/THIS PRESS RELEASE IS INTENDED FOR DISTRIBUTION IN
CANADA ONLY AND IS NOT INTENDED
FOR DISTRIBUTION TO UNITED STATES
NEWSWIRE SERVICES OR DISSEMINATION IN THE
UNITED STATES/
PHOENIX, AZ,
March 11, 2016 /CNW/ - GWR Global
Water Resources Corp. (the "Company") (TSX: GWR) (OTCQX: GWGWF)
today reported its financial results for the quarter and year ended
December 31, 2015. See
information below regarding today's conference call
information.
The Company was established to acquire an equity interest in
Global Water Resources, Inc. ("Global Water"). Global Water
is a water resources company located in Phoenix, Arizona, that owns and operates
regulated water, wastewater and recycled water utilities in the
metropolitan Phoenix area.
The Company accounts for its investment in Global Water using the
equity method of accounting; therefore, the financial information
of Global Water is not consolidated with that of the Company. All
references in this press release to consolidated financial
information refer to Global Water on a consolidated basis and,
unless otherwise indicated, all amounts are in U.S. dollars.
Fiscal 2015 Highlights
- Completed the disposition of Valencia Water Company, Inc.
("Valencia") to the City of Buckeye for $55
million on closing and an additional $108,000 as a result of a working capital
adjustment;
- Adjusting for the disposition of Valencia, grew active service connections by
889 (or 2.4%) to 37,784, compared with 36,895 at the end of last
year;
- Adjusting for the impact of Valencia, increased yearly revenue by
$2.0 million;
- Issued a special cash dividend of CAD $1.55 per share paid to shareholders on
August 12, 2015; and
- Increased the monthly dividend to CAD $0.0283 per share (an annualized amount of CAD
$0.3396 per share), marking the third
increase since the dividend was initiated in March 2014.
"Our focus through 2015 was on streamlining operations around
our core utilities and providing further value for our shareholders
through the special dividend and the dividend increase," said
Ron Fleming, President and CEO of
Global Water.
Summary of Financial Results
Consolidated Revenues
Consolidated revenues for the quarter and year ended
December 31, 2015 were $7.1 million and $32.0
million, respectively, compared to $7.9 million and $32.6
million for the quarter and year ended December 31, 2014.
The decrease in revenue was primarily due to the impacts of the
Valencia disposition. Adjusting
for those impacts, consolidated revenues for the quarter and year
ended December 31, 2015 increased
$0.6 million, or 9.3%, and
$2.0 million, or 7.5%,
respectively.
Operating Expenses
Operating expenses for the quarter and year ended December 31, 2015 were $5.7 million and $25.4
million, respectively, compared to $7.0 million and $28.4
million for the quarter and year ended December 31, 2014. This represents a
reduction of 19.1% and 10.8% for the quarter and year,
respectively. These reductions were due to a combination of
corporate initiatives to reduce costs and the Valencia disposition. Operating expenses
for the year ended December 31, 2014
excludes the $50.7 million one-time
gain associated with the regulatory order recognized in connection
with the Arizona Corporation Commission's regulatory reversal.
Net Income
Global Water realized a net loss of $30,000 and net income of $21.4 million, respectively, for the quarter and
year ended December 31, 2015,
compared to a net loss of $0.8
million and an income of $64.9
million for the quarter and year ended December 31, 2014.
The net income for the year ended December 31, 2015 is primarily attributed to the
gain recorded with the Valencia
disposition. The large variance in net income is primarily due to
the gain on the regulatory order and tax benefit recorded in 2014,
offset by the gain on the Valencia
disposition in 2015.
EBITDA
EBITDA for the quarter and year ended December 31, 2015 was $3.2
million and $58.5 million,
respectively, compared to $3.9
million and $66.6 million for
the quarter and year ended December 31,
2014. The change in EBITDA for the quarter is driven by the
$0.7 million difference recorded as
the Company's equity investment in the Fathom business, wherein a
loss of $0.1 million was recorded in
2015 and a gain of $0.6 million was
recorded in 2014. Additionally, in the quarter ended
December 31, 2015, the company offset
the lost EBITDA associated with the Valencia disposition through achieving higher
rates, organic growth and expense reductions. The variance
between the years is attributed to the gain on the regulatory order
recorded in 2014, offset by the gain on the Valencia disposition in 2015.
Additionally, the lost EBITDA associated with the Valencia disposition in 2015 was offset by
higher rates, organic growth and expense reductions.
Adjusted EBITDA for the quarter and year ended December 31, 2015 was $3.4
million and $15.7 million,
respectively, compared to $3.3
million and $13.7 million for
the quarter and year ended December 31,
2014. The improvements to Adjusted EBITDA in the
quarter and year ended December 31,
2015 can be primarily attributed to increased rates, organic
growth and expense reductions. These gains were offset by the
lower Adjusted EBITDA associated with the Valencia disposition.
Business Outlook
Global Water's growth strategy for its regulated water,
wastewater and recycled water business is driven by increased
service connections, continued operating efficiencies and utility
rate increases approved by the ACC.
Connection Rates
Excluding impact of Valencia
operations, the fourth quarter of 2015 continued to show positive
growth in new connections and re-establishing service on previously
vacant homes. As of December 31,
2015, active service connections increased by 889 to 37,784,
compared with 36,895 as of December 31,
2014. This represents an annualized increase of 2.4%.
The Company's vacancy rate is now at 2.5% after reaching a peak
of 11.2% in February of 2009.
Willow Valley Water Company
The company expects the pending sale of Willow Valley Water
Company to be completed in the second quarter of 2016.
Conference Call
Global Water will conduct a conference call on Friday, March 11, 2016, at 1:00 p.m. EST. Interested persons may
access the call by dialing (647) 427-7450 or toll free at (888)
231-8191.
About GWR Global Water Resources Corp.
The Company was incorporated in British Columbia to acquire shares of U.S.
based Global Water and to actively participate in the management,
business and operations of Global Water through its representation
on the board of directors of Global Water and its shared management
of Global Water.
Cautionary Note Regarding Forward-Looking Statements
This press release includes certain forward-looking
statements. These forward-looking statements include, but are
not limited to, our plans, objectives, expectations and intentions,
and other statements contained in this release that are not
historical facts as well as statements identified by words such as
"expects", "anticipates", "intends", "plans", "believes", "seeks",
"estimates", or the negative of these terms, or other words of
similar meaning. These statements are based on our current
beliefs or expectations and are inherently subject to significant
uncertainties and changes in circumstances, many of which are
beyond our control. Actual results may differ materially from
these expectations due to changes in global political, economic,
business, competitive, market and regulatory factors and other
factors discussed under the heading "Risk Factors" in the Company's
most recent Annual Information Form. We undertake no obligation to
publicly update any forward-looking statement, except as required
by law, whether as a result of new information, future developments
or otherwise.
Cautionary Note Regarding Non-GAAP Measures
This press release contains references to "EBITDA" and Adjusted
EBITDA. EBITDA is defined for the purposes of this press release as
net income or loss before interest, income taxes, depreciation and
amortization. Adjusted EBITDA is defined as EBITDA less the gain or
loss related to non-recurring events. Management believes that
EBITDA and Adjusted EBITDA are useful supplemental measures of our
operating performance and provide meaningful measures of overall
corporate performance exclusive of our capital structure and the
method and timing of expenditures associated with building and
placing our systems. EBITDA is also presented because management
believes that it is frequently used by investment analysts,
investors and other interested parties as a measure of financial
performance. Adjusted EBITDA is also presented because management
believes that it provides a measure of our recurring core
business.
However, EBITDA and Adjusted EBITDA are not recognized earnings
measures under U.S. GAAP and do not have a standardized meaning
prescribed by U.S. GAAP. Therefore, EBITDA and Adjusted EBITDA may
not be comparable to similar measures presented by other issuers.
Investors are cautioned that EBITDA and Adjusted EBITDA should not
be construed as an alternatives to net income or loss or other
income statement data (which are determined in accordance with U.S.
GAAP) as an indicator of our performance or as a measure of
liquidity and cash flows. Management's method of calculating EBITDA
and Adjusted EBITDA may differ materially from the method used by
other companies and accordingly, may not be comparable to similarly
titled measures used by other companies. See "Consolidated
Statements of Operations for the eight quarters ended December 31, 2015" in the attached schedules for
a reconciliation of EBITDA to net income, the nearest comparable
U.S. GAAP measure.
GWR GLOBAL WATER RESOURCES
CORP. |
BALANCE SHEETS |
As of December
31, 2015 and December 31, 2014 |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
December 31,
2015 |
|
|
December 31,
2014 |
|
|
|
(in
thousands of US$, except share data) |
ASSETS |
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
Cash and cash
equivalents |
|
$ |
— |
|
$ |
189 |
|
Dividend receivable |
|
|
179 |
|
|
— |
|
Other current assets |
|
|
36 |
|
|
18 |
Total current
assets |
|
|
215 |
|
|
207 |
|
|
|
|
|
|
|
Equity method
investment |
|
|
55,549 |
|
|
59,794 |
TOTAL ASSETS |
|
$ |
55,764 |
|
$ |
60,001 |
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
LIABILITIES: |
|
|
|
|
|
|
|
Dividends payable, accounts
payable and accrued expenses |
|
$ |
345 |
|
$ |
212 |
|
Other noncurrent
liabilities |
|
|
275 |
|
|
155 |
|
Deferred tax liability |
|
|
769 |
|
|
1,666 |
Total liabilities |
|
|
1,389 |
|
|
2,033 |
|
|
|
|
|
|
|
COMMITMENTS AND
CONTINGENCIES (see Note 9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY: |
|
|
|
|
|
|
|
Common stock,
unlimited shares authorized, 8,726,747 and 8,754,612 shares
issued and outstanding at December 31, 2015 and December 31,
2014,
respectively |
|
|
55,532 |
|
|
55,807 |
|
Retained earnings (accumulated
deficit) |
|
|
(1,157) |
|
|
2,161 |
|
Total shareholders' equity |
|
|
54,375 |
|
|
57,968 |
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY |
|
$ |
55,764 |
|
$ |
60,001 |
|
GWR GLOBAL WATER RESOURCES
CORP. |
STATEMENTS OF
OPERATIONS |
For the Three Months and Years
Ended December 31, 2015 and 2014 |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December
31, |
|
|
Twelve Months Ended December
31, |
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
|
|
|
(in
thousands of US$, except share and per share data) |
|
GAIN FROM EQUITY
INVESTMENT |
|
$ |
(15) |
|
$ |
(403) |
|
$ |
10,259 |
|
$ |
31,225 |
|
OPERATING EXPENSES |
|
|
521 |
|
|
127 |
|
|
1,846 |
|
|
666 |
OPERATING
INCOME |
|
|
(536) |
|
|
(530) |
|
|
8,413 |
|
|
30,559 |
INCOME (LOSS) BEFORE
INCOME TAXES |
|
|
(536) |
|
|
(530) |
|
|
8,413 |
|
|
30,559 |
INCOME TAX (BENEFIT)
EXPENSE |
|
|
158 |
|
|
110 |
|
|
897 |
|
|
(1,666) |
NET INCOME |
|
$ |
(378) |
|
$ |
(420) |
|
$ |
9,310 |
|
$ |
28,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE
SHARES: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
8,735,950 |
|
|
8,754,612 |
|
|
8,747,801 |
|
|
8,754,612 |
Diluted |
|
|
8,735,964 |
|
|
8,754,612 |
|
|
8,747,813 |
|
|
8,764,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS (LOSS) PER
SHARE: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.04) |
|
$ |
(0.05) |
|
$ |
1.06 |
|
$ |
3.30 |
Diluted |
|
$ |
(0.04) |
|
$ |
(0.05) |
|
$ |
1.06 |
|
$ |
3.30 |
|
GLOBAL WATER RESOURCES,
INC. |
CONSOLIDATED BALANCE
SHEETS |
As of December 31, 2015 and
December 31, 2014 |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
December 31, 2015 |
|
|
December 31, 2014 |
ASSETS |
|
|
(in
thousands of US$, except share data) |
PROPERTY, PLANT AND
EQUIPMENT: |
|
|
|
|
|
|
Property, plant and
equipment |
|
$ |
258,244 |
|
$ |
318,995 |
Less accumulated
depreciation |
|
|
(64,092) |
|
|
(78,571) |
Net property, plant
and equipment |
|
|
194,152 |
|
|
240,424 |
CURRENT ASSETS: |
|
|
|
|
|
|
Cash and cash
equivalents |
|
|
11,513 |
|
|
6,577 |
|
Accounts receivable—net |
|
|
1,132 |
|
|
1,365 |
Due from related
party |
|
|
306 |
|
|
645 |
Accrued revenue |
|
|
1,745 |
|
|
1,762 |
Prepaid expenses and
other current assets |
|
|
1,179 |
|
|
353 |
|
Deferred tax
assets—current |
|
|
— |
|
|
1,591 |
|
Assets held for sale |
|
|
2,840 |
|
|
— |
Total current
assets |
|
|
18,715 |
|
|
12,293 |
OTHER ASSETS: |
|
|
|
|
|
|
Goodwill |
|
|
— |
|
|
13,082 |
|
Intangible assets—net |
|
|
12,772 |
|
|
12,772 |
Regulatory assets |
|
|
227 |
|
|
400 |
Deposits |
|
|
13 |
|
|
25 |
Bond service fund and
other restricted cash |
|
|
9,042 |
|
|
9,927 |
|
Debt issuance costs—net |
|
|
2,233 |
|
|
2,722 |
|
Equity method investment—related
party |
|
|
821 |
|
|
1,150 |
Deferred tax
assets |
|
|
— |
|
|
14,806 |
Total other
assets |
|
|
25,108 |
|
|
54,884 |
TOTAL |
|
$ |
237,975 |
|
$ |
307,601 |
LIABILITIES AND
SHAREHOLDERS' EQUITY (DEFICIT) |
|
|
|
|
|
|
CURRENT
LIABILITIES: |
|
|
|
|
|
|
Accounts payable |
|
$ |
1,322 |
|
$ |
1,531 |
Accrued expenses |
|
|
5,137 |
|
|
6,832 |
Deferred revenue |
|
|
11 |
|
|
13 |
Customer and meter
deposits |
|
|
1,706 |
|
|
2,601 |
|
Long-term debt—current
portion |
|
|
1,994 |
|
|
2,653 |
|
Liabilities held for sale |
|
|
493 |
|
|
— |
Total current
liabilities |
|
|
10,663 |
|
|
13,630 |
NONCURRENT
LIABILITIES: |
|
|
|
|
|
|
Long-term debt |
|
|
104,650 |
|
|
127,491 |
Deferred regulatory
gain |
|
|
19,730 |
|
|
19,730 |
Regulatory
liability |
|
|
7,859 |
|
|
7,859 |
Advances in aid of
construction |
|
|
61,480 |
|
|
89,206 |
|
Contributions in aid of
construction—net |
|
|
4,426 |
|
|
17,096 |
Deferred income tax
liability |
|
|
4,164 |
|
|
— |
Acquisition
liability |
|
|
4,688 |
|
|
4,688 |
Other noncurrent
liabilities |
|
|
252 |
|
|
221 |
Total noncurrent
liabilities |
|
|
207,249 |
|
|
266,291 |
Total liabilities |
|
|
217,912 |
|
|
279,921 |
Commitments and
contingencies (see Note 12) |
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY: |
|
|
|
|
|
|
|
Common stock,
$0.01 par value, 1,000,000 shares authorized,
181,179 and 182,050 shares issued and outstanding as of
December 31, 2015 and December 31, 2014, respectively |
|
|
2 |
|
|
2 |
Paid in capital |
|
|
21,659 |
|
|
50,639 |
Accumulated
deficit |
|
|
(1,598) |
|
|
(22,961) |
Total shareholders'
equity |
|
|
20,063 |
|
|
27,680 |
TOTAL |
|
$ |
237,975 |
|
$ |
307,601 |
|
GLOBAL WATER RESOURCES,
INC. |
CONSOLIDATED STATEMENTS OF
OPERATIONS |
For the Three Months and Years
Ended December 31, 2015 and 2014 |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, |
|
|
Twelve Months Ended December
31, |
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
|
|
|
(in
thousands of US$) |
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Water services |
|
$ |
3,182 |
|
$ |
4,245 |
|
$ |
16,320 |
|
$ |
18,076 |
|
Wastewater and
recycled water services |
|
|
3,777 |
|
|
3,551 |
|
|
15,020 |
|
|
14,112 |
|
Unregulated
revenues |
|
|
150 |
|
|
117 |
|
|
616 |
|
|
371 |
|
|
Total revenues |
|
|
7,109 |
|
|
7,913 |
|
|
31,956 |
|
|
32,559 |
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations and
maintenance |
|
|
1,473 |
|
|
1,959 |
|
|
7,080 |
|
|
8,020 |
|
Operations and
maintenance - related party |
|
|
467 |
|
|
604 |
|
|
2,179 |
|
|
2,398 |
|
General and
administrative |
|
|
2,066 |
|
|
2,199 |
|
|
7,957 |
|
|
8,809 |
|
Gain on regulatory
order |
|
|
— |
|
|
— |
|
|
— |
|
|
(50,664) |
|
Depreciation |
|
|
1,687 |
|
|
2,279 |
|
|
8,213 |
|
|
9,205 |
|
|
Total operating expenses |
|
|
5,693 |
|
|
7,041 |
|
|
25,429 |
|
|
(22,232) |
OPERATING INCOME |
|
|
1,416 |
|
|
872 |
|
|
6,527 |
|
|
54,791 |
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME
(EXPENSE): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
3 |
|
|
15 |
|
|
11 |
|
|
79 |
|
Interest expense |
|
|
(1,803) |
|
|
(3,025) |
|
|
(8,299) |
|
|
(9,512) |
|
Gain on condemnation
of Valencia |
|
|
(91) |
|
|
— |
|
|
42,983 |
|
|
— |
|
Other |
|
|
203 |
|
|
89 |
|
|
767 |
|
|
2,162 |
|
Other - related
party |
|
|
(32) |
|
|
692 |
|
|
(3) |
|
|
416 |
|
|
Total other income (expense) |
|
|
(1,720) |
|
|
(2,229) |
|
|
35,459 |
|
|
(6,855) |
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME
TAXES |
|
|
(304) |
|
|
(1,357) |
|
|
41,986 |
|
|
47,936 |
INCOME TAX (EXPENSE)
BENEFIT |
|
|
274 |
|
|
518 |
|
|
(20,623) |
|
|
16,995 |
NET INCOME |
|
$ |
(30) |
|
$ |
(839) |
|
$ |
21,363 |
|
$ |
64,931 |
|
GLOBAL WATER RESOURCES,
INC. |
CONSOLIDATED STATEMENTS OF
OPERATIONS |
For the Eight Quarters Ended
December 31, 2015 |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
2014 |
REVENUES: |
|
Q4 |
|
|
Q3 |
|
|
Q2 |
|
|
Q1 |
|
|
Q4 |
|
|
Q3 |
|
|
Q2 |
|
|
Q1 |
|
Water services |
$ |
3,182 |
|
$ |
4,131 |
|
$ |
5,114 |
|
$ |
3,893 |
|
$ |
4,245 |
|
$ |
5,087 |
|
$ |
5,127 |
|
$ |
3,617 |
|
Wastewater and
recycled water services |
|
3,777 |
|
|
3,848 |
|
|
3,793 |
|
|
3,602 |
|
|
3,551 |
|
|
3,584 |
|
|
3,612 |
|
|
3,365 |
|
Unregulated
revenues |
|
150 |
|
|
164 |
|
|
175 |
|
|
127 |
|
|
117 |
|
|
124 |
|
|
116 |
|
|
14 |
Total revenues |
|
7,109 |
|
|
8,143 |
|
|
9,082 |
|
|
7,622 |
|
|
7,913 |
|
|
8,795 |
|
|
8,855 |
|
|
6,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations and
maintenance |
|
1,473 |
|
|
1,690 |
|
|
2,057 |
|
|
1,860 |
|
|
1,959 |
|
|
2,077 |
|
|
2,097 |
|
|
1,888 |
|
Operations and
maintenance - related party |
|
467 |
|
|
483 |
|
|
618 |
|
|
611 |
|
|
604 |
|
|
600 |
|
|
598 |
|
|
595 |
|
General and
administrative |
|
2,066 |
|
|
2,020 |
|
|
1,807 |
|
|
2,064 |
|
|
2,199 |
|
|
1,841 |
|
|
2,280 |
|
|
2,489 |
|
Gain on regulatory
order |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(50,664) |
|
|
Depreciation |
|
1,687 |
|
|
1,894 |
|
|
2,320 |
|
|
2,312 |
|
|
2,279 |
|
|
2,255 |
|
|
2,427 |
|
|
2,244 |
|
|
5,693 |
|
|
6,087 |
|
|
6,802 |
|
|
6,847 |
|
|
7,041 |
|
|
6,773 |
|
|
7,402 |
|
|
(43,448) |
OPERATING
INCOME |
|
1,416 |
|
|
2,056 |
|
|
2,280 |
|
|
775 |
|
|
872 |
|
|
2,022 |
|
|
1,453 |
|
|
50,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME
(EXPENSE): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income |
|
3 |
|
|
4 |
|
|
2 |
|
|
2 |
|
|
15 |
|
|
23 |
|
|
22 |
|
|
19 |
|
Interest
expense |
|
(1,803) |
|
|
(2,367) |
|
|
(2,050) |
|
|
(2,079) |
|
|
(3,025) |
|
|
(2,111) |
|
|
(2,152) |
|
|
(2,224) |
|
Gain on condemnation
of Valencia |
|
(91) |
|
|
43,074 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Other |
|
203 |
|
|
402 |
|
|
338 |
|
|
(176) |
|
|
89 |
|
|
21 |
|
|
19 |
|
|
2,033 |
|
Other - related
party |
|
(32) |
|
|
(31) |
|
|
25 |
|
|
35 |
|
|
692 |
|
|
2 |
|
|
(166) |
|
|
(112) |
Total other income
(expense) |
|
(1,720) |
|
|
41,082 |
|
|
(1,685) |
|
|
(2,218) |
|
|
(2,229) |
|
|
(2,065) |
|
|
(2,277) |
|
|
(284) |
INCOME (LOSS) BEFORE
INCOME TAXES |
|
(304) |
|
|
43,138 |
|
|
595 |
|
|
(1,443) |
|
|
(1,357) |
|
|
(43) |
|
|
(824) |
|
|
50,160 |
INCOME TAX
BENEFIT (EXPENSE) |
|
274 |
|
|
(21,233) |
|
|
(192) |
|
|
528 |
|
|
518 |
|
|
17 |
|
|
335 |
|
|
16,125 |
NET INCOME (LOSS) |
$ |
(30) |
|
$ |
21,905 |
|
$ |
403 |
|
$ |
(915) |
|
$ |
(839) |
|
$ |
(26) |
|
$ |
(489) |
|
$ |
66,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
(1) |
|
3,392 |
|
|
4,433 |
|
|
4,723 |
|
|
3,166 |
|
|
3,314 |
|
|
4,367 |
|
|
3,966 |
|
|
2,098 |
|
(1) Adjustments exclude
the gain on Sale of Valencia, loss on assets held for sale, gain on
sale of Loop 303 Contracts, loss on equity
investment, gain on regulatory order, gain on SNR litigation
proceeds and loss on sale of GWM. |
|
GLOBAL WATER RESOURCES,
INC. |
CONSOLIDATED STATEMENTS OF CASH
FLOWS |
For the Three Months and Years
Ended December 31, 2015 and 2014 |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December
31, |
|
|
Twelve Months Ended December
31, |
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
|
|
|
(in
thousands of US$) |
CASH FLOWS FROM
OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
(30) |
|
$ |
(839) |
|
$ |
21,363 |
|
$ |
64,931 |
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
compensation |
|
|
300 |
|
|
269 |
|
|
798 |
|
|
1,361 |
|
|
Depreciation |
|
|
1,688 |
|
|
2,279 |
|
|
8,213 |
|
|
9,205 |
|
|
Amortization of
deferred debt issuance costs and discounts |
|
|
46 |
|
|
68 |
|
|
204 |
|
|
334 |
|
|
Write-off of debt
issuance costs |
|
|
— |
|
|
696 |
|
|
282 |
|
|
696 |
|
|
Loss on disposal of
fixed assets |
|
|
— |
|
|
— |
|
|
— |
|
|
6 |
|
|
Gain on condemnation
of Valencia |
|
|
91 |
|
|
— |
|
|
(42,983) |
|
|
— |
|
|
Gain on sale of 303
contracts |
|
|
— |
|
|
— |
|
|
(296) |
|
|
— |
|
|
Loss (Gain) on equity
method investment |
|
|
117 |
|
|
(617) |
|
|
329 |
|
|
(144) |
|
|
Gain on regulatory
order |
|
|
— |
|
|
— |
|
|
— |
|
|
(50,664) |
|
|
Other losses
(gains) |
|
|
— |
|
|
(56) |
|
|
176 |
|
|
(56) |
|
|
Provision for doubtful
accounts receivable |
|
|
14 |
|
|
28 |
|
|
69 |
|
|
83 |
|
|
Deferred income tax
expense (benefit) |
|
|
(304) |
|
|
(518) |
|
|
20,561 |
|
|
(16,995) |
|
|
Changes in assets and
liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
receivable |
|
|
153 |
|
|
111 |
|
|
125 |
|
|
26 |
|
|
|
Other current
assets |
|
|
(612) |
|
|
154 |
|
|
(2,241) |
|
|
— |
|
|
|
Accounts payable and
other current liabilities |
|
|
(2,518) |
|
|
(2,417) |
|
|
(2,502) |
|
|
(227) |
|
|
|
Other noncurrent
assets |
|
|
29 |
|
|
6 |
|
|
147 |
|
|
34 |
|
|
|
Other noncurrent
liabilities |
|
|
— |
|
|
204 |
|
|
— |
|
|
3,056 |
|
|
|
|
Net cash provided by operating
activities |
|
|
(1,026) |
|
|
(632) |
|
|
4,245 |
|
|
11,646 |
CASH FLOWS FROM
INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures |
|
|
(1,178) |
|
|
(601) |
|
|
(3,355) |
|
|
(1,655) |
|
Proceeds from the
condemnation of Valencia |
|
|
(91) |
|
|
— |
|
|
55,107 |
|
|
— |
|
Proceeds received from
the sale of Loop 303 Contracts |
|
|
— |
|
|
— |
|
|
296 |
|
|
— |
|
(Deposits) withdrawals
of restricted cash |
|
|
7 |
|
|
1 |
|
|
(70) |
|
|
198 |
|
Cash advance to
related party |
|
|
— |
|
|
— |
|
|
(12,745) |
|
|
— |
|
Repayment of related
party cash advance |
|
|
509 |
|
|
— |
|
|
12,745 |
|
|
— |
|
Other cash flows from
investing activities |
|
|
(4) |
|
|
26 |
|
|
(6) |
|
|
26 |
|
|
|
|
Net cash provided by (used in)
investing activities |
|
|
(757) |
|
|
(574) |
|
|
51,972 |
|
|
(1,431) |
CASH FLOWS FROM
FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments of bond
debt |
|
|
(1,775) |
|
|
(12,347) |
|
|
(1,775) |
|
|
(12,347) |
|
Deposits in bond
service fund |
|
|
— |
|
|
(1,000) |
|
|
— |
|
|
(1,000) |
|
Proceeds withdrawn
from bond service fund |
|
|
— |
|
|
626 |
|
|
1,001 |
|
|
626 |
|
Loan borrowings |
|
|
— |
|
|
21,800 |
|
|
— |
|
|
21,800 |
|
Loan repayments |
|
|
— |
|
|
(9,383) |
|
|
(21,719) |
|
|
(10,390) |
|
Principal payments
under capital leases |
|
|
(27) |
|
|
(20) |
|
|
(99) |
|
|
(105) |
|
Debt issuance costs
paid |
|
|
— |
|
|
(300) |
|
|
— |
|
|
(346) |
|
Advances in aid of
construction |
|
|
75 |
|
|
64 |
|
|
357 |
|
|
365 |
|
Refunds of advances
for construction |
|
|
(554) |
|
|
(11) |
|
|
(975) |
|
|
(747) |
|
Dividends paid |
|
|
(1,053) |
|
|
(1,140) |
|
|
(27,607) |
|
|
(3,454) |
|
Share Repurchase |
|
|
(137) |
|
|
— |
|
|
(464) |
|
|
— |
|
|
|
|
Net cash used in financing
activities |
|
|
(3,471) |
|
|
(1,711) |
|
|
(51,281) |
|
|
(5,598) |
INCREASE IN CASH AND
CASH EQUIVALENTS |
|
|
(5,254) |
|
|
(2,917) |
|
|
4,936 |
|
|
4,617 |
CASH AND CASH
EQUIVALENTS - Beginning of period |
|
|
16,767 |
|
|
9,494 |
|
|
6,577 |
|
|
1,960 |
CASH AND CASH
EQUIVALENTS - End of period |
|
$ |
11,513 |
|
$ |
6,577 |
|
$ |
11,513 |
|
$ |
6,577 |
SOURCE GWR Global Water Resources Corp.