UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
|
| | | | | | | |
þ☑ | | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 20192020
OR
|
| | | | | | | |
o☐ | | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ___________ to ___________.
Commission File Number: 001-34811
Ameresco, Inc.
(Exact name of registrant as specified in its charter)
|
| | | | | | | |
Delaware | | 04-3512838 |
(State or Other Jurisdiction of Incorporation or Organization)
| | (I.R.S. Employer Identification No.)
|
111 Speen Street, Suite 410 Framingham, Massachusetts | | 01701 |
(Address of Principal Executive Offices) | | (Zip Code) |
(508) 661-2200
(Registrant’s Telephone Number, Including Area Code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ☑ No o☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ☑ No o☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
|
| | | | | | | | | | |
Large Accelerated Filer o | Accelerated Filer þ ☑ | Non-accelerated filer o | Smaller reporting company o ☐ |
Emerging growth company o ☐ | | (Do not check if a smaller reporting company) | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o☐ No þ☑
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
|
| | | | | | | |
Class | New York Stock Exchange Symbol | Shares outstanding as of November 1, 20192, 2020 |
Class A Common Stock, $0.0001 par value per share | AMRC | 29,033,11429,866,075 |
Class B Common Stock, $0.0001 par value per share | | 18,000,000 |
AMERESCO, INC.
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2019
TABLE OF CONTENTS
TABLE OF CONTENTS
PARTPart I - FINANCIAL INFORMATIONFinancial Information
Item 1. Condensed Consolidated Financial Statements
AMERESCO, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(inIn thousands, except share and per share amounts) | | | September 30, | | December 31, | | | | | | | | | | |
| 2019 | | 2018 | | September 30, 2020 | | December 31, 2019 |
| (Unaudited) | | | | (Unaudited) | | |
ASSETS | ASSETS | | | ASSETS | |
Current assets: | | | | Current assets: | | |
Cash and cash equivalents (1) | $ | 34,104 |
| | $ | 61,397 |
| Cash and cash equivalents (1) | $ | 45,351 | | | $ | 33,223 | |
Restricted cash (1) | 13,498 |
| | 16,880 |
| Restricted cash (1) | 15,598 | | | 20,006 | |
Accounts receivable, net of allowance of $2,587 and $2,765, respectively (1) | 91,755 |
| | 85,985 |
| |
Accounts receivable, net of allowance of $980 and $2,260, respectively (1) | | Accounts receivable, net of allowance of $980 and $2,260, respectively (1) | 121,672 | | | 95,863 | |
Accounts receivable retainage, net | 16,652 |
| | 13,516 |
| Accounts receivable retainage, net | 24,359 | | | 16,976 | |
Costs and estimated earnings in excess of billings (1) | 124,652 |
| | 86,842 |
| Costs and estimated earnings in excess of billings (1) | 179,909 | | | 202,243 | |
Inventory, net | 9,902 |
| | 7,765 |
| Inventory, net | 9,081 | | | 9,236 | |
Prepaid expenses and other current assets (1) | 22,585 |
| | 11,571 |
| Prepaid expenses and other current assets (1) | 34,775 | | | 29,424 | |
Income tax receivable | 1,629 |
| | 5,296 |
| Income tax receivable | 10,263 | | | 5,033 | |
Project development costs | 26,305 |
| | 21,717 |
| Project development costs | 15,571 | | | 13,188 | |
Total current assets (1) | 341,082 |
| | 310,969 |
| Total current assets (1) | 456,579 | | | 425,192 | |
Federal ESPC receivable | 182,012 |
| | 293,998 |
| Federal ESPC receivable | 330,607 | | | 230,616 | |
Property and equipment, net (1) | 10,469 |
| | 6,985 |
| Property and equipment, net (1) | 9,545 | | | 10,104 | |
Energy assets, net (1) | 507,759 |
| | 459,952 |
| Energy assets, net (1) | 670,139 | | | 579,461 | |
Goodwill | 57,899 |
| | 58,332 |
| |
| Goodwill, net | | Goodwill, net | 58,172 | | | 58,414 | |
Intangible assets, net | 1,810 |
| | 2,004 |
| Intangible assets, net | 1,072 | | | 1,614 | |
Operating lease assets (1) | 32,540 |
| | — |
| Operating lease assets (1) | 36,336 | | | 32,791 | |
Other assets (1) | 36,786 |
| | 29,394 |
| Other assets (1) | 22,247 | | | 35,821 | |
Total assets (1) | $ | 1,170,357 |
| | $ | 1,161,634 |
| Total assets (1) | $ | 1,584,697 | | | $ | 1,374,013 | |
| | | | |
LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY | LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY | LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY |
Current liabilities: | | | | Current liabilities: | |
Current portions of long-term debt and financing lease liabilities (1) | $ | 54,958 |
| | $ | 26,890 |
| Current portions of long-term debt and financing lease liabilities (1) | $ | 61,521 | | | $ | 69,969 | |
Accounts payable (1) | 133,833 |
| | 134,330 |
| Accounts payable (1) | 205,536 | | | 202,416 | |
Accrued expenses and other current liabilities (1) | 28,700 |
| | 35,947 |
| Accrued expenses and other current liabilities (1) | 30,059 | | | 31,356 | |
Current portions of operating lease liabilities (1) | 5,935 |
| | — |
| Current portions of operating lease liabilities (1) | 6,010 | | | 5,802 | |
Billings in excess of cost and estimated earnings | 23,234 |
| | 24,363 |
| Billings in excess of cost and estimated earnings | 35,320 | | | 26,618 | |
Income taxes payable | — |
| | 1,100 |
| Income taxes payable | 221 | | | 486 | |
Total current liabilities (1) | 246,660 |
| | 222,630 |
| Total current liabilities (1) | 338,667 | | | 336,647 | |
Long-term debt and financing lease liabilities, less current portions and net of deferred financing fees (1) | 223,766 |
| | 219,162 |
| |
Long-term debt and financing lease liabilities, net of current portion and deferred financing fees (1) | | Long-term debt and financing lease liabilities, net of current portion and deferred financing fees (1) | 278,127 | | | 266,181 | |
Federal ESPC liabilities | 196,584 |
| | 288,047 |
| Federal ESPC liabilities | 385,386 | | | 245,037 | |
Deferred income taxes, net (1) | 3,242 |
| | 4,352 |
| |
Deferred income taxes, net | | Deferred income taxes, net | 3,994 | | | 115 | |
Deferred grant income | 6,223 |
| | 6,637 |
| Deferred grant income | 7,007 | | | 6,885 | |
Long-term portions of operating lease liabilities, net of current (1) | 28,799 |
| | — |
| |
Long-term operating lease liabilities, net of current portion (1) | | Long-term operating lease liabilities, net of current portion (1) | 32,509 | | | 29,101 | |
Other liabilities (1) | 30,989 |
| | 29,212 |
| Other liabilities (1) | 39,529 | | | 29,575 | |
Commitments and contingencies (Note 9) |
| |
|
| Commitments and contingencies (Note 9) | |
| | | | |
Redeemable non-controlling interests | 32,108 |
| | 14,719 |
| |
Redeemable non-controlling interests, net | | Redeemable non-controlling interests, net | 36,421 | | | 31,616 | |
(1) Includes restricted assets of consolidated variable interest entities (“VIEs”) at September 30, 20192020 and December 31, 20182019 of $136,213$166,678 and $126,727,$158,912, respectively. Includes non-recourse liabilities of consolidated VIEs at September 30, 20192020 and December 31, 20182019 of $39,548$35,334 and $34,684,$38,568, respectively. See Note 12.
AMERESCO, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share amounts) (Continued)
| | | | | | | | | | | |
| September 30, 2020 | | December 31, 2019 |
| (Unaudited) | | |
Stockholders’ equity: | | | |
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, 0 shares issued and outstanding at September 30, 2020 and December 31, 2019 | $ | 0 | | | $ | 0 | |
Class A common stock, $0.0001 par value, 500,000,000 shares authorized, 31,967,870 shares issued and 29,866,075 shares outstanding at September 30, 2020, 31,331,345 shares issued and 29,230,005 shares outstanding at December 31, 2019 | 3 | | | 3 | |
Class B common stock, $0.0001 par value, 144,000,000 shares authorized, 18,000,000 shares issued and outstanding at September 30, 2020 and December 31, 2019 | 2 | | | 2 | |
Additional paid-in capital | 141,599 | | | 133,688 | |
Retained earnings | 344,936 | | | 314,459 | |
Accumulated other comprehensive loss, net | (11,695) | | | (7,514) | |
| | | |
Treasury stock, at cost, 2,101,795 shares at September 30, 2020 and 2,101,340 shares at December 31, 2019 | (11,788) | | | (11,782) | |
Total stockholders’ equity | 463,057 | | | 428,856 | |
Total liabilities, redeemable non-controlling interests and stockholders’ equity | $ | 1,584,697 | | | $ | 1,374,013 | |
See notes are an integral part of theseto condensed consolidated financial statements.
|
| | | | | | | |
AMERESCO, INC. |
CONDENSED CONSOLIDATED BALANCE SHEETS — (Continued) |
(in thousands, except share amounts) |
| September 30, | | December 31, |
| 2019 | | 2018 |
| (Unaudited) | | |
Stockholders’ equity: | | | |
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, no shares issued and outstanding at September 30, 2019 and December 31, 2018 | $ | — |
| | $ | — |
|
Class A common stock, $0.0001 par value, 500,000,000 shares authorized, 31,134,154 shares issued and 29,033,114 shares outstanding at September 30, 2019, 30,366,546 shares issued and 28,275,506 shares outstanding at December 31, 2018 | 3 |
| | 3 |
|
Class B common stock, $0.0001 par value, 144,000,000 shares authorized, 18,000,000 shares issued and outstanding at September 30, 2019 and December 31, 2018 | 2 |
| | 2 |
|
Additional paid-in capital | 131,111 |
| | 124,651 |
|
Retained earnings | 292,256 |
| | 269,806 |
|
Accumulated other comprehensive loss, net | (9,609 | ) | | (5,949 | ) |
Treasury stock, at cost, 2,101,040 shares at September 30, 2019 and 2,091,040 shares at December 31, 2018 | (11,777 | ) | | (11,638 | ) |
Total stockholders’ equity | 401,986 |
| | 376,875 |
|
Total liabilities, redeemable non-controlling interests and stockholders’ equity | $ | 1,170,357 |
| | $ | 1,161,634 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
AMERESCO, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(inIn thousands, except per share amounts)
(Unaudited)
| | | Three Months Ended September 30, | | Nine Months Ended September 30, | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2019 | | 2018 | | 2019 | | 2018 | | 2020 | | 2019 | | 2020 | | 2019 |
Revenues | $ | 212,026 |
| | $ | 205,375 |
| | $ | 560,321 |
| | $ | 569,767 |
| Revenues | $ | 282,507 | | | $ | 212,026 | | | $ | 717,956 | | | $ | 560,321 | |
Cost of revenues | 167,333 |
| | 159,213 |
| | 439,857 |
| | 445,356 |
| Cost of revenues | 231,133 | | | 167,333 | | | 588,628 | | | 439,857 | |
Gross profit | 44,693 |
| | 46,162 |
| | 120,464 |
| | 124,411 |
| Gross profit | 51,374 | | | 44,693 | | | 129,328 | | | 120,464 | |
Selling, general and administrative expenses | 31,231 |
| | 28,866 |
| | 87,396 |
| | 84,871 |
| Selling, general and administrative expenses | 26,859 | | | 31,231 | | | 82,403 | | | 87,396 | |
Operating income | 13,462 |
| | 17,296 |
| | 33,068 |
| | 39,540 |
| Operating income | 24,515 | | | 13,462 | | | 46,925 | | | 33,068 | |
Other expenses, net | 4,192 |
| | 3,244 |
| | 11,359 |
| | 10,754 |
| Other expenses, net | 3,726 | | | 4,192 | | | 13,167 | | | 11,359 | |
Income before provision for income taxes | 9,270 |
| | 14,052 |
| | 21,709 |
| | 28,786 |
| |
Income before income taxes | | Income before income taxes | 20,789 | | | 9,270 | | | 33,758 | | | 21,709 | |
Income tax provision | 939 |
| | 3,351 |
| | 2,000 |
| | 1,879 |
| Income tax provision | 3,100 | | | 939 | | | 597 | | | 2,000 | |
Net income | 8,331 |
| | 10,701 |
| | 19,709 |
| | 26,907 |
| Net income | 17,689 | | | 8,331 | | | 33,161 | | | 19,709 | |
Net loss (income) attributable to redeemable non-controlling interests | 539 |
| | — |
| | 2,524 |
| | (516 | ) | Net loss (income) attributable to redeemable non-controlling interests | 2,313 | | | 539 | | | (2,593) | | | 2,524 | |
Net income attributable to common shareholders | $ | 8,870 |
| | $ | 10,701 |
| | $ | 22,233 |
| | $ | 26,391 |
| Net income attributable to common shareholders | $ | 20,002 | | | $ | 8,870 | | | $ | 30,568 | | | $ | 22,233 | |
| Net income per share attributable to common shareholders: | |
| | | | | | | Net income per share attributable to common shareholders: | | |
Basic | $ | 0.19 |
| | $ | 0.23 |
| | $ | 0.48 |
| | $ | 0.58 |
| Basic | $ | 0.42 | | | $ | 0.19 | | | $ | 0.64 | | | $ | 0.48 | |
Diluted | $ | 0.19 |
| | $ | 0.23 |
| | $ | 0.47 |
| | $ | 0.57 |
| Diluted | $ | 0.41 | | | $ | 0.19 | | | $ | 0.62 | | | $ | 0.47 | |
Weighted average common shares outstanding: | |
| | |
| | | | | Weighted average common shares outstanding: | | | | |
Basic | 46,555 |
| | 45,854 |
| | 46,413 |
| | 45,599 |
| Basic | 47,788 | | | 46,555 | | | 47,597 | | | 46,413 | |
Diluted | 47,693 |
| | 46,944 |
| | 47,675 |
| | 46,509 |
| Diluted | 49,101 | | | 47,693 | | | 48,785 | | | 47,675 | |
The accompanying
See notes are an integral part of theseto condensed consolidated financial statements.
AMERESCO, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(inIn thousands)
(Unaudited)
| | | Three Months Ended September 30, | | Three Months Ended September 30, |
| 2019 | | 2018 | | 2020 | | 2019 |
Net income | $ | 8,331 |
| | $ | 10,701 |
| Net income | $ | 17,689 | | | $ | 8,331 | |
Other comprehensive (loss) income: | | | | |
Unrealized (loss) gain from interest rate hedges, net of tax (provision) benefit of $(410) and $181, respectively | (1,135 | ) | | 125 |
| |
Other comprehensive income (loss): | | Other comprehensive income (loss): | |
Unrealized gain (loss) from interest rate hedges, net of tax effect of $199 and $(410) | | Unrealized gain (loss) from interest rate hedges, net of tax effect of $199 and $(410) | 638 | | | (1,135) | |
Foreign currency translation adjustments | (356 | ) | | (163 | ) | Foreign currency translation adjustments | 861 | | | (356) | |
Total other comprehensive loss | (1,491 | ) | | (38 | ) | |
Total other comprehensive income (loss) | | Total other comprehensive income (loss) | 1,499 | | | (1,491) | |
Comprehensive income | 6,840 |
| | 10,663 |
| Comprehensive income | 19,188 | | | 6,840 | |
| Comprehensive loss attributable to redeemable non-controlling interests | 539 |
| | — |
| Comprehensive loss attributable to redeemable non-controlling interests | 2,313 | | | 539 | |
Comprehensive income attributable to common shareholders | $ | 7,379 |
| | $ | 10,663 |
| Comprehensive income attributable to common shareholders | $ | 21,501 | | | $ | 7,379 | |
| | | | | | | |
| Nine Months Ended September 30, | | Nine Months Ended September 30, |
| 2019 | | 2018 | | 2020 | | 2019 |
Net income | $ | 19,709 |
| | $ | 26,907 |
| Net income | $ | 33,161 | | | $ | 19,709 | |
Other comprehensive (loss) income: | | | | Other comprehensive (loss) income: | |
Unrealized (loss) gain from interest rate hedges, net of tax (provision) benefit of $(1,308) and $590, respectively | (3,949 | ) | | 1,686 |
| |
Unrealized loss from interest rate hedges, net of tax effect of $(1,209) and $(1,308) | | Unrealized loss from interest rate hedges, net of tax effect of $(1,209) and $(1,308) | (3,412) | | | (3,949) | |
Foreign currency translation adjustments | 289 |
| | (161 | ) | Foreign currency translation adjustments | (769) | | | 289 | |
Total other comprehensive (loss) income | (3,660 | ) | | 1,525 |
| |
Total other comprehensive loss | | Total other comprehensive loss | (4,181) | | | (3,660) | |
Comprehensive income | 16,049 |
| | 28,432 |
| Comprehensive income | 28,980 | | | 16,049 | |
Comprehensive loss (income) attributable to redeemable non-controlling interests | 2,524 |
| | (516 | ) | |
| Comprehensive (income) loss attributable to redeemable non-controlling interests | | Comprehensive (income) loss attributable to redeemable non-controlling interests | (2,593) | | | 2,524 | |
Comprehensive income attributable to common shareholders | $ | 18,573 |
| | $ | 27,916 |
| Comprehensive income attributable to common shareholders | $ | 26,387 | | | $ | 18,573 | |
The accompanying
See notes are an integral part of theseto condensed consolidated financial statements.
AMERESCO, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE NON-CONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBERFor the Three Months Ended September 30, 2020 and 2019 AND 2018
(inIn thousands, except share amounts)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | Class A Common Stock | | Class B Common Stock | | Treasury Stock | | | |
| | | | | | | | | | | | | | | | Accumulated | | | | | | | | Redeemable Non-controlling Interests | | Shares | | Amount | | Shares | | Amount | | Additional Paid-in Capital | | Retained Earnings | | Accumulated Other Comprehensive Loss | | Shares | | Amount | | | Total Stockholders’ Equity |
Balance, June 30, 2019 | | Balance, June 30, 2019 | $ | 32,037 | | | 28,412,894 | | | $ | 3 | | | 18,000,000 | | | $ | 2 | | | $ | 126,693 | | | $ | 283,386 | | | $ | (8,118) | | | 2,091,040 | | | $ | (11,638) | | | | $ | 390,328 | |
| | Redeemable | | | | | | | | | | Additional | | | | Other | | | | | | Total | |
| | Non-Controlling | | Class A Common Stock | | Class B Common Stock | | Paid-in | | Retained | | Comprehensive | | Treasury Stock | | Stockholders’ | |
| | Interests | | Shares | | Amount | | Shares | | Amount | | Capital | | Earnings | | Loss | | Shares | | Amount | | Equity | |
Balance, June 30, 2018 | | $ | 12,322 |
| | 27,732,511 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 119,257 |
| | $ | 247,512 |
| | $ | (4,495 | ) | | 2,085,497 |
| | $ | (11,571 | ) | | $ | 350,708 |
| |
Cumulative impact from the adoption of ASU No. 2017-12
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (54 | ) | | — |
| | — |
| | (54 | ) | |
Exercise of stock options | | — |
| | 239,597 |
| | — |
| | — |
| | — |
| | 2,012 |
| | — |
| | — |
| | — |
| | — |
| | 2,012 |
| Exercise of stock options | — | | | 630,220 | | | — | | | — | | | — | | | 4,005 | | | — | | | — | | | — | | | — | | | | 4,005 | |
Stock-based compensation expense | | — |
| | — |
| | — |
| | — |
| | — |
| | 391 |
| | — |
| | — |
| | — |
| | — |
| | 391 |
| Stock-based compensation expense | — | | | — | | | — | | | — | | | — | | | 413 | | | — | | | — | | | — | | | — | | | | 413 | |
Unrealized gain from interest rate hedge, net | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 611 |
| | — |
| | — |
| | 611 |
| |
Foreign currency translation adjustment | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (163 | ) | | — |
| | — |
| | (163 | ) | |
Contributions from redeemable non-controlling interests | | 2,365 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| |
Distributions to redeemable non-controlling interests | | (102 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| |
Net income | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 10,701 |
| | — |
| | — |
| | — |
| | 10,701 |
| |
Balance, September 30, 2018 | | $ | 14,585 |
| | 27,972,108 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 121,660 |
| | $ | 258,213 |
| | $ | (4,101 | ) | | 2,085,497 |
| | $ | (11,571 | ) | | $ | 364,206 |
| |
| | | | | | | | | | | | | | | | | | | | | | | |
Balance, June 30, 2019 | | $ | 32,037 |
| | 28,412,894 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 126,693 |
| | $ | 283,386 |
| | $ | (8,118 | ) | | 2,091,040 |
| | $ | (11,638 | ) | | $ | 390,328 |
| |
Exercise of stock options | | — |
| | 630,220 |
| |
|
| |
|
| |
|
| | 4,005 |
| |
|
| |
|
| |
|
| |
|
| | 4,005 |
| |
Stock-based compensation expense | | — |
| | — |
| | — |
| | — |
| | — |
| | 413 |
| | — |
| | — |
| | — |
| | — |
| | 413 |
| |
Open market purchase of common shares | | — |
| | (10,000 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 10,000 |
| | (139 | ) | | (139 | ) | Open market purchase of common shares | — | | | (10,000) | | | — | | | — | | | — | | | — | | | — | | | — | | | 10,000 | | | (139) | | | | (139) | |
Unrealized loss from interest rate hedge, net | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (1,135 | ) | | — |
| | — |
| | (1,135 | ) | |
Unrealized loss from interest rate hedges, net | | Unrealized loss from interest rate hedges, net | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (1,135) | | | — | | | — | | | | (1,135) | |
Foreign currency translation adjustment | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (356 | ) | | — |
| | — |
| | (356 | ) | Foreign currency translation adjustment | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (356) | | | — | | | — | | | | (356) | |
Contributions from redeemable non-controlling interests | | 974 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| Contributions from redeemable non-controlling interests | 974 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | — | |
Distributions to redeemable non-controlling interests | | (364 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| Distributions to redeemable non-controlling interests | (364) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | — | |
Net (loss) income | | (539 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | 8,870 |
| | — |
| | — |
| | — |
| | 8,870 |
| Net (loss) income | (539) | | | — | | | — | | | — | | | — | | | — | | | 8,870 | | | — | | | — | | | — | | | | 8,870 | |
Balance, September 30, 2019 | | $ | 32,108 |
| | 29,033,114 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 131,111 |
| | $ | 292,256 |
| | $ | (9,609 | ) |
| 2,101,040 |
| | $ | (11,777 | ) | | $ | 401,986 |
| Balance, September 30, 2019 | $ | 32,108 | | | 29,033,114 | | | $ | 3 | | | 18,000,000 | | | $ | 2 | | | $ | 131,111 | | | $ | 292,256 | | | $ | (9,609) | | | 2,101,040 | | | $ | (11,777) | | | | $ | 401,986 | |
| Balance, June 30, 2020 | | Balance, June 30, 2020 | $ | 36,303 | | | 29,718,102 | | | $ | 3 | | | 18,000,000 | | | $ | 2 | | | $ | 139,625 | | | $ | 325,025 | | | $ | (13,194) | | | 2,101,795 | | | $ | (11,788) | | | | $ | 439,673 | |
| Exercise of stock options | | Exercise of stock options | — | | | 147,813 | | | — | | | — | | | — | | | 1,450 | | | — | | | — | | | — | | | — | | | | 1,450 | |
Stock-based compensation expense | | Stock-based compensation expense | — | | | — | | | — | | | — | | | — | | | 522 | | | — | | | — | | | — | | | — | | | | 522 | |
Employee stock purchase plan | | Employee stock purchase plan | — | | | 160 | | | — | | | — | | | — | | | 2 | | | — | | | — | | | — | | | — | | | | 2 | |
| Unrealized gain from interest rate hedges, net | | Unrealized gain from interest rate hedges, net | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 638 | | | — | | | — | | | | 638 | |
Foreign currency translation adjustment | | Foreign currency translation adjustment | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 861 | | | — | | | — | | | | 861 | |
Contributions from redeemable non-controlling interests, net of tax equity financing fees of $635 | | Contributions from redeemable non-controlling interests, net of tax equity financing fees of $635 | 2,865 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | — | |
Distributions to redeemable non-controlling interests | | Distributions to redeemable non-controlling interests | (525) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | — | |
Accretion of tax equity financing fees | | Accretion of tax equity financing fees | 91 | | | — | | | — | | | — | | | — | | | — | | | (91) | | | — | | | — | | | — | | | | (91) | |
Net (loss) income | | Net (loss) income | (2,313) | | | — | | | — | | | — | | | — | | | — | | | 20,002 | | | — | | | — | | | — | | | | 20,002 | |
Balance, September 30, 2020 | | Balance, September 30, 2020 | $ | 36,421 | | | 29,866,075 | | | $ | 3 | | | 18,000,000 | | | $ | 2 | | | $ | 141,599 | | | $ | 344,936 | | | $ | (11,695) | | | 2,101,795 | | | $ | (11,788) | | | | $ | 463,057 | |
The accompanying
See notes are an integral part of theseto condensed consolidated financial statements.
AMERESCO, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE NON-CONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Accumulated | | | | | | |
| | Redeemable | | | | | | | | | | Additional | | | | Other | | | | | | Total |
| | Non-Controlling | | Class A Common Stock | | Class B Common Stock | | Paid-in | | Retained | | Comprehensive | | Treasury Stock | | Stockholders’ |
| | Interests | | Shares | | Amount | | Shares | | Amount | | Capital | | Earnings | | Loss | | Shares | | Amount | | Equity |
Balance, December 31, 2017 | | $ | 10,338 |
| | 27,533,049 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 116,196 |
| | $ | 235,844 |
| | $ | (5,626 | ) | | 1,873,266 |
| | $ | (9,799 | ) | | $ | 336,620 |
|
Cumulative impact from the adoption of ASU No. 2014-09 | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (4,454 | ) | | — |
| | — |
| | — |
| | (4,454 | ) |
Cumulative impact from the adoption of ASU No. 2017-12 | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 432 |
| | (486 | ) | | — |
| | — |
| | (54 | ) |
Exercise of stock options | | — |
| | 625,215 |
| | — |
| | — |
| | — |
| | 4,114 |
| | — |
| | — |
| | — |
| | — |
| | 4,114 |
|
Stock-based compensation expense | | — |
| | — |
| | — |
| | — |
| | — |
| | 1,137 |
| | — |
| | — |
| | — |
| | — |
| | 1,137 |
|
Employee stock purchase plan | | — |
| | 26,075 |
| | — |
| | — |
| | — |
| | 213 |
| | — |
| | — |
| | — |
| | — |
| | 213 |
|
Open market purchase of common shares | | — |
| | (212,231 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 212,231 |
| | (1,772 | ) | | (1,772 | ) |
Unrealized gain from interest rate hedge, net | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 2,172 |
| | — |
| | — |
| | 2,172 |
|
Foreign currency translation adjustment | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (161 | ) | | — |
| | — |
| | (161 | ) |
Contributions from redeemable non-controlling interests | | 4,038 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Distributions to redeemable non-controlling interests | | (307 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Net income | | 516 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 26,391 |
| | — |
| | — |
| | — |
| | 26,391 |
|
Balance, September 30, 2018 | | $ | 14,585 |
| | 27,972,108 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 121,660 |
| | $ | 258,213 |
| | $ | (4,101 | ) | | 2,085,497 |
| | $ | (11,571 | ) | | $ | 364,206 |
|
| | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2018 | | $ | 14,719 |
| | 28,275,506 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 124,651 |
| | $ | 269,806 |
| | $ | (5,949 | ) | | 2,091,040 |
| | $ | (11,638 | ) | | $ | 376,875 |
|
Cumulative impact from the adoptions of ASU -No. 2018-02 (Note 2) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 217 |
| | (217 | ) | | — |
| | — |
| | — |
|
Exercise of stock options | | — |
| | 745,484 |
| | — |
| | — |
| | — |
| | 4,960 |
| | — |
| | — |
| | — |
| | — |
| | 4,960 |
|
Stock-based compensation expense | | — |
| | — |
| | — |
| | — |
| | — |
| | 1,195 |
| | — |
| | — |
| | — |
| | — |
| | 1,195 |
|
Employee stock purchase plan | | — |
| | 22,124 |
| | — |
| | — |
| | — |
| | 305 |
| | — |
| | — |
| | — |
| | — |
| | 305 |
|
Open market purchase of common shares | | — |
| | (10,000 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 10,000 |
| | (139 | ) | | (139 | ) |
Unrealized loss from interest rate hedge, net | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (3,732 | ) | | — |
| | — |
| | (3,732 | ) |
Foreign currency translation adjustment | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 289 |
| | — |
| | — |
| | 289 |
|
Contributions from redeemable non-controlling interests | | 20,482 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Distributions to redeemable non-controlling interests | | (569 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Net (loss) income | | (2,524 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | 22,233 |
| | — |
| | — |
| | — |
| | 22,233 |
|
Balance, September 30, 2019 | | $ | 32,108 |
| | 29,033,114 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 131,111 |
| | $ | 292,256 |
| | $ | (9,609 | ) | | 2,101,040 |
| | $ | (11,777 | ) | | $ | 401,986 |
|
For the Nine Months Ended September 30, 2020 and 2019The accompanying(In thousands, except share amounts) (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Class A Common Stock | | Class B Common Stock | | | | | | | | Treasury Stock | | | | |
| Redeemable Non-controlling Interests | | Shares | | Amount | | Shares | | Amount | | Additional Paid-in Capital | | Retained Earnings | | Accumulated Other Comprehensive Loss | | Shares | | Amount | | | | Total Stockholders’ Equity |
Balance, December 31, 2018 | $ | 14,719 | | | 28,275,506 | | | $ | 3 | | | 18,000,000 | | | $ | 2 | | | $ | 124,651 | | | $ | 269,806 | | | $ | (5,949) | | | 2,091,040 | | | $ | (11,638) | | | | | $ | 376,875 | |
Cumulative impact from the adoption of ASU No. 2014-09 | — | | | — | | | — | | | — | | | — | | | — | | | 217 | | | (217) | | | — | | | — | | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Exercise of stock options | — | | | 745,484 | | | — | | | — | | | — | | | 4,960 | | | — | | | — | | | — | | | — | | | | | 4,960 | |
Stock-based compensation expense | — | | | — | | | — | | | — | | | — | | | 1,195 | | | — | | | — | | | — | | | — | | | | | 1,195 | |
Employee stock purchase plan | — | | | 22,124 | | | — | | | — | | | — | | | 305 | | | — | | | — | | | — | | | — | | | | | 305 | |
Open market purchase of common shares | — | | | (10,000) | | | — | | | — | | | — | | | — | | | — | | | — | | | 10,000 | | | (139) | | | | | (139) | |
Unrealized loss from interest rate hedges, net | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (3,732) | | | — | | | — | | | | | (3,732) | |
Foreign currency translation adjustment | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 289 | | | — | | | — | | | | | 289 | |
Contributions from redeemable non-controlling interests | 20,482 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | | — | |
Distributions to redeemable non-controlling interests | (569) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | | — | |
Net (loss) income | (2,524) | | | — | | | — | | | — | | | — | | | — | | | 22,233 | | | — | | | — | | | — | | | | | 22,233 | |
Balance, September 30, 2019 | $ | 32,108 | | | 29,033,114 | | | $ | 3 | | | 18,000,000 | | | $ | 2 | | | $ | 131,111 | | | $ | 292,256 | | | $ | (9,609) | | | 2,101,040 | | | $ | (11,777) | | | | | $ | 401,986 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2019 | $ | 31,616 | | | 29,230,005 | | | $ | 3 | | | 18,000,000 | | | $ | 2 | | | $ | 133,688 | | | $ | 314,459 | | | $ | (7,514) | | | 2,101,340 | | | $ | (11,782) | | | | | $ | 428,856 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Exercise of stock options | — | | | 608,063 | | | — | | | — | | | — | | | 6,088 | | | — | | | — | | | — | | | — | | | | | 6,088 | |
Stock-based compensation expense | — | | | — | | | — | | | — | | | — | | | 1,380 | | | — | | | — | | | — | | | — | | | | | 1,380 | |
Employee stock purchase plan | — | | | 28,462 | | | — | | | — | | | — | | | 443 | | | — | | | — | | | — | | | — | | | | | 443 | |
Open market purchase of common shares | — | | | (455) | | | — | | | — | | | — | | | — | | | — | | | — | | | 455 | | | (6) | | | | | (6) | |
Unrealized loss from interest rate hedges, net | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (3,412) | | | — | | | — | | | | | (3,412) | |
Foreign currency translation adjustment | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (769) | | | — | | | — | | | | | (769) | |
Contributions from redeemable non-controlling interests, net of tax equity financing fees of $635 | 3,353 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | | — | |
Distributions to redeemable non-controlling interests | (1,232) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | | — | |
Accretion of tax equity financing fees | 91 | | | — | | | — | | | — | | | — | | | — | | | (91) | | | — | | | — | | | — | | | | | (91) | |
Net income | 2,593 | | | — | | | — | | | — | | | — | | | — | | | 30,568 | | | — | | | — | | | — | | | | | 30,568 | |
Balance, September 30, 2020 | $ | 36,421 | | | 29,866,075 | | | $ | 3 | | | 18,000,000 | | | $ | 2 | | | $ | 141,599 | | | $ | 344,936 | | | $ | (11,695) | | | 2,101,795 | | | $ | (11,788) | | | | | $ | 463,057 | |
See notes are an integral part of theseto condensed consolidated financial statements.
AMERESCO, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(inIn thousands)
(Unaudited)
| | | Nine Months Ended September 30, | | Nine Months Ended September 30, |
| 2019 | | 2018 | | 2020 | | 2019 |
Cash flows from operating activities: | |
| | |
| Cash flows from operating activities: | | | |
Net income | $ | 19,709 |
| | $ | 26,907 |
| Net income | $ | 33,161 | | | $ | 19,709 | |
Adjustments to reconcile net income to cash flows from operating activities: | | | | Adjustments to reconcile net income to cash flows from operating activities: | |
Depreciation of energy assets | 26,338 |
| | 19,699 |
| Depreciation of energy assets | 28,496 | | | 26,338 | |
Depreciation of property and equipment | 2,115 |
| | 1,573 |
| Depreciation of property and equipment | 2,492 | | | 2,115 | |
Amortization of debt issuance costs | 1,734 |
| | 1,587 |
| |
Amortization of debt discount and deferred financing fees | | Amortization of debt discount and deferred financing fees | 1,849 | | | 1,734 | |
Amortization of intangible assets | 681 |
| | 771 |
| Amortization of intangible assets | 528 | | | 681 | |
Accretion of ARO and contingent consideration | 98 |
| | — |
| Accretion of ARO and contingent consideration | 64 | | | 98 | |
Provision for bad debts | (134 | ) | | 483 |
| |
Loss on disposal / sale of assets | — |
| | 300 |
| |
Recoveries of bad debts | | Recoveries of bad debts | (1,089) | | | (134) | |
Loss on disposal / impairment of long-lived assets | | Loss on disposal / impairment of long-lived assets | 2,146 | | | 0 | |
Gain on deconsolidation of VIE | (2,160 | ) | | — |
| Gain on deconsolidation of VIE | 0 | | | (2,160) | |
Net gain from derivatives | (1,072 | ) | | (420 | ) | |
Net loss (gain) from derivatives | | Net loss (gain) from derivatives | 971 | | | (1,072) | |
Stock-based compensation expense | 1,195 |
| | 1,137 |
| Stock-based compensation expense | 1,380 | | | 1,195 | |
Deferred income taxes | 152 |
| | 3,914 |
| Deferred income taxes | 5,146 | | | 152 | |
Unrealized foreign exchange loss | 149 |
| | 486 |
| |
| Unrealized foreign exchange (gain) loss | | Unrealized foreign exchange (gain) loss | (43) | | | 149 | |
Changes in operating assets and liabilities: | | | | Changes in operating assets and liabilities: | |
| Accounts receivable | (4,468 | ) | | 2,073 |
| Accounts receivable | (21,178) | | | (4,468) | |
Accounts receivable retainage | (3,079 | ) | | 3,008 |
| Accounts receivable retainage | (7,422) | | | (3,079) | |
Federal ESPC receivable | (110,374 | ) | | (111,982 | ) | Federal ESPC receivable | (160,231) | | | (110,374) | |
Inventory, net | (2,137 | ) | | 10 |
| Inventory, net | 155 | | | (2,137) | |
Costs and estimated earnings in excess of billings | (23,130 | ) | | 28,704 |
| Costs and estimated earnings in excess of billings | 24,824 | | | (23,130) | |
Prepaid expenses and other current assets | (11,084 | ) | | 5,241 |
| Prepaid expenses and other current assets | 3,916 | | | (11,084) | |
Project development costs | (5,641 | ) | | (6,984 | ) | Project development costs | (2,557) | | | (5,641) | |
Other assets | (698 | ) | | (1,371 | ) | Other assets | 1,050 | | | (698) | |
Accounts payable, accrued expenses and other current liabilities | (8,931 | ) | | (16,532 | ) | Accounts payable, accrued expenses and other current liabilities | (2,942) | | | (8,931) | |
Billings in excess of cost and estimated earnings | (952 | ) | | 11,166 |
| Billings in excess of cost and estimated earnings | 9,019 | | | (952) | |
Other liabilities | (1,602 | ) | | 227 |
| Other liabilities | 1,972 | | | (1,602) | |
Income taxes payable | 2,566 |
| | (2,038 | ) | |
Income taxes payable, net | | Income taxes payable, net | (5,496) | | | 2,566 | |
Cash flows from operating activities | (120,725 | ) | | (32,041 | ) | Cash flows from operating activities | (83,789) | | | (120,725) | |
Cash flows from investing activities: | | | | Cash flows from investing activities: | |
Purchases of property and equipment | (6,188 | ) | | (2,961 | ) | Purchases of property and equipment | (1,968) | | | (6,188) | |
Purchases of energy assets | (72,140 | ) | | (103,154 | ) | |
Purchases of energy assets, net of grant proceeds | | Purchases of energy assets, net of grant proceeds | (125,504) | | | (72,140) | |
| Acquisitions, net of cash received | (1,279 | ) | | (3,592 | ) | Acquisitions, net of cash received | 0 | | | (1,279) | |
Contributions to equity investment | (323 | ) | | — |
| Contributions to equity investment | (130) | | | (323) | |
Cash flows from investing activities | (79,930 | ) | | (109,707 | ) | Cash flows from investing activities | (127,602) | | | (79,930) | |
| | | | |
The accompanying notes are an integral part of these condensed consolidated financial statements. | |
See notes to condensed consolidated financial statements. | | See notes to condensed consolidated financial statements. |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
|
| AMERESCO, INC. | | AMERESCO, INC. |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | | CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
(In thousands) (Unaudited) (Continued) | | (In thousands) (Unaudited) (Continued) |
| | | | | | | | Nine Months Ended September 30, |
| | | | | 2020 | | 2019 |
AMERESCO, INC. | |
CONSOLIDATED STATEMENTS OF CASH FLOWS — (Continued) | |
(in thousands) | |
(Unaudited) | |
Cash flows from financing activities: | | Cash flows from financing activities: | | | |
| Nine Months Ended September 30, | |
| 2019 | | 2018 | |
Cash flows from financing activities: | |
| | |
| |
Payments of financing fees | $ | (541 | ) | | $ | (3,667 | ) | Payments of financing fees | $ | (3,955) | | | $ | (541) | |
Proceeds from exercises of options and ESPP | 5,265 |
| | 4,327 |
| Proceeds from exercises of options and ESPP | 6,531 | | | 5,265 | |
Repurchase of common stock | (139 | ) | | (1,772 | ) | Repurchase of common stock | (6) | | | (139) | |
Proceeds (payments) from senior secured credit facility, net | 41,343 |
| | (900 | ) | |
Proceeds from senior secured credit facility, net | | Proceeds from senior secured credit facility, net | 6,000 | | | 41,343 | |
Proceeds from long-term debt financings | 7,614 |
| | 78,914 |
| Proceeds from long-term debt financings | 40,604 | | | 7,614 | |
Proceeds from Federal ESPC projects | 115,556 |
| | 113,570 |
| Proceeds from Federal ESPC projects | 194,586 | | | 115,556 | |
Proceeds for energy assets from Federal ESPC | 1,639 |
| | 2,269 |
| Proceeds for energy assets from Federal ESPC | 1,435 | | | 1,639 | |
Proceeds from sale-leaseback financings | — |
| | 5,145 |
| |
Contributions from redeemable non-controlling interests, net of distributions | 20,173 |
| | 3,731 |
| |
| Proceeds from investments by redeemable non-controlling interests, net | | Proceeds from investments by redeemable non-controlling interests, net | 2,854 | | | 20,173 | |
| Payments on long-term debt | (18,033 | ) | | (22,825 | ) | Payments on long-term debt | (42,550) | | | (18,033) | |
Cash flows from financing activities | 172,877 |
| | 178,792 |
| Cash flows from financing activities | 205,499 | | | 172,877 | |
Effect of exchange rate changes on cash | 249 |
| | (124 | ) | Effect of exchange rate changes on cash | (465) | | | 249 | |
Net (decrease) increase in cash, cash equivalents, and restricted cash | (27,529 | ) | | 36,920 |
| |
Net decrease in cash, cash equivalents, and restricted cash | | Net decrease in cash, cash equivalents, and restricted cash | (6,357) | | | (27,529) | |
Cash, cash equivalents, and restricted cash, beginning of period | 97,913 |
| | 60,105 |
| Cash, cash equivalents, and restricted cash, beginning of period | 77,264 | | | 97,913 | |
Cash, cash equivalents, and restricted cash, end of period | $ | 70,384 |
| | $ | 97,025 |
| Cash, cash equivalents, and restricted cash, end of period | $ | 70,907 | | | $ | 70,384 | |
| | | | | | | |
Supplemental disclosures of cash flow information: | | | | Supplemental disclosures of cash flow information: | |
Cash paid for interest | $ | 12,410 |
| | $ | 9,618 |
| Cash paid for interest | $ | 14,764 | | | $ | 12,410 | |
Cash paid for income taxes | $ | 2,983 |
| | $ | 2,018 |
| Cash paid for income taxes | $ | 1,057 | | | $ | 2,983 | |
Non-cash Federal ESPC settlement | $ | 214,444 |
| | $ | 82,536 |
| Non-cash Federal ESPC settlement | $ | 56,454 | | | $ | 214,444 | |
Accrued purchases of energy assets | $ | 17,224 |
| | $ | 7,698 |
| Accrued purchases of energy assets | $ | 38,747 | | | $ | 17,224 | |
Conversion of revolver to term loan | $ | 25,000 |
| | $ | 25,000 |
| Conversion of revolver to term loan | $ | 0 | | | $ | 25,000 | |
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the condensed consolidated balance sheets to the total of the same such amounts shown above:
| | | | | | | | | | | | | | |
| | Nine Months Ended September 30, |
| | 2020 | | 2019 |
Cash and cash equivalents | | $ | 45,351 | | | $ | 34,104 | |
Short-term restricted cash | | 15,598 | | | 13,498 | |
Long-term restricted cash included in other assets | | 9,958 | | | 22,782 | |
Total cash and cash equivalents, and restricted cash | | $ | 70,907 | | | $ | 70,384 | |
|
| | | | | | | | |
| | Nine Months Ended September 30, |
| | 2019 | | 2018 |
Cash and cash equivalents | | $ | 34,104 |
| | $ | 64,539 |
|
Short-term restricted cash | | 13,498 |
| | 13,461 |
|
Long-term restricted cash included in other assets | | 22,782 |
| | 19,025 |
|
Total cash and cash equivalents, and restricted cash | | $ | 70,384 |
| | $ | 97,025 |
|
The accompanyingSee notes are an integral part of theseto condensed consolidated financial statements.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in thousands, except per share amounts)In thousands) (Unaudited)
1. BASIS OF PRESENTATION
The accompanying condensed consolidated financial statements of Ameresco, Inc. (including its subsidiaries, the “Company”) are unaudited, pursuant to certain rules and regulations of the Securities and Exchange Commission, and include, in the opinion of the Company, normal recurring adjustments necessary for a fair presentation in conformity with accounting principles generally accepted in the United States (“GAAP”) of the results for the periods indicated.
The results of operations for the three and nine months ended September 30, 20192020 are not necessarily indicative of results which may be expected for the full year. The December 31, 20182019 consolidated balance sheet data was derived from audited financial statements, but certain information and footnote disclosures normally included in consolidated financial statements prepared in accordance with GAAP have been condensed or omitted. The interim condensed consolidated financial statements, and notes thereto, should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2018,2019, and notes thereto, included in the Company’s annual report on Form 10-K for the year ended December 31, 20182019 filed with the Securities and Exchange Commission on March 8, 2019.4, 2020. Certain prior period amounts were reclassified or rounded to conform to the presentation in the current period. Significant Risks and Uncertainties
In March 2020, the World Health Organization categorized Coronavirus Disease 2019 (“COVID-19”) as a pandemic, and the President of the United States declared the COVID-19 outbreak a national emergency.
The Company’s condensed consolidated financial statements reflect estimates and assumptions made by management that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and reported amounts of revenue and expenses during the reporting periods presented. The Company considered the impact of COVID-19 on the assumptions and estimates used and determined that there was no material adverse impact on the Company’s results of operations for the three or nine months ended September 30, 2020.
The severity of the impact of the COVID-19 pandemic on the Company's business will depend on a number of factors, including, but not limited to, the duration and severity of the pandemic and the extent and severity of the impact on the Company's customers, all of which are uncertain and cannot be predicted. The Company's future results of operations and liquidity could be adversely impacted by delays in payments of outstanding receivable amounts beyond normal payment terms, delays in obtaining signed customer contracts for awarded projects, supply chain disruptions and uncertain demand. As of the date of issuance of these condensed consolidated financial statements, the extent to which the COVID-19 pandemic may impact the Company's financial condition, liquidity, or results of operations is uncertain.
On March 27, 2020, the U.S. government enacted the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) which includes modifications to the limitation on business interest expense and net operating loss provisions, and provides a payment delay of employer payroll taxes during 2020 after the date of enactment. The Company estimates the payment of approximately $5,000 of employer payroll taxes otherwise due in 2020 will be delayed with 50% due by December 31, 2021 and the remaining 50% by December 31, 2022. The CARES Act permits net operating losses from the 2018, 2019, and 2020 tax years to be carried back to the previous five tax years (beginning with the earliest year first). The Company estimates the discrete benefit associated with the net operating loss provisions of the CARES Act to be approximately $2,000, an estimated refund of taxes paid in prior years of approximately $1,700, and the carryback also provides an additional refund of approximately $3,600 related to Alternative Minimum Tax credits.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accounting policies of the Company are set forth in Note 2 to the consolidated financial statements contained in the Company’s 20182019 annual report on Form 10-K. The Company includes herein certain updates to those policies. Restricted CashAccounts Receivable and allowance for Credit Losses
Restricted cash consists of cash and cash equivalents held in an escrow account in association with construction draws for energy savings performance contracts (“ESPC”), construction of energy assets, operations and maintenance (“O&M”) reserve accounts and cash collateralized letters of credit as well as cash required under term loansAccounts receivable are stated at the amount management expects to be maintained in debt service reserve accounts until all obligations have been indefeasibly paid in full. These accounts are primarily invested in highly liquid money market funds. The carrying amount of the cash and cash equivalents in these accounts approximates its fair value measured using level 1 inputs per the fair value hierarchy as defined in Note 10. Restricted cash also includes funds held for clients, which represent assets that, based upon the Company’s intent, are restricted for use solely for the purposes of satisfying the obligations to remit funds to third parties, primarily utility service providers, relating to the Company’s enterprise energy management services. As of September 30, 2019 and December 31, 2018, the Company classified the non-current portion of restricted cash of $22,782 and $19,637, respectively, in other assets on the accompanying condensed consolidated balance sheets.
Leases
As ofcollect from outstanding balances. Effective January 1, 2019,2020, the Company adopted Accounting Standard Update (“ASU”) 2016-02, LeasesASU 2016-13, Financial Instruments – Credit Losses (Topic 842) and, along with326): Measurement of Credit Losses on Financial Instruments (ASU 2016-13) prospectively. This ASU replaces the standard, elected to take the practical expedient that the Company will not reassess lease classifications at adoption. Accordingly, the Company’s sales-leaseback arrangements entered into as of December 31, 2018 will remain under the previous guidance. See Note 8 for additional information on these sale-leasebacks.
All significant lease arrangements are recognized at lease commencement. Operating lease right-of-use (“ROU”) assets and lease liabilities are recognized at commencement. An ROU asset and corresponding lease liability are not recorded for leasesincurred loss impairment model with an initial termexpected credit loss impairment model for financial instruments, including trade receivables. The amendment requires entities to consider
ROU assets represent the Company’s right to use an underlying asset during the reasonably certain lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. The Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. The Company uses its incremental borrowing rate, which is updated annually or when a significant event occurs that would indicate a significant change in rates, based on the information available at commencement date, in determining the present value of lease payments. The operating lease ROU asset also includes any lease payments related to initial direct cost and prepayments and excludes lease incentives. Lease expense is recognized on a straight-line basis over the lease term. The Company has lease agreements with lease and non-lease components, which are accounted for as a single component. See Note 8 for additional discussion on the Company’s leases.
Contents
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -
(In thousands) (Unaudited) (Continued)
(in thousands, except per share amounts)
Variable Interest Entitiesforward-looking information to estimate expected credit losses, resulting in earlier recognition of losses for receivables that are current or not yet due, which were not considered under the previous accounting guidance. The Company performed an assessment of its allowance for credit losses and determined that no adjustment was required to retained earnings upon adoption.
The Company generally aggregatesCompany’s methodology to estimate the disclosuresallowance for credit losses includes quarterly assessments of historical bad debt write-off experience, current economic and market conditions, management’s evaluation of outstanding accounts receivable, anticipated recoveries and the Company’s forecasts. Due to the short-term nature of its variable interest entities (“VIEs”)receivables, the estimate of credit losses is primarily based on certain qualitative and quantitative factors including the purpose and design of the underlying VIEs, the nature of the assets in the VIE,aged accounts receivable balances and the typefinancial condition of involvementcustomers. In addition, specific allowance amounts are established to record the appropriate provision for customers that have a higher probability of default. Bad debts are written off against the allowance when identified. As part of its assessment, the Company has withalso considered the VIE including its rolecurrent and typeexpected future economic and market conditions due to the COVID-19 pandemic and determined that the estimate of interest held in the VIE. Ascredit losses was not significantly impacted as of September 30, 2019, all of2020.
Changes in the fully consolidated VIEs that make up the Company’s investment fundsallowance for credit losses are similar in purpose, design, and the Company’s involvement and, as such, are aggregated in one disclosure. See Note 12 for additional disclosures.follows:
Equity Method Investment | | | | | | | | | | | | | |
| September 30, 2020 | | September 30, 2019 | | |
Allowance for credit loss, beginning of period | $ | 2,260 | | | $ | 2,765 | | | |
Recoveries of costs and expenses, net | (1,089) | | | (134) | | | |
Account write-offs and other | (191) | | | (45) | | | |
Allowance for credit loss, end of period | $ | 980 | | | $ | 2,586 | | | |
The Company has entered into a joint venture and has determined it is not the primary beneficiary using the methodology previously described for variable interest entities. The Company does not consolidate the operations of this joint venture and treats the joint venture as an equity method investment. See Note 12 for additional information on the Company’s equity method investment.
Recent Accounting Pronouncements
Leases
In February 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-02, Leases (Topic 842). The guidance in this ASU supersedes the leasing guidance in Topic 840, Leases. Under the new guidance, the Company is electing to only recognize lease assets and lease liabilities on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the condensed consolidated statements of income. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years.
On January 1, 2019, the Company adopted ASU No. 2016-02 using the modified retrospective approach of applying the new standard at the adoption date. See Note 8 for the impact of the adoption and the new disclosures required by this standard.
In March 2019, the FASB issued ASU No. 2019-01, Leases (Topic 842): Codification Improvements, which provides clarification and improvements to the previous issued guidance. The standard is effective for fiscal years beginning after December 15, 2019 and interim periods within those fiscal years. The Company is currently evaluating the impact of ASU 2019-01 on its condensed consolidated financial statements, but does not expect that the adoption of this guidance will have a significant impact on its condensed consolidated financial statements.
Intangibles-Goodwill and Other
In August 2018, the FASB issued ASU No. 2018-15, Intangibles - Goodwill and Other - Internal-Use-Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract, which clarifies the accounting for implementation, setup, and upfront costs and aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. The new standard is effective interim and annual periods beginning after December 15, 2019, with early adoption permitted, and can be applied either retrospectively or prospectively. The Company adopted this guidance as of January 1, 2019 and the adoption did not have an impact on the Company’s condensed consolidated financial statements.
Derivatives and Hedging
In April 2019, the FASB issued ASU No. 2019-04, Codification Improvements to Topic 326, Financial Instruments - Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments, which, among other things, clarifies some areas around partial-term fair value hedges interest rate risk, the amortization of fair value hedge basis adjustments and their disclosure, and some clarification of some matters related to transitioning to ASU No. 2017-12, which was adopted by the Company during the year ended December 31, 2018. For those that have already adopted ASU No. 2017-12, the new standard is effective the first annual period beginning after the issuance date of ASU No. 2019-04, or as of January 1, 2020 for the Company, with early adoption permitted. The Company is currently evaluating the impact of ASU No. 2019-04 on its condensed consolidated financial statements, but does not expect that the adoption of this guidance will have a significant impact on its condensed consolidated financial statements.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
Fair Value Measurement
In August 2018, the FASB issued ASU No. 2018-13 Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement, which modifies the disclosure requirements on fair value measurements. ASU 2018-13 iswas effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is currently evaluating the impact of ASU 2018-13 on its condensed consolidated financial statements, but does not expect that the adoption ofadopted this guidance will have a significant impact on its condensed consolidated financial statements.
Accumulated Other Comprehensive Income
In February 2018, the FASB issued ASU No. 2018-02, Income Statement – Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, to allow entities to reclassify the income tax effects of tax reform legislation commonly referred to as the Tax Cuts and Jobs Act (the “Tax Act”) on items within accumulated other comprehensive income to retained earnings. ASU 2018-02 is effective for fiscal years and interim periods within those years beginning after December 15, 2018, and early adoption is permitted. The Company adopted the guidance as of January 1, 2019. Upon2020 and the adoption did not have a material impact on the Company recognized an increase to retained earnings and a corresponding increase to accumulated other comprehensive loss of $217.Company’s condensed consolidated financial statements.
Consolidations
In October 2018, the FASB issued ASU No. 2018-17, Consolidation (Topic 810), Targeted Improvements to Related Party Guidance for Variable Interest Entities, which aligns the evaluation of whether a decision maker's fee is a variable interest with the guidance in the primary beneficiary test by requiring the decision maker to consider an indirect interest in a VIE held by related party under common control on a proportionate basis. The new standard iswas effective for interim and annual periods beginning after December 15, 2019, with early adoption permitted. The Company adopted this guidance as of January 1, 2020 and the adoption did not have an impact on the Company’s condensed consolidated financial statements.
Credit Losses
In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (ASU 2016-13), and a subsequent amendment to the initial guidance, ASU 2018-19 Codification Improvements to Topic 326, Financial Instruments—Credit Losses (collectively, Topic 326). Topic 326 requires measurement and recognition of expected credit losses for financial assets held, which include, but are not limited to, trade and other receivables. The new standard was effective for fiscal years beginning after December 15, 2019. The Company adopted this guidance as of January 1, 2020 and the adoption did not have a material impact on the Company’s condensed consolidated financial statements.
In April 2019, the FASB issued ASU 2019-04, Codification Improvements to Topic 326, Financial Instruments – Credit Losses, Topic 815, Derivatives, and Hedging, and Topic 825, Financial Instruments. The improvements to Topic 815, among other things, clarifies some areas around partial-term fair value hedges, interest rate risk, the amortization of fair value hedge basis adjustments and their disclosure, and some clarification of matters related to the transitioning to ASU 2017-12, which was adopted by the Company during the year ended December 31, 2018. The improvements to Topic 326 clarify certain aspects surrounding accounting for credit losses in connection with the Company’s receivables. These include that the Company should consider anticipated recoveries in its calculation of credit losses. For those that have already adopted ASU No. 2017-12, the new standard
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
was effective the first annual period beginning after the issuance date of ASU No. 2019-04, or as of January 1, 2020 for the Company, with early adoption permitted. The Company adopted this guidance as of January 1, 2020 and the adoption did not have a material impact on the Company’s condensed consolidated financial statements.
Income Taxes
In December 2019, the FASB issued ASU 2019-12, Simplifying the Accounting for Income Taxes, which eliminates certain exceptions within ASC 740, Income Taxes, and clarifies certain aspects of the current guidance to promote consistency among reporting entities. ASU 2019-12 is effective for the Company for the fiscal year beginning after December 15, 2020. The Company is currently evaluating the impactimpacts of the provisions of ASU 2018-172019-12 on its condensed consolidated financial statements but does not expect thatand disclosures.
Others
In March 2020, the adoptionFASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of thisthe Effects of Reference Rate Reform on Financial Reporting. ASU 2020-0, which provides optional guidance for a limited period of time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. Companies can apply the ASU immediately, however, the guidance will only be available until December 31, 2022. The Company is currently evaluating the impact that adopting this new accounting standard will have a significant impact on its condensed consolidated financial statements.statements and related disclosures.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -
(In thousands) (Unaudited) (Continued)
(in thousands, except per share amounts)
3. REVENUE FROM CONTRACTS WITH CUSTOMERS
Disaggregation of Revenue
The following table providestables provide information about disaggregated revenue by line of business, reportable segments, and geographical region for the three and nine months ended September 30, 20192020 and 2018.2019.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. Regions | | U.S. Federal | | Canada | | Non-Solar DG | | All Other | | Total |
Line of Business |
Three Months Ended September 30, 2020 |
Project revenue | $ | 79,201 | | | $ | 105,444 | | | $ | 9,311 | | | $ | 7,506 | | | $ | 13,941 | | | $ | 215,403 | |
O&M revenue | 4,492 | | | 11,384 | | | 0 | | | 2,009 | | | 36 | | | 17,921 | |
Energy assets | 9,060 | | | 1,325 | | | 1,227 | | | 18,535 | | | 161 | | | 30,308 | |
Other | 191 | | | 150 | | | 1,725 | | | 201 | | | 16,608 | | | 18,875 | |
Total revenues | $ | 92,944 | | | $ | 118,303 | | | $ | 12,263 | | | $ | 28,251 | | | $ | 30,746 | | | $ | 282,507 | |
Three Months Ended September 30, 2019 |
Project revenue | $ | 72,667 | | | $ | 58,199 | | | $ | 9,380 | | | $ | 3,059 | | | $ | 2,592 | | | $ | 145,897 | |
O&M revenue | 4,280 | | | 11,123 | | | 0 | | | 2,330 | | | 88 | | | 17,821 | |
Energy assets | 6,699 | | | 1,339 | | | 1,327 | | | 16,421 | | | 0 | | | 25,786 | |
Other | 433 | | | 597 | | | 1,958 | | | 65 | | | 19,469 | | | 22,522 | |
Total revenues | $ | 84,079 | | | $ | 71,258 | | | $ | 12,665 | | | $ | 21,875 | | | $ | 22,149 | | | $ | 212,026 | |
Nine Months Ended September 30, 2020 |
Project revenue | $ | 226,734 | | | $ | 233,778 | | | $ | 24,342 | | | $ | 12,881 | | | $ | 22,027 | | | $ | 519,762 | |
O&M revenue | 13,127 | | | 33,765 | | | 26 | | | 6,144 | | | 229 | | | 53,291 | |
Energy assets | 25,556 | | | 3,549 | | | 3,234 | | | 54,341 | | | 599 | | | 87,279 | |
Other | 956 | | | 447 | | | 5,088 | | | 738 | | | 50,395 | | | 57,624 | |
Total revenues | $ | 266,373 | | | $ | 271,539 | | | $ | 32,690 | | | $ | 74,104 | | | $ | 73,250 | | | $ | 717,956 | |
Nine Months Ended September 30, 2019 |
Project revenue | $ | 196,284 | | | $ | 134,954 | | | $ | 20,112 | | | $ | 6,318 | | | $ | 8,818 | | | $ | 366,486 | |
O&M revenue | 11,580 | | | 30,370 | | | 5 | | | 6,771 | | | 109 | | | 48,835 | |
Energy assets | 18,063 | | | 2,958 | | | 2,585 | | | 52,612 | | | 582 | | | 76,800 | |
Other | 1,969 | | | 1,055 | | | 4,994 | | | 669 | | | 59,513 | | | 68,200 | |
Total revenues | $ | 227,896 | | | $ | 169,337 | | | $ | 27,696 | | | $ | 66,370 | | | $ | 69,022 | | | $ | 560,321 | |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| US Regions | | U.S. Federal | | Canada | | Non-Solar DG | | All Other | | Total |
Line of Business |
Three Months Ended September 30, 2019 |
Project revenue | $ | 72,667 |
| | $ | 58,199 |
| | $ | 9,380 |
| | $ | 3,059 |
| | $ | 2,592 |
| | $ | 145,897 |
|
O&M revenue | 4,280 |
| | 11,123 |
| | — |
| | 2,330 |
| | 88 |
| | 17,821 |
|
Energy assets | 6,699 |
| | 1,339 |
| | 1,327 |
| | 16,421 |
| | — |
| | 25,786 |
|
Other | 433 |
| | 597 |
| | 1,958 |
| | 65 |
| | 19,469 |
| | 22,522 |
|
Total revenues | $ | 84,079 |
| | $ | 71,258 |
| | $ | 12,665 |
| | $ | 21,875 |
| | $ | 22,149 |
| | $ | 212,026 |
|
Three months ended September 30, 2018 |
Project revenue | $ | 77,345 |
| | $ | 49,762 |
| | $ | 9,206 |
| | $ | 1,268 |
| | $ | 4,074 |
| | $ | 141,655 |
|
O&M revenue | 4,432 |
| | 10,733 |
| | 15 |
| | 2,006 |
| | — |
| | 17,186 |
|
Energy assets | 4,064 |
| | 1,507 |
| | 921 |
| | 18,790 |
| | 222 |
| | 25,504 |
|
Other | 561 |
| | 376 |
| | 1,462 |
| | 74 |
| | 18,557 |
| | 21,030 |
|
Total revenues | $ | 86,402 |
| | $ | 62,378 |
| | $ | 11,604 |
| | $ | 22,138 |
| | $ | 22,853 |
| | $ | 205,375 |
|
Nine Months Ended September 30, 2019 |
Project revenue | $ | 196,284 |
| | $ | 134,954 |
| | $ | 20,112 |
| | $ | 6,318 |
| | $ | 8,818 |
| | $ | 366,486 |
|
O&M revenue | 11,580 |
| | 30,370 |
| | 5 |
| | 6,771 |
| | 109 |
| | 48,835 |
|
Energy assets | 18,063 |
| | 2,958 |
| | 2,585 |
| | 52,612 |
| | 582 |
| | 76,800 |
|
Other | 1,969 |
| | 1,055 |
| | 4,994 |
| | 669 |
| | 59,513 |
| | 68,200 |
|
Total revenues | $ | 227,896 |
| | $ | 169,337 |
| | $ | 27,696 |
| | $ | 66,370 |
| | $ | 69,022 |
| | $ | 560,321 |
|
Nine Months Ended September 30, 2018 |
Project revenue | $ | 223,662 |
| | $ | 135,037 |
| | $ | 21,459 |
| | $ | 3,368 |
| | $ | 8,844 |
| | $ | 392,370 |
|
O&M revenue | 12,396 |
| | 29,477 |
| | 34 |
| | 6,260 |
| | — |
| | 48,167 |
|
Energy assets | 12,844 |
| | 3,416 |
| | 2,304 |
| | 50,405 |
| | 821 |
| | 69,790 |
|
Other | 969 |
| | 447 |
| | 4,669 |
| | 143 |
| | 53,212 |
| | 59,440 |
|
Total revenues | $ | 249,871 |
| | $ | 168,377 |
| | $ | 28,466 |
| | $ | 60,176 |
| | $ | 62,877 |
| | $ | 569,767 |
|
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -
(In thousands) (Unaudited) (Continued)
(in thousands, except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. Regions | | U.S. Federal | | Canada | | Non-Solar DG | | All Other | | Total |
Geographical Regions |
Three Months Ended September 30, 2020 |
United States | $ | 92,944 | | | $ | 118,303 | | | $ | 655 | | | $ | 28,251 | | | $ | 16,173 | | | $ | 256,326 | |
Canada | 0 | | | 0 | | | 11,608 | | | 0 | | | 22 | | | 11,630 | |
Other | 0 | | | 0 | | | 0 | | | 0 | | | 14,551 | | | 14,551 | |
Total revenues | $ | 92,944 | | | $ | 118,303 | | | $ | 12,263 | | | $ | 28,251 | | | $ | 30,746 | | | $ | 282,507 | |
Three Months Ended September 30, 2019 |
United States | $ | 84,079 | | | $ | 71,258 | | | $ | 1,023 | | | $ | 21,875 | | | $ | 17,936 | | | $ | 196,171 | |
Canada | 0 | | | 0 | | | 11,642 | | | 0 | | | 50 | | | 11,692 | |
Other | 0 | | | 0 | | | 0 | | | 0 | | | 4,163 | | | 4,163 | |
Total revenues | $ | 84,079 | | | $ | 71,258 | | | $ | 12,665 | | | $ | 21,875 | | | $ | 22,149 | | | $ | 212,026 | |
Nine Months Ended September 30, 2020 |
United States | $ | 266,373 | | | $ | 271,539 | | | $ | 2,173 | | | $ | 74,104 | | | $ | 49,294 | | | $ | 663,483 | |
Canada | 0 | | | 0 | | | 30,517 | | | 0 | | | 124 | | | 30,641 | |
Other | 0 | | | 0 | | | 0 | | | 0 | | | 23,832 | | | 23,832 | |
Total revenues | $ | 266,373 | | | $ | 271,539 | | | $ | 32,690 | | | $ | 74,104 | | | $ | 73,250 | | | $ | 717,956 | |
Nine Months Ended September 30, 2019 |
United States | $ | 227,896 | | | $ | 169,337 | | | $ | 2,281 | | | $ | 66,370 | | | $ | 56,052 | | | $ | 521,936 | |
Canada | 0 | | | 0 | | | 25,415 | | | 0 | | | 157 | | | 25,572 | |
Other | 0 | | | 0 | | | 0 | | | 0 | | | 12,813 | | | 12,813 | |
Total revenues | $ | 227,896 | | | $ | 169,337 | | | $ | 27,696 | | | $ | 66,370 | | | $ | 69,022 | | | $ | 560,321 | |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| US Regions | | U.S. Federal | | Canada | | Non-Solar DG | | All Other | | Total |
Geographical Regions |
Three Months Ended September 30, 2019 |
United States | $ | 84,079 |
| | $ | 71,258 |
| | $ | 1,023 |
| | $ | 21,875 |
| | $ | 17,936 |
| | $ | 196,171 |
|
Canada | — |
| | — |
| | 11,642 |
| | — |
| | 50 |
| | 11,692 |
|
Other | — |
| | — |
| | — |
| | — |
| | 4,163 |
| | 4,163 |
|
Total revenues | $ | 84,079 |
| | $ | 71,258 |
| | $ | 12,665 |
| | $ | 21,875 |
| | $ | 22,149 |
| | $ | 212,026 |
|
Three Months Ended September 30, 2018 |
United States | $ | 86,402 |
| | $ | 62,378 |
| | $ | 419 |
| | $ | 22,138 |
| | $ | 17,445 |
| | $ | 188,782 |
|
Canada | — |
| | — |
| | 11,185 |
| | — |
| | 33 |
| | 11,218 |
|
Other | — |
| | — |
| | — |
| | — |
| | 5,375 |
| | 5,375 |
|
Total revenues | $ | 86,402 |
| | $ | 62,378 |
| | $ | 11,604 |
| | $ | 22,138 |
| | $ | 22,853 |
| | $ | 205,375 |
|
Nine Months Ended September 30, 2019 |
United States | $ | 227,896 |
| | $ | 169,337 |
| | $ | 2,281 |
| | $ | 66,370 |
| | $ | 56,052 |
| | $ | 521,936 |
|
Canada | — |
| | — |
| | 25,415 |
| | — |
| | 157 |
| | 25,572 |
|
Other | — |
| | — |
| | — |
| | — |
| | 12,813 |
| | 12,813 |
|
Total revenues | $ | 227,896 |
| | $ | 169,337 |
| | $ | 27,696 |
| | $ | 66,370 |
| | $ | 69,022 |
| | $ | 560,321 |
|
Nine Months Ended September 30, 2018 |
United States | $ | 249,871 |
| | $ | 168,377 |
| | $ | 1,587 |
| | $ | 60,176 |
| | $ | 51,336 |
| | $ | 531,347 |
|
Canada | — |
| | — |
| | 26,879 |
| | — |
| | 261 |
| | 27,140 |
|
Other | — |
| | — |
| | — |
| | — |
| | 11,280 |
| | 11,280 |
|
Total revenues | $ | 249,871 |
| | $ | 168,377 |
| | $ | 28,466 |
| | $ | 60,176 |
| | $ | 62,877 |
| | $ | 569,767 |
|
For the three months ended September 30, 2020 and 2019, approximately 95% and 93%, respectively, of revenue is recognized over time, and the remainder is for products and services transferred at a point in time. For the nine months ended September 30, 2020 and 2019, approximately 94% and 91%, respectively, of revenue is recognized over time, and the remainder is for products and services transferred at a point in time.Contract Balances
The following table provides information about receivables, contract assets and contract liabilities from contracts with customers:
| | | | September 30, 2019 | | December 31, 2018 | | | September 30, 2020 | | December 31, 2019 |
Accounts receivable, net | | $ | 91,755 |
| | $ | 85,985 |
| Accounts receivable, net | | $ | 121,672 | | | $ | 95,863 | |
Accounts receivable retainage, net | | 16,652 |
| | 13,516 |
| Accounts receivable retainage, net | | $ | 24,359 | | | $ | 16,976 | |
Contract Assets: | | | | | Contract Assets: | |
Costs and estimated earnings in excess of billings | | 124,652 |
| | 86,842 |
| Costs and estimated earnings in excess of billings | | $ | 179,909 | | | $ | 202,243 | |
Contract Liabilities: | | | | | Contract Liabilities: | |
Billings in excess of cost and estimated earnings | | 28,768 |
| | 30,706 |
| Billings in excess of cost and estimated earnings | | $ | 40,302 | | | $ | 32,178 | |
|
| | | | | | | | |
| | September 30, 2018 | | January 1, 2018 |
Accounts receivable, net | | $ | 90,378 |
| | $ | 85,121 |
|
Accounts receivable retainage, net | | 14,401 |
| | 17,484 |
|
Contract Assets: | | | | |
Costs and estimated earnings in excess of billings | | 66,471 |
| | 95,658 |
|
Contract Liabilities: | | | | |
Billings in excess of cost and estimated earnings | | 39,533 |
| | 27,248 |
|
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -
(In thousands) (Unaudited) (Continued)
(in thousands, except per share amounts)
| | | | | | | | | | | | | | |
| | September 30, 2019 | | December 31, 2018 |
Accounts receivable, net | | $ | 91,755 | | | $ | 85,985 | |
Accounts receivable retainage, net | | $ | 16,652 | | | $ | 13,516 | |
Contract Assets: | | | | |
Costs and estimated earnings in excess of billings | | $ | 124,652 | | | $ | 86,842 | |
Contract Liabilities: | | | | |
Billings in excess of cost and estimated earnings | | $ | 28,768 | | | $ | 30,706 | |
Accounts receivable retainage represents amounts due from customers, but where payments are withheld contractually until certain construction milestones are met. Amounts retained typically range from 5% to 10% of the total invoice. The Company classifies as a current asset those retainages that are expected to be billed in the next twelve months. Unbilled revenue, presented as costs and estimated earnings in excess of billings, represent amounts earned and billable that were not invoiced at the end of the fiscal period.
Contract assets represent the Company’s rights to consideration in exchange for services transferred to a customer that have not been billed as of the reporting date. The Company’s rights to consideration are generally unconditional at the time its performance obligations are satisfied.
At the inception of a contract, the Company expects the period between when it satisfies its performance obligations, and when the customer pays for the services, will be one year or less. As such, the Company has elected to apply the practical expedient which allows the Company to not adjust the promised amount of consideration for the effects of a significant financing component, when a financing component is present.
When the Company receives consideration, or such consideration is unconditionally due from a customer prior to transferring goods or services to the customer under the terms of a sales contract, the Company records deferred revenue, which represents a contract liability. Such deferred revenue typically results from billings in excess of costs incurred and advanced payments received on project contracts. As of September 30, 20192020 and December 31, 2018,2019, the Company classified $5,534$4,982 and $6,343,$5,560, respectively, as a non-current liability, included in other liabilities on the condensed consolidated balance sheets, for those performance obligations expected to be completed beyond the next twelve months.
The increasedecrease in contract assets for the nine months ended September 30, 20192020 was primarily due to billings of $464,712, offset in part by revenue recognized of approximately $351,180, offset in part by billings of approximately $321,344.$434,709. The increase in contract liabilities was primarily driven by the receipt of advance payment from customers, and related billings, exceeding reductions from recognition of revenue as performance obligations were satisfied exceeding increases from the receipt of advance payments from customers, and related billings.satisfied. For the nine months ended September 30, 2019,2020, the Company recognized revenue of $58,594$85,356 that was previously included in the beginning balance of contract liabilities and billed customers $53,652.$86,203. Changes in contract liabilities are also driven by reclassifications to or from contract assets as a result of timing of customer payments.
The decreaseincrease in contract assets for the nine months ended September 30, 20182019 was primarily due to billingsrevenue recognized of approximately $398,917,$317,088, offset in part by revenue recognizedbillings of $344,768.approximately $282,568. The decrease in contract liabilities was primarily driven by reductions from recognition of revenue as performance obligations were satisfied exceeding increases from the receipt of advance paymentspayment from customers, and related billings. For the nine months ended September 30, 2018,2019, the Company recognized revenue of $116,892$92,685 that was previously included in the beginning balance of contract liabilities, and billed customers $119,961.$92,427. Changes in contract liabilities are also driven by reclassifications to or from contract assets as a result of timing of customer payments.
Contracts are often modified for a change in scope or other requirements. The Company considers contract modifications to exist when the modification either creates new or changes the existing enforceable rights and obligations. Most of the Company’s contract modifications are for goods or services that are not distinct from the existing performance obligations. The effect of a contract modification on the transaction price, and the measure of progress for the performance obligation to which it relates, is recognized as an adjustment to revenue (either as an increase or decrease) on a cumulative catchup basis.
Performance Obligations
A performance obligation is a promise in a contract to transfer a distinct good or service to the customer. Performance obligations are satisfied as ofat a point in time or over time and are supported by contracts with customers. For most of the Company’s contracts, there are multiple promises of goods or services. Typically, the Company provides a significant service of integrating a complex set of tasks and components such as design, engineering, construction management, and equipment procurement for a project
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
contract. The bundle of goods and services are provided to deliver one output for which the customer has contracted. In these cases, the Company considers the bundle of goods and services to be a single performance obligation. The Company may also promise to provide distinct goods or services within a contract, such as a project contract for installation of energy conservation measures and post-installation O&M services. In these cases the Company separates the contract into more than one performance obligation. If a contract is separated into more than one performance obligation, the Company allocates the total transaction price to each performance obligation in an amount based on the estimated relative standalone selling prices of the promised goods or services underlying each performance obligation.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)Backlog
(in thousands, except per share amounts)
Backlog - The Company’s remaining performance obligations (hereafter referred to as “backlog”) represent the unrecognized revenue value of the Company’s contract commitments. The Company’s backlog may vary significantly each reporting period based on the timing of major new contract commitments and the backlog may fluctuate with currency movements. In addition, our customers have the right, under some circumstances, to terminate contracts or defer the timing of the Company’s services and their payments to us.the Company. At September 30, 2019,2020, the Company had backlog of $2,154,526 of which approximately $1,696,200. Approximately 29% of our September 30, 2019 backlog31% is anticipated to be recognized as revenue in the next twelve months and the remaining, thereafter.
The Company has applied the practical expedient for certain revenue streams to exclude the value of remaining performance obligations for (i) contracts with an original expected term of one year or less, or (ii) contracts for which the Company recognizes revenue in proportion to the amount it has the right to invoice for services performed.
Contract Acquisition Costs
The Company accounts for certain acquisition costs over the life of the contract, consisting primarily of commissions when paid. Commission costs are incurred commencing at contract signing. Commission costs are allocated across all performance obligations and deferred and amortized over the contract term on a progress toward completion basis.
As of each performance obligations’ completion period.
September 30, 2020 and December 31, 2019, $1,735 of capitalized commission costs related to contracts that were not completed were included in other assets in the accompanying condensed consolidated balance sheets. For contracts that have a duration of less than one year, the Company follows a practical expedient and expenses these costs when incurred. During the three and nine months ended September 30, 20192020 and 2018,2019, the amortization of commission costs related to contracts was not material and has beenwas included in the accompanying condensed consolidated statements of income.
The Company capitalizes costs incurred related to the development of projects prior to contract signing as it is partial fulfillment of its performance obligations. Capitalized project development costs include only those costs incurred in connection with the development of energy projects, primarily direct labor, interest costs, outside contractor services, consulting fees, legal fees and travel, if incurred after a point in time where the realization of related revenue becomes probable. Project development costs incurred prior to the probable realization of revenue are expensed as incurred. The Company classifies as a current asset those project development effortscosts that are expected to proceed to construction activity in the twelve months that follow. The Company periodically reviews these balances and writes off any amounts where the realization of the related revenue is no longer probable. Project development costs of $1,673$1,228 and $639$1,080 were included in other long-term assets in the accompanying condensed consolidated balance sheets as of September 30, 20192020 and December 31, 2018,2019, respectively.
During the three months ended September 30, 2020 and 2019, $3,611 and 2018, $2,048, and $7,561, respectively, of project development costs were recognized in the condensed consolidated statements of income on projects that converted to customer contracts. During the nine months ended September 30, 2020 and 2019, $9,546 and 2018, $13,081, and $13,571, respectively, of project development costs were recognized in the condensed consolidated statements of income on projects that converted to customer contracts.
NoNaN impairment charges in connection with the Company’s commission costs or project development costs were recorded during the periodsnine months ended September 30, 20192020 and 2018.2019.
4. BUSINESS ACQUISITIONS AND RELATED TRANSACTIONS
The Company accounts for acquisitions using the acquisition method in accordance with ASC 805, Business Combinations. The purchase price for each has beenis allocated to the net assets based on their estimated fair values at the date of each acquisition as set forth in the table below.acquisition. The excess purchase price over the estimated fair value of the net assets acquired, which are calculated using level 3 inputs per the fair value hierarchy as defined in Note 10, acquired has beenare recorded as goodwill. Intangible assets, if identified, have beenare recorded and are being amortized over periods ranging from one to fifteen years. See Note 5 for additional information.
Determining the fair value
In January 2019, the Company completed an acquisition of a Massachusetts based solar operations and maintenance firm for consideration of $1,279. The final purchase price is subject to a net working capital adjustment, dependent on the level of working capital at the acquisition date, that has not yet been finalized at September 30, 2019. The pro-forma effects of this acquisition onContents
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -
(In thousands) (Unaudited) (Continued)
(in thousands, except per share amounts)
our operations are not material. During the three and nine months ended September 30, 2019,2020, the Company had a measurement period adjustment of $91, which was recorded as a reduction to goodwill in connection with this acquisition.
A summary of the cumulative consideration paid and the allocation of the purchase price of all of the acquisitions in each respective period is as follows:
|
| | | | | | | |
| September 30, 2019 | | December 31, 2018 |
Accounts receivable | $ | 150 |
| | $ | 1,015 |
|
Prepaid expenses and other current assets | 2 |
| | 12 |
|
Property and equipment and energy assets | 315 |
| | — |
|
Intangibles | 500 |
| | 680 |
|
Goodwill | 315 |
| | 2,845 |
|
Accounts payable | (32 | ) | | (67 | ) |
Billings in excess of cost and estimated earnings
| (62 | ) | | — |
|
Purchase price | $ | 1,188 |
| | $ | 4,485 |
|
Total, net of cash received | $ | 1,188 |
| | $ | 4,485 |
|
Debt assumed | $ | — |
| | $ | — |
|
Total fair value of consideration | $ | 1,188 |
| | $ | 4,485 |
|
did not complete any acquisitions.The results of the acquired assets since the dates of the acquisitions have been included in the Company’s operations as presented in the accompanying condensed consolidated statements of income, condensed consolidated statements of comprehensive income and condensed consolidated statements of cash flows.
During the nine months ended September 30, 2019, the Company had an additional measurement period adjustment of $628 related to a 2018 acquisition which was recorded as a reduction to goodwill and included a $398 reduction in the hold back contingency discussed further in Notes 5 and 9.
During the nine months ended September 30, 2019, in order to expand its portfolio of energy assets, the Company acquired 4 solar projects from a developer. The Company has concluded that in accordance with ASC 805, Business Combinations, these acquisitions did not constitute a business as the assets acquired in each case are considered a single asset or group of similar assets that made up substantially all of the fair market value of the acquisitions. See Note 6 for additional disclosures on these asset acquisitions.
5. GOODWILL AND INTANGIBLE ASSETS
The changes in the carrying value of goodwill attributable to each reportable segmentreporting unit are as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | |
| U.S. Regions | | U.S. Federal | | Canada | | Non-solar DG | | Other | | Total |
Balance, December 31, 2018 | $ | 26,370 |
| | $ | 4,609 |
| | $ | 3,217 |
| | $ | — |
| | $ | 24,136 |
| | $ | 58,332 |
|
Goodwill acquired during the year | 406 |
| | — |
| | — |
| | — |
| | — |
| | 406 |
|
Re-measurement adjustment | (91 | ) | | (628 | ) | | — |
| | — |
| | — |
| | (719 | ) |
Currency effects | — |
| | — |
| | 95 |
| | — |
| | (215 | ) | | (120 | ) |
Balance, September 30, 2019 | $ | 26,685 |
| | $ | 3,981 |
| | $ | 3,312 |
| | $ | — |
| | $ | 23,921 |
| | $ | 57,899 |
|
Accumulated Goodwill Impairment | | | | | | | | | | | |
Balance, December 31, 2018 | $ | — |
| | $ | — |
| | $ | (1,016 | ) | | $ | — |
| | $ | — |
| | $ | (1,016 | ) |
Balance, September 30, 2019 | $ | — |
| | $ | — |
| | $ | (1,016 | ) | | $ | — |
| | $ | — |
| | $ | (1,016 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. Regions | | U.S. Federal | | Canada | | Non-solar DG | | Other | | Total |
Carrying Value of Goodwill | | | | | | | | | | | |
Balance, December 31, 2019 | $ | 26,705 | | | $ | 3,981 | | | $ | 3,369 | | | $ | 0 | | | $ | 24,359 | | | $ | 58,414 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Currency effects | 0 | | | 0 | | | (88) | | | 0 | | | (154) | | | (242) | |
Balance, September 30, 2020 | $ | 26,705 | | | $ | 3,981 | | | $ | 3,281 | | | $ | 0 | | | $ | 24,205 | | | $ | 58,172 | |
| | | | | | | | | | | |
Accumulated Goodwill Impairment | | | | | | | | | | |
Balance, December 31, 2019 | $ | 0 | | | $ | 0 | | | $ | (1,016) | | | $ | 0 | | | $ | 0 | | | $ | (1,016) | |
Balance, September 30, 2020 | $ | 0 | | | $ | 0 | | | $ | (1,016) | | | $ | 0 | | | $ | 0 | | | $ | (1,016) | |
The Company completed one acquisition duringperforms its annual goodwill impairment testing in the nine months ended September 30, 2019, which resulted infourth quarter of each year, or more frequently if an event occurs or circumstances change that would more-likely-than-not reduce the fair value of a $315 net increase in goodwill as disclosed in Note 4.reporting unit below its carrying amount. During the nine months ended September 30, 2019, the Company recorded measurement period adjustments which resulted in a reduction of goodwill of $719. See Note 4 for further discussion surrounding the measurement period adjustments.
Since the Company’s annual goodwill impairment test theretesting in 2019, all reporting units had fair values that exceeded their carrying values by at least 15%. If the Company believes that one or more indicators of impairment have been no events that would have triggered a need foroccurred, then the Company will perform an interim impairment test. The Company has the option to perform a qualitative assessment (commonly referred to as “step zero” test) to determine whether further quantitative analysis for impairment of goodwill and indefinite-lived intangible assets is necessary. The qualitative assessment includes a review of macroeconomic conditions, industry and market considerations, internal cost factors, and the Company’s own overall financial and share price performance, among other factors. If, after assessing the totality of events or circumstances the Company determines that it is not more-likely-than-not that the fair value of a reporting unit is less than its carrying amount, the Company does not need to perform a quantitative analysis. Upon assessment, the Company concluded it was not more likely than not that the fair value of the reporting units were less than the carrying value of the reporting units as of September 30, 2020. The Company will monitor future results and will perform a test if indicators trigger an impairment review. At this time, the Company has not deemed the impact that the current macroeconomic environment surrounding the COVID-19 pandemic has or is expected to have on the business to be a triggering event for impairment purposes.
Separable intangible assets that are not deemed to have indefinite lives are amortized over their useful lives. The Company annually assesses whether a change in the life over which the Company’s assets are amortized is necessary, or more frequently if events or circumstances warrant.
Acquired intangible assets other than goodwill that are subject to amortization include customer contracts, customer relationships, non-compete agreements, technology and trade names. Customer contracts are amortized ratably over the period of the acquired customer contracts ranging in periods from approximately one to five years. All other acquired intangible assets are amortized over periods ranging from approximately four to fifteen years, as determined by the nature of the respective intangible asset. As discussed in Note 4,The Company did not complete any acquisitions nor acquire any intangible assets during the Company completed an acquisition in January 2019 which resulted in a $500 increase in customer relationships, which will be amortized over an 8 year period.nine months ended September 30, 2020.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
The gross carrying amount and accumulated amortization of intangible assets are as follows:
| | | As of September 30, | | As of December 31, | | | | | | | | | | |
| 2019 | | 2018 | | As of September 30, 2020 | | As of December 31, 2019 |
Gross Carrying Amount | | | | Gross Carrying Amount | | | |
Customer contracts | $ | 7,778 |
| | $ | 7,818 |
| Customer contracts | $ | 7,847 | | | $ | 7,904 | |
Customer relationships | 12,438 |
| | 12,082 |
| Customer relationships | 12,634 | | | 12,749 | |
Non-compete agreements | 2,991 |
| | 3,013 |
| Non-compete agreements | 3,021 | | | 3,037 | |
Technology | 2,722 |
| | 2,710 |
| Technology | 2,719 | | | 2,732 | |
Trade names | 543 |
| | 541 |
| Trade names | 542 | | | 544 | |
| 26,472 |
| | 26,164 |
| |
Total gross carrying amount | | Total gross carrying amount | 26,763 | | | 26,966 | |
Accumulated Amortization | | | | Accumulated Amortization | | | |
Customer contracts | 7,695 |
| | 7,668 |
| Customer contracts | 7,847 | | | 7,844 | |
Customer relationships | 10,740 |
| | 10,302 |
| Customer relationships | 11,585 | | | 11,236 | |
Non-compete agreements | 2,991 |
| | 3,013 |
| Non-compete agreements | 3,021 | | | 3,037 | |
Technology | 2,707 |
| | 2,651 |
| Technology | 2,706 | | | 2,704 | |
Trade names | 529 |
| | 526 |
| Trade names | 532 | | | 531 | |
| 24,662 |
| | 24,160 |
| |
Total accumulated amortization | | Total accumulated amortization | 25,691 | | | 25,352 | |
Intangible assets, net | $ | 1,810 |
| | $ | 2,004 |
| Intangible assets, net | $ | 1,072 | | | $ | 1,614 | |
Amortization expense related to customer contracts is included in costas follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Three Months Ended September 30, | | Nine Months Ended September 30, |
Asset type | | Location | | 2020 | | 2019 | | 2020 | | 2019 |
Customer contracts | | Cost of revenues | | $ | 15 | | | $ | 22 | | | $ | 60 | | | $ | 67 | |
All other intangible assets | | Selling, general and administrative expenses | | 157 | | | 202 | | | 468 | | | 614 | |
Total | | | | $ | 172 | | | $ | 224 | | | $ | 528 | | | $ | 681 | |
6. ENERGY ASSETS
Energy assets consist of revenues in the condensed consolidated statements of income. Amortization expense related to all other acquired intangible assets is included in selling, general and administrative expenses in the condensed consolidated statements of income. Amortization expense for the three months ended September 30, 2019 and 2018 related to customer contracts was $22 and $0, respectively. Amortization expense for the three months ended September 30, 2019 and 2018 related to all other acquired intangible assets and was $202 and $269, respectively. Amortization expense for the nine months ended September 30, 2019 and 2018 related to customer contracts was $67 and $0, respectively. Amortization expense for the nine months ended September 30, 2019 and 2018 related to all other acquired intangible assets and was $614 and $771, respectively.following:
| | | | | | | | | | | |
| September 30, 2020 | | December 31, 2019 |
Energy assets | $ | 885,148 | | | $ | 767,331 | |
Less - accumulated depreciation and amortization | (215,009) | | | (187,870) | |
Energy assets, net | $ | 670,139 | | | $ | 579,461 | |
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -
(In thousands) (Unaudited) (Continued)
(in thousands, except per share amounts)
6. ENERGY ASSETS
Energy assets consist ofIncluded in the following:
|
| | | | | | | |
| September 30, | | December 31, |
| 2019 | | 2018 |
Energy assets | $ | 693,916 |
| | $ | 619,708 |
|
Less - accumulated depreciation and amortization | (186,157 | ) | | (159,756 | ) |
Energy assets, net | $ | 507,759 |
| | $ | 459,952 |
|
Included inabove energy assets are financing lease assets and associated accumulated depreciation of financing lease assets. Financing lease assets consist of the following:and amortization, as follows:
| | | September 30, | | December 31, | | | | | | | | | | |
| 2019 | | 2018 | | September 30, 2020 | | December 31, 2019 |
Financing lease assets | $ | 42,402 |
| | $ | 42,402 |
| Financing lease assets | $ | 42,402 | | | $ | 42,402 | |
Less - accumulated depreciation and amortization | (5,736 | ) | | (4,139 | ) | Less - accumulated depreciation and amortization | (7,865) | | | (6,268) | |
Financing lease assets, net | $ | 36,666 |
| | $ | 38,263 |
| Financing lease assets, net | $ | 34,537 | | | $ | 36,134 | |
Depreciation and amortization expense on the above energy assets, net of deferred grant amortization, included in the condensed consolidated statements of income is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
Location | | 2020 | | 2019 | | 2020 | | 2019 |
Cost of revenues | | $ | 9,547 | | | $ | 8,843 | | | $ | 28,496 | | | $ | 26,338 | |
Included in the above depreciation and amortization expense on energy assets is depreciation and amortization on financing lease assets, as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
Location | | 2020 | | 2019 | | 2020 | | 2019 |
Cost of revenues | | $ | 533 | | | $ | 533 | | | $ | 1,597 | | | $ | 1,597 | |
The Company evaluates long-lived assets for impairment as events or changes in circumstances indicate the carrying value of these assets may not be fully recoverable. Examples of such triggering events applicable to our assets include a significant decrease in the market price of a long-lived asset or asset group or a current-period operating or cash flow loss combined with a history of operating or cash flow losses or a projection or forecast that demonstrates continuing losses associated with the use of a long-lived asset or asset group. The Company performs its annual long-lived asset impairment testing in the fourth quarter of each year. In addition to the annual impairment test, the Company regularly assesses whether a triggering event has occurred which would require interim impairment testing.
During the three months ended September 30, 20192020, the Company performed an engine overhaul on one of its energy assets, however, the engine consistently failed to achieve emissions compliance and 2018 was $8,843the Company considered the engine unsalvageable. As a result of this event, the Company performed an impairment analysis on this energy asset group and $6,753, respectively, andrecorded an impairment charge of $1,028, which fully impaired this asset group. The impairment charge is included in cost of revenues inselling, general and administrative expenses within the accompanying condensed consolidated statements of income. Included in these depreciation and amortization expense totals are depreciation and amortization expense on financing lease assets of $533 and $499income for the three and nine months ended September 30, 2019 and 2018, respectively. Depreciation and amortization expense2020.
The Company assessed the impact that the current macroeconomic environment surrounding the COVID-19 pandemic has or is expected to have on the above energybusiness, and concluded that it was not a triggering event for impairment purposes and there was no indication of impairment of long-lived assets, net of deferred grant amortization,except as indicated above, for the nine months ended September 30, 2019 and 2018 was $26,338 and $19,699, respectively, and is included in cost of revenues in the accompanying condensed consolidated statements of income. Included in these depreciation and amortization expense totals are depreciation and amortization expense on financing lease assets of $1,597 and $1,538 for the nine months ended September 30, 2019 and 2018, respectively.2020.
The Company capitalizes interest costs relating to construction financing during the period of construction. Capitalized interestconstruction, which is included in energy assets, net in the Company’s condensed consolidated balance sheets. Capitalized interest is amortized to cost of revenues in the Company’s condensed consolidated statements of income on a straight line basis over the useful life of the associated energy asset. There was $632 and $638 of
The Company capitalized interest capitalized for the three months ended September 30, 2019 and 2018, respectively. There was $2,210 and $2,376 of interest capitalized for the nine months ended September 30, 2019 and 2018, respectively.costs as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2020 | | 2019 | | 2020 | | 2019 |
Capitalized interest | | $ | 1,096 | | | $ | 632 | | | $ | 2,870 | | | $ | 2,210 | |
As of September 30, 20192020 and December 31, 2018,2019, there are 3 ESPC asset projects which are included within energy assets, net on the Company’s condensed consolidated balance sheets. The Company controls and operates the assets as well as obtains financing during the construction period of the assets. As the Company has an obligation to the customer for performance of the
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
asset, the Company records a liability associated with these energy assets, although, the customer is responsible for payments to the lender based on the energy asset’s production. As of September 30, 20192020 and December 31, 2018,2019, the liabilities recognized in association with these assets were $10,233$11,077 and $8,224,$10,243, respectively, of which $724$225 and $354,$827, respectively, hashave been classified as the current portion and isare included in accrued expenses and other current liabilities and theliabilities. The remainder is included in other liabilities in the accompanying condensed consolidated balance sheets.
During the ninethree months ended SeptemberJune 30, 2019, in order to expand its portfolio of energy assets,2020, the Company acquired several1 energy projects,project, which did not constitute businesses under ASU 2017-01,a business in accordance with ASC 805-50, Business Combinations. The Company acquired and closed on 4 solar projects from a developerthe energy project in exchange for a total purchase price of $2,529. The purchase price$1,251, which included deferred considerationcash of $668 that will be$1,031 paid upon final completionby the Company, issuance of a promissory note payable to the sellers of $204, detailed further in Note 16, and $16 of rollover equity in connection with shares of one of the respective projects throughout 2019.Company’s subsidiaries issued to the sellers. As of September 30, 2019, the Company has paid $1,861 to the developers of the projects. The Company also has a definitive agreement to purchase an additional 3 solar projects from a developer for a total purchase price of $4,556, of which, the Company has paid $456 to the developers of the projects. As of September 30, 2019,2020, the Company has remaining deferred purchase price consideration on previously closed projects of $4,122.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
$1,446 that will be paid upon final completion of the respective projects and throughout 2020. The Company has a definitive agreement from prior periods, which has recently been amended, to purchase 8 additional solar projects from developers for a total purchase price of $10,242, of which the Company has 0t made any payments to the developers for those projects.
As of September 30, 2019,2020, the Company had $863$1,484 in AROasset retirement obligations (“AROs”) assets recorded in project assets, net of accumulated depreciation, and $930$1,622 in ARO liabilities recorded in accrued expenses and other current liabilities and other liabilities. During the three and nine months ended September 30, 2019,2020, the Company recorded $12$20 and $34,$58, respectively, of depreciation expense related to the ARO asset.assets. During the three and nine months ended September 30, 2019,2020, the Company recorded $10$21 and $32,$64, respectively, in accretion expense to the ARO liability,liabilities, which is reflected in the accretion of ARO and contingent consideration on the condensed consolidated statements of cash flows. The Company’s current ARO liabilities relate to the removal of equipment and pipelines at certain renewable gas projects and obligations related to the decommissioning of certain solar facilities.facilities and wind turbines.
7. INCOME TAXES
The Company recorded a provision for income taxes of $939$3,100 and $3,351, respectively,$939 for the three months ended September 30, 2020 and 2019, and 2018.respectively. The Company recorded a provision for income taxes of $597 and $2,000 for the nine months ended September 30, 2020 and 2019, and a provision for income taxes of $1,879 for the nine months ended September 30, 2018.respectively. The estimated effective annualized tax rate impacted by discrete items is 10.1% for the three months ended September 30, 2019 compared to a 23.8% estimated effective annualized tax rate impacted by the period discrete items is 14.9% for the three months ended September 30, 2018.2020, compared to a 10.1% of estimated effective annualized tax rate for the three months ended September 30, 2019. The estimated effective annualized tax rate impacted by the period discrete items is 9.2%1.8% for the nine months ended September 30, 20192020, compared to 6.5%a 9.2% of estimated effective annualized tax rate for the nine months ended September 30, 2018.2019.
The principal reasons for the difference between the statutory rate and the estimated annual effective rate for 2020 were the effects of investment tax credits to which the Company is entitled from solar plants which have been placed into service or are forecasted to be placed into service during 2020, the tax deductions related to the Section 179D deduction, the tax rate benefits associated with net operating loss carryback made possible by the passing of the CARES Act on March 27, 2020 and tax basis adjustments on certain partnership flip transactions. The principal reason for the difference between the statutory rate and the estimated annual effective rate for 2019 were the effects of investment tax credits to which the Company is entitled from solar plants which have been placed into service or arewere forecasted to be placed into service during 2019. The principle reasons for the difference between the statutory rate and the estimated annual effective tax rate for 2018 were the effects of a $5,900 benefit of the 2017 Section 179D deduction, which was extended in February 2018 and was included as a tax deduction in 2018, and the use of investment tax credits to which the Company is entitled from owned plants.
The investment tax credits and production tax credits to which the Company may be entitled fluctuate from year to year based on the cost of the renewable energy plants the Company places or expects to place in service and production levels at company owned facilities in that year. As part of the Bipartisan BudgetTax Extender and Disaster Relief Act of 2019, signed into law on February 9, 2018 theDecember 20, 2019, Section 179D deduction for 2017 was retroactively extended. The Section 179D deduction has not been re-approved for tax years beginning after 2017.extended through December 31, 2020.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
A reconciliation of the beginning and ending balances of the total amounts of gross unrecognized tax benefits is as follows:
|
| | | |
| Gross Unrecognized Tax Benefits |
Balance, December 31, 2018 | $ | 1,600 |
|
Additions for prior year tax positions | — |
|
Settlements with tax authorities | — |
|
Reductions of prior year tax positions | — |
|
Balance, September 30, 2019 | $ | 1,600 |
|
| | | | | |
| Gross Unrecognized Tax Benefits |
Balance, December 31, 2019 | $ | 400 | |
| |
| |
| |
Balance, September 30, 2020 | $ | 400 | |
At September 30, 20192020 and December 31, 2018,2019, the Company had approximately $1,600 of total gross unrecognized tax benefits. At September 30, 2019 and December 31, 2018, the Company had approximately $705$80 of total gross unrecognized tax benefits (both net of the federal benefit on state amounts) representing the amount of unrecognized tax benefits that, if recognized, would favorably affect the effective income tax rate in any future periods.
The Company has presented all deferred tax assets and liabilities as noncurrent, net liabilities and noncurrent on its condensed consolidated balance sheets as of September 30, 20192020, and December 31, 2018.2019.
8. LEASES
On January 1, 2019, the Company adopted ASU No. 2016-02, Leases (Topic 842), using the modified retrospective approach. The Company elected the package of practical expedients available in the standard and as a result, did not reassess the lease classification of existing contracts or leases or the initial direct costs associated with existing leases. The Company has also elected the practical expedient to not separate lease components and non-lease components and will account for the leases as a single lease component for all classes of leases.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
As a result of the adoption of ASC 842, the Company recognized an increase in lease ROU assets of $31,639, current portions of operating lease ROU liabilities of $5,084 and an increase to long-term portions of operating lease liabilities of $28,480. There was no net impact to the condensed consolidated statements of income or retained earnings for the adoption of ASC 842. No impairment was recognized on the ROU asset upon adoption. These adjustments are detailed as follows:
|
| | | | | | | | | | | |
| As of January 1, 2019 |
| As Reported | | 842 Adjustment | | Adjusted Balances |
Operating Leases: | | | | | |
Operating lease assets | $ | — |
| | $ | 31,639 |
| | $ | 31,639 |
|
Current portions of operating lease liabilities | — |
| | 5,084 |
| | 5,084 |
|
Long-term portions of operating lease liabilities | — |
| | 28,480 |
| | 28,480 |
|
Total operating lease liabilities | $ | — |
| | $ | 33,564 |
| | $ | 33,564 |
|
Weighted-average remaining lease term | | | | | 10 years |
|
Weighted-average discount rate | | | | | 6.0 | % |
| | | | | |
Financing Leases: | | | | | |
Energy assets, net | $ | 38,263 |
| | $ | — |
| | $ | 38,263 |
|
Current portions of financing lease liabilities | 4,956 |
| | — |
| | 4,956 |
|
Long-term financing lease liabilities, less current portions and net of deferred financing fees | 28,407 |
| | — |
| | 28,407 |
|
Total financing lease liabilities | $ | 33,363 |
| | $ | — |
| | $ | 33,363 |
|
Weighted-average remaining lease term | | | | | 18 years |
|
Weighted-average discount rate | | | | | 11.7 | % |
The Company enters into a variety of operating lease agreements through the normal course of its business including certain administrative offices. The leases are long-term, non-concealable real estate lease agreements, expiring at various dates through fiscal 2025.2028. The agreements generally provide for fixed minimum rental payments and the payment of utilities, real estate taxes, insurance and repairs. The Company also leases certain land parcels related to our energy projects, expiring at various dates through fiscal 2044.2050. The office and land leases make up a significant portion of the Company’s operating lease activity. Many of these leases have one or more renewal options that allow the Company, at it’sits discretion, to renew the lease for six months to seven years. Only renewal options that the Company believed were likely to be exercised were included in our lease calculations. Many land leases include minimum lease payments that increase when the related project becomes operational. In these cases, the commercial operation date was estimated by the Company and used to calculate the estimated minimum lease payments.
The Company also enters into leases for IT equipment and service agreements, automobiles, and other leases related to our construction projects such as equipment, mobile trailers and other temporary structures. The Company utilizes the portfolio approach for this class of lease. These leases are either short-term in nature or immaterial.
A portion of the Company’s real estate leases are generally subject to annual changes in the Consumer Price Index (“CPI”). The Company utilized each lease’s minimum lease payments to calculate the lease balances upon transition. The subsequent increases in rent based on changes in CPI were excluded and will be excluded for future leases from the calculation of the lease balances, but will be recorded to the condensed consolidated statement of income as part of our operating lease costs.
The Company has elected the practical expedient to not separate lease and non-lease components for existing leases for real estate and land leases. Going forward if a lease has non-lease components the Company will allocate consideration based on price information in the agreement or, if this information is not available, the Company will make a good faith estimate based on available pricing information at the time.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
The discount rate was calculated using an incremental borrowing rate based on financing rates on secured comparable notes with comparable terms and a synthetic credit rating calculated by a third party. The Company elected to apply the discount rate using the remaining lease term at the date of adoption.
The Company has a number of leases that are classified as financing leases, which relate to transactions that are considered sale-leasebacks under ASC 840. See the sale-leaseback section below for additional information on the Company’s financing leases.
Supplemental balance sheet information related to leases at September 30, 2020 and December 31, 2019 is as follows:
|
| | | |
| September 30, 2019 |
Operating Leases: | |
Operating lease assets
| $ | 32,540 |
|
Current operating lease liabilities | 5,935 |
|
Long-term portions of operating lease liabilities | 28,799 |
|
Total operating lease liabilities | $ | 34,734 |
|
Weighted-average remaining lease term | 10 years |
|
Weighted-average discount rate | 6.3 | % |
| |
Financing Leases: | |
Energy assets, net | $ | 36,666 |
|
Current portions of financing lease liabilities | 5,008 |
|
Long-term financing lease liabilities, less current portions and net of deferred financing fees | 26,098 |
|
Total financing lease liability | $ | 31,106 |
|
Weighted-average remaining lease term | 17 years |
|
Weighted-average discount rate | 11.8 | % |
The costs related to our leases are as follows: | | | | | | | | | | | |
| September 30, 2020 | | December 31, 2019 |
Operating Leases: | | | |
Operating lease assets | $ | 36,336 | | | $ | 32,791 | |
Current operating lease liabilities | 6,010 | | | 5,802 | |
Long-term portions of operating lease liabilities | 32,509 | | | 29,101 | |
Total operating lease liabilities | $ | 38,519 | | | $ | 34,903 | |
Weighted-average remaining lease term | 11 years | | 11 years |
Weighted-average discount rate | 6.0 | % | | 6.3 | % |
| | | |
Financing Leases: | | | |
Energy assets, net | $ | 34,537 | | | $ | 36,134 | |
Current portions of financing lease liabilities | 4,746 | | | 4,997 | |
Long-term financing lease liabilities, less current portions and net of deferred financing fees | 21,352 | | | 23,500 | |
Total financing lease liabilities | $ | 26,098 | | | $ | 28,497 | |
Weighted-average remaining lease term | 16 years | | 17 years |
Weighted-average discount rate | 11.9 | % | | 11.8 | % |
|
| | | | | | | |
| Three Months Ended September 30, 2019 | | Nine Months Ended September 30, 2019 |
Operating Lease: | | | |
Operating lease costs | $ | 1,913 |
| | $ | 5,660 |
|
| | | |
Financing Lease: | | | |
Amortization expense | 533 |
| | 1,597 |
|
Interest on lease liabilities | 854 |
| | 2,750 |
|
| | | |
Total lease costs | $ | 3,300 |
| | $ | 10,007 |
|
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -
(In thousands) (Unaudited) (Continued)
(in thousands, except per share amounts)
The costs related to the Company’s leases are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2020 | | 2019 | | 2020 | | 2019 |
Operating Lease: | | | | | | | | |
Operating lease costs | | $ | 2,001 | | | $ | 1,913 | | | $ | 5,933 | | | $ | 5,660 | |
| | | |
Financing Lease: | | | | | | | | |
Amortization expense | | 533 | | | 533 | | 1,597 | | | 1,597 | |
Interest on lease liabilities | | 723 | | 854 | | 2,282 | | | 2,750 | |
Total lease costs | | $ | 3,257 | | | $ | 3,300 | | | $ | 9,812 | | | $ | 10,007 | |
The Company’s estimated minimum future lease obligations under our leases are as follows:
| | | Operating Leases | | Financing Leases | | Operating Leases | | Financing Leases |
Year ended December 31, | |
| | | Year ended December 31, | | | |
2019 | $ | 1,851 |
| | $ | 4,302 |
| |
2020 | 7,523 |
| | 7,881 |
| 2020 | $ | 2,339 | | | $ | 4,014 | |
2021 | 6,156 |
| | 6,775 |
| 2021 | 7,342 | | | 6,792 | |
2022 | 5,600 |
| | 5,173 |
| 2022 | 6,716 | | | 5,178 | |
2023 | 4,348 |
| | 3,686 |
| 2023 | 5,381 | | | 3,676 | |
2024 | | 2024 | 4,500 | | | 2,565 | |
Thereafter | 22,977 |
| | 26,799 |
| Thereafter | 28,115 | | | 24,080 | |
Total minimum lease payments | $ | 48,455 |
| | $ | 54,616 |
| Total minimum lease payments | $ | 54,393 | | | $ | 46,305 | |
Less: interest | 13,721 |
| | 23,510 |
| Less: interest | 15,874 | | | 20,207 | |
Present value of lease liabilities | $ | 34,734 |
| | $ | 31,106 |
| Present value of lease liabilities | $ | 38,519 | | | $ | 26,098 | |
The Company has determined that certain power purchase agreements (“PPAs”) contain a lease component in accordance with ASC 840, Leases. The Company recognized $2,261 and $6,546 of operating lease revenue under these agreements during the three and nine months ended September 30, 2020, respectively, which was reflected in revenues on the condensed consolidated statements of income. The Company recognized $2,243 and $6,737 of operating lease revenue under these agreements during the three and nine months ended September 30, 2019, respectively, which was reflected in revenues on the condensed consolidated statements of income. PPAs signed after January 1, 2019 no longer meet the definition of a lease upon the adoption of ASC 842, Leases, and are instead accounted for in accordance with ASC 606, Revenues From Contracts With Customers.
Sale-Leaseback
ForMost of the solar PV projects that the Company has determined not to be integral equipment, the Company then determines if the leaseback should be classified as a financing lease or an operating lease. All photovoltaic (“solar PVPV”) projects sold to date under the sale-leaseback program have been determined by the Company to be financing leases. For leasebacks classified as financing leases, the Company initially records a financing lease asset and financing lease obligation in its condensed consolidated balance sheets equal to the lower of the present value of the Company’s future minimum leaseback payments or the fair value of the solar PV project. For financing leasebacks, theThe Company defers any gain or loss, representing the excess or shortfall of cash received from the investor compared to the net book value of the asset in the Company’s condensed consolidated balance sheets at the time of the sale. The Company records the long term portion of any deferred gain or loss in its condensed consolidated balance sheets in other liabilities and other assets, respectively, and the current portion of any deferred gain and loss in accrued expenses and other current liabilities and prepaid expenses and other current assets, respectively, in its condensed consolidated balance sheets and amortizes theassets. The deferred amounts are amortized over the lease term and are included in cost of revenues in its condensed consolidated statements of income. Net gains from amortization expense in cost of revenues related to deferred gains and losses was $57 and $48 of net gains$57 for the three months ended September 30, 20192020 and 2018,2019, respectively. Net gains from amortization expense in cost of revenues related to deferred gains and losses was $172$170 and $153$172 for the nine months ended September 30, 2020 and 2019, and2018, respectively.
During the third quarter of 2018, the Company entered into an agreement with an investor which gives us the option to sell and contemporaneously lease back solar photovoltaic (“solar PV”)PV projects through August 2019up to a maximum funding amount of $100.0$100 million. TheIn January 2020, the Company amended thisthe August 2018 agreement with the investor to extend the term throughend date of the agreement to November 2019. As24, 2020 and increase the maximum funding amount up to $150 million. During the nine months ended September 30,
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
2020, the Company completed one acquisition of a solar PV project and $130 million remained available under the lending commitment.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
A summary of amounts related to sale leasebacks in the Company’s condensed consolidated balance sheets is as follows:
| | | | | | | | | | | | | | | | | | | | | |
| September 30, 2020 | | December 31, 2019 | | | | | | |
Financing lease assets, net | $ | 34,537 | | | $ | 36,134 | | | | | | | | | | | |
Deferred loss, short-term, net | 115 | | | 115 | | | | | | | | | | | |
Deferred loss, long-term, net | 1,715 | | | 1,801 | | | | | | | | | | | |
Total deferred loss | $ | 1,830 | | | $ | 1,916 | | | | | | | | | | | |
Financing lease liabilities, short-term | 4,746 | | | 4,997 | | | | | | | | | | | |
Financing lease liabilities, long-term | 21,352 | | | 23,500 | | | | | | | | | | | |
Total financing lease liabilities | $ | 26,098 | | | $ | 28,497 | | | | | | | | | | | |
Deferred gain, short-term, net | 345 | | | 345 | | | | | | | | | | | |
Deferred gain, long-term, net | 5,206 | | | 5,463 | | | | | | | | | | | |
Total deferred gain | $ | 5,551 | | | $ | 5,808 | | | | | | | | | | | |
|
| | | | | | | |
| September 30, | | December 31, |
| 2019 | | 2018 |
Financing lease assets, net | $ | 36,666 |
| | $ | 38,263 |
|
Deferred loss, short-term, net | 115 |
| | 115 |
|
Deferred loss, long-term, net | 1,830 |
| | 1,917 |
|
Total deferred loss | $ | 1,945 |
| | $ | 2,032 |
|
Financing lease liabilities, short-term | 5,008 |
| | 4,956 |
|
Financing lease liabilities, long-term | 26,098 |
| | 28,407 |
|
Total financing lease liabilities | $ | 31,106 |
| | $ | 33,363 |
|
Deferred gain, short-term, net | 345 |
| | 345 |
|
Deferred gain, long-term, net | 5,549 |
| | 5,808 |
|
Total deferred gain | $ | 5,894 |
| | $ | 6,153 |
|
9. COMMITMENTS AND CONTINGENCIES
The Company from time to time issues letters of credit and performance bonds, with their third-party lenders, to provide collateral.
Legal Proceedings
The Company is involved in a variety of claims and other legal proceedings generally incidental to its normal business activities. While the outcome of any of these proceedings cannot be accurately predicted, the Company does not believe the ultimate resolution of any of these existing matters would have a material adverse effect on its financial condition or results of operations.
Commitments as a Result of Acquisitions
In May 2018, the Company completed an acquisition which provided for a $425 cash consideration hold back upon the Company collecting certain acquired receivables, which was subsequently reduced to $27. As of September 30, 2019. the consideration is currently due and is recorded in the accrued expenses and other current liabilities line on the condensed consolidated balance sheets.
In August 2018, the Company completed an acquisition which provided for a revenue earn-out contingent upon the acquired business meeting certain cumulative revenue targets over five years from the acquisition date. The Company evaluated financial forecasts of the acquired business and concluded that the fair value of this earn-out was approximately $555, which was subsequently increased to $650$678 as of December 31, 2019 which remained consistent at September 30, 20192020, and is recorded in the other liabilities on the condensed consolidated balance sheets. The contingent consideration will be paid yearly, commencingannually, beginning in May 2020, if any of the cumulative revenue targets are achieved. No payments have been made to date. The fair value of the earn-out will be periodically re-evaluated at each reporting period and adjustments will be recorded as needed. See Note 10 for additional information.
In November 2018, the Company completed an acquisition of certain lease options, which provided for an earn-out if the lease option is exercised and if certain financial metrics are achieved. The Company evaluated the acquired lease options and concluded that the fair-value of this contingent liability was approximately $363, which was subsequently increased to $378 at December 31, 2019 which remained consistent at September 30, 20192020, and is recorded in accrued expenses and other current liabilities and other liabilities on the condensed consolidated balance sheets. Payments will be made when milestones are achieved. The contingent liability will be periodically re-evaluated at each reporting period and adjustments will be recorded as needed. See Note 10
In April 2020, the Company completed an acquisition which provided for additional information.a profit earn-out contingent upon the acquired project meeting certain financial return targets. The Company evaluated the financial forecasts of the acquired asset and concluded that fair value of the earn-out was $0 at completion of the acquisition which will be re-evaluated at each reporting period. The contingent consideration will be paid annually beginning in 2021, if the financial return targets are achieved.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
10. FAIR VALUE MEASUREMENT
The Company recognizes itscertain financial assets and liabilities at fair value on a recurring basis (at least annually). Fair value is defined as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
Three levels of inputs that may be used to measure fair value are as follows:
Level 1: Inputs are based upon unadjusted quoted prices for identical instruments traded in active markets.
Level 2:Inputs are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3:Inputs are generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are therefore determined using model-based techniques that include option pricing models, discounted cash flow models, and similar techniques.
The following table presents the input level used to determine the fair values of the Company’s financial instruments measured at fair value on a recurring basis:
| | | | Fair Value as of | | | | | | | | | | | | | | | |
| | September 30, | | December 31, | | Fair Value as of |
| Level | | 2019 | | 2018 | | Level | | September 30, 2020 | | December 31, 2019 |
Assets: | | | | | Assets: | | | | | |
Interest rate swap instruments | 2 | | $ | 41 |
| | $ | 733 |
| Interest rate swap instruments | 2 | | $ | 0 | | | $ | 15 | |
Commodity swap instruments | 2 | | 167 |
| | 33 |
| Commodity swap instruments | 2 | | 0 | | | 198 | |
Total assets | | $ | 208 |
| | $ | 766 |
| Total assets | | $ | 0 | | | $ | 213 | |
Liabilities: | | | | | Liabilities: | | | | |
Interest rate swap instruments | 2 | | $ | 7,600 |
| | $ | 3,187 |
| Interest rate swap instruments | 2 | | $ | 11,128 | | | $ | 6,236 | |
Commodity swap instruments | 2 | | — |
| | 70 |
| Commodity swap instruments | 2 | | 44 | | | 0 | |
Interest make-whole provisions | 2 | | 873 |
| | 1,808 |
| |
Contingent revenue earn-out | 3 | | 1,028 |
| | 962 |
| |
Make-whole provisions | | Make-whole provisions | 2 | | 1,352 | | | 918 | |
Contingent consideration | | Contingent consideration | 3 | | 678 | | | 678 | |
Total liabilities | | $ | 9,501 |
| | $ | 6,027 |
| Total liabilities | | $ | 13,202 | | | $ | 7,832 | |
The fair value of the Company’s interest rate swaps was determined using cash flow analysis on the expected cash flow of the contract in combination with observable market-based inputs, including interest rate curves and implied volatilities.volatility. As part of this valuation, the Company considered the credit ratings of the counterparties to the interest rate swaps to determine if a credit risk adjustment was required.
The fair value of the Company’s commodity swaps was determined using a cash flow analysis on the expected cash flow of the contract in combination with observable forward price inputs obtained from a third-party pricing source. As part of this valuation, the Company considered the credit ratings of the counterparties to the commodity swaps to determine if a credit risk adjustment was required.
The fair value of the Company’s make-whole provisions werewas determined by either comparing themit against the rates of similar debt instruments under similar terms without a make-whole provision obtained from various highly rated third-party pricing sources.sources or evaluating the present value of the prepayment fee.
The fair value of the Company’s contingent consideration liabilities were determined by evaluating the acquired asset’s future financial forecasts and evaluating which, if any, of the cumulative revenue targets, financial metrics and/or milestones are likely to be met. The Company has classified contingent consideration related to certain acquisitions within level 3 of the fair value hierarchy because the fair value is derived using significant unobservable inputs, which include discount rates and probability-weighted cash flows. The Company determined the fair value of its contingent consideration obligations based on a probability-weighted income approach derived from financial performance estimates and probability assessments of the attainment of certain
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
targets. The Company establishes discount rates to be utilized in its valuation models based on the cost to borrow that would be required by a market participant for similar instruments. In determining the probability of attaining certain technical, financial and operation targets, the Company utilizes data regarding similar milestone events from the Company’s experience, while considering the inherent difficulties and uncertainties in developing a product. On a quarterly basis, the Company reassesses the probability factors associated with the financial, operational and technical targets for its contingent consideration obligations. Significant judgment is employed in determining the appropriateness of these assumptions as of the acquisition date and for each subsequent period.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
The key assumptions as of September 30, 2019,2020 related to the contingent consideration from the August 2018 acquisition of certain assets of Chelsea Group Limited, used in the model include a discount rate of 18% for purposes of discounting the low and base case scenarios associated with achievement of the financial based earn-out. The probabilities assigned to these scenarios were 50% for both the low and base case scenarios. An increase or decrease in the probability of achievement of any scenario could result in a significant increase or decrease to the estimated fair value of the contingent consideration liability.
The key assumptions as of September 30, 2019, related to the contingent consideration from the November 2018 acquisition of certain lease options, used in the model include a discount rate of 18% for purposes of discounting the low, base and high case scenarios associated with achievement of the financial based earn-out. The probabilities assigned to these scenarios were 20% for the low case, 75% for the base case and 5% for the high case. An increase or decrease in the probability of achievement of any scenario could result in a significant increase or decrease to the estimated fair value of the contingent consideration liability.
The following table sets forth a summary of changes in fair value of contingent liabilitiesliability classified as Levellevel 3 for the nine months ended September 30, 2020 and September 30, 2019:
|
| | | |
| Nine Months Ended |
| September 30, 2019 |
Contingent consideration liabilities balance at December 31, 2018 | $ | 962 |
|
Changes in the fair value of contingent consideration obligation | $ | 66 |
|
Contingent consideration liabilities balance at September 30, 2019 | $ | 1,028 |
|
| | | | | | | | | | | |
| Nine Months Ended September 30, 2020 | | Nine Months Ended September 30, 2019 |
Contingent consideration liability balance at December 31, 2019 and 2018 | $ | 678 | | | $ | 600 | |
| | | |
Changes in the fair value of contingent consideration obligation | 0 | | | 50 | |
Contingent consideration liability balance at September 30, 2020 and 2019 | $ | 678 | | | $ | 650 | |
The fair value of financial instruments is determined by reference to observable market data and other valuation techniques, as appropriate. The only category of financial instruments where the difference between fair value and recorded book value is notable is long-term debt. At September 30, 20192020 and December 31, 20182019 the fair value of the Company’s long-term debt was estimated using discounted cash flows analysis, based on the Company’s current incremental borrowing rates for similar types of borrowing arrangements which are considered to be level two2 inputs. There have been no transfers in or out of level two2 or level three3 financial instruments for the nine months ended September 30, 20192020 and the year ended December 31, 2018.2019.
Based on the analysis performed, the fair value and the carrying value of the Company’s long-term debt, excluding financing leases, are as follows:
|
| | | | | | | | | | | | | | | |
| As of September 30, 2019 | | As of December 31, 2018 |
| Fair Value | | Carrying Value | | Fair Value | | Carrying Value |
Long-term debt (Level 2) | $ | 249,404 |
| | $ | 247,618 |
| | $ | 211,823 |
| | $ | 212,687 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| As of September 30, 2020 | | As of December 31, 2019 |
| Fair Value | | Carrying Value | | Fair Value | | Carrying Value |
Long-term debt (Level 2) | $ | 318,816 | | | $ | 313,550 | | | $ | 309,377 | | | $ | 307,508 | |
The Company is also required periodically to measure certain other assets at fair value on a nonrecurring basis, including long-lived assets, goodwill and other intangible assets. There were no0 assets recorded at fair value on a non-recurring basis at September 30, 20192020 or December 31, 2018.2019.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -
(In thousands) (Unaudited) (Continued)
(in thousands, except per share amounts)
11. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES
At September 30, 2019 and December 31, 2018, theThe following table presents information about the fair value amounts of the Company’s derivative instruments are as follows:follows at September 30, 2020 and December 31, 2019:
| | | | | | | | | | | | | | | | | |
| | | Derivatives as of |
| | | September 30, 2020 | | December 31, 2019 |
| Balance Sheet Location | | Fair Value | | Fair Value |
Derivatives Designated as Hedging Instruments: | | | | | |
Interest rate swap contracts | Other assets | | $ | 0 | | | $ | 15 | |
Interest rate swap contracts | Other liabilities | | $ | 10,816 | | | $ | 6,210 | |
Derivatives Not Designated as Hedging Instruments: | | | | | |
| | | | | |
Interest rate swap contracts | Other liabilities | | $ | 312 | | | $ | 26 | |
Commodity swap contracts | Other assets | | $ | 0 | | | $ | 198 | |
Commodity swap contracts | Other liabilities | | $ | 44 | | | $ | 0 | |
Make-whole provisions | Other liabilities | | $ | 1,352 | | | $ | 918 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
|
| | | | | | | | | | | |
| Derivatives as of |
| September 30, 2019 | | December 31, 2018 |
| Balance Sheet Location | | Fair Value | | Balance Sheet Location | | Fair Value |
Derivatives Designated as Hedging Instruments: | | | | | | | |
Interest rate swap contracts | Other assets | | $ | 41 |
| | Other assets | | $ | 703 |
|
Interest rate swap contracts | Other liabilities | | 7,565 |
| | Other liabilities | | 3,187 |
|
Derivatives Not Designated as Hedging Instruments: | | | | | | | |
Interest rate swap contracts | Other assets | | $ | — |
| | Other assets | | $ | 30 |
|
Interest rate swap contracts | Other liabilities | | 35 |
| | Other liabilities | | — |
|
Commodity swap contracts | Other assets | | 167 |
| | Other assets | | 33 |
|
Commodity swap contracts | Other liabilities | | — |
| | Other liabilities | | 70 |
|
Interest make-whole provisions | Other liabilities | | 873 |
| | Other liabilities | | 1,808 |
|
During the three months ended September 30, 2020, as a result of a qualitative assessment of the original volatility inputs used to calculate the hedge effectiveness related to two interest rate swaps that were executed in May 2020, the Company de-designated these interest rate swaps as effective hedging instruments and reclassified $303 out of accumulated other comprehensive income (“AOCI”) into other expenses, net.As of September 30, 2019 and2020, all but 4 of the Company’s freestanding derivatives were designated as hedging instruments. As of December 31, 20182019 all but three and four, respectively,3 of the Company’s freestanding derivatives were designated as hedging instruments.
The following tables present information about the effects of the Company’s derivative instruments on the condensed consolidated statements of income and condensed consolidated statements of comprehensive income:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Amount of (Gain) Loss Recognized in Net Income |
| Location of (Gain) Loss Recognized in Net Income | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2020 | | 2019 | | 2020 | | 2019 |
Derivatives Designated as Hedging Instruments: | | | | | | | | |
Interest rate swap contracts | Other expenses, net | | $ | 503 | | | $ | 44 | | | $ | 908 | | | $ | (6) | |
Derivatives Not Designated as Hedging Instruments: | | | | | | | | |
Interest rate swap contracts | Other expenses, net | | $ | 287 | | | $ | (3) | | | $ | 287 | | | $ | 66 | |
Commodity swap contracts | Other expenses, net | | 194 | | | (31) | | | 241 | | | (203) | |
Make-whole provisions | Other expenses, net | | (27) | | | (150) | | | 443 | | | (935) | |
| | | | | | | | | |
| | | | | | | | | |
|
| | | | | | | | | | | | | | | | | |
| Location of (Gain) Loss Recognized in Net Income | | Amount of (Gain) Loss Recognized in Net Income |
| | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | | 2019 | | 2018 | | 2019 | | 2018 |
Derivatives Designated as Hedging Instruments: | | | | | | | | | |
Interest rate swap contracts | Other expenses, net | | $ | 44 |
| | $ | (41 | ) | | $ | (6 | ) | | $ | (166 | ) |
Derivatives not Designated as Hedging Instruments: | | | | | | | | | |
Interest rate swap contracts | Other expenses, net | | $ | (3 | ) | | $ | (271 | ) | | $ | 66 |
| | $ | (344 | ) |
Commodity swap contracts | Other expenses, net | | $ | (31 | ) | | $ | (33 | ) | | $ | (203 | ) | | $ | 12 |
|
Interest make-whole provision | Other expenses, net | | $ | (150 | ) | | $ | 16 |
| | $ | (935 | ) | | $ | 16 |
|
|
| | | |
| Nine Months Ended |
| September 30, 2019 |
Derivatives Designated as Hedging Instruments: | |
Accumulated loss in AOCI at the beginning of the period | $ | (1,824 | ) |
Cumulative impact from the adoption of ASU No. 2018-02
| (217 | ) |
Unrealized loss recognized in AOCI | (3,714 | ) |
Gain reclassified from AOCI to other expenses, net | 7 |
|
Accumulated loss in AOCI at the end of the period | $ | (5,748 | ) |
| | | | | | | |
| Nine Months Ended September 30, 2020 | | |
Derivatives Designated as Hedging Instruments: | | | |
Accumulated loss in AOCI at the beginning of the period | $ | (4,742) | | | |
| | | |
Unrealized loss recognized in AOCI | (4,623) | | | |
Loss reclassified from AOCI to other expenses, net | 1,211 | | | |
Net loss on derivatives | (3,412) | | | |
Accumulated loss in AOCI at the end of the period | $ | (8,154) | | | |
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -
(In thousands) (Unaudited) (Continued)
(in thousands, except per share amounts)
In the third quarter of 2018, the Company adopted ASU 2017-12, which resulted in an increase to retained earnings of $432 and accumulated other comprehensive loss of $486 to remove the cumulative effect of hedging ineffectiveness previously recognized in earnings, as of July 1, 2018, for contracts designated as hedging instruments that were outstanding at the beginning of the third quarter 2018. Upon adoption of the ASU, the impact to reclassify the ineffectiveness of the Company’s hedge instruments in connection with prior periods was recorded. Accordingly, the Company’s condensed consolidated statement of changes in redeemable non-controlling interests and stockholders’ equity for the nine months ended September 30, 2018 reflect the adoption of ASU 2017-12.
The following tables present a listing of all the Company’s active derivative instruments as of September 30, 2019:2020:
|
| | | | | | |
Active Interest Rate Swap | Effective Date | Expiration Date | Initial Notional Amount ($) | Status |
11-Year, 5.77% Fixed
| October 2018 | October 2029 | $ | 9,200 |
| Designated |
15-Year, 3.19% Fixed | June 2018 | June 2033 | 10,000 |
| Designated |
3-Year, 2.46% Fixed | March 2018 | December 2020 | 17,100 |
| Not Designated |
10-Year, 4.74% Fixed | June 2017 | December 2027 | 14,100 |
| Designated |
15-Year, 3.26% Fixed | February 2023 | December 2038 | 14,084 |
| Designated |
7-Year, 2.19% Fixed | February 2016 | February 2023 | 20,746 |
| Designated |
8-Year, 3.70% Fixed | March 2020 | June 2028 | 14,643 |
| Designated |
8-Year, 3.70% Fixed | March 2020 | June 2028 | 10,734 |
| Designated |
8-Year, 1.71% Fixed | October 2012 | March 2020 | 9,665 |
| Designated |
8-Year, 1.71% Fixed | October 2012 | March 2020 | 7,085 |
| Designated |
15-Year, 5.30% Fixed | February 2006 | February 2021 | 3,256 |
| Designated |
15.5-Year, 5.40% Fixed | September 2008 | March 2024 | 13,081 |
| Designated |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Active Interest Rate Swap | | Effective Date | | Expiration Date | | Initial Notional Amount ($) | | Status |
11-Year, 5.77% Fixed | | October 2018 | | October 2029 | | $ | 9,200 | | | Designated |
15-Year, 5.24% Fixed | | June 2018 | | June 2033 | | 10,000 | | | Designated |
3-Year, 2.46% Fixed | | March 2018 | | December 2020 | | 17,100 | | | Not Designated |
10-Year, 4.74% Fixed | | June 2017 | | December 2027 | | 14,100 | | | Designated |
15-Year, 3.26% Fixed | | February 2023 | | December 2038 | | 14,084 | | | Designated |
7-Year, 2.19% Fixed | | February 2016 | | February 2023 | | 20,746 | | | Designated |
8-Year, 3.70% Fixed | | March 2020 | | June 2028 | | 14,643 | | | Designated |
8-Year, 3.70% Fixed | | March 2020 | | June 2028 | | 10,734 | | | Designated |
13-Year, 0.93% Fixed | | May 2020 | | March 2033 | | 9,505 | | | Not Designated |
13-Year, 0.93% Fixed | | May 2020 | | March 2033 | | 6,968 | | | Not Designated |
15-Year, 5.30% Fixed | | February 2006 | | February 2021 | | 3,256 | | | Designated |
15.5-Year, 5.40% Fixed | | September 2008 | | March 2024 | | 13,081 | | | Designated |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Active Commodity Swap | | Effective Date | | Expiration Date | | Initial Notional Amount (Volume) | | Commodity Measurement | | Status |
1-Year, $2.70 MMBtu Fixed | | May 2020 | | April 2021 | | 435,810 | | | MMBtus | | Not Designated |
| | | | | | |
Active Commodity Swap | Effective Date | Expiration Date | Initial Notional Amount (Volume) | Commodity Measurement | Status |
1-Year, $2.68 MMBtu Fixed | May 2019 | April 2020 | 437,004 |
| MMBtus | Not Designated |
1-Year, $2.70 MMBtu Fixed | May 2020 | April 2021 | 435,810 |
| MMBtus | Not Designated |
|
| | | | | | |
Other Derivatives | Classification | Effective Date | Expiration Date | Fair Value ($) |
Interest make-whole provisions | Liability | June/August 2018 | December 2038 | $ | 873 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Derivatives | | Classification | | Effective Date | | Expiration Date | | Fair Value ($) |
Make-whole provisions | | Liability | | June/August 2018 | | December 2038 | | $ | 534 | |
Make-whole provisions | | Liability | | August 2016 | | April 2031 | | 432 | |
Make-whole provisions | | Liability | | April 2017 | | February 2034 | | 386 | |
12. INVESTMENT FUNDS AND OTHER VARIABLE INTEREST ENTITIES
Investment Funds
In each of September 2015, June 2017, June 2018, and October 2018, and December 2019, the Company formed an investment fund with a different third-party investor which granted the applicable investor ownership interests in the net assets of certain of the Company’s renewable energy project subsidiaries. The Company currently has four5 such investment funds each with a different third-party investor.
The Company consolidates the investment funds, and all inter-company balances and transactions between the Company and the investment funds are eliminated in its condensed consolidated financial statements. The Company determined that the investment funds meet the definition of a VIE.
variable interest entity (“VIE”). The Company uses a qualitative approach in assessing the consolidation requirementrequirements for VIEs that focuses on determining whether the Company has the power to direct the activities of the VIE that most significantly affect the VIE’s economic performance
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
and whether the Company has the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE.
The Company has considered the provisions within the contractual arrangements that grant it power to manage and make decisions that affect the operation of these VIEs, including determining the solar energy systems and associated long termlong-term customer contracts to be sold or contributed to the VIEs, and installation, operation and maintenance of the solar energy systems. The Company considers that the rights granted to the other investors under the contractual arrangements are more protective in
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
nature rather than participating rights. As such, the Company has determined it is the primary beneficiary of the VIEs for all periods presented. The Company evaluates its relationships with VIEs on an ongoing basis to ensure that it continues to be the primary beneficiary.
Under the related agreements, cash distributions of income and other receipts by the funds, net of agreed-upon expenses and estimated expenses, tax benefits and detriments of income and loss, and tax benefits of tax credits, are assigned to the funds’ investor and Company’s subsidiaries as specified in contractual arrangements. Certain of these arrangements have call and put options to acquire the investor’s equity interest as specified in the contractual agreements. See Note 13 for additional information on the call and put options.
A summary of amounts related to the investment funds in the Company’s condensed consolidated balance sheets is as follows:
| | | | | | | | | | | | | | | | | | | | | |
| September 30, | | December 31, | | | | | | | | | | |
| 2020(1) | | 2019(1) | | | | | | |
Cash and cash equivalents | $ | 9,179 | | | $ | 4,666 | | | | | | | | | | | |
Restricted cash | 1,248 | | | 586 | | | | | | | | | | | |
Accounts receivable, net | 867 | | | 532 | | | | | | | | | | | |
Costs and estimated earnings in excess of billings | 2,168 | | | 1,125 | | | | | | | | | | | |
Prepaid expenses and other current assets | 128 | | | 108 | | | | | | | | | | | |
Total VIE current assets | 13,590 | | | 7,017 | | | | | | | | | | | |
Property and equipment, net | 1,266 | | | 1,266 | | | | | | | | | | | |
Energy assets, net | 145,008 | | | 142,456 | | | | | | | | | | | |
Operating lease assets | 6,483 | | | 6,511 | | | | | | | | | | | |
Other assets | 331 | | | 1,662 | | | | | | | | | | | |
Total VIE assets | $ | 166,678 | | | $ | 158,912 | | | | | | | | | | | |
Current portions of long-term debt and financing lease liabilities | $ | 2,243 | | | $ | 2,252 | | | | | | | | | | | |
Accounts payable | 594 | | | 2,006 | | | | | | | | | | | |
Accrued expenses and other current liabilities | 1,553 | | | 2,203 | | | | | | | | | | | |
Current portions of operating lease liabilities | 121 | | | 102 | | | | | | | | | | | |
Total VIE current liabilities | 4,511 | | | 6,563 | | | | | | | | | | | |
Long-term debt and financing lease liabilities, net of current portion and deferred financing fees | 23,626 | | | 24,654 | | | | | | | | | | | |
| | | | | | | | | | | | | |
Long-term operating lease liabilities, net of current portion | 6,302 | | | 6,180 | | | | | | | | | | | |
Other liabilities | 895 | | | 1,171 | | | | | | | | | | | |
Total VIE liabilities | $ | 35,334 | | | $ | 38,568 | | | | | | | | | | | |
|
| | | | | | | |
| September 30, | | December 31, |
| 2019(1) | | 2018(1) |
Cash and cash equivalents | $ | 2,777 |
| | $ | 1,255 |
|
Restricted cash | 156 |
| | 156 |
|
Accounts receivable, net | 695 |
| | 374 |
|
Costs and estimated earnings in excess of billings | 2,531 |
| | 498 |
|
Prepaid expenses and other current assets | 134 |
| | 190 |
|
Total VIE current assets | 6,293 |
| | 2,473 |
|
Property and equipment, net | 285 |
| | — |
|
Energy assets, net | 121,918 |
| | 122,641 |
|
Operating lease assets | 6,048 |
| | — |
|
Other assets | 1,669 |
| | 1,613 |
|
Total VIE assets | $ | 136,213 |
| | $ | 126,727 |
|
Current portions of long-term debt and financing lease liabilities | $ | 2,270 |
| | $ | 1,712 |
|
Accounts payable | 149 |
| | 234 |
|
Accrued expenses and other current liabilities | 3,948 |
| | 4,146 |
|
Current portions of operating lease liabilities | 91 |
| | — |
|
Total VIE current liabilities | 6,458 |
| | 6,092 |
|
Long-term debt and financing lease liabilities, less current portions and net of deferred financing fees | 25,493 |
| | 26,461 |
|
Deferred income taxes, net | 460 |
| | — |
|
Long-term portions of operating lease liabilities | 6,264 |
| | — |
|
Other liabilities | 873 |
| | 2,131 |
|
Total VIE liabilities | $ | 39,548 |
| | $ | 34,684 |
|
(1)The amounts in the above table are reflected in footnoteNote 1 on the Company’s condensed consolidated balance sheets. See the Company’s condensed consolidated balance sheets for additional information.
Other Variable Interest Entities
The Company follows guidance on the consolidation of VIEs that requires companies to utilize a qualitative approach to determine whether it is the primary beneficiary of a VIE. The process for identifying the primary beneficiary of a VIE requires consideration of the factors that indicate a party has the power to direct the activities that most significantly impact the joint ventures
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
economic performance, including powers granted to the joint ventures program manager, powers contained in the joint venture governing board and, to a certain extent, a company's economic interest in the joint venture. The Company analyzes its joint ventures and classifies them as either:
•a VIE that must be consolidated because the Company is the primary beneficiary or the joint venture is not a VIE and the Company holds the majority voting interest with no significant participative rights available to the other partners; or
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
•a VIE that does not require consolidation and is treated as an equity method investment because the Company is not the primary beneficiary or the joint venture is not a VIE and the Company does not hold the majority voting interest.
The Company executes certain contracts jointly with third parties through various forms of joint ventures. Although the joint ventures own and hold the contracts with the clients, the services required by the contracts are typically performed by the Company and the Company’s joint venture partners, or by other subcontractors under subcontracting agreements with the joint ventures. Many of these joint ventures are formed for a specific project. The assets of the Company’s joint ventures generally consist almost entirely of cash and land, and the liabilities of our joint ventures generally consist almost entirely of amounts due to the joint venture partners. Many of the joint ventures are deemed to be VIEs because they lack sufficient equity to finance the activities of the joint venture.
In January 2019, the Company entered into a joint venture with one other party to co-own an entity whose purpose is owning and leasing a parcel of land and attached structures to third-party entities. The joint venture has no employees and is controlled by the board of directors made up of representatives from both companies. Prior to January 2019, the Company had determined it was the primary beneficiary of the VIE and fully consolidated the entity. Upon the formation of the joint venture, the Company determined it was no longer the primary beneficiary, based on the assessment of considerations referenced above, and deconsolidated the VIE and recorded the Company’s investment in the joint venture as an equity method investment. With the deconsolidation of the VIE and the recognition of the equity method investment the Company recognized a gain of $2,160 in operating income and recorded an equity method investment of $1,361 in other assets. In addition, the Company has loaned the joint venture $1,506 and made an initial contribution at its formation in exchange for 50% of the shares in the joint venture.
Unconsolidated joint ventures are accounted for under the equity method. For those joint ventures, the Company's investment balances for the joint venture are included in other assets on the condensed consolidated balance sheets and the Company’s pro rata share of net income or loss is included in operating income. The Company’s investments in equity method joint ventures on the condensed consolidated balance sheets as of September 30, 20192020 and December 31, 2018 was2019 were a net asset of $1,290$1,370 and $0,$1,292, respectively. During the three and nine months ended September 30, 2020, the Company recognized expense of $50 and $127, respectively, from equity method joint ventures. During the three and nine months ended September 30, 2019, the Company recognized expense of $73 and $147, respectively from equity method joint ventures.
13. REDEEMABLE NON-CONTROLLING INTERESTS AND EQUITY
Redeemable Non-controlling Interests
The Company’s wholly owned subsidiary with a membership interest in the investment fund formed in the third quarter of 2015 has the right, beginning on the fifth anniversary of the final funding of the variable rate construction and term loans due 2023 and extending for six months, to elect to require the non-controlling interest holder to sell all of its membership units to the Company’s wholly owned subsidiary, (the “Call Option”).a call option. The Company’s investment fund, which was formed in the third quarter of 2015, also includes a right, beginning on the sixth anniversary of the final funding and extending for one year, for the non-controlling interest holder to elect to require the Company’s wholly owned subsidiary to purchase all of its membership interests in the fund, (the “Put Option”).a put option.
The Company’s wholly owned subsidiary with a membership interest in the investment fund formed in the second quarter of 2017 has the right, beginning on the fifth anniversary of the final funding of the non-controlling interest holder and extending for six months, to elect to require the non-controlling interest holder to sell all of its membership units to the Company’s wholly owned subsidiary, a call option. The Company’s investment fund formed in the second quarter of 2017 also includes a right, beginning on the sixth anniversary of the final funding and extending for one year, for the non-controlling interest holder to elect to require the Company’s wholly owned subsidiary to purchase all of its membership interests in the fund, a put option.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
The Company’s wholly owned subsidiary with a membership interest in the investment fund formed in the second quarter of 2018 has the right, beginning on the fifth anniversary of the investment fund’s final project being placed into service and extending for six months, to elect to require the non-controlling interest holder to sell all of its membership units to the Company’s wholly owned subsidiary, a call option. The Company’s investment fund formed in the second quarter of 2018 also includes a right, upon on the expiration of the call option and extending for six months, for the non-controlling interest holder to elect to require the Company’s wholly owned subsidiary to purchase all of its membership interests in the fund, a put option.
The Company’s wholly owned subsidiary with a membership interest in the investment fund formed in the fourth quarter of 2018 has the right, beginning on the fifth anniversary on the last projects placed in-service date and extending for six months, to elect to require the non-controlling interest holder to sell all of its membership units to the Company’s wholly owned subsidiary, a call option. The Company’s investment fund formed in the fourth quarter of 2018 also includes a right, upon the expiration of the call option and extending for six months, for the non-controlling interest partner to elect to require the Company’s wholly owned subsidiary to purchase all of its membership interests in the fund, a put option.
The Company’s wholly owned subsidiary with a membership interest in the investment fund formed in the fourth quarter of 2019 has the right, beginning on the fifth anniversary on the last projects placed in-service date and extending for six months, to elect to require the non-controlling interest holder to sell all of its membership units to the Company’s wholly owned subsidiary, a call option. The Company’s investment fund formed in the fourth quarter of 2019 also includes a right, beginning six months after the fifth anniversary of the final funding and extending for one year, for the non-controlling interest partner to elect to require the Company’s wholly owned subsidiary to purchase all of its membership interests in the fund, a put option.
The purchase price for two of the investment funds investors’ interests under the call options is equal to the fair market value of such interest at the time the option is exercised. The purchase price for two of the other two investment funds investor’s interests under the call options is equal to the greater of (i) the fair market value of such interests at the time the option is exercised or (ii) 7% of the investors’ contributed capital balance at the time the option is exercisable. The purchase price for the remaining investment fund investor’s interests under the call options is equal to the greater of (i) the fair market value of such interests at the time the option is exercised or (ii) 5% of the investors’ contributed capital balance at the time the option is exercisable. The call options are
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
exercisable beginning on the date that specified conditions are met for each respective fund. None of the call options are expected to become exercisable prior to 2021.
The purchase price for two of the funds investors’ interests in the investment funds under the put options is the lessor of fair market value at the time the option is exercised and a specified amount, ranging from $659 - $917. The purchase price for the other two of the fundremaining funds investors’ interest in the investment funds under the put options is the sum of (i) the fair market value at the time the option is exercised, and (ii) the closing costs incurred by the investor in connection with the exercise of the put option. The purchase price for the remaining fund investors’ interest in the investment funds under the put options is the lessor of fair market value at the time the option is exercised and the sum of (i) 5% of the investors’ contributed capital balance at the time the option is exercisable, and (ii) the fair market value of any unpaid tax law change losses incurred by the investor in connection with the exercise of the put option. The put options for the investment funds are exercisable beginning on the date that specified conditions are met for each respective fund. The put options are not expected to become exercisable prior to 2022.
Because the put options represents redemption features that are not solely within the control of the Company, the non-controlling interests in these funds are presented outside of permanent equity. Redeemable non-controlling interests are reported using the greater of their carrying value at each reporting date (which is impacted by attribution under the hypothetical liquidation at book value method) or their estimated redemption value in each reporting period. At both September 30, 20192020 and December 31, 20182019 redeemable non-controlling interests were reported at their carrying value totaling $32,108$36,421 and $14,719,$31,616, respectively, as the carrying value at each reporting period was greater than the estimated redemption value.
14. EARNINGS PER SHARE AND OTHER EQUITY RELATED INFORMATION
Earnings Per Share
Basic earnings per share is calculated using the Company’s weighted-average outstanding common shares, including vested restricted shares. When the effects are not anti-dilutive, diluted earnings per share is calculated using the weighted-average outstanding common shares; the dilutive effect of convertible preferred stock, under the “if converted” method; and the treasury stock method with regard to warrants and stock options; all as determined under the treasury stock method.
|
| | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | | Nine Months Ended September 30, |
| 2019 | | 2018 | | | 2019 | | 2018 |
Net income attributable to common shareholders | $ | 8,870 |
| | $ | 10,701 |
| | | $ | 22,233 |
| | $ | 26,391 |
|
Basic weighted-average shares outstanding | 46,555 |
| | 45,854 |
| | | 46,413 |
| | 45,599 |
|
Effect of dilutive securities: | | | | | | | | |
Stock options | 1,138 |
| | 1,090 |
| | | 1,262 |
| | 910 |
|
Diluted weighted-average shares outstanding | 47,693 |
| | 46,944 |
| | | 47,675 |
| | 46,509 |
|
For the three months ended September 30, 2019 and 2018, the total number of shares of common stock related to stock options excluded from the calculation of dilutive shares, as the effect would be anti-dilutive, were 1,152 and 758, respectively. For the nine months ended September 30, 2019 and 2018, the total number of shares of common stock related to stock options excluded from the calculation of dilutive shares, as the effect would be anti-dilutive, were 642 and 1,273, respectively.
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2020 | | 2019 | | 2020 | | 2019 |
Numerator: | | | | | | | |
Net income attributable to common shareholders | $ | 20,002 | | | $ | 8,870 | | | $ | 30,568 | | | $ | 22,233 | |
Adjustment for accretion of tax equity financing fees | (91) | | | 0 | | | (91) | | | 0 | |
Income attributable to common shareholders | $ | 19,911 | | | $ | 8,870 | | | $ | 30,477 | | | $ | 22,233 | |
Denominator: | | | | | | | |
Basic weighted-average shares outstanding | 47,788 | | | 46,555 | | | 47,597 | | | 46,413 | |
Effect of dilutive securities: | | | | | | | |
Stock options | 1,313 | | | 1,138 | | | 1,188 | | | 1,262 | |
Diluted weighted-average shares outstanding | 49,101 | | | 47,693 | | | 48,785 | | | 47,675 | |
Net income per share attributable to common shareholders: | | | | | | | |
Basic | $ | 0.42 | | | $ | 0.19 | | | $ | 0.64 | | | $ | 0.48 | |
Diluted | $ | 0.41 | | | $ | 0.19 | | | $ | 0.62 | | | $ | 0.47 | |
| | | | | | | |
Potentially dilutive shares(1) | 1,268 | | | 1,152 | | | 1,146 | | | 642 | |
| | | | | | | |
(1) Potentially dilutive shares attributable to stock options were excluded from the computation of diluted earnings per share as the effect would have been anti-dilutive. |
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -
(In thousands) (Unaudited) (Continued)
(in thousands, except per share amounts)
Stock-BasedStock-based Compensation Expense
For the three months ended September 30, 2019 and 2018, the Company recorded stock-based compensation expense, including expense related to the Employee Stock Purchase Plan (“ESPP”), of $413 and $390, respectively, in connection with the stock-based payment awards. For the nine months ended September 30, 2019 and 2018, theThe Company recorded stock-based compensation expense, including expense related to the ESPP, of $1,195 and $1,137, respectively, in connection with the stock-based payment awards. as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2020 | | 2019 | | 2020 | | 2019 |
Stock-based compensation expense | $ | 521 | | | $ | 413 | | | $ | 1,380 | | | $ | 1,195 | |
The compensation expense is included in selling, general and administrative expenses in the accompanying condensed consolidated statements of income. As of September 30, 2019,2020, there was $4,641$11,970 of unrecognized compensation expense related to non-vested stock option awards that is expected to be recognized over a weighted-average period of 3.02.6 years.
No awards to individuals who were not either an employee or director of the Company occurredwere granted during the nine months ended September 30, 20192020 or during the year ended December 31, 2018.2019.
Stock Option Grants
The Company’s 2020 Stock Incentive Plan (the “2020 Plan”), was adopted by the Company’s Board of Directors in February 2020 and approved by its stockholders in May 2020. The 2020 Plan provides for the grant of incentive stock options, non-statutory stock options, stock appreciation rights, restricted stock awards and other stock-based awards. Upon its effectiveness, 5,000 shares of the Company’s Class A common stock were reserved for issuance under the 2020 Plan.
During the three months ended September 30, 2019,2020, the Company granted 1,00095 common stock options to certain employeesemployee and directors under its 20102020 Stock Incentive Plan, which have a contractual life of ten years and vest based upon the achievement of specific performance goals over a threefive-year period. During the nine months ended September 30, 2020, the Company granted 376 common stock options to certain employees and directors under its 2010 and 2020 Stock Incentive Plans, which have a contractual life of ten years and vest over a five-year period.
Employee Stock Purchase Plan
In May 2020, the Company amended its 2017 Employee Stock Purchase Plan ("ESPP") which permits eligible employees to purchase up to an aggregate of 350 shares of the Company’s Class A common stock. This plan commenced December 1, 2017 and was previously amended on August 2018. The ESPP allows participants to purchase shares of common stock at a 5% discount from the fair market value of the stock as determined on specific dates at six-month intervals. During the nine months ended September 30, 2020 and 2019, the Company issued 28 and 22 shares, respectively, under the ESPP.
Share Repurchase Program
In April 2016, the Company’s Board of Directors authorized the repurchase of up to $10,000 of the Company’s Class A common stock from time to time on the open market in privately negotiated transactions. The Company’s Board of Directors authorized an increase in the Company’s share repurchase authorization to $15,000 of the Company's Class A common stock in February 2017 and to $17,553 of the Company's Class A common stock in August 2019, in each case, from time to time on the open market or in privately negotiated transactions. The timing and amount of any shares repurchased will be determined by the Company's management based on its evaluation of market conditions and other factors. Any repurchased shares will be available for use in connection with its stock plans and for other corporate purposes. The repurchase program has and will be funded using the Company's working capital and borrowings under its revolving line of credit. The Company accounts for share repurchases using the cost method. Under this method, the cost of the share repurchase is recorded entirely in treasury stock, a contra equity account. During the nine months ended September 30, 2020, the Company repurchased an immaterial amount of shares of common stock. During the three and nine months ended September 30, 2019, the Company repurchased 10 shares of common stock in the amount of $139, net of immaterial fees. During the three months ended September 30, 2018, the Company did not repurchase any shares of common stock. During the nine months ended September 30, 2018, the Company purchased 212 shares of common stock in the amount of $1,772, net of fees of $9.
15. BUSINESS SEGMENT INFORMATION
The Company reports results under ASC 280, Segment Reporting. The Company’s reportable segments are U.S. Regions, U.S. Federal, Canada and Non-Solar Distributed Generation (“DG”). The Company’s U.S. Regions, U.S. Federal and Canada segments offer energy efficiency products and services, which include the design, engineering and installation of equipment and other measures to improve the efficiency and control the operation of a facility’s energy infrastructure, renewable energy solutions and services, which include the construction of small-scale plants that the company owns or develops for customers that produce electricity, gas, heat or cooling from renewable sources of energy and O&M services. The Company’s Non-Solar DG segment
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
sells electricity, processed renewable gas fuel, heat or cooling, produced from renewable sources of energy, other than solar, and generated by small-scale plants that the Company owns and O&M services for customer owned small-scale plants. The “All Other” category offers enterprise energy management services, consulting services and the sale of solar-PV energy products and systems which we refer to as integrated-PV.
These segments do not include results of other activities, such as corporate operating expenses not specifically allocated to the segments. Certain reportable segments are an aggregation of operating segments. The reports of the Company’s chief operating decision maker do not include assets at the operating segment level. The accounting policies are the same as those described in the summary of significant accounting policies in Note 2 included in the Company’s annual report on Form 10-K for the year ended December 31, 20182019 filed with the Securities and Exchange Commission on March 8, 2019.4, 2020.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
An analysis of the Company’s business segment information and reconciliation to the condensed consolidated financial statements is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. Regions | | U.S. Federal | | Canada | | Non-Solar DG | | All Other | | Total Consolidated |
Three Months Ended September 30, 2020 | | | | | | | | | | | |
Revenues | $ | 92,944 | | | $ | 118,303 | | | $ | 12,263 | | | $ | 28,251 | | | $ | 30,746 | | | $ | 282,507 | |
Interest income | 32 | | | 2 | | | 0 | | | 0 | | | 0 | | | 34 | |
Interest expense | 892 | | | 340 | | | 992 | | | 1,510 | | | 34 | | | 3,768 | |
Depreciation and amortization of intangible assets | 3,239 | | | 995 | | | 402 | | | 5,013 | | | 426 | | | 10,075 | |
Unallocated corporate activity | — | | | — | | | — | | | — | | | — | | | (9,361) | |
Income before taxes, excluding unallocated corporate activity | 7,225 | | | 16,121 | | | 446 | | | 2,391 | | | 3,967 | | | 30,150 | |
Three Months Ended September 30, 2019 | | | | | | | | | | | |
Revenues | $ | 84,079 | | | $ | 71,258 | | | $ | 12,665 | | | $ | 21,875 | | | $ | 22,149 | | | $ | 212,026 | |
Interest income | 69 | | | 92 | | | 0 | | | 21 | | | 0 | | | 182 | |
Interest expense | 1,548 | | | 209 | | | 179 | | | 1,213 | | | 0 | | | 3,149 | |
Depreciation and amortization of intangible assets | 2,538 | | | 901 | | | 396 | | | 5,149 | | | 429 | | | 9,413 | |
Unallocated corporate activity | — | | | — | | | — | | | — | | | — | | | (8,482) | |
Income before taxes, excluding unallocated corporate activity | 3,350 | | | 10,967 | | | 1,577 | | | 977 | | | 881 | | | 17,752 | |
Nine Months Ended September 30, 2020 | | | | | | | | | | | |
Revenues | $ | 266,373 | | | $ | 271,539 | | | $ | 32,690 | | | $ | 74,104 | | | $ | 73,250 | | | $ | 717,956 | |
Interest income | 102 | | | 76 | | | 0 | | | 16 | | | 0 | | | 194 | |
Interest expense | 4,563 | | | 1,431 | | | 1,329 | | | 3,683 | | | 67 | | | 11,073 | |
Depreciation and amortization of intangible assets | 9,002 | | | 2,953 | | | 1,174 | | | 15,720 | | | 1,231 | | | 30,080 | |
Unallocated corporate activity | — | | | — | | | — | | | — | | | — | | | (30,104) | |
Income before taxes, excluding unallocated corporate activity | 15,960 | | | 33,162 | | | 741 | | | 6,964 | | | 7,035 | | | 63,862 | |
Nine Months Ended September 30, 2019 | | | | | | | | | | | |
Revenues | $ | 227,896 | | | $ | 169,337 | | | $ | 27,696 | | | $ | 66,370 | | | $ | 69,022 | | | $ | 560,321 | |
Interest income | 132 | | | 160 | | | 0 | | | 65 | | | 39 | | | 396 | |
Interest expense | 4,118 | | | 627 | | | 517 | | | 4,075 | | | 0 | | | 9,337 | |
Depreciation and amortization of intangible assets | 7,184 | | | 2,524 | | | 986 | | | 16,051 | | | 1,153 | | | 27,898 | |
Unallocated corporate activity | — | | | — | | | — | | | — | | | — | | | (25,331) | |
Income before taxes, excluding unallocated corporate activity | 5,530 | | | 26,631 | | | 1,529 | | | 5,758 | | | 7,592 | | | 47,040 | |
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) -
(In thousands) (Unaudited) (Continued)
(in thousands, except per share amounts)
|
| | | | | | | | | | | | | | | | | | | | | | | |
| U.S. Regions | | U.S. Federal | | Canada | | Non-Solar DG | | All Other | | Total Consolidated |
Three Months Ended September 30, 2019 | | | | | | | | | | | |
Revenues | $ | 84,079 |
| | $ | 71,258 |
| | $ | 12,665 |
| | $ | 21,875 |
| | $ | 22,149 |
| | $ | 212,026 |
|
Interest income | 69 |
| | 92 |
| | — |
| | 21 |
| | — |
| | 182 |
|
Interest expense | 1,548 |
| | 209 |
| | 179 |
| | 1,213 |
| | — |
| | 3,149 |
|
Depreciation and amortization of intangible assets | 2,538 |
| | 901 |
| | 396 |
| | 5,149 |
| | 429 |
| | 9,413 |
|
Unallocated corporate activity | — |
| | — |
| | — |
| | — |
| | — |
| | (8,482 | ) |
Income before taxes, excluding unallocated corporate activity | 3,350 |
| | 10,967 |
| | 1,577 |
| | 977 |
| | 881 |
| | 17,752 |
|
Three Months Ended September 30, 2018 | | | | | | | | | | | |
Revenues | $ | 86,402 |
| | $ | 62,378 |
|
| $ | 11,604 |
| | $ | 22,138 |
| | $ | 22,853 |
| | $ | 205,375 |
|
Interest income | 2 |
| | 36 |
| | — |
| | 38 |
| | — |
| | 76 |
|
Interest expense | 1,403 |
| | 225 |
| | 480 |
| | 1,681 |
| | (13 | ) | | 3,776 |
|
Depreciation and amortization of intangible assets | 1,341 |
| | 671 |
| | 294 |
| | 4,530 |
| | 378 |
| | 7,214 |
|
Unallocated corporate activity | — |
| | — |
| | — |
| | — |
| | — |
| | (8,648 | ) |
Income before taxes, excluding unallocated corporate activity | 5,256 |
| | 10,969 |
| | 664 |
| | 3,851 |
| | 1,959 |
| | 22,699 |
|
Nine Months Ended September 30, 2019 | | | | | | | | | | | |
Revenues | $ | 227,896 |
| | $ | 169,337 |
| | $ | 27,696 |
| | $ | 66,370 |
| | $ | 69,022 |
| | $ | 560,321 |
|
Interest income | 132 |
| | 160 |
| | — |
| | 65 |
| | 39 |
| | 396 |
|
Interest expense | 4,118 |
| | 627 |
| | 517 |
| | 4,075 |
| | — |
| | 9,337 |
|
Depreciation and amortization of intangible assets | 7,184 |
| | 2,524 |
| | 986 |
| | 16,051 |
| | 1,153 |
| | 27,898 |
|
Unallocated corporate activity | — |
| | — |
| | — |
| | — |
| | — |
| | (25,331 | ) |
Income before taxes, excluding unallocated corporate activity | 5,530 |
| | 26,631 |
| | 1,529 |
| | 5,758 |
| | 7,592 |
| | 47,040 |
|
Nine Months Ended September 30, 2018 | | | | | | | | | | | |
Revenues | $ | 249,871 |
| | $ | 168,377 |
| | $ | 28,466 |
| | $ | 60,176 |
| | $ | 62,877 |
| | $ | 569,767 |
|
Interest income | 5 |
| | 84 |
| | — |
| | 120 |
| | — |
| | 209 |
|
Interest expense | 3,911 |
| | 771 |
| | 1,464 |
| | 4,575 |
| | — |
| | 10,721 |
|
Depreciation and amortization of intangible assets | 4,048 |
| | 2,004 |
| | 873 |
| | 12,942 |
| | 1,134 |
| | 21,001 |
|
Unallocated corporate activity | — |
| | — |
| | — |
| | — |
| | — |
| | (23,269 | ) |
Income (loss) before taxes, excluding unallocated corporate activity | 14,606 |
| | 26,864 |
| | (1,983 | ) | | 8,796 |
| | 3,771 |
| | 52,054 |
|
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
16. DEBT
As of September 30, 2020 and December 31, 2019, the Company’s outstanding debt obligations are comprised of the following:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commencement Date | | Maturity Date | | Acceleration Clause(2) | | Rate as of September 30, 2020 | | September 30, 2020 | | December 31, 2019 |
Senior secured credit facility, interest at varying rates monthly in arrears | Jun 2015 | | Jun 2024 | | NA | | 3.41 | % | | $ | 114,632 | | | $ | 112,216 | |
Variable rate term loan payable in semi-annual installments | Jan 2006 | | Feb 2021 | | Yes | | 2.48 | % | | 350 | | | 625 | |
Variable rate term loan payable in semi-annual installments | Jan 2006 | | Jun 2024 | | Yes | | 2.23 | % | | 6,081 | | | 6,609 | |
Term loan payable in quarterly installments | Mar 2011 | | Mar 2021 | | Yes | | 7.25 | % | | 339 | | | 831 | |
Term loan payable in monthly installments | Oct 2011 | | Jun 2028 | | NA | | 6.11 | % | | 3,196 | | | 3,649 | |
Variable rate term loan payable in quarterly installments | Oct 2012 | | May 2025 | | NA | | 2.48 | % | | 39,936 | | | 28,217 | |
Variable rate term loan payable in quarterly installments | Sep 2015 | | Mar 2023 | | NA | | 2.98 | % | | 15,534 | | | 15,976 | |
Term loan payable in quarterly installments | Aug 2016 | | Jul 2031 | | NA | | 4.95 | % | | 3,378 | | | 3,769 | |
Term loan payable in quarterly installments | Mar 2017 | | Mar 2028 | | NA | | 5.00 | % | | 3,204 | | | 3,521 | |
Term loan payable in monthly installments | Apr 2017 | | Apr 2027 | | NA | | 4.50 | % | | 19,538 | | | 22,553 | |
Term loan payable in quarterly installments | Apr 2017 | | Feb 2034 | | NA | | 5.61 | % | | 2,479 | | | 2,706 | |
Variable rate term loan payable in quarterly installments | Jun 2017 | | Dec 2027 | | NA | | 2.68 | % | | 11,126 | | | 11,740 | |
Variable rate term loan payable in quarterly installments | Feb 2018 | | Aug 2022 | | Yes | | 7.73 | % | | 9,236 | | | 15,645 | |
Term loan payable in quarterly installments | Jun 2018 | | Dec 2038 | | Yes | | 5.15 | % | | 27,363 | | | 28,583 | |
Variable rate term loan payable in semi-annual installments | Jun 2018 | | Jun 2033 | | Yes | | 2.28 | % | | 8,665 | | | 9,003 | |
Variable rate term loan payable in monthly/quarterly installments | Oct 2018 | | Oct 2029 | | Yes | | 2.65 | % | | 8,583 | | | 9,092 | |
Long term finance liability in semi-annual installments(3) | Jul 2019 | | Jul 2039 | | NA | | 0.28 | % | | 3,732 | | | 3,841 | |
Long term finance liability in semi-annual installments(3) | Nov 2019 | | July 2040 | | NA | | 0 | % | | 8,312 | | | 8,794 | |
Term loan payable in quarterly installments | Dec 2019 | | Dec 2021 | | Yes | | 6.50 | % | | 15,655 | | | 27,226 | |
Fixed rate note | Apr 2020 | | Apr 2040 | | NA | | 5.00 | % | | 218 | | | 0 | |
Construction revolver payable July 2021 | Jul 2020 | | Jul 2022 | | Yes | | 1.98 | % | | 10,659 | | | 0 | |
Construction revolver payable Nov 2020 | Jul 2020 | | Nov 2020 | | Yes | | 5.25 | % | | 7,564 | | | 0 | |
Financing leases(1) | | | | | | | | | 26,098 | | | 28,497 | |
| | | | | | | | $ | 345,878 | | | $ | 343,093 | |
Less - current maturities | | | | | | | | | 61,521 | | | 69,969 | |
Less - deferred financing fees | | | | | | | | | 6,230 | | | 6,943 | |
Long-term debt and financing lease liabilities, net | | | | | | | | $ | 278,127 | | | $ | 266,181 | |
|
| | | | | | | | | | | | |
| Commencement Date | Maturity Date | Acceleration Clause(2) | Rate as of | | | |
| September 30, 2019 | September 30, 2019 | | December 31, 2018 |
Senior secured credit facility, interest at varying rates monthly in arrears | June 2015 | June 2024 | NA | 3.84 | % | $ | 81,410 |
| | $ | 43,074 |
|
Variable rate term loan payable in semi-annual installments | January 2006 | February 2021 | Yes | 4.34 | % | 774 |
| | 936 |
|
Variable rate term loan payable in semi-annual installments | January 2006 | June 2024 | Yes | 4.09 | % | 6,953 |
| | 7,426 |
|
Term loan payable in quarterly installments | March 2011 | March 2021 | Yes | 7.25 | % | 993 |
| | 1,464 |
|
Term loan payable in monthly installments | October 2011 | June 2028 | NA | 6.11 | % | 3,606 |
| | 3,843 |
|
Variable rate term loan payable in quarterly installments | October 2012 | June 2020 | NA | 5.59 | % | 28,844 |
| | 30,674 |
|
Variable rate term loan payable in quarterly installments | September 2015 | March 2023 | NA | 4.59 | % | 16,782 |
| | 17,208 |
|
Term loan payable in quarterly installments | August 2016 | July 2031 | NA | 4.95 | % | 3,753 |
| | 3,925 |
|
Term loan payable in quarterly installments | March 2017 | March 2028 | NA | 5.00 | % | 3,627 |
| | 3,945 |
|
Term loan payable in monthly installments | April 2017 | April 2027 | NA | 4.50 | % | 23,211 |
| | 22,081 |
|
Term loan payable in quarterly installments
| April 2017 | February 2034 | NA | 5.61 | % | 2,661 |
| | 2,735 |
|
Variable rate term loan payable in quarterly installments | June 2017 | December 2027 | NA | 4.54 | % | 12,330 |
| | 12,915 |
|
Variable rate term loan payable in quarterly installments | February 2018 | August 2022 | Yes | 9.59 | % | 16,366 |
| | 21,475 |
|
Term loan payable in quarterly installments
| June 2018 | December 2038 | Yes | 5.15 | % | 29,463 |
| | 30,069 |
|
Variable rate term loan payable in semi-annual installments
| June 2018 | June 2033 | Yes | 4.14 | % | 9,337 |
| | 9,668 |
|
Variable rate term loan payable in monthly/quarterly installments | October 2018 | October 2029 | Yes | 4.60 | % | 9,086 |
| | 9,072 |
|
Long term finance liability in semi-annual installments | July 2019 | July 2039 | NA | 0.28 | % | 4,872 |
| | — |
|
Financing leases(1) | | | | | 31,106 |
| | 33,363 |
|
| | | | | $ | 285,174 |
| | $ | 253,873 |
|
Less - current maturities | | | | | 54,958 |
| | 26,890 |
|
Less - deferred financing fees | | | | | 6,450 |
| | 7,821 |
|
Long term debt and financing lease liabilities | | | | | $ | 223,766 |
| | $ | 219,162 |
|
(1)Financing leases do not include approximately $23,510$20,207 and $22,015 in future interest payments as of September 30, 2020 and December 31, 2019, respectively.
(2)These agreements have acceleration causes that, in the event of default, as defined, the payee has the option to accelerate payment terms and make due the remaining principal and the required interest balance according to the agreementagreement.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(In thousands) (Unaudited) (Continued)
(3) These agreements are sale-leaseback arrangements that provide for the sale of solar PV projects to a third party investor and the simultaneous leaseback of the projects. In accordance with Topic 842, Leases, these transactions are accounted for as failed sales as the Company retains control of the underlying assets and as such, are classified as financing liabilities. The low interest rates are the results of tax credits which were transferred to the counterparty.
Senior Secured Credit Facility - Revolver and Term Loan
In June 2019,March 2020, the Company amended and restated the Company’s senior secured credit facility. The amendment increased the aggregate amount of the revolving commitments from $85,000 to $115,000 through an extended June 28, 2024 maturity date, increased the term loan from $40,000 to $65,000 to reduce the outstanding revolving loan balance by the same amount and extend
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
the maturity date from June 30, 2020 to June 28, 2024, andfacility which increased the total funded debt to EBITDA covenant ratio fromto a maximum of 3.003.75 for the year ended December 31, 2020. The amendment also increased the Eurocurrency Rate floor to 3.25.1% from 0%. The total commitment under the amended credit facility (revolving credit, term loan and swing line) remains unchanged, which is $185,000.
At September 30, 20192020, funds of $46,480$45,668 are available for borrowing under the revolving credit facility.
July 2019 Long Term Finance LiabilityApril 2020 Note
During the third quarter ended September 30, 2019,In April 2020, the Company closed on one solar PVissued a note to a developer in connection with the acquisition of 1 energy project, under the Company’s master lease agreement, as discussed in Note 8, with6. The note provides a twenty-year term. principal amount of $218 and bears interest at a fixed rate of 5%. The principal and interest payments can be redeemed at any time after the issue date within 20 years before the note is expired after the issuance and prior to maturity in April 2040. At September 30, 2020, $218 was outstanding under this note.
May 2020 Credit Facility
In accordance with ASC 842, Leases, this transaction was accounted for as a failed sale asMay 2020, the Company retains control of the underlying assets. The proceeds received from the transaction were recorded by the Company asamended a long term financingnon-recourse credit facility with 2 banks. The amended and restated credit facility replaces and extended the Company’s existing credit facility to May 27, 2025 from May 31, 2020. The amended credit facility provides an amended principal amount of $41,850. The amended credit facility bears interest at a rate of 2.25% above LIBOR. The interest rate increases by 0.125% above the base rate every three years following the date of 0.28%, as a result of tax credits which were transferred to the counterparty.execution. The principal and interest payments are due in semi annual installmentsquarterly installments. At September 30, 2020, $39,936 was outstanding under the amended credit facility, net of debt discount and deferred financing fees.
June 2020 Construction Revolver
In June 2020, the long term financeCompany entered into a revolving credit agreement with a bank, with an aggregate borrowing capacity of $100,000 for use in financing the construction cost of its owned projects. The facility bears interest at (i) 1.5% above LIBOR or (ii) 0.5% above a base rate defined in the credit agreement, dependent on the type of borrowing requested by the Company. The revolving facility matures on July 16, 2039,in November 2020, with all remaining unpaid amounts outstanding under the agreementfacility due at that time. AtAs of September 30, 2019, $4,8722020, the Company has drawn $7,564 under the construction revolving facility.
July 2020 Construction Revolver
In July 2020, the Company entered into a revolving credit agreement with a bank, with an aggregate borrowing capacity of $30,000 for use in financing the Company’s construction cost of energy projects. The facility may, at the Company’s request, be increased by up to an additional $20,000 after certain conditions have been met. The facility bears interest at a rate of 1.75% over LIBOR and matures in July 2022, with all remaining unpaid amounts outstanding under the facility due at that time.
The project loan drawn under the revolving facility matures at the earlier of (i) 12 months from the funding of project loan or (ii) July 17, 2022. As of September 30, 2020, $10,659 was outstanding under the long term finance liability.revolving facility, net of debt discount and deferred financing fees. Funds of $18,956 are available for borrowing under this revolving facility.
17. SUBSEQUENT EVENT
On October 23, 2020, the Company amended a non-recourse credit facility with a bank. The amended and restated credit facility replaced and extended the Company's existing facility to March 31, 2026 from August 31, 2022. The amended credit facility provides an amended principal amount up to $50 million and bears interest at a rate of 6% above LIBOR. The principal and interest payments are due in quarterly installments. Within 60 days following October 23, 2020, the Company is required to maintain interest rate protection through hedging agreements covering an aggregate notional amount of not less than 50% of and not more than 95% of the aggregate outstanding principal amount of the loans.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
You should read the following discussion and analysis of our financial condition and results of operations together with our unaudited condensed consolidated financial statements and the related notes thereto included in Part I, Item 1 of this Quarterly Report on Form 10-Q and the audited consolidated financial statements and notes thereto and management’s discussion and analysis of financial condition and results of operations for the year ended December 31, 20182019 included in our Annual Report on Form 10-K for the year ended December 31, 20182019 filed on March 8, 20194, 2020 with the U.S. Securities and Exchange Commission (“SEC”). This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. Forward looking statements include statements regarding our strategy, future operations, future financial position, future revenues, projected costs, prospects, plans, objectives of management, expected market growth and other characterizations of future events or circumstances. All statements, other than statements of historical fact, including statements that refer to our expectations as to the future growth of our business and associated expenses; our expectations as to revenue generation; the future availability of borrowings under our revolving credit facility; the expected future growth of the market for energy efficiency and renewable energy solutions; our backlog, awarded projects and recurring revenue and the timing of such matters; our expectations as to acquisition activity; the impact of any restructuring; the uses of future earnings; our intention to repurchase shares of our Class A common stock; the expected energy and cost savings of our projects; and the expected energy production capacity of our renewable energy plants; the results of the SEC’s investigation into our revenue recognition and compensation practices in our software-as-a-service businesses; and other characterizations of future events or circumstances are forward-looking statements. TheseCurrently, one of the most significant factors, however, is the potential adverse effect of the current pandemic of the novel coronavirus, or COVID-19, on our financial condition, results of operations, cash flows and performance and the global economy and financial markets. The extent to which COVID-19 impacts us, suppliers, customers, employees and supply chains will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, among others. Moreover, you should interpret many of the risks identified in this report, as well as the risks set forth below, as being heightened as a result of the ongoing and numerous adverse impacts of COVID-19. Forward looking statements are often, but not exclusively, identified by the use of words such as “may,” “will,” “expect,” “believe,” “anticipate,” “intend,” “could,” “estimate,” “target,” “project,” “predict” or “continue,” and similar expressions or variations. These forward-looking statements are based on current expectations and assumptions that are subject to risks, uncertainties and other factors that could cause actual results and the timing of certain events to differ materially and adversely from future results expressed or implied by such forward-looking statements. Risks, uncertainties and factors that could cause or contribute to such differences include, but are not limited to, those discussed in the section titled “Risk Factors,” set forth in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2018.2019, Item 1A of our Quarterly Report on Form 10-Q for the quarter ended March 31, 2020 and elsewhere in this Quarterly Report on Form 10-Q. The forward-looking statements in this Quarterly Report on Form 10-Q represent our views as of the date of this Quarterly Report on Form 10-Q. Subsequent events and developments may cause our views to change. However, while we may elect to update these forward-lookingforward looking statements at some point in the future, we have no current intention of doing so and undertake no obligation to do so except to the extent required by applicable law. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this Quarterly Report on Form 10-Q.
Overview
Ameresco is a leading provider of energy efficiency solutions for facilities throughout North America and Europe. We provide solutions that enable customers to reduce their energy consumption, lower their operating and maintenance costs and realize environmental benefits. Our comprehensive set of services includes upgrades to a facility’s energy infrastructure and the construction and operation of small-scale renewable energy plants.
In addition to organic growth, strategic acquisitions of complementary businesses and assets have been an important part of our historical development. Since inception, we have completed numerous acquisitions, which have enabled us to broaden our service offerings and expand our geographical reach.
Key Factors and Trends
COVID-19 Update
In March 2020, the World Health Organization categorized Coronavirus Disease 2019 as a pandemic, and the President of the United States declared the COVID-19 outbreak a national emergency. We are closely monitoring the impact of the COVID-19 pandemic on all aspects of our business, including how it may impact our suppliers, customers, employees and supply chains. While we did not incur significant disruptions during the nine months ended September 30, 2020 from the COVID-19 pandemic, we are unable to predict the impact that the COVID-19 pandemic will have on our financial condition, results of operations and cash flows due to numerous uncertainties. These uncertainties include the scope, severity and duration of the pandemic, the
actions taken to contain the pandemic or mitigate its impact and the direct and indirect economic effects of the pandemic and containment measures, among others.
Further, the overall impact of COVID-19 on our condensed consolidated results of operations for the nine months ended September 30, 2020 was not material. However, the impact that COVID-19 will have on our consolidated results of operations throughout 2020 remains uncertain. We expect to experience delays in our project award conversions and potential construction slowdowns as a result of known shelter-in-place restrictions. We will continue to evaluate the nature and extent of these potential impacts to our business, consolidated results of operations, segment results, liquidity and capital resources.
Effects of Seasonality
We are subject to seasonal fluctuations and construction cycles, particularly in climates that experience colder weather during the winter months, such as the northern United States and Canada, or at educational institutions, where large projects are typically carried out during summer months when their facilities are unoccupied. In addition, government customers, many of which have fiscal years that do not coincide with ours, typically follow annual procurement cycles and appropriate funds on a fiscal-year basis even though contract performance may take more than one year. Further, government contracting cycles can be affected by the timing of, and delays in, the legislative process related to government programs and incentives that help drive demand for energy efficiency and renewable energy projects. As a result, our revenues and operating income in the third and fourth quarter are typically higher, and our revenues and operating income in the first quarter are typically lower, than in other quarters of the year. As a result of such fluctuations, we may occasionally experience declines in revenues or earnings as compared to the immediately preceding quarter, and comparisons of our operating results on a period-to-period basis may not be meaningful.
Our annual and quarterly financial results are also subject to significant fluctuations as a result of other factors, many of which are outside our control. See “Our business is affected by seasonal trends and construction cycles, and these trends and cycles could
have an adverse effect on our operating results.” in Item 1A, Risk Factors of our Annual Report on Form 10-K for the year ended December 31, 20182019 (“Annual Report”)., and the risks described in Item 1A. Risk Factors in this Quarterly Report on Form 10-Q.
Backlog and Awarded Projects
Total construction backlog represents projects that are active within our ESPC sales cycle. Our sales cycle begins with the initial contact with the customer and ends, when successful, with a signed contract, also referred to as fully-contracted backlog. Our sales cycle recently has been averaging 18 to 4254 months. Awarded backlog is created when a potential customer awards a project to Ameresco following a request for proposal. Once a project is awarded but not yet contracted, we typically conduct a detailed energy audit to determine the scope of the project as well as identify the savings that may be expected to be generated from upgrading the customer’s energy infrastructure. At this point, we also determine the sub-contractor, what equipment will be used, and assist in arranging for third party financing, as applicable. Recently, awarded projects have been taking an average of 12 to 24 months to result in a signed contract and convert to fully-contracted backlog. It may take longer, however, depending upon the size and complexity of the project. Historically, approximately 90% of our awarded backlog projects have resulted in a signed contract. After the customer and Ameresco agree to the terms of the contract and the contract becomes executed, the project moves to fully-contracted backlog. The contracts reflected in our fully-contracted backlog typically have a construction period of 12 to 36 months and we typically expect to recognize revenue for such contracts over the same period. Fully-contracted backlog begins converting into revenues generated from backlog over time using cost based input methods once construction has commenced. See “We may not recognize all revenues from our backlog or receive all payments anticipated under awarded projects and customer contracts” and “In order to secure contracts for new projects, we typically face a long and variable selling cycle that requires significant resource commitments and requires a long lead time before we realize revenues” in Item 1A, Risk Factors in our Annual Report.Report, and the risks described in Item 1A. Risk Factors in this Quarterly Report on Form 10-Q.
The overall impact of COVID-19 on our condensed consolidated results of operations for the nine months ended September 30, 2020 was not material. However, the impact that COVID-19 will have on our consolidated results of operations throughout 2020 remains uncertain. We expect to experience delays in our project award conversions and potential construction slowdowns as a result of known shelter-in-place restrictions. We will continue to evaluate the nature and extent of these potential impacts to our business, consolidated results of operations, segment results, liquidity and capital resources. See “We may not recognize all revenues from our backlog or receive all payments anticipated under awarded projects and customer contracts” and “In order to secure contracts for new projects, we typically face a long and variable selling cycle that requires significant resource commitments and requires a long lead time before we realize revenues” in Item 1A, Risk Factors in our Annual Report, and the risks described in Item 1A. Risk Factors in the Quarterly Report on Form 10-Q for the quarter ended March 31, 2020.
As of September 30, 2020, we had fully-contracted backlog of approximately $1,033.7 million in expected future revenues under signed customer contracts for the installation or construction of projects; and we also had been awarded projects for which we had not yet signed customer contracts with estimated total future revenues of an additional $1,211.3 million. As of September 30,
2019, we had fully-contracted backlog of approximately $787.2 million in expected future revenues under signed customer contracts for the installation or construction of projects; and we also had been awarded projects for which we had not yet signed customer contracts with estimated total future revenues of an additional $1,434.9 million. As of September 30, 2018, we had fully-contracted backlog of approximately $819.4 million in expected future revenues under signed customer contracts for the installation or construction of projects; and we also had been awarded projects for which we had not yet signed customer contracts with estimated total future revenues of an additional $1,215.4 million.
We define our 12-month backlog as the estimated amount of revenues that we expect to recognize in the next twelve months from our fully-contracted backlog. As of September 30, 20192020 and 2018,2019, our 12-month project backlog was $605.9 million and $437.7 million, respectively.
As of September 30, 2020, we had O&M backlog of approximately $1,120.8 million in expected future revenues under signed multi-year customer contracts for the delivery of O&M services. As of September 30, 2019, we had O&M backlog of approximately $908.9 million in expected future revenues under signed multi-year customer contracts for the delivery of O&M services. As of September 30, 2020 and $395.92019, our 12-month O&M backlog was $60.0 million and $60.6 million, respectively.
Assets in development, which represents the potential design/build project value of small-scale renewable energy plants that have been awarded or for which we have secured development rights, were $572.0$784.6 million and $319.8$572.0 million as of September 30, 20192020 and 2018,2019, respectively.
Critical Accounting Policies and Estimates
This discussion and analysis of our financial condition and results of operations is based upon our condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these condensed consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, expense and related disclosures. The most significant estimates with regard to these condensed consolidated financial statements relate to our estimates of total expected costs under the cost-based input method, as well as the estimated impact of uninstalled materials,final construction contract profit in accordance with accounting for long-term contracts under the revenue recognition requirements of contracts with our customers, allowance for doubtful accounts,credit losses, inventory reserves, realization of project development costs, leases, fair value of derivative financial instruments, leases, accounting for business acquisitions, stock-based awards, impairment of long-lived assets and goodwill, income taxes, self insuranceself-insurance reserves and potential liability in conjunction with certain commitments and contingencies. Actual results could differ from those estimates.
Such estimates and assumptions are based on historical experience and on various other factors that management believes to be reasonable under the circumstances. Estimates and assumptions are made on an ongoing basis, and accordingly, the actual results may differ from these estimates under different assumptions or conditions.
The following are certain critical accounting policies that, among others, affect our more significant judgments and estimates used in the preparation of our condensed consolidated financial statements:
•Revenue Recognition;
•Energy Assets;
•Leases;
•Goodwill and Intangible Assets;
•Derivative Financial Instruments; and
•Variable Interest Entities.
Further details regarding our critical accounting policies and estimates can be found in Item 7. “Management’sManagement’s Discussion and Analysis of Financial Condition and Results of Operations”Operations of our Annual Report. In addition, please refer to Note 2, “Summary of Significant Accounting Policies,,” of our Notes to the audited consolidated financial statements for the year ended December 31, 2018,2019, and notes thereto, included in the Company’s Annual Report. Except for accounting policies related to our adoption of ASU No. 2016-02, Leases (Topic 842), and accounting policies related to our equity method investments, theThe Company has determined that no additional material changes concerning our critical accounting policies have occurred since December 31, 2018.2019.
Recent Accounting Pronouncements
See Note 2, Summary of Significant Accounting Policies, of Notes to Condensed Consolidated Financial Statements for a discussion of recent accounting pronouncements.
Results of Operations
The following tables set forth certain financial data from the condensed consolidated statements of income expressed as a percentage of revenues for the periods presented (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, |
| 2020 | | 2019 |
| Amount | | % of Revenues | | Amount | | % of Revenues |
Revenues | $ | 282,507 | | | 100.0 | % | | $ | 212,026 | | | 100.0 | % |
Cost of revenues | 231,133 | | | 81.8 | % | | 167,333 | | | 78.9 | % |
Gross profit | 51,374 | | | 18.2 | % | | 44,693 | | | 21.1 | % |
Selling, general and administrative expenses | 26,859 | | | 9.5 | % | | 31,231 | | | 14.7 | % |
Operating income | 24,515 | | | 8.7 | % | | 13,462 | | | 6.3 | % |
Other expenses, net | 3,726 | | | 1.3 | % | | 4,192 | | | 2.0 | % |
Income before provision from income taxes | 20,789 | | | 7.4 | % | | 9,270 | | | 4.4 | % |
Income tax provision | 3,100 | | | 1.1 | % | | 939 | | | 0.4 | % |
Net income | 17,689 | | | 6.3 | % | | 8,331 | | | 3.9 | % |
Net loss (income) attributable to redeemable non-controlling interest | 2,313 | | | 0.8 | % | | 539 | | | 0.3 | % |
Net income attributable to common shareholders | $ | 20,002 | | | 7.1 | % | | $ | 8,870 | | | 4.2 | % |
| | | | | | | |
| Nine Months Ended September 30, |
| 2020 | | 2019 |
| Amount | | % of Revenues | | Amount | | % of Revenues |
Revenues | $ | 717,956 | | | 100.0 | % | | $ | 560,321 | | | 100.0 | % |
Cost of revenues | 588,628 | | | 82.0 | % | | 439,857 | | | 78.5 | % |
Gross profit | 129,328 | | | 18.0 | % | | 120,464 | | | 21.5 | % |
Selling, general and administrative expenses | 82,403 | | | 11.5 | % | | 87,396 | | | 15.6 | % |
Operating income | 46,925 | | | 6.5 | % | | 33,068 | | | 5.9 | % |
Other expenses, net | 13,167 | | | 1.8 | % | | 11,359 | | | 2.0 | % |
Income before provision from income taxes | 33,758 | | | 4.7 | % | | 21,709 | | | 3.9 | % |
Income tax provision | 597 | | | 0.1 | % | | 2,000 | | | 0.4 | % |
Net income | 33,161 | | | 4.6 | % | | 19,709 | | | 3.5 | % |
Net loss (income) attributable to redeemable non-controlling interest | (2,593) | | | (0.4) | % | | 2,524 | | | 0.5 | % |
Net income attributable to common shareholders | $ | 30,568 | | | 4.3 | % | | $ | 22,233 | | | 4.0 | % |
|
| | | | | | | | | | | | | |
| Three Months Ended September 30, |
| 2019 | | 2018 |
| Dollar | | % of | | Dollar | | % of |
| Amount | | Revenues | | Amount | | Revenues |
Revenues | $ | 212,026 |
| | 100.0 | % | | $ | 205,375 |
| | 100.0 | % |
Cost of revenues | 167,333 |
| | 78.9 | % | | 159,213 |
| | 77.5 | % |
Gross profit | 44,693 |
| | 21.1 | % | | 46,162 |
| | 22.5 | % |
Selling, general and administrative expenses | 31,231 |
| | 14.7 | % | | 28,866 |
| | 14.1 | % |
Operating income | 13,462 |
| | 6.3 | % | | 17,296 |
| | 8.4 | % |
Other expenses, net | 4,192 |
| | 2.0 | % | | 3,244 |
| | 1.6 | % |
Income before provision from income taxes | 9,270 |
| | 4.4 | % | | 14,052 |
| | 6.8 | % |
Income tax provision | 939 |
| | 0.4 | % | | 3,351 |
| | 1.6 | % |
Net income | 8,331 |
| | 3.9 | % | | 10,701 |
| | 5.2 | % |
Net loss attributable to redeemable non-controlling interest | 539 |
| | 0.3 | % | | — |
| | — | % |
Net income attributable to common shareholders | $ | 8,870 |
| | 4.2 | % | | $ | 10,701 |
| | 5.2 | % |
| | | | | | | |
| Nine Months Ended September 30, |
| 2019 | | 2018 |
| Dollar | | % of | | Dollar | | % of |
| Amount | | Revenues | | Amount | | Revenues |
Revenues | $ | 560,321 |
| | 100.0 | % | | $ | 569,767 |
| | 100.0 | % |
Cost of revenues | 439,857 |
| | 78.5 | % | | 445,356 |
| | 78.2 | % |
Gross profit | 120,464 |
| | 21.5 | % | | 124,411 |
| | 21.8 | % |
Selling, general and administrative expenses | 87,396 |
| | 15.6 | % | | 84,871 |
| | 14.9 | % |
Operating income | 33,068 |
| | 5.9 | % | | 39,540 |
| | 6.9 | % |
Other expenses, net | 11,359 |
| | 2.0 | % | | 10,754 |
| | 1.9 | % |
Income before provision from income taxes | 21,709 |
| | 3.9 | % | | 28,786 |
| | 5.1 | % |
Income tax provision | 2,000 |
| | 0.4 | % | | 1,879 |
| | 0.3 | % |
Net income | 19,709 |
| | 3.5 | % | | 26,907 |
| | 4.7 | % |
Net loss (income) attributable to redeemable non-controlling interest | 2,524 |
| | 0.5 | % | | (516 | ) | | (0.1 | )% |
Net income attributable to common shareholders | $ | 22,233 |
| | 4.0 | % | | $ | 26,391 |
| | 4.6 | % |
Year-Over-Year Period ComparisonRevenues
The following tables set forth a comparison of our revenues for the periods presented (in thousands):
|
| | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Dollar | | Percentage |
| 2019 | | 2018 | | Change | | Change |
Revenues | $ | 212,026 |
| | $ | 205,375 |
| | $ | 6,651 |
| | 3.2 | % |
| | | | | | | |
| Nine Months Ended September 30, | | Dollar | | Percentage |
| 2019 | | 2018 | | Change | | Change |
Revenues | $ | 560,321 |
| | $ | 569,767 |
| | $ | (9,446 | ) | | (1.7 | )% |
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, |
| 2020 | | 2019 | | $ Change | | % Change |
Revenues | $ | 282,507 | | | $ | 212,026 | | | $ | 70,481 | | | 33.2 | % |
| | | | | | | |
| Nine Months Ended September 30, |
| 2020 | | 2019 | | $ Change | | % Change |
Revenues | $ | 717,956 | | | $ | 560,321 | | | $ | 157,635 | | | 28.1 | % |
Revenues increased $6.7 million, or 3.2%, to $212.0 million for the three months ended September 30, 20192020 compared to the same period of 20182019 primarily due to a $8.9$69.5 million increase in our U.S. Federal segment andproject revenue, a $1.1$4.5 million increase in our Canada segment,energy assets revenue, and a $0.1 million increase in our O&M revenue, partially offset by a $2.3$1.9 million decrease in our U.S. Regions segment,integrated-PV revenue and a $0.7$1.8 million decrease in our All Other segment and a $0.3 million decrease in revenues from our Non-Solar DG segment.other revenue.
Revenues decreased $9.4increased $157.6 million, or 1.7%,28.1% to $560.3$718.0 million for the nine months ended September 30, 20192020 compared to the same period of 20182019 primarily due to a $22.0$153.3 million decreaseincrease in revenues from our U.S. Regions segmentproject revenue, a $10.5 million increase in our energy asset revenue, and a $0.8$4.5 million increase in our O&M revenue, partially offset by a $6.3 million decrease in our Canada segment, partially offset by a $6.2 million increase in our Non-Solar DG segment, a $1.0 million increase in our U.S. Federal segmentintegrated-PV revenue and a $6.1$4.3 million increasedecrease in our All Other segment.other revenue.
Cost of Revenues and Gross Profit
The following tables set forth a comparison of our cost of revenues and gross profit for the periods presented (in thousands):
| | | Three Months Ended September 30, | | Dollar | | Percentage | | Three Months Ended September 30, |
| 2019 | | 2018 | | Change | | Change | | 2020 | | 2019 | | $ Change | | % Change |
Cost of revenues | $ | 167,333 |
| | $ | 159,213 |
| | $ | 8,120 |
| | 5.1 | % | Cost of revenues | $ | 231,133 | | | $ | 167,333 | | | $ | 63,800 | | | 38.1 | % |
Gross margin | 21.1 | % | | 22.5 | % | | | | | Gross margin | 18.2 | % | | 21.1 | % | |
| | | | | | | | |
| Nine Months Ended September 30, | | Dollar | | Percentage | | Nine Months Ended September 30, |
| 2019 | | 2018 | | Change | | Change | | 2020 | | 2019 | | $ Change | | % Change |
Cost of revenues | $ | 439,857 |
| | $ | 445,356 |
| | $ | (5,499 | ) | | (1.2 | )% | Cost of revenues | $ | 588,628 | | | $ | 439,857 | | | $ | 148,771 | | | 33.8 | % |
Gross margin | 21.5 | % | | 21.8 | % | | | | | Gross margin | 18.0 | % | | 21.5 | % | |
Cost of revenues increased $8.1$63.8 million, or 5.1%38.1%, to $167.3$231.1 million and gross margin percentage decreased to 21.1%18.2%, from 22.5%,21.1% for the three months ended September 30, 20192020 compared to the same period of 2018. The increase in cost of revenues is primarily due to the increase in project revenues from our U.S. Federal segment. The decrease in gross margin is primarily due to a mix of lower margin projects in our U.S. Federal segment as well as higher depreciation expenses attributed to the growth of our energy assets in operation in our U.S. Regions and Non-Solar DG segments.
2019. Cost of revenues decreased $5.5increased $148.8 million, or 1.2%33.8%, to $439.9$588.6 million and gross margin percentage decreased to 21.5%18.0%, from 21.8%21.5%, for the nine months ended September 30, 20192020 compared to the same period of 2018, respectively.2019. The increase in cost of revenues for the three and nine months ended September 30, 2020 is primarily due to the increases in project revenues. The decrease in cost of revenuesgross margin for both periods is primarily due to a decrease in project revenues from our U.S. Regions segment. The decrease in grosshigher proportion of lower margin is primarily due to higher depreciation expenses attributedprojects as part of the revenue mix which includes increased levels of design-build work and lower margin energy and incentive revenue compared to the growthprior year.
Selling, General and Administrative Expenses
The following tables set forth a comparison of our selling, general and administrative expenses for the periods presented (in thousands):
| | | Three Months Ended September 30, | | Dollar | | Percentage | | Three Months Ended September 30, |
| 2019 | | 2018 | | Change | | Change | | 2020 | | 2019 | | $ Change | | % Change |
Selling, general and administrative expenses | $ | 31,231 |
| | $ | 28,866 |
| | $ | 2,365 |
| | 8.2 | % | Selling, general and administrative expenses | $ | 26,859 | | | $ | 31,231 | | | $ | (4,372) | | | (14.0) | % |
| | | | | | | | |
| Nine Months Ended September 30, | | Dollar | | Percentage | | Nine Months Ended September 30, |
| 2019 | | 2018 | | Change | | Change | | 2020 | | 2019 | | $ Change | | % Change |
Selling, general and administrative expenses | $ | 87,396 |
| | $ | 84,871 |
| | $ | 2,525 |
| | 3.0 | % | Selling, general and administrative expenses | $ | 82,403 | | | $ | 87,396 | | | $ | (4,993) | | | (5.7) | % |
Selling, general and administrative expenses increased $2.4decreased $4.4 million, or 8.2%14.0%, to $31.2$26.9 million for the three months ended September 30, 2019,2020, compared to the same period of 2018, primarily2019 due to an increasea decrease in salaries and benefits of $0.9$2.1 million primarily resulting from increased headcount, higher project development costsutilization, lower professional fees of $0.6$ 1.0 million and increased other chargesa decrease in travel expenses of $0.9$0.7 million. For the nine months ended September 30, 2019,2020, selling, general and administrative expenses increased $2.5decreased $5.0 million, or 3.0%5.7%, to $87.4$82.4 million compared to the same period of 2018,2019, primarily due to an increasea decrease in salaries and benefits of $2.8$5.3 million resulting
from increased headcount,utilization, a decrease in travel expense of $1.5 million and increased other chargesa decrease in professional fees of $1.9$1.2 million partially offset by a gain of $2.2 million recognized on the deconsolidation of a variable interest entity.entity recognized during the first quarter of 2019.
Amortization expense of intangible assets related to customer relationships, non-compete agreements, technology and trade names is included in selling, general and administrative expenses in the condensed consolidated statements of income. For the three months ended September 30, 20192020 and 2018,2019, we recorded amortization expense related to these intangible assets of $0.2 million and $0.3 million, respectively.million. For the nine months ended September 30, 20192020 and 2018,2019, we recorded amortization expense related to these intangible assets of $0.6 million and $0.8 million, respectively.$0.5 million.
Other Expenses, Net
Other expenses, net, includes gains and losses from derivatives and foreign currency transactions, interest income and expenses, and amortization of deferred financing costs.costs, and certain government incentives. Other expenses, net increased $0.9decreased $0.5 million to $4.2$3.7 million for the three months ended September 30, 20192020 compared to the same period of 2018,2019, primarily due to higher interest expenses and unfavorable foreign exchange rate fluctuations realized.government incentives of $0.7 million received at the commercial operation date of certain solar assets which were recorded as other income. Other expenses, net increased $0.6$1.8 million to $11.4$13.2 million for the nine months ended September 30, 20192020 compared to the same period of 2018,2019, primarily due to higher interest expenses and increased amortization of deferred financing costs$3.0 million partially offset by increased interestgovernment incentives of $1.5 million received which were recorded as other income.
Income Before Taxes
Income before taxes decreased $4.8increased $11.5 million, or 34.0%124.3%, to $9.3$20.8 million for the three months ended September 30, 20192020 compared to the same period of 2018,2019, due to the reasons described above. Income before taxes decreased $7.1increased $12.1 million, or 24.6%55.5%, to $21.7$33.8 million for the nine months ended September 30, 20192020 compared to the same period of 2018,2019, due to the reasons described above.
Provision (Benefit) from Income Taxes
The provision for income taxes was $3.1 million for the three months ended September 30, 2020, compared to $0.9 million for the three months ended September 30, 2019, compared to a provision of $3.4 million for the three months ended September 30, 2018.2019. The estimated effective annualized tax rate impacted by period discrete items applied for the three months ended September 30, 20192020 was 10.1%14.9% compared to 23.8%10.1% for the three months ended September 30, 2018. The decrease in the rate compared to the same period in the prior year was due primarily to the inclusion of additional Investment Tax Credits for 2019 on solar projects the Company plans to retain and place in service in 2019.
The provision for income taxes was $0.6 million for the nine months ended September 30, 2020, compared to $2.0 million for the nine months ended September 30, 2019, compared to a provision of $1.9 million for the nine months ended September 30, 2018.2019. The estimated effective annualized tax rate impacted by period discrete items applied for the nine months ended September 30, 20192020 was 9.2%1.8% compared to 6.5%9.2% for the nine months ended September 30, 2018. 2019.
The increase in the rate compared to the same period in the prior year was due primarily to the inclusion in the prior year of a $5.9 million discrete tax benefitprincipal reasons for the 2017difference between the statutory rate and the estimated annual effective rate for 2020 were the effects of investment tax credits to which the Company is entitled from solar plants which have been placed into service or are forecasted to be placed into service during 2020, tax deductions related to Section 179D deductions.
deductions, tax rate benefits associated with net operating loss carrybacks made possible by the passing of the CARES Act on March 27, 2020 and tax basis adjustments on certain partnership flip transactions. The principal reason for the difference between the statutory rate and the estimated annual
effective rate for 2019 was the effects of investment tax credits to which the Company is entitled from solar plants which have beenwere placed into service or willwere forecasted to be placed into service during 2019. We estimate the discrete benefit associated with the net operating loss provisions of the CARES Act to be approximately $2.0 million, an estimated refund of taxes paid in service in 2019. The principle reasons for the difference between the statutory rateprior years of approximately $1.7 million and the estimated annual effective tax rate for 2018 were the effectscarryback provides an additional refund of a $5.9approximately $3.6 million benefit of the 2017 Section 179D deduction, which was extended in February 2018 and was included as a tax deduction in 2018, and the use of investment tax creditsrelated to which the Company is entitled from owned plants.Alternative Minimum Tax.
The investment tax credits and production tax credits to which the Company may be entitled fluctuate from year to year based on the cost of the renewable energy plants the Company places or expects to place in service and production levels at companyCompany owned facilities in thatthe respective year. As part of the Tax Extender and Disaster Relief Act of 2019, signed into law December 20, 2019 Section 179D was extended through December 31, 2020.
Net Income and Earnings Per Share
Net income decreased $2.4attributable to common shareholders increased $11.1 million, or 22.1%125.5%, to $8.3$20.0 million for the three months ended September 30, 20192020 compared to $10.7$8.9 million for the same period of 2018.2019. Net income decreased $7.2attributable to common shareholders increased $8.3 million, or 26.8%37.5%, to $19.7$30.6 million for the nine months ended September 30, 20192020 compared to $26.9$22.2 million for the same period of 2018.2019.
Basic earnings per share for the three months ended September 30, 20192020 was $0.19, a decrease$0.42, an increase of $0.04$0.23 per share compared to the same period of 2018.2019. Diluted earnings per share for the three months ended September 30, 2019 and 20182020 was $0.23$0.41, an increase of $0.22 per share.share, compare to the same period of 2019. Basic earnings per share for the nine months ended September 30, 20192020 was $0.48, a decrease$0.64 an increase of $0.10$0.16 per share compared to the same period of 2018.2019. Diluted earnings per share for the nine months ended September 30, 20192020 was $0.47, a decrease$0.62, an increase of $0.10$0.15 per share, compared to the same period of 2018.
2019.
Business Segment Analysis
We report results under ASC 280, Segment Reporting. Our reportable segments for the three and nine months ended September 30, 20192020 are U.S. Regions, U.S. Federal, Canada and Non-Solar Distributed Generation (“DG”). Our U.S. Regions, U.S. Federal and Canada segments offer energy efficiency products and services, which include: the design, engineering and installation of equipment and other measures to improve the efficiency and control the operation of a facility’s energy infrastructure; renewable energy solutions and services, which include the construction of small-scale plants that we own or develop for customers that produce electricity, gas, heat or cooling from renewable sources of energy; and O&M services. For our energy efficiency projects, we typically enter into energy savings performance contracts (“ESPCs”), under which we agree to develop, design, engineer and construct a project and also commit that the project will satisfy agreed upon performance standards that vary from project to project. When we are not providing a commitment to the customer for long-term performance standards, we may refer to the project as “Design-Build.” Our Non-Solar DG segment sells electricity, processed renewable gas fuel, heat or cooling, produced from renewable sources of energy, other than solar, and generated by small-scale plants that we own; and O&M services for customer-owned small-scale plants. The “All Other” category offers enterprise energy management services, consulting services and integrated-PV. These segments do not include results of other activities, such as corporate operating expenses not specifically allocated to the segments.
U.S. Regions
| | | Three Months Ended September 30, | | Dollar | | Percentage | | Three Months Ended September 30, |
| 2019 | | 2018 | | Change | | Change | | 2020 | | 2019 | | $ Change | | % Change |
Revenues | $ | 84,079 |
| | $ | 86,402 |
| | $ | (2,323 | ) | | (2.7 | )% | Revenues | $ | 92,944 | | | $ | 84,079 | | | $ | 8,865 | | | 10.5 | % |
Income before taxes | $ | 3,350 |
| | $ | 5,256 |
| | $ | (1,906 | ) | | (36.3 | )% | Income before taxes | $ | 7,225 | | | $ | 3,350 | | | $ | 3,875 | | | 115.7 | % |
| | | | | | | | |
| Nine Months Ended September 30, | | Dollar | | Percentage | | Nine Months Ended September 30, |
| 2019 | | 2018 | | Change | | Change | | 2020 | | 2019 | | $ Change | | % Change |
Revenues | $ | 227,896 |
| | $ | 249,871 |
| | $ | (21,975 | ) | | (8.8 | )% | Revenues | $ | 266,373 | | | $ | 227,896 | | | $ | 38,477 | | | 16.9 | % |
Income before taxes | $ | 5,530 |
| | $ | 14,606 |
| | $ | (9,076 | ) | | (62.1 | )% | Income before taxes | $ | 15,960 | | | $ | 5,530 | | | $ | 10,430 | | | 188.6 | % |
Revenues for our U.S. Regions segment decreased $2.3increased $8.9 million, or 2.7%10.5%, to $84.1$92.9 million for the three months ended September 30, 20192020 compared to the same period of 2018.2019. Revenues for our U.S. Regions segment decreased $22.0increased $38.5 million, or 8.8%16.9%, to $227.9$266.4 million for the nine months ended September 30, 20192020 compared to the same period of 2018. The decrease in revenues for the three and nine months ended September 30, 2019 were primarily due to a decreasean increase in project revenues attributable to timing of revenue recognized as a result of the phase of active projects versus the prior year partially offset byand an increase in energy and incentive revenue from small-scale solar grid tie plants that the Company owns.growth of our energy assets in operation.
Income before taxes for our U.S. Regions segment decreased $1.9increased $3.9 million, or 36.3%115.7%, from $5.3 million to $3.4$7.2 million for the three months ended September 30, 2020 compared to a $3.4 million for the same period of 2019 and 2018, respectively, primarily due to an increasea decrease in salariesoperating expenses attributed to lower salary and benefitsbenefit costs of $2.2 million resulting from lower headcount and higher utilization, partially offset by lower profit margin attributed to a higher mix of lower margin project development costs.revenues. Income before taxes for our U.S. Regions segment decreased $9.1increased $10.4 million, or 62.1%188.6%, from $14.6 million to $5.5$16.0 million for the nine months ended September 30, 2020 compared to $5.5 million for the same period of 2019 and 2018, respectively, primarily due to the decreaseincrease in revenues described above and a decrease in operating expenses attributed to lower salary and benefit costs of $5.2 million resulting from lower headcount and higher depreciation expenses, and increased salaries and benefits expenses.utilization.
U.S. Federal
| | | Three Months Ended September 30, | | Dollar | | Percentage | | Three Months Ended September 30, |
| 2019 | | 2018 | | Change | | Change | | 2020 | | 2019 | | $ Change | | % Change |
Revenues | $ | 71,258 |
| | $ | 62,378 |
| | $ | 8,880 |
| | 14.2 | % | Revenues | $ | 118,303 | | | $ | 71,258 | | | $ | 47,045 | | | 66.0 | % |
Income before taxes | $ | 10,967 |
| | $ | 10,969 |
| | $ | (2 | ) | | — | % | Income before taxes | $ | 16,121 | | | $ | 10,967 | | | $ | 5,154 | | | 47.0 | % |
| | | | | | | | |
| Nine Months Ended September 30, | | Dollar | | Percentage | | Nine Months Ended September 30, |
| 2019 | | 2018 | | Change | | Change | | 2020 | | 2019 | | $ Change | | % Change |
Revenues | $ | 169,337 |
| | $ | 168,377 |
| | $ | 960 |
| | 0.6 | % | Revenues | $ | 271,539 | | | $ | 169,337 | | | $ | 102,202 | | | 60.4 | % |
Income before taxes | $ | 26,631 |
| | $ | 26,864 |
| | $ | (233 | ) | | (0.9 | )% | Income before taxes | $ | 33,162 | | | $ | 26,631 | | | $ | 6,531 | | | 24.5 | % |
Revenues for our U.S. Federal segment increased $8.9$47.0 million, or 14.2%66.0%, to $71.3$118.3 million for the three months ended September 30, 20192020 compared to the same period of 2018.2019. Revenues for our U.S. Federal segment increased $1.0$102.2 million, or 0.6%60.4%, to $169.3$271.5 million for the nine months ended September 30, 20192020 compared to the same period of 2018.2019. The increase in revenues for the three and nine months ended September 30, 2019 was2020 were primarily due primarily to an increase in project revenue attributable to the timing of revenue recognized as a result of the phase of active projects versuscompared to the prior year.
Income before taxes for our U.S. Federal segment remained consistent at $11.0increased $5.2 million, or 47.0%, to $16.1 million for three months ended September 30, 20192020 compared to $11.0 million for the same period of 2018, even with2019, which relates to the increase in revenues described above primarily due to higher directand a decrease in project development costs resulting in lower gross margins.of $0.5 million. Income before taxes for our U.S. Federal segment decreased $0.2increased $6.5 million, or 0.9%24.5%, to $33.2 million for nine months ended September 30, 2020 compared to $26.6 million for the same period of 2019 due to the increase in revenues described above, a decrease in salaries and benefits of $0.8 million resulting from increased utilization and a decrease project development costs of $0.7 million, partially offset by an increase in interest expense of $0.8 million.
Canada
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, |
| 2020 | | 2019 | | $ Change | | % Change |
Revenues | $ | 12,263 | | | $ | 12,665 | | | $ | (402) | | | (3.2) | % |
Income before taxes | $ | 446 | | | $ | 1,577 | | | $ | (1,131) | | | (71.7) | % |
| | | | | | | |
| Nine Months Ended September 30, |
| 2020 | | 2019 | | $ Change | | % Change |
Revenues | $ | 32,690 | | | $ | 27,696 | | | $ | 4,994 | | | 18.0 | % |
Income before taxes | $ | 741 | | | $ | 1,529 | | | $ | (788) | | | (51.5) | % |
Revenues for our Canada segment decreased to $12.3 million for the three months ended September 30, 2020 compared to $12.7 million the same period of 2019. Revenues for our Canada segment increased to $32.7 million for the nine months ended September 30, 20192020 compared to $27.7 million the same periodsperiod of 2018, even with2019. The decrease for the three months ended September 30, 2020 was primarily due to a decrease in our other revenue. The increase in revenues described abovefor the nine months ended September 30, 2020 was primarily due to higher direct costs resultingan increase in lower gross margins.project revenues related to the progression of certain active projects and an increase in revenue from the growth of our energy assets in operation.
Canada
|
| | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Dollar | | Percentage |
| 2019 | | 2018 | | Change | | Change |
Revenues | $ | 12,665 |
| | $ | 11,604 |
| | $ | 1,061 |
| | 9.1 | % |
Income before taxes | $ | 1,577 |
| | $ | 664 |
| | $ | 913 |
| | 137.5 | % |
| | | | | | | |
| Nine Months Ended September 30, | | Dollar | | Percentage |
| 2019 | | 2018 | | Change | | Change |
Revenues | $ | 27,696 |
| | $ | 28,466 |
| | $ | (770 | ) | | (2.7 | )% |
Income (loss) before taxes | $ | 1,529 |
| | $ | (1,983 | ) | | $ | 3,512 |
| | 177.1 | % |
RevenuesIncome before taxes for our Canada segment increased to $12.7decreased $1.1 million for the three months ended September 30, 20192020 to $0.4 million compared to $11.6a $1.6 million for the same period of 2018,2019. The decrease is due primarily due to the decrease in revenue
described above and an increase in energy assetsinterest expense of $0.8 million, partially offset by a decrease in salaries and other revenues. Revenuesbenefits of $0.1 million. Income before taxes for our Canada segment decreased by $0.8 million, or 2.7%, to $27.7 million for the nine months ended September 30, 20192020 to $0.7 million compared to $1.5 million for the same period of 2019. The decrease is primarily due to lower profit margin attributed to a higher mix of lower margin project revenues and an increase in interest expense of $0.8 million.
Non-Solar DG
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, |
| 2020 | | 2019 | | $ Change | | % Change |
Revenues | $ | 28,251 | | | $ | 21,875 | | | $ | 6,376 | | | 29.1 | % |
Income before taxes | $ | 2,391 | | | $ | 977 | | | $ | 1,414 | | | 144.7 | % |
| | | | | | | |
| Nine Months Ended September 30, |
| 2020 | | 2019 | | $ Change | | % Change |
Revenues | $ | 74,104 | | | $ | 66,370 | | | $ | 7,734 | | | 11.7 | % |
Income before taxes | $ | 6,964 | | | $ | 5,758 | | | $ | 1,206 | | | 20.9 | % |
Revenues for our Non-Solar DG segment increased $6.4 million, or 29.1%, to $28.3 million for the three months ended September 30, 2020 compared to the same period of 2018,2019 primarily due to a decreasean increase in project revenues related to the progression of certain active projects. Revenues for our Non-Solar DG segment increased $7.7 million, or 11.7%, to $74.1 million for the nine months ended September 30, 2020 compared to the same period of 2019, primarily due to an increase in project revenues related to the progression of certain active projects.
Income before taxes for our CanadaNon-Solar DG segment increased $0.9$1.4 million, or 144.7%, to $2.4 million for the three months ended September 30, 2019 to $1.6 million of income2020 compared to a $0.7 million for the same period of 2018. The increase is2019 primarily due primarily to the increase in revenues described above and a decrease in salaries and benefits.partially offset by an impairment charge of $1.0 million recorded during the quarter related to one of our landfill gas to energy assets. Income before taxes for our CanadaNon-Solar DG segment increased $3.5$1.2 million, or 20.9%, to $7.0 million for the nine months ended September 30, 2019 to $1.5 million2020 compared to a $2.0 million loss before taxes for the same period of 2018. The increase is2019 primarily due to a decreasethe increase in salaries and benefits, project development costs, interest expense and favorable foreign currency exchange rate fluctuations versus the prior year.revenues described above.
Non-Solar DGAll Other & Unallocated Corporate Activity
| | | Three Months Ended September 30, | | Dollar | | Percentage | | Three Months Ended September 30, |
| 2019 | | 2018 | | Change | | Change | | 2020 | | 2019 | | $ Change | | % Change |
Revenues | $ | 21,875 |
| | $ | 22,138 |
| | $ | (263 | ) | | (1.2 | )% | Revenues | $ | 30,746 | | | $ | 22,149 | | | $ | 8,597 | | | 38.8 | % |
Income before taxes | $ | 977 |
| | $ | 3,851 |
| | $ | (2,874 | ) | | (74.6 | )% | Income before taxes | $ | 3,967 | | | $ | 881 | | | $ | 3,086 | | | 350.3 | % |
Unallocated corporate activity | | Unallocated corporate activity | $ | (9,361) | | | $ | (8,482) | | | $ | (879) | | | (10.4) | % |
| | | | | | | | |
| Nine Months Ended September 30, | | Dollar | | Percentage | | Nine Months Ended September 30, |
| 2019 | | 2018 | | Change | | Change | | 2020 | | 2019 | | $ Change | | % Change |
Revenues | $ | 66,370 |
| | $ | 60,176 |
| | $ | 6,194 |
| | 10.3 | % | Revenues | $ | 73,250 | | | $ | 69,022 | | | $ | 4,228 | | | 6.1 | % |
Income before taxes | $ | 5,758 |
| | $ | 8,796 |
| | $ | (3,038 | ) | | (34.5 | )% | Income before taxes | $ | 7,035 | | | $ | 7,592 | | | $ | (557) | | | (7.3) | % |
Unallocated corporate activity | | Unallocated corporate activity | $ | (30,104) | | | $ | (25,331) | | | $ | (4,773) | | | (18.8) | % |
Revenues for our Non-Solar DGAll Other segment decreased $0.3increased $8.6 million, or 1.2%38.8%, to $21.9$30.7 million for the three months ended September 30, 20192020 compared to the same period of 2018. The decrease in revenues for the three months ended September 30, 2019 was primarily due to a decrease in energy and incentive revenue partially offset by an increase in project revenues.2019. Revenues for our Non-Solar DGAll Other segment increased $6.2$4.2 million, or 10.3%6.1%, to $66.4$73.3 million for the nine months ended September 30, 20192020 compared to the same period of 2018.2019. The increase in revenues for the three and nine months ended September 30, 2019 was primarily due to an increase in energy and incentive revenue.
Income before taxes for our Non-Solar DG segment decreased $2.9 million, or 74.6%, to $1.0 million for the three months ended September 30, 2019 compared to the same period of 2018 primarily due to higher direct costs resulting in lower gross margins. Income before taxes for our Non-Solar DG segment decreased $3.0 million, or 34.5%, to $5.8 million for the nine months ended September 30, 2019 compared to the same period of 2018 primarily due to higher depreciation expenses compared to the prior year attributed to the growth of our assets in operations.
All Other & Unallocated Corporate Activity
|
| | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Dollar | | Percentage |
| 2019 | | 2018 | | Change | | Change |
Revenues | $ | 22,149 |
| | $ | 22,853 |
| | $ | (704 | ) | | (3.1 | )% |
Income before taxes | $ | 881 |
| | $ | 1,959 |
| | $ | (1,078 | ) | | (55.0 | )% |
Unallocated corporate activity | $ | (8,482 | ) | | $ | (8,648 | ) | | $ | 166 |
| | 1.9 | % |
| | | | | | | |
| Nine Months Ended September 30, | | Dollar | | Percentage |
| 2019 | | 2018 | | Change | | Change |
Revenues | $ | 69,022 |
| | $ | 62,877 |
| | $ | 6,145 |
| | 9.8 | % |
Income before taxes | $ | 7,592 |
| | $ | 3,771 |
| | $ | 3,821 |
| | 101.3 | % |
Unallocated corporate activity | $ | (25,331 | ) | | $ | (23,269 | ) | | $ | (2,062 | ) | | (8.9 | )% |
Revenues for our All Other segment decreased $0.7 million, or 3.1%, to $22.1 million for the three months ended September 30, 2019 compared to the same period of 2018 primarily due to a decrease in project revenues attributable to timing of revenue recognized as a result of the phase of active projects versus the prior year. Revenues for our All Other segment increased $6.1 million, or 9.8%, to $69.0 million for the nine months ended September 30, 2019 compared to the same period of 20182020 were primarily due to an increase in project revenues andrelated to the progression of certain active projects partially offset by a decrease in our integrated-PV revenues, attributed towhich is a result of weakened sales to customers for oilfield microgrid applications.our oil and gas customers.
Income before taxes for our All Other segment decreased $1.1increased $3.1 million, or 55.0%350.3%, to $0.9$4.0 million for the three months ended September 30, 20192020 compared to the same period of 20182019 primarily due to an increase in salarieslower operating expenses attributed to lower salary and benefits andbenefit costs of $0.5 million, lower project development costs.costs of $0.5 million and the recovery of a previously reserved customer receivable of $1.2 million. Income before taxes for our All Other segment increased $3.8decreased $0.6 million, or 101.3%7.3%, to $7.6$7.0 million for the nine months ended September 30, 20192020 compared to the same period of 20182019 due to the increase in revenues described above
offset by a mix of revenue from projects with lower gross margins and a gain of $2.2 million recognized on the deconsolidation of a variable interest entity.entity during the first quarter of 2019.
Unallocated corporate activity includes all corporate level selling, general and administrative expenses and other expenses not allocated to the segments. We do not allocate any indirect expenses to the segments.
Liquidity and Capital Resources
Sources of liquidity. Liquidity
Since inception, we have funded operations primarily through cash flow from operations, advances from Federal ESPC projects and various forms of debt. We believe that the cash and cash equivalents and availability under our revolving senior secured credit facility, combined with our access to credit markets, will be sufficient to fund our operations through the next twelve months and thereafter. See Note 2 of the audited consolidated financial statements for the year ended December 31, 2018,2019, and notes thereto, included in the Company’s Annual Report.
We believe we have sufficient liquidity to satisfy our cash needs, however, we continue to evaluate and take action, as necessary, to preserve adequate liquidity and ensure that our business can continue to operate during these uncertain times. This includes limiting discretionary spending across the organization and re-prioritizing our capital projects amid the COVID-19 pandemic.
On March 27, 2020, the U.S. government enacted the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) which includes modifications to the limitation on business interest expense and net operating loss provisions, and provides a payment delay of employer payroll taxes during 2020 after the date of enactment. We estimate the payment of approximately $5 million of employer payroll taxes otherwise due in 2020 will be delayed with 50% due by December 31, 2021 and the remaining 50% by December 31, 2022. The CARES Act permits net operating losses from the 2018, 2019, and 2020 tax years to be carried back to the previous five tax years (beginning with the earliest year first). We estimate the discrete benefit associated with the net operating loss provisions of the CARES Act to be approximately $2,000, an estimated refund of taxes paid in prior years of approximately $1,700 and the carryback provides an additional refund of approximately $3,600 related to Alternative Minimum Tax credits.
Proceeds from our Federal ESPC projects are generally received through agreements to sell the ESPC receivables related to certain ESPC contracts to third-party investors. We use the advances from the investors under these agreements to finance the projects. Until recourse to us ceases for the ESPC receivables transferred to the investor, upon final acceptance of the work by the government customer, we are the primary obligor for financing received. The transfers of receivables under these agreements do not qualify for sales accounting until final customer acceptance of the work, so the advances from the investors are not classified as operating cash flows. Cash draws that we receive under these ESPC agreements are recorded as financing cash inflows. The use of the cash received under these arrangements to pay project costs is classified as operating cash flows. Due to the manner in which the ESPC contracts with the third-party investors are structured, our reported operating cash flows are materially impacted by the fact that operating cash flows only reflect the ESPC contract expenditure outflows and do not reflect any inflows from the corresponding contract revenues. Upon acceptance of the project by the federal customer the ESPC receivable and corresponding ESPC liability are removed from our condensed consolidated balance sheet as a non-cash settlement.
Our service offering also includes the development, construction and operation of small-scale renewable energy plants. Small-scale renewable energy projects, or energy assets, can either be developed for the portfolio of assets that we own and operate or designed and built for customers. Expenditures related to projects that we own are recorded as cash outflows from investing activities. Expenditures related to projects that we build for customers are recorded as cash outflows from operating activities as cost of revenues.
The amount of interest capitalized relating to construction financing during the period of construction for the nine months ended September 30, 2020 and 2019 was $2.9 million and 2018 was $2.2 million, and $2.4 million, respectively.
Cash Flows
The following table summarizes our cash flows from operating, activities. investing and financing activities:
| | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, |
| 2020 | | 2019 | | $ Change |
Cash flows from operating activities | $ | (83,789) | | | $ | (120,725) | | | $ | 36,936 | |
Cash flows from investing activities | (127,602) | | | (79,930) | | | $ | (47,672) | |
Cash flows from financing activities | 205,499 | | | 172,877 | | | $ | 32,622 | |
Effect of exchange rate changes on cash | (465) | | | 249 | | | $ | (714) | |
Total net cash flows | $ | (6,357) | | | $ | (27,529) | | | $ | 21,172 | |
Cash Flows from Operating Activities
Operating activities used $120.7$83.8 million of net cash during the nine months ended September 30, 2019. During that period, we had net income of $19.7 million, which is net of non-cash compensation, depreciation, amortization, accretion, contingent consideration, deferred income taxes, gain on deconsolidation of a VIE, net gain on derivatives, unrealized foreign exchange loss and other non-cash items totaling $29.1 million. Increases in accounts receivable including retainage, inventory, costs and estimated earnings in excess of billings, prepaid expenses and other current assets, project development costs, other assets, and decreases in accounts payable, accrued expenses and other current liabilities, billings in excess of cost and estimated earnings, and other liabilities used $61.7 million in cash. These were offset by2020 primarily due to an increase in income taxes payable which provided for $2.6of $160.2 million in cash. Increases in Federal ESPC receivables, used an additional $110.4 million. Aswhich as described above, the Federal ESPC operating cash flows only reflect the ESPC expenditure outflows and do not reflect any inflows from the corresponding contract revenues, which are recorded as cash inflows from financing activities due to the timing of the receipt of cash related to the assignment of the ESPC receivables to the third-party investors.
Operating activities used $32.0 million of net cash during the nine months ended September 30, 2018. During that period, we had This was partially offset by net income of $26.9$33.2 million, which is net ofand non-cash compensation, depreciation, amortization, accretion, contingent consideration, deferred income taxes, net loss on derivatives, unrealized foreign exchange loss net gain on derivatives and other non-cash items totaling $29.5 million.$41.9 million which provided cash for operations. Increases in accounts receivable including retainage, project development costs, other assets, and decreases in accounts payable, accrued expenses and other current liabilities and income taxes payable used $26.9$39.6 million in cash. These were offset by decreases in inventory, costs and estimated earnings in excess of billings, prepaid expenses and other current assets and other assets, and increases in billings in excess of cost and estimated earnings and other liabilities which provided for $40.9 million in cash.
Operating activities used $120.7 million of net cash during the nine months ended September 30, 2019 primarily due to an increase in Federal ESPC receivables of $110.4 million. This was partially offset by net income of $19.7 million and non-cash compensation, depreciation, amortization, accretion, contingent consideration, deferred income taxes, gain on deconsolidation of a VIE, net gain on derivatives, unrealized foreign exchange loss and other non-cash items totaling $29.1 million which provided cash for operations. Increases in accounts receivable including retainage, inventory, costs and estimated earnings in excess of billings, prepaid expenses and other current assets, project development costs and increasesother assets, and decreases in accounts payable, accrued expenses and other current liabilities, billings in excess of costcosts and estimated earnings and other liabilities used $61.7 million in cash. These were partially offset by an increase in income tax payable which provided for $50.4 million. Increases$2.6 million in Federal ESPC receivables used an additional $112.0 million.cash.
Cash Flows from Investing Activities
Cash flows from investing activities. activities during the nine months ended September 30, 2020 used $127.6 million as we invested $125.5 million in purchases of energy assets and $2.0 million in purchases of other property and equipment. We currently plan to invest approximately $50.0 million to $70.0 million in additional capital expenditures for the remainder of 2020, principally for the construction or acquisition of new renewable energy plants.
Cash flows from investing activities during the nine months ended September 30, 2019 used $79.9 million. Wemillion as we invested $72.1 million on purchases of energy assets during the nine months ended September 30, 2019. In addition, we investedand $6.2 million in purchases of other property and equipment and $1.3 million related to acquisitionacquisitions of a business and made contributions of $0.3 million in an equity investment. We currently plan to invest approximately $40.0 million to $50.0 million in additional capital expenditures in 2019, principally for the construction or acquisition of new renewable energy plants.businesses.
Cash Flows from Financing Activities
Cash flows from investingfinancing activities during the nine months ended September 30, 2018 used $109.7 million. We invested $103.22020 provided $205.5 million, on purchases ofwhich was primarily due to proceeds received from Federal ESPC projects and energy assets during the nine months ended September 30, 2018. In addition, we invested $3.0of $196.0 million in purchasesand net proceeds from long-term debt financings of other property and equipment and invested $3.6 million in the acquisition$40.6 million. These were primarily offset by payments on long-term debt of a business.$42.6 million.
Cash flows from financing activities. Cash flows from financing activities during the nine months ended September 30, 2019 provided $172.9 million. Thismillion, which was primarily due to proceeds received from Federal ESPC projects and energy assets of $117.2 million, proceeds from exercises of stock options and ESPP of $5.3 million, net proceeds from our senior secured credit facility of $41.3 million, proceeds from project financings of $7.6 million and net contributions from redeemable non-controlling interests of $20.2 million and proceeds from long-term debt of $7.6 million. This wasThese were partially offset by payments on long-term debt of $18.0 million, payments of financing fees of $0.5 million and repurchase of common stock of $0.1 million, including fees.
Cash flows from financing activities during the nine months ended September 30, 2018 provided $178.8 million. This was primarily due to proceeds received from Federal ESPC projects and energy assets of $115.8 million, proceeds from project financings of $78.9 million, proceeds from sales leaseback financing of $5.1 million, net proceeds from redeemable non-controlling interests of $3.7 million, and proceeds from exercises of stock options and ESPP of $4.3 million. This was partially offset by payments on long-term debt of $22.8 million, repurchase of common stock of $1.8 million, including fees, net draws on our senior credit facility of $0.9 million, and payments of financing fees of $3.7 million.
We currently plan additional project financings of approximately $20.0$50.0 million to $30.0$70.0 million for the remainder of 20192020 to fund the construction or the acquisition of new renewable energy plants as discussed above.
We may also, from time to time, finance our operations through issuance or offering of equity or debt securities.
On March 31, 2020, the Company executed an amendment to its fourth amended and restated bank credit facility. The amendment increased the total funded debt to EBITDA covenant ratio from a maximum of 3.25 to 3.75 for the fiscal quarters ending March 31, 2020 through December 31, 2020. The amendment also increased the Eurocurrency Rate floor to 1% from 0% previously. The total commitment under the amended credit facility (revolving credit, term loan and swing line) remains unchanged, which is $185,000, and the amendment did not result in any restructured payments.
See Note 16, Debt,,of Notes to Condensed Consolidated Financial Statements for additional discussion of items impacting the Company’s liquidity.
Off-Balance Sheet Arrangements
We did not have during the periods presented, and we do not currently have, any off-balance sheet arrangements, as defined under SEC rules, such as relationships with unconsolidated entities or financial partnerships, which are often referred to as structured
finance or special purpose entities, established for the purpose of facilitating financing transactions that are not required to be reflected on our balance sheet.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
As of September 30, 2019,2020, there have been no significant changes in market risk exposures that materially affected the quantitative and qualitative disclosures as described in Item 7A to our Annual Report.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Our management, with the participation of our principal executive officer and principal financial officer, evaluated the effectiveness of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, as of the end of the period covered by this quarterly report, or the evaluation date. Disclosure controls and procedures are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms. Our management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives, and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Our management, after evaluating the effectiveness of our disclosure controls and procedures as of the evaluation date, concluded that as of the evaluation date, our disclosure controls and procedures were effective at a reasonable level of assurance.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting during our most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
In the ordinary conduct of our business we are subject to periodic lawsuits, investigations and claims. Although we cannot predict with certainty the ultimate resolution of such lawsuits, investigations and claims against us, we do not believe that any currently pending or threatened legal proceedings to which we are a party will have a material adverse effect on our business, results of operations or financial condition.
On October 2, 2020, the staff of the United States Securities and Exchange Commission, or SEC, requested information with respect to revenue recognition for our software-as-a-service, or SaaS, businesses during the period January 1, 2014 through September 30, 2020. We are fully cooperating with the SEC; and the Audit Committee of our Board of Directors is overseeing a review by our outside counsel of our software-as-a-service revenue recognition, including review procedures with respect to the revenue recognized during the period from 2018 to the present. The review to date has not identified material misstatements of our financial results. We intend to continue to cooperate fully with the SEC and promptly to address any material accounting errors or material control weaknesses diagnosed in connection with the inquiry and review.
For additional information about certain proceedings, please refer to Note 9,, Commitments and Contingencies, to our Condensed Consolidated Financial Statements included included under Part I, Item 1 of this Quarterly Report on Form 10-Q, which is incorporated into this item by reference.
Item 1A. Risk Factors
AsOur business is subject to numerous risks, a number of September 30, 2019, there have been no material changes to the risk factorswhich are described below and under “Risk Factors” in Item 1A toPart I of our Annual Report on Form 10-K for the year ended December 31, 2018.2019, or Annual Report and Item 1A of our Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, or First Quarter Quarterly Report. We caution you that the following important factor, among others, could cause our actual results to differ materially from those expressed in forward-looking statements made by us or on our behalf in filings with the SEC, press releases, communications with investors and oral statements. Any or all of our forward-looking statements in this Quarterly Report on Form 10-Q and in any other public statements we make may turn out to be wrong. They can be affected by inaccurate assumptions we might make or by known or unknown risks and uncertainties. Many factors mentioned in the discussion below, in our Annual Report and in our First Quarter Quarterly Report will be important in determining future results. Consequently, no forward-looking statement can be guaranteed. Actual future results may differ materially from those anticipated in forward-looking statements. We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except to the extent required by applicable law. You should, however, consult any further disclosure we make in our reports filed with the SEC.
The Securities and Exchange Commission’s investigation into our revenue recognition and compensation practices in our software-as-a-service, or SaaS, businesses could result in a restatement of our financial statements, investment in remediation of our internal controls, sanctions or penalties, distraction of our management, and litigation from third parties, each of which could adversely affect or cause variability in our financial results.
On October 2, 2020, the staff of the United States Securities and Exchange Commission, or SEC, requested information with respect to revenue recognition for our software-as-a-service, or SaaS, businesses during the period January 1, 2014 through September 30, 2020. We are fully cooperating with the SEC; and the Audit Committee of our Board of Directors is overseeing a review by our outside counsel of our software-as-a-service revenue recognition, including review procedures with respect to the revenue recognized during the period from 2018 to the present. Although, our review to date has not identified material misstatements of our financial results, the SEC’s inquiry is not complete, and there can be no assurance that SEC will not reach a contrary conclusion. In that event, we may be required to restate previously filed financial statements and invest in remediation of our internal controls; the SEC or another regulator make further inquiries or pursue further action that could result in significant costs, expenses, sanctions and penalties; we may be subject to litigation from shareholders; and our management may be distracted by these circumstances.
Item 2. Unregistered Sales of Equity and Use of Proceeds
Stock Repurchase Program
The following table provides information as of and for the quarter ended September 30, 20192020 regarding shares of our Class A common stock that were repurchased under our stock repurchase program authorized by the Board of Directors on April 27, 2016, as increased from time to time (the “Repurchase Program”):
|
| | | | | | | | | | | | | |
Period | Total Number of Shares Purchased | | Average Price Paid per Share | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | | Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs |
July 1, 2019 - July 31, 2019 | — |
| | — |
| | — |
| | $ | 6,047,027 |
|
August 1, 2019 - August 31, 2019 | — |
| | — |
| | — |
| | $ | 6,047,027 |
|
September 1, 2019 - September 30, 2019 | 10,000 |
| | 13.93 |
| | 10,000 |
| | $ | 5,907,722 |
|
Total | 10,000 |
| | $ | 13.93 |
| | 10,000 |
| | $ | 5,907,722 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Period | | Total Number of Shares Purchased | | Average Price Paid per Share | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | | Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs |
July 1, 2020 - July 31, 2020 | | — | | | — | | | — | | | $ | 5,897,229 | |
August 1, 2020 - August 31, 2020 | | — | | | — | | | — | | | $ | 5,897,229 | |
September 1, 2020 - September 30, 2020 | | — | | | — | | | — | | | $ | 5,897,229 | |
Total | | — | | | $ | — | | | — | | | $ | 5,897,229 | |
Under the Repurchase Program, we are authorized to repurchase up to $17.6 million of our Class A common stock. Stock repurchases may be made from time to time through the open market and privately negotiated transactions. The amount and timing of any share repurchases will depend upon a variety of factors, including the trading price of our Class A common stock, liquidity, securities laws restrictions, other regulatory restrictions, potential alternative uses of capital, and market and economic conditions. The Repurchase Program may be suspended or terminated at any time without prior notice, and has no expiration date.
Item 5. Other Information
Stock Ownership Guidelines
On October 28, 2020, the Board of Directors of Ameresco, Inc., approved changes to its Share Ownership Guidelines, to make certain clarifying changes and to allow for the Chief Executive Officer to provide waivers of the guidelines, other than to himself. The Stock Ownership Guidelines were originally adopted by the Board of Directors on April 24, 2019, in order to encourage the company’s executive officers and senior management to obtain a significant ownership interest in the company, thereby helping to align their interests with those of Ameresco’s shareholders. The foregoing summary of the amendments to the stock ownership guidelines is qualified in its entirety by reference to the full text of the guidelines, a copy of which is attached as Exhibit 10.1 to this Quarterly Report on Form 10-Q and incorporated herein by reference.
Item 6. Exhibits
The exhibits listed in the Exhibit Index immediately preceding the exhibits are filed (other than exhibit 32.1) as part of this Quarterly Report on Form 10-Q and such Exhibit Index is incorporated herein by reference.
Exhibit Index
|
| | | | | | | |
Exhibit Number | Description | | | |
10.1+* | Exhibit
| Description | | |
31.1* | | | | |
31.2* | | | | |
32.1** | | | | |
101* | The following condensed consolidated financial statements from Ameresco, Inc.’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2019,2020, formatted in XBRL (Extensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets (ii) Condensed Consolidated Statements of Income, (iii) Condensed Consolidated Statements of Comprehensive Income, (iv) Condensed Consolidated Statement of Changes in Redeemable Non-Controlling Interests and Stockholders’ Equity, (v) Condensed Consolidated Statements of Cash Flows, and (vi) Notes to Condensed Consolidated Financial Statements. | | | |
| | | | |
| *Filed herewith. | | | |
| **Furnished herewith. | | | |
| + Identifies a management contract or compensatory plan or arrangement in which an executive officer or director of Ameresco participates. |
| **Furnished herewith. | | |
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
| | | | | | | | | | | | | | | | |
| | AMERESCO, INC. | | |
Date: | November 5, 20193, 2020 | By: | /s/ Spencer Doran Hole |
| | | Spencer Doran Hole | |
| | | Senior Vice President and Chief Financial Officer (duly authorized and principal financial officer)
|