Upload
others
View
1
Download
0
Embed Size (px)
Citation preview
William Blair – 39th Annual Growth Stock Conference
June 6, 2019
Inspiring people.
Nurturing landscapes.
BrightView Holdings, Inc.(NYSE: BV)
Disclaimer
2
This presentation contains “forward looking statements” within the meaning of the safe harbor provision of the U.S. Private
Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended, which are subject to the “safe harbor” created by those sections. All statements, other than
statements of historical facts, contained in this presentation, including statements concerning our plans, objectives, goals, beliefs,
business strategies, future events, business conditions, results of operations, financial position, business outlook, business trends
and other information, may be forward-looking statements. The forward-looking statements are not historical facts, or guarantees
of future performance and are based upon our current expectations, beliefs, estimates and projections, and various assumptions,
many of which, by their nature, are inherently uncertain and beyond our control. You can identify these forward-looking statements
by the use of words such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “seeks,”
“approximately,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of these words or other comparable
words. Our expectations, beliefs, and projections are expressed in good faith and we believe there is a reasonable basis for them.
However, there can be no assurance that management’s expectations, beliefs and projections will result or be achieved and actual
results may vary materially from what is expressed in or indicated by the forward-looking statements. The forward-looking
statements speak only as of the date of this presentation, and we undertake no obligation to publicly update or review any forward-
looking statement, whether as a result of new information, future developments or otherwise.
There are a number of risks, uncertainties and other important factors, many of which are beyond our control, that could cause our
actual results to differ materially from the forward-looking statements contained in this presentation. Such risks, uncertainties and
other important factors that could cause actual results to differ include, among others, the risks, uncertainties and factors set forth
under the heading “Business”, “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of
Operations” and elsewhere on our Annual Report on Form 10-K, filed with the Securities and Exchange Commission (the “SEC”)
on November 28, 2018. New risk factors and uncertainties may emerge from time to time, and it is not possible for management to
predict all risk factors and uncertainties. For a more complete description of risks and other uncertainties, please to refer to our
Annual Report on Form 10-K as well as to our subsequent filings with the SEC.
Included in this presentation are certain non-GAAP financial measures, such as Adjusted EBITDA, designed to supplement, and
not substitute, the Company’s financial information presented in accordance with generally accepted accounting principles in the
United States (“GAAP”) because management believes such measures are useful to investors. Additional information about these
measures and a reconciliation to the nearest GAAP financial measures is provided in the appendix to this presentation. We are not
providing a quantitative reconciliation of our financial outlook for Adjusted EBITDA to net income (loss), its corresponding GAAP
measure, because the GAAP measure that we exclude from our non-GAAP financial outlook is difficult to reliably predict or
estimate without unreasonable effort due to its dependence on future uncertainties. Additionally, information that is currently not
available to us could have a potentially unpredictable and potentially significant impact on our future GAAP financial results.
3
Today’s Presenters
• Joined BrightView in January 2016
• Prior to joining BrightView, John served as CFO of Trinseo
• While at Trinseo, he built a best-in-class financial organization leading the
company to a public offering in 2014
• He has also served as CFO for other publicly-traded and private equity backed
organizations including JMC Steel Company and HB Fuller
• B.A. degree in Business and Economics from St. Anselm College and an MBA
from the University of North Carolina, Chapel Hill
John Feenan, Executive VP and Chief Financial Officer
• Joined BrightView in December 2016
• Most recently served as Executive Vice President at Precision Castparts
• At Precision Castparts, Andrew also served as President of the Wyman Gordon
and Structural Casting divisions
• Prior to Precision Castparts, he was President and Chief Executive Officer of
North America for ESAB Group
• B.A. degree (with distinction) in Political Science from Colorado College and
advanced degrees in Engineering, Japanese and Business Administration from
the University of Michigan
Andrew Masterman, President and Chief Executive Officer
Cedars-Sinai Medical Center – Los Angeles, CA
Inspiring people. Nurturing landscapes.
Company Overview
5
BrightView: 70+ Years of Delivering
Best-in-Class Service
• Founded in 1939 by Theodore Brickman
• Primarily landscape maintenance and snow
removal services
• Strong national presence
• Founded in 1949 by Burton Sperber
• Provider of landscape maintenance and
development services
• Strong evergreen market presence
Founded in 2014
Industry-Defining,
Route-Based
Services
Company
Strong Local
Market Presence
and Brand
Reputation
Large, Highly-
Fragmented and
Stable
Addressable
Market
Consolidation
Strategy
Leveraging
Resources and
Scale
Operational
Improvements
Driving Strong
Margins
We Provide Holistic Solutions Across the Full
Spectrum of Maintenance & Development Services
1 FY2018 results represent operations during the 12ME 9/30/18.
Landscape Maintenance Landscape Development
FY’18
Revenue
$2.35B1
Revenues: $1.77B1
75% of Revenues
Revenues: $0.58B1
25% of Revenues
Business
Overview &
Highlights
• Commercial landscaping and snow removal services
• Need-based, essential services business
• Landscape architecture and development
services for new landscapes / large-scale
redesign projects
• Expands BrightView’s customer base
• Horticultural thought-leadership
• Complex and high-profile projects
• Many contracts include ongoing maintenance
upon project completion
Selected
Services Landscape
Services
Snow
Services
Tree Care
Services
Sweep
Services Irrigation Fertilization
Disaster
Recovery
Landscape
Architecture
Nursery &
Tree Moving Pool & Water Sports Fields
Selected
Customers
6
Commercial Landscaping
• Non-discretionary service
• Predictable recurring revenue
model
• Broad offering of ancillary
services
Snow Removal
• Counter-seasonal revenue stream
• Utilizes existing infrastructure
• Year-to-year variability,
modulated around 30-year avg.
snowfall rates
7
And Offer a Highly Compelling Value
Proposition to our Customers
Local Market
Presence
Deep local market knowledge
“Strategic partnership” mentality
Professional, empowered and accountable branch managers
Differentiated training and retention of branch staff
Consistent, high-quality execution
Lower organizational sophistication
Lower consistency of service and quality
Higher employee / crew turnover
Breadth of
Service Offerings
Able to serve virtually any customer need
Expertise in highly technical and complex services
Deep horticultural knowledge base
Ability to self-perform majority of work
Mostly offering basic services
Lacking in depth / horticultural expertise
Customers forced to manage multiple
vendors
Professional
Operating Platform
Highly trained, collegiate and masters graduates with deep
horticultural knowledge base and field experience
Best-in-class technology and equipment
Comprehensive compliance and safety management programs
Sophisticated centralized ERP systems
Smaller scale limits resources to invest in
advanced technological infrastructure
Less developed Human Resources policies
and practices
Limited employee career opportunities
National
Scale
Fully invested, national platform capable of serving customers
across multiple geographies while executing locally
Institutionalized best-practices
Escalation path for local issues to drive collaborative solutions
Significant resources to support local branch operations
Inability to deliver services nationally
Informal or inexistent process for sharing
and implementation of best-practices
Limited resources dedicated to support and
foster employee development
Average Local Competitor
#1 Player in a ~$67B Market
~10xNext Largest Competitor
Strong Margins and Free
Cash Flow ~80% Cash Conversion
Modest Capex Needs~2.5% of Revenue
Robust M&A Pipeline13 companies and more than
$250 million in revenue acquired
since 1/1/17
Our Breadth of Coverage Enables Us to
Serve Customers Across the Country
National Footprint
States with BrightView Branches
Extended Coverage via Qualified Service Partners
Maintenance Location
Development Location
Branches Employees
Evergreen ~65% ~75%
Seasonal ~35% ~25%
Total > 200 ~ 20,000
Key Statistics
by Region
8
Consistent Execution of Complex
Maintenance and Development Engagements
9
Pavilion Park
Irvine, CABeacon Park
Irvine, CA
Marlins Park
Miami, FL
ExxonMobil Headquarters
Irving, TX
Getty Museum
Los Angeles, CA
Duke University
Durham, NC
Four Seasons Hualalai
Kona, HI
Ritz Carlton
Key Biscayne, FL
Colonial Williamsburg
Williamsburg, VA
Toyota North American Headquarters – Plano, TX
Industry & Business Model Highlights
Sustainable Future Growth Levers
11
LEVERS FOR FUTURE GROWTH
GROW WALLET SHARE
WITH EXISTING
CUSTOMERS
Infrastructure and Technology
in place to expand existing relationships
EXPAND
CUSTOMER
BASE
Capitalize on Multiple Channels
to win new business
DRIVE
OPERATIONAL
ENHANCEMENTS
Center of Excellence
initiatives driving meaningful cost reduction
EXECUTE
ACCRETIVE M&A
OPPORTUNITIES
Commitment to implementing our proven
“Strong-on-Strong” strategy
~10x
The Size of Next
Largest Direct
Competitor
Industry Leader
Across a Number of
Service Lines
Differentiated Scale
in a Highly-
Fragmented Market Serves 4 of the 5
Largest U.S. Banks4
Contracts with 4 of the 5
Largest U.S. Companies5
Serves 9 of the Top 10 3rd Party
Hotel Management Firms
Serves 11 of the Top 15
Health Systems
Scope to Service a
Diverse Set of End
Markets ~13,000 Office Buildings /
Corporate Campuses
9,000 Residential
Communities
~3,400 Shopping
Environments
450+ Education
Institutions
High-Profile
Bespoke
Assignments Turf Restoration for
the National Mall
Maintenance for Colonial
Williamsburg
Official Field Consultant
for Major League Baseball
Designed / Built Fields for
3 Olympic Games
#1 Commercial
Landscaper in the U.S.
#1 Snow Removal
Company in the U.S.2Leading
Tree Nursery3
Leading Provider of Golf
Course Maintenance3
Leading Water Irrigation
Service Provider3
#1 Provider of Commercial Landscaping Services…
Top 10 North American Landscaping Companies1
12
~10x
1 Per Lawn and Landscape magazine and company press releases, based on 2017 revenue. Excludes tree care focused companies. 2 Per Snow Magazine. 3 Per Management estimates. 4 Ranking based on total publicly reported assets. 5 Per Forbes, based on total revenues.
…In a Large, Growing and Highly-Fragmented
Commercial Landscaping Industry
1 Landscaping services in the U.S. (2006-2017), IBISWorld – Snowplowing Services in the U.S. (2014, 2016-2017) presents commercial landscaping services and commercial
snowplowing services as a share of the overall U.S. market at rates consistent with IBISWorld figures for 2017.
• Stable growth due to non-discretionary nature of
service
• Resilient revenue from focus on industry’s Top Quartile
• BrightView is the only company with >1% market share
• Growth supported by outsourcing and procurement
centralization trends
• Quality demands drive engagement complexity and
criticality of execution
~$67BU.S. Commercial
Landscaping and Snow
BrightView: ~$1.77B
Market Share: 2.7%
~$52BU.S. Commercial
Landscaping
Services
MARKET OPPORTUNITY
13
Commercial Landscaping and Snow Removal Services:
Steadily Growing Industry ($B)1
$46 $48 $47 $44 $45 $46 $50 $53
$58 $61 $65 $65 $67 $68 $69 $69 $70 $71
'06A '07A '08A '09A '10A '11A '12A '13A '14A '15A '16A '17A '18E '19E '20E '21E '22E '23E
CAGR: 0%
$5.57 $5.32
$2.14 $2.15 $1.68
$0.58 $0.24
Fixed Taxes Utilities R&M Cleaning Parking Grounds
Topline Benefits from High Retention, Limited
Concentration and Low Relative Cost of Service
Recurring
Maintenance
Services
Anchor business that provides
predictable recurring revenue and
high degree of visibility on future
performance (75% of FY2018 revenue)
Evergreen
Sites
Significant presence in evergreen
regions, which require year-round
maintenance
Limited
Customer Concentration¹
12%
88%
Top 10
Customers
All Other
Customers
1 Reflects BrightView’s customer concentration based upon FY2018 revenue contribution.2 Other includes: Hospitality, Hospitals, Education, Public Spaces and Other sectors.3 Building Owners and Managers Association International estimate of 2018 average operating expenses per square foot.
Private Sector Office Building Expenses ($/sq.ft.)3
14
Stability of Business Model Amplified by Relative Low Cost of
Landscaping Services
Nature
of Services…
No Customer >3%
40%
25%
35%
Other 2
HOA Corporate
Diversified
Customer Base1
Snow Services: Valuable Source of Counter-
Seasonal Revenue and Employee Retention
Efficient utilization of existing assets
High value-add to customers (combination with landscape)
Balanced mix of fixed price contracts with guaranteed
minimums (reduce year-to-year volatility) and upside from
pay-per-plow contracts
Additional tool for employee retention given year-round
demand
U.S. Snowfall Amounts Modulate Around 10- and 30-Year Averages¹
1 Reflects cumulative annual snowfall at locations where BrightView has a presence. 2019 is fiscal year to date.
Inherent Benefits of Snow Services Offering
Avgs. as of 3/31/19
10-Yr. 2,741”
30-Yr. 2,590”
15
2017
2018
2019
Analyzing a Robust M&A Pipeline to Support Future Growth
16
Strong-on-Strong Acquisition Strategy
4,500+Additional
customer sites
$250M+Annualized revenue
since Jan 1, 2017
Note: Quarters represent BrightView’s fiscal quarters for FYE 30-Sep.
Anaheim, CA
Vista, CA
Sanford, FL
Dallas, TX
Danville, CA
Bay Area, CA
Austin, TX
South Florida
Phoenix, AZ
Hartford, CT
Tucson, AZ
Shamong, NJPortland, OR
The Leading Acquirer of Commercial Landscaping Businesses
Strategic Objectives
Increase Density
Develop Underpenetrated Geographies
Expand Landscape Enhancement Business
Improve Technical Capabilities
Andrew Masterman
President and Chief Executive Officer
John Feenan
EVP, Chief Financial Officer
Jeff Herold
President, Landscape Maintenance
Tom Donnelly
President, Landscape Development
Brian Bruce
EVP, Chief Information Officer
Todd Chambers
EVP, Chief Marketing Officer
Jonathan Gottsegen
EVP, Chief Legal Officer
Long-Tenured and Experienced Leadership Teams
Proven Management and Experienced
Local Leadership Teams
Senior Leadership Team
Position Number of
Employees
Avg. BrightView
Tenure (yrs.)¹
Senior Vice
President15 19
Vice President 35 17
General Manager 12 16
Branch Manager 208 13
Assistant Branch
Manager62 11
Account
Manager724 8
1 As of 9/30/18 and including tenure with companies acquired by BrightView.
Brightview Management Combines Extensive Business Services
Experience with Robust Local Landscaping Leadership
17
Local Leadership Team
Los Angeles County Museum of Art – Los Angeles, CA
Financial Highlights
Record Results in Fiscal Year 2018
19
• Record Total Revenue
• Record Adjusted EBITDA
• Record Adjusted EBITDA margin
• Record Cash Flow Generation
Revenue∆ YoY
$2,353.6M
Up 5.7%
Adj. EBITDA Margin∆ YoY (bps)
12.8%
Up 80 bps
Adj. EBITDA∆ YoY
$300.1M
Up 12.6%
• Maintenance Services
Revenue $1,774.8M – up 7.4%
Adj. EBITDA $289.8M – up 12.3%
• Development Services
Revenue $583.3M – up 1.1%
Adj. EBITDA $78.7M – up 1.7%
FY2019 Financial Guidance1
20
Full Year 2019 Assumption
• Acquisitions: expected to contribute at least $75 million to fiscal 2019 revenue
• EBITDA Margin: expected to be 10 to 30 basis points higher versus full year fiscal 2018
• Net Debt / Adjusted EBITDA ratio: expected to approach 3.5x by the end of fiscal 2019
Total Revenue Adjusted EBITDA Net Capital Expenditures
$2,400M - $2,470MPredictable Drivers
$310M - $318MProfitable Growth
~2.5% of RevenueLong-Term Average
1Our financial guidance contains forward-looking statements and is subject to risks and uncertainties. See “Introductory Information”.
2Q FY2019 Revenue
21
(Numbers $M) 2Q19 2Q18 Commentary
Total Revenue $596.6 $590.4
• 1.1% Increase
• (+) Maintenance Revenue
• (-) Development Revenue
Maintenance Services $473.3 $460.1
• 2.9% Increase
• (+) Acquisitions
• (-) Managed Exits
Development Services $124.0 $131.0
• (5.4%) Decrease
• (+) New projects and acquisitions
• (-) Large project comps and weather delays
2Q FY2019 Adjusted EBITDA
22
(Numbers $M) 2Q19 2Q18 Commentary
Total Adj. EBITDA $61.1 $51.6
• 18.4% Increase
• 10.2% Adjusted EBITDA margin
• 150 basis point expansion
Maintenance Services $65.0 $58.3
• 11.5% Increase
• 13.7% Adjusted EBITDA margin
• 100 basis point expansion
Development Services $11.0 $12.9
• (14.3%) Decrease
• 8.9% Adjusted EBITDA margin
• 90 basis point contraction
Corporate Segment ($14.9) ($19.5)
• 23.8% Decrease
• Timing of public company expenses in the
prior-year quarter
• Maintenance Services Segment
– Continued focus on efficiencies
– Benefit of Managed Exits from small and/or low-profitability accounts
• Development Services Segment
– Comparison with wind-down of large projects included in 2Q18 results
• Corporate Segment
– 2Q18 included certain non-recurring expenses related to becoming a public company
Focusing on Debt Reduction and Cash Generation in 2nd Half 2019
Capital Expenditures and Net Debt
23
Net CapEx / Total Revenue:
1.8% in 1H18 vs. 3.5% in 1H19
Expect Full-Year Fiscal 2019
around 2.5%
Net Debt / Adjusted EBITDA
4.1x at 1Q19 vs. 4.0x at 2Q19
Expect to be around 3.5x
at FYE ’19
Capital
Expenditures Net Debt
$1,161.4 $1,174.1
Dec. 31, '18 Mar. 31, '19
3
$21.0 Net
Capex
$39.6 Net
Capex
$1.5$3.0
1H18 1H19
$44.1$42.6
$21.6
1
1
Asset Disposals
1 Net capital expenditures excludes the acquisition of legacy ValleyCrest land and buildings for $21.6mm in 1Q18 and is net of proceeds from sale of property & equipment.2Total Financial Debt includes total long-term debt, net of original issue discount, and capital lease obligations 3Total Net Financial Debt (“Net Debt”) equals Total Financial Debt minus Total Cash & Equivalents
Legacy
Assets
(Numbers $M) 1Q19 2Q19
Total Financial
Debt2 $1,179.1 $1,185.3
Total Cash and
Equivalents$17.7 $11.2
Net Financial
Debt3 $1,161.4 $1,174.1
Net Debt / LTM
Adj. EBITDA4.1x 4.0x
Rose Fitzgerald Kennedy Greenway – Boston, MA
Thank You
Agnes Scott College – Atlanta, GA
Appendix – 2Q19 Non-GAAP ReconciliationsFull Year 2018 Results & Non-GAAP Reconciliations
Non-GAAP to GAAP Reconciliation
26
(*) Amounts may not total due to rounding.
(in millions)* 2019 2018 2019 2018
Adjusted EBITDA
Net loss (3.6)$ (22.1)$ (12.4)$ (2.7)$
Plus:
Interest expense, net 18.9 25.1 36.1 50.0
Income tax benefit (1.3) (7.9) (4.5) (59.4)
Depreciation expense 21.7 17.7 41.0 38.8
Amortization expense 13.8 29.3 28.9 60.4
Establish public company financial reporting compliance (a) 1.3 0.2 1.7 2.8
Business transformation and integration costs (b) 4.7 2.1 8.9 18.9
Expenses related to initial public offering (c) — 2.1 — 2.1
Equity-based compensation (d) 5.6 4.3 11.5 5.8
Management fees (e) — 0.7 — 1.3
Adjusted EBITDA 61.1$ 51.6$ 111.2$ 118.0$
Six Months Ended
March 31,
Three Months Ended
March 31,
Non-GAAP to GAAP Reconciliation (Con’t)
27
(*) Amounts may not total due to rounding.
(in millions)* 2019 2018 2019 2018
Adjusted Net Income
Net loss (3.6)$ (22.1)$ (12.4)$ (2.7)$
Plus:
Amortization expense 13.8 29.3 28.9 60.4
Establish public company financial reporting compliance (a) 1.3 0.2 1.7 2.8
Business transformation and integration costs (b) 4.7 2.1 8.9 18.9
Expenses related to initial public offering (c) — 2.1 — 2.1
Equity-based compensation (d) 5.6 4.3 11.5 5.8
Management fees (e) — 0.7 — 1.3
Income tax adjustment (f) (6.2) (9.1) (12.6) (67.7)
Adjusted Net Income 15.6$ 7.6$ 26.0$ 21.0$
Free Cash Flow and
Adjusted Free Cash Flow
Cash flows from operating activities 58.3$ (3.3)$ 64.7$ 79.2$
Minus:
Capital expenditures 25.3 14.3 42.6 44.1
Plus:
Proceeds from sale of property and equipment 1.2 0.8 3.0 1.5
Free Cash Flow 34.2$ (16.8)$ 25.1$ 36.6$
Plus:
ValleyCrest land and building acquisition (g) — — — 21.6
Adjusted Free Cash Flow 34.2$ (16.8)$ 25.1$ 58.2$
Six Months Ended
March 31,
Three Months Ended
March 31,
(*) Amounts may not total due to rounding.
Non-GAAP to GAAP Reconciliation (Con’t)
28
(a) Represents costs incurred to establish public company financial reporting compliance, including costs to comply with the requirements of Sarbanes-Oxley and
the accelerated adoption of the new revenue recognition standard (ASU 2014-09 – Revenue from Contracts with Customers), and other miscellaneous costs.
(b) Business transformation and integration costs consist of (i) severance and related costs; (ii) vehicle fleet rebranding costs; (iii) business integration costs and (iv)
information technology infrastructure transformation costs and other.
(c) Represents expenses incurred for the IPO.
(d) Represents equity-based compensation expense recognized for equity incentive plans outstanding, including $3.1 and $7.0 million related to the IPO in the three
and six months ended March 31, 2019, respectively.
(e) Represents fees paid pursuant to a monitoring agreement terminated on July 2, 2018 in connection with the completion of our IPO.
(f) Represents the tax effect of pre-tax items excluded from Adjusted Net Income and the removal of the applicable discrete tax items, which collectively result in a
reduction of income tax. The tax effect of pre-tax items excluded from Adjusted Net Income is computed using the statutory rate related to the jurisdiction that was
impacted by the adjustment after taking into account the impact of permanent differences and valuation allowances. Discrete tax items include changes in laws or
rates, changes in uncertain tax positions relating to prior years and changes in valuation allowances. The six months ended March 31, 2018 amount includes a $41.4
million benefit recognized as a result of the reduction in the U.S. corporate income tax rate from 35% to 21% under the Tax Act.
(g) Represents the acquisition of legacy ValleyCrest land and buildings in October 2017.
Fiscal Year 2018 Non-GAAP Reconciliations –
Adj. EBITDA
29
(*) Amounts may not total due to rounding.
Three Months Ended September 30,
Twelve Months Ended
September 30,
(in millions)* 2018 2017 2018 2017
Adjusted EBITDA
Net loss $ (10.9 ) $ 0.4 $ (15.1 ) $ (37.4 )
Plus:
Interest expense, net 20.3 24.7 97.8 98.1
Income tax benefit (8.1 ) (2.0 ) (66.2 ) (24.0 )
Depreciation expense 18.7 17.0 75.3 77.7
Amortization expense 15.3 31.0 104.9 125.8
Establish public company financial reporting compliance (a) 0.8 — 4.1 2.3
Business transformation and integration costs (b) 4.0 7.9 25.4 18.7
Expenses related to initial public offering (c) — — 6.8 —
Debt extinguishment (d) 25.1 — 25.1 —
Equity-based compensation (e) 8.0 0.3 28.8 2.9
Management fees (f) 11.0 0.6 13.1 2.6
Adjusted EBITDA $ 84.2 $ 79.7 $ 300.1 $ 266.6
Fiscal Year 2018 Non-GAAP Reconciliations –
Adj. Net Income and Adj. Free Cash Flow
30
(*) Amounts may not total due to rounding.
Three Months Ended September 30,
Twelve Months Ended
September 30,
(in millions)* 2018 2017 2018 2017
Adjusted Net Income
Net loss $ (10.9 ) $ 0.4 (15.1 ) $ (37.4 )
Plus:
Amortization expense 15.3 31.0 104.9 125.8
Establish public company financial reporting compliance (a) 0.8 — 4.1 2.3
Business transformation and integration costs (b) 4.0 7.9 25.4 18.7
Expenses related to initial public offering (c) — — 6.8 —
Debt extinguishment (d) 25.1 — 25.1 —
Equity-based compensation (e) 8.0 0.3 28.8 2.9
Management fees (f) 11.0 0.6 13.1 2.6
Income tax adjustment (g) (17.5 ) (16.0 ) (103.1 ) (56.7 )
Adjusted Net Income $ 35.8 $ 24.2 $ 90.0 $ 58.1
Free Cash Flow and Adjusted Free Cash Flow
Cash flows from operating activities $ 56.7 $ 55.3 $ 180.4 $ 124.2
Minus:
Capital expenditures 14.7 9.9 86.4 60.9
Plus:
Proceeds from sale of property and equipment 8.0 1.7 12.0 7.0
Free Cash Flow $ 50.1 $ 47.1 $ 105.9 $ 70.4
Plus:
ValleyCrest land and building acquisition (h) — — 21.6 —
Adjusted Free Cash Flow $ 50.1 $ 47.1 $ 127.6 $ 70.4
Fiscal Year 2018 Non-GAAP Reconciliations –
Footnotes
31(*) Amounts may not total due to rounding.
(a) Represents costs incurred to establish public company financial reporting compliance, including costs to comply with the requirements of Sarbanes-Oxley and the accelerated adoption of the new revenue recognition standard (ASC 606 – Revenue from Contracts with Customers), and other miscellaneous costs.
(b) Business transformation and integration costs consist of (i) severance and related costs; (ii) vehicle fleet rebranding costs; (iii) business integration costs and (iv) information technology infrastructure transformation costs and other.
Three Months Ended
September 30,
Twelve Months Ended
September 30,
(in millions)* 2018 2017 2018 2017
Severance and related costs $ 2.5 $ 0.8 $ 5.7 $ 6.9
Rebranding of vehicle fleet 0.1 5.6 12.5 6.3
Business integration 1.3 — 1.7 0.6
IT Infrastructure transformation and other 0.1 1.5 5.5 4.9
Business transformation and integration costs $ 4.0 $ 7.9 $ 25.4 $ 18.7
(c) Represents expenses incurred in connection with the IPO.
(d) Represents losses on the extinguishment of debt.
(e) Represents equity-based compensation expense recognized for equity incentive plans outstanding, including $19.6 million related to the IPO in the twelve months ended September 30, 2018.
(f) Represents fees paid pursuant to a monitoring agreement terminated on July 2, 2018 in connection with the completion of the IPO.
(g) Represents the tax effect of pre-tax items excluded from Adjusted Net Income and the removal of the applicable discrete tax items, which collectively result in a reduction of income tax. The tax effect of pre-tax items excluded from Adjusted Net Income is computed using the statutory rate related to the jurisdiction that was impacted by the adjustment after taking into account the impact of permanent differences and valuation allowances. Discrete tax items include changes in laws or rates, changes in uncertain tax positions relating to prior years and changes in valuation allowances. The twelve months ended September 30, 2018 amount includes a $43.4 million benefit recognized as a result of the reduction in the U.S. corporate income tax rate from 35% to 21% under the U.S. Tax Cuts and Jobs Act.
Three Months Ended
September 30,
Twelve Months Ended
September 30,
(in millions)* 2018 2017 2018 2017
Tax impact of pre-tax income adjustments $ 16.1 $ 14.3 $ 59.6 $ 55.3
Discrete tax items 1.4 1.7 43.5 1.4
Income tax adjustment $ 17.5 $ 16.0 $ 103.1 $ 56.7
(h) Represents the acquisition of legacy ValleyCrest land and buildings in October 2017.
Investor Relations Contact:
Daniel SchleinigerVP, Investor Relations
484.567.7148
Media Contact:
Fred JacobsVP, Communications & Public Affairs
484.567.7244
BrightView Holdings, Inc.
investor.brightview.com