WAKE FOREST, N.C., Nov. 4,
2015 /PRNewswire/ -- PowerSecure International, Inc. (NYSE: POWR)
today reported its third quarter 2015 results.
- DG revenues increase more than 90 percent y-o-y with more
than 50 percent of 3Q 2015 DG revenues coming from data center
customers
- Double digit revenue growth across all segments drives
64.5 percent total y-o-y revenue growth to $107 million
- New business wins drive non-solar backlog to all-time
high of $274 million; total backlog
of $447 million
- Operating margin percentage doubles sequentially and
increases 420 basis points y-o-y
- Earnings per share of $0.09
"Our operational focus across the business drove an expanded
corporate operating margin and significant revenue growth in all
segments in the third quarter. We continue to see strong
contributions from new data center opportunities, which drove
revenue growth of more than 90 percent in our DG business," said
Sidney Hinton, chief executive
officer of PowerSecure.
"We also grew our non-solar backlog by approximately 25 percent
year-over-year and are excited about the additional opportunities
we are chasing for the remainder of 2015 and for 2016," Hinton
added.
Third Quarter 2015:
Revenues
PowerSecure's third quarter 2015 (3Q 2015) revenues of
$107.0 million, an increase of
$41.9 million, or 64.5 percent, over
the third quarter of 2014 (3Q 2014), were driven by revenue
increases in all segments, including a 91.3 percent year-over-year
(y-o-y) increase in revenues from distributed generation (DG)
products and services, a 13.2 percent y-o-y increase in revenues
from energy efficiency (EE) products and services, a 54.5 percent
y-o-y increase in revenues from utility infrastructure (UI)
products and services, and a 150.6 percent y-o-y increase in
revenues from solar energy products and services, as shown
below.
|
Quarter
Ended
|
|
Period-over-Period
|
|
September
30,
|
|
Difference
|
($000's)
|
2015
|
|
2014
|
|
$
|
|
%
|
Segment
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Distributed
Generation
|
$
|
37,616
|
|
$
|
19,664
|
|
$
|
17,952
|
|
91.3
|
%
|
Solar
Energy
|
|
15,744
|
|
|
6,282
|
|
|
9,462
|
|
150.6
|
%
|
Utility
Infrastructure
|
|
34,693
|
|
|
22,460
|
|
|
12,233
|
|
54.5
|
%
|
Energy
Efficiency
|
|
19,031
|
|
|
16,806
|
|
|
2,225
|
|
13.2
|
%
|
Intersegment
Eliminations
|
|
(102)
|
|
|
(168)
|
|
|
66
|
|
(39.3)
|
%
|
Total
|
$
|
106,982
|
|
$
|
65,044
|
|
$
|
41,938
|
|
64.5
|
%
|
Gross Profit Margin
Gross profit margin was 25.1 percent in 3Q 2015, compared to
27.8 percent in 3Q 2014. The decrease in y-o-y gross profit margin
was due to overall project mix, including a greater portion of
revenue from the solar energy business in 3Q 2015 as compared to 3Q
2014.
|
Quarter
Ended
|
|
|
Period-over-Period
|
|
September
30,
|
|
|
Difference
|
($000's)
|
2015
|
|
2014
|
|
$
|
|
%
|
Segment Gross
Profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributed
Generation
|
$
|
13,305
|
|
$
|
7,638
|
|
$
|
5,667
|
|
74.2
|
%
|
|
Solar
Energy
|
|
1,004
|
|
|
702
|
|
|
302
|
|
43.0
|
%
|
|
Utility
Infrastructure
|
|
5,668
|
|
|
3,315
|
|
|
2,353
|
|
71.0
|
%
|
|
Energy
Efficiency
|
|
6,928
|
|
|
6,416
|
|
|
512
|
|
8.0
|
%
|
|
Total
|
$
|
26,905
|
|
$
|
18,071
|
|
$
|
8,834
|
|
48.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
|
|
|
|
|
|
|
September
30,
|
|
|
|
|
|
|
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
Segment Gross Profit
Margins:
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributed
Generation
|
|
35.4
|
%
|
|
38.8
|
%
|
|
|
|
|
|
|
Solar
Energy
|
|
6.4
|
%
|
|
11.2
|
%
|
|
|
|
|
|
|
Utility
Infrastructure
|
|
16.3
|
%
|
|
14.8
|
%
|
|
|
|
|
|
|
Energy
Efficiency
|
|
36.4
|
%
|
|
38.2
|
%
|
|
|
|
|
|
|
Total
|
|
25.1
|
%
|
|
27.8
|
%
|
|
|
|
|
|
|
Operating Expenses
Our operating expenses as a percentage of revenue decreased by
6.9 percentage points in 3Q 2015 compared to 3Q 2014. This
decrease is due primarily to improved operating efficiency and
operating expense leverage on the significant increase in
revenues.
Operating expenses for 3Q 2015 were $23.2
million, compared to $18.6
million in 3Q 2014, as shown in the table below. The
increase in 3Q 2015 operating expenses was primarily due to
incremental operating cost related to the late 2014 acquisitions of
our mission critical data center and retail energy services
capabilities, increased personnel and stock compensation expenses,
higher professional fees, an increase in selling expenses due to
investments in the data center sales team, increased depreciation
and amortization from our investments in equipment and
company-owned distributed generation systems, and
acquisition-related intangibles.
|
Quarter
Ended
|
|
Period-over-Period
|
|
September
30,
|
|
Difference
|
($000's)
|
2015
|
|
2014
|
|
$
|
|
%
|
Consolidated
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative
|
$
|
17,995
|
|
$
|
14,280
|
|
$
|
3,715
|
|
26.0
|
%
|
Selling, marketing and
service
|
|
2,515
|
|
|
2,136
|
|
|
379
|
|
17.7
|
%
|
Depreciation and
amortization
|
|
2,707
|
|
|
2,181
|
|
|
526
|
|
24.1
|
%
|
Total - Operating
Expenses
|
$
|
23,217
|
|
$
|
18,597
|
|
$
|
4,620
|
|
24.8
|
%
|
Operating Margin
Operating margin as a percentage of revenue was 3.4 percentage
points in 3Q 2015. This compares to negative 0.8 percentage points
in 3Q 2014. The 4.2 percentage point increase in our operating
margin was driven by a decrease in operating expenses as a
percentage of revenue.
|
Quarter
Ended
|
|
Period-over-Period
|
|
September
30,
|
|
Difference
|
($000's)
|
2015
|
|
2014
|
|
$
|
|
%
|
Segment operating
income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
Distributed
Generation
|
$
|
6,115
|
|
$
|
2,705
|
|
$
|
3,410
|
|
126.1
|
%
|
Solar
Energy
|
|
(92)
|
|
|
36
|
|
|
(128)
|
|
(355.6)
|
%
|
Utility
Infrastructure
|
|
984
|
|
|
(845)
|
|
|
1,829
|
|
216.4
|
%
|
Energy
Efficiency
|
|
2,850
|
|
|
2,737
|
|
|
113
|
|
4.1
|
%
|
Corporate and other
unallocated costs
|
|
(6,169)
|
|
|
(5,159)
|
|
|
(1,010)
|
|
(19.6)
|
%
|
Total
|
$
|
3,688
|
|
$
|
(526)
|
|
$
|
4,214
|
|
801.1
|
%
|
Earnings Per Share
Diluted earnings per share (EPS) were $0.09 in 3Q 2015, compared to a loss of
($0.02) in 3Q 2014.
Capital Resources and Working Capital
The company ended 3Q 2015 with $26.2
million in cash and cash equivalents, and term debt, and
capital leases of $19.0 million. The
company's capital expenditures during 3Q 2015 were $2.4 million in total, with $0.9 million of this capital invested to deploy
systems to support PowerSecure-owned long-term recurring revenue DG
projects, and the remaining $1.5
million to purchase equipment and other items for its
business and continued investment in capital improvements at the
company's PowerFab facility.
The company also announced today that it has taken advantage of
the favorable financing environment to secure an additional
$20 million of capacity for its
revolving debt facility to support significant potential growth in
its distributed generation and other business segments, and to
support potential future general corporate needs.
The company now has a total capacity of $40 million in this revolving debt facility.
There is currently nothing drawn against this revolver.
In addition, the company has extended the maturity date of its
entire credit facility, which includes the revolver, from
November 12, 2016 to June 30, 2020. The facility is backed by Citibank
and BB&T.
As is customary with facilities of this type, the company must
continue to meet certain financial covenants in order to be in
compliance with the terms of the underlying credit agreement and to
fully utilize the facility. As of November
4, 2015, approximately $36
million was available to borrow under the revolving line of
credit within the limits of our financial covenants. The terms and
a copy of the amendments to the company's credit facility are
contained in a current report on Form 8-K filed with the Securities
and Exchange Commission.
Backlog
The company's revenue backlog stands at $447 million, as of October 21, 2015. This revenue backlog
represents revenue expected to be recognized after September 30, 2015, for periods including the
fourth quarter of 2015 onward.
The company's revenue backlog includes a total of $90 million in new business from awards announced
on September 10, 2015 and
October 21, 2015, and reflects a
$25 million downward adjustment to
the expected revenue from a solar project based on our current
estimate of a possible reduction in project size and scope by the
customer.
The company's $447 million revenue
backlog and the estimated timing of revenue recognition are
outlined below, including "project-based revenues" expected to be
recognized as projects are completed, and "recurring revenues"
expected to be recognized over the life of the underlying
contracts. Also outlined below, the company's $447 million revenue backlog is broken down
between non-solar revenue backlog and solar revenue backlog.
Revenue Backlog
expected to be recognized after September 30,
2015
|
|
|
|
Anticipated
|
Estimated
Primary
|
Description
|
Revenue
|
Recognition
Period
|
|
|
|
Project-based Revenue
-- Near term
|
$275
million
|
4Q15 through
2Q16
|
Project-based Revenue
-- Long term
|
$ 88
million
|
3Q16 through
2Q17
|
Recurring
Revenue
|
$ 84
million
|
4Q15 through
2020
|
Revenue Backlog
expected to be recognized after September 30, 2015
|
$447
million
|
|
|
|
|
|
|
|
Description
|
Anticipated
Non-Solar
Revenue
|
Anticipated Solar
Revenue
|
|
|
|
Revenue Backlog to be
recognized after September 30, 2015 by category
|
$274
million
|
$173
million
|
Revenue Backlog as
reported November 5, 2014 by category
|
$220
million
|
$140
million
|
Change in Revenue
Backlog by category
|
$ 54
million
|
$ 33
million
|
% Change in
Revenue Backlog by category
|
24.5%
|
23.6%
|
|
|
|
Note:
Anticipated revenue and estimated primary recognition periods are
subject to risks and uncertainties
|
as indicated in
the Company's safe harbor statement, below. Consistent with
past practice, these figures
|
are not intended
to constitute the Company's total revenue over the indicated time
periods, as the Company
|
has additional,
regular on-going revenues. Examples of additional, regular
recurring revenues include
|
revenues from
engineering fees, and service revenue, among others. Numbers
may not add due to rounding.
|
Orders in the company's revenue backlog are subject to delay,
deferral, acceleration, resizing or cancellation from time to time,
and estimates are utilized in the determination of the backlog
amounts. Given the irregular sales cycle of customer orders, and
especially of large orders, the revenue backlog at any given time
is not necessarily an accurate indication of our future
revenues.
PowerSecure Segment Results:
Commencing with the first quarter of 2015, the company began
reporting the financial results of its solar energy business as a
separate segment, as a result of which the company has four
operating segments. For current period reporting and prior
period comparisons, the distributed generation segment does not
include any financial results from the solar energy business.
Distributed Generation
(non-solar)
Distributed generation revenues in 3Q 2015 of $37.6 million reflect a 91.3 percent increase
compared to DG revenues in 3Q 2014. Total DG gross margin in 3Q
2015, was 35.4 percent, compared to 38.8 percent in 3Q 2014.
The y-o-y increase in DG revenues was driven primarily by
increased revenues from our traditional customer categories and new
data center revenues. The decrease in DG gross margin was due to
the DG project mix in 3Q 2015 as compared to 3Q 2014.
Utility Infrastructure
Utility infrastructure revenues in 3Q 2015 of $34.7 million reflect a 54.5 percent increase
versus 3Q 2014. Utility infrastructure gross margin in 3Q 2015
increased to 16.3 percent from 14.8 percent in 3Q 2014.
The y-o-y increase in UI revenues was primarily due to our new
business development efforts, which we initiated as we improved
operational performance in our UtilityServices operations. These
business development efforts have generated new transmission, grid
hardening and distribution projects for new and existing customers.
The increase in UI gross margin was due to improved
operational efficiency and the higher margin profile of our UI
project mix.
Energy Efficiency
Energy efficiency revenues in 3Q 2015 of $19.0 million reflect a 13.2 percent increase
versus 3Q 2014. EE gross margin in 3Q 2015 decreased to 36.4
percent from 38.2 percent in 3Q 2014.
The y-o-y increase in EE revenues was primarily driven by
increased revenue from energy efficiency services projects,
including incremental revenue from the recently acquired retail
energy services business, and higher LED sales from our Solais
products to retailers, which was offset slightly by lower LED sales
in our traditional LED business. The decrease in our EE gross
margin was driven primarily by the reduction of sales of our higher
margin LED solutions as a percentage of total EE
revenues.
Solar Energy
Solar energy revenues in 3Q 2015 of $15.7
million reflect a 150.6 percent increase versus 3Q 2014.
Solar energy gross margin in 3Q 2015 decreased to 6.4 percent from
11.2 percent in 3Q 2014.
The y-o-y increase in solar energy revenues was primarily due to
revenue from two large, utility-scale solar projects, as well as an
increase in the overall customer demand for solar solutions.
The decrease in solar energy gross margin was primarily due to the
lower gross margins associated with the large utility-scale solar
projects.
Conference Call Information
Company management will webcast a conference call at
5:30 p.m. ET on Wednesday, November 4, 2015. To access the live
webcast, please log on to the investor section of the company's
website at http://www.powersecure.com.
The call can also be accessed by dialing 888-680-0869 (or
617-213-4854 if dialing internationally) and providing pass code
86027871. If you are unable to participate during the live
webcast, a replay of the conference call will be available
approximately two hours after the completion of the call through
midnight on November 18, 2015.
To listen to the replay, dial 888-286-8010 (or 617-801-6888 if
dialing internationally), and enter passcode 10120020. In addition,
the webcast will be archived on the company's website at
www.powersecure.com.
About PowerSecure
PowerSecure International, Inc. is a leading provider of utility
and energy technologies to electric utilities, and their
industrial, institutional and commercial customers.
PowerSecure provides products and services in the areas of
Interactive Distributed Generation® (IDG®),
solar energy, energy efficiency and utility infrastructure.
The company is a pioneer in developing IDG® power
systems with sophisticated smart grid capabilities, including the
ability to 1) forecast electricity demand and electronically deploy
the systems to deliver more efficient, and environmentally
friendly, power at peak power times, 2) provide utilities with
dedicated electric power generation capacity to utilize for demand
response purposes and 3) provide customers with the most dependable
standby power in the industry. Its proprietary distributed
generation system designs utilize a range of technologies to
deliver power, including renewables.
The company's energy efficiency products and services include
energy efficient lighting solutions that utilize LED technologies
to improve lighting quality, and the design, installation and
maintenance of energy conservation measures which we offer,
primarily as a subcontractor, to large energy service company
providers, called ESCOs, for the benefit of commercial, industrial
and institutional customers as end users and directly to
retailers.
PowerSecure also provides electric utilities with transmission
and distribution infrastructure maintenance and construction
services, and engineering and regulatory consulting services.
Additional information is available at www.powersecure.com.
Forward-Looking Statements
This press release contains forward-looking statements within
the meaning of and made pursuant to the safe harbor provisions of
the Private Securities Litigation Reform Act of 1995.
Forward-looking statements are all statements other than statements
of historical facts, including but not limited to statements
concerning the outlook for the company's growth and profitability
and its future revenues, earnings, margins, cash resources and cash
flow and other financial and operating information and data; the
company's future business operations, strategies and prospects; the
impact and prospects of acquisitions; strategic alliances and
relationships and new business awards and projects; and all other
statements concerning the plans, intentions, expectations,
projections, hopes, beliefs, objectives, goals and strategies of
management, including statements about other future financial and
non-financial items, performance or events and about present and
future products, services, technologies and businesses; and
statements of assumptions underlying the foregoing.
Forward-looking statements are not guarantees of future
performance or events and are subject to a number of known and
unknown risks, uncertainties and other factors that are difficult
to predict and could cause actual results to differ materially from
those expressed, projected or implied by such forward-looking
statements. Important risks, uncertainties and other factors
include, but are not limited to, the on-going uncertainty and
inconsistency in the economy, financial markets and business
markets and the effects thereof on the company's markets and
customers, the demand for its products and services, and the
company's access to capital; the size, timing and terms of sales
and orders, including the company's revenue backlog discussed in
this press release, and the risk of customers delaying, deferring
or canceling purchase orders or making smaller purchases than
expected, including a further reduction in or entire loss of
revenues from a large solar project discussed in the backlog
section of this release that could result from a potential
modification or termination of that project; the potential adverse
financial and reputational consequences that can result from safety
risks and hazards such as accidents inherent in the company's
operations; the company's ability to execute on its business
orders, awards and projects efficiently and with operational
excellence, such as the large solar projects, in order to generate
customer satisfaction, company profitability and future new
business; the impact of the company's acquisitions; the company's
ability to reduce and control its costs and expenses and enhance
its operating income; the company's ability to grow its business
and revenues on a profitable basis and enhance its gross margin and
operating margin; the company's product mix, especially with
respect to the proportion of its growing solar energy business with
the lowest gross margin of its business units; the impact of the
company's restructuring actions on its LED lighting operations; the
timely and successful development, production and market acceptance
of new and enhanced products, services and technologies of the
company; the ability of the company to obtain adequate supplies of
key components and materials of sufficient reliability and quality
for its products and technologies on a timely and cost-effective
basis and the effects of related warranty claims and disputes; the
ability of the company to successfully expand its core distributed
generation products and services, to successfully develop and
achieve market acceptance of its new energy-related businesses, to
successfully expand its recurring revenue projects, to manage its
growth and to address the effects of any future changes in utility
tariff structures and environmental requirements on its business
solutions; the effects of competition; changes in customer and
industry demand and preferences; the ability of the company to
continue the growth and diversification of its customer base; the
ability of the company to attract, retain, and motivate its
executives and key personnel; changes in the energy industry in
general and the electricity, oil, and natural gas markets in
particular, including price levels; the effects of competition; the
ability of the company to secure and maintain key contracts and
relationships; the effects of pending and future litigation, claims
and disputes including the securities class action; and other
risks, uncertainties and other factors identified from time to time
in its reports filed with or furnished to the Securities and
Exchange Commission, including the company's most recent Annual
Report on Form 10-K, as well as subsequently filed reports on Form
10-Q and Form 8-K, copies of which may be obtained by visiting the
investor relations page of the company's website at
www.powersecure.com or the SEC's website at www.sec.gov.
Accordingly, there is no assurance that the results
expressed, projected or implied by any forward-looking statements
will be achieved, and readers are cautioned not to place undue
reliance on any forward-looking statements. The forward-looking
statements in this press release speak only as of the date hereof
and are based on the current plans, goals, objectives, strategies,
intentions, expectations and assumptions of, and the information
currently available to, management. The company assumes no duty or
obligation to update or revise any forward-looking statements for
any reason, whether as the result of changes in expectations, new
information, future events, conditions or circumstances or
otherwise.
Contact:
John Bluth
PowerSecure International, Inc.
(919) 453-2103
PowerSecure
International, Inc.
|
Condensed
Consolidated Statements of Operations (unaudited)
|
($000's except per
share data)
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30
|
|
September
30
|
|
September
30
|
|
September
30
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
|
|
Revenue
|
106,982
|
|
65,044
|
|
293,673
|
|
174,910
|
Cost of
sales
|
80,077
|
|
46,973
|
|
221,368
|
|
131,467
|
Gross Profit
(excluding depreciation and amortization)
|
26,905
|
|
18,071
|
|
72,305
|
|
43,443
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
General and
administrative
|
17,995
|
|
14,280
|
|
50,334
|
|
40,994
|
Selling, marketing, and
service
|
2,515
|
|
2,136
|
|
8,236
|
|
6,611
|
Depreciation and
amortization
|
2,707
|
|
2,181
|
|
7,796
|
|
6,496
|
Restructuring
charges
|
0
|
|
0
|
|
0
|
|
427
|
Total operating
expenses
|
23,217
|
|
18,597
|
|
66,366
|
|
54,528
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
3,688
|
|
(526)
|
|
5,939
|
|
(11,085)
|
|
|
|
|
|
|
|
|
|
Other income
(expense)
|
|
|
|
|
|
|
|
|
Interest income and other
income
|
1
|
|
5
|
|
4
|
|
14
|
Interest expense
|
(312)
|
|
(329)
|
|
(868)
|
|
(921)
|
|
|
|
|
|
|
|
|
|
Income (loss) before
income taxes
|
3,377
|
|
(850)
|
|
5,075
|
|
(11,992)
|
Income tax expense
(benefit)
|
1,385
|
|
(314)
|
|
2,091
|
|
(4,449)
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
1,992
|
|
(536)
|
|
2,984
|
|
(7,543)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS (LOSS)
PER SHARE AMOUNTS ("E.P.S")
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
0.09
|
|
(0.02)
|
|
0.13
|
|
(0.34)
|
Diluted
|
0.09
|
|
(0.02)
|
|
0.13
|
|
(0.34)
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE
COMMON SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
Basic
|
22,469
|
|
22,353
|
|
22,435
|
|
22,228
|
Diluted
|
22,583
|
|
22,353
|
|
22,558
|
|
22,228
|
|
|
|
|
|
|
|
|
|
PowerSecure
International, Inc.
|
Condensed
Consolidated Balance Sheets (unaudited)
|
($000's)
|
|
|
|
|
|
September
30,
|
|
December
31,
|
ASSETS
|
2015
|
|
2014
|
CURRENT
ASSETS:
|
|
|
|
Cash and cash
equivalents
|
26,217
|
|
33,775
|
Trade receivables, net of
allowance for doubtful accounts
|
112,125
|
|
81,381
|
Inventories
|
35,467
|
|
35,144
|
Income taxes
receivable
|
0
|
|
382
|
Deferred tax asset,
net
|
2,320
|
|
2,320
|
Prepaid expenses and other
current assets
|
3,226
|
|
3,478
|
Total current assets
|
179,355
|
|
156,480
|
|
|
|
|
PROPERTY, PLANT,
AND EQUIPMENT:
|
|
|
|
Equipment
|
67,647
|
|
62,231
|
Furniture and
fixtures
|
738
|
|
617
|
Land, building, and
improvements
|
8,020
|
|
7,413
|
Total property, plant, and equipment at cost
|
76,405
|
|
70,261
|
Less accumulated
depreciation and amortization
|
24,265
|
|
20,392
|
Property, plant, and equipment, net
|
52,140
|
|
49,869
|
|
|
|
|
OTHER
ASSETS:
|
|
|
|
Goodwill
|
40,210
|
|
40,210
|
Restricted annuity
contract
|
3,137
|
|
3,137
|
Intangible rights and
capitalized software, net of accum amort
|
12,134
|
|
13,642
|
Other assets
|
2,442
|
|
1,879
|
Total other assets
|
57,923
|
|
58,868
|
|
|
|
|
TOTAL
ASSETS
|
289,418
|
|
265,217
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
Accounts payable
|
56,706
|
|
39,699
|
Accrued and other
liabilities
|
44,834
|
|
41,113
|
Accrued restructuring
liabilities
|
53
|
|
114
|
Income taxes
payable
|
1,467
|
|
0
|
Current portion of long-term
debt
|
3,731
|
|
3,731
|
Current portion of capital
lease obligation
|
252
|
|
986
|
Total current liabilities
|
107,043
|
|
85,643
|
|
|
|
|
LONG-TERM
LIABILITIES:
|
|
|
|
Revolving Line of
Credit
|
0
|
|
0
|
Term loan, net of current
portion
|
15,033
|
|
17,832
|
Capital lease obligation,
net of current portion
|
0
|
|
0
|
Deferred tax liability,
net
|
1,421
|
|
1,460
|
Other long-term
liabilities
|
4,172
|
|
3,913
|
Total long-term liabilities
|
20,626
|
|
23,205
|
|
|
|
|
STOCKHOLDERS'
EQUITY:
|
|
|
|
Preferred stock -
undesignated
|
0
|
|
0
|
Preferred stock - Series
C
|
0
|
|
0
|
Common stock
|
225
|
|
224
|
Additional
paid-in-capital
|
163,613
|
|
161,163
|
Accumulated other
comprehensive earnings (loss)
|
(132)
|
|
(77)
|
Retained earnings
(deficit)
|
(1,957)
|
|
(4,941)
|
Total stockholders'
equity
|
161,749
|
|
156,369
|
|
|
|
|
TOTAL LIABILITIES
AND STOCKHOLDERS' EQUITY
|
289,418
|
|
265,217
|
|
|
|
|
PowerSecure
International, Inc.
|
Condensed
Consolidated Statements of Cash Flows (unaudited)
|
($000's)
|
|
|
|
|
|
Nine Months
Ended
|
|
September
30
|
|
September
30
|
|
2015
|
|
2014
|
CASH FLOWS FROM
OPERATING ACTIVITIES:
|
|
|
|
Net income
(loss)
|
2,984
|
|
(7,543)
|
Adjustments to
reconcile net income (loss) to net cash provided by
|
|
|
|
(used in) operating
activities:
|
|
|
|
Depreciation and
amortization
|
7,796
|
|
6,496
|
Stock compensation
expense
|
2,017
|
|
1,504
|
(Gain) Loss on
disposal of miscellaneous assets
|
150
|
|
(92)
|
Changes in
operating assets and liabilities, net of
|
|
|
|
effect of
acquisitions:
|
|
|
|
Trade receivables,
net
|
(30,744)
|
|
10,459
|
Inventories
|
(323)
|
|
(12,606)
|
Deferred income
taxes
|
0
|
|
79
|
Other current assets
and liabilities
|
2,099
|
|
(6,316)
|
Other noncurrent
assets and liabilities
|
(397)
|
|
(482)
|
Accounts
payable
|
17,007
|
|
5,201
|
Accrued and other
liabilities
|
3,721
|
|
8,181
|
Accrued restructuring
liabilities
|
(61)
|
|
(780)
|
Net cash
provided by (used in) operating activities
|
4,249
|
|
4,101
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
|
Acquisitions, net of
cash acquired
|
0
|
|
(750)
|
Purchases of property,
plant and equipment
|
(7,707)
|
|
(8,527)
|
Additions to
intangible rights and software development
|
(1,306)
|
|
(494)
|
Proceeds from sale of
property, plant and equipment
|
305
|
|
465
|
Net cash provided by
(used in) investing activities
|
(8,708)
|
|
(9,306)
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
Net borrowings (payments) on
revolving line of credit
|
0
|
|
0
|
Principal payments on
long-term debt
|
(2,799)
|
|
(2,798)
|
Principal payments on
capital lease obligations
|
(735)
|
|
(696)
|
Repurchases of common
stock
|
(116)
|
|
(416)
|
Proceeds from stock option
exercises
|
551
|
|
2,060
|
Net cash provided by
(used in) financing activities
|
(3,099)
|
|
(1,850)
|
NET INCREASE
(DECREASE) IN CASH
|
|
|
|
AND CASH EQUIVALENTS
|
(7,558)
|
|
(7,055)
|
|
|
|
|
CASH AND CASH
EQUIVALENTS AT BEGINNING OF YEAR
|
33,775
|
|
50,915
|
|
|
|
|
CASH AND CASH
EQUIVALENTS AT END OF PERIOD
|
26,217
|
|
43,860
|
|
|
|
|
|
|
|
|
References to our third quarter 2015 and third quarter 2014
adjusted EBITDA, which we define as our earnings before interest,
taxes, depreciation and amortization, and charges, as discussed and
shown in this release, constitutes a non-GAAP "pro forma" financial
measure.
We believe that adjusted EBITDA, as a non-GAAP pro forma
financial measure, provides meaningful information to investors in
terms of enhancing their understanding of our operating performance
and results, as it allows investors to more easily compare our
financial performance on a consistent basis compared to the prior
year periods. This non-GAAP financial measure also
corresponds with the way we expect investment analysts to evaluate
and compare our results. We understand that measures similar
to adjusted EBITDA are broadly used by analysts, rating agencies,
investors, and financial institutions in assessing our
performance. Accordingly, we believe that the presentation of
adjusted EBITDA provides useful information to investors. Any
non-GAAP pro forma financial measures should be considered only as
supplements to, and not as substitutes for or in isolation from, or
superior to, our other measures of financial information prepared
in accordance with GAAP, such as net income.
We define and calculate adjusted EBITDA as net income (loss)
minus 1) interest income and other income, plus 2) income tax
expense (or minus an income tax benefit) and 3) interest expense
and 4) depreciation and amortization and 5) stock compensation
expense and 6) restructuring charges. The following table
provides a reconciliation of adjusted EBITDA to net income (loss),
the most directly comparable GAAP financial measure.
|
|
|
|
|
|
|
|
Non-GAAP Pro forma
Measures
|
|
|
|
|
|
|
|
Adjusted EBITDA
(Earnings before Interest, Taxes, Depreciation and Amortization,
and Charges)
|
|
|
|
Calculations and
Reconciliation
|
|
|
|
|
|
|
|
($000's except per
share data, some rounding throughout)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
|
September
30,
|
|
September
30,
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
Calculation/Reconciliation
|
|
|
|
|
|
|
|
Net income
(loss)
|
1,992
|
|
(536)
|
|
2,984
|
|
(7,543)
|
|
|
|
|
|
|
|
|
Items to Subtract
from Net Income
|
|
|
|
|
|
|
|
Interest income and
other income
|
(1)
|
|
(5)
|
|
(4)
|
|
(14)
|
|
|
|
|
|
|
|
|
Items to Add to
Net Income
|
|
|
|
|
|
|
|
Restructuring Charges
- Cost of Sales
|
0
|
|
0
|
|
0
|
|
312
|
Restructuring Charges
- Op Expense
|
0
|
|
0
|
|
0
|
|
427
|
Acquisition
Expenses
|
0
|
|
16
|
|
0
|
|
16
|
Income tax expense
(benefit)
|
1,385
|
|
(314)
|
|
2,091
|
|
(4,449)
|
Interest
expense
|
312
|
|
329
|
|
868
|
|
921
|
Depreciation and
Amortization
|
2,707
|
|
2,181
|
|
7,796
|
|
6,496
|
Stock compensation
expense
|
692
|
|
610
|
|
2,017
|
|
1,504
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
7,087
|
|
2,281
|
|
15,752
|
|
(2,330)
|
|
|
|
|
|
|
|
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/powersecure-reports-third-quarter-2015-results-300172601.html
SOURCE PowerSecure International, Inc.