Exhibit 99.1

PowerSecure Reports Third Quarter Results
Record Revenues and Across-the-Board Growth Drives Profit Gains, Backlog
Reaches Record $175 Million
Wake Forest, N.C. – November 7, 2012– PowerSecure International, Inc. (Nasdaq: POWR) today reported its third quarter 2012 results, including record revenues of $44.2 million, gross margin of 31.4 percent, diluted earnings per share (“E.P.S.”) from continuing operations of $0.03, and Non-GAAP E.P.S. from continuing operations of $0.08. This compares to third quarter 2011 revenues of $36.6 million, gross margin of 30.6 percent, and diluted E.P.S. from continuing operations of $0.05. Non-GAAP financial measures for the third quarter of 2012 exclude a $1.5 million pre-tax charge related to a Restructuring and Cost Reduction Plan that was initiated during the quarter to position the Company for enhanced operating margins in future periods (see Non-GAAP discussion and reconciliation, below).
Sidney Hinton, CEO of PowerSecure, said, “We are very pleased with our third quarter results – with record revenues, expanded gross margins, and positive operating leverage driving profit gains. 2012 is tracking almost exactly as anticipated, and we have posted sequential and year-over-year gains in each successive quarter. Additionally, each of our product and service areas continues to generate across-the-board growth, and our backlog grew to a record $175 million. We are in a great position to have a strong finish to 2012, and 2013 is shaping up to be a very good year.”
Mr. Hinton continued, “We continue to be very focused on expanding our operating margins, and leveraging the incremental operating expenses we have invested in to grow our business. To this end, during our third quarter we initiated a Restructuring and Cost Reduction Plan with the goal of reducing our cost structure by $5 million annually to enhance our operating margins in future periods. The actions we took in our third quarter resulted in a charge of $1.5 million, and we expect additional cost reduction actions in the fourth quarter of 2012. We are already seeing positive results from these actions, as our operating margins were 4.6% excluding the charge, expanding 3.4 percentage points compared to the prior year period.”
The Company’s strong third quarter 2012 year-over-year revenue growth of 21%, to a quarterly record level of $44.2 million, was driven by a 37% increase in revenues generated from Distributed Generation products and services, a 6% increase in revenues generated from Utility Infrastructure products and services, and a 4% increase in revenues generated from Energy Efficiency products, as shown below.
| | | | | | | | | | | | | | | | |
| | | | | | | | Variance | |
($ in 000’s) | | 3Q12 | | | 3Q11 | | | $ | | | % | |
Revenue by Product/Service | | | | | | | | | | | | | | | | |
Distributed Generation | | | 25,060 | | | | 18,355 | | | | 6,705 | | | | 37 | % |
Utility Infrastructure | | | 14,038 | | | | 13,300 | | | | 738 | | | | 6 | % |
Energy Efficiency | | | 5,138 | | | | 4,930 | | | | 208 | | | | 4 | % |
| | | | | | | | | | | | | | | | |
Total Revenue | | | 44,236 | | | | 36,585 | | | | 7,651 | | | | 21 | % |
The Company’s third quarter 2012 gross margin as a percentage of revenue was 31.4% compared to 30.6% in the third quarter of 2011. The gross margin increase was driven by favorabilities in the mix of projects completed in 2012 compared to 2011, a higher percentage of revenues from the Company’s higher margin Distributed Generation products and services, and higher revenues and profits from its company-owned distributed generation recurring revenue projects.
Operating expenses for the third quarter of 2012 were $13.4 million compared to $10.8 million in the third quarter of 2011. The $2.6 million year-over-year increase in operating expenses consists of 1) $0.6 million of incremental operating expenses related to the solar energy company acquired in June, 2012, 2) $0.4 million of additional depreciation and amortization expense, primarily driven by additional capital expenditures related to Company-owned distributed generation recurring revenue projects, and 3) a $1.5 million charge related to the Restructuring and Cost Reduction Plan which was initiated during the third quarter, with a goal of reducing the Company’s cost structure by $5 million annually. Excluding the Restructuring and Cost Reduction charge, third quarter 2012 operating expenses were $11.8 million, which represents a 2.7 percentage point reduction as a percentage of revenues on a year-over-year basis.
The Company’s capital resources continue to be strong, with $22.6 million in cash and zero drawn on its revolving credit facility at the end of the third quarter of 2012. The Company’s capital expenditures during the third quarter were $1.0 million in total, with $0.3 million of this capital invested to deploy systems to support PowerSecure-owned long-term recurring revenue Distributed Generation projects. In addition, the Company repurchased $1.3 million of its common stock during the third quarter of 2012, and another $1.4 million early in the fourth quarter of 2012, leaving $1.2 million of stock repurchases remaining on its current authorization as of the date of this release.
The Company announced that its revenue backlog stands at $175 million. This includes new business awards announced on October 11, 2012 and October 24, 2012, and approximately $9 million of additional business the Company has received as of the date of this release. The Company’s revenue backlog represents revenue expected to be recognized after September 30, 2012, for periods including the fourth quarter of 2012 onward. This backlog figure compares to the revenue backlog of $166 million announced in the Company’s second quarter earnings release issued on August 6, 2012, which represented revenue expected to be recognized after June 30, 2012. The Company’s $175 million revenue backlog and the estimated timing of revenue recognition are outlined below, including “project-based revenues” expected to be recognized as projects are completed, and “recurring revenues” expected to be recognized over the life of the underlying contracts:
Revenue Backlog expected to be recognized after September 30, 2012
| | | | | | | | |
Description | | Anticipated Revenue | | | Estimated Primary Recognition Period | |
Project-based Revenue — Near term | | $ | 77 Million | | | | 4Q12 through 2Q13 | |
Project-based Revenue — Long term | | $ | 27 Million | | | | 3Q13 through 2014 | |
Recurring Revenue | | $ | 71 Million | | | | 4Q12 through 2020 | |
| | | | | | | | |
Revenue Backlog expected to be recognized after September 30, 2012 | | $ | 175 Million | | | | | |
Note: Anticipated revenue and estimated primary recognition periods are subject to risks and uncertanities as indicated in the Company’s safe harbor statement, below. Consistent with past practice, these figures are not intended to constitute the Company’s total revenue over the indicated time periods, as the Company has additional, regular on-going revenues. Examples of additional, regular recurring revenues include revenues from the engineering fees, and service revenue, among others. Numbers may not add due to rounding.
Orders in the Company’s revenue backlog are subject to delay, deferral, acceleration, resizing, or cancellation from time to time, and estimates are utilized in the determination of the backlog amounts. Given the irregular sales cycle of customer orders, and especially of large orders, the revenue backlog at any given time is not necessarily an accurate indication of our future revenues.
Conference Call Information
The Company will host a conference call commencing today at 5:30 p.m. eastern time to discuss its third quarter 2012 results, business operations, strategic initiatives and prospects for the future. The conference call will be webcast live and can be accessed from the Investor Relations section of the Company’s website atwww.powersecure.com. Participants can also access the call by dialing 888-680-0890 (or 617-213-4857 if dialing internationally), and providing pass code 26044062. If you are unable to participate during the live webcast, a replay of the conference call will be available beginning today at 7:30 p.m. eastern time through midnight on December 7, 2012. To listen to the replay, dial toll-free 888-286-8010 (or 617-801-6888 if dialing internationally), and enter pass code 53559477. In addition, the webcast will be archived on the Company’s website atwww.powersecure.com.
About PowerSecure
PowerSecure International, Inc. is a leading provider of Utility and Energy Technologies to electric utilities, and their industrial, institutional, and commercial customers. PowerSecure provides products and services in the areas of Interactive Distributed Generation, Energy Efficiency, and Utility Infrastructure. The Company is a pioneer in developing Interactive Distributed Generation® (IDG®) power systems with sophisticated smart grid capabilities, including the ability to 1) forecast electricity demand and electronically deploy the systems to deliver more efficient, and environmentally friendly power at peak power times, 2) provide utilities with dedicated electric power generation capacity to utilize for demand response purposes, and 3) provide customers with the most dependable standby power in the industry. Its proprietary distributed generation system designs utilize a range of technologies to deliver power, including renewables. The Company’s Energy Efficiency business develops energy efficient lighting technologies that improve the quality of light, including its proprietary EfficientLights® LED lighting products for grocery, drug, and convenience stores, and its SecureLite area light and PowerLite street lights for utilities and municipalities. PowerSecure also provides electric utilities with transmission and distribution infrastructure maintenance and construction services, and engineering and regulatory consulting services. Additional information is available atwww.powersecure.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are all statements other than statements of historical facts, including but not limited to statements concerning the outlook for the Company’s future revenues, earnings, margins, cash resources and cash flow and other financial and operating information and data; the Company’s future business operations, strategies and prospects; the Company’s cost reduction plan; and all other statements concerning the plans, intentions, expectations, projections, hopes, beliefs, objectives, goals and strategies of management, including statements about other future financial and non-financial items, performance or events and about present and future products, services, technologies and businesses; and statements of assumptions underlying the foregoing.
Forward-looking statements are not guarantees of future performance or events and are subject to a number of known and unknown risks, uncertainties and other factors that are difficult to predict and could cause actual results to differ materially from those expressed, projected or implied by such forward-looking statements. Important risks, uncertainties and other factors include, but are not limited to, the on-going downturn, disruption and volatility in the economy, financial markets and business markets and the effects thereof on the Company’s markets and customers, the demand for its products and services, and the Company’s access to capital; the size, timing and terms of sales and orders, including the Company’s revenue backlog discussed in this press release, and the risk of customers delaying, deferring or canceling purchase orders or making smaller purchases than expected; the effects of the sales of the Southern Flow business and the WaterSecure investment, and the Company’s strategy of monetizing its non-core businesses on the Company’s financial condition and results of operations; the potential adverse financial and reputational consequences that can result from safety risks and hazards such as accidents inherent in the Company’s operations; the impact of the Company’s recent acquisition of its commercial and industrial solar business; the Company’s ability to reduce and control its costs and expenses; the timely and successful development, production and market acceptance of new and enhanced products, services and technologies of the Company; the ability of the Company to obtain adequate supplies of key components and materials of sufficient reliability and quality for its products and technologies on a timely and cost-effective basis and the effects of related warranty claims and disputes; the ability of the Company to successfully expand its core distributed generation products and services, to successfully develop and achieve market acceptance of its new energy-related businesses, to successfully expand its recurring revenue projects, to manage its growth and to address the effects of any future changes in utility tariff structures and environmental requirements on its business solutions; the effects of competition; changes in customer and industry demand and preferences; the ability of the Company to continue the growth and diversification of its customer base; the ability of the Company to attract, retain, and motivate its executives and key personnel; changes in the energy industry in general and the electricity, oil, and natural gas markets in particular, including price levels; the effects of competition; the ability of the Company to secure and maintain key contracts and relationships; the effects of pending and future litigation, claims and disputes; and other risks, uncertainties and other factors identified from time to time in its reports filed with or furnished to the Securities and Exchange Commission, including the Company’s most recent Annual Report on Form 10-K, as well as subsequently filed reports on Form 10-Q and Form 8-K, copies of which may be obtained by visiting the investor relations page of the Company’s website atwww.powersecure.com or the SEC’s website atwww.sec.gov.
Accordingly, there is no assurance that the results expressed, projected or implied by any forward-looking statements will be achieved, and readers are cautioned not to place undue reliance on any forward-looking statements. The forward-looking statements in this press release speak only as of the date hereof and are based on the current plans, goals, objectives, strategies, intentions, expectations and assumptions of, and the information currently available to, management. The Company assumes no duty or obligation to update or revise any forward-looking statements for any reason, whether as the result of changes in expectations, new information, future events, conditions or circumstances or otherwise.
Contact
Chris Hutter
Chief Financial Officer
PowerSecure International, Inc.
(919) 453-1760
PowerSecure International, Inc.
Consolidated Statements of Operations (unaudited)
($000’s except per share data)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Nine Months Ended | |
| | Sept 30, | | | Sept 30, | | | Sept 30, | | | Sept 30, | |
| | 2012 | | | 2011 | | | 2012 | | | 2011 | |
Revenue | | | 44,236 | | | | 36,585 | | | | 115,288 | | | | 90,326 | |
Cost of sales | | | 30,360 | | | | 25,372 | | | | 79,653 | | | | 62,078 | |
| | | | | | | | | | | | | | | | |
Gross Profit | | | 13,876 | | | | 11,213 | | | | 35,635 | | | | 28,248 | |
| | | | | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | | | | |
General and administrative | | | 9,012 | | | | 8,714 | | | | 26,750 | | | | 24,347 | |
Selling, marketing, and service | | | 1,615 | | | | 1,197 | | | | 4,039 | | | | 3,565 | |
Depreciation and amortization | | | 1,211 | | | | 857 | | | | 3,432 | | | | 2,432 | |
Restructuring and cost reduction charges | | | 1,548 | | | | 0 | | | | 1,548 | | | | 0 | |
| | | | | | | | | | | | | | | | |
Total operating expenses | | | 13,386 | | | | 10,768 | | | | 35,769 | | | | 30,344 | |
| | | | | | | | | | | | | | | | |
Operating income (loss) | | | 490 | | | | 445 | | | | (134 | ) | | | (2,096 | ) |
| | | | |
Other income (expense) | | | | | | | | | | | | | | | | |
Gain on sale of unconsolidated affiliate | | | 0 | | | | 44 | | | | 1,439 | | | | 21,830 | |
Equity income - unconsolidated affiliate | | | 0 | | | | 0 | | | | 0 | | | | 1,559 | |
Management fees - unconsolidated affiliate | | | 0 | | | | 0 | | | | 0 | | | | 282 | |
Interest income and other income | | | 22 | | | | 31 | | | | 67 | | | | 73 | |
Interest expense | | | (114 | ) | | | (168 | ) | | | (338 | ) | | | (454 | ) |
| | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | 398 | | | | 352 | | | | 1,034 | | | | 21,194 | |
Income tax benefit (provision) | | | (119 | ) | | | 453 | | | | (347 | ) | | | (2,777 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) from continuing operations | | | 279 | | | | 805 | | | | 687 | | | | 18,417 | |
| | | | |
Discontinued operations - income (loss) from operations (net of tax) | | | 11 | | | | (63 | ) | | | 78 | | | | (1,666 | ) |
Discontinued operations - gain on sale (net of tax) | | | 0 | | | | 0 | | | | 0 | | | | 5,636 | |
| | | | | | | | | | | | | | | | |
Net income (loss) | | | 290 | | | | 742 | | | | 765 | | | | 22,387 | |
Net loss attributable to noncontrolling interest | | | 192 | | | | 230 | | | | 757 | | | | 573 | |
| | | | | | | | | | | | | | | | |
Net income (loss) attributable to PowerSecure International, Inc. | | | 482 | | | | 972 | | | | 1,522 | | | | 22,960 | |
| | | | | | | | | | | | | | | | |
Summary of Amounts Attributable to PowerSecure International, Inc. shareholders | | | | | | | | | | | | | | | | |
| | | | |
Income (loss) from continuing operations (net of tax) | | | 471 | | | | 1,035 | | | | 1,444 | | | | 18,990 | |
| | | | |
Income (loss) from discontinued operations (net of tax) | | | 11 | | | | (63 | ) | | | 78 | | | | 3,970 | |
| | | | | | | | | | | | | | | | |
Net income (loss) attributable to PowerSecure International, Inc. | | | 482 | | | | 972 | | | | 1,522 | | | | 22,960 | |
| | | | | | | | | | | | | | | | |
EARNINGS PER SHARE AMOUNTS (“E.P.S”) ATTRIBUTABLE TO POWERSECURE INTERNATIONAL, INC. SHAREHOLDERS: | | | | | | | | | | | | | | | | |
Continuing Operations | | | | | | | | | | | | | | | | |
Basic | | | 0.03 | | | | 0.05 | | | | 0.08 | | | | 1.01 | |
| | | | | | | | | | | | | | | | |
Diluted | | | 0.03 | | | | 0.05 | | | | 0.08 | | | | 0.99 | |
| | | | | | | | | | | | | | | | |
Discontinued Operations | | | | | | | | | | | | | | | | |
Basic | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.21 | |
| | | | | | | | | | | | | | | | |
Diluted | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.21 | |
| | | | | | | | | | | | | | | | |
Net Income | | | | | | | | | | | | | | | | |
Basic | | | 0.03 | | | | 0.05 | | | | 0.08 | | | | 1.22 | |
| | | | | | | | | | | | | | | | |
Diluted | | | 0.03 | | | | 0.05 | | | | 0.08 | | | | 1.20 | |
| | | | | | | | | | | | | | | | |
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | | | | | | | | | | | | | | | | |
Basic | | | 18,676 | | | | 18,966 | | | | 18,807 | | | | 18,848 | |
| | | | | | | | | | | | | | | | |
Diluted | | | 18,793 | | | | 19,163 | | | | 18,925 | | | | 19,122 | |
| | | | | | | | | | | | | | | | |
PowerSecure International, Inc.
Condensed Consolidated Balance Sheets (unaudited)
($000’s)
| | | | | | | | |
| | September 30, | | | December 31, | |
| | 2012 | | | 2011 | |
ASSETS | | | | | | | | |
CURRENT ASSETS: | | | | | | | | |
Cash and cash equivalents | | | 22,550 | | | | 24,606 | |
Trade receivables, net of allowance for doubtful accounts | | | 46,583 | | | | 46,163 | |
Assets of discontinued operations held for sale | | | 0 | | | | 380 | |
Inventories | | | 21,294 | | | | 20,290 | |
Income taxes receivable | | | 17 | | | | 439 | |
Current deferred income taxes | | | 650 | | | | 650 | |
Prepaid expenses and other current assets | | | 846 | | | | 1,128 | |
| | | | | | | | |
Total Current Assets | | | 91,940 | | | | 93,656 | |
| | | | | | | | |
PROPERTY, PLANT, AND EQUIPMENT: | | | | | | | | |
Equipment | | | 42,588 | | | | 38,441 | |
Furniture and fixtures | | | 348 | | | | 283 | |
Land, building, and improvements | | | 5,901 | | | | 5,885 | |
| | | | | | | | |
Total property, plant, and equipment at cost | | | 48,837 | | | | 44,609 | |
Less accumulated depreciation and amortization | | | 11,084 | | | | 8,281 | |
| | | | | | | | |
Property, plant, and equipment, net | | | 37,753 | | | | 36,328 | |
| | | | | | | | |
OTHER ASSETS: | | | | | | | | |
Goodwill | | | 12,884 | | | | 7,970 | |
Deferred income taxes, net of current portion | | | 266 | | | | 266 | |
Restricted annuity contract | | | 2,429 | | | | 2,376 | |
Intangible rights and capitalized software, net of accum amort | | | 1,434 | | | | 1,642 | |
Investment in unconsolidated affiliate | | | 0 | | | | 6 | |
Other assets | | | 652 | | | | 331 | |
| | | | | | | | |
Total other assets | | | 17,665 | | | | 12,591 | |
| | | | | | | | |
TOTAL ASSETS | | | 147,358 | | | | 142,575 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
| | |
CURRENT LIABILITIES | | | | | | | | |
Accounts payable | | | 9,695 | | | | 6,894 | |
Accrued and other liabilities | | | 16,044 | | | | 16,129 | |
Accrued restructuring and cost reduction liabilities | | | 1,318 | | | | 0 | |
Liabilities of discontinued operations held for sale | | | 0 | | | | 125 | |
Current unrecognized tax benefit | | | 242 | | | | 287 | |
Current portion of term loan | | | 160 | | | | 0 | |
Current portion of capital lease obligations | | | 874 | | | | 840 | |
| | | | | | | | |
Total current liabilitees | | | 28,333 | | | | 24,275 | |
| | | | | | | | |
LONG-TERM LIABILITIES | | | | | | | | |
Revolving Line of Credit | | | 0 | | | | 0 | |
Term loan, net of current portion | | | 2,120 | | | | 0 | |
Capital lease obligations, net of current portion | | | 2,147 | | | | 2,807 | |
Unrecognized tax benefit | | | 640 | | | | 731 | |
Other long-term liabilities | | | 2,464 | | | | 2,300 | |
| | | | | | | | |
Total long-term liabilities | | | 7,371 | | | | 5,838 | |
| | | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | | |
Perferred stock - undesignated | | | 0 | | | | 0 | |
Preferred stock - Series C | | | 0 | | | | 0 | |
Common stock | | | 185 | | | | 189 | |
Additional paid-in-capital | | | 114,801 | | | | 116,803 | |
Accumulated deficit | | | (3,917 | ) | | | (5,439 | ) |
| | | | | | | | |
Total PowerSecure International, Inc. stockholders’ equity | | | 111,069 | | | | 111,553 | |
Noncontrolling Interest | | | 585 | | | | 909 | |
| | | | | | | | |
Total stockholders’ equity | | | 111,654 | | | | 112,462 | |
| | | | | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | | 147,358 | | | | 142,575 | |
| | | | | | | | |
PowerSecure International, Inc.
Condensed Consolidated Statement of Cash Flows (unaudited)
($000’s)
| | | | | | | | |
| | Nine Months Ended | |
| | Sept 30, | | | Sept 30, | |
| | 2012 | | | 2011 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | |
Net income (loss) | | | 765 | | | | 22,387 | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | | | | |
Gain on sale of unconsolidated affiliate | | | (1,439 | ) | | | (21,830 | ) |
Income from discontinued operations | | | (78 | ) | | | (3,970 | ) |
Depreciation and amortization | | | 3,432 | | | | 2,432 | |
Stock compensation expense | | | 755 | | | | 1,376 | |
Loss on disposal of miscellaneous assets | | | 68 | | | | 36 | |
Equity in income of unconsolidated affiliate | | | 0 | | | | (1,559 | ) |
Distributions from unconsolidated affiliate | | | 0 | | | | 1,537 | |
Changes in operating assets and liabilities, net of effect of acquisitons: | | | | | | | | |
Trade receivables, net | | | 900 | | | | (18,032 | ) |
Inventories | | | (903 | ) | | | 570 | |
Deferred income taxes | | | 0 | | | | 1,154 | |
Other current assets and liabilities | | | 659 | | | | (248 | ) |
Other noncurrent assets and liabilities | | | (302 | ) | | | 1,163 | |
Accounts payable | | | 2,125 | | | | 111 | |
Accrued and other liabilities | | | (1,884 | ) | | | 5,537 | |
Accrued restructuring and cost reduction liabilities | | | 1,318 | | | | 0 | |
| | | | | | | | |
Net cash provided by (used in) continuing operations | | | 5,416 | | | | (9,336 | ) |
Net cash provided by (used in) discontinued operations | | | 334 | | | | (1,215 | ) |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | 5,750 | | | | (10,551 | ) |
| | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | |
Acquisition | | | (3,523 | ) | | | 0 | |
Additions to property, plant and equipment | | | (4,367 | ) | | | (13,740 | ) |
Additions to intangible rights and software development | | | (267 | ) | | | (365 | ) |
Proceeds from sale of property, plant and equipment | | | 15 | | | | 12 | |
Proceeds from sale of unconsolidated affiliate | | | 1,445 | | | | 25,974 | |
Proceeds from sale of discontinued operations | | | 0 | | | | 16,515 | |
Discontinued operations investing activities | | | 0 | | | | (3 | ) |
| | | | | | | | |
Net cash provided by (used in) investing activities | | | (6,697 | ) | | | 28,393 | |
| | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | |
Net borrowings (payments) on revolving line of credit | | | 0 | | | | 5,000 | |
Proceeds from term loan borrowings | | | 2,400 | | | | 0 | |
Proceeds from sale leaseback transactions | | | 0 | | | | 2,097 | |
Payments on term loan | | | (120 | ) | | | 0 | |
Payments on capital lease obligations | | | (626 | ) | | | (593 | ) |
Repurchases of common stock | | | (2,786 | ) | | | (166 | ) |
Proceeds from stock option exercises | | | 23 | | | | 310 | |
| | | | | | | | |
Net cash provided by (used in) financing activities | | | (1,109 | ) | | | 6,648 | |
| | | | | | | | |
NET INCREASE (DECREASE) IN CASH | | | | | | | | |
AND CASH EQUIVALENTS | | | (2,056 | ) | | | 24,490 | |
| | |
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | | | 24,606 | | | | 8,202 | |
| | | | | | | | |
CASH AND CASH EQUIVALENTS AT END OF PERIOD | | | 22,550 | | | | 32,692 | |
| | | | | | | | |
Non-GAAP Pro forma Financial Measures:
Our references to our third quarter 2012 “Non-GAAP Pro forma” financial measures of net income from continuing operations, net income, net income attributable to PowerSecure International, Inc., diluted E.P.S. from continuing operations, and diluted E.P.S. discussed and shown in this report constitute non-GAAP financial measures. They refer to our GAAP results, adjusted to show our results without the Restructuring and Cost Reduction Charge of $1.5 million recorded in the third quarter of 2012.
We believe providing non-GAAP measures which show our pro forma results with these items adjusted is valuable and useful as it allows our management and our board of directors to measure, monitor and evaluate our operating performance in 2012 with the same consistent financial context as the business was managed and evaluated in prior periods. Additionally, because the costs and charges related to the Restructuring and Cost Reduction Plan are expected to be material only during the third and fourth quarters of 2012, these non-GAAP pro forma measures are more comparable to our prior period and future period results.
We believe these Non-GAAP Pro forma measures also provide meaningful information to investors in terms of enhancing their understanding of our third quarter 2012 operating performance and results, as they allow investors to more easily compare our financial performance on a consistent basis compared to the prior year period. These Non-GAAP Pro forma measures also correspond with the way we expect investment analysts to evaluate and compare our results. Our Non-GAAP Pro forma measures should be considered only as supplements to, and not as substitutes for or in isolation from, or superior to, our other measures of financial information prepared in accordance with GAAP, such as GAAP revenue, operating income, net income from continuing operations, net income, net income attributable to PowerSecure International, Inc., diluted E.P.S. from continuing operations, diluted E.P.S. from discontinued operations, and diluted E.P.S.
The following table provides a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures.
PowerSecure International, Inc.
Non-GAAP Pro forma Measures Excluding Restructuring and Cost Reduction Charge
($000’s except per share data, some rounding throughout)
| | | | | | | | | | | | |
| | Three Months Ended Sept 30, 2012 | |
| | As Reported 3Q12 | | | Restructuring and cost reduction charges | | | Pro forma 3Q12 | |
Revenue | | | 44,236 | | | | | | | | 44,236 | |
Cost of sales | | | 30,360 | | | | | | | | 30,360 | |
| | | | | | | | | | | | |
Gross Profit | | | 13,876 | | | | 0 | | | | 13,876 | |
| | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | |
General and administrative | | | 9,012 | | | | | | | | 9,012 | |
Selling, marketing, and service | | | 1,615 | | | | | | | | 1,615 | |
Depreciation and amortization | | | 1,211 | | | | | | | | 1,211 | |
Restructuring and cost reduction charges | | | 1,548 | | | | (1,548 | ) | | | 0 | |
| | | | | | | | | | | | |
Total operating expenses | | | 13,386 | | | | (1,548 | ) | | | 11,838 | |
| | | | | | | | | | | | |
Operating income (loss) | | | 490 | | | | 1,548 | | | | 2,038 | |
| | | |
Other income (expense) | | | | | | | | | | | | |
Gain on sale of unconsolidated affiliate | | | 0 | | | | | | | | 0 | |
Equity income - unconsolidated affiliate | | | 0 | | | | | | | | 0 | |
Management fees - unconsolidated affiliate | | | 0 | | | | | | | | 0 | |
Interest income and other income | | | 22 | | | | | | | | 22 | |
Interest expense | | | (114 | ) | | | | | | | (114 | ) |
| | | | | | | | | | | | |
Income (loss) before income taxes | | | 398 | | | | 1,548 | | | | 1,946 | |
Income tax benefit (provision) | | | (119 | ) | | | (463 | ) | | | (582 | ) |
| | | | | | | | | | | | |
Net income (loss) from continuing operations | | | 279 | | | | 1,085 | | | | 1,364 | |
| | | |
Discontinued operations - income (loss) from operations (net of tax) | | | 11 | | | | | | | | 11 | |
Discontinued operations - gain on sale (net of tax) | | | 0 | | | | | | | | 0 | |
| | | | | | | | | | | | |
Net income (loss) | | | 290 | | | | 1,085 | | | | 1,375 | |
Net income (loss) attributable to noncontrolling interest | | | 192 | | | | | | | | 192 | |
| | | | | | | | | | | | |
Net income (loss) attributable to PowerSecure International, Inc. | | | 482 | | | | 1,085 | | | | 1,567 | |
| | | | | | | | | | | | |
Summary of Amounts Attributable to PowerSecure International, Inc. shareholders | | | | | | | | | | | | |
Income (loss) from continuing operations (net of tax) | | | 471 | | | | 1,085 | | | | 1,556 | |
Income (loss) from discontinued operations (net of tax) | | | 11 | | | | 0 | | | | 11 | |
| | | | | | | | | | | | |
Net income (loss) attributable to PowerSecure International, Inc. | | | 482 | | | | 1,085 | | | | 1,567 | |
| | | | | | | | | | | | |
EARNINGS PER SHARE AMOUNTS (“E.P.S”) ATTRIBUTABLE TO POWERSECURE INTERNATIONAL, INC. SHAREHOLDERS: | | | | | | | | | | | | |
Continuing Operations | | | | | | | | | | | | |
Basic | | | 0.03 | | | | 0.06 | | | | 0.08 | |
| | | | | | | | | | | | |
Diluted | | | 0.03 | | | | 0.06 | | | | 0.08 | |
| | | | | | | | | | | | |
Discontinued Operations | | | | | | | | | | | | |
Basic | | | 0.00 | | | | 0.00 | | | | 0.00 | |
| | | | | | | | | | | | |
Diluted | | | 0.00 | | | | 0.00 | | | | 0.00 | |
| | | | | | | | | | | | |
Net Income | | | | | | | | | | | | |
Basic | | | 0.03 | | | | 0.06 | | | | 0.08 | |
| | | | | | | | | | | | |
Diluted | | | 0.03 | | | | 0.06 | | | | 0.08 | |
| | | | | | | | | | | | |
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | | | | | | | | | | | | |
Basic | | | 18,676 | | | | 18,676 | | | | 18,676 | |
| | | | | | | | | | | | |
Diluted | | | 18,793 | | | | 18,793 | | | | 18,793 | |
| | | | | | | | | | | | |
# # #