FirstService Corp 6-K, filed Oct 23, 2025
FirstService Corp (FSV)
About this 6-K
FirstService Corp filed this 6-K on October 23, 2025.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of October 2025
Commission File Number: 001-36897
FIRSTSERVICE CORPORATION
(Translation of registrant's name into English)
1255 Bay Street, Suite 600
Toronto, Ontario, Canada
M5R 2A9
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F [ ] Form 40-F [ X ]
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| FIRSTSERVICE CORPORATION | ||
| (Registrant) | ||
| Date: October 23, 2025 | /s/ Jeremy Rakusin | |
| Jeremy Rakusin | ||
| Chief Financial Officer | ||
EXHIBIT INDEX
| Exhibit | Description of Exhibit | |
| 99.1 | Earnings press release for the three months ended September 30, 2025, dated October 23, 2025. |
EXHIBIT 99.1
FirstService Reports Third Quarter 2025 Results
FirstService Residential Division Drives Growth
Operating highlights:
| Three months ended | Nine months ended | ||||||||||||
| September 30 | September 30 | ||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||
| Revenues (millions) | $ | 1,447.6 | $ | 1,396.0 | $ | 4,114.1 | $ | 3,851.5 | |||||
| Adjusted EBITDA (millions) (note 1) | 164.8 | 160.0 | 425.2 | 375.8 | |||||||||
| Adjusted EPS (note 2) | 1.76 | 1.63 | 4.39 | 3.66 | |||||||||
| GAAP Operating Earnings | 115.6 | 125.9 | 252.2 | 247.9 | |||||||||
| GAAP Diluted EPS | 1.24 | 1.34 | 2.32 | 2.26 | |||||||||
TORONTO, Oct. 23, 2025 (GLOBE NEWSWIRE) -- FirstService Corporation (TSX: FSV; NASDAQ: FSV) today reported results for its third quarter ended September 30, 2025. All amounts are in US dollars.
Consolidated revenues for the third quarter were $1.45 billion, a 4% increase relative to the same quarter in the prior year. Adjusted EBITDA (note 1) increased 3% to $164.8 million, and Adjusted EPS (note 2) was $1.76, reflecting 8% growth over the prior year quarter. During the third quarter, FirstService reported GAAP Operating Earnings of $115.6 million, versus $125.9 million in the prior year period. GAAP diluted earnings per share was $1.24 in the quarter, versus $1.34 for the same quarter a year ago.
For the nine months ended September 30, 2025, consolidated revenues were $4.11 billion, a 7% increase relative to the comparable prior year period, Adjusted EBITDA was $425.2 million, up 13%, and Adjusted EPS was $4.39, an increase of 20% over the prior year period. FirstService’s GAAP Operating Earnings were $252.2 million in the current year period, versus $247.9 million in the prior year. GAAP diluted earnings per share for the nine months year-to-date was $2.32, compared to $2.26 in the prior year period.
“We are pleased with the resilient growth in our consolidated third quarter results, despite weather-related and broader commercial macroeconomic headwinds which tempered the organic top-line within our Brands division,” said Scott Patterson, Chief Executive Officer of FirstService. “While we see these market challenges continuing to impact our performance in the fourth quarter, our businesses will collectively deliver a solid year of growth and profitability,” he concluded.
About FirstService Corporation
FirstService Corporation is a North American leader in the essential outsourced property services sector, serving its customers through two industry-leading service platforms: FirstService Residential - North America’s largest manager of residential communities; and FirstService Brands - one of North America’s largest providers of essential property services delivered through individually branded company-owned operations and franchise systems.
FirstService generates approximately US$5.5 billion in annual revenues and has more than 30,000 employees across North America. With significant insider ownership and an experienced management team, FirstService has a long-term track record of creating value and superior returns for shareholders. The common shares of FirstService trade on the NASDAQ under the symbol “FSV” and on the Toronto Stock Exchange under the symbol “FSV”, and are included in the S&P/TSX 60 index. More information is available at www.firstservice.com.
Segmented Quarterly Results
FirstService Residential revenues were $605.4 million for the third quarter, up 8% compared to the prior year quarter, including organic growth of 5% driven by new contract wins. Adjusted EBITDA for the quarter was $66.4 million, an increase of 13% compared to the prior year period. Operating Earnings were $53.3 million, versus $49.1 million for the third quarter of last year. The increase in Adjusted EBITDA margin compared to the prior year reflects sustained progress with labor-driven operational efficiencies, consistent with improvements realized in recent quarters.
FirstService Brands revenues during the third quarter were $842.1 million, up 1% relative to the prior year period. On an organic basis, division revenues declined 4%, with reduced activity levels in our restoration and roofing operations offsetting strong growth at Century Fire Protection. Adjusted EBITDA for the third quarter was $102.1 million, compared to $105.8 million in the prior year period. Operating Earnings were $73.7 million, versus $87.1 million in the prior year quarter. Margins for the division were lower than prior year due to the negative operating leverage associated with the decline in organic revenue growth at our restoration and roofing service lines. The decrease in the Operating Earnings margin was further impacted by the comparison to an acquisition-related positive fair value adjustment on a contingent upside earn-out structure which we previously noted in the prior year quarter.
Corporate costs, as presented in Adjusted EBITDA (note 1), were $3.7 million in the third quarter, relative to $4.4 million in the prior year period. GAAP corporate costs for the quarter were $11.4 million, relative to $10.2 million in the prior year period.
Conference Call
FirstService will be holding a conference call on Thursday, October 23, 2025 at 11:00 a.m. Eastern Time to discuss the quarter’s results. This call is being webcast live at the Company’s website at www.firstservice.com. Participants may register for the call here https://register-conf.media-server.com/register/BIb70c05d5a9c6431394c6be75540419f1 to receive the dial-in number and their unique PIN.
To join the webcast in listen only mode, use this link: https://edge.media-server.com/mmc/p/5apa7p6e . It is recommended that you join 10 minutes prior to the event start (although you may register and dial in at any time during the call).
Forward-looking Statements
This press release includes or may include forward-looking statements. Much of this information can be identified by words such as “expect to,” “expected,” “will,” “estimated” or similar expressions suggesting future outcomes or events. FirstService believes the expectations reflected in such forward-looking statements are reasonable but no assurance can be given that these expectations will prove to be correct and such forward-looking statements should not be unduly relied upon. These statements involve known and unknown risks, uncertainties and other factors which may cause the actual results to be materially different from any future results, performance or achievements contemplated in the forward-looking statements. Such factors include: (i) general economic and business conditions, which will, among other things, impact demand for FirstService’s services and the cost of providing services; (ii) the ability of FirstService to implement its business strategy, including FirstService’s ability to acquire suitable acquisition candidates on acceptable terms and successfully integrate newly acquired businesses with its existing businesses; (iii) changes in or the failure to comply with government regulations; and (iv) other factors which are described in FirstService’s annual information form for the year ended December 31, 2024 under the heading “Risk factors” (a copy of which may be obtained at www.sedarplus.ca) and Annual Report on Form 40-F filed with the United States Securities and Exchange Commission (a copy of which may be obtained at www.sec.gov), and subsequent filings (which factors are adopted herein). Forward-looking statements contained in this press release are made as of the date hereof and are subject to change. All forward-looking statements in this press release are qualified by these cautionary statements. Unless otherwise required by applicable securities laws, we do not intend, nor do we undertake any obligation, to update or revise any forward-looking statements contained in this press release to reflect subsequent information, events, results or circumstances or otherwise.
Summary financial information is provided in this press release. This press release should be read in conjunction with the Company's consolidated financial statements and MD&A to be made available on SEDAR+ at www.sedarplus.ca.
Notes
1. Reconciliation of net earnings to adjusted EBITDA:
Adjusted EBITDA is defined as net earnings, adjusted to exclude: (i) income tax; (ii) other (income) expense; (iii) interest expense; (iv) depreciation and amortization; (v) acquisition-related items; and (vi) stock-based compensation expense. The Company uses Consolidated adjusted EBITDA and segment adjusted EBITDA to evaluate its own operating performance, its ability to service debt, and as an integral part of its planning and reporting systems. Additionally, this measure is used in conjunction with discounted cash flow models to determine the Company’s overall enterprise valuation and to evaluate acquisition targets. Consolidated adjusted EBITDA and segment adjusted EBITDA are presented as a supplemental measure because the Company believes such a measure is useful to investors as a reasonable indicator of operating performance, due to the low capital intensity of the Company’s service operations. The Company believes this measure is a financial metric used by many investors to compare companies, especially in the services industry. This measure is not a recognized measure of financial performance under GAAP in the United States, and should not be considered as a substitute for operating earnings, net earnings or cash flow from operating activities, as determined in accordance with GAAP. The Company’s method of calculating adjusted EBITDA and segment adjusted EBITDA may differ from other issuers and accordingly, this measure may not be comparable to measures used by other issuers. A reconciliation of net earnings to adjusted EBITDA appears below.
| Three months ended | Nine months ended | |||||||||||||||
| (in thousands of US$) | September 30 | September 30 | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net earnings | $ | 70,887 | $ | 77,761 | $ | 140,398 | $ | 137,595 | ||||||||
| Income tax | 27,700 | 26,372 | 57,377 | 50,971 | ||||||||||||
| Other income, net | (1,138 | ) | (381 | ) | (2,220 | ) | (2,376 | ) | ||||||||
| Interest expense, net | 18,179 | 22,150 | 56,609 | 61,707 | ||||||||||||
| Operating earnings | 115,628 | 125,902 | 252,164 | 247,897 | ||||||||||||
| Depreciation and amortization | 46,635 | 41,409 | 136,443 | 117,441 | ||||||||||||
| Acquisition-related items | (4,100 | ) | (13,036 | ) | 15,795 | (9,130 | ) | |||||||||
| Stock-based compensation expense | 6,617 | 5,699 | 20,772 | 19,626 | ||||||||||||
| Adjusted EBITDA | $ | 164,780 | $ | 159,974 | $ | 425,174 | $ | 375,834 | ||||||||
| A reconciliation of segment operating earnings to segment Adjusted EBITDA appears below. | |||||||||||||
| (in thousands of US$) | |||||||||||||
| Three months ended, September 30, 2025 | FirstService | FirstService | |||||||||||
| Residential | Brands | Corporate(1) | |||||||||||
| Operating earnings (loss) | $ | 53,279 | $ | 73,720 | $ | (11,371 | ) | ||||||
| Depreciation and amortization | 12,164 | 34,449 | 22 | ||||||||||
| Acquisition-related items | 920 | (6,082 | ) | 1,062 | |||||||||
| Stock-based compensation expense | - | - | 6,617 | ||||||||||
| Adjusted EBITDA | $ | 66,363 | $ | 102,087 | $ | (3,670 | ) | ||||||
| Three months ended, September 30, 2024 | FirstService | FirstService | |||||||||||
| Residential | Brands | Corporate(1) | |||||||||||
| Operating earnings (loss) | $ | 49,059 | $ | 87,064 | $ | (10,221 | ) | ||||||
| Depreciation and amortization | 8,871 | 32,516 | 22 | ||||||||||
| Acquisition-related items | 660 | (13,814 | ) | 118 | |||||||||
| Stock-based compensation expense | - | - | 5,699 | ||||||||||
| Adjusted EBITDA | $ | 58,590 | $ | 105,766 | $ | (4,382 | ) | ||||||
| Nine months ended, September 30, 2025 | FirstService | FirstService | |||||||||||
| Residential | Brands | Corporate(1) | |||||||||||
| Operating earnings (loss) | $ | 134,152 | $ | 154,728 | $ | (36,716 | ) | ||||||
| Depreciation and amortization | 34,589 | 101,786 | 68 | ||||||||||
| Acquisition-related items | 4,748 | 8,555 | 2,492 | ||||||||||
| Stock-based compensation expense | - | - | 20,772 | ||||||||||
| Adjusted EBITDA | $ | 173,489 | $ | 265,069 | $ | (13,384 | ) | ||||||
| Nine months ended, September 30, 2024 | FirstService | FirstService | |||||||||||
| Residential | Brands | Corporate(1) | |||||||||||
| Operating earnings (loss) | $ | 124,824 | $ | 160,171 | $ | (37,098 | ) | ||||||
| Depreciation and amortization | 27,067 | 90,306 | 68 | ||||||||||
| Acquisition-related items | 1,385 | (11,685 | ) | 1,170 | |||||||||
| Stock-based compensation expense | - | - | 19,626 | ||||||||||
| Adjusted EBITDA | $ | 153,276 | $ | 238,792 | $ | (16,234 | ) | ||||||
| Segment Adjusted EBITDA margin is defined as segment Adjusted EBITDA divided by segment revenues. | |||||||||||||
| (1) Corporate is not an operating segment, but rather represent corporate overhead expenses not directly attributable to reportable segments and are therefore unallocated within segment operating earnings (loss) and Segment Adjusted EBITDA. | |||||||||||||
2. Reconciliation of net earnings and diluted net earnings per share to adjusted net earnings and adjusted net earnings per share:
Adjusted EPS is defined as diluted net earnings per share, adjusted for the effect, after income tax, of: (i) the non-controlling interest redemption increment; (ii) acquisition-related items; (iii) amortization expense related to intangible assets recognized in connection with acquisitions; and (iv) stock-based compensation expense. The Company believes this measure is useful to investors because it provides a supplemental way to understand the underlying operating performance of the Company and enhances the comparability of operating results from period to period. Adjusted EPS is not a recognized measure of financial performance under GAAP, and should not be considered as a substitute for diluted net earnings per share, as determined in accordance with GAAP. The Company’s method of calculating this non-GAAP measure may differ from other issuers and, accordingly, this measure may not be comparable to measures used by other issuers. A reconciliation of net earnings to adjusted net earnings and of diluted net earnings per share to adjusted EPS appears below.
| Three months ended | Nine months ended | |||||||||||||||
| (in thousands of US$) | September 30 | September 30 | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net earnings | $ | 70,887 | $ | 77,761 | $ | 140,398 | $ | 137,595 | ||||||||
| Non-controlling interest share of earnings | (6,709 | ) | (7,756 | ) | (11,430 | ) | (11,985 | ) | ||||||||
| Acquisition-related items | (4,100 | ) | (13,036 | ) | 15,795 | (9,130 | ) | |||||||||
| Amortization of intangible assets | 18,828 | 17,825 | 57,051 | 50,065 | ||||||||||||
| Stock-based compensation expense | 6,617 | 5,699 | 20,772 | 19,626 | ||||||||||||
| Income tax on adjustments | (4,514 | ) | (6,821 | ) | (20,656 | ) | (20,210 | ) | ||||||||
| Non-controlling interest on adjustments | (197 | ) | 97 | (1,186 | ) | (487 | ) | |||||||||
| Adjusted net earnings | $ | 80,812 | $ | 73,769 | $ | 200,744 | $ | 165,474 | ||||||||
| Three months ended | Nine months ended | |||||||||||||||
| (in US$) | September 30 | September 30 | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Diluted net earnings per share | $ | 1.24 | $ | 1.34 | $ | 2.32 | $ | 2.26 | ||||||||
| Non-controlling interest redemption increment | 0.15 | 0.21 | 0.50 | 0.52 | ||||||||||||
| Acquisition-related items | (0.05 | ) | (0.28 | ) | 0.29 | (0.20 | ) | |||||||||
| Amortization of intangible assets, net of tax | 0.29 | 0.27 | 0.86 | 0.77 | ||||||||||||
| Stock-based compensation expense, net of tax | 0.13 | 0.09 | 0.42 | 0.31 | ||||||||||||
| Adjusted earnings per share | $ | 1.76 | $ | 1.63 | $ | 4.39 | $ | 3.66 | ||||||||
| Organic growth is defined as revenue growth adjusted to exclude the revenue attributable to acquired businesses for a period of twelve months following their acquisition. | ||||||||||||||||
| FIRSTSERVICE CORPORATION | ||||||||||||||||||
| Condensed Consolidated Statements of Earnings | ||||||||||||||||||
| (in thousands of US dollars, except per share amounts) | ||||||||||||||||||
| Three months | Nine months | |||||||||||||||||
| ended September 30 | ended September 30 | |||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||
| Revenues | $ | 1,447,565 | $ | 1,396,041 | $ | 4,114,124 | $ | 3,851,545 | ||||||||||
| Cost of revenues | 960,420 | 936,573 | 2,737,222 | 2,587,613 | ||||||||||||||
| Selling, general and administrative expenses | 328,982 | 305,193 | 972,500 | 907,724 | ||||||||||||||
| Depreciation | 27,807 | 23,584 | 79,392 | 67,376 | ||||||||||||||
| Amortization of intangible assets | 18,828 | 17,825 | 57,051 | 50,065 | ||||||||||||||
| Acquisition-related items (1) | (4,100 | ) | (13,036 | ) | 15,795 | (9,130 | ) | |||||||||||
| Operating earnings | 115,628 | 125,902 | 252,164 | 247,897 | ||||||||||||||
| Interest expense, net | 18,179 | 22,150 | 56,609 | 61,707 | ||||||||||||||
| Other income, net | (1,138 | ) | (381 | ) | (2,220 | ) | (2,376 | ) | ||||||||||
| Earnings before income tax | 98,587 | 104,133 | 197,775 | 188,566 | ||||||||||||||
| Income tax | 27,700 | 26,372 | 57,377 | 50,971 | ||||||||||||||
| Net earnings | 70,887 | 77,761 | 140,398 | 137,595 | ||||||||||||||
| Non-controlling interest share of earnings | 6,709 | 7,756 | 11,430 | 11,985 | ||||||||||||||
| Non-controlling interest redemption increment | 7,010 | 9,472 | 22,899 | 23,711 | ||||||||||||||
| Net earnings attributable to Company | $ | 57,168 | $ | 60,533 | $ | 106,069 | $ | 101,899 | ||||||||||
| Net earnings per common share | ||||||||||||||||||
| Basic | $ | 1.25 | $ | 1.34 | $ | 2.33 | $ | 2.27 | ||||||||||
| Diluted | 1.24 | 1.34 | 2.32 | 2.26 | ||||||||||||||
| Adjusted earnings per share (2) | $ | 1.76 | $ | 1.63 | $ | 4.39 | $ | 3.66 | ||||||||||
| Weighted average common shares (thousands) | ||||||||||||||||||
| Basic | 45,568 | 45,047 | 45,462 | 44,961 | ||||||||||||||
| Diluted | 45,924 | 45,336 | 45,732 | 45,163 | ||||||||||||||
Notes to Condensed Consolidated Statements of Earnings
(1) Acquisition-related items include contingent acquisition consideration fair value adjustments, and transaction costs.
(2) See definition and reconciliation above.
| Condensed Consolidated Balance Sheets | ||||||
| (in thousands of US dollars) | ||||||
| September 30, 2025 | December 31, 2024 | |||||
| Assets | ||||||
| Cash and cash equivalents | $ | 219,916 | $ | 227,598 | ||
| Restricted cash | 25,595 | 16,088 | ||||
| Accounts receivable | 958,606 | 947,517 | ||||
| Prepaid and other current assets | 397,243 | 368,150 | ||||
| Current assets | 1,601,360 | 1,559,353 | ||||
| Other non-current assets | 28,937 | 28,007 | ||||
| Deferred income tax | 2,134 | 2,114 | ||||
| Fixed assets | 286,263 | 253,994 | ||||
| Operating lease right-of-use assets | 275,537 | 240,518 | ||||
| Goodwill and intangible assets | 2,191,125 | 2,110,866 | ||||
| Total assets | $ | 4,385,356 | $ | 4,194,852 | ||
| Liabilities and shareholders' equity | ||||||
| Accounts payable and accrued liabilities | $ | 554,054 | $ | 541,509 | ||
| Unearned revenues | 217,243 | 190,885 | ||||
| Other current liabilities | 64,818 | 23,690 | ||||
| Operating lease liabilities - current | 58,038 | 53,115 | ||||
| Long-term debt - current | 13,784 | 41,567 | ||||
| Current liabilities | 907,937 | 850,766 | ||||
| Long-term debt - non-current | 1,191,438 | 1,257,143 | ||||
| Operating lease liabilities - non-current | 248,749 | 214,423 | ||||
| Other liabilities | 124,776 | 150,542 | ||||
| Deferred income tax | 100,801 | 84,895 | ||||
| Redeemable non-controlling interests | 472,172 | 449,337 | ||||
| Shareholders' equity | 1,339,483 | 1,187,746 | ||||
| Total liabilities and equity | $ | 4,385,356 | $ | 4,194,852 | ||
| Supplemental balance sheet information | ||||||
| Total debt | $ | 1,205,222 | $ | 1,298,710 | ||
| Total debt, net of cash | 985,306 | 1,071,112 | ||||
| Consolidated Statements of Cash Flows | |||||||||||||||||
| (in thousands of US dollars) | |||||||||||||||||
| Three months ended | Nine months ended | ||||||||||||||||
| September 30 | September 30 | ||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||
| Cash provided by (used in) | |||||||||||||||||
| Operating activities | |||||||||||||||||
| Net earnings | $ | 70,887 | $ | 77,761 | $ | 140,398 | $ | 137,595 | |||||||||
| Items not affecting cash: | |||||||||||||||||
| Depreciation and amortization | 46,635 | 41,409 | 136,443 | 117,441 | |||||||||||||
| Deferred income tax | (830 | ) | (2,265 | ) | (2,420 | ) | (6,814 | ) | |||||||||
| Other | 518 | (7,155 | ) | 29,870 | 7,229 | ||||||||||||
| 117,210 | 109,750 | 304,291 | 255,451 | ||||||||||||||
| Changes in non-cash working capital | |||||||||||||||||
| Accounts receivable | 34,649 | (17,343 | ) | 19,828 | (19,983 | ) | |||||||||||
| Payables and accruals | (13,312 | ) | 30,635 | (26,475 | ) | 7,353 | |||||||||||
| Other | (12,185 | ) | (46,031 | ) | 32,802 | (43,866 | ) | ||||||||||
| Net cash provided by operating activities | 126,362 | 77,011 | 330,446 | 198,955 | |||||||||||||
| Investing activities | |||||||||||||||||
| Acquisition of businesses, net of cash acquired | (44,469 | ) | (4,016 | ) | (96,385 | ) | (158,665 | ) | |||||||||
| Purchases of fixed assets | (33,663 | ) | (26,560 | ) | (96,601 | ) | (80,882 | ) | |||||||||
| Other investing activities | (1,372 | ) | 3,715 | (10,042 | ) | 2,715 | |||||||||||
| Net cash used in investing activities | (79,504 | ) | (26,861 | ) | (203,028 | ) | (236,832 | ) | |||||||||
| Financing activities | |||||||||||||||||
| Increase (decrease) in long-term debt, net | (36,941 | ) | (36,764 | ) | (91,768 | ) | 99,964 | ||||||||||
| Purchases of non-controlling interests, net | (4,597 | ) | (3,963 | ) | (33,943 | ) | (25,405 | ) | |||||||||
| Dividends paid to common shareholders | (12,501 | ) | (11,253 | ) | (36,315 | ) | (32,551 | ) | |||||||||
| Distributions paid to non-controlling interests | (1,828 | ) | (3,267 | ) | (13,430 | ) | (7,737 | ) | |||||||||
| Other financing activities | 28,869 | 9,787 | 49,775 | 32,577 | |||||||||||||
| Net cash used in financing activities | (26,998 | ) | (45,460 | ) | (125,681 | ) | 66,848 | ||||||||||
| Effect of exchange rate changes on cash | 781 | (151 | ) | 88 | 200 | ||||||||||||
| Increase in cash, cash equivalents and restricted cash | 20,641 | 4,539 | 1,825 | 29,171 | |||||||||||||
| Cash, cash equivalents and restricted cash, beginning of period | 224,870 | 231,509 | 243,686 | 206,877 | |||||||||||||
| Cash, cash equivalents and restricted cash, end of period | $ | 245,511 | $ | 236,048 | $ | 245,511 | $ | 236,048 | |||||||||
| Segmented Results | |||||||||||||
| (in thousands of US dollars) | |||||||||||||
| FirstService | FirstService | ||||||||||||
| Residential | Brands | Corporate | Consolidated | ||||||||||
| Three months ended September 30 | |||||||||||||
| 2025 | |||||||||||||
| Revenues | $ | 605,426 | $ | 842,139 | $ | - | $ | 1,447,565 | |||||
| Adjusted EBITDA | 66,363 | 102,087 | (3,670 | ) | 164,780 | ||||||||
| Operating earnings | 53,279 | 73,720 | (11,371 | ) | 115,628 | ||||||||
| 2024 | |||||||||||||
| Revenues | $ | 559,585 | $ | 836,456 | $ | - | $ | 1,396,041 | |||||
| Adjusted EBITDA | 58,590 | 105,766 | (4,382 | ) | 159,974 | ||||||||
| Operating earnings | 49,059 | 87,064 | (10,221 | ) | 125,902 | ||||||||
| FirstService | FirstService | ||||||||||||
| Residential | Brands | Corporate | Consolidated | ||||||||||
| Nine months ended September 30 | |||||||||||||
| 2025 | |||||||||||||
| Revenues | $ | 1,723,536 | $ | 2,390,588 | $ | - | $ | 4,114,124 | |||||
| Adjusted EBITDA | 173,489 | 265,069 | (13,384 | ) | 425,174 | ||||||||
| Operating earnings | 134,152 | 154,728 | (36,716 | ) | 252,164 | ||||||||
| 2024 | |||||||||||||
| Revenues | $ | 1,613,213 | $ | 2,238,332 | $ | - | $ | 3,851,545 | |||||
| Adjusted EBITDA | 153,276 | 238,792 | (16,234 | ) | 375,834 | ||||||||
| Operating earnings | 124,824 | 160,171 | (37,098 | ) | 247,897 | ||||||||
COMPANY CONTACTS:
D. Scott Patterson
Chief Executive Officer
Jeremy Rakusin
Chief Financial Officer
(416) 960-9566