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 1, 2013
|
|
Class A Common Stock, $0.0001 par value per share
|
27,827,717
|
|
Class B Common Stock, $0.0001 par value per share
|
18,000,000
|
|
|
|
|
|
|
|
Page
|
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
September 30,
|
|
December 31,
|
||||
|
|
2013
|
|
2012
|
||||
|
|
(Unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
18,790,233
|
|
|
$
|
63,347,645
|
|
|
Restricted cash
|
25,817,232
|
|
|
26,358,908
|
|
||
|
Accounts receivable, net
|
79,043,751
|
|
|
84,124,627
|
|
||
|
Accounts receivable retainage
|
24,895,807
|
|
|
23,197,784
|
|
||
|
Costs and estimated earnings in excess of billings
|
64,020,703
|
|
|
62,096,284
|
|
||
|
Inventory, net
|
9,408,046
|
|
|
9,502,289
|
|
||
|
Prepaid expenses and other current assets
|
10,108,304
|
|
|
9,600,619
|
|
||
|
Income tax receivable
|
5,951,233
|
|
|
5,385,242
|
|
||
|
Deferred income taxes
|
4,503,551
|
|
|
5,190,718
|
|
||
|
Project development costs
|
11,877,141
|
|
|
9,038,725
|
|
||
|
Total current assets
|
254,416,001
|
|
|
297,842,841
|
|
||
|
Federal ESPC receivable
|
27,616,681
|
|
|
91,854,808
|
|
||
|
Property and equipment, net
|
9,362,245
|
|
|
9,387,218
|
|
||
|
Project assets, net
|
227,100,403
|
|
|
207,274,982
|
|
||
|
Deferred financing fees, net
|
5,554,225
|
|
|
5,746,177
|
|
||
|
Goodwill
|
55,615,137
|
|
|
48,968,390
|
|
||
|
Intangible assets, net
|
10,236,744
|
|
|
9,742,878
|
|
||
|
Other assets
|
7,255,009
|
|
|
4,654,709
|
|
||
|
|
342,740,444
|
|
|
377,629,162
|
|
||
|
|
$
|
597,156,445
|
|
|
$
|
675,472,003
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|||||
|
Current liabilities:
|
|
|
|
||||
|
Current portion of long-term debt
|
$
|
15,653,453
|
|
|
$
|
12,452,678
|
|
|
Accounts payable
|
77,333,742
|
|
|
101,007,455
|
|
||
|
Accrued expenses and other current liabilities
|
11,847,160
|
|
|
13,157,024
|
|
||
|
Billings in excess of cost and estimated earnings
|
14,532,741
|
|
|
22,271,655
|
|
||
|
Total current liabilities
|
119,367,096
|
|
|
148,888,812
|
|
||
|
Long-term debt, less current portion
|
150,492,409
|
|
|
201,922,172
|
|
||
|
Deferred income taxes
|
22,677,085
|
|
|
24,888,229
|
|
||
|
Deferred grant income
|
7,736,754
|
|
|
7,590,730
|
|
||
|
Other liabilities
|
27,737,611
|
|
|
30,362,869
|
|
||
|
|
$
|
208,643,859
|
|
|
$
|
264,764,000
|
|
|
Commitments and contingencies (Note 7)
|
|
|
|
|
|||
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
|
|||||||
|
AMERESCO, INC.
|
|||||||
|
CONSOLIDATED BALANCE SHEETS — (Continued)
|
|||||||
|
|
September 30,
|
|
December 31,
|
||||
|
|
2013
|
|
2012
|
||||
|
|
(Unaudited)
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
||||
|
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, no shares issued and outstanding at September 30, 2013 and December 31, 2012
|
$
|
—
|
|
|
$
|
—
|
|
|
Class A common stock, $0.0001 par value, 500,000,000 shares authorized, 32,527,901 shares issued and 27,694,617 outstanding at September 30, 2013, 32,019,982 shares issued and 27,186,698 outstanding at December 31, 2012
|
3,253
|
|
|
3,202
|
|
||
|
Class B common stock, $0.0001 par value, 144,000,000 shares authorized, 18,000,000 shares issued and outstanding at September 30, 2013 and December 31, 2012
|
1,800
|
|
|
1,800
|
|
||
|
Additional paid-in capital
|
97,360,315
|
|
|
93,141,432
|
|
||
|
Retained earnings
|
178,010,011
|
|
|
177,169,717
|
|
||
|
Accumulated other comprehensive income
|
2,949,677
|
|
|
713,194
|
|
||
|
Non-controlling interest
|
3,005
|
|
|
(27,583
|
)
|
||
|
Less - treasury stock, at cost, 4,833,284 shares
|
(9,182,571
|
)
|
|
(9,182,571
|
)
|
||
|
Total stockholders’ equity
|
269,145,490
|
|
|
261,819,191
|
|
||
|
|
$
|
597,156,445
|
|
|
$
|
675,472,003
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
|
||||
|
|
Three Months Ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(Unaudited)
|
|
(Unaudited and Restated)
|
||||
|
Revenue:
|
|
|
|
|
|
||
|
Energy efficiency revenue
|
$
|
108,872,457
|
|
|
$
|
108,418,955
|
|
|
Renewable energy revenue
|
52,776,356
|
|
|
55,487,250
|
|
||
|
|
161,648,813
|
|
|
163,906,205
|
|
||
|
Direct expenses:
|
|
|
|
|
|||
|
Energy efficiency expenses
|
88,500,003
|
|
|
87,898,560
|
|
||
|
Renewable energy expenses
|
43,084,980
|
|
|
41,205,349
|
|
||
|
|
131,584,983
|
|
|
129,103,909
|
|
||
|
Gross profit
|
30,063,830
|
|
|
34,802,296
|
|
||
|
Operating expenses:
|
|
|
|
|
|||
|
Salaries and benefits
|
10,374,465
|
|
|
12,441,502
|
|
||
|
Project development costs
|
4,013,498
|
|
|
4,288,657
|
|
||
|
General, administrative and other
|
8,093,904
|
|
|
7,362,802
|
|
||
|
|
22,481,867
|
|
|
24,092,961
|
|
||
|
Operating income
|
7,581,963
|
|
|
10,709,335
|
|
||
|
Other expenses, net (Note 9)
|
1,589,360
|
|
|
1,313,278
|
|
||
|
Income before provision for income taxes
|
5,992,603
|
|
|
9,396,057
|
|
||
|
Income tax provision
|
1,447,486
|
|
|
2,683,936
|
|
||
|
Net income
|
$
|
4,545,117
|
|
|
$
|
6,712,121
|
|
|
Net income per share attributable to common shareholders:
|
|
|
|
|
|
||
|
Basic
|
$
|
0.10
|
|
|
$
|
0.15
|
|
|
Diluted
|
$
|
0.10
|
|
|
$
|
0.15
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
||
|
Basic
|
45,621,552
|
|
|
44,788,160
|
|
||
|
Diluted
|
46,605,360
|
|
|
46,247,239
|
|
||
|
|
|
|
|
||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(Unaudited)
|
|
(Unaudited and Restated)
|
||||
|
Revenue:
|
|
|
|
|
|
||
|
Energy efficiency revenue
|
$
|
263,944,074
|
|
|
$
|
341,620,742
|
|
|
Renewable energy revenue
|
134,092,956
|
|
|
132,958,737
|
|
||
|
|
398,037,030
|
|
|
474,579,479
|
|
||
|
Direct expenses:
|
|
|
|
|
|
||
|
Energy efficiency expenses
|
213,708,750
|
|
|
275,391,607
|
|
||
|
Renewable energy expenses
|
109,363,003
|
|
|
104,003,905
|
|
||
|
|
323,071,753
|
|
|
379,395,512
|
|
||
|
Gross profit
|
74,965,277
|
|
|
95,183,967
|
|
||
|
Operating expenses:
|
|
|
|
|
|
||
|
Salaries and benefits
|
32,162,357
|
|
|
38,369,446
|
|
||
|
Project development costs
|
13,333,880
|
|
|
12,335,875
|
|
||
|
General, administrative and other
|
25,878,594
|
|
|
22,085,897
|
|
||
|
|
71,374,831
|
|
|
72,791,218
|
|
||
|
Operating income
|
3,590,446
|
|
|
22,392,749
|
|
||
|
Other expenses, net (Note 9)
|
2,502,405
|
|
|
3,833,761
|
|
||
|
Income before provision for income taxes
|
1,088,041
|
|
|
18,558,988
|
|
||
|
Income tax provision
|
247,747
|
|
|
5,292,453
|
|
||
|
Net income
|
$
|
840,294
|
|
|
$
|
13,266,535
|
|
|
Net income per share attributable to common shareholders:
|
|
|
|
|
|
||
|
Basic
|
$
|
0.02
|
|
|
$
|
0.30
|
|
|
Diluted
|
$
|
0.02
|
|
|
$
|
0.29
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
||
|
Basic
|
45,472,517
|
|
|
44,492,509
|
|
||
|
Diluted
|
46,390,468
|
|
|
46,010,138
|
|
||
|
|
Three Months Ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(Unaudited)
|
|
(Unaudited and Restated)
|
||||
|
Net income
|
$
|
4,545,117
|
|
|
$
|
6,712,121
|
|
|
Other comprehensive income:
|
|
|
|
||||
|
Unrealized gain (loss) from interest rate hedge, net of tax
|
89,714
|
|
|
(91,023
|
)
|
||
|
Foreign currency translation adjustments
|
1,162,613
|
|
|
1,086,724
|
|
||
|
Total other comprehensive income
|
1,252,327
|
|
|
995,701
|
|
||
|
Comprehensive income
|
$
|
5,797,444
|
|
|
$
|
7,707,822
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
AMERESCO, INC.
|
|||||||
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
|||||||
|
|
|
|
|
||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(Unaudited)
|
|
(Unaudited and Restated)
|
||||
|
Net income
|
$
|
840,294
|
|
|
$
|
13,266,535
|
|
|
Other comprehensive income:
|
|
|
|
||||
|
Unrealized gain from interest rate hedge, net of tax
|
2,620,900
|
|
|
476,763
|
|
||
|
Foreign currency translation adjustments
|
(384,417
|
)
|
|
957,808
|
|
||
|
Total other comprehensive income
|
2,236,483
|
|
|
1,434,571
|
|
||
|
Comprehensive income
|
$
|
3,076,777
|
|
|
$
|
14,701,106
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
||||||||||||||||||||||
|
|
|
Preferred
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
|
|
|
|
Other
|
|
Total
|
||||||||||||||||||||||||
|
|
|
Stock
|
|
Class B Common Stock
|
|
Class A Common Stock
|
|
Paid-in
|
|
Retained
|
|
Treasury Stock
|
|
Non-controlling
|
|
Comprehensive
|
|
Stockholders’
|
||||||||||||||||||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Earnings
|
|
Shares
|
|
Amount
|
|
Interest
|
|
Income
|
|
Equity
|
||||||||||||||||||||||
|
Balance, December 31, 2012
|
|
—
|
|
|
$
|
—
|
|
|
18,000,000
|
|
|
$
|
1,800
|
|
|
32,019,982
|
|
|
$
|
3,202
|
|
|
$
|
93,141,432
|
|
|
$
|
177,169,717
|
|
|
4,833,284
|
|
|
$
|
(9,182,571
|
)
|
|
$
|
(27,583
|
)
|
|
$
|
713,194
|
|
|
$
|
261,819,191
|
|
|
Exercise of stock options
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
507,919
|
|
|
51
|
|
|
1,675,995
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,676,046
|
|
|||||||||
|
Stock-based compensation expense, including excess tax benefits of $417,612
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,542,888
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,542,888
|
|
|||||||||
|
Non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,588
|
|
|
—
|
|
|
30,588
|
|
|||||||||
|
Foreign currency translation adjustments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(384,417
|
)
|
|
(384,417
|
)
|
|||||||||
|
Unrealized gain from interest rate hedge, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,620,900
|
|
|
2,620,900
|
|
|||||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
840,294
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
840,294
|
|
|||||||||
|
Balance, September 30, 2013
|
|
—
|
|
|
$
|
—
|
|
|
18,000,000
|
|
|
$
|
1,800
|
|
|
32,527,901
|
|
|
$
|
3,253
|
|
|
$
|
97,360,315
|
|
|
$
|
178,010,011
|
|
|
4,833,284
|
|
|
$
|
(9,182,571
|
)
|
|
$
|
3,005
|
|
|
$
|
2,949,677
|
|
|
$
|
269,145,490
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Three Months Ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(Unaudited)
|
|
(Unaudited and Restated)
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||
|
Net income
|
$
|
4,545,117
|
|
|
$
|
6,712,121
|
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation of project assets
|
2,902,714
|
|
|
2,903,901
|
|
||
|
Depreciation of property and equipment
|
855,727
|
|
|
721,330
|
|
||
|
Amortization of deferred financing fees
|
518,251
|
|
|
95,667
|
|
||
|
Amortization of intangible assets
|
1,467,873
|
|
|
1,113,033
|
|
||
|
Provision for bad debts
|
137,227
|
|
|
6,024
|
|
||
|
Unrealized (gain) loss on interest rate swap
|
(124,980
|
)
|
|
59,061
|
|
||
|
Gain on sale of asset
|
(631,917
|
)
|
|
—
|
|
||
|
Stock-based compensation expense
|
789,416
|
|
|
853,866
|
|
||
|
Deferred income taxes
|
(682,904
|
)
|
|
(951,974
|
)
|
||
|
Excess tax benefits from stock-based compensation arrangements
|
(120,601
|
)
|
|
(723,710
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|||
|
(Increase) decrease in:
|
|
|
|
|
|||
|
Restricted cash draws
|
11,013,725
|
|
|
5,688,561
|
|
||
|
Accounts receivable
|
(2,106,271
|
)
|
|
(5,633,607
|
)
|
||
|
Accounts receivable retainage
|
(37,866
|
)
|
|
3,150,711
|
|
||
|
Federal ESPC receivable
|
(10,533,232
|
)
|
|
(2,569,522
|
)
|
||
|
Inventory
|
2,800,877
|
|
|
2,052,646
|
|
||
|
Costs and estimated earnings in excess of billings
|
(11,352,008
|
)
|
|
(5,950,854
|
)
|
||
|
Prepaid expenses and other current assets
|
931,682
|
|
|
2,564,642
|
|
||
|
Project development costs
|
(412,795
|
)
|
|
(1,078,080
|
)
|
||
|
Other assets
|
(1,839,224
|
)
|
|
312,248
|
|
||
|
Increase (decrease) in:
|
|
|
|
|
|
||
|
Accounts payable, accrued expenses and other current liabilities
|
10,831,805
|
|
|
(2,942,065
|
)
|
||
|
Billings in excess of cost and estimated earnings
|
(7,075,163
|
)
|
|
(7,286,785
|
)
|
||
|
Other liabilities
|
1,882,477
|
|
|
2,826,363
|
|
||
|
Income taxes payable
|
(52,156
|
)
|
|
1,155,924
|
|
||
|
Net cash provided by operating activities
|
3,707,774
|
|
|
3,079,501
|
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|||
|
Purchases of property and equipment
|
(790,427
|
)
|
|
(1,715,410
|
)
|
||
|
Purchases of project assets
|
(4,136,438
|
)
|
|
(11,604,966
|
)
|
||
|
Grant awards received on project assets
|
—
|
|
|
395,007
|
|
||
|
Proceeds from sales of assets
|
3,504,000
|
|
|
—
|
|
||
|
Acquisition, net of cash received
|
(599,375
|
)
|
|
(3,677,393
|
)
|
||
|
Net cash used in investing activities
|
$
|
(2,022,240
|
)
|
|
$
|
(16,602,762
|
)
|
|
|
Three Months Ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(Unaudited)
|
|
(Unaudited and Restated)
|
||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Excess tax benefits from stock-based compensation arrangements
|
$
|
120,601
|
|
|
$
|
723,710
|
|
|
Payments of financing fees
|
—
|
|
|
(164,753
|
)
|
||
|
Proceeds from exercises of options
|
426,294
|
|
|
1,216,985
|
|
||
|
Proceeds from senior secured credit facility
|
3,000,000
|
|
|
12,017,429
|
|
||
|
Non-controlling interest
|
(10,042
|
)
|
|
—
|
|
||
|
Restricted cash
|
(2,349,555
|
)
|
|
(1,454,199
|
)
|
||
|
Payments on long-term debt
|
(1,643,787
|
)
|
|
(1,245,455
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(456,489
|
)
|
|
11,093,717
|
|
||
|
Effect of exchange rate changes on cash
|
(68,775
|
)
|
|
(303,643
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
1,160,270
|
|
|
(2,733,187
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
17,629,963
|
|
|
28,909,987
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
18,790,233
|
|
|
$
|
26,176,800
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest
|
$
|
2,058,223
|
|
|
$
|
2,073,848
|
|
|
Income taxes
|
$
|
2,449,775
|
|
|
$
|
753,889
|
|
|
Acquisition, net of cash received:
|
|
|
|
||||
|
Accounts receivable
|
$
|
—
|
|
|
$
|
320,997
|
|
|
Inventory
|
660,050
|
|
|
|
|||
|
Prepaid expenses and other current assets
|
—
|
|
|
107,715
|
|
||
|
Property and equipment
|
—
|
|
|
43,115
|
|
||
|
Goodwill
|
—
|
|
|
2,291,163
|
|
||
|
Intangible assets
|
—
|
|
|
1,712,021
|
|
||
|
Other assets
|
—
|
|
|
100
|
|
||
|
Accounts payable and accrued expenses
|
(60,675
|
)
|
|
(605,869
|
)
|
||
|
Billings in excess of cost and estimated earnings
|
—
|
|
|
(160,939
|
)
|
||
|
Other liabilities
|
—
|
|
|
(30,910
|
)
|
||
|
|
$
|
599,375
|
|
|
$
|
3,677,393
|
|
|
Noncash ESPC receivable financing
|
$
|
43,816,695
|
|
|
$
|
—
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(Unaudited)
|
|
(Unaudited and Restated)
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||
|
Net income
|
$
|
840,294
|
|
|
$
|
13,266,535
|
|
|
Adjustments to reconcile net income to cash (used in) provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation of project assets
|
9,781,865
|
|
|
8,359,908
|
|
||
|
Depreciation of property and equipment
|
2,465,981
|
|
|
2,002,804
|
|
||
|
Amortization of deferred financing fees
|
850,713
|
|
|
367,145
|
|
||
|
Amortization of intangible assets
|
3,256,948
|
|
|
4,084,055
|
|
||
|
Provision for bad debts
|
508,535
|
|
|
83,767
|
|
||
|
Unrealized (gain) loss on interest rate swap
|
(1,378,039
|
)
|
|
178,813
|
|
||
|
Gain on sale of asset
|
(631,917
|
)
|
|
(800,000
|
)
|
||
|
Stock-based compensation expense
|
2,125,276
|
|
|
2,527,926
|
|
||
|
Deferred income taxes
|
(3,553,593
|
)
|
|
(1,458,605
|
)
|
||
|
Excess tax benefits from stock-based compensation arrangements
|
(417,612
|
)
|
|
(2,375,223
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
|
(Increase) decrease in:
|
|
|
|
|
|
||
|
Restricted cash draws
|
29,018,663
|
|
|
29,841,218
|
|
||
|
Accounts receivable
|
4,749,408
|
|
|
6,936,036
|
|
||
|
Accounts receivable retainage
|
(1,610,440
|
)
|
|
5,230,093
|
|
||
|
Federal ESPC receivable
|
(24,317,877
|
)
|
|
(28,345,258
|
)
|
||
|
Inventory
|
754,293
|
|
|
1,542,422
|
|
||
|
Costs and estimated earnings in excess of billings
|
(1,420,819
|
)
|
|
6,246,532
|
|
||
|
Prepaid expenses and other current assets
|
(594,650
|
)
|
|
885,482
|
|
||
|
Project development costs
|
(2,843,145
|
)
|
|
(2,234,165
|
)
|
||
|
Other assets
|
(2,597,959
|
)
|
|
(629,034
|
)
|
||
|
Increase (decrease) in:
|
|
|
|
|
|
||
|
Accounts payable, accrued expenses and other current liabilities
|
(25,354,177
|
)
|
|
(11,702,805
|
)
|
||
|
Billings in excess of cost and estimated earnings
|
(6,703,710
|
)
|
|
957,105
|
|
||
|
Other liabilities
|
2,376,895
|
|
|
3,351,544
|
|
||
|
Income taxes payable
|
(417,194
|
)
|
|
4,239,382
|
|
||
|
Net cash (used in) provided by operating activities
|
(15,112,261
|
)
|
|
42,555,677
|
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|||
|
Purchases of property and equipment
|
(2,331,004
|
)
|
|
(4,096,980
|
)
|
||
|
Purchases of project assets
|
(35,755,383
|
)
|
|
(31,303,607
|
)
|
||
|
Grant awards and rebates received on project assets
|
1,580,219
|
|
|
4,233,773
|
|
||
|
Proceeds from sales of assets
|
3,510,500
|
|
|
—
|
|
||
|
Acquisitions, net of cash received
|
(9,944,976
|
)
|
|
(3,677,393
|
)
|
||
|
Net cash used in investing activities
|
$
|
(42,940,644
|
)
|
|
$
|
(34,844,207
|
)
|
|
|
|
|
|
||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(Unaudited)
|
|
(Unaudited and Restated)
|
||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Excess tax benefits from stock-based compensation arrangements
|
$
|
417,612
|
|
|
$
|
2,375,223
|
|
|
Book overdraft
|
—
|
|
|
(7,297,122
|
)
|
||
|
Payments of financing fees
|
(504,985
|
)
|
|
(185,078
|
)
|
||
|
Proceeds from exercises of options
|
1,676,046
|
|
|
3,016,256
|
|
||
|
Proceeds from senior secured credit facility
|
18,000,000
|
|
|
4,160,287
|
|
||
|
Proceeds from long-term debt financing
|
9,434,434
|
|
|
—
|
|
||
|
Non-controlling interest
|
30,588
|
|
|
7,700
|
|
||
|
Restricted cash
|
(7,547,832
|
)
|
|
(6,252,306
|
)
|
||
|
Payments on long-term debt
|
(8,384,516
|
)
|
|
(3,380,412
|
)
|
||
|
Net cash provided by (used in) financing activities
|
13,121,347
|
|
|
(7,555,452
|
)
|
||
|
Effect of exchange rate changes on cash
|
374,146
|
|
|
(256,584
|
)
|
||
|
Net decrease in cash and cash equivalents
|
(44,557,412
|
)
|
|
(100,566
|
)
|
||
|
Cash and cash equivalents, beginning of year
|
63,347,645
|
|
|
26,277,366
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
18,790,233
|
|
|
$
|
26,176,800
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest
|
$
|
4,880,816
|
|
|
$
|
4,100,251
|
|
|
Income taxes
|
$
|
3,350,455
|
|
|
$
|
1,260,810
|
|
|
Acquisitions, net of cash received:
|
|
|
|
||||
|
Accounts receivable
|
$
|
558,621
|
|
|
$
|
320,997
|
|
|
Accounts receivable retainage
|
248,072
|
|
|
—
|
|
||
|
Costs and estimated earnings in excess of billings
|
657,595
|
|
|
—
|
|
||
|
Inventory
|
660,050
|
|
|
—
|
|
||
|
Prepaid expenses and other current assets
|
1,710
|
|
|
107,715
|
|
||
|
Property and equipment
|
137,952
|
|
|
43,115
|
|
||
|
Goodwill
|
6,010,177
|
|
|
2,291,163
|
|
||
|
Intangible assets
|
3,697,509
|
|
|
1,712,021
|
|
||
|
Other assets
|
—
|
|
|
100
|
|
||
|
Accounts payable and accrued expenses
|
(1,029,214
|
)
|
|
(605,869
|
)
|
||
|
Billings in excess of cost and estimated earnings
|
(30,431
|
)
|
|
(160,939
|
)
|
||
|
Income taxes payable
|
(256,938
|
)
|
|
—
|
|
||
|
Deferred tax liabilities
|
(710,127
|
)
|
|
—
|
|
||
|
Other liabilities
|
—
|
|
|
(30,910
|
)
|
||
|
|
$
|
9,944,976
|
|
|
$
|
3,677,393
|
|
|
Noncash ESPC receivable financing
|
$
|
88,556,004
|
|
|
$
|
—
|
|
|
|
Three Months Ended September 30, 2012
|
|
Nine Months Ended September 30, 2012
|
||||||||||||||||||||
|
|
As Reported
|
|
Restatement
|
|
As Restated
|
|
As Reported
|
|
Restatement
|
|
As Restated
|
||||||||||||
|
Total revenue
|
$
|
163,906,205
|
|
|
$
|
—
|
|
|
$
|
163,906,205
|
|
|
$
|
474,579,479
|
|
|
$
|
—
|
|
|
$
|
474,579,479
|
|
|
Direct expenses
|
129,103,909
|
|
|
—
|
|
|
129,103,909
|
|
|
379,395,512
|
|
|
—
|
|
|
379,395,512
|
|
||||||
|
Operating expenses
|
24,092,961
|
|
|
—
|
|
|
24,092,961
|
|
|
72,791,218
|
|
|
—
|
|
|
72,791,218
|
|
||||||
|
Total expenses
|
153,196,870
|
|
|
—
|
|
|
153,196,870
|
|
|
452,186,730
|
|
|
—
|
|
|
452,186,730
|
|
||||||
|
Operating income
|
10,709,335
|
|
|
—
|
|
|
10,709,335
|
|
|
22,392,749
|
|
|
—
|
|
|
22,392,749
|
|
||||||
|
Other expenses, net
|
1,254,217
|
|
|
59,061
|
|
|
1,313,278
|
|
|
3,654,948
|
|
|
178,813
|
|
|
3,833,761
|
|
||||||
|
Income before provision for income taxes
|
9,455,118
|
|
|
(59,061
|
)
|
|
9,396,057
|
|
|
18,737,801
|
|
|
(178,813
|
)
|
|
18,558,988
|
|
||||||
|
Income tax provision
|
2,683,936
|
|
|
—
|
|
|
2,683,936
|
|
|
5,292,453
|
|
|
—
|
|
|
5,292,453
|
|
||||||
|
Net income
|
$
|
6,771,182
|
|
|
$
|
(59,061
|
)
|
|
$
|
6,712,121
|
|
|
$
|
13,445,348
|
|
|
$
|
(178,813
|
)
|
|
$
|
13,266,535
|
|
|
Net income per share attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Basic
|
$
|
0.15
|
|
|
$
|
—
|
|
|
$
|
0.15
|
|
|
$
|
0.30
|
|
|
$
|
—
|
|
|
$
|
0.30
|
|
|
Diluted
|
$
|
0.15
|
|
|
$
|
—
|
|
|
$
|
0.15
|
|
|
$
|
0.29
|
|
|
$
|
—
|
|
|
$
|
0.29
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Basic
|
44,788,160
|
|
|
44,788,160
|
|
|
44,788,160
|
|
|
44,492,509
|
|
|
44,492,509
|
|
|
44,492,509
|
|
||||||
|
Diluted
|
46,247,239
|
|
|
46,247,239
|
|
|
46,247,239
|
|
|
46,010,138
|
|
|
46,010,138
|
|
|
46,010,138
|
|
||||||
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2013
|
|
2012
|
||||
|
Allowance for doubtful accounts, beginning of period
|
|
$
|
1,174,458
|
|
|
$
|
1,135,391
|
|
|
Charges to costs and expenses
|
|
508,535
|
|
|
83,767
|
|
||
|
Account write-offs and other
|
|
(63,476
|
)
|
|
(124,634
|
)
|
||
|
Allowance for doubtful accounts, end of period
|
|
$
|
1,619,517
|
|
|
$
|
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,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
|
|
|
(Restated)
|
|
|
|
(Restated)
|
||||||||
|
Basic and diluted net income
|
$
|
4,545,117
|
|
|
$
|
6,712,121
|
|
|
$
|
840,294
|
|
|
$
|
13,266,535
|
|
|
Basic weighted-average shares outstanding
|
45,621,552
|
|
|
44,788,160
|
|
|
45,472,517
|
|
|
44,492,509
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
||||||
|
Preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Stock options
|
983,808
|
|
|
1,459,079
|
|
|
917,951
|
|
|
1,517,629
|
|
||||
|
Diluted weighted-average shares outstanding
|
46,605,360
|
|
|
46,247,239
|
|
|
46,390,468
|
|
|
46,010,138
|
|
||||
|
|
2013
|
|
2012
|
||||||||
|
|
ESP
|
|
Ennovate
|
|
FAME
|
||||||
|
Cash
|
$
|
1,291,697
|
|
|
$
|
—
|
|
|
$
|
809,557
|
|
|
Accounts receivable and accounts receivable retainage
|
360,924
|
|
|
445,769
|
|
|
320,997
|
|
|||
|
Costs and estimated earnings in excess of billings
|
546,608
|
|
|
110,987
|
|
|
—
|
|
|||
|
Prepaid expenses and other current assets
|
—
|
|
|
1,710
|
|
|
107,715
|
|
|||
|
Property and equipment and project assets
|
75,054
|
|
|
62,898
|
|
|
43,115
|
|
|||
|
Goodwill
|
5,089,049
|
|
|
921,128
|
|
|
1,886,945
|
|
|||
|
Intangible assets
|
3,087,509
|
|
|
610,000
|
|
|
2,099,990
|
|
|||
|
Other assets
|
—
|
|
|
—
|
|
|
100
|
|
|||
|
Accounts payable
|
(47,625
|
)
|
|
(313,976
|
)
|
|
(5,713
|
)
|
|||
|
Accrued liabilities
|
(606,938
|
)
|
|
—
|
|
|
(617,731
|
)
|
|||
|
Billings in excess of cost and estimated earnings
|
—
|
|
|
(30,431
|
)
|
|
(158,025
|
)
|
|||
|
Other liabilities
|
(967,065
|
)
|
|
—
|
|
|
—
|
|
|||
|
Purchase price
|
$
|
8,829,213
|
|
|
$
|
1,808,085
|
|
|
$
|
4,486,950
|
|
|
Total, net of cash received
|
$
|
7,537,516
|
|
|
$
|
1,808,085
|
|
|
$
|
3,677,393
|
|
|
Total fair value of consideration
|
$
|
8,829,213
|
|
|
$
|
1,808,085
|
|
|
$
|
4,486,950
|
|
|
|
December 31, 2012
|
|
Acquisitions
|
|
Foreign Currency Translation and Other Adjustments
|
|
September 30, 2013
|
||||||||
|
U.S. Federal
|
$
|
3,374,967
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,374,967
|
|
|
Central U.S. Region
|
1,972,415
|
|
|
921,128
|
|
|
—
|
|
|
2,893,543
|
|
||||
|
Other U.S. Regions
|
21,736,140
|
|
|
—
|
|
|
—
|
|
|
21,736,140
|
|
||||
|
Canada
|
3,827,112
|
|
|
—
|
|
|
429,958
|
|
|
4,257,070
|
|
||||
|
All Other
|
18,057,756
|
|
|
5,089,049
|
|
|
206,612
|
|
|
23,353,417
|
|
||||
|
Total
|
$
|
48,968,390
|
|
|
$
|
6,010,177
|
|
|
$
|
636,570
|
|
|
$
|
55,615,137
|
|
|
|
December 31, 2012
|
|
Acquisitions
|
|
2013 Amortization
|
|
Foreign Currency Translation
|
|
September 30, 2013
|
||||||||||
|
Central U.S. Region:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customer contracts
|
$
|
—
|
|
|
$
|
62,000
|
|
|
$
|
(46,546
|
)
|
|
$
|
—
|
|
|
$
|
15,454
|
|
|
Customer relationships
|
—
|
|
|
288,000
|
|
|
(57,897
|
)
|
|
—
|
|
|
230,103
|
|
|||||
|
Non-compete agreements
|
—
|
|
|
260,000
|
|
|
(96,265
|
)
|
|
—
|
|
|
163,735
|
|
|||||
|
Other U.S. Regions:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customer relationships
|
2,138,969
|
|
|
—
|
|
|
(740,962
|
)
|
|
—
|
|
|
1,398,007
|
|
|||||
|
Non-compete agreements
|
843,235
|
|
|
—
|
|
|
(319,753
|
)
|
|
—
|
|
|
523,482
|
|
|||||
|
Technology
|
148,662
|
|
|
—
|
|
|
(38,052
|
)
|
|
—
|
|
|
110,610
|
|
|||||
|
Canada:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customer contracts
|
634,389
|
|
|
—
|
|
|
(150,505
|
)
|
|
(24,274
|
)
|
|
459,610
|
|
|||||
|
Customer relationships
|
305,477
|
|
|
—
|
|
|
(32,901
|
)
|
|
(5,306
|
)
|
|
267,270
|
|
|||||
|
Non-compete agreements
|
211,144
|
|
|
—
|
|
|
(83,947
|
)
|
|
(13,538
|
)
|
|
113,659
|
|
|||||
|
Technology
|
590,366
|
|
|
—
|
|
|
(110,031
|
)
|
|
(17,745
|
)
|
|
462,590
|
|
|||||
|
Trade names
|
70,189
|
|
|
—
|
|
|
(7,691
|
)
|
|
(1,240
|
)
|
|
61,258
|
|
|||||
|
All Other:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customer contracts
|
1,308,710
|
|
|
1,245,891
|
|
|
(755,994
|
)
|
|
46,570
|
|
|
1,845,177
|
|
|||||
|
Customer relationships
|
1,916,334
|
|
|
1,420,099
|
|
|
(318,476
|
)
|
|
53,082
|
|
|
3,071,039
|
|
|||||
|
Non-compete agreements
|
385,916
|
|
|
421,519
|
|
|
(145,966
|
)
|
|
15,756
|
|
|
677,225
|
|
|||||
|
Technology
|
933,768
|
|
|
—
|
|
|
(266,525
|
)
|
|
—
|
|
|
667,243
|
|
|||||
|
Trade names
|
255,719
|
|
|
—
|
|
|
(85,437
|
)
|
|
—
|
|
|
170,282
|
|
|||||
|
Total
|
$
|
9,742,878
|
|
|
$
|
3,697,509
|
|
|
$
|
(3,256,948
|
)
|
|
$
|
53,305
|
|
|
$
|
10,236,744
|
|
|
|
|
Number of Options
|
|
Weighted-Average Exercise Price
|
|||
|
Outstanding at December 31, 2012
|
|
4,778,143
|
|
|
$
|
6.794
|
|
|
Granted
|
|
563,360
|
|
|
9.036
|
|
|
|
Exercised
|
|
(507,919
|
)
|
|
3.300
|
|
|
|
Forfeited
|
|
(100,206
|
)
|
|
11.810
|
|
|
|
Outstanding at September 30, 2013
|
|
4,733,378
|
|
|
$
|
7.329
|
|
|
Options exercisable at September 30, 2013
|
|
3,193,796
|
|
|
$
|
5.847
|
|
|
Expected to vest at September 30, 2013
|
|
1,520,676
|
|
|
$
|
10.420
|
|
|
Options exercisable at December 31, 2012
|
|
3,309,722
|
|
|
$
|
4.986
|
|
|
|
|
|
|
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
|
|
$
|
1.875
|
|
|
100,000
|
|
|
0.04
|
|
$
|
1.875
|
|
|
100,000
|
|
|
$
|
1.875
|
|
|
2000 Plan
|
|
2.750
|
|
|
391,731
|
|
|
0.75
|
|
2.750
|
|
|
391,731
|
|
|
2.750
|
|
|||
|
2000 Plan
|
|
3.000
|
|
|
13,600
|
|
|
1.32
|
|
3.000
|
|
|
13,600
|
|
|
3.000
|
|
|||
|
2000 Plan
|
|
3.250
|
|
|
583,144
|
|
|
2.44
|
|
3.250
|
|
|
583,144
|
|
|
3.250
|
|
|||
|
2000 Plan
|
|
3.410
|
|
|
446,562
|
|
|
3.30
|
|
3.410
|
|
|
446,562
|
|
|
3.410
|
|
|||
|
2000 Plan
|
|
4.220
|
|
|
214,050
|
|
|
3.92
|
|
4.220
|
|
|
214,050
|
|
|
4.220
|
|
|||
|
2000 Plan
|
|
6.055
|
|
|
966,500
|
|
|
5.75
|
|
6.055
|
|
|
796,100
|
|
|
6.055
|
|
|||
|
2010 Plan
|
|
7.150
|
|
|
30,000
|
|
|
9.56
|
|
7.150
|
|
|
—
|
|
|
7.150
|
|
|||
|
2010 Plan
|
|
8.390
|
|
|
50,000
|
|
|
9.66
|
|
8.390
|
|
|
—
|
|
|
8.390
|
|
|||
|
2010 Plan
|
|
8.480
|
|
|
100,000
|
|
|
9.94
|
|
8.480
|
|
|
—
|
|
|
8.480
|
|
|||
|
2010 Plan
|
|
8.860
|
|
|
24,360
|
|
|
9.69
|
|
8.860
|
|
|
—
|
|
|
8.860
|
|
|||
|
2010 Plan
|
|
9.450
|
|
|
359,000
|
|
|
9.81
|
|
9.450
|
|
|
—
|
|
|
9.450
|
|
|||
|
2010 Plan
|
|
10.750
|
|
|
50,000
|
|
|
8.67
|
|
10.750
|
|
|
10,000
|
|
|
10.750
|
|
|||
|
2010 Plan
|
|
10.950
|
|
|
140,000
|
|
|
7.96
|
|
10.950
|
|
|
72,000
|
|
|
10.950
|
|
|||
|
2010 Plan
|
|
11.630
|
|
|
155,093
|
|
|
8.71
|
|
11.630
|
|
|
31,009
|
|
|
11.630
|
|
|||
|
2010 Plan
|
|
11.980
|
|
|
449,650
|
|
|
8.57
|
|
11.980
|
|
|
89,930
|
|
|
11.980
|
|
|||
|
2000 Plan
|
|
13.045
|
|
|
571,000
|
|
|
6.57
|
|
13.045
|
|
|
410,200
|
|
|
13.045
|
|
|||
|
2010 Plan
|
|
14.810
|
|
|
60,000
|
|
|
7.65
|
|
14.810
|
|
|
24,000
|
|
|
14.810
|
|
|||
|
2010 Plan
|
|
16.290
|
|
|
28,688
|
|
|
7.32
|
|
16.290
|
|
|
11,470
|
|
|
16.290
|
|
|||
|
|
|
|
|
4,733,378
|
|
|
|
|
|
|
3,193,796
|
|
|
|
||||||
|
|
|
Nine Months Ended September 30,
|
|
Year Ended December 31,
|
|
|
|
2013
|
|
2012
|
|
Future dividends
|
|
$ -
|
|
$ -
|
|
Risk-free interest rate
|
|
1.03%-2.18%
|
|
0.82%-1.25%
|
|
Expected volatility
|
|
34%-38%
|
|
32%
|
|
Expected life
|
|
6.0-6.5 years
|
|
6.5 years
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2013
|
|
2012
|
||||
|
Long-lived assets:
|
|
|
|
||||
|
United States
|
$
|
218,445,196
|
|
|
$
|
198,485,075
|
|
|
Canada
|
17,927,670
|
|
|
18,143,844
|
|
||
|
Other
|
89,782
|
|
|
33,281
|
|
||
|
|
$
|
236,462,648
|
|
|
$
|
216,662,200
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
139,999,757
|
|
|
$
|
146,197,073
|
|
|
$
|
345,311,411
|
|
|
$
|
424,454,798
|
|
|
Canada
|
20,059,253
|
|
|
16,141,540
|
|
|
49,844,725
|
|
|
44,433,346
|
|
||||
|
Other
|
1,589,803
|
|
|
1,567,592
|
|
|
2,880,894
|
|
|
5,691,335
|
|
||||
|
|
$
|
161,648,813
|
|
|
$
|
163,906,205
|
|
|
$
|
398,037,030
|
|
|
$
|
474,579,479
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
|
|
|
(Restated)
|
|
|
|
(Restated)
|
||||||||
|
Unrealized (gain) loss from derivatives
|
$
|
(124,980
|
)
|
|
59,061
|
|
|
$
|
(1,378,039
|
)
|
|
$
|
178,813
|
|
|
|
Interest expense, net of interest income
|
1,196,089
|
|
|
1,158,550
|
|
|
$
|
3,029,731
|
|
|
$
|
3,287,803
|
|
||
|
Amortization of deferred financing fees
|
518,251
|
|
|
95,667
|
|
|
850,713
|
|
|
367,145
|
|
||||
|
|
$
|
1,589,360
|
|
|
$
|
1,313,278
|
|
|
$
|
2,502,405
|
|
|
$
|
3,833,761
|
|
|
|
|
|
Fair Value as of
|
||||||
|
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
Level
|
|
2013
|
|
2012
|
||||
|
Assets:
|
|
|
|
|
|
||||
|
Interest rate swap instruments
|
2
|
|
$
|
903,415
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
||||
|
Interest rate swap instruments
|
2
|
|
4,865,116
|
|
|
$
|
8,214,582
|
|
|
|
Contingent consideration
|
3
|
|
1,147,408
|
|
|
1,147,408
|
|
||
|
Total liabilities
|
|
|
$
|
6,012,524
|
|
|
$
|
9,361,990
|
|
|
|
As of September 30, 2013
|
|
As of December 31, 2012
|
||||||||||||
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
||||||||
|
Long-term debt value
|
$
|
60,933,277
|
|
|
$
|
63,546,415
|
|
|
$
|
66,817,614
|
|
|
$
|
70,539,703
|
|
|
|
|
Derivatives as of
|
||||||||||
|
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||
|
|
|
Balance Sheet Location
|
|
Fair Value
|
|
Balance Sheet Location
|
|
Fair Value
|
||||
|
Derivatives Designated as Hedging Instruments:
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap contracts
|
|
Other assets
|
|
$
|
903,415
|
|
|
Other assets
|
|
$
|
—
|
|
|
Interest rate swap contracts
|
|
Other liabilities
|
|
$
|
4,865,116
|
|
|
Other liabilities
|
|
$
|
5,590,519
|
|
|
Derivatives Not Designated as Hedging Instruments:
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swap contracts
|
|
Other liabilities
|
|
$
|
—
|
|
|
Other liabilities
|
|
$
|
2,624,063
|
|
|
|
|
Location of (Gain) Loss Recognized in Income
|
|
Amount of (Gain) Loss Recognized in Income for the Three Months Ended September 30,
|
|
Amount of (Gain) Loss Recognized in Income for the Nine Months Ended September 30,
|
||||||||||||
|
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Derivatives Designated as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap contracts
|
|
Other expenses, net
|
|
$
|
(124,980
|
)
|
|
$
|
—
|
|
|
$
|
(1,111,625
|
)
|
|
$
|
—
|
|
|
Derivatives Not Designated as Hedging Instruments:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap contracts
|
|
Other expenses, net
|
|
$
|
—
|
|
|
$
|
59,061
|
|
|
$
|
(266,414
|
)
|
|
$
|
178,813
|
|
|
|
|
For the Nine Months Ended September 30, 2013
|
||||||
|
|
|
Gain Recognized in Accumulated Other Comprehensive Income
|
|
Interest Expense Reclassified from Accumulated Other Comprehensive Income
|
||||
|
Derivatives Designated as Hedging Instruments:
|
|
|
|
|
||||
|
Interest rate swap contracts
|
|
$
|
2,620,900
|
|
|
$
|
1,538,930
|
|
|
|
U.S. Federal
|
|
Central U.S. Region
|
|
Other U.S. Regions
|
|
Canada
|
|
All Other
|
|
Total
|
||||||||||||
|
Total revenue
|
$
|
19,259,566
|
|
|
$
|
23,735,134
|
|
|
$
|
60,673,050
|
|
|
$
|
20,059,253
|
|
|
$
|
37,921,810
|
|
|
$
|
161,648,813
|
|
|
Interest income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,657
|
|
|
$
|
595
|
|
|
$
|
9,252
|
|
|
Interest expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
335,326
|
|
|
$
|
870,015
|
|
|
$
|
1,205,341
|
|
|
Depreciation and amortization of intangible assets
|
$
|
117,480
|
|
|
$
|
161,300
|
|
|
$
|
—
|
|
|
$
|
198,981
|
|
|
$
|
4,748,553
|
|
|
$
|
5,226,314
|
|
|
Income (loss) before taxes
|
$
|
1,970,868
|
|
|
$
|
2,320,240
|
|
|
$
|
8,904,325
|
|
|
$
|
(127,377
|
)
|
|
$
|
(7,075,453
|
)
|
|
$
|
5,992,603
|
|
|
Total assets
|
$
|
41,593,748
|
|
|
$
|
19,921,894
|
|
|
$
|
269,954,505
|
|
|
$
|
52,726,154
|
|
|
$
|
212,960,144
|
|
|
$
|
597,156,445
|
|
|
Capital expenditures
|
$
|
31,956
|
|
|
$
|
—
|
|
|
$
|
424,235
|
|
|
$
|
831,617
|
|
|
$
|
3,639,057
|
|
|
$
|
4,926,865
|
|
|
|
U.S. Federal
|
|
Central U.S. Region
|
|
Other U.S. Regions
|
|
Canada
|
|
All Other
|
|
Total
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
(Restated)
|
|
(Restated)
|
||||||||||||
|
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
|
|
|
$
|
(4,933,546
|
)
|
|
$
|
9,396,057
|
|
|
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
|
$
|
45,196,541
|
|
|
$
|
54,293,581
|
|
|
$
|
137,494,639
|
|
|
$
|
49,844,725
|
|
|
$
|
111,207,544
|
|
|
$
|
398,037,030
|
|
|
Interest income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
34,232
|
|
|
$
|
166,512
|
|
|
$
|
200,744
|
|
|
Interest expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,007,753
|
|
|
$
|
2,222,722
|
|
|
$
|
3,230,475
|
|
|
Depreciation and amortization of intangible assets
|
$
|
340,436
|
|
|
$
|
176,319
|
|
|
$
|
—
|
|
|
$
|
584,612
|
|
|
$
|
14,403,427
|
|
|
$
|
15,504,794
|
|
|
Income (loss) before taxes
|
$
|
1,851,276
|
|
|
$
|
3,677,780
|
|
|
$
|
17,343,529
|
|
|
$
|
(2,061,367
|
)
|
|
$
|
(19,723,177
|
)
|
|
$
|
1,088,041
|
|
|
Total assets
|
$
|
41,593,748
|
|
|
$
|
19,921,894
|
|
|
$
|
269,954,505
|
|
|
$
|
52,726,154
|
|
|
$
|
212,960,144
|
|
|
$
|
597,156,445
|
|
|
Capital expenditures
|
$
|
398,757
|
|
|
$
|
72,297
|
|
|
$
|
1,246,105
|
|
|
$
|
1,218,312
|
|
|
$
|
33,570,696
|
|
|
$
|
36,506,167
|
|
|
|
U.S. Federal
|
|
Central U.S. Region
|
|
Other U.S. Regions
|
|
Canada
|
|
All Other
|
|
Total
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
(Restated)
|
|
(Restated)
|
||||||||||||
|
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
|
)
|
|
$
|
(18,816,772
|
)
|
|
$
|
18,558,988
|
|
|
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
|
|
|
•
|
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.
|
|
•
|
Prior to December 31, 2009
,
we entered into two 15-year interest rate swap contracts under which we agreed to pay an amount equal to a specified fixed rate of interest times a notional principal amount, and to, in turn, receive an amount equal to a specified variable rate of interest times the same notional principal amount.
|
|
•
|
During the year ended December 31, 2010, we entered into a 14-year interest rate swap contract under which we agreed to pay an amount equal to a specified fixed rate of interest times a notional principal amount, and to in turn receive an amount equal to a specified variable rate of interest times the same notional principal amount.
|
|
•
|
In July 2011, we entered into a five-year interest rate swap contract under which we agreed to pay an amount equal to a specified fixed rate of interest times a notional amount, and to in turn receive an amount equal to a specified variable rate of interest times the same notional principal amount. The 2011 swap covers an initial notional amount of approximately $38.6 million variable rate note at a fixed interest rate of 1.965% and expires in June 2016.
|
|
•
|
In October 2012, and in connection with a construction and term loan, we entered into two eight-year interest rate swap contracts under which we agreed to pay an amount equal to a specified fixed rate of interest times a notional principal amount, and to in turn receive an amount equal to a specified variable rate of interest times the same notional principal amount. The swaps have an initial notional amount of $16.8 million, which increased to $42.2 million on September 30, 2013, at a fixed rate of 1.71%, and expires in March 2020.
|
|
•
|
In October 2012, we also entered into two eight-year forward starting interest rate swap contracts under which we agreed to pay an amount equal to specified fixed rate of interest times a notional amount, and to in turn receive an amount equal to a specified variable rate of interest times the same notional principal amount. The swaps cover an initial notional amount of $25.4 million variable rate note at a fixed interest rate of 3.70%, with an effective date of March 31, 2020, and expires in June 2028.
|
|
|
Three Months Ended September 30,
|
|||||||||||||||
|
|
2013
|
|
% of
|
|
2012
|
|
% of
|
|
% change
|
|||||||
|
|
|
|
|
|
(Restated)
|
|
|
|
|
|||||||
|
(in $’000s)
|
(a)
|
|
Revenue
|
|
(b)
|
|
Revenue
|
|
((a-b)/b)
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency revenue
|
$
|
108,872
|
|
|
67.4
|
%
|
|
$
|
108,419
|
|
|
66.1
|
%
|
|
0.4
|
%
|
|
Renewable energy revenue
|
52,776
|
|
|
32.6
|
%
|
|
55,487
|
|
|
33.9
|
%
|
|
(4.9
|
)%
|
||
|
|
161,648
|
|
|
100.0
|
%
|
|
163,906
|
|
|
100.0
|
%
|
|
(1.4
|
)%
|
||
|
Direct expenses:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency expenses
|
88,500
|
|
|
|
|
87,899
|
|
|
|
|
0.7
|
%
|
||||
|
Renewable energy expenses
|
43,085
|
|
|
|
|
41,205
|
|
|
|
|
4.6
|
%
|
||||
|
|
131,585
|
|
|
81.4
|
%
|
|
129,104
|
|
|
78.8
|
%
|
|
1.9
|
%
|
||
|
Gross profit
|
30,063
|
|
|
18.6
|
%
|
|
34,802
|
|
|
21.2
|
%
|
|
(13.6
|
)%
|
||
|
Total operating expenses
|
22,482
|
|
|
13.9
|
%
|
|
24,093
|
|
|
14.7
|
%
|
|
(6.7
|
)%
|
||
|
Operating income
|
7,581
|
|
|
4.7
|
%
|
|
10,709
|
|
|
6.5
|
%
|
|
(29.2
|
)%
|
||
|
Other expenses, net
|
1,589
|
|
|
1.0
|
%
|
|
1,313
|
|
|
0.8
|
%
|
|
21.0
|
%
|
||
|
Income before provision for income taxes
|
5,992
|
|
|
3.7
|
%
|
|
9,396
|
|
|
5.7
|
%
|
|
(36.2
|
)%
|
||
|
Income tax provision
|
1,447
|
|
|
0.9
|
%
|
|
2,684
|
|
|
1.6
|
%
|
|
(46.1
|
)%
|
||
|
Net income
|
$
|
4,545
|
|
|
2.8
|
%
|
|
$
|
6,712
|
|
|
4.1
|
%
|
|
(32.3
|
)%
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
2013
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $’000s)
|
(a)
|
|
(b)
|
|
(a-b)
|
|
((a-b)/b)
|
|||||||
|
Revenue:
|
|
|
|
|||||||||||
|
Energy efficiency revenue
|
$
|
108,872
|
|
|
$
|
108,419
|
|
|
$
|
453
|
|
|
0.4
|
%
|
|
Renewable energy revenue
|
52,776
|
|
|
55,487
|
|
|
(2,711
|
)
|
|
(4.9
|
)%
|
|||
|
|
$
|
161,648
|
|
|
$
|
163,906
|
|
|
$
|
(2,258
|
)
|
|
(1.4
|
)%
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
2013
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $’000s)
|
(a)
|
|
(b)
|
|
(a-b)
|
|
((a-b)/b)
|
|||||||
|
U.S. Federal
|
$
|
19,260
|
|
|
$
|
16,193
|
|
|
$
|
3,067
|
|
|
18.9
|
%
|
|
Central U.S. Region
|
23,735
|
|
|
23,955
|
|
|
(220
|
)
|
|
(0.9
|
)%
|
|||
|
Other U.S. Regions
|
60,673
|
|
|
67,335
|
|
|
(6,662
|
)
|
|
(9.9
|
)%
|
|||
|
Canada
|
20,059
|
|
|
16,142
|
|
|
3,917
|
|
|
24.3
|
%
|
|||
|
All Other
|
37,921
|
|
|
40,281
|
|
|
(2,360
|
)
|
|
(5.9
|
)%
|
|||
|
Total
|
$
|
161,648
|
|
|
$
|
163,906
|
|
|
$
|
(2,258
|
)
|
|
(1.4
|
)%
|
|
•
|
Total revenue for the U.S. federal segment increased from the third quarter of
2012
to the third quarter of
2013
by
$3.1 million
, or
18.9%
, to
$19.3 million
primarily due to a few new projects beginning in 2013.
|
|
•
|
Total revenue for the central U.S. region segment remained flat from the third quarter of
2012
to the third quarter of
2013
, decreasing slightly by
$0.2 million
, or
0.9%
, to
$23.7 million
.
|
|
•
|
Total revenue for the other U.S. regions segment decreased from the third quarter of
2012
to the third quarter of
2013
by
$6.7 million
, or
9.9%
, to $
60.7 million
, due to declines in energy efficiency projects as well as renewable energy projects.
|
|
•
|
Total revenue for the Canada segment increased from the third quarter of
2012
to the third quarter of
2013
by
$3.9 million
, or
24.3%
, to $
20.1 million
primarily due to implementation of a large project that entered construction in the first quarter of 2013.
|
|
•
|
Total revenue not allocated to segments and presented as all other decreased from the third quarter of
2012
to the third quarter of
2013
by
$2.4 million
, or
5.9%
, to
$37.9 million
primarily due to decreases in renewable energy projects for customers.
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
2013
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $’000s)
|
(a)
|
|
(b)
|
|
(a-b)
|
|
((a-b)/b)
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency revenue
|
$
|
108,872
|
|
|
$
|
108,419
|
|
|
$
|
453
|
|
|
0.4
|
%
|
|
Renewable energy revenue
|
52,776
|
|
|
55,487
|
|
|
(2,711
|
)
|
|
(4.9
|
)%
|
|||
|
|
161,648
|
|
|
163,906
|
|
|
(2,258
|
)
|
|
(1.4
|
)%
|
|||
|
Direct expenses:
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency expenses
|
88,500
|
|
|
87,899
|
|
|
601
|
|
|
0.7
|
%
|
|||
|
Renewable energy expenses
|
43,085
|
|
|
41,205
|
|
|
1,880
|
|
|
4.6
|
%
|
|||
|
|
131,585
|
|
|
129,104
|
|
|
2,481
|
|
|
1.9
|
%
|
|||
|
Gross profit:
|
$
|
30,063
|
|
|
$
|
34,802
|
|
|
$
|
(4,739
|
)
|
|
(13.6
|
)%
|
|
Energy efficiency gross margin
|
18.7
|
%
|
|
18.9
|
%
|
|
|
|
(0.2
|
)%
|
||||
|
Renewable energy gross margin
|
18.4
|
%
|
|
25.7
|
%
|
|
|
|
(7.3
|
)%
|
||||
|
Gross profit %
|
18.6
|
%
|
|
21.2
|
%
|
|
|
|
(2.6
|
)%
|
||||
|
|
Three Months Ended September 30,
|
|||||||||||||||||||
|
|
2013
|
|
% of
|
|
2012
|
|
% of
|
|
$ change
|
|
% change
|
|||||||||
|
(in $’000s)
|
(a)
|
|
Revenue
|
|
(b)
|
|
Revenue
|
|
(a-b)
|
|
((a-b)/b)
|
|||||||||
|
Revenue
|
$
|
161,648
|
|
|
|
|
$
|
163,906
|
|
|
|
|
|
|
|
|||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Salaries and benefits
|
$
|
10,374
|
|
|
6.4
|
%
|
|
$
|
12,442
|
|
|
7.6
|
%
|
|
$
|
(2,068
|
)
|
|
(16.6
|
)%
|
|
Project development costs
|
4,013
|
|
|
2.5
|
%
|
|
4,289
|
|
|
2.6
|
%
|
|
(276
|
)
|
|
(6.4
|
)%
|
|||
|
General, administrative and other
|
8,094
|
|
|
5.0
|
%
|
|
7,363
|
|
|
4.5
|
%
|
|
731
|
|
|
9.9
|
%
|
|||
|
|
$
|
22,481
|
|
|
13.9
|
%
|
|
$
|
24,094
|
|
|
14.7
|
%
|
|
$
|
(1,613
|
)
|
|
(6.7
|
)%
|
|
|
Three Months Ended September 30,
|
||||||
|
(in $’000s)
|
2013
|
|
2012
|
||||
|
|
|
|
(Restated)
|
||||
|
Unrealized (gain) loss from derivatives
|
$
|
(125
|
)
|
|
$
|
59
|
|
|
Interest expense, net of interest income
|
1,196
|
|
|
1,159
|
|
||
|
Amortization of deferred financing costs
|
518
|
|
|
96
|
|
||
|
|
$
|
1,589
|
|
|
$
|
1,314
|
|
|
|
Three Months Ended September 30,
|
|||||||||||||
|
|
2013
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
|
|
|
(Restated)
|
|
|
|
|
|||||||
|
(in $’000s)
|
(a)
|
|
(b)
|
|
(a-b)
|
|
((a-b)/b)
|
|||||||
|
U.S. Federal
|
$
|
1,971
|
|
|
$
|
2,319
|
|
|
$
|
(348
|
)
|
|
(15.0
|
)%
|
|
Central U.S. Region
|
2,320
|
|
|
2,823
|
|
|
(503
|
)
|
|
(17.8
|
)%
|
|||
|
Other U.S. Regions
|
8,904
|
|
|
9,040
|
|
|
(136
|
)
|
|
(1.5
|
)%
|
|||
|
Canada
|
(127
|
)
|
|
147
|
|
|
(274
|
)
|
|
(186.0
|
)%
|
|||
|
All Other
|
(7,075
|
)
|
|
(4,934
|
)
|
|
(2,141
|
)
|
|
(43.4
|
)%
|
|||
|
Total
|
$
|
5,993
|
|
|
$
|
9,395
|
|
|
$
|
(3,402
|
)
|
|
(36.2
|
)%
|
|
•
|
Income before taxes for the U.S. federal segment decreased slightly from the third quarter of 2012 to the third quarter of 2013 by
$0.3 million
, or
15.0%
, to
$2.0 million
. Income before taxes decreased slightly despite the increase in revenue primarily due to higher costs on a large renewable project, partially offset by margin improvement on an energy efficiency project.
|
|
•
|
Income before taxes for the central U.S. region segment decreased slightly from the third quarter of 2012 to the third quarter of 2013 by
$0.5 million
, or
17.8%
, to
$2.3 million
, consistent with the decrease in revenue.
|
|
•
|
Income before taxes for the other U.S. regions segment decreased slightly from the third quarter of 2012 to the third quarter of 2013 by
$0.1 million
, or
1.5%
, to
$8.9 million
.
|
|
•
|
The loss before taxes for the Canada segment declined from income in the third quarter of 2012 to a loss in the third quarter of 2013 by
$0.3 million
, or
186.0%
, to
$(0.1) million
. The decline was primarily due to additional project costs in excess of budget, partially offset by margin improvements on certain projects.
|
|
•
|
The loss before taxes not allocated to segments and presented as all other widened from the third quarter of 2012 to the third quarter of 2013 by
$2.1 million
, or
43.4%
, to
$(7.1) million
. The decline was primarily due to the decrease in revenue described above.
|
|
|
Nine Months Ended September 30,
|
|||||||||||||||
|
|
2013
|
|
% of
|
|
2012
|
|
% of
|
|
% change
|
|||||||
|
|
|
|
|
|
(Restated)
|
|
|
|
|
|||||||
|
(in $’000s)
|
(a)
|
|
Revenue
|
|
(b)
|
|
Revenue
|
|
((a-b)/b)
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency revenue
|
$
|
263,944
|
|
|
66.3
|
%
|
|
$
|
341,621
|
|
|
72.0
|
%
|
|
(22.7
|
)%
|
|
Renewable energy revenue
|
134,093
|
|
|
33.7
|
%
|
|
132,959
|
|
|
28.0
|
%
|
|
0.9
|
%
|
||
|
|
398,037
|
|
|
100.0
|
%
|
|
474,580
|
|
|
100.0
|
%
|
|
(16.1
|
)%
|
||
|
Direct expenses:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency expenses
|
213,709
|
|
|
|
|
275,392
|
|
|
|
|
(22.4
|
)%
|
||||
|
Renewable energy expenses
|
109,363
|
|
|
|
|
104,004
|
|
|
|
|
5.2
|
%
|
||||
|
|
323,072
|
|
|
81.2
|
%
|
|
379,396
|
|
|
79.9
|
%
|
|
(14.8
|
)%
|
||
|
Gross profit
|
74,965
|
|
|
18.8
|
%
|
|
95,184
|
|
|
20.1
|
%
|
|
(21.2
|
)%
|
||
|
Total operating expenses
|
71,375
|
|
|
17.9
|
%
|
|
72,791
|
|
|
15.3
|
%
|
|
(1.9
|
)%
|
||
|
Operating income
|
3,590
|
|
|
0.9
|
%
|
|
22,393
|
|
|
4.7
|
%
|
|
(84.0
|
)%
|
||
|
Other expenses, net
|
2,502
|
|
|
0.6
|
%
|
|
3,834
|
|
|
0.8
|
%
|
|
(34.7
|
)%
|
||
|
Income before provision for income taxes
|
1,088
|
|
|
0.3
|
%
|
|
18,559
|
|
|
3.9
|
%
|
|
(94.1
|
)%
|
||
|
Income tax provision
|
248
|
|
|
0.1
|
%
|
|
5,292
|
|
|
1.1
|
%
|
|
(95.3
|
)%
|
||
|
Net income
|
$
|
840
|
|
|
0.2
|
%
|
|
$
|
13,267
|
|
|
2.8
|
%
|
|
(93.7
|
)%
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2013
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $’000s)
|
(a)
|
|
(b)
|
|
(a-b)
|
|
((a-b)/b)
|
|||||||
|
Revenue:
|
|
|
|
|||||||||||
|
Energy efficiency revenue
|
$
|
263,944
|
|
|
$
|
341,621
|
|
|
$
|
(77,677
|
)
|
|
(22.7
|
)%
|
|
Renewable energy revenue
|
134,093
|
|
|
132,959
|
|
|
1,134
|
|
|
0.9
|
%
|
|||
|
|
$
|
398,037
|
|
|
$
|
474,580
|
|
|
$
|
(76,543
|
)
|
|
(16.1
|
)%
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2013
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $’000s)
|
(a)
|
|
(b)
|
|
(a-b)
|
|
((a-b)/b)
|
|||||||
|
U.S. Federal
|
$
|
45,196
|
|
|
$
|
59,383
|
|
|
$
|
(14,187
|
)
|
|
(23.9
|
)%
|
|
Central U.S. Region
|
54,294
|
|
|
66,676
|
|
|
(12,382
|
)
|
|
(18.6
|
)%
|
|||
|
Other U.S. Regions
|
137,495
|
|
|
183,084
|
|
|
(45,589
|
)
|
|
(24.9
|
)%
|
|||
|
Canada
|
49,845
|
|
|
44,407
|
|
|
5,438
|
|
|
12.2
|
%
|
|||
|
All Other
|
111,207
|
|
|
121,030
|
|
|
(9,823
|
)
|
|
(8.1
|
)%
|
|||
|
Total
|
$
|
398,037
|
|
|
$
|
474,580
|
|
|
$
|
(76,543
|
)
|
|
(16.1
|
)%
|
|
•
|
Total revenue for the U.S. federal segment decreased from the first nine months of 2012 to the first nine months of 2013 by
$14.2 million
, or
23.9%
, to
$45.2 million
primarily due to the lagged effect of fewer projects entering the construction phase during 2012 and continuing in the first half of 2013 resulting from delays in converting awarded projects to signed contracts, partially offset by the reasons described above for the third quarter of 2013.
|
|
•
|
Total revenue for the central U.S. region segment decreased from the first nine months of 2012 to the first nine months of 2013 by
$12.4 million
, or
18.6%
, to
$54.3 million
primarily due to the effect of the timing of awarded conversion activity in 2012, which resulted in fewer newly signed contracts during the year to replace installation activity in the first quarter of 2013.
|
|
•
|
Total revenue for the other U.S. regions segment decreased from the first nine months of 2012 to the first nine months of 2013 by
$45.6 million
, or
24.9%
, to
$137.5 million
primarily due to most regions within the segment experiencing
|
|
•
|
Total revenue for the Canada segment increased from the first nine months of 2012 to the first nine months of 2013 by
$5.4 million
, or
12.2%
, to
$49.8 million
primarily for the reasons described above for the third quarter of 2013, partially offset by the effects in the first quarter of fewer projects entering the construction phase and delays in converting both proposals to awarded projects and awarded projects to signed contracts.
|
|
•
|
Total revenue not allocated to segments and presented as all other, decreased from the first nine months of 2012 to the first nine months of 2013 by
$9.8 million
, or
8.1%
, to
$111.2 million
primarily for the reasons described above for the third quarter of 2013.
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2013
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
(in $’000s)
|
(a)
|
|
(b)
|
|
(a-b)
|
|
((a-b)/b)
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency revenue
|
$
|
263,944
|
|
|
$
|
341,621
|
|
|
$
|
(77,677
|
)
|
|
(22.7
|
)%
|
|
Renewable energy revenue
|
134,093
|
|
|
132,959
|
|
|
1,134
|
|
|
0.9
|
%
|
|||
|
|
398,037
|
|
|
474,580
|
|
|
(76,542
|
)
|
|
(16.1
|
)%
|
|||
|
Direct expenses:
|
|
|
|
|
|
|
|
|||||||
|
Energy efficiency expenses
|
213,709
|
|
|
275,392
|
|
|
(61,683
|
)
|
|
(22.4
|
)%
|
|||
|
Renewable energy expenses
|
109,363
|
|
|
104,004
|
|
|
5,359
|
|
|
5.2
|
%
|
|||
|
|
323,072
|
|
|
379,396
|
|
|
(56,324
|
)
|
|
(14.8
|
)%
|
|||
|
Gross profit:
|
$
|
74,965
|
|
|
$
|
95,184
|
|
|
$
|
20,219
|
|
|
(21.2
|
)%
|
|
Energy efficiency gross margin
|
19.0
|
%
|
|
19.4
|
%
|
|
|
|
(0.4
|
)%
|
||||
|
Renewable energy gross margin
|
18.4
|
%
|
|
21.8
|
%
|
|
|
|
(3.4
|
)%
|
||||
|
Gross profit %
|
18.8
|
%
|
|
20.1
|
%
|
|
|
|
(1.3
|
)%
|
||||
|
|
Nine Months Ended September 30,
|
|||||||||||||||||||
|
|
2013
|
|
% of
|
|
2012
|
|
% of
|
|
$ change
|
|
% change
|
|||||||||
|
(in $’000s)
|
(a)
|
|
Revenue
|
|
(b)
|
|
Revenue
|
|
(a-b)
|
|
((a-b)/b)
|
|||||||||
|
Revenue
|
$
|
398,037
|
|
|
|
|
$
|
474,580
|
|
|
|
|
|
|
|
|||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Salaries and benefits
|
$
|
32,162
|
|
|
8.1
|
%
|
|
$
|
38,369
|
|
|
8.1
|
%
|
|
$
|
(6,207
|
)
|
|
(16.2
|
)%
|
|
Project development costs
|
13,334
|
|
|
3.3
|
%
|
|
12,336
|
|
|
2.6
|
%
|
|
998
|
|
|
8.1
|
%
|
|||
|
General, administrative and other
|
25,879
|
|
|
6.5
|
%
|
|
22,086
|
|
|
4.7
|
%
|
|
3,793
|
|
|
17.2
|
%
|
|||
|
|
$
|
71,375
|
|
|
17.9
|
%
|
|
$
|
72,791
|
|
|
15.2
|
%
|
|
$
|
(1,416
|
)
|
|
(1.9
|
)%
|
|
|
Nine Months Ended September 30,
|
||||||
|
(in $’000s)
|
2013
|
|
2012
|
||||
|
|
|
|
(Restated)
|
||||
|
Unrealized (gain) loss from derivatives
|
$
|
(1,378
|
)
|
|
$
|
179
|
|
|
Interest expense, net of interest income
|
3,030
|
|
|
3,288
|
|
||
|
Amortization of deferred financing costs
|
851
|
|
|
367
|
|
||
|
|
$
|
2,503
|
|
|
$
|
3,834
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2013
|
|
2012
|
|
$ change
|
|
% change
|
|||||||
|
|
|
|
(Restated)
|
|
|
|
|
|||||||
|
(in $’000s)
|
(a)
|
|
(b)
|
|
(a-b)
|
|
((a-b)/b)
|
|||||||
|
U.S. Federal
|
$
|
1,851
|
|
|
$
|
5,577
|
|
|
$
|
(3,726
|
)
|
|
(66.8
|
)%
|
|
Central U.S. Region
|
3,678
|
|
|
7,320
|
|
|
(3,642
|
)
|
|
(49.8
|
)%
|
|||
|
Other U.S. Regions
|
17,344
|
|
|
28,214
|
|
|
(10,870
|
)
|
|
(38.5
|
)%
|
|||
|
Canada
|
(2,061
|
)
|
|
(3,735
|
)
|
|
1,674
|
|
|
44.8
|
%
|
|||
|
All Other
|
(19,723
|
)
|
|
(18,817
|
)
|
|
(906
|
)
|
|
4.8
|
%
|
|||
|
Total
|
$
|
1,089
|
|
|
$
|
18,559
|
|
|
$
|
(17,470
|
)
|
|
(94.1
|
)%
|
|
•
|
Income before taxes for the U.S. federal segment decreased from the first nine months of 2012 to the first nine months of 2013 by
$3.7 million
, or
66.8%
, to
$1.9 million
. The decrease was primarily due to lower revenue as described above combined with a decrease in operating leverage.
|
|
•
|
Income before taxes for the central U.S. region segment decreased from the first nine months of 2012 to the first nine months of 2013 by
$3.6 million
, or
49.8%
, to
$3.7 million
. The decrease was primarily due to lower revenue as described above combined with a decrease in operating leverage.
|
|
•
|
Income before taxes for the other U.S. regions segment decreased from the first nine months of 2012 to the first nine months of 2013 by
38.5%
, or
$10.9 million
, to
$17.3 million
. The decrease was primarily due to lower revenue as described above combined with a decrease in operating leverage.
|
|
•
|
Loss before taxes for the Canada segment improved from the first nine months of 2012 to the first nine months of 2013 by
$1.7 million
, or
44.8%
, to
$(2.1) million
primarily due to increased revenue as described above.
|
|
•
|
The loss before taxes not allocated to segments and presented as all other, declined from the first nine months of 2012 to the first nine months of 2013 by
$0.9 million
, or
4.8%
, to
$(19.7) million
primarily due to a decrease in overall expenses.
|
|
|
|
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
|
|
$
|
18,000
|
|
|
$
|
—
|
|
|
$
|
18,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Term Loan
|
|
28,571
|
|
|
7,143
|
|
|
21,428
|
|
|
—
|
|
|
—
|
|
|||||
|
Project Financing:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Construction and term loans
|
|
93,904
|
|
|
8,511
|
|
|
14,683
|
|
|
13,819
|
|
|
56,891
|
|
|||||
|
Federal ESPC receivable financing (1)
|
|
25,670
|
|
|
—
|
|
|
25,670
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest obligations (2)
|
|
40,045
|
|
|
5,820
|
|
|
9,556
|
|
|
7,245
|
|
|
17,424
|
|
|||||
|
Operating leases
|
|
10,490
|
|
|
2,836
|
|
|
4,525
|
|
|
2,551
|
|
|
578
|
|
|||||
|
Total
|
|
$
|
216,680
|
|
|
$
|
24,310
|
|
|
$
|
93,862
|
|
|
$
|
23,615
|
|
|
$
|
74,893
|
|
|
(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, 2013 remains constant for the term of the facility.
|
|
•
|
insufficient personnel in place for an adequate amount of time and ineffectively operating internal control procedures to ensure timely and accurate reviews necessary to provide reasonable assurance that financial statements and related disclosures could be prepared in accordance with generally accepted accounting principles; and
|
|
•
|
inadequate and ineffective controls for reviewing and analyzing the quarterly and annual tax provision calculations, which creates the potential for misstatement of our income tax expense, income tax receivable and income tax payable accounts.
|
|
•
|
we hired three regional controllers to facilitate the internal flow of financial information and improve supervision of operations and other business activity;
|
|
•
|
we have conducted a more comprehensive risk assessment, as a result of which we implemented a number of new controls over financial reporting and accounting for revenue and inventory;
|
|
•
|
we have provided training to project managers regarding review of budgets and job cost details to more timely capture complete and accurate financial information;
|
|
•
|
we have conducted a control design effectiveness assessment and identified opportunities to improve the adequacy of supporting documentation for reconciliations;
|
|
•
|
we have established a corporate controller and chief accounting officer role with increased oversight responsibility and operating authority and we hired a new vice president to fill that role in the third quarter of 2013;
|
|
•
|
we performed operating effectiveness testing sufficiently in advance to afford adequate time for any further remediation implementation;
|
|
•
|
we have implemented new and improved processes and controls over accounting for income taxes; and
|
|
•
|
we have increased the frequency of review and discussion of significant tax matters and supporting documentation with senior finance management.
|
|
•
|
provide further education and training on accounting processes, policies, procedures and systems to business unit personnel;
|
|
•
|
hire additional accounting and tax personnel as appropriate; and
|
|
•
|
monitor the extent to which operating effectiveness testing improves accuracy and timeliness of financial reporting.
|
|
|
AMERESCO, INC.
|
|
|
Date: November 8, 2013
|
By:
|
/s/ Andrew B. Spence
|
|
|
|
Andrew B. Spence
|
|
|
|
Vice President and Chief Financial Officer
|
|
|
|
(duly authorized and principal financial officer)
|
|
Exhibit
Number
|
Description
|
|
10.1
|
Amendment No. 5 to Second Amended and Restated Credit and Security Agreement dated August 28, 2013 among Ameresco, Inc., certain guarantors party thereto, certain lenders party thereto from time to time and Bank of America, N.A. as Administrative Agent.
|
|
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, 2013, 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.
|
|
*
|
Furnished herewith.
|
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 |
|---|