These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
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)
|
|
Large Accelerated Filer
o
|
Accelerated Filer
þ
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
Class
|
Shares outstanding as of November 2, 2012
|
|
Class A Common Stock, $0.0001 par value per share
|
27,081,880
|
|
Class B Common Stock, $0.0001 par value per share
|
18,000,000
|
|
|
|
|
|
|
|
Page
|
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
December 31,
|
|
September 30,
|
||||
|
|
2011
|
|
2012
|
||||
|
|
|
|
(Unaudited)
|
||||
|
ASSETS
|
|||||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
26,277,366
|
|
|
$
|
26,176,800
|
|
|
Restricted cash
|
12,372,356
|
|
|
15,771,219
|
|
||
|
Accounts receivable, net
|
109,296,773
|
|
|
103,092,925
|
|
||
|
Accounts receivable retainage
|
26,089,216
|
|
|
21,059,147
|
|
||
|
Costs and estimated earnings in excess of billings
|
69,251,022
|
|
|
63,136,398
|
|
||
|
Inventory, net
|
8,635,633
|
|
|
7,093,211
|
|
||
|
Prepaid expenses and other current assets
|
8,992,963
|
|
|
8,310,732
|
|
||
|
Income tax receivable
|
9,662,771
|
|
|
7,851,575
|
|
||
|
Deferred income taxes
|
6,456,671
|
|
|
7,409,218
|
|
||
|
Project development costs
|
6,027,689
|
|
|
8,262,787
|
|
||
|
Total current assets
|
283,062,460
|
|
|
268,164,012
|
|
||
|
Federal ESPC receivable
|
110,212,186
|
|
|
138,557,444
|
|
||
|
Property and equipment, net
|
7,086,164
|
|
|
9,245,310
|
|
||
|
Project assets, net
|
177,854,734
|
|
|
197,638,679
|
|
||
|
Deferred financing fees, net
|
2,994,692
|
|
|
2,812,625
|
|
||
|
Goodwill
|
47,881,346
|
|
|
50,317,305
|
|
||
|
Intangible assets, net
|
12,727,528
|
|
|
10,390,246
|
|
||
|
Other assets
|
3,778,357
|
|
|
4,573,877
|
|
||
|
|
362,535,007
|
|
|
413,535,486
|
|
||
|
|
$
|
645,597,467
|
|
|
$
|
681,699,498
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|||||||
|
Current liabilities:
|
|
|
|
||||
|
Current portion of long-term debt
|
$
|
11,563,983
|
|
|
$
|
11,363,774
|
|
|
Accounts payable
|
93,506,089
|
|
|
79,153,405
|
|
||
|
Accrued expenses and other current liabilities
|
8,917,723
|
|
|
12,827,600
|
|
||
|
Book overdraft
|
7,297,122
|
|
|
—
|
|
||
|
Billings in excess of cost and estimated earnings
|
26,982,858
|
|
|
28,246,514
|
|
||
|
Total current liabilities
|
148,267,775
|
|
|
131,591,293
|
|
||
|
Long-term debt, less current portion
|
196,401,588
|
|
|
223,977,467
|
|
||
|
Deferred income taxes
|
29,953,103
|
|
|
29,526,453
|
|
||
|
Deferred grant income
|
6,024,099
|
|
|
6,694,046
|
|
||
|
Other liabilities
|
28,529,867
|
|
|
30,860,993
|
|
||
|
|
$
|
260,908,657
|
|
|
$
|
291,058,959
|
|
|
Commitments and contingencies (Note 7)
|
|
|
|
||||
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
|
|||||||
|
AMERESCO, INC.
|
||||||||
|
CONSOLIDATED BALANCE SHEETS — (Continued)
|
||||||||
|
|
|
December 31,
|
|
September 30,
|
||||
|
|
|
2011
|
|
2012
|
||||
|
|
|
|
|
(Unaudited)
|
||||
|
Stockholders’ equity:
|
|
|
|
|
||||
|
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, no shares issued and outstanding at December 31, 2011 and September 30, 2012
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Class A common stock, $0.0001 par value, 500,000,000 shares authorized, 30,713,837 shares issued and 25,880,553 outstanding at December 31, 2011, 31,865,164 shares issued and 27,031,880 outstanding at September 30, 2012
|
|
3,071
|
|
|
3,186
|
|
||
|
Class B common stock, $0.0001 par value, 144,000,000 shares authorized, 18,000,000 shares issued and outstanding at December 31, 2011 and September 30, 2012
|
|
1,800
|
|
|
1,800
|
|
||
|
Additional paid-in capital
|
|
86,067,852
|
|
|
93,987,142
|
|
||
|
Retained earnings
|
|
161,335,621
|
|
|
174,780,969
|
|
||
|
Accumulated other comprehensive loss
|
|
(1,868,352
|
)
|
|
(612,594
|
)
|
||
|
Minority interest
|
|
63,614
|
|
|
71,314
|
|
||
|
Less - treasury stock, at cost, 4,833,284 shares
|
|
(9,182,571
|
)
|
|
(9,182,571
|
)
|
||
|
Total stockholders’ equity
|
|
236,421,035
|
|
|
259,049,246
|
|
||
|
|
|
$
|
645,597,467
|
|
|
$
|
681,699,498
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
|
||||
|
|
Three Months Ended September 30,
|
||||||
|
|
2011
|
|
2012
|
||||
|
|
(Unaudited)
|
||||||
|
Revenue:
|
|
|
|
|
|
||
|
Energy efficiency revenue
|
$
|
188,718,434
|
|
|
$
|
108,418,955
|
|
|
Renewable energy revenue
|
39,085,134
|
|
|
55,487,250
|
|
||
|
|
227,803,568
|
|
|
163,906,205
|
|
||
|
Direct expenses:
|
|
|
|
|
|||
|
Energy efficiency expenses
|
155,890,159
|
|
|
87,898,560
|
|
||
|
Renewable energy expenses
|
32,058,319
|
|
|
41,205,349
|
|
||
|
|
187,948,478
|
|
|
129,103,909
|
|
||
|
Gross profit
|
39,855,090
|
|
|
34,802,296
|
|
||
|
Operating expenses:
|
|
|
|
|
|||
|
Salaries and benefits
|
10,984,929
|
|
|
12,441,502
|
|
||
|
Project development costs
|
5,174,930
|
|
|
4,288,657
|
|
||
|
General, administrative and other
|
7,286,542
|
|
|
7,362,802
|
|
||
|
|
23,446,401
|
|
|
24,092,961
|
|
||
|
Operating income
|
16,408,689
|
|
|
10,709,335
|
|
||
|
Other expenses, net (Note 9)
|
(1,359,913
|
)
|
|
(1,254,217
|
)
|
||
|
Income before provision for income taxes
|
15,048,776
|
|
|
9,455,118
|
|
||
|
Income tax provision
|
(2,690,196
|
)
|
|
(2,683,936
|
)
|
||
|
Net income
|
$
|
12,358,580
|
|
|
$
|
6,771,182
|
|
|
Net income per share attributable to common shareholders:
|
|
|
|
|
|
||
|
Basic
|
$
|
0.29
|
|
|
$
|
0.15
|
|
|
Diluted
|
$
|
0.27
|
|
|
$
|
0.15
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
||
|
Basic
|
43,116,861
|
|
|
44,788,160
|
|
||
|
Diluted
|
46,308,032
|
|
|
46,247,239
|
|
||
|
|
|
|
|
||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2011
|
|
2012
|
||||
|
|
(Unaudited)
|
||||||
|
Revenue:
|
|
|
|
|
|
||
|
Energy efficiency revenue
|
$
|
418,697,750
|
|
|
$
|
341,620,742
|
|
|
Renewable energy revenue
|
121,007,530
|
|
|
132,958,737
|
|
||
|
|
539,705,280
|
|
|
474,579,479
|
|
||
|
Direct expenses:
|
|
|
|
|
|
||
|
Energy efficiency expenses
|
344,499,360
|
|
|
275,391,607
|
|
||
|
Renewable energy expenses
|
95,216,122
|
|
|
104,003,905
|
|
||
|
|
439,715,482
|
|
|
379,395,512
|
|
||
|
Gross profit
|
99,989,798
|
|
|
95,183,967
|
|
||
|
Operating expenses:
|
|
|
|
|
|
||
|
Salaries and benefits
|
29,232,330
|
|
|
38,369,446
|
|
||
|
Project development costs
|
14,839,723
|
|
|
12,335,875
|
|
||
|
General, administrative and other
|
17,848,103
|
|
|
22,085,897
|
|
||
|
|
61,920,156
|
|
|
72,791,218
|
|
||
|
Operating income
|
38,069,642
|
|
|
22,392,749
|
|
||
|
Other expenses, net (Note 9)
|
(3,248,919
|
)
|
|
(3,654,948
|
)
|
||
|
Income before provision for income taxes
|
34,820,723
|
|
|
18,737,801
|
|
||
|
Income tax provision
|
(8,341,730
|
)
|
|
(5,292,453
|
)
|
||
|
Net income
|
$
|
26,478,993
|
|
|
$
|
13,445,348
|
|
|
Net income per share attributable to common shareholders:
|
|
|
|
|
|
||
|
Basic
|
$
|
0.63
|
|
|
$
|
0.30
|
|
|
Diluted
|
$
|
0.58
|
|
|
$
|
0.29
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
||
|
Basic
|
42,275,367
|
|
|
44,492,509
|
|
||
|
Diluted
|
45,377,104
|
|
|
46,010,138
|
|
||
|
|
Three Months Ended September 30,
|
||||||
|
|
2011
|
|
2012
|
||||
|
|
(Unaudited)
|
||||||
|
Net income
|
$
|
12,358,580
|
|
|
$
|
6,771,182
|
|
|
Other comprehensive income (loss):
|
|
|
|
||||
|
Unrealized loss from interest rate hedge, net of tax
|
(1,775,890
|
)
|
|
(150,084
|
)
|
||
|
Foreign currency translation adjustment
|
(2,267,225
|
)
|
|
1,086,724
|
|
||
|
Total other comprehensive (loss) income
|
(4,043,115
|
)
|
|
936,640
|
|
||
|
Comprehensive income
|
$
|
8,315,465
|
|
|
$
|
7,707,822
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
AMERESCO, INC.
|
|||||||
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
|||||||
|
|
|
|
|
||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2011
|
|
2012
|
||||
|
|
(Unaudited)
|
||||||
|
Net income
|
$
|
26,478,993
|
|
|
$
|
13,445,348
|
|
|
Other comprehensive income (loss):
|
|
|
|
||||
|
Unrealized (loss) gain from interest rate hedge, net of tax
|
(1,991,877
|
)
|
|
297,950
|
|
||
|
Foreign currency translation adjustment
|
(1,377,463
|
)
|
|
957,808
|
|
||
|
Total other comprehensive (loss) income
|
(3,369,340
|
)
|
|
1,255,758
|
|
||
|
Comprehensive income
|
$
|
23,109,653
|
|
|
$
|
14,701,106
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
||||||||||||||||||||||
|
|
|
Preferred
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
|
|
|
|
Other
|
|
Total
|
||||||||||||||||||||||||
|
|
|
Stock
|
|
Class B Common Stock
|
|
Class A Common Stock
|
|
Paid-in
|
|
Retained
|
|
Treasury Stock
|
|
Minority
|
|
Comprehensive
|
|
Stockholders’
|
||||||||||||||||||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Earnings
|
|
Shares
|
|
Amount
|
|
Interest
|
|
Income (Loss)
|
|
Equity
|
||||||||||||||||||||||
|
Balance, December 31, 2011
|
|
—
|
|
|
$
|
—
|
|
|
18,000,000
|
|
|
$
|
1,800
|
|
|
30,713,837
|
|
|
$
|
3,071
|
|
|
$
|
86,067,852
|
|
|
$
|
161,335,621
|
|
|
4,833,284
|
|
|
$
|
(9,182,571
|
)
|
|
$
|
63,614
|
|
|
$
|
(1,868,352
|
)
|
|
$
|
236,421,035
|
|
|
Exercise of stock options
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,151,327
|
|
|
115
|
|
|
3,016,141
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,016,256
|
|
|||||||||
|
Stock-based compensation expense, including excess tax benefits of $2,375,223
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,903,149
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,903,149
|
|
|||||||||
|
Changes in minority interest in foreign subsidiary
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,700
|
|
|
—
|
|
|
7,700
|
|
|||||||||
|
Foreign currency translation adjustment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
957,808
|
|
|
957,808
|
|
|||||||||
|
Unrealized gain from interest rate hedge, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
297,950
|
|
|
297,950
|
|
|||||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,445,348
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,445,348
|
|
|||||||||
|
Balance, September 30, 2012
|
|
—
|
|
|
$
|
—
|
|
|
18,000,000
|
|
|
$
|
1,800
|
|
|
31,865,164
|
|
|
$
|
3,186
|
|
|
$
|
93,987,142
|
|
|
$
|
174,780,969
|
|
|
4,833,284
|
|
|
$
|
(9,182,571
|
)
|
|
$
|
71,314
|
|
|
$
|
(612,594
|
)
|
|
$
|
259,049,246
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Three Months Ended September 30,
|
||||||
|
|
2011
|
|
2012
|
||||
|
|
(Unaudited)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||
|
Net income
|
$
|
12,358,580
|
|
|
$
|
6,771,182
|
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation of project assets
|
2,676,004
|
|
|
2,903,901
|
|
||
|
Depreciation of property and equipment
|
845,947
|
|
|
721,330
|
|
||
|
Amortization of deferred financing fees
|
106,776
|
|
|
95,667
|
|
||
|
Amortization of intangible assets
|
501,000
|
|
|
1,113,033
|
|
||
|
Provision for bad debts
|
154
|
|
|
6,024
|
|
||
|
Stock-based compensation expense
|
432,624
|
|
|
853,866
|
|
||
|
Deferred income taxes
|
4,097,831
|
|
|
(951,974
|
)
|
||
|
Excess tax benefits from stock-based compensation arrangements
|
(1,819,749
|
)
|
|
(723,710
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|||
|
(Increase) decrease in:
|
|
|
|
|
|||
|
Restricted cash draws
|
20,465,804
|
|
|
5,688,561
|
|
||
|
Accounts receivable
|
(45,257,456
|
)
|
|
(5,633,607
|
)
|
||
|
Accounts receivable retainage
|
(915,906
|
)
|
|
3,150,711
|
|
||
|
Federal ESPC receivable
|
(21,910,697
|
)
|
|
(2,569,522
|
)
|
||
|
Inventory
|
439,704
|
|
|
2,052,646
|
|
||
|
Costs and estimated earnings in excess of billings
|
2,294,809
|
|
|
(5,950,854
|
)
|
||
|
Prepaid expenses and other current assets
|
(1,149,248
|
)
|
|
2,564,642
|
|
||
|
Project development costs
|
(1,383,993
|
)
|
|
(1,078,080
|
)
|
||
|
Other assets
|
(1,554,165
|
)
|
|
312,248
|
|
||
|
Increase (decrease) in:
|
|
|
|
|
|
||
|
Accounts payable, accrued expenses and other current liabilities
|
38,898,718
|
|
|
(2,942,065
|
)
|
||
|
Billings in excess of cost and estimated earnings
|
4,517,219
|
|
|
(7,286,785
|
)
|
||
|
Other liabilities
|
(4,679,466
|
)
|
|
2,826,363
|
|
||
|
Income taxes payable
|
1,352,618
|
|
|
1,155,924
|
|
||
|
Net cash provided by operating activities
|
10,317,108
|
|
|
3,079,501
|
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|||
|
Purchases of property and equipment
|
(863,145
|
)
|
|
(1,715,410
|
)
|
||
|
Purchases of project assets
|
(16,837,529
|
)
|
|
(11,604,966
|
)
|
||
|
Grant awards and rebates received on project assets
|
—
|
|
|
395,007
|
|
||
|
Acquisitions, net of cash received
|
(60,953,588
|
)
|
|
(3,677,393
|
)
|
||
|
Net cash used in investing activities
|
$
|
(78,654,262
|
)
|
|
$
|
(16,602,762
|
)
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2011
|
|
2012
|
||||
|
|
(Unaudited)
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Excess tax benefits from stock-based compensation arrangements
|
$
|
1,819,749
|
|
|
$
|
723,710
|
|
|
Payments of financing fees
|
(78,924
|
)
|
|
(164,753
|
)
|
||
|
Proceeds from exercises of options
|
905,557
|
|
|
1,216,985
|
|
||
|
Net proceeds from senior secured credit facility
|
41,571,429
|
|
|
12,017,429
|
|
||
|
Restricted cash
|
(1,136,862
|
)
|
|
(1,454,199
|
)
|
||
|
Payments on long-term debt
|
(1,444,018
|
)
|
|
(1,245,455
|
)
|
||
|
Net cash provided by financing activities
|
41,636,931
|
|
|
11,093,717
|
|
||
|
Effect of exchange rate changes on cash
|
(1,347,221
|
)
|
|
(303,643
|
)
|
||
|
Net decrease in cash and cash equivalents
|
(28,047,444
|
)
|
|
(2,733,187
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
59,782,193
|
|
|
28,909,987
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
31,734,749
|
|
|
$
|
26,176,800
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest
|
$
|
1,246,530
|
|
|
$
|
2,073,848
|
|
|
Income taxes
|
$
|
1,764,698
|
|
|
$
|
753,889
|
|
|
Acquisitions, net of cash received:
|
|
|
|
||||
|
Accounts receivable
|
$
|
18,287,718
|
|
|
$
|
320,997
|
|
|
Costs and estimated earnings in excess of billings
|
11,269,294
|
|
|
—
|
|
||
|
Prepaid expenses and other current assets
|
95,674
|
|
|
107,715
|
|
||
|
Property and equipment
|
604,637
|
|
|
43,115
|
|
||
|
Project assets
|
6,970,185
|
|
|
—
|
|
||
|
Goodwill
|
21,262,668
|
|
|
2,291,163
|
|
||
|
Intangible assets
|
13,722,000
|
|
|
1,712,021
|
|
||
|
Other assets
|
52,062
|
|
|
100
|
|
||
|
Accounts payable and accrued expenses
|
(7,175,650
|
)
|
|
(605,869
|
)
|
||
|
Billings in excess of cost and estimated earnings
|
—
|
|
|
(160,939
|
)
|
||
|
Deferred tax liabilities
|
(2,500,000
|
)
|
|
—
|
|
||
|
Other liabilities
|
(1,635,000
|
)
|
|
(30,910
|
)
|
||
|
|
$
|
60,953,588
|
|
|
$
|
3,677,393
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2011
|
|
2012
|
||||
|
|
(Unaudited)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||
|
Net income
|
$
|
26,478,993
|
|
|
$
|
13,445,348
|
|
|
Adjustments to reconcile net income to cash (used in) provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation of project assets
|
7,126,617
|
|
|
8,359,908
|
|
||
|
Depreciation of property and equipment
|
1,927,669
|
|
|
2,002,804
|
|
||
|
Amortization of deferred financing fees
|
312,431
|
|
|
367,145
|
|
||
|
Amortization of intangible assets
|
501,000
|
|
|
4,084,055
|
|
||
|
Provision for bad debts
|
24,374
|
|
|
83,767
|
|
||
|
Gain on sale of asset
|
—
|
|
|
(800,000
|
)
|
||
|
Stock-based compensation expense
|
2,027,200
|
|
|
2,527,926
|
|
||
|
Deferred income taxes
|
7,243,425
|
|
|
(1,458,605
|
)
|
||
|
Excess tax benefits from stock-based compensation arrangements
|
(5,721,385
|
)
|
|
(2,375,223
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
|
(Increase) decrease in:
|
|
|
|
|
|
||
|
Restricted cash draws
|
98,682,379
|
|
|
29,841,218
|
|
||
|
Accounts receivable
|
(57,839,917
|
)
|
|
6,936,036
|
|
||
|
Accounts receivable retainage
|
(580,598
|
)
|
|
5,230,093
|
|
||
|
Federal ESPC receivable
|
(95,550,030
|
)
|
|
(28,345,258
|
)
|
||
|
Inventory
|
(1,543,288
|
)
|
|
1,542,422
|
|
||
|
Costs and estimated earnings in excess of billings
|
(8,600,351
|
)
|
|
6,246,532
|
|
||
|
Prepaid expenses and other current assets
|
(1,812,750
|
)
|
|
885,482
|
|
||
|
Project development costs
|
(623,548
|
)
|
|
(2,234,165
|
)
|
||
|
Other assets
|
(1,758,820
|
)
|
|
(629,034
|
)
|
||
|
Increase (decrease) in:
|
|
|
|
|
|
||
|
Accounts payable, accrued expenses and other current liabilities
|
16,997,701
|
|
|
(11,702,805
|
)
|
||
|
Billings in excess of cost and estimated earnings
|
4,189,191
|
|
|
957,105
|
|
||
|
Other liabilities
|
97,928
|
|
|
3,351,544
|
|
||
|
Income taxes payable
|
(3,336,415
|
)
|
|
4,239,382
|
|
||
|
Net cash (used in) provided by operating activities
|
(11,758,194
|
)
|
|
42,555,677
|
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|||
|
Purchases of property and equipment
|
(2,669,779
|
)
|
|
(4,096,980
|
)
|
||
|
Purchases of project assets
|
(31,558,420
|
)
|
|
(31,303,607
|
)
|
||
|
Grant awards and rebates received on project assets
|
6,695,711
|
|
|
4,233,773
|
|
||
|
Acquisitions, net of cash received
|
(60,953,588
|
)
|
|
(3,677,393
|
)
|
||
|
Additional purchase price paid on 2010 acquisition (Note 3)
|
(1,956,366
|
)
|
|
—
|
|
||
|
Net cash used in investing activities
|
$
|
(90,442,442
|
)
|
|
$
|
(34,844,207
|
)
|
|
|
|
|
|
||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2011
|
|
2012
|
||||
|
|
(Unaudited)
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Excess tax benefits from stock-based compensation arrangements
|
$
|
5,721,385
|
|
|
$
|
2,375,223
|
|
|
Book overdraft
|
—
|
|
|
(7,297,122
|
)
|
||
|
Payments of financing fees
|
(623,213
|
)
|
|
(185,078
|
)
|
||
|
Proceeds from exercises of options
|
4,907,645
|
|
|
3,016,256
|
|
||
|
Net proceeds from senior secured credit facility
|
81,571,429
|
|
|
4,160,287
|
|
||
|
Proceeds from long-term debt financing
|
5,500,089
|
|
|
—
|
|
||
|
Minority interest
|
—
|
|
|
7,700
|
|
||
|
Restricted cash
|
(2,812,428
|
)
|
|
(6,252,306
|
)
|
||
|
Payments on long-term debt
|
(3,998,627
|
)
|
|
(3,380,412
|
)
|
||
|
Net cash provided by (used in) financing activities
|
90,266,280
|
|
|
(7,555,452
|
)
|
||
|
Effect of exchange rate changes on cash
|
(1,021,916
|
)
|
|
(256,584
|
)
|
||
|
Net decrease in cash and cash equivalents
|
(12,956,272
|
)
|
|
(100,566
|
)
|
||
|
Cash and cash equivalents, beginning of year
|
44,691,021
|
|
|
26,277,366
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
31,734,749
|
|
|
$
|
26,176,800
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest
|
$
|
3,063,570
|
|
|
$
|
4,100,251
|
|
|
Income taxes
|
$
|
6,800,454
|
|
|
$
|
1,260,810
|
|
|
Acquisitions, net of cash received:
|
|
|
|
||||
|
Accounts receivable
|
$
|
18,287,718
|
|
|
$
|
320,997
|
|
|
Costs and estimated earnings in excess of billings
|
11,269,294
|
|
|
—
|
|
||
|
Prepaid expenses and other current assets
|
95,674
|
|
|
107,715
|
|
||
|
Property and equipment
|
604,637
|
|
|
43,115
|
|
||
|
Project assets
|
6,970,185
|
|
|
—
|
|
||
|
Goodwill
|
21,262,668
|
|
|
2,291,163
|
|
||
|
Intangible assets
|
13,722,000
|
|
|
1,712,021
|
|
||
|
Other assets
|
52,062
|
|
|
100
|
|
||
|
Accounts payable and accrued expenses
|
(7,175,650
|
)
|
|
(605,869
|
)
|
||
|
Billings in excess of cost and estimated earnings
|
—
|
|
|
(160,939
|
)
|
||
|
Deferred income taxes
|
(2,500,000
|
)
|
|
—
|
|
||
|
Other liabilities
|
(1,635,000
|
)
|
|
(30,910
|
)
|
||
|
|
$
|
60,953,588
|
|
|
$
|
3,677,393
|
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2011
|
|
2012
|
||||
|
Allowance for doubtful accounts, beginning of period
|
|
$
|
1,677,278
|
|
|
$
|
1,135,391
|
|
|
Charges to costs and expenses
|
|
24,374
|
|
|
83,767
|
|
||
|
Account write-offs and other
|
|
4,915
|
|
|
(124,634
|
)
|
||
|
Allowance for doubtful accounts, end of period
|
|
$
|
1,706,567
|
|
|
$
|
1,094,524
|
|
|
Asset Classification
|
|
Estimated Useful Life
|
|
Furniture and office equipment
|
|
Five years
|
|
Computer equipment and software costs
|
|
Five years
|
|
Leasehold improvements
|
|
Lesser of term of lease or five years
|
|
Automobiles
|
|
Five years
|
|
Land
|
|
Unlimited
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2011
|
|
2012
|
|
2011
|
|
2012
|
||||||||
|
Basic and diluted net income
|
$
|
12,358,580
|
|
|
$
|
6,771,182
|
|
|
$
|
26,478,993
|
|
|
$
|
13,445,348
|
|
|
Basic weighted-average shares outstanding
|
43,116,861
|
|
|
44,788,160
|
|
|
42,275,367
|
|
|
44,492,509
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
||||||
|
Preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Stock options
|
3,191,171
|
|
|
1,459,079
|
|
|
3,101,737
|
|
|
1,517,629
|
|
||||
|
Diluted weighted-average shares outstanding
|
46,308,032
|
|
|
46,247,239
|
|
|
45,377,104
|
|
|
46,010,138
|
|
||||
|
|
2011
|
|
2012
|
||||||||||||
|
|
AEG
|
|
Ameresco Southwest
|
|
AIS
|
|
FAME
|
||||||||
|
Cash
|
$
|
314,642
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
809,557
|
|
|
Accounts receivable
|
4,138,015
|
|
|
14,149,703
|
|
|
—
|
|
|
320,997
|
|
||||
|
Costs and estimated earnings in excess of billings
|
—
|
|
|
11,269,294
|
|
|
163,340
|
|
|
—
|
|
||||
|
Inventory
|
—
|
|
|
—
|
|
|
47,193
|
|
|
—
|
|
||||
|
Prepaid expenses and other current assets
|
62,345
|
|
|
33,329
|
|
|
—
|
|
|
107,715
|
|
||||
|
Project development costs
|
—
|
|
|
—
|
|
|
130,044
|
|
|
—
|
|
||||
|
Property and equipment and project assets
|
7,301
|
|
|
6,447,299
|
|
|
216,297
|
|
|
43,115
|
|
||||
|
Goodwill
|
8,728,169
|
|
|
16,545,434
|
|
|
1,549,467
|
|
|
2,291,163
|
|
||||
|
Intangible assets
|
4,904,000
|
|
|
7,019,000
|
|
|
2,557,000
|
|
|
1,712,021
|
|
||||
|
Other assets
|
52,062
|
|
|
—
|
|
|
—
|
|
|
100
|
|
||||
|
Accounts payable
|
(1,610,734
|
)
|
|
(1,992,748
|
)
|
|
—
|
|
|
(5,713
|
)
|
||||
|
Accrued liabilities
|
(1,011,032
|
)
|
|
(3,414,198
|
)
|
|
(65,627
|
)
|
|
(600,156
|
)
|
||||
|
Billings in excess of cost and estimated earnings
|
—
|
|
|
—
|
|
|
(100,573
|
)
|
|
(160,939
|
)
|
||||
|
Deferred taxes and other liabilities
|
(3,591,532
|
)
|
|
—
|
|
|
—
|
|
|
(30,910
|
)
|
||||
|
Purchase price
|
$
|
11,993,236
|
|
|
$
|
50,057,113
|
|
|
$
|
4,497,141
|
|
|
$
|
4,486,950
|
|
|
Total, net of cash received
|
$
|
11,678,594
|
|
|
$
|
50,057,113
|
|
|
$
|
4,497,141
|
|
|
$
|
3,677,393
|
|
|
Total fair value of consideration
|
$
|
11,993,236
|
|
|
$
|
50,057,113
|
|
|
$
|
4,497,141
|
|
|
$
|
4,486,950
|
|
|
|
Three Months Ended September 30, 2012
|
|||||||||||
|
|
AEG
|
|
Ameresco Southwest
|
|
AIS
|
|
||||||
|
Revenue
|
$
|
4,016,327
|
|
|
$
|
14,595,348
|
|
|
$
|
1,998,577
|
|
|
|
Pre-tax income (loss)
|
$
|
169,900
|
|
|
$
|
1,504,066
|
|
|
$
|
(281,288
|
)
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Nine Months Ended September 30, 2012
|
|||||||||||
|
|
AEG
|
|
Ameresco Southwest
|
|
AIS
|
|
||||||
|
Revenue
|
$
|
12,716,577
|
|
|
$
|
37,986,302
|
|
|
$
|
8,015,249
|
|
|
|
Pre-tax income (loss)
|
$
|
817,837
|
|
|
$
|
2,775,583
|
|
|
$
|
(241,073
|
)
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2011
|
|
2012
|
|
2011
|
|
2012
|
||||||||
|
|
Pro forma
|
|
Actual
|
|
Pro forma
|
|
Actual
|
||||||||
|
Revenue
|
$
|
238,048,397
|
|
|
$
|
163,906,205
|
|
|
$
|
592,947,701
|
|
|
$
|
474,579,479
|
|
|
Income
|
$
|
12,312,191
|
|
|
$
|
6,771,182
|
|
|
$
|
25,082,193
|
|
|
$
|
13,445,348
|
|
|
Basic earnings per share
|
$
|
0.29
|
|
|
$
|
0.15
|
|
|
$
|
0.59
|
|
|
$
|
0.30
|
|
|
Diluted earnings per share
|
$
|
0.27
|
|
|
$
|
0.15
|
|
|
$
|
0.55
|
|
|
$
|
0.29
|
|
|
|
December 31, 2011
|
|
Acquisitions
|
|
Foreign Currency Translation and Other Adjustments
|
|
September 30, 2012
|
||||||||
|
U.S. Federal
|
$
|
3,374,967
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,374,967
|
|
|
Central U.S. Region
|
1,972,415
|
|
|
—
|
|
|
—
|
|
|
1,972,415
|
|
||||
|
Other U.S. Regions
|
21,736,140
|
|
|
—
|
|
|
—
|
|
|
21,736,140
|
|
||||
|
Canada
|
2,874,383
|
|
|
2,291,163
|
|
|
144,796
|
|
|
5,310,342
|
|
||||
|
All Other
|
17,923,441
|
|
|
—
|
|
|
—
|
|
|
17,923,441
|
|
||||
|
Total
|
$
|
47,881,346
|
|
|
$
|
2,291,163
|
|
|
$
|
144,796
|
|
|
$
|
50,317,305
|
|
|
|
December 31, 2011
|
|
Acquisitions
|
|
2012 Amortization
|
|
Foreign Currency Translation
|
|
September 30, 2012
|
||||||||||
|
Other U.S. Regions:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customer contracts
|
$
|
1,060,433
|
|
|
$
|
—
|
|
|
$
|
(1,060,433
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Customer relationships
|
3,240,593
|
|
|
—
|
|
|
(826,219
|
)
|
|
—
|
|
|
2,414,374
|
|
|||||
|
Non-compete agreements
|
1,393,575
|
|
|
—
|
|
|
(412,755
|
)
|
|
—
|
|
|
980,820
|
|
|||||
|
Technology
|
200,582
|
|
|
—
|
|
|
(38,940
|
)
|
|
—
|
|
|
161,642
|
|
|||||
|
Canada:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customer contracts
|
—
|
|
|
509,518
|
|
|
(41,554
|
)
|
|
10,001
|
|
|
477,965
|
|
|||||
|
Customer relationships
|
—
|
|
|
157,542
|
|
|
(2,654
|
)
|
|
3,310
|
|
|
158,198
|
|
|||||
|
Non-compete agreements
|
—
|
|
|
290,156
|
|
|
(9,811
|
)
|
|
5,991
|
|
|
286,336
|
|
|||||
|
Technology
|
—
|
|
|
677,031
|
|
|
(29,615
|
)
|
|
13,835
|
|
|
661,251
|
|
|||||
|
Trade names
|
—
|
|
|
77,774
|
|
|
(2,214
|
)
|
|
1,615
|
|
|
77,175
|
|
|||||
|
All Other:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customer contracts
|
2,551,124
|
|
|
—
|
|
|
(931,810
|
)
|
|
—
|
|
|
1,619,314
|
|
|||||
|
Customer relationships
|
2,073,478
|
|
|
—
|
|
|
(117,858
|
)
|
|
—
|
|
|
1,955,620
|
|
|||||
|
Non-compete agreements
|
398,222
|
|
|
—
|
|
|
(74,667
|
)
|
|
—
|
|
|
323,555
|
|
|||||
|
Technology
|
1,386,506
|
|
|
—
|
|
|
(410,053
|
)
|
|
—
|
|
|
976,453
|
|
|||||
|
Trade names
|
423,015
|
|
|
—
|
|
|
(125,472
|
)
|
|
—
|
|
|
297,543
|
|
|||||
|
Total
|
$
|
12,727,528
|
|
|
$
|
1,712,021
|
|
|
$
|
(4,084,055
|
)
|
|
$
|
34,752
|
|
|
$
|
10,390,246
|
|
|
|
|
Number of Options
|
|
Weighted-Average Exercise Price
|
|||
|
Outstanding at December 31, 2011
|
|
5,424,612
|
|
|
$
|
5.151
|
|
|
Granted
|
|
706,644
|
|
|
11.782
|
|
|
|
Exercised
|
|
(1,151,327
|
)
|
|
2.620
|
|
|
|
Forfeited
|
|
(36,968
|
)
|
|
5.681
|
|
|
|
Outstanding at September 30, 2012
|
|
4,942,961
|
|
|
$
|
6.684
|
|
|
Options exercisable at September 30, 2012
|
|
3,292,991
|
|
|
$
|
4.671
|
|
|
Expected to vest at September 30, 2012
|
|
1,602,873
|
|
|
$
|
10.809
|
|
|
Options exercisable at December 31, 2011
|
|
3,896,512
|
|
|
$
|
3.773
|
|
|
|
|
|
|
Outstanding Options
|
|
Exercisable Options
|
|||||||||||
|
Related Plan
|
|
Exercise Price
|
|
Number Outstanding
|
|
Weighted-Average Remaining Contractual Life
|
|
Weighted-Average Exercise Price
|
|
Number Exercisable
|
|
Weighted-Average Exercise Price
|
|||||
|
2000 Plan
|
|
1.500
|
|
|
20,000
|
|
|
0.33
|
|
1.500
|
|
|
20,000
|
|
|
1.500
|
|
|
2000 Plan
|
|
1.750
|
|
|
110,999
|
|
|
0.78
|
|
1.750
|
|
|
110,999
|
|
|
1.750
|
|
|
2000 Plan
|
|
1.875
|
|
|
112,500
|
|
|
0.98
|
|
1.875
|
|
|
112,500
|
|
|
1.875
|
|
|
2000 Plan
|
|
2.750
|
|
|
454,231
|
|
|
1.76
|
|
2.750
|
|
|
448,231
|
|
|
2.750
|
|
|
2000 Plan
|
|
3.000
|
|
|
41,600
|
|
|
2.32
|
|
3.000
|
|
|
41,600
|
|
|
3.000
|
|
|
2000 Plan
|
|
3.250
|
|
|
603,904
|
|
|
3.44
|
|
3.250
|
|
|
603,904
|
|
|
3.250
|
|
|
2000 Plan
|
|
3.410
|
|
|
676,692
|
|
|
4.27
|
|
3.410
|
|
|
676,692
|
|
|
3.410
|
|
|
2000 Plan
|
|
4.220
|
|
|
383,109
|
|
|
4.90
|
|
4.220
|
|
|
356,609
|
|
|
4.220
|
|
|
2000 Plan
|
|
6.055
|
|
|
976,500
|
|
|
6.74
|
|
6.055
|
|
|
602,500
|
|
|
6.055
|
|
|
2010 Plan
|
|
10.750
|
|
|
76,995
|
|
|
9.67
|
|
10.750
|
|
|
—
|
|
|
10.750
|
|
|
2010 Plan
|
|
10.950
|
|
|
140,000
|
|
|
8.96
|
|
10.950
|
|
|
28,000
|
|
|
10.950
|
|
|
2010 Plan
|
|
11.630
|
|
|
155,093
|
|
|
9.71
|
|
11.630
|
|
|
—
|
|
|
11.630
|
|
|
2010 Plan
|
|
11.980
|
|
|
499,650
|
|
|
9.57
|
|
11.980
|
|
|
—
|
|
|
11.980
|
|
|
2000 Plan
|
|
13.045
|
|
|
603,000
|
|
|
7.57
|
|
13.045
|
|
|
271,350
|
|
|
13.045
|
|
|
2010 Plan
|
|
14.810
|
|
|
60,000
|
|
|
8.65
|
|
14.810
|
|
|
12,000
|
|
|
14.810
|
|
|
2010 Plan
|
|
16.290
|
|
28,688
|
|
|
8.32
|
|
16.290
|
|
|
8,606
|
|
|
16.290
|
|
|
|
|
|
|
|
4,942,961
|
|
|
|
|
|
|
|
3,292,991
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
Nine Months Ended September 30,
|
|
|
|
2011
|
|
2012
|
|
Future dividends
|
|
$ -
|
|
$ -
|
|
Risk-free interest rate
|
|
1.35%-2.58%
|
|
0.82%-1.25%
|
|
Expected volatility
|
|
32%-33%
|
|
32%
|
|
Expected life
|
|
6.0-6.5 years
|
|
6.5 years
|
|
|
December 31,
|
|
September 30,
|
||||
|
|
2011
|
|
2012
|
||||
|
Assets:
|
|
|
|
|
|
||
|
United States
|
$
|
576,695,791
|
|
|
$
|
611,550,045
|
|
|
Canada
|
68,321,537
|
|
|
69,962,338
|
|
||
|
Other
|
580,139
|
|
|
187,115
|
|
||
|
|
$
|
645,597,467
|
|
|
$
|
681,699,498
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2011
|
|
2012
|
|
2011
|
|
2012
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
189,745,710
|
|
|
$
|
146,197,073
|
|
|
$
|
449,089,445
|
|
|
$
|
424,454,798
|
|
|
Canada
|
37,235,830
|
|
|
16,141,540
|
|
|
89,063,210
|
|
|
44,433,346
|
|
||||
|
Other
|
822,028
|
|
|
1,567,592
|
|
|
1,552,625
|
|
|
5,691,335
|
|
||||
|
|
$
|
227,803,568
|
|
|
$
|
163,906,205
|
|
|
$
|
539,705,280
|
|
|
$
|
474,579,479
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2011
|
|
2012
|
|
2011
|
|
2012
|
||||||||
|
Interest expense, net of interest income
|
$
|
(1,253,137
|
)
|
|
$
|
(1,158,550
|
)
|
|
$
|
(2,936,488
|
)
|
|
$
|
(3,287,803
|
)
|
|
Amortization of deferred financing fees
|
(106,776
|
)
|
|
(95,667
|
)
|
|
(312,431
|
)
|
|
(367,145
|
)
|
||||
|
|
$
|
(1,359,913
|
)
|
|
$
|
(1,254,217
|
)
|
|
$
|
(3,248,919
|
)
|
|
$
|
(3,654,948
|
)
|
|
|
|
|
Fair Value as of
|
||||||
|
|
|
|
December 31,
|
|
September 30,
|
||||
|
|
Level
|
|
2011
|
|
2012
|
||||
|
Liabilities:
|
|
|
|
|
|
|
|
||
|
Interest rate swap instruments
|
2
|
|
6,711,961
|
|
|
$
|
7,152,044
|
|
|
|
Contingent consideration
|
3
|
|
2,734,464
|
|
|
$
|
2,766,994
|
|
|
|
Total liabilities
|
|
|
$
|
9,446,425
|
|
|
$
|
9,919,038
|
|
|
|
As of December 31, 2011
|
|
As of September 30, 2012
|
||||||||||||
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
||||||||
|
Long-term debt value
|
$
|
81,363,626
|
|
|
$
|
79,497,563
|
|
|
$
|
66,819,949
|
|
|
$
|
71,724,665
|
|
|
|
|
Liability Derivatives as of
|
||||||||||
|
|
|
December 31, 2011
|
|
September 30, 2012
|
||||||||
|
|
|
Balance Sheet Location
|
|
Fair Value
|
|
Balance Sheet Location
|
|
Fair Value
|
||||
|
Derivatives Designated as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
|
||
|
Interest rate swap contracts
|
|
Other liabilities
|
|
$
|
6,711,961
|
|
|
Other liabilities
|
|
$
|
7,152,044
|
|
|
|
|
As of September 30, 2012
|
||||||
|
|
|
Gain Recognized in Accumulated Other Comprehensive Income
|
|
Loss Reclassified from Accumulated Other Comprehensive Income
|
||||
|
Derivatives Designated as Hedging Instruments:
|
|
|
|
|
||||
|
Interest rate swap contracts
|
|
$
|
297,950
|
|
|
$
|
(1,473,192
|
)
|
|
|
U.S. Federal
|
|
Central U.S. Region
|
|
Other U.S. Regions
|
|
Canada
|
|
All Other
|
|
Total
|
||||||||||||
|
Total revenue
|
$
|
16,193,420
|
|
|
$
|
23,954,729
|
|
|
$
|
67,335,319
|
|
|
$
|
16,141,540
|
|
|
$
|
40,281,197
|
|
|
$
|
163,906,205
|
|
|
Interest income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,392
|
|
|
$
|
4,392
|
|
|
Interest expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
264,254
|
|
|
$
|
898,689
|
|
|
$
|
1,162,943
|
|
|
Depreciation and amortization of intangible assets
|
$
|
85,664
|
|
|
$
|
4,955
|
|
|
$
|
—
|
|
|
$
|
149,753
|
|
|
$
|
4,497,892
|
|
|
$
|
4,738,264
|
|
|
Income (loss) before taxes
|
$
|
2,319,011
|
|
|
$
|
2,822,955
|
|
|
$
|
9,040,364
|
|
|
$
|
147,273
|
|
|
$
|
(4,874,485
|
)
|
|
$
|
9,455,118
|
|
|
Total assets
|
$
|
157,420,358
|
|
|
$
|
21,676,637
|
|
|
$
|
278,036,272
|
|
|
$
|
69,962,338
|
|
|
$
|
154,603,893
|
|
|
$
|
681,699,498
|
|
|
Capital expenditures
|
$
|
244,672
|
|
|
$
|
—
|
|
|
$
|
1,455,735
|
|
|
$
|
1,281,673
|
|
|
$
|
9,943,289
|
|
|
$
|
12,925,369
|
|
|
|
U.S. Federal
|
|
Central U.S. Region
|
|
Other U.S. Regions
|
|
Canada
|
|
All Other
|
|
Total
|
||||||||||||
|
Total revenue
|
$
|
28,525,581
|
|
|
$
|
32,206,277
|
|
|
$
|
96,496,756
|
|
|
$
|
37,235,830
|
|
|
$
|
33,339,124
|
|
|
$
|
227,803,568
|
|
|
Interest income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
90,650
|
|
|
$
|
90,652
|
|
|
Interest expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
172
|
|
|
$
|
1,343,612
|
|
|
$
|
1,343,784
|
|
|
Depreciation and amortization of intangible assets
|
$
|
47,112
|
|
|
$
|
(2,231
|
)
|
|
$
|
—
|
|
|
$
|
416,104
|
|
|
$
|
3,561,966
|
|
|
$
|
4,022,951
|
|
|
Income (loss) before taxes
|
$
|
2,393,199
|
|
|
$
|
4,326,876
|
|
|
$
|
17,116,611
|
|
|
$
|
1,277,048
|
|
|
$
|
(10,064,958
|
)
|
|
$
|
15,048,776
|
|
|
Total assets
|
$
|
250,568,886
|
|
|
$
|
20,482,833
|
|
|
$
|
309,664,125
|
|
|
$
|
73,491,855
|
|
|
$
|
134,225,914
|
|
|
$
|
788,433,613
|
|
|
Capital expenditures
|
$
|
95,389
|
|
|
$
|
3,469
|
|
|
$
|
1,226,426
|
|
|
$
|
833,666
|
|
|
$
|
15,541,724
|
|
|
$
|
17,700,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
U.S. Federal
|
|
Central U.S. Region
|
|
Other U.S. Regions
|
|
Canada
|
|
All Other
|
|
Total
|
||||||||||||
|
Total revenue
|
$
|
59,382,736
|
|
|
$
|
66,675,906
|
|
|
$
|
183,083,818
|
|
|
$
|
44,407,228
|
|
|
$
|
121,029,791
|
|
|
$
|
474,579,479
|
|
|
Interest income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,754
|
|
|
$
|
10,715
|
|
|
$
|
13,469
|
|
|
Interest expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
503,979
|
|
|
$
|
2,797,294
|
|
|
$
|
3,301,273
|
|
|
Depreciation and amortization of intangible assets
|
$
|
220,721
|
|
|
$
|
14,996
|
|
|
$
|
—
|
|
|
$
|
350,534
|
|
|
$
|
13,860,516
|
|
|
$
|
14,446,767
|
|
|
Income (loss) before taxes
|
$
|
5,577,321
|
|
|
$
|
7,319,844
|
|
|
$
|
28,213,926
|
|
|
$
|
(3,735,331
|
)
|
|
$
|
(18,637,959
|
)
|
|
$
|
18,737,801
|
|
|
Total assets
|
$
|
157,420,358
|
|
|
$
|
21,676,637
|
|
|
$
|
278,036,272
|
|
|
$
|
69,962,338
|
|
|
$
|
154,603,893
|
|
|
$
|
681,699,498
|
|
|
Capital expenditures
|
$
|
945,626
|
|
|
$
|
—
|
|
|
$
|
2,654,946
|
|
|
$
|
3,587,951
|
|
|
$
|
23,978,291
|
|
|
$
|
31,166,814
|
|
|
|
U.S. Federal
|
|
Central U.S. Region
|
|
Other U.S. Regions
|
|
Canada
|
|
All Other
|
|
Total
|
||||||||||||
|
Total revenue
|
$
|
109,090,632
|
|
|
$
|
71,466,960
|
|
|
$
|
185,531,536
|
|
|
$
|
88,735,802
|
|
|
$
|
84,880,350
|
|
|
$
|
539,705,280
|
|
|
Interest income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,028
|
|
|
$
|
268,857
|
|
|
$
|
273,885
|
|
|
Interest expense
|
$
|
—
|
|
|
|
|
|
$
|
—
|
|
|
$
|
2,097
|
|
|
$
|
3,208,271
|
|
|
$
|
3,210,368
|
|
|
|
Depreciation and amortization of intangible assets
|
$
|
160,624
|
|
|
$
|
13,590
|
|
|
$
|
—
|
|
|
$
|
727,148
|
|
|
$
|
8,653,924
|
|
|
$
|
9,555,286
|
|
|
Income (loss) before taxes
|
$
|
16,379,811
|
|
|
$
|
5,016,384
|
|
|
$
|
31,824,515
|
|
|
$
|
2,672,615
|
|
|
$
|
(21,072,602
|
)
|
|
$
|
34,820,723
|
|
|
Total assets
|
$
|
250,568,886
|
|
|
$
|
20,482,833
|
|
|
$
|
309,664,125
|
|
|
$
|
73,491,855
|
|
|
$
|
134,225,914
|
|
|
$
|
788,433,613
|
|
|
Capital expenditures
|
$
|
160,441
|
|
|
$
|
17,939
|
|
|
$
|
2,493,579
|
|
|
$
|
2,749,326
|
|
|
$
|
28,806,914
|
|
|
$
|
34,228,199
|
|
|
•
|
installation or construction of energy efficiency measures, facility upgrades and/or a renewable energy plant to be owned by the customer;
|
|
•
|
sale and delivery, under long-term agreements, of electricity, gas, heat, chilled water or other output of a renewable energy or central plant that we own and operate;
|
|
•
|
sale and delivery of photovoltaic, or PV, equipment and other renewable energy products for which we are a distributor, whether under our own brand name or for others; and
|
|
•
|
O&M services provided under long-term O&M agreements, as well as consulting services.
|
|
|
Three Months Ended September 30,
|
|||||||||||||||
|
|
2011
|
|
% of
|
|
2012
|
|
% of
|
|
% change
|
|||||||
|
(in $'000s)
|
(a)
|
|
Revenue
|
|
(b)
|
|
Revenue
|
|
((b-a)/a)
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency revenue
|
$
|
188,718
|
|
|
82.8
|
%
|
|
$
|
108,419
|
|
|
66.1
|
%
|
|
(42.5
|
)%
|
|
Renewable energy revenue
|
39,085
|
|
|
17.2
|
%
|
|
55,487
|
|
|
33.9
|
%
|
|
42.0
|
%
|
||
|
|
227,803
|
|
|
100.0
|
%
|
|
163,906
|
|
|
100.0
|
%
|
|
(28.0
|
)%
|
||
|
Direct expenses:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency expenses
|
155,890
|
|
|
|
|
87,899
|
|
|
|
|
(43.6
|
)%
|
||||
|
Renewable energy expenses
|
32,058
|
|
|
|
|
41,205
|
|
|
|
|
28.5
|
%
|
||||
|
|
187,948
|
|
|
82.5
|
%
|
|
129,104
|
|
|
78.8
|
%
|
|
(31.3
|
)%
|
||
|
Gross profit
|
39,855
|
|
|
17.5
|
%
|
|
34,802
|
|
|
21.2
|
%
|
|
(12.7
|
)%
|
||
|
Total operating expenses
|
23,446
|
|
|
10.3
|
%
|
|
24,093
|
|
|
14.7
|
%
|
|
2.8
|
%
|
||
|
Operating income
|
16,409
|
|
|
7.2
|
%
|
|
10,709
|
|
|
6.5
|
%
|
|
(34.7
|
)%
|
||
|
Other expenses, net
|
(1,360
|
)
|
|
(0.6
|
)%
|
|
(1,254
|
)
|
|
(0.8
|
)%
|
|
(7.8
|
)%
|
||
|
Income before provision for income taxes
|
15,049
|
|
|
6.6
|
%
|
|
9,455
|
|
|
5.8
|
%
|
|
(37.2
|
)%
|
||
|
Income tax provision
|
(2,690
|
)
|
|
(1.2
|
)%
|
|
(2,684
|
)
|
|
(1.6
|
)%
|
|
(0.2
|
)%
|
||
|
Net income
|
$
|
12,359
|
|
|
5.4
|
%
|
|
$
|
6,771
|
|
|
4.1
|
%
|
|
(45.2
|
)%
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
2011
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $'000s)
|
(a)
|
|
(b)
|
|
(b-a)
|
|
((b-a)/a)
|
|||||||
|
Revenue:
|
|
|
|
|||||||||||
|
Energy efficiency revenue
|
$
|
188,718
|
|
|
$
|
108,419
|
|
|
$
|
(80,299
|
)
|
|
(42.5
|
)%
|
|
Renewable energy revenue
|
39,085
|
|
|
55,487
|
|
|
16,402
|
|
|
42.0
|
%
|
|||
|
|
$
|
227,803
|
|
|
$
|
163,906
|
|
|
$
|
(63,897
|
)
|
|
(28.0
|
)%
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
2011
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $'000s)
|
(a)
|
|
(b)
|
|
(b-a)
|
|
((b-a)/a)
|
|||||||
|
U.S. Federal
|
$
|
28,525
|
|
|
$
|
16,193
|
|
|
$
|
(12,332
|
)
|
|
(43.2
|
)%
|
|
Central U.S. Region
|
32,206
|
|
|
23,955
|
|
|
(8,251
|
)
|
|
(25.6
|
)%
|
|||
|
Other U.S. Regions
|
96,497
|
|
|
67,335
|
|
|
(29,162
|
)
|
|
(30.2
|
)%
|
|||
|
Canada
|
37,236
|
|
|
16,142
|
|
|
(21,094
|
)
|
|
(56.6
|
)%
|
|||
|
All Other
|
33,339
|
|
|
40,281
|
|
|
6,942
|
|
|
20.8
|
%
|
|||
|
Total
|
$
|
227,803
|
|
|
$
|
163,906
|
|
|
$
|
(63,897
|
)
|
|
(28.0
|
)%
|
|
•
|
Total revenue for the U.S. federal segment decreased from the
third quarter of
2011
to
the third quarter of 2012
by
$12.3 million
, or
43.2%
, to
$16.2 million
primarily due to a $5.0 million decline in revenue from the Savannah River project, which was completed in the fourth quarter of 2011 and transitioned to its O&M phase, and the effects of fewer projects entering the construction phase during 2011 and the first half of 2012. We experienced delays during 2011 and continuing through the first half of 2012 in converting awarded projects to signed contracts, arising, we believe, from implementation and adoption of new enhanced competition rules for federal ESPCs released in the second quarter of 2011, and more recently, from additional diligence steps in response to pressure from respective committees responsible for approving energy efficiency projects.
|
|
•
|
Total revenue for the central U.S. region segment decreased from the
third quarter of
2011
to
the third quarter of 2012
by
$8.3 million
, or
25.6%
, to
$24.0 million
primarily due to timing of awarded conversion activity which resulted in fewer newly signed contracts during the second quarter to replace installation activity in the third quarter. We believe this decrease reflects an unusual seasonal trend that we do not expect to continue.
|
|
•
|
Total revenue for the other U.S. regions segment decreased from the
third quarter of
2011
to
the third quarter of 2012
by
$29.2 million
, or
30.2%
, to
$67.3 million
, primarily due to most regions experiencing a lengthening of conversion times from awarded projects to signed contracts.
|
|
•
|
Total revenue for the Canada segment decreased from the
third quarter of
2011
to
the third quarter of 2012
by
$21.1 million
, or
56.6%
, to
$16.1 million
primarily due to the effects of fewer projects entering the construction phase and delays in converting both proposals to awarded projects and awarded projects to signed contracts arising from what we believe was continued government and municipal customer uncertainty related to the consequences of election outcomes.
|
|
•
|
Total revenue not allocated to segments and presented as all other increased from the
third quarter of
2011
to
the third quarter of 2012
by
$6.9 million
, or
20.8%
, to
$40.3 million
due primarily to $2.0 million in incremental revenue from our acquisition of AIS, as well as increases in revenue from small scale infrastructure and integrated-PV of $1.1 million.
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
2011
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $'000s)
|
(a)
|
|
(b)
|
|
(b-a)
|
|
((b-a)/a)
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency revenue
|
$
|
188,718
|
|
|
$
|
108,419
|
|
|
$
|
(80,299
|
)
|
|
(42.5
|
)%
|
|
Renewable energy revenue
|
39,085
|
|
|
55,487
|
|
|
16,402
|
|
|
42.0
|
%
|
|||
|
|
227,803
|
|
|
163,906
|
|
|
(63,897
|
)
|
|
(28.0
|
)%
|
|||
|
Direct expenses:
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency expenses
|
155,890
|
|
|
87,899
|
|
|
(67,991
|
)
|
|
(43.6
|
)%
|
|||
|
Renewable energy expenses
|
32,058
|
|
|
41,205
|
|
|
9,147
|
|
|
28.5
|
%
|
|||
|
|
187,948
|
|
|
129,104
|
|
|
(58,844
|
)
|
|
(31.3
|
)%
|
|||
|
Gross profit:
|
$
|
39,855
|
|
|
$
|
34,802
|
|
|
$
|
(5,053
|
)
|
|
(12.7
|
)%
|
|
Energy efficiency gross margin
|
17.4
|
%
|
|
18.9
|
%
|
|
|
|
1.5
|
%
|
||||
|
Renewable energy gross margin
|
18.0
|
%
|
|
25.7
|
%
|
|
|
|
7.7
|
%
|
||||
|
Gross profit %
|
17.5
|
%
|
|
21.2
|
%
|
|
|
|
3.7
|
%
|
||||
|
|
Three Months Ended September 30,
|
|||||||||||||||||||
|
|
2011
|
|
% of
|
|
2012
|
|
% of
|
|
$ change
|
|
% change
|
|||||||||
|
(in $'000s)
|
(a)
|
|
Revenue
|
|
(b)
|
|
Revenue
|
|
(b-a)
|
|
((b-a)/a)
|
|||||||||
|
Revenue
|
$
|
227,803
|
|
|
|
|
$
|
163,906
|
|
|
|
|
|
|
|
|||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Salaries and benefits
|
$
|
10,985
|
|
|
4.8
|
%
|
|
$
|
12,441
|
|
|
7.6
|
%
|
|
$
|
1,456
|
|
|
13.3
|
%
|
|
Project development costs
|
5,175
|
|
|
2.3
|
%
|
|
4,289
|
|
|
2.6
|
%
|
|
(886
|
)
|
|
(17.1
|
)%
|
|||
|
General, administrative and other
|
7,286
|
|
|
3.2
|
%
|
|
7,363
|
|
|
4.5
|
%
|
|
77
|
|
|
1.1
|
%
|
|||
|
|
$
|
23,446
|
|
|
10.3
|
%
|
|
$
|
24,093
|
|
|
14.7
|
%
|
|
$
|
647
|
|
|
2.8
|
%
|
|
|
Three Months Ended September 30,
|
||||||
|
(in $'000s)
|
2011
|
|
2012
|
||||
|
Interest expense, net of interest income
|
$
|
(1,253
|
)
|
|
$
|
(1,158
|
)
|
|
Amortization of deferred financing costs
|
(107
|
)
|
|
(96
|
)
|
||
|
|
$
|
(1,360
|
)
|
|
$
|
(1,254
|
)
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
2011
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $'000s)
|
(a)
|
|
(b)
|
|
(b-a)
|
|
((b-a)/a)
|
|||||||
|
U.S. Federal
|
$
|
2,393
|
|
|
$
|
2,319
|
|
|
$
|
(74
|
)
|
|
(3.1
|
)%
|
|
Central U.S. Region
|
4,327
|
|
|
2,823
|
|
|
(1,504
|
)
|
|
(34.8
|
)%
|
|||
|
Other U.S. Regions
|
17,117
|
|
|
9,040
|
|
|
(8,077
|
)
|
|
(47.2
|
)%
|
|||
|
Canada
|
1,277
|
|
|
147
|
|
|
(1,130
|
)
|
|
(88.5
|
)%
|
|||
|
All Other
|
(10,065
|
)
|
|
(4,874
|
)
|
|
5,191
|
|
|
51.6
|
%
|
|||
|
Total
|
$
|
15,049
|
|
|
$
|
9,455
|
|
|
$
|
(5,594
|
)
|
|
(37.2
|
)%
|
|
•
|
Income before taxes for the U.S. federal segment decreased slightly from the
third quarter of
2011
to
the third quarter of 2012
by
$0.1 million
, or
3.1%
, to
$2.3 million
. The decrease was primarily due to lower revenue as described above, partially offset by higher margin contribution primarily from O&M at the Savannah River site.
|
|
•
|
Income before taxes for the central U.S. region segment decreased from the
third quarter of
2011
to
the third quarter of 2012
by
$1.5 million
, or
34.8%
, to
$2.8 million
. The decrease was due primarily to the decrease in revenue described above, combined with higher operating expenses attributable to higher head count to support growth.
|
|
•
|
Income before taxes for the other U.S. regions segment decreased from the
third quarter of
2011
to
the third quarter of 2012
by
$8.1 million
, or
47.2%
, to
$9.0 million
due primarily to the decrease in revenue described above combined with higher operating expenses.
|
|
•
|
Income before taxes for the Canada segment decreased from the
third quarter of
2011
to
the third quarter of 2012
by
$1.1 million
, or
88.5%
, to
$0.1 million
. The decrease was primarily due to the decline in revenue described above.
|
|
•
|
The loss before taxes not allocated to segments and presented as all other, decreased from the
third quarter of
2011
to
the third quarter of 2012
by
$5.2 million
, or
51.6%
, to
$4.9 million
, primarily due to the increase in revenue described above, partially offset by increases in unallocated corporate expenses. The changes in the expense allocated to all other from the third quarter of 2011 to the third quarter of 2012 were consistent with the overall change in consolidated expenses discussed above.
|
|
|
Nine Months Ended September 30,
|
|||||||||||||||
|
|
2011
|
|
% of
|
|
2012
|
|
% of
|
|
% change
|
|||||||
|
(in $'000s)
|
(a)
|
|
Revenue
|
|
(b)
|
|
Revenue
|
|
((b-a)/a)
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency revenue
|
$
|
418,698
|
|
|
77.6
|
%
|
|
$
|
341,621
|
|
|
72.0
|
%
|
|
(18.4
|
)%
|
|
Renewable energy revenue
|
121,007
|
|
|
22.4
|
%
|
|
132,959
|
|
|
28.0
|
%
|
|
9.9
|
%
|
||
|
|
539,705
|
|
|
100.0
|
%
|
|
474,580
|
|
|
100.0
|
%
|
|
(12.1
|
)%
|
||
|
Direct expenses:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency expenses
|
344,499
|
|
|
|
|
275,392
|
|
|
|
|
(20.1
|
)%
|
||||
|
Renewable energy expenses
|
95,216
|
|
|
|
|
104,004
|
|
|
|
|
9.2
|
%
|
||||
|
|
439,715
|
|
|
81.5
|
%
|
|
379,396
|
|
|
79.9
|
%
|
|
(13.7
|
)%
|
||
|
Gross profit
|
99,990
|
|
|
18.5
|
%
|
|
95,184
|
|
|
20.1
|
%
|
|
(4.8
|
)%
|
||
|
Total operating expenses
|
61,920
|
|
|
11.5
|
%
|
|
72,791
|
|
|
15.3
|
%
|
|
17.6
|
%
|
||
|
Operating income
|
38,070
|
|
|
7.0
|
%
|
|
22,393
|
|
|
4.7
|
%
|
|
(41.2
|
)%
|
||
|
Other expenses, net
|
(3,249
|
)
|
|
(0.6
|
)%
|
|
(3,655
|
)
|
|
(0.8
|
)%
|
|
(12.5
|
)%
|
||
|
Income before provision for income taxes
|
34,821
|
|
|
6.4
|
%
|
|
18,738
|
|
|
3.9
|
%
|
|
(46.2
|
)%
|
||
|
Income tax provision
|
(8,342
|
)
|
|
(1.5
|
)%
|
|
(5,293
|
)
|
|
(1.1
|
)%
|
|
(36.5
|
)%
|
||
|
Net income
|
$
|
26,479
|
|
|
4.9
|
%
|
|
$
|
13,445
|
|
|
2.8
|
%
|
|
(49.2
|
)%
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2011
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $'000s)
|
(a)
|
|
(b)
|
|
(b-a)
|
|
((b-a)/a)
|
|||||||
|
Revenue:
|
|
|
|
|||||||||||
|
Energy efficiency revenue
|
$
|
418,698
|
|
|
$
|
341,621
|
|
|
$
|
(77,077
|
)
|
|
(18.4
|
)%
|
|
Renewable energy revenue
|
121,007
|
|
|
132,959
|
|
|
11,952
|
|
|
9.9
|
%
|
|||
|
|
$
|
539,705
|
|
|
$
|
474,580
|
|
|
$
|
(65,125
|
)
|
|
(12.1
|
)%
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2011
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $'000s)
|
(a)
|
|
(b)
|
|
(b-a)
|
|
((b-a)/a)
|
|||||||
|
U.S. Federal
|
$
|
109,091
|
|
|
$
|
59,383
|
|
|
$
|
(49,708
|
)
|
|
(45.6
|
)%
|
|
Central U.S. Region
|
71,467
|
|
|
66,676
|
|
|
(4,791
|
)
|
|
(6.7
|
)%
|
|||
|
Other U.S. Regions
|
185,531
|
|
|
183,084
|
|
|
(2,447
|
)
|
|
(1.3
|
)%
|
|||
|
Canada
|
88,736
|
|
|
44,407
|
|
|
(44,329
|
)
|
|
(50.0
|
)%
|
|||
|
All Other
|
84,880
|
|
|
121,030
|
|
|
36,150
|
|
|
42.6
|
%
|
|||
|
Total
|
$
|
539,705
|
|
|
$
|
474,580
|
|
|
$
|
(65,125
|
)
|
|
(12.1
|
)%
|
|
•
|
Total revenue for the U.S. federal segment decreased from the
first nine months of 2011
to the
first nine months of 2012
by
$49.7 million
, or
45.6%
, to
$59.4 million
primarily for the reasons described for the third quarter of 2012 above, which includes a decline of $30.1 million in revenue from the Savannah River project, which was completed in the fourth quarter of 2011 and transitioned to its O&M phase.
|
|
•
|
Total revenue for the central U.S. region segment decreased from the
first nine months of 2011
to the
first nine months of 2012
by
$4.8 million
, or
6.7%
, to
$66.7 million
primarily for the reasons described for the third quarter of 2012 above, which, together with the lagged effect of a lower volume of awarded projects during 2011 on first quarter 2012 revenue, more than offset the increase we experienced in the second quarter. We expect the reasons for the second quarter improvement, attributable to the increased installation activity as a result of an improved environment in the region for converting awarded projects to signed contracts that we experienced beginning in the first quarter of 2012, to return in the fourth quarter.
|
|
•
|
Total revenue for the other U.S. regions segment decreased from the
first nine months of 2011
to the
first nine months of 2012
by
$2.4 million
, or
1.3%
, to
$183.1 million
primarily due to most regions within the segment experiencing a lengthening of conversion times from awarded projects to signed contracts in the third quarter as described above, partially offset by an increase in the size and number of projects under construction in the first and second quarters, including $28.4 million in incremental revenue attributable to our acquisition of Ameresco Southwest in 2011.
|
|
•
|
Total revenue for the Canada segment decreased from the
first nine months of 2011
to the
first nine months of 2012
by
$44.3 million
, or
50.0%
, to
$44.4 million
primarily for the reasons described for the third quarter of 2012 above.
|
|
•
|
Total revenue not allocated to segments and presented as all other, increased from the
first nine months of 2011
to the
first nine months of 2012
by
$36.2 million
, or
42.6%
, to
$121.0 million
, primarily due to incremental revenue from our acquisitions of AEG and AIS, which contributed $14.2 million, as well as to increases in small scale infrastructure, O&M, and integrated-PV.
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2011
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $'000s)
|
(a)
|
|
(b)
|
|
(b-a)
|
|
((b-a)/a)
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency revenue
|
$
|
418,698
|
|
|
$
|
341,621
|
|
|
$
|
(77,077
|
)
|
|
(18.4
|
)%
|
|
Renewable energy revenue
|
121,007
|
|
|
132,959
|
|
|
11,952
|
|
|
9.9
|
%
|
|||
|
|
539,705
|
|
|
474,580
|
|
|
(65,125
|
)
|
|
(12.1
|
)%
|
|||
|
Direct expenses:
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency expenses
|
344,499
|
|
|
275,392
|
|
|
(69,107
|
)
|
|
(20.1
|
)%
|
|||
|
Renewable energy expenses
|
95,216
|
|
|
104,004
|
|
|
8,788
|
|
|
9.2
|
%
|
|||
|
|
439,715
|
|
|
379,396
|
|
|
(60,319
|
)
|
|
(13.7
|
)%
|
|||
|
Gross profit:
|
$
|
99,990
|
|
|
$
|
95,184
|
|
|
$
|
(4,806
|
)
|
|
(4.8
|
)%
|
|
Energy efficiency gross margin
|
17.7
|
%
|
|
19.4
|
%
|
|
|
|
1.7
|
%
|
||||
|
Renewable energy gross margin
|
21.3
|
%
|
|
21.8
|
%
|
|
|
|
0.5
|
%
|
||||
|
Gross profit %
|
18.5
|
%
|
|
20.1
|
%
|
|
|
|
1.6
|
%
|
||||
|
|
Nine Months Ended September 30,
|
|||||||||||||||||||
|
|
2011
|
|
% of
|
|
2012
|
|
% of
|
|
$ change
|
|
% change
|
|||||||||
|
(in $'000s)
|
(a)
|
|
Revenue
|
|
(b)
|
|
Revenue
|
|
(b-a)
|
|
((b-a)/a)
|
|||||||||
|
Revenue
|
$
|
539,705
|
|
|
|
|
$
|
474,580
|
|
|
|
|
|
|
|
|||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Salaries and benefits
|
$
|
29,232
|
|
|
5.4
|
%
|
|
$
|
38,369
|
|
|
8.1
|
%
|
|
$
|
9,137
|
|
|
31.3
|
%
|
|
Project development costs
|
14,840
|
|
|
2.8
|
%
|
|
12,336
|
|
|
2.6
|
%
|
|
(2,504
|
)
|
|
(16.9
|
)%
|
|||
|
General, administrative and other
|
17,848
|
|
|
3.3
|
%
|
|
22,086
|
|
|
4.6
|
%
|
|
4,238
|
|
|
23.7
|
%
|
|||
|
|
$
|
61,920
|
|
|
11.5
|
%
|
|
$
|
72,791
|
|
|
15.3
|
%
|
|
$
|
10,871
|
|
|
17.6
|
%
|
|
|
Nine Months Ended September 30,
|
||||||
|
(in $'000s)
|
2011
|
|
2012
|
||||
|
Interest expense, net of interest income
|
$
|
(2,936
|
)
|
|
$
|
(3,288
|
)
|
|
Amortization of deferred financing costs
|
(313
|
)
|
|
(367
|
)
|
||
|
|
$
|
(3,249
|
)
|
|
$
|
(3,655
|
)
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2011
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $'000s)
|
(a)
|
|
(b)
|
|
(b-a)
|
|
((b-a)/a)
|
|||||||
|
U.S. Federal
|
$
|
16,380
|
|
|
$
|
5,577
|
|
|
$
|
(10,803
|
)
|
|
(66.0
|
)%
|
|
Central U.S. Region
|
5,016
|
|
|
7,320
|
|
|
2,304
|
|
|
45.9
|
%
|
|||
|
Other U.S. Regions
|
31,825
|
|
|
28,214
|
|
|
(3,611
|
)
|
|
(11.3
|
)%
|
|||
|
Canada
|
2,673
|
|
|
(3,735
|
)
|
|
(6,408
|
)
|
|
(239.7
|
)%
|
|||
|
All Other
|
(21,073
|
)
|
|
(18,638
|
)
|
|
2,435
|
|
|
11.6
|
%
|
|||
|
Total
|
$
|
34,821
|
|
|
$
|
18,738
|
|
|
$
|
(16,083
|
)
|
|
(46.2
|
)%
|
|
•
|
Income before taxes for the U.S. federal segment decreased from the
first nine months of 2011
to the
first nine months of 2012
by
$10.8 million
, or
66.0%
, to
$5.6 million
. The decrease was primarily due to the lower volume of installation activity during the
first nine months of 2012
.
|
|
•
|
Income before taxes for the central U.S. region segment increased from the
first nine months of 2011
to the
first nine months of 2012
by
$2.3 million
, or
45.9%
, to
$7.3 million
. The increase was due primarily to improved operating leverage in the second quarter of 2012, reflecting reduced operating expenses attributable to cost control initiatives during 2011, combined with the increase in revenue in the second quarter of 2012.
|
|
•
|
Income before taxes for the other U.S. regions segment decreased from the
first nine months of 2011
to the
first nine months of 2012
by
11.3%
, or
$3.6 million
, to
$28.2 million
primarily due to decreased revenue as described above and higher operating expenses.
|
|
•
|
Income before taxes for the Canada segment decreased from the
first nine months of 2011
to a loss in the
first nine months of 2012
by
$6.4 million
, or
239.7%
, to
$3.7 million
due to decreased revenue for the reasons described above, a greater portion of lower gross margin projects in its revenue mix and to higher operating expenses.
|
|
•
|
The loss before taxes not allocated to segments and presented as all other, decreased from the
first nine months of 2011
to the
first nine months of 2012
by
$2.4 million
, or
11.6%
, to
$18.6 million
primarily due to the increase in revenue discussed above, partially offset by increases in unallocated corporate expenses. The changes in the expense allocated to all other from the first nine months of 2011 to the first nine months of 2012 were consistent with the overall change in consolidated expenses discussed above.
|
|
|
|
Payments due by Period
|
||||||||||||||||||
|
|
|
|
|
Less than
|
|
One to
|
|
Three to
|
|
More than
|
||||||||||
|
(in $'000s)
|
|
Total
|
|
One Year
|
|
Three Years
|
|
Five Years
|
|
Five Years
|
||||||||||
|
Senior Secured Credit Facility:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revolver
|
|
$
|
13,500
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,500
|
|
|
$
|
—
|
|
|
Term Loan
|
|
32,857
|
|
|
5,714
|
|
|
11,429
|
|
|
15,714
|
|
|
—
|
|
|||||
|
Project Financing:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Construction and term loans
|
|
52,467
|
|
|
5,649
|
|
|
9,142
|
|
|
8,425
|
|
|
29,251
|
|
|||||
|
Federal ESPC receivable financing (1)
|
|
136,516
|
|
|
—
|
|
|
136,516
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest obligations (2)
|
|
25,226
|
|
|
4,815
|
|
|
7,572
|
|
|
5,410
|
|
|
7,429
|
|
|||||
|
Operating leases
|
|
8,935
|
|
|
3,002
|
|
|
3,503
|
|
|
1,947
|
|
|
483
|
|
|||||
|
Total
|
|
$
|
269,501
|
|
|
$
|
19,180
|
|
|
$
|
168,162
|
|
|
$
|
44,996
|
|
|
$
|
37,163
|
|
|
(1
|
)
|
|
Federal ESPC receivable financing arrangements relate to the installation and construction of projects for certain customers, typically federal governmental entities, where we assign to the lenders our right to customer receivables. We are relieved of the financing liability when the project is completed and accepted by the customer. We typically expect to be relieved of the financing liability between one and three years from the date of project construction commencement. The table does not include, for our federal ESPC receivable financing arrangements, the difference between the aggregate amount of the long-term customer receivables sold by us to the lender and the amount received by us from the lender for such sale.
|
|
|
|
|
|
|
(2
|
)
|
|
For both the revolver and term loan portion of our senior secured credit facility, the table above assumes that the variable interest rate in effect at September 30, 2012 remains constant for the term of the facility.
|
|
•
|
we hired directors of business services and project accounting and of financial reporting and compliance, both of whom began employment in the third quarter of 2012;
|
|
•
|
we have restructured our accounting organization to improve the efficiency and adequacy of review processes, which we began implementing in the third quarter of 2012 and which will continue throughout the remainder of 2012; and
|
|
•
|
we have begun hiring for additional accounting and business services roles in the third quarter of 2012.
|
|
|
AMERESCO, INC.
|
|
|
Date: November 9, 2012
|
By:
|
/s/ Andrew B. Spence
|
|
|
|
Andrew B. Spence
|
|
|
|
Vice President and Chief Financial Officer
|
|
|
|
(duly authorized and principal financial officer)
|
|
Exhibit
Number
|
Description
|
|
31.1*
|
Principal Executive Officer Certification required by Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2*
|
Principal Financial Officer Certification required by Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1**
|
Principal Executive Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2**
|
Principal Financial Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101***
|
The following condensed consolidated financial statements from Ameresco, Inc.'s Quarterly Report on Form 10-Q for the quarter ended September 30, 2012, formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statement of Changes in Stockholders' Equity, (v) Consolidated Statements of Cash Flows, and (vi) Notes to Condensed Consolidated Financial Statements.
|
|
*
|
Filed herewith.
|
|
**
|
Furnished herewith.
|
|
***
|
Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|