Fourth Quarter 2011 Financial Highlights:
-
Revenue of $188.5 million, an increase of 5.1% year-over-year
-
Net income of $8.2 million, an increase of 7.1% year-over-year
-
Net income per diluted share of $0.18
Full Year 2011 Financial Highlights:
-
Revenue of $728.2 million, an increase of 17.8% year-over-year
-
Net income of $34.7 million, an increase of 20.9% year-over-year
-
Net income per diluted share of $0.78
FRAMINGHAM, Mass.--(BUSINESS WIRE)--Feb. 29, 2012--
Ameresco, Inc. (NYSE:AMRC), a leading energy efficiency and renewable
energy company, today announced financial results for the quarter and
fiscal year ended December 31, 2011. The Company has also furnished
prepared remarks in conjunction with this press release in a Current
Report on Form 8-K. These prepared remarks contain supplemental
information, including non-GAAP financial metrics, and have been posted
to the “Investor Relations” section of the Company’s website at www.ameresco.com.
Total revenue for the fourth quarter of 2011 was $188.5 million,
compared to $179.3 million for the same period in 2010, an increase of
5.1% year-over-year. Operating income for the fourth quarter of 2011 was
$12.1 million, compared to $12.5 million for the fourth quarter of 2010,
a decrease of 3.2% year-over-year. Operating income for the fourth
quarter reflects approximately $3.5 million in charges taken during the
quarter related to Savannah River operations and maintenance (O&M)
startup costs, an inventory write down, acquisition costs and
restructuring. Fourth quarter 2011 adjusted EBITDA, a non-GAAP number,
was $17.4 million, compared to $15.8 million for the same period in
2010, an increase of 10.1% year-over-year. Net income for the fourth
quarter of 2011 was $8.2 million, compared to $7.7 million for the same
period of 2010, an increase of 7.1% year-over-year. Fourth quarter net
income per diluted share was $0.18 in 2011, compared to $0.17 for 2010.
“Ameresco delivered strong full year financial results for our second
year as a public company,” stated George P. Sakellaris, president and
chief executive officer of Ameresco. “Our sharp focus on our customers’
needs for comprehensive energy efficiency services and budget-neutral
solutions, particularly in today’s environment of aging infrastructure
and budgetary constraints, helped drive our organic growth. We believe
we are well positioned for the future as we continue targeting our goal
of growing revenue and earnings by 15 to 20 percent per year on average
over the long-term through organic growth and strategic acquisitions.”
For the full year ended December 31, 2011, Ameresco reported total
revenue of $728.2 million, compared to $618.2 million for 2010, an
increase of 17.8%. Full year 2011 operating income was $50.2 million,
compared to $46.0 million for 2010, an increase of 9.1% year-over-year.
Operating income for the full year reflects approximately $4.7 million
in charges taken in the third and fourth quarters related to acquisition
costs, customer payments, Savannah River O&M startup costs, and an
inventory write down. Full year 2011 adjusted EBITDA was $67.0 million,
compared to $59.9 million for 2010, an increase of 11.9% year-over-year.
Net income for the full year 2011 was $34.7 million, compared to $28.7
million for 2010, an increase of 20.9% year-over-year. Net income per
diluted share was $0.78 for the full year 2011, compared to $0.69 for
2010.
Additional Fourth Quarter and Full Year 2011
Operating Highlights:
-
Revenue generated from backlog was $597.8 million for the full year
2011, an increase of 17.9% year-over-year. All other revenue was
$130.4 million, an increase of 17.5% year-over-year.
-
Operating cash flows were $43.8 million for the fourth quarter of
2011, compared to $27.2 million for the fourth quarter of 2010, an
increase of 60.7% year-over-year. Full year 2011 operating cash flows
were $32.0 million, compared to $20.8 million for full year 2010, an
increase of 53.7% year-over-year.
-
Total construction backlog was $1.22 billion as of December 31, 2011
and consisted of:
-
$478.2 million of fully-contracted backlog, which represents
signed customer contracts for installation or construction of
projects that are expected to convert into revenue over the next
12-24 months on average; and
-
$741.2 million of awarded projects, which represents estimated
future revenue for projects that are expected to be signed over
the next 6-12 months on average.
-
The Company continues to expand organically as well as through
acquisitions. In addition to opening six new offices in 2011, we also
made three acquisitions. Applied Energy Group enhances our service
offerings to utilities. APS Energy Services, now known as Ameresco
Southwest, expands our footprint in the southwestern United States.
The businesses we acquired from Energy and Power Solutions, Inc.,
xChangePoint® and energy projects, expand our service offerings for
private sector commercial and industrial customers.
-
The Company continues to develop Ameresco owned and operated small
scale renewable energy power plants, with two in construction and four
in the design phase as of year-end 2011. The Company is also expanding
its experience in developing small scale renewable energy power plants
for customers, with four such projects currently in the design or
construction phases.
-
In December 2011, our marquee project at the Savannah River Site
Biomass Cogeneration Facility in Aiken, SC received its Final
Acceptance Certificate from the U.S. Department of Energy Savannah
River Operations Office for the completion of construction of the
facility installed under the ESPC awarded to Ameresco in May 2009.
FY 2012 Guidance
Ameresco expects to earn total revenue in the range of $800 million to
$825 million. The Company also expects net income for 2012 will be in
the range of $39.5 million to $42.5 million.
We are now providing guidance metrics that are consistent with our
long-term goal of achieving revenue and earnings growth of 15-20% per
year on average.
Webcast Reminder
Ameresco will hold its earnings conference call today, February 29th, at
8:30 a.m. Eastern Time with President and Chief Executive Officer,
George Sakellaris, and Vice President and Chief Financial Officer,
Andrew Spence, to discuss details regarding the Company’s fourth quarter
and full year 2011 results as well as business outlook and strategy.
Participants may access it by dialing domestically 888.680.0893 or
internationally 617.213.4859. The passcode is 37818893. Participants are
advised to dial-in at least ten minutes prior to the call to register.
Those who wish to listen only to the conference call webcast may visit
the "Investor Relations" section of the Company's website at www.ameresco.com.
Pre-Registration for the call is also available at:https://www.theconferencingservice.com/prereg/key.process?key=PBA8Q4GUH.
Pre-registrants will be issued a pin number to use when dialing into the
live call which will provide quick access to the conference by bypassing
the operator upon connection.
Use of Non-GAAP Financial Measures
This press release and the accompanying tables include references to
adjusted EBITDA, which is a non-GAAP financial measure. For a
description of this non-GAAP financial measure, including the reasons
management uses this measure, please see the section following the
accompanying tables titled "Exhibit A: Non-GAAP Financial Measures". For
a reconciliation of adjusted EBITDA to operating income, the most
directly comparable financial measure prepared in accordance with GAAP,
please see Other Non-GAAP Disclosure in the accompanying tables.
About Ameresco, Inc.
Founded in 2000, Ameresco, Inc. (NYSE:AMRC) is a leading independent
provider of comprehensive services, energy efficiency, infrastructure
upgrades, and renewable energy solutions for facilities throughout North
America. Ameresco’s services include upgrades to a facility’s energy
infrastructure and the development, construction and operation of
renewable energy plants. Ameresco has successfully completed energy
saving, environmentally responsible projects with federal, state and
local governments, healthcare and educational institutions, housing
authorities, and commercial and industrial customers. With its corporate
headquarters in Framingham, MA, Ameresco provides local expertise
through its 62 offices in 34 states and five Canadian
provinces. Ameresco has more than 900 employees. For more information,
visit www.ameresco.com.
Safe Harbor Statement
Any statements in this press release about future expectations, plans
and prospects for Ameresco, Inc., including statements about pipeline
and backlog, as well as estimated future revenues and net income per
share, and other statements containing the words “projects,” “believes,”
“anticipates,” “plans,” “expects,” “will” and similar expressions,
constitute forward-looking statements within the meaning of The Private
Securities Litigation Reform Act of 1995. Actual results may differ
materially from those indicated by such forward-looking statements as a
result of various important factors, including demand for Ameresco’s
energy efficiency and renewable energy solutions; the Company’s ability
to arrange financing for its projects; changes in federal, state and
local government policies and programs related to energy efficiency and
renewable energy; the timing of work Ameresco does on projects where it
recognizes revenue on a percentage of completion basis; the ability of
customers to cancel or defer contracts included in our backlog; an
ability to enter into a contract for an awarded project on the terms
proposed; the effects of our recent acquisitions; seasonality in
construction and in demand for its products and services; a customer’s
decision to delay the Company’s work on, or other risks involved with, a
particular project; availability and costs of labor and equipment; the
addition of new customers or the loss of existing customers; and other
factors discussed in Ameresco’s Annual Report on Form 10-K for the year
ended December 31, 2010, filed with the U.S. Securities and Exchange
Commission on March 31, 2011. In addition, the forward-looking
statements included in this press release represent Ameresco’s views as
of the date of this press release. Ameresco anticipates that subsequent
events and developments will cause its views to change. However, while
Ameresco may elect to update these forward-looking statements at some
point in the future, it specifically disclaims any obligation to do so.
These forward-looking statements should not be relied upon as
representing Ameresco’s views as of any date subsequent to the date of
this press release.
|
|
|
AMERESCO, INC.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
December 31,
|
|
|
|
2010
|
|
2011
|
|
|
|
|
|
(Unaudited)
|
|
ASSETS
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
44,691,021
|
|
$
|
18,980,244
|
|
Restricted cash
|
|
|
9,197,447
|
|
|
12,372,356
|
|
Accounts receivable, net
|
|
|
68,584,304
|
|
|
109,296,773
|
|
Accounts receivable retainage
|
|
|
18,452,777
|
|
|
26,089,216
|
|
Costs and estimated earnings in excess of billings
|
|
|
35,556,425
|
|
|
69,251,022
|
|
Inventory, net
|
|
|
6,780,092
|
|
|
8,635,633
|
|
Prepaid expenses and other current assets
|
|
|
8,471,628
|
|
|
8,992,963
|
|
Income tax receivable
|
|
|
2,511,542
|
|
|
7,771,055
|
|
Deferred income taxes
|
|
|
9,908,240
|
|
|
6,456,671
|
|
Project development costs
|
|
|
7,556,345
|
|
|
6,027,689
|
|
Total current assets
|
|
|
211,709,821
|
|
|
273,873,622
|
|
Federal ESPC receivable
|
|
|
193,551,495
|
|
|
110,212,186
|
|
Property and equipment, net
|
|
|
5,406,387
|
|
|
7,086,164
|
|
Project assets, net
|
|
|
145,147,475
|
|
|
177,854,734
|
|
Deferred financing fees, net
|
|
|
3,412,186
|
|
|
2,994,692
|
|
Goodwill
|
|
|
20,580,995
|
|
|
47,881,346
|
|
Intangible assets, net
|
|
|
-
|
|
|
12,727,528
|
|
Other assets
|
|
|
4,598,980
|
|
|
3,778,357
|
|
|
|
|
372,697,518
|
|
|
362,535,007
|
|
|
|
$
|
584,407,339
|
|
$
|
636,408,629
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
Current liabilities:
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
4,722,118
|
|
$
|
11,563,983
|
|
Accounts payable
|
|
|
95,302,897
|
|
|
93,506,089
|
|
Accrued expenses
|
|
|
12,517,671
|
|
|
8,917,723
|
|
Billings in excess of cost and estimated earnings
|
|
|
27,555,894
|
|
|
26,982,858
|
|
Income taxes payable
|
|
|
2,488,672
|
|
|
-
|
|
Total current liabilities
|
|
|
142,587,252
|
|
|
140,970,653
|
|
Long-term debt, less current portion
|
|
|
202,409,484
|
|
|
196,401,588
|
|
Deferred income taxes
|
|
|
12,013,799
|
|
|
29,953,103
|
|
Deferred grant income, net
|
|
|
4,200,929
|
|
|
6,024,099
|
|
Other liabilities
|
|
|
28,144,144
|
|
|
28,529,867
|
|
|
|
|
246,768,356
|
|
|
260,908,657
|
|
Stockholders’ equity:
|
|
|
|
|
|
Preferred stock, $0.0001 par value, 5,000,000 shares authorized,
no shares issued and outstanding at December 31, 2010 and 2011
|
|
|
-
|
|
|
-
|
|
Class A common stock, $0.0001 par value, 500,000,000 shares
authorized, 27,925,649 shares issued and 23,092,365 outstanding at
December 31, 2010; 30,713,837 shares issued and 25,880,553
outstanding at December 31, 2011
|
|
|
2,793
|
|
|
3,071
|
|
Class B common stock, $0.0001 par value, 144,000,000 shares
authorized, 18,000,000 shares issued and outstanding at December
31, 2010 and, 2011
|
|
|
1,800
|
|
|
1,800
|
|
Additional paid-in capital
|
|
|
74,069,087
|
|
|
84,176,136
|
|
Retained earnings
|
|
|
126,609,101
|
|
|
161,335,621
|
|
Accumulated other comprehensive income (loss)
|
|
|
3,551,521
|
|
|
(1,868,352)
|
|
Minority interest in foreign subsidiary
|
|
|
-
|
|
|
63,614
|
|
Less – treasury stock, at cost, 4,833,284 shares
|
|
|
(9,182,571)
|
|
|
(9,182,571)
|
|
Total stockholders’ equity
|
|
|
195,051,731
|
|
|
234,529,319
|
|
|
|
$
|
584,407,339
|
|
$
|
636,408,629
|
|
|
|
|
|
|
|
|
|
|
|
AMERESCO, INC.
|
|
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
2010
|
|
2011
|
|
|
|
(Unaudited)
|
|
Revenue:
|
|
|
|
|
|
Energy efficiency revenue
|
|
$
|
131,751,118
|
|
$
|
132,626,090
|
|
Renewable energy revenue
|
|
|
47,591,019
|
|
|
55,868,948
|
|
|
|
|
179,342,137
|
|
|
188,495,038
|
|
Direct expenses:
|
|
|
|
|
|
Energy efficiency expenses
|
|
|
110,589,160
|
|
|
102,463,531
|
|
Renewable energy expenses
|
|
|
37,484,158
|
|
|
50,975,158
|
|
|
|
|
148,073,318
|
|
|
153,438,689
|
|
Gross profit
|
|
|
31,268,819
|
|
|
35,056,349
|
|
Operating expenses:
|
|
|
|
|
|
Salaries and benefits
|
|
|
8,827,730
|
|
|
11,513,950
|
|
Project development costs
|
|
|
5,783,237
|
|
|
3,442,006
|
|
General, administrative and other
|
|
|
4,155,289
|
|
|
7,999,039
|
|
|
|
|
18,766,256
|
|
|
22,954,995
|
|
Operating income
|
|
|
12,502,563
|
|
|
12,101,354
|
|
Other expenses, net
|
|
|
(998,129)
|
|
|
(1,428,385)
|
|
Income before provision for income taxes
|
|
|
11,504,434
|
|
|
10,672,969
|
|
Income tax provision
|
|
|
(3,804,551)
|
|
|
(2,425,442)
|
|
Net income
|
|
|
7,699,883
|
|
|
8,247,527
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
Unrealized gain (loss) from interest rate hedge, net of tax
|
|
|
1,363,788
|
|
|
(2,457,112)
|
|
Foreign currency translation adjustment
|
|
|
963,633
|
|
|
406,579
|
|
Comprehensive income
|
|
$
|
10,027,304
|
|
$
|
6,196,994
|
|
Net income per share attributable to common shareholders:
|
|
|
|
|
|
Basic
|
|
$
|
0.19
|
|
$
|
0.19
|
|
Diluted
|
|
$
|
0.17
|
|
$
|
0.18
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
Basic
|
|
|
41,086,998
|
|
|
43,514,982
|
|
Diluted
|
|
|
46,147,728
|
|
|
46,038,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER NON-GAAP DISCLOSURES
|
|
|
|
|
|
|
|
|
|
|
|
Gross margins:
|
|
|
|
|
|
Energy efficiency revenue
|
|
|
16.1%
|
|
|
22.7%
|
|
Renewable energy revenue
|
|
|
21.2%
|
|
|
8.8%
|
|
Total
|
|
|
17.4%
|
|
|
18.6%
|
|
|
|
|
|
|
|
Operating expenses as a percent of revenue
|
|
|
10.5%
|
|
|
12.2%
|
|
|
|
|
|
|
|
Adjusted Earnings before interest, taxes, depreciation and
amortization (Adjusted EBITDA):
|
|
|
|
|
|
Operating income
|
|
$
|
12,502,563
|
|
$
|
12,101,354
|
|
Depreciation, amortization and impairment
|
|
|
2,560,922
|
|
|
4,453,451
|
|
Stock-based compensation
|
|
|
740,157
|
|
|
838,506
|
|
Adjusted EBITDA
|
|
$
|
15,803,642
|
|
$
|
17,393,311
|
|
Adjusted EBITDA margin
|
|
|
8.8%
|
|
|
9.2%
|
|
|
|
|
|
|
|
Construction backlog:
|
|
|
|
|
|
Awarded
|
|
$
|
482,878,178
|
|
$
|
741,219,444
|
|
Fully-contracted
|
|
|
651,232,855
|
|
|
478,165,860
|
|
Total construction backlog
|
|
$
|
1,134,111,033
|
|
$
|
1,219,385,304
|
|
|
|
|
|
|
|
Note: Awarded represents estimated future revenues from projects
that have been awarded, though the contracts have not yet been
signed.
|
|
|
|
|
|
|
AMERESCO, INC.
|
|
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2010
|
|
2011
|
|
|
|
|
(Unaudited)
|
|
Revenue:
|
|
|
|
|
|
Energy efficiency revenue
|
|
$
|
455,329,696
|
|
$
|
551,323,840
|
|
Renewable energy revenue
|
|
|
162,896,963
|
|
|
176,876,478
|
|
|
|
|
618,226,659
|
|
|
728,200,318
|
|
Direct expenses:
|
|
|
|
|
|
Energy efficiency expenses
|
|
|
378,084,610
|
|
|
446,962,891
|
|
Renewable energy expenses
|
|
|
129,439,629
|
|
|
146,191,280
|
|
|
|
|
507,524,239
|
|
|
593,154,171
|
|
Gross profit
|
|
|
110,702,420
|
|
|
135,046,147
|
|
Operating expenses:
|
|
|
|
|
|
Salaries and benefits
|
|
|
30,721,486
|
|
|
40,746,280
|
|
Project development costs
|
|
|
13,676,795
|
|
|
18,281,729
|
|
General, administrative and other
|
|
|
20,311,842
|
|
|
25,847,142
|
|
|
|
|
64,710,123
|
|
|
84,875,151
|
|
Operating income
|
|
|
45,992,297
|
|
|
50,170,996
|
|
Other expenses, net
|
|
|
(5,080,546)
|
|
|
(4,677,304)
|
|
Income before provision for income taxes
|
|
|
40,911,751
|
|
|
45,493,692
|
|
Income tax provision
|
|
|
(12,185,635)
|
|
|
(10,767,172)
|
|
Net income
|
|
|
28,726,116
|
|
|
34,726,520
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
Unrealized loss from interest rate hedge, net of tax
|
|
|
(933,879)
|
|
|
(4,448,989)
|
|
Foreign currency translation adjustment
|
|
|
1,653,430
|
|
|
(970,884)
|
|
Comprehensive income
|
|
$
|
29,445,667
|
|
$
|
29,306,647
|
|
Net income per share attributable to common shareholders:
|
|
|
|
|
|
Basic
|
|
$
|
1.12
|
|
$
|
0.82
|
|
Diluted
|
|
$
|
0.69
|
|
$
|
0.78
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
Basic
|
|
|
25,728,314
|
|
|
42,587,818
|
|
Diluted
|
|
|
41,513,482
|
|
|
44,770,880
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER NON-GAAP DISCLOSURES
|
|
|
|
|
|
|
|
|
|
|
|
Gross margins:
|
|
|
|
|
|
Energy efficiency revenue
|
|
|
17.0%
|
|
|
18.9%
|
|
Renewable energy revenue
|
|
|
20.5%
|
|
|
17.3%
|
|
Total
|
|
|
17.9%
|
|
|
18.5%
|
|
|
|
|
|
|
|
Operating expenses as a percent of revenue
|
|
|
10.5%
|
|
|
11.7%
|
|
|
|
|
|
|
|
Adjusted Earnings before interest, taxes, depreciation and
amortization (Adjusted EBITDA):
|
|
|
|
|
|
Operating income
|
|
$
|
45,992,297
|
|
$
|
50,170,996
|
|
Depreciation, amortization and impairment
|
|
|
11,419,186
|
|
|
14,008,737
|
|
Stock-based compensation
|
|
|
2,498,660
|
|
|
2,865,706
|
|
Adjusted EBITDA
|
|
$
|
59,910,143
|
|
$
|
67,045,439
|
|
Adjusted EBITDA margin
|
|
|
9.7%
|
|
|
9.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
AMERESCO, INC.
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
|
2010
|
|
2011
|
|
|
|
|
(Unaudited)
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
7,699,883
|
|
$
|
8,247,527
|
|
|
Adjustment to reconcile net income to cash provided by investing
activities:
|
|
|
|
|
|
|
Depreciation of project assets
|
|
|
2,011,041
|
|
|
2,574,782
|
|
|
Depreciation of property and equipment
|
|
|
549,880
|
|
|
627,197
|
|
|
Amortization of deferred financing fees
|
|
|
92,369
|
|
|
749,351
|
|
|
Amortization of intangible assets
|
|
|
-
|
|
|
1,251,472
|
|
|
Provision for bad debts
|
|
|
126,219
|
|
|
-
|
|
|
Gains on asset sales
|
|
|
-
|
|
|
(514,828)
|
|
|
Stock-based compensation expense
|
|
|
740,157
|
|
|
838,506
|
|
|
Deferred income taxes
|
|
|
(253,975)
|
|
|
12,599,213
|
|
|
Excess tax benefits from stock-based compensation arrangements
|
|
|
(2,010,221)
|
|
|
4,887,568
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
(Increase) decrease in:
|
|
|
|
|
|
|
Restricted cash draws
|
|
|
42,086,566
|
|
|
39,802,985
|
|
|
Accounts receivable
|
|
|
23,731,488
|
|
|
34,977,928
|
|
|
Accounts receivable retainage
|
|
|
(827,561)
|
|
|
(7,206,397)
|
|
|
Federal ESPC receivable financing
|
|
|
(49,933,020)
|
|
|
(4,231,126)
|
|
|
Inventory
|
|
|
(1,470,915)
|
|
|
(265,060)
|
|
|
Costs and estimated earnings in excess of billings
|
|
|
(2,651,040)
|
|
|
(13,851,665)
|
|
|
Prepaid expenses and other current assets
|
|
|
5,197,329
|
|
|
1,270,265
|
|
|
Project development costs
|
|
|
1,716,435
|
|
|
2,440,432
|
|
|
Other assets
|
|
|
(606,409)
|
|
|
2,328,774
|
|
|
Increase (decrease) in:
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
(2,824,187)
|
|
|
(30,477,986)
|
|
|
Billings in excess of cost and estimated earnings
|
|
|
(3,569,795)
|
|
|
(4,641,993)
|
|
|
Other liabilities
|
|
|
6,774,884
|
|
|
(3,635,189)
|
|
|
Income taxes payable
|
|
|
666,161
|
|
|
(3,975,523)
|
|
|
Net cash provided by operating activities
|
|
|
27,245,289
|
|
|
43,796,233
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(1,251,391)
|
|
|
(780,161)
|
|
|
Purchase of project assets
|
|
|
(12,230,199)
|
|
|
(16,899,490)
|
|
|
Proceeds from sales of assets held for sale
|
|
|
-
|
|
|
7,800,000
|
|
|
Acquisitions, net of cash received
|
|
|
(164,065)
|
|
|
(5,279,260)
|
|
|
Net cash used in investing activities
|
|
|
(13,645,655)
|
|
|
(15,158,911)
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
Excess tax benefits from stock-based compensation arrangements
|
|
|
2,010,221
|
|
|
(4,887,568)
|
|
|
Payments of financing fees
|
|
|
(73,113)
|
|
|
(21,075)
|
|
|
Proceeds from exercises of options
|
|
|
10,380
|
|
|
1,500,159
|
|
|
Payments of senior secured credit facility
|
|
|
-
|
|
|
(39,428,571)
|
|
|
(Payments) proceeds from long-term debt financing
|
|
|
(65,036)
|
|
|
7,481,602
|
|
|
Minority interest in foreign subsidiary
|
|
|
-
|
|
|
63,614
|
|
|
Restricted cash
|
|
|
(342,555)
|
|
|
(5,011,484)
|
|
|
Payments on long-term debt
|
|
|
(422,058)
|
|
|
(1,075,784)
|
|
|
Net cash provided by (used in) financing activities
|
|
|
1,117,839
|
|
|
(41,379,107)
|
|
|
Effect of exchange rate changes on cash
|
|
|
707,547
|
|
|
( 12,720)
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
15,425,020
|
|
|
(12,754,505)
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
29,266,001
|
|
|
31,734,749
|
|
|
Cash and cash equivalents, end of year
|
|
$
|
44,691,021
|
|
$
|
18,980,244
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMERESCO, INC.
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
|
2010
|
|
2011
|
|
|
|
|
|
(Unaudited)
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
28,726,116
|
|
$
|
34,726,520
|
|
|
Adjustment to reconcile net income to cash provided by investing
activities:
|
|
|
|
|
|
|
Depreciation of project assets
|
|
|
9,634,891
|
|
|
9,701,399
|
|
|
Depreciation of property and equipment
|
|
|
1,784,295
|
|
|
2,554,866
|
|
|
Amortization of deferred financing fees
|
|
|
566,772
|
|
|
1,061,782
|
|
|
Amortization of intangible assets
|
|
|
-
|
|
|
1,752,472
|
|
|
Provision for bad debts
|
|
|
126,219
|
|
|
24,374
|
|
|
Write-down of long-term receivable
|
|
|
2,111,000
|
|
|
-
|
|
|
Gains on asset sales
|
|
|
-
|
|
|
(514,828)
|
|
|
Unrealized loss on interest rate swaps
|
|
|
133,591
|
|
|
-
|
|
|
Stock-based compensation expense
|
|
|
2,498,660
|
|
|
2,865,706
|
|
|
Deferred income taxes
|
|
|
(253,975)
|
|
|
19,842,638
|
|
|
Excess tax benefits from stock-based compensation arrangements
|
|
|
(2,010,221)
|
|
|
(833,817)
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
(Increase) decrease in:
|
|
|
|
|
|
|
Restricted cash draws
|
|
|
151,022,923
|
|
|
138,485,364
|
|
|
Accounts receivable
|
|
|
(305,665)
|
|
|
(22,861,989)
|
|
|
Accounts receivable retainage
|
|
|
(8,319,286)
|
|
|
(7,786,995)
|
|
|
Federal ESPC receivable financing
|
|
|
(160,455,751)
|
|
|
(99,781,156)
|
|
|
Inventory
|
|
|
(2,542,183)
|
|
|
(1,808,348)
|
|
|
Costs and estimated earnings in excess of billings
|
|
|
(19,311,505)
|
|
|
(22,452,016)
|
|
|
Prepaid expenses and other current assets
|
|
|
(321,074)
|
|
|
(542,485)
|
|
|
Project development costs
|
|
|
925,531
|
|
|
1,816,884
|
|
|
Other assets
|
|
|
5,975,610
|
|
|
569,954
|
|
|
Increase (decrease) in:
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
3,925,716
|
|
|
(13,480,285)
|
|
|
Billings in excess of cost and estimated earnings
|
|
|
(1,258,620)
|
|
|
(452,802)
|
|
|
Other liabilities
|
|
|
8,476,965
|
|
|
(3,537,261)
|
|
|
Income taxes payable
|
|
|
(280,200)
|
|
|
(7,311,938)
|
|
|
Net cash provided by operating activities
|
|
|
20,849,809
|
|
|
32,038,039
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(2,613,267)
|
|
|
(3,449,940)
|
|
|
Purchases of project assets
|
|
|
(37,825,750)
|
|
|
(48,457,910)
|
|
|
Grant awards received on project assets
|
|
|
812,489
|
|
|
6,695,711
|
|
|
Additional purchase price paid on 2010 acquisition
|
|
|
-
|
|
|
(1,956,366)
|
|
|
Proceeds from sales of assets held for sale
|
|
|
-
|
|
|
7,800,000
|
|
|
Acquisitions, net of cash received
|
|
|
(6,303,006)
|
|
|
(66,232,848)
|
|
|
Net cash used in investing activities
|
|
|
(45,929,534)
|
|
|
(105,601,353)
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
Excess tax benefits from stock-based compensation arrangements
|
|
|
2,010,221
|
|
|
833,817
|
|
|
Payments of financing fees
|
|
|
(1,373,171)
|
|
|
(644,288)
|
|
|
Proceeds from exercises of options
|
|
|
60,073,139
|
|
|
6,407,804
|
|
|
Repurchase of stock
|
|
|
(768,970)
|
|
|
-
|
|
|
Proceeds from senior secured credit facility
|
|
|
(19,915,218)
|
|
|
42,142,858
|
|
|
Proceeds from long-term debt financing
|
|
|
747,362
|
|
|
12,981,691
|
|
|
Minority interest in foreign subsidiary
|
|
|
-
|
|
|
63,614
|
|
|
Restricted cash
|
|
|
(6,298,988)
|
|
|
(7,823,912)
|
|
|
Repayment of subordinated debt
|
|
|
(2,998,750)
|
|
|
-
|
|
|
Payments on long-term debt
|
|
|
(10,970,656)
|
|
|
(5,074,411)
|
|
|
Net cash provided by financing activities
|
|
|
20,504,969
|
|
|
48,887,173
|
|
|
Effect of exchange rate changes on cash
|
|
|
1,338,237
|
|
|
(1,034,636)
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(3,236,519)
|
|
|
(25,710,777)
|
|
|
Cash and cash equivalents, beginning of year
|
|
|
47,927,540
|
|
|
44,691,021
|
|
|
Cash and cash equivalents, end of year
|
|
$
|
44,691,021
|
|
$
|
18,980,244
|
|
|
|
|
|
|
|
|
Exhibit A: Non-GAAP Financial Measures
Ameresco defines adjusted EBITDA as operating income before depreciation
and impairment expense and share-based compensation expense. Adjusted
EBITDA is a non-GAAP financial measure and should not be considered as
an alternative to operating income or any other measure of financial
performance calculated and presented in accordance with GAAP.
The Company believes adjusted EBITDA is useful to investors in
evaluating its operating performance for the following reasons: adjusted
EBITDA and similar non-GAAP measures are widely used by investors to
measure a company’s operating performance without regard to items that
can vary substantially from company to company depending upon financing
and accounting methods, book values of assets, capital structures and
the methods by which assets were acquired; securities analysts often use
adjusted EBITDA and similar non-GAAP measures as supplemental measures
to evaluate the overall operating performance of companies; and by
comparing Ameresco’s adjusted EBITDA in different historical periods,
investors can evaluate its operating results without the additional
variations of depreciation and amortization expense, and share-based
compensation expense.
Ameresco’s management uses adjusted EBITDA as a measure of operating
performance, because it does not include the impact of items that
management does not consider indicative of our core operating
performance; for planning purposes, including the preparation of the
annual operating budget; to allocate resources to enhance the financial
performance of the business; to evaluate the effectiveness of Ameresco’s
business strategies; and in communications with the board of directors
and investors concerning Ameresco’s financial performance.
The Company understands that, although measures similar to adjusted
EBITDA are frequently used by investors and securities analysts in their
evaluation of companies, adjusted EBITDA has limitations as an
analytical tool, and investors should not consider it in isolation or as
a substitute for GAAP operating income or an analysis of Ameresco’s
results of operations as reported under GAAP. Some of these limitations
are: adjusted EBITDA does not reflect the Company’s cash expenditures or
future requirements for capital expenditures or other contractual
commitments; adjusted EBITDA does not reflect changes in, or cash
requirements for, Ameresco’s working capital needs; adjusted EBITDA does
not reflect stock-based compensation expense; adjusted EBITDA does not
reflect cash requirements for income taxes; adjusted EBITDA does not
reflect net interest income (expense); although depreciation,
amortization and impairment are non-cash charges, the assets being
depreciated, amortized or impaired will often have to be replaced in the
future, and adjusted EBITDA does not reflect any cash requirements for
these replacements; and other companies in Ameresco’s industry may
calculate adjusted EBITDA differently than it does, limiting its
usefulness as a comparative measure.
To properly and prudently evaluate Ameresco’s business, the Company
encourages investors to review its GAAP financial statements included
above, and not to rely on any single financial measure to evaluate the
business. Please refer to the above reconciliation of adjusted EBITDA to
operating income, the most directly comparable GAAP measure.

Source: Ameresco, Inc.
Ameresco, Inc. Media Relations: CarolAnn Hibbard, 508.661.2264 news@ameresco.com or Investor
Relations: Suzanne Messere, 508.598.3044 ir@ameresco.com
|