Skip to main content

APi Group Reports Record Fourth Quarter and Full Year 2025 Financial Results

-Record fourth quarter net revenues of $2.1 billion, representing year-over-year growth of 14% and year-over-year organic growth of 11%-
-Record fourth quarter reported net income of $97 million, representing year-over-year growth of 45%-
-Record fourth quarter adjusted EBITDA of $295 million, representing year-over-year growth of 22% and adjusted EBITDA margin expansion of 90 basis points to 13.9%-
-Record full year adjusted free cash flow of $836 million, adjusted free cash flow conversion of 80%, and a net leverage ratio of 1.6x-

APi Group Corporation (NYSE: APG) (“APi” or the “Company”) today reported its financial results for the three months and full year ended December 31, 2025.

Russ Becker, APi’s President and Chief Executive Officer stated: “Our record results in 2025 once again demonstrate the strength of our recurring revenue, services-focused business model and the ongoing execution of our strategy by our teammates. We ended 2025 with adjusted EBITDA margins at 13.2%, above our 13% target, and free cash flow conversion of 80%. I am proud of our team for these record financial results achieved in 2025, and for executing on our `13/60/80' targets. We begin 2026 with positive momentum and strong demand for our services across our global platform. Our balance sheet remains strong, with a net leverage ratio of 1.6x, allowing us the flexibility to pursue value enhancing capital deployment opportunities in 2026. We remain laser focused on delivering and executing our new `10/16/60+' financial targets, and creating value for all our stakeholders."

Fourth Quarter and Full Year 2025 Consolidated Results:

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

Y/Y

 

 

2025

 

 

 

2024

 

 

Y/Y

Net revenues

$

2,117

 

 

$

1,861

 

 

13.8

%

 

$

7,911

 

 

$

7,018

 

 

12.7

%

Organic net revenue growth (a)

 

 

 

 

11.1

%

 

 

 

 

 

7.9

%

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

 

 

 

 

Gross profit

$

678

 

 

$

575

 

 

17.9

%

 

$

2,487

 

 

$

2,178

 

 

14.2

%

Gross margin

 

32.0

%

 

 

30.9

%

 

+110 bps

 

 

31.4

%

 

 

31.0

%

 

+40 bps

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

97

 

 

$

67

 

 

44.8

%

 

$

302

 

 

$

250

 

 

20.8

%

Diluted EPS

$

(1.19

)

 

$

(0.07

)

 

NM

 

 

$

(0.69

)

 

$

(0.56

)

 

NM

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted non-GAAP comparison

 

 

 

 

 

 

 

 

 

 

 

Adjusted gross profit

$

681

 

 

$

579

 

 

17.6

%

 

$

2,502

 

 

$

2,186

 

 

14.5

%

Adjusted gross margin

 

32.2

%

 

 

31.1

%

 

+110 bps

 

 

31.6

%

 

 

31.1

%

 

+50 bps

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

295

 

 

$

242

 

 

21.9

%

 

$

1,041

 

 

$

893

 

 

16.6

%

Adjusted EBITDA margin

 

13.9

%

 

 

13.0

%

 

+90 bps

 

 

13.2

%

 

 

12.7

%

 

+50 bps

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

$

185

 

 

$

143

 

 

29.4

%

 

$

627

 

 

$

514

 

 

22.0

%

Adjusted diluted EPS (b)

$

0.44

 

 

$

0.34

 

 

29.4

%

 

$

1.48

 

 

$

1.23

 

 

20.3

%

Notes: Amounts in millions, except per share data. Refer to non-GAAP reconciliations to the most comparable GAAP measures.
(a)

Organic change in net revenues provides a consistent basis for a year-over-year comparison in net revenues as it excludes the impacts of material acquisitions and divestitures, and the impact of changes due to foreign currency translation.

(b)

Per share data has been adjusted to reflect the three-for-two stock split executed June 30, 2025.

NM = Not meaningful

Fourth Quarter 2025 Highlights

  • Reported net revenues increased by 13.8% (11.1% organic) driven by growth in inspection, service, and monitoring revenues, strong growth in project revenues, acquisitions, and pricing improvements.
  • Reported and adjusted gross margin both increased 110 basis points compared to the prior year period driven by disciplined customer and project selection and pricing improvements, partially offset by project revenue mix.
  • Reported net income was $97 million and diluted EPS was $(1.19). Adjusted net income was $185 million and adjusted diluted EPS was $0.44, representing a 29.4% increase compared to prior year period. The increase in adjusted diluted EPS was driven by strong revenue growth, adjusted gross margin expansion, and a decrease in interest expense, partially offset by an increase in the adjusted diluted weighted average shares outstanding.
  • Adjusted EBITDA increased by 21.9% compared to prior year period and adjusted EBITDA margin increased 90 basis points to a record 13.9%. Growth in adjusted EBITDA was driven by strong revenue growth and adjusted gross margin expansion.

2025 Highlights

  • Reported net revenues increased by 12.7% (7.9% organic) driven by growth in inspection, service, and monitoring revenues, strong growth in project revenues, acquisitions, and pricing improvements.
  • Reported and adjusted gross margin increased 40 and 50 basis points, respectively, compared to prior year period driven by disciplined customer and project selection and pricing improvements, partially offset by project revenue mix.
  • Reported net income was a record $302 million and diluted EPS was $(0.69). Adjusted net income was $627 million and adjusted diluted EPS was $1.48, representing a 20.3% increase from prior year period. The increase in adjusted diluted EPS was driven by strong revenue growth, adjusted gross margin expansion, and a decrease in interest expense, partially offset by an increase in the adjusted diluted weighted average shares outstanding.
  • Adjusted EBITDA increased by 16.6% compared to the prior year period and adjusted EBITDA margin increased 50 basis points to a full year record of 13.2%. Growth in adjusted EBITDA was driven by strong revenue growth and adjusted gross margin expansion.

Fourth Quarter and Full Year 2025 Segment Results:

Safety Services

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

2025

 

 

 

2024

 

 

Y/Y

 

 

2025

 

 

 

2024

 

 

Y/Y

Safety Services

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

1,424

 

 

$

1,288

 

 

10.6

%

 

$

5,456

 

 

$

4,797

 

 

13.7

%

Organic net revenue growth (a)

 

 

 

 

 

6.6

%

 

 

 

 

 

6.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

534

 

 

$

467

 

 

14.3

%

 

$

2,021

 

 

$

1,739

 

 

16.2

%

Gross margin

 

 

37.5

%

 

 

36.3

%

 

+120 bps

 

 

37.0

%

 

 

36.3

%

 

+70 bps

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment earnings

 

$

249

 

 

$

211

 

 

18.0

%

 

$

916

 

 

$

765

 

 

19.7

%

Segment earnings margin

 

 

17.5

%

 

 

16.4

%

 

+110 bps

 

 

16.8

%

 

 

15.9

%

 

+90 bps

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted non-GAAP comparison

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted gross profit

 

$

537

 

 

$

471

 

 

14.0

%

 

$

2,036

 

 

$

1,747

 

 

16.5

%

Adjusted gross margin

 

 

37.7

%

 

 

36.6

%

 

+110 bps

 

 

37.3

%

 

 

36.4

%

 

+90 bps

Notes: Amounts in millions. Refer to non-GAAP reconciliations to the most comparable GAAP measures.
(a)

Organic change in net revenues provides a consistent basis for a year-over-year comparison in net revenues as it excludes the impacts of material acquisitions and divestitures, and the impact of changes due to foreign currency translation.

Fourth Quarter 2025 Safety Services Highlights

  • Reported net revenues increased by 10.6% (6.6% organic) driven by growth in inspection, service and monitoring revenues, acquisitions, strong growth in project revenues, and pricing improvements.
  • Reported and adjusted gross margin increased 120 and 110 basis points, respectively, compared to prior year period driven by disciplined customer and project selection as well as pricing improvements leading to margin expansion in inspection, service, and monitoring revenues and project revenues.
  • Reported segment earnings increased by 18.0% (15.3% on a fixed currency basis) compared to prior year period. Segment earnings margin was 17.5%, a fourth quarter record and a 110 basis point increase compared to prior year period, primarily due to adjusted gross margin expansion.

2025 Safety Services Highlights

  • Reported net revenues increased by 13.7% (6.7% organic) driven by growth in inspection, service, and monitoring revenues, acquisitions, strong growth in project revenues, and pricing improvements.
  • Reported and adjusted gross margin increased 70 and 90 basis points, respectively, compared to prior year period driven by disciplined customer and project selection as well as pricing improvements leading to margin expansion in inspection, service, and monitoring revenues and project revenues.
  • Reported segment earnings increased by 19.7% (18.6% on a fixed currency basis) compared to prior year period. Segment earnings margin was 16.8%, a full year record and 90 basis point increase compared to prior year period, primarily driven by adjusted gross margin expansion.

Specialty Services

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

2025

 

 

 

2024

 

 

Y/Y

 

 

2025

 

 

 

2024

 

 

Y/Y

Specialty Services

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

695

 

 

$

576

 

 

20.7

%

 

$

2,460

 

 

$

2,229

 

 

10.4

%

Organic net revenue growth (a)

 

 

 

 

 

20.7

%

 

 

 

 

 

10.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

144

 

 

$

108

 

 

33.3

%

 

$

466

 

 

$

439

 

 

6.2

%

Gross margin

 

 

20.7

%

 

 

18.8

%

 

+190 bps

 

 

18.9

%

 

 

19.7

%

 

(80) bps

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment earnings

 

$

83

 

 

$

59

 

 

40.7

%

 

$

264

 

 

$

253

 

 

4.3

%

Segment earnings margin

 

 

11.9

%

 

 

10.2

%

 

+170 bps

 

 

10.7

%

 

 

11.4

%

 

(70) bps

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted non-GAAP comparison

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted gross profit

 

$

144

 

 

$

108

 

 

33.3

%

 

$

466

 

 

$

439

 

 

6.2

%

Adjusted gross margin

 

 

20.7

%

 

 

18.8

%

 

+190 bps

 

 

18.9

%

 

 

19.7

%

 

(80) bps

Notes: Amounts in millions. Refer to non-GAAP reconciliations to the most comparable GAAP measures.
(a)

Organic change in net revenues provides a consistent basis for a year-over-year comparison in net revenues as it excludes the impacts of material acquisitions and divestitures, and the impact of changes due to foreign currency translation.

Fourth Quarter 2025 Specialty Services Highlights

  • Reported and organic net revenues increased by 20.7% driven by strong growth in project revenues.
  • Reported and adjusted gross margin each increased 190 basis points compared to prior year period driven by disciplined customer and project selection and improved leverage of fixed overhead costs.
  • Reported segment earnings increased by 40.7% compared to the prior year period. Segment earnings margin was 11.9%, representing a 170 basis point increase compared to prior year period, primarily driven by adjusted gross margin expansion.

2025 Specialty Services Highlights

  • Reported and organic net revenues increased by 10.4% driven by strong growth in project revenues.
  • Reported and adjusted gross margin each declined 80 basis points compared to prior year period driven primarily by increased project starts, mix, and increased material costs.
  • Reported segment earnings increased by 4.3% compared to the prior year. Segment earnings margin was 10.7%, representing a 70 basis point decline compared to prior year period, primarily due to the decrease in adjusted gross margin.

Guidance

APi Group announces initial 2026 guidance based on current foreign exchange rates and acquisitions closed to date.

For the full year 2026, the company expects:

  • Net Revenues of $8,400 to $8,600 million
  • Adjusted EBITDA of $1,140 to $1,200 million
  • Adjusted Free Cash Flow Conversion of approximately 115%, based on adjusted net income

For the first quarter of 2026, the company expects:

  • Net Revenues of $1,875 to $1,975 million
  • Adjusted EBITDA of $225 to $235 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 Wednesday, February 25, 2026. Participants on the call will include Russell A. Becker, President and Chief Executive Officer; and David Jackola, EVP and Chief Financial Officer. The conference call can be accessed by registering online using the links below. Analysts will receive dial-in information as well as a conference ID once registered.

Webcast Link: https://events.q4inc.com/attendee/431836886

Analysts Link: https://events.q4inc.com/analyst/431836886?pwd=78%7B9qHb%3A

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.apigroupinc.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 supplies and materials the Company uses in its business and for which the Company bears the risk of such increases; (iii) risks associated with the Company’s international operations; (iv) failure to realize the anticipated benefits of our acquisitions and our ability to successfully execute the Company’s bolt-on acquisition strategy to acquire other businesses and successfully integrate them into its operations; (v) failure to fully execute the Company’s inspection-first strategy or to realize the expected service revenue from such inspections; (vi) failure to realize expected benefits from the Company’s other business strategies, including the Company’s disciplined approach to customer and project selection and the Company’s asset-light, services-focused business model and its expected impact on future capital expenditures; (vii) risks associated with the Company’s decentralized business model and participation in joint ventures; (viii) improperly managed projects or project delays; (ix) adverse developments in the credit markets which could impact the Company’s ability to secure financing in the future; (x) the Company’s level of indebtedness; (xi) risks associated with the Company’s contract portfolio; (xii) changes in applicable laws or regulations; (xiii) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; (xiv) the impact of a global armed conflict; (xv) the trading price of the Company’s common stock, which may be positively or negatively impacted by market and economic conditions, the availability of the Company’s common stock, the Company’s financial performance or determinations following the date of this press release to use the Company’s funds for other purposes; (xvi) geopolitical risks; and (xvii) other risks and uncertainties, including those discussed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025 under the heading “Risk Factors.” Given these risks and uncertainties, investors 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) in the case of adjusted EBITDA, determines 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 diluted earnings per share, which are non-GAAP financial measures that exclude systems and business enablement expenses, business process transformation expenses, the impact and results of businesses classified as assets held-for-sale and businesses divested, and one-time and other events such as impairment charges, restructuring costs, transaction and other costs related to acquisitions and divestitures, non-service pension cost, and miscellaneous capital market activities, are useful because they provide investors with a meaningful perspective on the current underlying performance of the Company’s core ongoing operations.
  • The Company supplements the reporting of its consolidated financial information with certain financial measures including adjusted EBITDA, a non-GAAP financial measure, which is defined as earnings before interest, taxes, depreciation and amortization, excluding the impact of certain non-cash and other specifically identified items. Adjusted EBITDA margin is calculated as adjusted EBITDA divided by net revenues. The Company believes these measures provide meaningful information and help investors understand the Company’s financial results and assess its prospects for future performance. On a consolidated basis, the Company uses adjusted EBITDA to evaluate its performance, both internally and as compared with its peers, because this measure excludes certain items that may not be indicative of the Company’s core operating results.
  • The Company discloses fixed currency net revenues and adjusted EBITDA on a consolidated basis and segment earnings on a segment specific basis to provide a more complete understanding of underlying revenue, adjusted EBITDA, and segment earnings trends by providing net revenues, adjusted EBITDA, and segment earnings on a consistent basis. Under U.S. GAAP, income statement results are translated 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 2025.
  • The Company also presents organic changes in net revenues on a consolidated basis or segment specific basis to provide a more complete understanding of underlying revenue trends by providing net revenues on a consistent basis as it excludes the impacts of material acquisitions, material and completed divestitures, and changes in foreign currency from year-over-year comparisons on reported net revenues, calculated as the difference between the reported net revenues for the current period and reported net revenues for the current period converted at fixed foreign currency exchange rates (excluding material acquisitions and divestitures). The remainder is divided by prior year fixed currency net revenues, excluding the impacts of completed divestitures.
  • The Company presents free cash flow, adjusted free cash flow and adjusted free cash flow conversion, which are liquidity measures used by management as factors in determining the amount of cash that is available for working capital needs or other uses of cash, however, it does not represent residual cash flows available for discretionary expenditures. Free cash flow is defined as cash provided by operating activities less capital expenditures. Adjusted free cash flow is defined as cash provided by operating activities plus or minus events including, but not limited to, transaction and other costs related to acquisitions and divestitures, systems and business enablement expenses, business process transformation expenses, payments on acquired liabilities, payments made for restructuring programs, one-time and other events such as miscellaneous capital market activities, and costs or gains/losses associated with one-time fixed asset acquisitions or dispositions. 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, growth in reported and organic net revenues, and adjusted free cash flow conversion to U.S. 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, systems and business enablement expenses, business process transformation expenses, one-time and other events such as impairment charges, transaction and other costs related to acquisitions and divestitures, restructuring costs, miscellaneous capital market activities, and other charges reflected in the Company’s reconciliation of historic numbers, the amount of which, based on historical experience, could be significant.

Additional Information

Following the realignment of our segments in 2025, we have recast all historical segment information in this press release to reflect the move of the HVAC business to the Specialty Services segment.

In addition, following the three-for-two stock split executed on June 30, 2025, all references to the number of shares outstanding, issued shares, and per share amounts of the Company’s common shares have been restated to reflect the effect of the stock split for all historical periods presented in this press release.

APi Group Corporation

Condensed Consolidated Statements of Operations (GAAP)

(Amounts in millions, except per share data)

(Unaudited)

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net revenues

$

2,117

 

 

$

1,861

 

 

$

7,911

 

 

$

7,018

 

Cost of revenues

 

1,439

 

 

 

1,286

 

 

 

5,424

 

 

 

4,840

 

Gross profit

 

678

 

 

 

575

 

 

 

2,487

 

 

 

2,178

 

Selling, general, and administrative expenses

 

514

 

 

 

459

 

 

 

1,933

 

 

 

1,694

 

Operating income

 

164

 

 

 

116

 

 

 

554

 

 

 

484

 

Interest expense, net

 

32

 

 

 

36

 

 

 

141

 

 

 

146

 

Investment expense (income) and other, net

 

3

 

 

 

2

 

 

 

 

 

 

8

 

Other expense, net

 

35

 

 

 

38

 

 

 

141

 

 

 

154

 

Income before income taxes

 

129

 

 

 

78

 

 

 

413

 

 

 

330

 

Income tax provision

 

32

 

 

 

11

 

 

 

111

 

 

 

80

 

Net income

$

97

 

 

$

67

 

 

$

302

 

 

$

250

 

Net loss attributable to common shareholders:

 

 

 

 

 

 

 

Accrued stock dividend on Series A Preferred Stock

 

(590

)

 

 

(95

)

 

 

(590

)

 

 

(95

)

Stock dividend on Series B Preferred Stock

 

 

 

 

 

 

 

 

 

 

(7

)

Stock conversion of Series B Preferred Stock

 

 

 

 

 

 

 

 

 

 

(372

)

Net loss attributable to common shareholders

$

(493

)

 

$

(28

)

 

$

(288

)

 

$

(224

)

Net loss per common share:

 

 

 

 

 

 

 

Net loss per common share (basic and diluted):

$

(1.19

)

 

$

(0.07

)

 

$

(0.69

)

 

$

(0.56

)

Weighted-average shares outstanding:

 

 

 

 

 

 

 

Weighted-average shares outstanding (basic and diluted):

 

416

 

 

 

413

 

 

 

416

 

 

 

402

 

APi Group Corporation

Condensed Consolidated Balance Sheets (GAAP)

(Amounts in millions)

(Unaudited)

 

 

December 31,
2025

 

December 31,
2024

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

912

 

$

499

Accounts receivable, net

 

1,563

 

 

1,444

Inventories

 

145

 

 

143

Contract assets

 

484

 

 

453

Prepaid expenses and other current assets

 

125

 

 

119

Total current assets

 

3,229

 

 

2,658

Property and equipment, net

 

397

 

 

379

Operating lease right-of-use assets

 

301

 

 

268

Goodwill

 

3,167

 

 

2,894

Intangible assets, net

 

1,584

 

 

1,660

Deferred tax assets

 

40

 

 

57

Pension and post-retirement assets

 

129

 

 

120

Other assets

 

89

 

 

116

Total assets

$

8,936

 

$

8,152

Liabilities and Shareholders’ Equity

 

 

 

Current liabilities:

 

 

 

Short-term and current portion of long-term debt

$

5

 

$

4

Accounts payable

 

526

 

 

497

Accrued liabilities

 

827

 

 

704

Contract liabilities

 

694

 

 

590

Operating and finance leases

 

98

 

 

90

Total current liabilities

 

2,150

 

 

1,885

Long-term debt, less current portion

 

2,754

 

 

2,749

Pension and post-retirement obligations

 

50

 

 

48

Operating and finance leases

 

215

 

 

192

Deferred tax liabilities

 

205

 

 

198

Other noncurrent liabilities

 

154

 

 

127

Total liabilities

 

5,528

 

 

5,199

Total shareholders’ equity

 

3,408

 

 

2,953

Total liabilities and shareholders’ equity

$

8,936

 

$

8,152

APi Group Corporation

Condensed Consolidated Statements of Cash Flows (GAAP)

(Amounts in millions)

(Unaudited)

 

 

Year Ended December 31,

 

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

Net income

$

302

 

 

$

250

 

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

 

 

 

Depreciation and amortization

 

327

 

 

 

302

 

Restructuring charges, net of cash paid

 

(6

)

 

 

(16

)

Deferred taxes

 

15

 

 

 

(30

)

Share-based compensation expense

 

44

 

 

 

32

 

Profit-sharing expense

 

36

 

 

 

27

 

Non-cash lease expense

 

110

 

 

 

97

 

Net periodic pension cost

 

23

 

 

 

27

 

Other, net

 

(9

)

 

 

(28

)

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

 

(83

)

 

 

(41

)

Net cash provided by operating activities

 

759

 

 

 

620

 

 

 

 

 

Cash flows from investing activities:

 

 

 

Acquisitions, net of cash acquired

 

(186

)

 

 

(778

)

Purchases of property and equipment

 

(96

)

 

 

(84

)

Proceeds from sales of property, equipment, held for sale assets, and businesses

 

28

 

 

 

33

 

Net cash used in investing activities

 

(254

)

 

 

(829

)

 

 

 

 

Cash flows from financing activities:

 

 

 

Proceeds from long-term borrowings

 

 

 

 

850

 

Payments on long-term borrowings

 

(7

)

 

 

(437

)

Repurchases of common stock

 

(75

)

 

 

 

Proceeds from the issuance of common shares

 

 

 

 

458

 

Conversion of Series B Preferred Stock

 

 

 

 

(600

)

Payments of acquisition-related consideration

 

(18

)

 

 

(8

)

Restricted shares tendered for taxes

 

(21

)

 

 

(13

)

Other financing activities

 

 

 

 

(5

)

Net cash (used in) provided by financing activities

 

(121

)

 

 

245

 

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

 

28

 

 

 

(15

)

Net increase in cash, cash equivalents, and restricted cash

 

412

 

 

 

21

 

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

 

501

 

 

 

480

 

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

$

913

 

 

$

501

 

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 December 31, 2025

 

Net revenues
change (as
reported)

 

Foreign
currency
translation (a)

 

Net revenues
change (fixed
currency) (b)

 

Acquisitions and
divestitures, net (c)

 

Organic change
in net revenues (d)

Safety Services

10.6 %

 

2.4 %

 

8.2 %

 

1.6 %

 

6.6 %

Specialty Services

20.7 %

 

— %

 

20.7 %

 

— %

 

20.7 %

Consolidated

13.8 %

 

1.6 %

 

12.2 %

 

1.1 %

 

11.1 %

 

Year Ended December 31, 2025

 

Net revenues
change (as
reported)

 

Foreign
currency
translation (a)

 

Net revenues
change (fixed
currency) (b)

 

Acquisitions and
divestitures, net (c)

 

Organic change
in net revenues (d)

Safety Services

13.7 %

 

0.8 %

 

12.9 %

 

6.2 %

 

6.7 %

Specialty Services

10.4 %

 

— %

 

10.4 %

 

— %

 

10.4 %

Consolidated

12.7 %

 

0.5 %

 

12.2 %

 

4.3 %

 

7.9 %

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 2025.

(b)

Amount represents the year-over-year change after eliminating the impact of fluctuations in foreign exchange rates by translating foreign currency denominated results at fixed foreign currency rates for both periods.

(c)

Adjustment to exclude net revenues from material acquisitions from their respective dates of acquisition until the first year anniversary from date of acquisition and net revenues from material divestitures for all periods for businesses divested as of December 31, 2025.

(d)

Organic change in net revenues provides a consistent basis for a year-over-year comparison in net revenues as it excludes the impacts of material acquisitions, material 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 December 31,

 

Year Ended December 31,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Gross profit (as reported)

 

$

678

 

 

$

575

 

 

$

2,487

 

 

$

2,178

 

Adjustments to reconcile gross profit to adjusted gross profit:

 

 

 

 

 

 

Backlog amortization

(a)

 

3

 

 

 

4

 

 

 

14

 

 

 

6

 

Restructuring program related costs

(b)

 

 

 

 

 

 

 

1

 

 

 

2

 

Adjusted gross profit

 

$

681

 

 

$

579

 

 

$

2,502

 

 

$

2,186

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

2,117

 

 

$

1,861

 

 

$

7,911

 

 

$

7,018

 

Adjusted gross margin

 

 

32.2

%

 

 

31.1

%

 

 

31.6

%

 

 

31.1

%

Adjusted SG&A

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

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

 

$

514

 

 

$

459

 

 

$

1,933

 

 

$

1,694

 

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

 

 

 

 

 

 

Amortization of intangible assets

(c)

 

(60

)

 

 

(57

)

 

 

(228

)

 

 

(216

)

Contingent consideration and compensation

(d)

 

 

 

 

2

 

 

 

(2

)

 

 

(3

)

Systems and business enablement

(e)

 

(35

)

 

 

 

 

 

(96

)

 

 

 

Business process transformation expenses

(f)

 

 

 

 

(26

)

 

 

(4

)

 

 

(52

)

Acquisition and divestiture related expenses

(g)

 

(12

)

 

 

(2

)

 

 

(24

)

 

 

(13

)

Restructuring program related costs

(b)

 

 

 

 

(15

)

 

 

(13

)

 

 

(30

)

Other

(h)

 

3

 

 

 

 

 

 

(1

)

 

 

8

 

Adjusted SG&A expenses

 

$

410

 

 

$

361

 

 

$

1,565

 

 

$

1,388

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

2,117

 

 

$

1,861

 

 

$

7,911

 

 

$

7,018

 

Adjusted SG&A as a % of net revenues

 

 

19.4

%

 

 

19.4

%

 

 

19.8

%

 

 

19.8

%

Notes:
(a)

Adjustment to reflect the elimination 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 elimination of amortization expense.

(d)

Adjustment to reflect the elimination of the expense attributable to one-time deferred consideration to prior owners of acquired businesses.

(e)

Adjustment to reflect the elimination of non-recurring expenses related to new systems implementations, information technologies, and other new capabilities.

(f)

Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to technology and business enhancements, including systems and process development costs.

(g)

Adjustment to reflect the elimination of transaction costs, integration costs, and gains and losses related to potential and completed acquisitions and divestitures.

(h)

Adjustment includes various miscellaneous non-recurring items, such as the gains and losses on the sale of buildings, elimination of changes in fair value estimates to acquired liabilities, and miscellaneous capital market activities.

APi Group Corporation

Reconciliations of GAAP to Non-GAAP Financial Measures

EBITDA and Adjusted EBITDA (non-GAAP)

(Amounts in millions)

(Unaudited)

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income (as reported)

 

$

97

 

 

$

67

 

 

$

302

 

 

$

250

 

Adjustments to reconcile net income to EBITDA:

 

 

 

 

 

 

 

 

Interest expense, net

 

 

32

 

 

 

36

 

 

 

141

 

 

 

146

 

Income tax provision

 

 

32

 

 

 

11

 

 

 

111

 

 

 

80

 

Depreciation and amortization

 

 

85

 

 

 

81

 

 

 

327

 

 

 

302

 

EBITDA

 

$

246

 

 

$

195

 

 

$

881

 

 

$

778

 

Adjustments to reconcile EBITDA to adjusted EBITDA:

 

 

 

 

 

 

Contingent consideration and compensation

(a)

 

 

 

 

(2

)

 

 

2

 

 

 

3

 

Non-service pension cost

(b)

 

5

 

 

 

5

 

 

 

19

 

 

 

22

 

Systems and business enablement

(c)

 

35

 

 

 

 

 

 

96

 

 

 

 

Business process transformation expenses

(d)

 

 

 

 

26

 

 

 

4

 

 

 

52

 

Acquisition and divestiture related expenses

(e)

 

12

 

 

 

2

 

 

 

24

 

 

 

13

 

Restructuring program related costs

(f)

 

 

 

 

15

 

 

 

14

 

 

 

32

 

Other

(g)

 

(3

)

 

 

1

 

 

 

1

 

 

 

(7

)

Adjusted EBITDA

 

$

295

 

 

$

242

 

 

$

1,041

 

 

$

893

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

2,117

 

 

$

1,861

 

 

$

7,911

 

 

$

7,018

 

Adjusted EBITDA margin

 

 

13.9

%

 

 

13.0

%

 

 

13.2

%

 

 

12.7

%

Notes:
(a)

Adjustment to reflect the elimination of the expense attributable to one-time deferred consideration to prior owners of acquired businesses.

(b)

Adjustment to reflect the elimination of non-service pension cost, which consists of interest cost, expected return on plan assets and amortization of actuarial gains/losses.

(c)

Adjustment to reflect the elimination of non-recurring expenses related to new systems implementations, information technologies, and other new capabilities.

(d)

Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to technology and business enhancements, including systems and process development costs.

(e)

Adjustment to reflect the elimination of transaction costs, integration costs, and gains and losses related to potential and completed acquisitions and divestitures.

(f)

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

(g)

Adjustment includes various miscellaneous non-recurring items, such as the gains and losses on the sale of buildings, elimination of changes in fair value estimates to acquired liabilities, and miscellaneous capital market activities.

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 December 31,

 

Year Ended December 31,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

2024

 

Income before income tax provision (as reported)

 

$

129

 

 

$

78

 

 

$

413

 

$

330

 

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

 

 

 

 

 

 

 

 

Amortization of intangible assets

(a)

 

63

 

 

 

61

 

 

 

242

 

 

222

 

Contingent consideration and compensation

(b)

 

 

 

 

(2

)

 

 

2

 

 

3

 

Non-service pension cost

(c)

 

5

 

 

 

5

 

 

 

19

 

 

22

 

Systems and business enablement

(d)

 

35

 

 

 

 

 

 

96

 

 

 

Business process transformation expenses

(e)

 

 

 

 

26

 

 

 

4

 

 

52

 

Acquisition and divestiture related expenses

(f)

 

12

 

 

 

2

 

 

 

24

 

 

13

 

Restructuring program related costs

(g)

 

 

 

 

15

 

 

 

14

 

 

32

 

Other

(h)

 

(3

)

 

 

1

 

 

 

1

 

 

(7

)

Adjusted income before income tax provision

 

$

241

 

 

$

186

 

 

$

815

 

$

667

 

 

 

 

 

 

 

 

 

 

Income tax provision (as reported)

 

$

32

 

 

$

11

 

 

$

111

 

$

80

 

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

 

 

 

 

 

 

 

 

Income tax provision adjustment

(i)

 

24

 

 

 

32

 

 

 

77

 

 

73

 

Adjusted income tax provision

 

$

56

 

 

$

43

 

 

$

188

 

$

153

 

 

 

 

 

 

 

 

 

 

Adjusted income before income tax provision

 

$

241

 

 

$

186

 

 

$

815

 

$

667

 

Adjusted income tax provision

 

 

56

 

 

 

43

 

 

 

188

 

 

153

 

Adjusted net income

 

$

185

 

 

$

143

 

 

$

627

 

$

514

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding (as reported)

 

 

416

 

 

 

413

 

 

 

416

 

 

402

 

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

 

 

 

 

 

 

 

 

Dilutive impact of shares from GAAP net loss

(j)

 

2

 

 

 

1

 

 

 

1

 

 

1

 

Dilutive impact of Series A Preferred Stock

(k)

 

6

 

 

 

6

 

 

 

6

 

 

6

 

Dilutive impact of conversion of Series B Preferred Stock

(l)

 

 

 

 

 

 

 

 

 

8

 

Adjusted diluted weighted average shares outstanding

 

 

424

 

 

 

420

 

 

 

423

 

 

417

 

 

 

 

 

 

 

 

 

 

Adjusted diluted EPS

 

$

0.44

 

 

$

0.34

 

 

$

1.48

 

$

1.23

 

Notes:
(a)

Adjustment to reflect the elimination of amortization expense.

(b)

Adjustment to reflect the elimination of the expense attributable to one-time deferred consideration to prior owners of acquired businesses.

(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.

(d)

Adjustment to reflect the elimination of non-recurring expenses related to new systems implementations, information technologies, and other new capabilities.

(e)

Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to technology and business enhancements, including systems and process development costs.

(f)

Adjustment to reflect the elimination of transaction costs, integration costs, and gains and losses related to potential and completed acquisitions and divestitures.

(g)

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

(h)

Adjustment includes various miscellaneous non-recurring items, such as the gains and losses on the sale of buildings, elimination of changes in fair value estimates to acquired liabilities, and miscellaneous capital market activities.

(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 RSUs which were anti-dilutive and excluded from the diluted weighted average shares outstanding (as reported).

(k)

Adjustment reflects the addition of the dilutive impact of 6 million shares associated with the deemed conversion of Series A Preferred Stock, when adjusted for the stock split.

(l)

Adjustment for the weighted average impact of the Series B Preferred Stock that were convertible into approximately 49 million common shares and were outstanding for two months of 2024. 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 December 31,

 

Year Ended December 31,

 

 

2025 (a)

 

2024 (a)

 

2025 (a)

 

2024 (a)

Safety Services

 

 

 

 

 

 

 

 

Net revenues

 

$

1,424

 

 

$

1,288

 

 

$

5,456

 

 

$

4,797

 

Adjusted gross profit

 

 

537

 

 

 

471

 

 

 

2,036

 

 

 

1,747

 

Segment earnings

 

 

249

 

 

 

211

 

 

 

916

 

 

 

765

 

 

 

 

 

 

 

 

 

 

Adjusted gross margin

 

 

37.7

%

 

 

36.6

%

 

 

37.3

%

 

 

36.4

%

Segment earnings margin

 

 

17.5

%

 

 

16.4

%

 

 

16.8

%

 

 

15.9

%

 

 

 

 

 

 

 

 

 

Specialty Services

 

 

 

 

 

 

 

 

Net revenues

 

$

695

 

 

$

576

 

 

$

2,460

 

 

$

2,229

 

Adjusted gross profit

 

 

144

 

 

 

108

 

 

 

466

 

 

 

439

 

Segment earnings

 

 

83

 

 

 

59

 

 

 

264

 

 

 

253

 

 

 

 

 

 

 

 

 

 

Adjusted gross margin

 

 

20.7

%

 

 

18.8

%

 

 

18.9

%

 

 

19.7

%

Segment earnings margin

 

 

11.9

%

 

 

10.2

%

 

 

10.7

%

 

 

11.4

%

 

 

 

 

 

 

 

 

 

Total net revenues before corporate and eliminations

(b)

$

2,119

 

 

$

1,864

 

 

$

7,916

 

 

$

7,026

 

Total segment earnings before corporate and eliminations

(b)

 

332

 

 

 

270

 

 

 

1,180

 

 

 

1,018

 

Segment earnings margin before corporate and eliminations

(b)

 

15.7

%

 

 

14.5

%

 

 

14.9

%

 

 

14.5

%

 

 

 

 

 

 

 

 

 

Corporate and Eliminations

 

 

 

 

 

 

 

 

Net revenues

 

$

(2

)

 

$

(3

)

 

$

(5

)

 

$

(8

)

Adjusted EBITDA

 

 

(37

)

 

 

(28

)

 

 

(139

)

 

 

(125

)

 

 

 

 

 

 

 

 

 

Total Consolidated

 

 

 

 

 

 

 

 

Net revenues

 

$

2,117

 

 

$

1,861

 

 

$

7,911

 

 

$

7,018

 

Adjusted gross profit

 

 

681

 

 

 

579

 

 

 

2,502

 

 

 

2,186

 

Adjusted EBITDA

 

 

295

 

 

 

242

 

 

 

1,041

 

 

 

893

 

 

 

 

 

 

 

 

 

 

Adjusted gross margin

 

 

32.2

%

 

 

31.1

%

 

 

31.6

%

 

 

31.1

%

Adjusted EBITDA margin

 

 

13.9

%

 

 

13.0

%

 

 

13.2

%

 

 

12.7

%

Notes:
(a)

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

(b)

Calculated from results of the Company's reportable segments shown above, excluding Corporate and Eliminations.

APi Group Corporation

Reconciliations of GAAP to Non-GAAP Financial Measures

Adjusted Segment Financial Information (non-GAAP)

(Amounts in millions)

(Unaudited)

 

 

Three Months Ended December 31, 2025

 

Three Months Ended December 31, 2024

 

As Reported

 

Adjustments

 

As Adjusted

 

As Reported

 

Adjustments

 

As Adjusted

Safety Services

 

 

 

 

 

 

 

 

 

 

 

Net revenues

$

1,424

 

 

$

 

 

$

1,424

 

 

$

1,288

 

 

$

 

 

$

1,288

 

Cost of revenues

 

890

 

 

 

(3

)

(a)

 

887

 

 

 

821

 

 

 

(4

)

(a)

 

817

 

Gross profit

$

534

 

 

$

3

 

 

$

537

 

 

$

467

 

 

$

4

 

 

$

471

 

Gross margin

 

37.5

%

 

 

 

 

37.7

%

 

 

36.3

%

 

 

 

 

36.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Specialty Services

 

 

 

 

 

 

 

 

 

 

 

Net revenues

$

695

 

 

$

 

 

$

695

 

 

$

576

 

 

$

 

 

$

576

 

Cost of revenues

 

551

 

 

 

 

 

 

551

 

 

 

468

 

 

 

 

 

 

468

 

Gross profit

$

144

 

 

$

 

 

$

144

 

 

$

108

 

 

$

 

 

$

108

 

Gross margin

 

20.7

%

 

 

 

 

20.7

%

 

 

18.8

%

 

 

 

 

18.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Corporate and Eliminations

 

 

 

 

 

 

 

 

 

 

Net revenues

$

(2

)

 

$

 

 

$

(2

)

 

$

(3

)

 

$

 

 

$

(3

)

Cost of revenues

 

(2

)

 

 

 

 

 

(2

)

 

 

(3

)

 

 

 

 

 

(3

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated

 

 

 

 

 

 

 

 

 

 

 

Net revenues

$

2,117

 

 

$

 

 

$

2,117

 

 

$

1,861

 

 

$

 

 

$

1,861

 

Cost of revenues

 

1,439

 

 

 

(3

)

(a)

 

1,436

 

 

 

1,286

 

 

 

(4

)

(a)

 

1,282

 

Gross profit

$

678

 

 

$

3

 

 

$

681

 

 

$

575

 

 

$

4

 

 

$

579

 

Gross margin

 

32.0

%

 

 

 

 

32.2

%

 

 

30.9

%

 

 

 

 

31.1

%

Notes:
(a)

Adjustment to reflect the elimination of amortization expense related to backlog intangible assets.

APi Group Corporation

Reconciliations of GAAP to Non-GAAP Financial Measures

Adjusted Segment Financial Information (non-GAAP)

(Amounts in millions)

(Unaudited)

 

 

Year Ended December 31, 2025

 

Year Ended December 31, 2024

 

As Reported

 

Adjustments

 

As Adjusted

 

As Reported

 

Adjustments

 

As Adjusted

Safety Services

 

 

 

 

 

 

 

 

 

 

 

Net revenues

$

5,456

 

 

$

 

 

$

5,456

 

 

$

4,797

 

 

$

 

 

$

4,797

 

Cost of revenues

 

3,435

 

 

 

(14

)

(a)

 

3,420

 

 

 

3,058

 

 

 

(6

)

(a)

 

3,050

 

 

 

 

 

(1

)

(b)

 

 

 

 

 

(2

)

(b)

 

Gross profit

$

2,021

 

 

$

15

 

 

$

2,036

 

 

$

1,739

 

 

$

8

 

 

$

1,747

 

Gross margin

 

37.0

%

 

 

 

 

37.3

%

 

 

36.3

%

 

 

 

 

36.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Specialty Services

 

 

 

 

 

 

 

 

 

 

 

Net revenues

$

2,460

 

 

$

 

 

$

2,460

 

 

$

2,229

 

 

$

 

 

$

2,229

 

Cost of revenues

 

1,994

 

 

 

 

 

 

1,994

 

 

 

1,790

 

 

 

 

 

 

1,790

 

Gross profit

$

466

 

 

$

 

 

$

466

 

 

$

439

 

 

$

 

 

$

439

 

Gross margin

 

18.9

%

 

 

 

 

18.9

%

 

 

19.7

%

 

 

 

 

19.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Corporate and Eliminations

 

 

 

 

 

 

 

 

 

 

Net revenues

$

(5

)

 

$

 

 

$

(5

)

 

$

(8

)

 

$

 

 

$

(8

)

Cost of revenues

 

(5

)

 

 

 

 

 

(5

)

 

 

(8

)

 

 

 

 

 

(8

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated

 

 

 

 

 

 

 

 

 

 

 

Net revenues

$

7,911

 

 

$

 

 

$

7,911

 

 

$

7,018

 

 

$

 

 

$

7,018

 

Cost of revenues

 

5,424

 

 

 

(14

)

(a)

 

5,409

 

 

 

4,840

 

 

 

(6

)

(a)

 

4,832

 

 

 

 

 

(1

)

(b)

 

 

 

 

 

(2

)

(b)

 

Gross profit

$

2,487

 

 

$

15

 

 

$

2,502

 

 

$

2,178

 

 

$

8

 

 

$

2,186

 

Gross margin

 

31.4

%

 

 

 

 

31.6

%

 

 

31.0

%

 

 

 

 

31.1

%

Notes:
(a)

Adjustment to reflect the elimination 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 December 31,

 

Year Ended December 31,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Corporate and Eliminations

 

 

 

 

 

 

 

 

Income before income taxes

 

$

(94

)

 

$

(82

)

 

$

(342

)

 

$

(290

)

Interest expense, net

 

 

23

 

 

 

26

 

 

 

105

 

 

 

107

 

Depreciation

 

 

2

 

 

 

1

 

 

 

6

 

 

 

3

 

Amortization

 

 

1

 

 

 

2

 

 

 

4

 

 

 

5

 

Systems and business enablement

(a)

 

16

 

 

 

 

 

 

55

 

 

 

 

Business process transformation expenses

(b)

 

 

 

 

22

 

 

 

3

 

 

 

43

 

Acquisition and divestiture related expenses

(c)

 

12

 

 

 

2

 

 

 

22

 

 

 

13

 

Restructuring program related costs

(d)

 

 

 

 

 

 

 

 

 

 

1

 

Other

(e)

 

3

 

 

 

1

 

 

 

8

 

 

 

(7

)

Corporate and Eliminations adjusted EBITDA

 

$

(37

)

 

$

(28

)

 

$

(139

)

 

$

(125

)

Notes:
(a)

Adjustment to reflect the elimination of non-recurring expenses related to new systems implementations, information technologies, and other new capabilities.

(b)

Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to technology and business enhancements, including systems and process development costs.

(c)

Adjustment to reflect the elimination of transaction costs, integration costs, and gains and losses related to potential and completed acquisitions and divestitures.

(d)

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

(e)

Adjustment includes various miscellaneous non-recurring items, such as the gains and losses on the sale of buildings, elimination of changes in fair value estimates to acquired liabilities, and miscellaneous capital market activities.

APi Group Corporation

Reconciliations of GAAP to Non-GAAP Financial Measures

Change in Segment Earnings (non-GAAP)

(Unaudited)

 

Change in segment earnings

 

 

Three Months Ended December 31, 2025

 

Change in
segment earnings
(public rates)

 

Foreign
currency
translation (a)

 

Change in
segment earnings
(fixed currency) (b)

Safety Services

18.0%

 

2.7%

 

15.3%

Specialty Services

40.7%

 

—%

 

40.7%

Consolidated

21.9%

 

2.2%

 

19.7%

 

Year Ended December 31, 2025

 

Change in
segment earnings
(public rates)

 

Foreign
currency
translation (a)

 

Change in
segment earnings
(fixed currency) (b)

Safety Services

19.7%

 

1.1%

 

18.6%

Specialty Services

4.3%

 

—%

 

4.3%

Consolidated

16.6%

 

1.0%

 

15.6%

Notes:
(a)

Represents the effect of foreign currency on reported segment earnings, calculated as the difference between reported segment earnings and segment earnings 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 2025.

(b)

Amount represents the year-over-year change after eliminating the impact of fluctuations in foreign exchange rates by translating foreign currency denominated results at fixed foreign currency rates for both periods.

APi Group Corporation

Reconciliations of GAAP to Non-GAAP Financial Measures

Free Cash Flow and Adjusted Free Cash Flow and Conversion (non-GAAP)

(Amounts in millions)

(Unaudited)

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net cash provided by operating activities (as reported)

 

$

382

 

 

$

283

 

 

$

759

 

 

$

620

 

Less: Purchases of property and equipment

 

 

(26

)

 

 

(18

)

 

 

(96

)

 

 

(84

)

Free cash flow

 

$

356

 

 

$

265

 

 

$

663

 

 

$

536

 

Add: Cash payments related to following items:

 

 

 

 

 

 

 

 

Contingent compensation

(a)

 

 

 

 

2

 

 

 

1

 

 

 

18

 

Systems and business enablement

(b)

 

39

 

 

 

 

 

 

118

 

 

 

 

Business process transformation expenses

(c)

 

 

 

 

22

 

 

 

4

 

 

 

48

 

Acquisition and divestiture related expenses

(d)

 

12

 

 

 

2

 

 

 

22

 

 

 

12

 

Restructuring program related payments

(e)

 

1

 

 

 

15

 

 

 

18

 

 

 

45

 

Other

(f)

 

(6

)

 

 

1

 

 

 

10

 

 

 

9

 

Adjusted free cash flow

 

$

402

 

 

$

307

 

 

$

836

 

 

$

668

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

(g)

$

295

 

 

$

242

 

 

$

1,041

 

 

$

893

 

Adjusted free cash flow conversion

 

 

136.3

%

 

 

126.9

%

 

 

80.3

%

 

 

74.8

%

Notes:
(a)

Adjustment to reflect the elimination of the expense attributable to one-time deferred consideration to prior owners of acquired businesses.

(b)

Adjustment to reflect the elimination of non-recurring expenses related to new systems implementations, information technologies, and other new capabilities.

(c)

Adjustment to reflect the elimination of expenses associated with the integration and reorganization of newly acquired businesses and non-operational costs related to technology and business enhancements, including systems and process development costs.

(d)

Adjustment to reflect the elimination of transaction costs, integration costs, and gains and losses related to potential and completed acquisitions and divestitures.

(e)

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

(f)

Adjustment includes various miscellaneous non-recurring items, including capital market activity and costs or gains/losses associated with any one-time fixed asset acquisitions or dispositions.

(g)

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

 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  210.31
+1.75 (0.84%)
AAPL  274.13
+2.00 (0.73%)
AMD  211.16
-2.68 (-1.25%)
BAC  51.63
+1.23 (2.43%)
GOOG  312.35
+1.43 (0.46%)
META  651.61
+12.31 (1.93%)
MSFT  400.26
+11.26 (2.89%)
NVDA  197.12
+4.28 (2.22%)
ORCL  148.10
+1.96 (1.34%)
TSLA  415.42
+6.04 (1.48%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.