    )

     

     

    (11

    )

     

     

    (7

    )

    Other

    (g)

     

    (1

    )

     

     

    —

     

     

     

    8

     

     

     

    12

     

    Adjusted SG&A expenses

     

    $

    342

     

     

    $

    321

     

     

    $

    679

     

     

    $

    627

     

     

     

     

     

     

     

     

     

     

    Net revenues

     

    $

    1,730

     

     

    $

    1,771

     

     

    $

    3,331

     

     

    $

    3,385

     

    Adjusted SG&A as a % of net revenues

     

     

    19.8

    %

     

     

    18.1

    %

     

     

    20.4

    %

     

     

    18.5

    %

    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.

    (c)

    Adjustment to reflect the addback of amortization expense.

    (d)

    Adjustment to reflect the elimination of the expense attributable to deferred consideration to prior owners of acquired businesses not expected to continue or recur.

    (e)

    Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to business process transformation, including system and process development costs and implementation of processes and compliance programs related to the Sarbanes-Oxley Act of 2002.

    (f)

    Adjustment to reflect the elimination of transaction costs related to potential and completed acquisitions and expenses associated with the transition of newly acquired businesses from prior ownership into APi Group.

    (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

    EBITDA and adjusted EBITDA (non-GAAP)

    (Amounts in millions)

    (Unaudited)

     

     

     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

     

     

    2024

     

    2023

     

    2024

     

    2023

    Net income (as reported)

     

    $

    69

     

     

    $

    48

     

     

    $

    114

     

     

    $

    74

     

    Adjustments to reconcile net income to EBITDA:

     

     

     

     

     

     

    Interest expense, net

     

     

    35

     

     

     

    38

     

     

     

    69

     

     

     

    75

     

    Income tax provision

     

     

    20

     

     

     

    27

     

     

     

    38

     

     

     

    39

     

    Depreciation and amortization

     

     

    75

     

     

     

    75

     

     

     

    144

     

     

     

    149

     

    EBITDA

     

    $

    199

     

     

    $

    188

     

     

    $

    365

     

     

    $

    337

     

    Adjustments to reconcile EBITDA to adjusted EBITDA:

     

     

     

     

     

     

    Contingent consideration and compensation

    (a)

     

    2

     

     

     

    2

     

     

     

    4

     

     

     

    4

     

    Non-service pension cost (benefit)

    (b)

     

    6

     

     

     

    (3

    )

     

     

    10

     

     

     

    (6

    )

    Business process transformation expenses

    (c)

     

    7

     

     

     

    7

     

     

     

    13

     

     

     

    11

     

    Acquisition related expenses

    (d)

     

    8

     

     

     

    2

     

     

     

    9

     

     

     

    6

     

    Loss on extinguishment of debt, net

    (e)

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    3

     

    Restructuring program related costs

    (f)

     

    8

     

     

     

    7

     

     

     

    13

     

     

     

    7

     

    Other

    (g)

     

    1

     

     

     

    —

     

     

     

    (8

    )

     

     

    (12

    )

    Adjusted EBITDA

     

    $

    231

     

     

    $

    203

     

     

    $

    406

     

     

    $

    350

     

     

     

     

     

     

     

     

     

     

    Net revenues

     

    $

    1,730

     

     

    $

    1,771

     

     

    $

    3,331

     

     

    $

    3,385

     

    Adjusted EBITDA margin

     

     

    13.4

    %

     

     

    11.5

    %

     

     

    12.2

    %

     

     

    10.3

     

    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 (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.

    (c)

    Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to business process transformation, including system and process development costs and implementation of processes and compliance programs related to the Sarbanes-Oxley Act of 2002.

    (d)

    Adjustment to reflect the elimination of transaction costs related to potential and completed acquisitions and expenses associated with the transition of newly acquired businesses from prior ownership into APi Group.

    (e)

    Adjustment to reflect the elimination of loss on extinguishment of debt resulting from early repayments and repurchases of long-term debt.

    (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,

     

     

    2024

     

    2023

     

    2024

     

    2023

    Income before income tax provision (as reported)

     

    $

    89

     

    $

    75

     

     

    $

    152

     

     

    $

    113

     

    Adjustments to reconcile income before income tax provision to adjusted income before income tax provision:

     

     

    Amortization of intangible assets

    (a)

     

    55

     

     

    56

     

     

     

    105

     

     

     

    111

     

    Contingent consideration and compensation

    (b)

     

    2

     

     

    2

     

     

     

    4

     

     

     

    4

     

    Non-service pension cost (benefit)

    (c)

     

    6

     

     

    (3

    )

     

     

    10

     

     

     

    (6

    )

    Business process transformation expenses

    (d)

     

    7

     

     

    7

     

     

     

    13

     

     

     

    11

     

    Acquisition related expenses

    (e)

     

    8

     

     

    2

     

     

     

    9

     

     

     

    6

     

    Loss on extinguishment of debt, net

    (f)

     

    —

     

     

    —

     

     

     

    —

     

     

     

    3

     

    Restructuring program related costs

    (g)

     

    8

     

     

    7

     

     

     

    13

     

     

     

    7

     

    Other

    (h)

     

    1

     

     

    —

     

     

     

    (8

    )

     

     

    (12

    )

    Adjusted income before income tax provision

     

    $

    176

     

    $

    146

     

     

    $

    298

     

     

    $

    237

     

     

     

     

     

     

     

     

     

     

    Income tax provision (as reported)

     

    $

    20

     

    $

    27

     

     

    $

    38

     

     

    $

    39

     

    Adjustments to reconcile income tax provision to adjusted income tax provision:

     

     

    Income tax provision adjustment

    (i)

     

    20

     

     

    8

     

     

     

    30

     

     

     

    18

     

    Adjusted income tax provision

     

    $

    40

     

    $

    35

     

     

    $

    68

     

     

    $

    57

     

     

     

     

     

     

     

     

     

     

    Adjusted income before income tax provision

     

    $

    176

     

    $

    146

     

     

    $

    298

     

     

    $

    237

     

    Adjusted income tax provision

     

     

    40

     

     

    35

     

     

     

    68

     

     

     

    57

     

    Adjusted net income

     

    $

    136

     

    $

    111

     

     

    $

    230

     

     

    $

    180

     

     

     

     

     

     

     

     

     

     

    Diluted weighted average shares outstanding (as reported)

     

     

    276

     

     

    270

     

     

     

    261

     

     

     

    268

     

    Adjustments to reconcile diluted weighted average shares outstanding to adjusted diluted weighted average shares outstanding:

    Dilutive impact of shares from GAAP net loss

    (j)

     

    —

     

     

    —

     

     

     

    1

     

     

     

    —

     

    Dilutive impact of Series A Preferred Stock

    (k)

     

    1

     

     

    2

     

     

     

    4

     

     

     

    4

     

    Dilutive impact of conversion of Series B Preferred Stock

    (l)

     

    —

     

     

    —

     

     

     

    11

     

     

     

    —

     

    Adjusted diluted weighted average shares outstanding

     

     

    277

     

     

    272

     

     

     

    277

     

     

     

    272

     

     

     

     

     

     

     

     

     

     

    Adjusted diluted EPS

     

    $

    0.49

     

    $

    0.41

     

     

    $

    0.83

     

     

    $

    0.66

     

    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 expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to business process transformation, including system and process development costs and implementation of processes and compliance programs related to the Sarbanes-Oxley Act of 2002.

    (e)

    Adjustment to reflect the elimination of transaction costs related to potential and completed acquisitions and expenses associated with the transition of newly acquired businesses from prior ownership into APi Group.

    (f)

    Adjustment to reflect the elimination of loss on extinguishment of debt resulting from early repayments and repurchases of long-term debt.

    (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 23% which reflects the Company's estimated expectations for taxes to be paid on its adjusted non-GAAP earnings.

    (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 for the six months ended June 30, 2024 and 2023 reflects the addition of the dilutive impact of 4 million shares associated with the deemed conversion of Series A Preferred Stock. The adjustment for the three months ended June 30, 2024 and 2023 is partially offset by the elimination of 3 million and 2 million shares, respectively, reflecting the dilutive effect of the Preferred Share dividend as the dividend is contingent upon the share price the last ten days of the calendar year and was not earned as of June 30, 2024 or 2023.

    (l)

    Adjustment for the weighted average impact of the Series B Preferred Stock that were convertible into approximately 33 million common shares and were outstanding for two months of the year. 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,

     

     

    2024 (a)

     

    2023 (a)

     

    2024 (a)

     

    2023 (a)

    Safety Services

     

     

     

     

     

     

     

     

    Net revenues

     

    $

    1,279

     

     

    $

    1,225

     

     

    $

    2,493

     

     

    $

    2,416

     

    Adjusted gross profit

     

     

    452

     

     

     

    397

     

     

     

    875

     

     

     

    772

     

    Adjusted EBITDA

     

     

    201

     

     

     

    159

     

     

     

    375

     

     

     

    306

     

     

     

     

     

     

     

     

     

     

    Adjusted gross margin

     

     

    35.3

    %

     

     

    32.4

    %

     

     

    35.1

    %

     

     

    32.0

    %

    Adjusted EBITDA margin

     

     

    15.7

    %

     

     

    13.0

    %

     

     

    15.0

    %

     

     

    12.7

    %

     

     

     

     

     

     

     

     

     

    Specialty Services

     

     

     

     

     

     

     

     

    Net revenues

     

    $

    453

     

     

    $

    555

     

     

    $

    842

     

     

    $

    985

     

    Adjusted gross profit

     

     

    97

     

     

     

    106

     

     

     

    166

     

     

     

    163

     

    Adjusted EBITDA

     

     

    62

     

     

     

    69

     

     

     

    96

     

     

     

    97

     

     

     

     

     

     

     

     

     

     

    Adjusted gross margin

     

     

    21.4

    %

     

     

    19.1

    %

     

     

    19.7

    %

     

     

    16.5

    %

    Adjusted EBITDA margin

     

     

    13.7

    %

     

     

    12.4

    %

     

     

    11.4

    %

     

     

    9.8

    %

     

     

     

     

     

     

     

     

     

    Total net revenues before corporate and eliminations

    (b)

    $

    1,732

     

     

    $

    1,780

     

     

    $

    3,335

     

     

    $

    3,401

     

    Total adjusted EBITDA before corporate and eliminations

    (b)

     

    263

     

     

     

    228

     

     

     

    471

     

     

     

    403

     

    Adjusted EBITDA margin before corporate and eliminations

    (b)

     

    15.2

    %

     

     

    12.8

    %

     

     

    14.1

    %

     

     

    11.8

    %

     

     

     

     

     

     

     

     

     

    Corporate and Eliminations

     

     

     

     

     

     

     

     

    Net revenues

     

    $

    (2

    )

     

    $

    (9

    )

     

    $

    (4

    )

     

    $

    (16

    )

    Adjusted EBITDA

     

     

    (32

    )

     

     

    (25

    )

     

     

    (65

    )

     

     

    (53

    )

     

     

     

     

     

     

     

     

     

    Total Consolidated

     

     

     

     

     

     

     

     

    Net revenues

     

    $

    1,730

     

     

    $

    1,771

     

     

    $

    3,331

     

     

    $

    3,385

     

    Adjusted gross profit

     

     

    549

     

     

     

    502

     

     

     

    1,041

     

     

     

    934

     

    Adjusted EBITDA

     

     

    231

     

     

     

    203

     

     

     

    406

     

     

     

    350

     

     

     

     

     

     

     

     

     

     

    Adjusted gross margin

     

     

    31.7

    %

     

     

    28.3

    %

     

     

    31.3

    %

     

     

    27.6

    %

    Adjusted EBITDA margin

     

     

    13.4

    %

     

     

    11.5

    %

     

     

    12.2

    %

     

     

    10.3

    %

    Notes:

    (a)

    Information derived from non-GAAP reconciliations included elsewhere in this press release.

    (b)

    Calculated from results of the Company's operating 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, 2024

     

    Three Months Ended June 30, 2023

     

    As Reported

     

    Adjustments

     

    As Adjusted

     

    As Reported

     

    Adjustments

     

    As Adjusted

    Safety Services

     

     

     

     

     

     

     

     

     

     

    Net revenues

    $

    1,279

     

     

    $

    —

     

     

    $

    1,279

     

     

    $

    1,225

     

     

    $

    —

     

     

    $

    1,225

     

    Cost of revenues

     

    832

     

     

     

    (3

    )

    (a)

     

    827

     

     

     

    834

     

     

     

    (6

    )

    (a)

     

    828

     

     

     

     

     

    (2

    )

    (b)

     

     

     

     

     

    —

     

     

     

    Gross profit

    $

    447

     

     

    $

    5

     

     

    $

    452

     

     

    $

    391

     

     

    $

    6

     

     

    $

    397

     

    Gross margin

     

    34.9

    %

     

     

     

     

    35.3

    %

     

     

    31.9

    %

     

     

     

     

    32.4

    %

     

     

     

     

     

     

     

     

     

     

     

     

    Specialty Services

     

     

     

     

     

     

     

     

     

     

     

    Net revenues

    $

    453

     

     

    $

    —

     

     

    $

    453

     

     

    $

    555

     

     

    $

    —

     

     

    $

    555

     

    Cost of revenues

     

    356

     

     

     

    —

     

     

     

    356

     

     

     

    449

     

     

     

    —

     

     

     

    449

     

    Gross profit

    $

    97

     

     

    $

    —

     

     

    $

    97

     

     

    $

    106

     

     

    $

    —

     

     

    $

    106

     

    Gross margin

     

    21.4

    %

     

     

     

     

    21.4

    %

     

     

    19.1

    %

     

     

     

     

    19.1

    %

     

     

     

     

     

     

     

     

     

     

     

     

    Corporate and Eliminations

     

     

     

     

     

     

     

     

     

     

    Net revenues

    $

    (2

    )

     

    $

    —

     

     

    $

    (2

    )

     

    $

    (9

    )

     

    $

    —

     

     

    $

    (9

    )

    Cost of revenues

     

    (2

    )

     

     

    —

     

     

     

    (2

    )

     

     

    (8

    )

     

     

    —

     

     

     

    (8

    )

     

     

     

     

     

     

     

     

     

     

     

     

    Total Consolidated

     

     

     

     

     

     

     

     

     

     

    Net revenues

    $

    1,730

     

     

    $

    —

     

     

    $

    1,730

     

     

    $

    1,771

     

     

    $

    —

     

     

    $

    1,771

     

    Cost of revenues

     

    1,186

     

     

     

    (3

    )

    (a)

     

    1,181

     

     

     

    1,275

     

     

     

    (6

    )

    (a)

     

    1,269

     

     

     

     

     

    (2

    )

    (b)

     

     

     

     

     

    —

     

     

     

    Gross profit

    $

    544

     

     

    $

    5

     

     

    $

    549

     

     

    $

    496

     

     

    $

    6

     

     

    $

    502

     

    Gross margin

     

    31.4

    %

     

     

     

     

    31.7

    %

     

     

    28.0

    %

     

     

     

     

    28.3

    %

    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)

     

     

    Six Months Ended June 30, 2024

     

    Six Months Ended June 30, 2023

     

    As Reported

     

    Adjustments

     

    As Adjusted

     

    As Reported

     

    Adjustments

     

    As Adjusted

    Safety Services

     

     

     

     

     

     

     

     

     

     

    Net revenues

    $

    2,493

     

     

    $

    —

     

     

    $

    2,493

     

     

    $

    2,416

     

     

    $

    —

     

     

    $

    2,416

     

    Cost of revenues

     

    1,623

     

     

     

    (3

    )

    (a)

     

    1,618

     

     

     

    1,657

     

     

     

    (13

    )

    (a)

     

    1,644

     

     

     

     

     

    (2

    )

    (b)

     

     

     

     

     

    —

     

     

     

    Gross profit

    $

    870

     

     

    $

    5

     

     

    $

    875

     

     

    $

    759

     

     

    $

    13

     

     

    $

    772

     

    Gross margin

     

    34.9

    %

     

     

     

     

    35.1

    %

     

     

    31.4

    %

     

     

     

     

    32.0

    %

     

     

     

     

     

     

     

     

     

     

     

     

    Specialty Services

     

     

     

     

     

     

     

     

     

     

     

    Net revenues

    $

    842

     

     

    $

    —

     

     

    $

    842

     

     

    $

    985

     

     

    $

    —

     

     

    $

    985

     

    Cost of revenues

     

    676

     

     

     

    —

     

     

     

    676

     

     

     

    822

     

     

     

    (a)

     

    822

     

    Gross profit

    $

    166

     

     

    $

    —

     

     

    $

    166

     

     

    $

    163

     

     

    $

    —

     

     

    $

    163

     

    Gross margin

     

    19.7

    %

     

     

     

     

    19.7

    %

     

     

    16.5

    %

     

     

     

     

    16.5

    %

     

     

     

     

     

     

     

     

     

     

     

     

    Corporate and Eliminations

     

     

     

     

     

     

     

     

     

     

    Net revenues

    $

    (4

    )

     

    $

    —

     

     

    $

    (4

    )

     

    $

    (16

    )

     

    $

    —

     

     

    $

    (16

    )

    Cost of revenues

     

    (4

    )

     

     

    —

     

     

     

    (4

    )

     

     

    (15

    )

     

     

    —

     

     

     

    (15

    )

     

     

     

     

     

     

     

     

     

     

     

     

    Total Consolidated

     

     

     

     

     

     

     

     

     

     

    Net revenues

    $

    3,331

     

     

    $

    —

     

     

    $

    3,331

     

     

    $

    3,385

     

     

    $

    —

     

     

    $

    3,385

     

    Cost of revenues

     

    2,295

     

     

     

    (3

    )

    (a)

     

    2,290

     

     

     

    2,464

     

     

     

    (13

    )

    (a)

     

    2,451

     

     

     

     

     

    (2

    )

    (b)

     

     

     

     

     

    —

     

     

     

    Gross profit

    $

    1,036

     

     

    $

    5

     

     

    $

    1,041

     

     

    $

    921

     

     

    $

    13

     

     

    $

    934

     

    Gross margin

     

    31.1

    %

     

     

     

     

    31.3

    %

     

     

    27.2

    %

     

     

     

     

    27.6

    %

    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,

     

     

    2024

     

    2023

     

    2024

     

    2023

    Safety Services

     

     

     

     

     

     

     

     

    Safety Services EBITDA

     

    $

    184

     

     

    $

    150

     

     

    $

    347

     

     

    $

    296

     

    Adjustments to reconcile EBITDA to adjusted EBITDA:

     

     

     

     

     

     

     

     

    Contingent consideration and compensation

    (a)

     

    2

     

     

     

    2

     

     

     

    4

     

     

     

    3

     

    Non-service pension cost (benefit)

    (b)

     

    6

     

     

     

    (3

    )

     

     

    10

     

     

     

    (6

    )

    Acquisition related expenses

    (c)

     

    —

     

     

     

    2

     

     

     

    —

     

     

     

    5

     

    Business process transformation expenses

    (d)

     

    1

     

     

     

    1

     

     

     

    2

     

     

     

    1

     

    Restructuring program related costs

    (e)

     

    8

     

     

     

    7

     

     

     

    13

     

     

     

    7

     

    Other

    (f)

     

    —

     

     

     

    —

     

     

     

    (1

    )

     

     

    —

     

    Safety Services adjusted EBITDA

     

    $

    201

     

     

    $

    159

     

     

    $

    375

     

     

    $

    306

     

     

     

     

     

     

     

     

     

     

    Specialty Services

     

     

     

     

     

     

     

     

    Specialty Services EBITDA

     

    $

    62

     

     

    $

    69

     

     

    $

    95

     

     

    $

    96

     

    Adjustments to reconcile EBITDA to adjusted EBITDA:

     

     

     

     

     

     

     

     

    Other

    (f)

     

    —

     

     

     

    —

     

     

     

    1

     

     

     

    1

     

    Specialty Services adjusted EBITDA

     

    $

    62

     

     

    $

    69

     

     

    $

    96

     

     

    $

    97

     

     

     

     

     

     

     

     

     

     

    Corporate and Eliminations

     

     

     

     

     

     

     

     

    Corporate and Eliminations EBITDA

     

    $

    (47

    )

     

    $

    (31

    )

     

    $

    (77

    )

     

    $

    (55

    )

    Adjustments to reconcile EBITDA to adjusted EBITDA:

     

     

     

     

     

     

     

     

    Business process transformation expenses

    (d)

     

    6

     

     

     

    6

     

     

     

    11

     

     

     

    10

     

    Acquisition related expenses

    (c)

     

    8

     

     

     

    —

     

     

     

    9

     

     

     

    1

     

    Loss on extinguishment of debt, net

    (g)

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    3

     

    Other

    (f)

     

    1

     

     

     

    —

     

     

     

    (8

    )

     

     

    (12

    )

    Corporate and Eliminations adjusted EBITDA

     

    $

    (32

    )

     

    $

    (25

    )

     

    $

    (65

    )

     

    $

    (53

    )

     

     

     

     

     

     

     

     

     

    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 (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.

    (c)

    Adjustment to reflect the elimination of transaction costs related to potential and completed acquisitions and expenses associated with the transition of newly acquired businesses from prior ownership into APi Group.

    (d)

    Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to business process transformation, including system and process development costs and implementation of processes and compliance programs related to the Sarbanes-Oxley Act of 2002.

    (e)

    Adjustment to reflect the elimination of expenses associated with restructuring programs and related costs.

    (f)

    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.

    (g)

    Adjustment to reflect the elimination of loss on extinguishment of debt resulting from early repayments and repurchases of long-term debt.

    APi Group Corporation

    Reconciliations of GAAP to Non-GAAP Financial Measures

    Change in adjusted EBITDA (non-GAAP)

    (Unaudited)

     

    Change in adjusted EBITDA

     

     

    Three Months Ended June 30, 2024

     

    Change in

    Adjusted EBITDA

    (public rates) (a)

     

    Foreign

    currency

    translation (b)

     

    Change in

    Adjusted EBITDA

    (fixed currency) (c)

    Safety Services

    26.4

    %

     

    (0.3

    )%

     

    26.7

    %

    Specialty Services

    (10.1

    )%

     

    —

    %

     

    (10.1

    )%

    Consolidated

    13.8

    %

     

    (0.2

    )%

     

    14.0

    %

     

     

    Six Months Ended June 30, 2024

     

     

    Change in

     

    Foreign

     

    Change in

     

     

    Adjusted EBITDA

     

    currency

     

    Adjusted EBITDA

     

     

    (public rates) (a)

     

    translation (b)

     

    (fixed currency) (c)

    Safety Services

     

    22.5

    %

     

    0.4

    %

     

    22.1

    %

    Specialty Services

     

    (1.0

    )%

     

    —

    %

     

    (1.0

    )%

    Consolidated

     

    16.0

    %

     

    —

    %

     

    16.0

    %

    Notes:

    (a)

    Adjusted EBITDA derived from non-GAAP reconciliations included elsewhere in this press release.

    (b)

    Adjusted to eliminate the impact of foreign currency on adjusted EBITDA amounts, calculated as the difference between adjusted EBITDA at public currency rates and adjusted EBITDA at fixed currency rates for both periods. Fixed currency amounts are based on translation into U.S. Dollars at fixed foreign currency exchange rates established by management at the beginning of 2024.

    (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 ("FFX") 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,

     

     

    2024

    2023

    2024

    2023

    Net cash provided by (used in) operating activities (as reported)

     

    $

    110

     

    $

    74

     

    $

    117

     

    $

    73

     

    Less: Purchases of property and equipment

     

     

    (22

    )

     

    (25

    )

     

    (44

    )

     

    (46

    )

    Free cash flow

     

    $

    88

     

    $

    49

     

    $

    73

     

    $

    27

     

    Add: Cash payments related to following items:

     

     

     

     

     

    Contingent compensation

    (a)

     

    6

     

     

    18

     

     

    11

     

     

    18

     

    Business process transformation expenses

    (b)

     

    8

     

     

    8

     

     

    14

     

     

    13

     

    Acquisition related expenses

    (c)

     

    8

     

     

    1

     

     

    9

     

     

    5

     

    Restructuring program related payments

    (d)

     

    9

     

     

    6

     

     

    21

     

     

    11

     

    Payroll tax deferral

    (e)

     

    —

     

     

    1

     

     

    —

     

     

    9

     

    Other

    (f)

     

    3

     

     

    8

     

     

    6

     

     

    8

     

    Adjusted free cash flow

     

    $

    122

     

    $

    91

     

    $

    134

     

    $

    91

     

     

     

     

     

     

     

    Adjusted EBITDA

    (g)

    $

    231

     

    $

    203

     

    $

    406

     

    $

    350

     

    Adjusted free cash flow conversion

     

     

    52.8

    %

     

    44.8

    %

     

    33.0

    %

     

    26.0

    %

    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 expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to business process transformation, including system and process development costs and implementation of processes and compliance programs related to the Sarbanes-Oxley Act of 2002.

    (c)

    Adjustment to reflect the elimination of transaction costs related to potential and completed acquisitions and expenses associated with the transition of newly acquired businesses from prior ownership into APi Group.

    (d)

    Adjustment to reflect payments made for restructuring programs and related costs.

    (e)

    Adjustment reflects the elimination of operating cash for the impact of the Coronavirus Aid Relief and Economic Security (CARES) Act. During the first quarter of 2020, the CARES Act was passed, allowing the Company to defer the payment of the employer's share of Social Security taxes until December 2021 and December 2022. The final payments were made on the amount deferred in 2020 during the first half of 2023.

    (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 derived from non-GAAP reconciliations included elsewhere in this press release.

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20240801218407/en/

    Get the next $APG alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $APG

    DatePrice TargetRatingAnalyst
    1/22/2025$45.00Buy
    Truist
    1/14/2025$45.00Sector Perform → Outperform
    RBC Capital Mkts
    12/5/2024Outperform
    William Blair
    3/15/2024$48.00Buy
    Jefferies
    1/25/2024$40.00Buy
    UBS
    5/17/2023$27.00 → $29.00Neutral → Outperform
    Robert W. Baird
    7/11/2022$23.00Neutral → Buy
    BofA Securities
    6/17/2022$17.00Neutral
    JP Morgan
    More analyst ratings

    $APG
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • APi Group Announces Upcoming Participation in Baird's 2025 Global Consumer, Technology & Services Conference and the William Blair 45th Annual Growth Stock Conference

      APi Group Corporation (NYSE:APG) ("APi" or the "Company") today announced that its senior leadership will be participating in a fireside chat during the William Blair 45th Annual Growth Stock Conference on Thursday, June 5th at 11:20 a.m. CT. The live webcast link and archived replay will be available in the "Events" area on the Investor Relations page of APi's website at www.apigroupinc.com. Interested parties should check the Company's website for any schedule updates or time changes. The Company's senior leadership will also be participating in Baird's 2025 Global Consumer, Technology & Services Conference on Tuesday, June 3rd. About APi: APi is a global, market-leading business

      5/29/25 7:30:00 AM ET
      $APG
      Engineering & Construction
      Consumer Discretionary
    • NYSE Content Advisory: Pre-Market update + Retailers report earnings

      NEW YORK, May 21, 2025 /PRNewswire/ -- The New York Stock Exchange (NYSE) provides a daily pre-market update directly from the NYSE Trading Floor. Access today's NYSE Pre-market update for market insights before trading begins.  Kristen Scholer delivers the pre-market update on May 21st Stocks are moving lower early Wednesday after the S&P 500 snapped a six-day winning streak. It's a small pull back after what has been a fast recovery from April's lows.Traders are monitoring Washington D.C. for updated on the budget bill and federal deficit. The bill would push through President Donald Trump's agenda of tax cuts and border security.Reporting earnings this mornin

      5/21/25 8:55:00 AM ET
      $APG
      $GOOS
      $ICE
      $LOW
      Engineering & Construction
      Consumer Discretionary
      Apparel
      Investment Bankers/Brokers/Service
    • APi Group Announces New Long-Term Financial Targets

      -Significant progress towards 13/60/80 targets; expected to achieve 13% or more adjusted EBITDA margin in 2025- -Introduces new 10/16/60+ shareholder value creation framework, highlighted by $10B+ of net revenues and adjusted EBITDA margin of 16%+ by 2028E- -Expects $3.0B+ of cumulative adjusted free cash flow through 2028- -Reaffirms Second Quarter and 2025 Financial Guidance- -Announces Three-for-Two Stock Split- APi Group Corporation (NYSE:APG) ("APi" or the "Company") will host its 2025 Investor Day today at the New York Stock Exchange, beginning at 9:00 am ET. At today's event, APi plans to provide updates to its strategic plan and introduce the following long-term 10/16/60+ financia

      5/21/25 8:55:00 AM ET
      $APG
      Engineering & Construction
      Consumer Discretionary

    $APG
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Truist initiated coverage on APi Group with a new price target

      Truist initiated coverage of APi Group with a rating of Buy and set a new price target of $45.00

      1/22/25 7:31:34 AM ET
      $APG
      Engineering & Construction
      Consumer Discretionary
    • APi Group upgraded by RBC Capital Mkts with a new price target

      RBC Capital Mkts upgraded APi Group from Sector Perform to Outperform and set a new price target of $45.00

      1/14/25 7:37:51 AM ET
      $APG
      Engineering & Construction
      Consumer Discretionary
    • William Blair initiated coverage on APi Group

      William Blair initiated coverage of APi Group with a rating of Outperform

      12/5/24 8:32:46 AM ET
      $APG
      Engineering & Construction
      Consumer Discretionary

    $APG
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • SEC Form 4 filed by Director Lillie James E

      4 - APi Group Corp (0001796209) (Issuer)

      5/20/25 5:05:14 PM ET
      $APG
      Engineering & Construction
      Consumer Discretionary
    • SEC Form 4 filed by Director Walker Cyrus D.

      4 - APi Group Corp (0001796209) (Issuer)

      5/20/25 5:05:00 PM ET
      $APG
      Engineering & Construction
      Consumer Discretionary
    • SEC Form 4 filed by Director Wheeler Carrie

      4 - APi Group Corp (0001796209) (Issuer)

      5/20/25 5:04:49 PM ET
      $APG
      Engineering & Construction
      Consumer Discretionary

    $APG
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • Amendment: SEC Form SC 13D/A filed by APi Group Corporation

      SC 13D/A - APi Group Corp (0001796209) (Subject)

      11/14/24 9:45:57 PM ET
      $APG
      Engineering & Construction
      Consumer Discretionary
    • Amendment: SEC Form SC 13G/A filed by APi Group Corporation

      SC 13G/A - APi Group Corp (0001796209) (Subject)

      7/8/24 4:32:39 PM ET
      $APG
      Engineering & Construction
      Consumer Discretionary
    • Amendment: SEC Form SC 13G/A filed by APi Group Corporation

      SC 13G/A - APi Group Corp (0001796209) (Subject)

      6/18/24 5:05:42 PM ET
      $APG
      Engineering & Construction
      Consumer Discretionary

    $APG
    SEC Filings

    See more
    • SEC Form SD filed by APi Group Corporation

      SD - APi Group Corp (0001796209) (Filer)

      5/30/25 9:49:41 AM ET
      $APG
      Engineering & Construction
      Consumer Discretionary
    • APi Group Corporation filed SEC Form 8-K: Entry into a Material Definitive Agreement, Creation of a Direct Financial Obligation

      8-K - APi Group Corp (0001796209) (Filer)

      5/22/25 4:28:57 PM ET
      $APG
      Engineering & Construction
      Consumer Discretionary
    • APi Group Corporation filed SEC Form 8-K: Regulation FD Disclosure, Financial Statements and Exhibits

      8-K - APi Group Corp (0001796209) (Filer)

      5/21/25 9:09:46 AM ET
      $APG
      Engineering & Construction
      Consumer Discretionary

    $APG
    Leadership Updates

    Live Leadership Updates

    See more
    • APi Group Appoints David Jackola Executive Vice President & Chief Financial Officer

      APi Group Corporation (NYSE:APG) ("APi" or the "Company") today announced the appointment of David Jackola as Executive Vice President & Chief Financial Officer, effective immediately. Mr. Jackola has been with the Company since October 2021, most recently serving as Interim Chief Financial Officer since December of 2024. He will report directly to Russ Becker, President and Chief Executive Officer of APi. Russ Becker, APi's President and Chief Executive Officer stated: "David is a great leader and has a proven track record of driving profitable organic growth and executing on our strategic objectives. After a comprehensive process, the Board and I agreed that David is the ideal candidate

      3/31/25 7:30:00 AM ET
      $APG
      Engineering & Construction
      Consumer Discretionary
    • L Squared Capital Partners Announces Pending Sale of Elevated to APi Group Corporation

      The pending sale marks the eighth overall exit since L Squared's formation in 2014 L Squared Capital Partners ("L Squared") announced today that APi Group Corporation (NYSE:APG) ("APi"), a global, market-leading business services provider of life safety, security, and specialty services has entered into a definitive agreement to acquire Elevated Facility Services ("Elevated" or "the Company"), a leading provider of elevator and escalator maintenance, repair, and modernization service. The transaction is expected to close in Q2 2024 and is subject to customary closing conditions and the receipt of regulatory approval. "We are grateful for our highly successful partnership with Matt Biska

      4/16/24 9:00:00 AM ET
      $APG
      Engineering & Construction
      Consumer Discretionary

    $APG
    Financials

    Live finance-specific insights

    See more
    • APi Group Announces New Long-Term Financial Targets

      -Significant progress towards 13/60/80 targets; expected to achieve 13% or more adjusted EBITDA margin in 2025- -Introduces new 10/16/60+ shareholder value creation framework, highlighted by $10B+ of net revenues and adjusted EBITDA margin of 16%+ by 2028E- -Expects $3.0B+ of cumulative adjusted free cash flow through 2028- -Reaffirms Second Quarter and 2025 Financial Guidance- -Announces Three-for-Two Stock Split- APi Group Corporation (NYSE:APG) ("APi" or the "Company") will host its 2025 Investor Day today at the New York Stock Exchange, beginning at 9:00 am ET. At today's event, APi plans to provide updates to its strategic plan and introduce the following long-term 10/16/60+ financia

      5/21/25 8:55:00 AM ET
      $APG
      Engineering & Construction
      Consumer Discretionary
    • APi Group Reports First Quarter 2025 Financial Results

      -Record first quarter net revenues of $1.7 billion, representing accelerating year-over-year growth of 7.4% with continued double-digit inspection revenue growth in North American Safety Services- -First quarter reported net income of $35 million and record first quarter adjusted EBITDA of $193 million with year-over-year adjusted EBITDA margin expansion of 30 basis points- -Repurchased $75 million of common stock and authorized new $1 billion share repurchase program- -Plans to announce new long-term financial targets at Investor Day on May 21 in New York City- APi Group Corporation (NYSE:APG) ("APi" or the "Company") today reported its financial results for the three months ended Marc

      5/1/25 7:30:00 AM ET
      $APG
      Engineering & Construction
      Consumer Discretionary
    • APi Group Confirms Date of First Quarter 2025 Earnings Release

      APi Group Corporation (NYSE:APG) ("APi" or the "Company") announced today that it intends to release its financial results for the three months ended March 31, 2025, before the market opens on Thursday, May 1, 2025. First Quarter Earnings 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, May 1, 2025. Participants on the call will include Russell A. Becker, President and Chief Executive Officer; David Jackola, Executive Vice President and Chief Financial Officer; and James E. Lillie and Sir Martin E. Franklin, Co-Chairs. To listen to the call by telephone, please dial 800-715-9871 or 646-307-1963 and p

      4/17/25 7:30:00 AM ET
      $APG
      Engineering & Construction
      Consumer Discretionary