UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
|
| | |
þ | | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2019
OR
|
| | |
o | | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ___________ to ___________.
Commission File Number: 001-34811
Ameresco, Inc.
(Exact name of registrant as specified in its charter)
|
| | |
Delaware | | 04-3512838 |
(State or Other Jurisdiction of Incorporation or Organization) | | (I.R.S. Employer Identification No.) |
111 Speen Street, Suite 410 Framingham, Massachusetts | | 01701 |
(Address of Principal Executive Offices) | | (Zip Code) |
(508) 661-2200
(Registrant’s Telephone Number, Including Area Code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
|
| | | |
Large Accelerated Filer o | Accelerated Filer þ | Non-accelerated filer o | Smaller reporting company o |
Emerging growth company o | | (Do not check if a smaller reporting company) | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
|
| | |
Class | New York Stock Exchange Symbol | Shares outstanding as of November 1, 2019 |
Class A Common Stock, $0.0001 par value per share | AMRC | 29,033,114 |
Class B Common Stock, $0.0001 par value per share | | 18,000,000 |
AMERESCO, INC.
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2019
TABLE OF CONTENTS
|
| | |
| | Page |
| |
| |
| |
| |
| | |
Condensed Consolidated Statements of Income for the three and nine months ended September 30, 2019 and 2018 (Unaudited) | |
| | |
Condensed Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2019 and 2018 (Unaudited) | |
| | |
Condensed Consolidated Statements of Changes in Redeemable Non-Controlling Interests and Stockholders’ Equity for the three and nine months ended September 30, 2019 and 2018 (Unaudited) | |
| | |
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2019 and 2018 (Unaudited) | |
| |
| |
| | |
| |
| | |
| |
| | |
| |
| | |
| |
| |
| | |
| |
| | |
| |
| | |
| |
| | |
| |
| | |
| | |
| | |
| | |
PART I - FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements
AMERESCO, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share amounts) |
| | | | | | | |
| September 30, | | December 31, |
| 2019 | | 2018 |
| (Unaudited) | | |
ASSETS | | |
Current assets: | | | |
Cash and cash equivalents (1) | $ | 34,104 |
| | $ | 61,397 |
|
Restricted cash (1) | 13,498 |
| | 16,880 |
|
Accounts receivable, net of allowance of $2,587 and $2,765, respectively (1) | 91,755 |
| | 85,985 |
|
Accounts receivable retainage, net | 16,652 |
| | 13,516 |
|
Costs and estimated earnings in excess of billings (1) | 124,652 |
| | 86,842 |
|
Inventory, net | 9,902 |
| | 7,765 |
|
Prepaid expenses and other current assets (1) | 22,585 |
| | 11,571 |
|
Income tax receivable | 1,629 |
| | 5,296 |
|
Project development costs | 26,305 |
| | 21,717 |
|
Total current assets (1) | 341,082 |
| | 310,969 |
|
Federal ESPC receivable | 182,012 |
| | 293,998 |
|
Property and equipment, net (1) | 10,469 |
| | 6,985 |
|
Energy assets, net (1) | 507,759 |
| | 459,952 |
|
Goodwill | 57,899 |
| | 58,332 |
|
Intangible assets, net | 1,810 |
| | 2,004 |
|
Operating lease assets (1) | 32,540 |
| | — |
|
Other assets (1) | 36,786 |
| | 29,394 |
|
Total assets (1) | $ | 1,170,357 |
| | $ | 1,161,634 |
|
| | | |
LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY |
Current liabilities: | | | |
Current portions of long-term debt and financing lease liabilities (1) | $ | 54,958 |
| | $ | 26,890 |
|
Accounts payable (1) | 133,833 |
| | 134,330 |
|
Accrued expenses and other current liabilities (1) | 28,700 |
| | 35,947 |
|
Current portions of operating lease liabilities (1) | 5,935 |
| | — |
|
Billings in excess of cost and estimated earnings | 23,234 |
| | 24,363 |
|
Income taxes payable | — |
| | 1,100 |
|
Total current liabilities (1) | 246,660 |
| | 222,630 |
|
Long-term debt and financing lease liabilities, less current portions and net of deferred financing fees (1) | 223,766 |
| | 219,162 |
|
Federal ESPC liabilities | 196,584 |
| | 288,047 |
|
Deferred income taxes, net (1) | 3,242 |
| | 4,352 |
|
Deferred grant income | 6,223 |
| | 6,637 |
|
Long-term portions of operating lease liabilities, net of current (1) | 28,799 |
| | — |
|
Other liabilities (1) | 30,989 |
| | 29,212 |
|
Commitments and contingencies (Note 9) |
| |
|
|
| | | |
Redeemable non-controlling interests | 32,108 |
| | 14,719 |
|
(1) Includes restricted assets of consolidated variable interest entities (“VIEs”) at September 30, 2019 and December 31, 2018 of $136,213 and $126,727, respectively. Includes non-recourse liabilities of consolidated VIEs at September 30, 2019 and December 31, 2018 of $39,548 and $34,684, respectively. See Note 12.
The accompanying notes are an integral part of these condensed consolidated financial statements.
|
| | | | | | | |
AMERESCO, INC. |
CONDENSED CONSOLIDATED BALANCE SHEETS — (Continued) |
(in thousands, except share amounts) |
| September 30, | | December 31, |
| 2019 | | 2018 |
| (Unaudited) | | |
Stockholders’ equity: | | | |
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, no shares issued and outstanding at September 30, 2019 and December 31, 2018 | $ | — |
| | $ | — |
|
Class A common stock, $0.0001 par value, 500,000,000 shares authorized, 31,134,154 shares issued and 29,033,114 shares outstanding at September 30, 2019, 30,366,546 shares issued and 28,275,506 shares outstanding at December 31, 2018 | 3 |
| | 3 |
|
Class B common stock, $0.0001 par value, 144,000,000 shares authorized, 18,000,000 shares issued and outstanding at September 30, 2019 and December 31, 2018 | 2 |
| | 2 |
|
Additional paid-in capital | 131,111 |
| | 124,651 |
|
Retained earnings | 292,256 |
| | 269,806 |
|
Accumulated other comprehensive loss, net | (9,609 | ) | | (5,949 | ) |
Treasury stock, at cost, 2,101,040 shares at September 30, 2019 and 2,091,040 shares at December 31, 2018 | (11,777 | ) | | (11,638 | ) |
Total stockholders’ equity | 401,986 |
| | 376,875 |
|
Total liabilities, redeemable non-controlling interests and stockholders’ equity | $ | 1,170,357 |
| | $ | 1,161,634 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
AMERESCO, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share amounts)
(Unaudited)
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2019 | | 2018 | | 2019 | | 2018 |
Revenues | $ | 212,026 |
| | $ | 205,375 |
| | $ | 560,321 |
| | $ | 569,767 |
|
Cost of revenues | 167,333 |
| | 159,213 |
| | 439,857 |
| | 445,356 |
|
Gross profit | 44,693 |
| | 46,162 |
| | 120,464 |
| | 124,411 |
|
Selling, general and administrative expenses | 31,231 |
| | 28,866 |
| | 87,396 |
| | 84,871 |
|
Operating income | 13,462 |
| | 17,296 |
| | 33,068 |
| | 39,540 |
|
Other expenses, net | 4,192 |
| | 3,244 |
| | 11,359 |
| | 10,754 |
|
Income before provision for income taxes | 9,270 |
| | 14,052 |
| | 21,709 |
| | 28,786 |
|
Income tax provision | 939 |
| | 3,351 |
| | 2,000 |
| | 1,879 |
|
Net income | 8,331 |
| | 10,701 |
| | 19,709 |
| | 26,907 |
|
Net loss (income) attributable to redeemable non-controlling interests | 539 |
| | — |
| | 2,524 |
| | (516 | ) |
Net income attributable to common shareholders | $ | 8,870 |
| | $ | 10,701 |
| | $ | 22,233 |
| | $ | 26,391 |
|
Net income per share attributable to common shareholders: | |
| | | | | | |
Basic | $ | 0.19 |
| | $ | 0.23 |
| | $ | 0.48 |
| | $ | 0.58 |
|
Diluted | $ | 0.19 |
| | $ | 0.23 |
| | $ | 0.47 |
| | $ | 0.57 |
|
Weighted average common shares outstanding: | |
| | |
| | | | |
Basic | 46,555 |
| | 45,854 |
| | 46,413 |
| | 45,599 |
|
Diluted | 47,693 |
| | 46,944 |
| | 47,675 |
| | 46,509 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
AMERESCO, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)
(Unaudited)
|
| | | | | | | |
| Three Months Ended September 30, |
| 2019 | | 2018 |
Net income | $ | 8,331 |
| | $ | 10,701 |
|
Other comprehensive (loss) income: | | | |
Unrealized (loss) gain from interest rate hedges, net of tax (provision) benefit of $(410) and $181, respectively | (1,135 | ) | | 125 |
|
Foreign currency translation adjustments | (356 | ) | | (163 | ) |
Total other comprehensive loss | (1,491 | ) | | (38 | ) |
Comprehensive income | 6,840 |
| | 10,663 |
|
Comprehensive loss attributable to redeemable non-controlling interests | 539 |
| | — |
|
Comprehensive income attributable to common shareholders | $ | 7,379 |
| | $ | 10,663 |
|
| | | |
| Nine Months Ended September 30, |
| 2019 | | 2018 |
Net income | $ | 19,709 |
| | $ | 26,907 |
|
Other comprehensive (loss) income: | | | |
Unrealized (loss) gain from interest rate hedges, net of tax (provision) benefit of $(1,308) and $590, respectively | (3,949 | ) | | 1,686 |
|
Foreign currency translation adjustments | 289 |
| | (161 | ) |
Total other comprehensive (loss) income | (3,660 | ) | | 1,525 |
|
Comprehensive income | 16,049 |
| | 28,432 |
|
Comprehensive loss (income) attributable to redeemable non-controlling interests | 2,524 |
| | (516 | ) |
Comprehensive income attributable to common shareholders | $ | 18,573 |
| | $ | 27,916 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
AMERESCO, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE NON-CONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(in thousands except share amounts)
(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Accumulated | | | | | | |
| | Redeemable | | | | | | | | | | Additional | | | | Other | | | | | | Total |
| | Non-Controlling | | Class A Common Stock | | Class B Common Stock | | Paid-in | | Retained | | Comprehensive | | Treasury Stock | | Stockholders’ |
| | Interests | | Shares | | Amount | | Shares | | Amount | | Capital | | Earnings | | Loss | | Shares | | Amount | | Equity |
Balance, June 30, 2018 | | $ | 12,322 |
| | 27,732,511 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 119,257 |
| | $ | 247,512 |
| | $ | (4,495 | ) | | 2,085,497 |
| | $ | (11,571 | ) | | $ | 350,708 |
|
Cumulative impact from the adoption of ASU No. 2017-12
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (54 | ) | | — |
| | — |
| | (54 | ) |
Exercise of stock options | | — |
| | 239,597 |
| | — |
| | — |
| | — |
| | 2,012 |
| | — |
| | — |
| | — |
| | — |
| | 2,012 |
|
Stock-based compensation expense | | — |
| | — |
| | — |
| | — |
| | — |
| | 391 |
| | — |
| | — |
| | — |
| | — |
| | 391 |
|
Unrealized gain from interest rate hedge, net | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 611 |
| | — |
| | — |
| | 611 |
|
Foreign currency translation adjustment | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (163 | ) | | — |
| | — |
| | (163 | ) |
Contributions from redeemable non-controlling interests | | 2,365 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Distributions to redeemable non-controlling interests | | (102 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Net income | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 10,701 |
| | — |
| | — |
| | — |
| | 10,701 |
|
Balance, September 30, 2018 | | $ | 14,585 |
| | 27,972,108 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 121,660 |
| | $ | 258,213 |
| | $ | (4,101 | ) | | 2,085,497 |
| | $ | (11,571 | ) | | $ | 364,206 |
|
| | | | | | | | | | | | | | | | | | | | | | |
Balance, June 30, 2019 | | $ | 32,037 |
| | 28,412,894 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 126,693 |
| | $ | 283,386 |
| | $ | (8,118 | ) | | 2,091,040 |
| | $ | (11,638 | ) | | $ | 390,328 |
|
Exercise of stock options | | — |
| | 630,220 |
| |
|
| |
|
| |
|
| | 4,005 |
| |
|
| |
|
| |
|
| |
|
| | 4,005 |
|
Stock-based compensation expense | | — |
| | — |
| | — |
| | — |
| | — |
| | 413 |
| | — |
| | — |
| | — |
| | — |
| | 413 |
|
Open market purchase of common shares | | — |
| | (10,000 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 10,000 |
| | (139 | ) | | (139 | ) |
Unrealized loss from interest rate hedge, net | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (1,135 | ) | | — |
| | — |
| | (1,135 | ) |
Foreign currency translation adjustment | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (356 | ) | | — |
| | — |
| | (356 | ) |
Contributions from redeemable non-controlling interests | | 974 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Distributions to redeemable non-controlling interests | | (364 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Net (loss) income | | (539 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | 8,870 |
| | — |
| | — |
| | — |
| | 8,870 |
|
Balance, September 30, 2019 | | $ | 32,108 |
| | 29,033,114 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 131,111 |
| | $ | 292,256 |
| | $ | (9,609 | ) |
| 2,101,040 |
| | $ | (11,777 | ) | | $ | 401,986 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | Accumulated | | | | | | |
| | Redeemable | | | | | | | | | | Additional | | | | Other | | | | | | Total |
| | Non-Controlling | | Class A Common Stock | | Class B Common Stock | | Paid-in | | Retained | | Comprehensive | | Treasury Stock | | Stockholders’ |
| | Interests | | Shares | | Amount | | Shares | | Amount | | Capital | | Earnings | | Loss | | Shares | | Amount | | Equity |
Balance, December 31, 2017 | | $ | 10,338 |
| | 27,533,049 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 116,196 |
| | $ | 235,844 |
| | $ | (5,626 | ) | | 1,873,266 |
| | $ | (9,799 | ) | | $ | 336,620 |
|
Cumulative impact from the adoption of ASU No. 2014-09 | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (4,454 | ) | | — |
| | — |
| | — |
| | (4,454 | ) |
Cumulative impact from the adoption of ASU No. 2017-12 | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 432 |
| | (486 | ) | | — |
| | — |
| | (54 | ) |
Exercise of stock options | | — |
| | 625,215 |
| | — |
| | — |
| | — |
| | 4,114 |
| | — |
| | — |
| | — |
| | — |
| | 4,114 |
|
Stock-based compensation expense | | — |
| | — |
| | — |
| | — |
| | — |
| | 1,137 |
| | — |
| | — |
| | — |
| | — |
| | 1,137 |
|
Employee stock purchase plan | | — |
| | 26,075 |
| | — |
| | — |
| | — |
| | 213 |
| | — |
| | — |
| | — |
| | — |
| | 213 |
|
Open market purchase of common shares | | — |
| | (212,231 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 212,231 |
| | (1,772 | ) | | (1,772 | ) |
Unrealized gain from interest rate hedge, net | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 2,172 |
| | — |
| | — |
| | 2,172 |
|
Foreign currency translation adjustment | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (161 | ) | | — |
| | — |
| | (161 | ) |
Contributions from redeemable non-controlling interests | | 4,038 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Distributions to redeemable non-controlling interests | | (307 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Net income | | 516 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 26,391 |
| | — |
| | — |
| | — |
| | 26,391 |
|
Balance, September 30, 2018 | | $ | 14,585 |
| | 27,972,108 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 121,660 |
| | $ | 258,213 |
| | $ | (4,101 | ) | | 2,085,497 |
| | $ | (11,571 | ) | | $ | 364,206 |
|
| | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2018 | | $ | 14,719 |
| | 28,275,506 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 124,651 |
| | $ | 269,806 |
| | $ | (5,949 | ) | | 2,091,040 |
| | $ | (11,638 | ) | | $ | 376,875 |
|
Cumulative impact from the adoptions of ASU -No. 2018-02 (Note 2) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 217 |
| | (217 | ) | | — |
| | — |
| | — |
|
Exercise of stock options | | — |
| | 745,484 |
| | — |
| | — |
| | — |
| | 4,960 |
| | — |
| | — |
| | — |
| | — |
| | 4,960 |
|
Stock-based compensation expense | | — |
| | — |
| | — |
| | — |
| | — |
| | 1,195 |
| | — |
| | — |
| | — |
| | — |
| | 1,195 |
|
Employee stock purchase plan | | — |
| | 22,124 |
| | — |
| | — |
| | — |
| | 305 |
| | — |
| | — |
| | — |
| | — |
| | 305 |
|
Open market purchase of common shares | | — |
| | (10,000 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 10,000 |
| | (139 | ) | | (139 | ) |
Unrealized loss from interest rate hedge, net | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (3,732 | ) | | — |
| | — |
| | (3,732 | ) |
Foreign currency translation adjustment | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 289 |
| | — |
| | — |
| | 289 |
|
Contributions from redeemable non-controlling interests | | 20,482 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Distributions to redeemable non-controlling interests | | (569 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Net (loss) income | | (2,524 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | 22,233 |
| | — |
| | — |
| | — |
| | 22,233 |
|
Balance, September 30, 2019 | | $ | 32,108 |
| | 29,033,114 |
| | $ | 3 |
| | 18,000,000 |
| | $ | 2 |
| | $ | 131,111 |
| | $ | 292,256 |
| | $ | (9,609 | ) | | 2,101,040 |
| | $ | (11,777 | ) | | $ | 401,986 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
AMERESCO, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2019 | | 2018 |
Cash flows from operating activities: | |
| | |
|
Net income | $ | 19,709 |
| | $ | 26,907 |
|
Adjustments to reconcile net income to cash flows from operating activities: | | | |
Depreciation of energy assets | 26,338 |
| | 19,699 |
|
Depreciation of property and equipment | 2,115 |
| | 1,573 |
|
Amortization of debt issuance costs | 1,734 |
| | 1,587 |
|
Amortization of intangible assets | 681 |
| | 771 |
|
Accretion of ARO and contingent consideration | 98 |
| | — |
|
Provision for bad debts | (134 | ) | | 483 |
|
Loss on disposal / sale of assets | — |
| | 300 |
|
Gain on deconsolidation of VIE | (2,160 | ) | | — |
|
Net gain from derivatives | (1,072 | ) | | (420 | ) |
Stock-based compensation expense | 1,195 |
| | 1,137 |
|
Deferred income taxes | 152 |
| | 3,914 |
|
Unrealized foreign exchange loss | 149 |
| | 486 |
|
Changes in operating assets and liabilities: | | | |
Accounts receivable | (4,468 | ) | | 2,073 |
|
Accounts receivable retainage | (3,079 | ) | | 3,008 |
|
Federal ESPC receivable | (110,374 | ) | | (111,982 | ) |
Inventory, net | (2,137 | ) | | 10 |
|
Costs and estimated earnings in excess of billings | (23,130 | ) | | 28,704 |
|
Prepaid expenses and other current assets | (11,084 | ) | | 5,241 |
|
Project development costs | (5,641 | ) | | (6,984 | ) |
Other assets | (698 | ) | | (1,371 | ) |
Accounts payable, accrued expenses and other current liabilities | (8,931 | ) | | (16,532 | ) |
Billings in excess of cost and estimated earnings | (952 | ) | | 11,166 |
|
Other liabilities | (1,602 | ) | | 227 |
|
Income taxes payable | 2,566 |
| | (2,038 | ) |
Cash flows from operating activities | (120,725 | ) | | (32,041 | ) |
Cash flows from investing activities: | | | |
Purchases of property and equipment | (6,188 | ) | | (2,961 | ) |
Purchases of energy assets | (72,140 | ) | | (103,154 | ) |
Acquisitions, net of cash received | (1,279 | ) | | (3,592 | ) |
Contributions to equity investment | (323 | ) | | — |
|
Cash flows from investing activities | (79,930 | ) | | (109,707 | ) |
| | | |
The accompanying notes are an integral part of these condensed consolidated financial statements. |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
|
| | | | | | | |
| | | |
AMERESCO, INC. |
CONSOLIDATED STATEMENTS OF CASH FLOWS — (Continued) |
(in thousands) |
(Unaudited) |
| Nine Months Ended September 30, |
| 2019 | | 2018 |
Cash flows from financing activities: | |
| | |
|
Payments of financing fees | $ | (541 | ) | | $ | (3,667 | ) |
Proceeds from exercises of options and ESPP | 5,265 |
| | 4,327 |
|
Repurchase of common stock | (139 | ) | | (1,772 | ) |
Proceeds (payments) from senior secured credit facility, net | 41,343 |
| | (900 | ) |
Proceeds from long-term debt financings | 7,614 |
| | 78,914 |
|
Proceeds from Federal ESPC projects | 115,556 |
| | 113,570 |
|
Proceeds for energy assets from Federal ESPC | 1,639 |
| | 2,269 |
|
Proceeds from sale-leaseback financings | — |
| | 5,145 |
|
Contributions from redeemable non-controlling interests, net of distributions | 20,173 |
| | 3,731 |
|
Payments on long-term debt | (18,033 | ) | | (22,825 | ) |
Cash flows from financing activities | 172,877 |
| | 178,792 |
|
Effect of exchange rate changes on cash | 249 |
| | (124 | ) |
Net (decrease) increase in cash, cash equivalents, and restricted cash | (27,529 | ) | | 36,920 |
|
Cash, cash equivalents, and restricted cash, beginning of period | 97,913 |
| | 60,105 |
|
Cash, cash equivalents, and restricted cash, end of period | $ | 70,384 |
| | $ | 97,025 |
|
| | | |
Supplemental disclosures of cash flow information: | | | |
Cash paid for interest | $ | 12,410 |
| | $ | 9,618 |
|
Cash paid for income taxes | $ | 2,983 |
| | $ | 2,018 |
|
Non-cash Federal ESPC settlement | $ | 214,444 |
| | $ | 82,536 |
|
Accrued purchases of energy assets | $ | 17,224 |
| | $ | 7,698 |
|
Conversion of revolver to term loan | $ | 25,000 |
| | $ | 25,000 |
|
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the condensed consolidated balance sheets to the total of the same such amounts shown above:
|
| | | | | | | | |
| | Nine Months Ended September 30, |
| | 2019 | | 2018 |
Cash and cash equivalents | | $ | 34,104 |
| | $ | 64,539 |
|
Short-term restricted cash | | 13,498 |
| | 13,461 |
|
Long-term restricted cash included in other assets | | 22,782 |
| | 19,025 |
|
Total cash and cash equivalents, and restricted cash | | $ | 70,384 |
| | $ | 97,025 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in thousands, except per share amounts)
1. BASIS OF PRESENTATION
The accompanying condensed consolidated financial statements of Ameresco, Inc. (including its subsidiaries, the “Company”) are unaudited, pursuant to certain rules and regulations of the Securities and Exchange Commission, and include, in the opinion of the Company, normal recurring adjustments necessary for a fair presentation in conformity with accounting principles generally accepted in the United States (“GAAP”) of the results for the periods indicated.
The results of operations for the three and nine months ended September 30, 2019 are not necessarily indicative of results which may be expected for the full year. The December 31, 2018 consolidated balance sheet data was derived from audited financial statements, but certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted. The interim condensed consolidated financial statements, and notes thereto, should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2018, and notes thereto, included in the Company’s annual report on Form 10-K for the year ended December 31, 2018 filed with the Securities and Exchange Commission on March 8, 2019. 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accounting policies of the Company are set forth in Note 2 to the consolidated financial statements contained in the Company’s 2018 annual report on Form 10-K. The Company includes herein certain updates to those policies. Restricted Cash
Restricted cash consists of cash and cash equivalents held in an escrow account in association with construction draws for energy savings performance contracts (“ESPC”), construction of energy assets, operations and maintenance (“O&M”) reserve accounts and cash collateralized letters of credit as well as cash required under term loans to be maintained in debt service reserve accounts until all obligations have been indefeasibly paid in full. These accounts are primarily invested in highly liquid money market funds. The carrying amount of the cash and cash equivalents in these accounts approximates its fair value measured using level 1 inputs per the fair value hierarchy as defined in Note 10. Restricted cash also includes funds held for clients, which represent assets that, based upon the Company’s intent, are restricted for use solely for the purposes of satisfying the obligations to remit funds to third parties, primarily utility service providers, relating to the Company’s enterprise energy management services. As of September 30, 2019 and December 31, 2018, the Company classified the non-current portion of restricted cash of $22,782 and $19,637, respectively, in other assets on the accompanying condensed consolidated balance sheets.
Leases
As of January 1, 2019, the Company adopted Accounting Standard Update (“ASU”) 2016-02, Leases (Topic 842) and, along with the standard, elected to take the practical expedient that the Company will not reassess lease classifications at adoption. Accordingly, the Company’s sales-leaseback arrangements entered into as of December 31, 2018 will remain under the previous guidance. See Note 8 for additional information on these sale-leasebacks.
All significant lease arrangements are recognized at lease commencement. Operating lease right-of-use (“ROU”) assets and lease liabilities are recognized at commencement. An ROU asset and corresponding lease liability are not recorded for leases with an initial term of 12 months or less (short term leases) as the Company recognizes lease expense for these leases as incurred over the lease term.
ROU assets represent the Company’s right to use an underlying asset during the reasonably certain lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. The Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. The Company uses its incremental borrowing rate, which is updated annually or when a significant event occurs that would indicate a significant change in rates, based on the information available at commencement date, in determining the present value of lease payments. The operating lease ROU asset also includes any lease payments related to initial direct cost and prepayments and excludes lease incentives. Lease expense is recognized on a straight-line basis over the lease term. The Company has lease agreements with lease and non-lease components, which are accounted for as a single component. See Note 8 for additional discussion on the Company’s leases.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
Variable Interest Entities
The Company generally aggregates the disclosures of its variable interest entities (“VIEs”) based on certain qualitative and quantitative factors including the purpose and design of the underlying VIEs, the nature of the assets in the VIE, and the type of involvement the Company has with the VIE including its role and type of interest held in the VIE. As of September 30, 2019, all of the fully consolidated VIEs that make up the Company’s investment funds are similar in purpose, design, and the Company’s involvement and, as such, are aggregated in one disclosure. See Note 12 for additional disclosures.
Equity Method Investment
The Company has entered into a joint venture and has determined it is not the primary beneficiary using the methodology previously described for variable interest entities. The Company does not consolidate the operations of this joint venture and treats the joint venture as an equity method investment. See Note 12 for additional information on the Company’s equity method investment.
Recent Accounting Pronouncements
Leases
In February 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-02, Leases (Topic 842). The guidance in this ASU supersedes the leasing guidance in Topic 840, Leases. Under the new guidance, the Company is electing to only recognize lease assets and lease liabilities on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the condensed consolidated statements of income. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years.
On January 1, 2019, the Company adopted ASU No. 2016-02 using the modified retrospective approach of applying the new standard at the adoption date. See Note 8 for the impact of the adoption and the new disclosures required by this standard.
In March 2019, the FASB issued ASU No. 2019-01, Leases (Topic 842): Codification Improvements, which provides clarification and improvements to the previous issued guidance. The standard is effective for fiscal years beginning after December 15, 2019 and interim periods within those fiscal years. The Company is currently evaluating the impact of ASU 2019-01 on its condensed consolidated financial statements, but does not expect that the adoption of this guidance will have a significant impact on its condensed consolidated financial statements.
Intangibles-Goodwill and Other
In August 2018, the FASB issued ASU No. 2018-15, Intangibles - Goodwill and Other - Internal-Use-Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract, which clarifies the accounting for implementation, setup, and upfront costs and aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. The new standard is effective interim and annual periods beginning after December 15, 2019, with early adoption permitted, and can be applied either retrospectively or prospectively. The Company adopted this guidance as of January 1, 2019 and the adoption did not have an impact on the Company’s condensed consolidated financial statements.
Derivatives and Hedging
In April 2019, the FASB issued ASU No. 2019-04, Codification Improvements to Topic 326, Financial Instruments - Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments, which, among other things, clarifies some areas around partial-term fair value hedges interest rate risk, the amortization of fair value hedge basis adjustments and their disclosure, and some clarification of some matters related to transitioning to ASU No. 2017-12, which was adopted by the Company during the year ended December 31, 2018. For those that have already adopted ASU No. 2017-12, the new standard is effective the first annual period beginning after the issuance date of ASU No. 2019-04, or as of January 1, 2020 for the Company, with early adoption permitted. The Company is currently evaluating the impact of ASU No. 2019-04 on its condensed consolidated financial statements, but does not expect that the adoption of this guidance will have a significant impact on its condensed consolidated financial statements.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
Fair Value Measurement
In August 2018, the FASB issued ASU No. 2018-13 Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement, which modifies the disclosure requirements on fair value measurements. ASU 2018-13 is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is currently evaluating the impact of ASU 2018-13 on its condensed consolidated financial statements, but does not expect that the adoption of this guidance will have a significant impact on its condensed consolidated financial statements.
Accumulated Other Comprehensive Income
In February 2018, the FASB issued ASU No. 2018-02, Income Statement – Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, to allow entities to reclassify the income tax effects of tax reform legislation commonly referred to as the Tax Cuts and Jobs Act (the “Tax Act”) on items within accumulated other comprehensive income to retained earnings. ASU 2018-02 is effective for fiscal years and interim periods within those years beginning after December 15, 2018, and early adoption is permitted. The Company adopted the guidance as of January 1, 2019. Upon adoption, the Company recognized an increase to retained earnings and a corresponding increase to accumulated other comprehensive loss of $217.
Consolidations
In October 2018, the FASB issued ASU No. 2018-17, Consolidation (Topic 810), Targeted Improvements to Related Party Guidance for Variable Interest Entities, which aligns the evaluation of whether a decision maker's fee is a variable interest with the guidance in the primary beneficiary test by requiring the decision maker to consider an indirect interest in a VIE held by related party under common control on a proportionate basis. The new standard is effective interim and annual periods beginning after December 15, 2019, with early adoption permitted. The Company is currently evaluating the impact of ASU 2018-17 on its condensed consolidated financial statements, but does not expect that the adoption of this guidance will have a significant impact on its condensed consolidated financial statements.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
3. REVENUE FROM CONTRACTS WITH CUSTOMERS
Disaggregation of Revenue
The following table provides information about disaggregated revenue by line of business, reportable segments, and geographical region for the three and nine months ended September 30, 2019 and 2018.
|
| | | | | | | | | | | | | | | | | | | | | | | |
| US Regions | | U.S. Federal | | Canada | | Non-Solar DG | | All Other | | Total |
Line of Business |
Three Months Ended September 30, 2019 |
Project revenue | $ | 72,667 |
| | $ | 58,199 |
| | $ | 9,380 |
| | $ | 3,059 |
| | $ | 2,592 |
| | $ | 145,897 |
|
O&M revenue | 4,280 |
| | 11,123 |
| | — |
| | 2,330 |
| | 88 |
| | 17,821 |
|
Energy assets | 6,699 |
| | 1,339 |
| | 1,327 |
| | 16,421 |
| | — |
| | 25,786 |
|
Other | 433 |
| | 597 |
| | 1,958 |
| | 65 |
| | 19,469 |
| | 22,522 |
|
Total revenues | $ | 84,079 |
| | $ | 71,258 |
| | $ | 12,665 |
| | $ | 21,875 |
| | $ | 22,149 |
| | $ | 212,026 |
|
Three months ended September 30, 2018 |
Project revenue | $ | 77,345 |
| | $ | 49,762 |
| | $ | 9,206 |
| | $ | 1,268 |
| | $ | 4,074 |
| | $ | 141,655 |
|
O&M revenue | 4,432 |
| | 10,733 |
| | 15 |
| | 2,006 |
| | — |
| | 17,186 |
|
Energy assets | 4,064 |
| | 1,507 |
| | 921 |
| | 18,790 |
| | 222 |
| | 25,504 |
|
Other | 561 |
| | 376 |
| | 1,462 |
| | 74 |
| | 18,557 |
| | 21,030 |
|
Total revenues | $ | 86,402 |
| | $ | 62,378 |
| | $ | 11,604 |
| | $ | 22,138 |
| | $ | 22,853 |
| | $ | 205,375 |
|
Nine Months Ended September 30, 2019 |
Project revenue | $ | 196,284 |
| | $ | 134,954 |
| | $ | 20,112 |
| | $ | 6,318 |
| | $ | 8,818 |
| | $ | 366,486 |
|
O&M revenue | 11,580 |
| | 30,370 |
| | 5 |
| | 6,771 |
| | 109 |
| | 48,835 |
|
Energy assets | 18,063 |
| | 2,958 |
| | 2,585 |
| | 52,612 |
| | 582 |
| | 76,800 |
|
Other | 1,969 |
| | 1,055 |
| | 4,994 |
| | 669 |
| | 59,513 |
| | 68,200 |
|
Total revenues | $ | 227,896 |
| | $ | 169,337 |
| | $ | 27,696 |
| | $ | 66,370 |
| | $ | 69,022 |
| | $ | 560,321 |
|
Nine Months Ended September 30, 2018 |
Project revenue | $ | 223,662 |
| | $ | 135,037 |
| | $ | 21,459 |
| | $ | 3,368 |
| | $ | 8,844 |
| | $ | 392,370 |
|
O&M revenue | 12,396 |
| | 29,477 |
| | 34 |
| | 6,260 |
| | — |
| | 48,167 |
|
Energy assets | 12,844 |
| | 3,416 |
| | 2,304 |
| | 50,405 |
| | 821 |
| | 69,790 |
|
Other | 969 |
| | 447 |
| | 4,669 |
| | 143 |
| | 53,212 |
| | 59,440 |
|
Total revenues | $ | 249,871 |
| | $ | 168,377 |
| | $ | 28,466 |
| | $ | 60,176 |
| | $ | 62,877 |
| | $ | 569,767 |
|
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
|
| | | | | | | | | | | | | | | | | | | | | | | |
| US Regions | | U.S. Federal | | Canada | | Non-Solar DG | | All Other | | Total |
Geographical Regions |
Three Months Ended September 30, 2019 |
United States | $ | 84,079 |
| | $ | 71,258 |
| | $ | 1,023 |
| | $ | 21,875 |
| | $ | 17,936 |
| | $ | 196,171 |
|
Canada | — |
| | — |
| | 11,642 |
| | — |
| | 50 |
| | 11,692 |
|
Other | — |
| | — |
| | — |
| | — |
| | 4,163 |
| | 4,163 |
|
Total revenues | $ | 84,079 |
| | $ | 71,258 |
| | $ | 12,665 |
| | $ | 21,875 |
| | $ | 22,149 |
| | $ | 212,026 |
|
Three Months Ended September 30, 2018 |
United States | $ | 86,402 |
| | $ | 62,378 |
| | $ | 419 |
| | $ | 22,138 |
| | $ | 17,445 |
| | $ | 188,782 |
|
Canada | — |
| | — |
| | 11,185 |
| | — |
| | 33 |
| | 11,218 |
|
Other | — |
| | — |
| | — |
| | — |
| | 5,375 |
| | 5,375 |
|
Total revenues | $ | 86,402 |
| | $ | 62,378 |
| | $ | 11,604 |
| | $ | 22,138 |
| | $ | 22,853 |
| | $ | 205,375 |
|
Nine Months Ended September 30, 2019 |
United States | $ | 227,896 |
| | $ | 169,337 |
| | $ | 2,281 |
| | $ | 66,370 |
| | $ | 56,052 |
| | $ | 521,936 |
|
Canada | — |
| | — |
| | 25,415 |
| | — |
| | 157 |
| | 25,572 |
|
Other | — |
| | — |
| | — |
| | — |
| | 12,813 |
| | 12,813 |
|
Total revenues | $ | 227,896 |
| | $ | 169,337 |
| | $ | 27,696 |
| | $ | 66,370 |
| | $ | 69,022 |
| | $ | 560,321 |
|
Nine Months Ended September 30, 2018 |
United States | $ | 249,871 |
| | $ | 168,377 |
| | $ | 1,587 |
| | $ | 60,176 |
| | $ | 51,336 |
| | $ | 531,347 |
|
Canada | — |
| | — |
| | 26,879 |
| | — |
| | 261 |
| | 27,140 |
|
Other | — |
| | — |
| | — |
| | — |
| | 11,280 |
| | 11,280 |
|
Total revenues | $ | 249,871 |
| | $ | 168,377 |
| | $ | 28,466 |
| | $ | 60,176 |
| | $ | 62,877 |
| | $ | 569,767 |
|
Contract Balances
The following table provides information about receivables, contract assets and contract liabilities from contracts with customers:
|
| | | | | | | | |
| | September 30, 2019 | | December 31, 2018 |
Accounts receivable, net | | $ | 91,755 |
| | $ | 85,985 |
|
Accounts receivable retainage, net | | 16,652 |
| | 13,516 |
|
Contract Assets: | | | | |
Costs and estimated earnings in excess of billings | | 124,652 |
| | 86,842 |
|
Contract Liabilities: | | | | |
Billings in excess of cost and estimated earnings | | 28,768 |
| | 30,706 |
|
|
| | | | | | | | |
| | September 30, 2018 | | January 1, 2018 |
Accounts receivable, net | | $ | 90,378 |
| | $ | 85,121 |
|
Accounts receivable retainage, net | | 14,401 |
| | 17,484 |
|
Contract Assets: | | | | |
Costs and estimated earnings in excess of billings | | 66,471 |
| | 95,658 |
|
Contract Liabilities: | | | | |
Billings in excess of cost and estimated earnings | | 39,533 |
| | 27,248 |
|
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
Accounts receivable retainage represents amounts due from customers, but where payments are withheld contractually until certain construction milestones are met. Amounts retained typically range from 5% to 10% of the total invoice. The Company classifies as a current asset those retainages that are expected to be billed in the next twelve months. Unbilled revenue, presented as costs and estimated earnings in excess of billings, represent amounts earned and billable that were not invoiced at the end of the fiscal period.
Contract assets represent the Company’s rights to consideration in exchange for services transferred to a customer that have not been billed as of the reporting date. The Company’s rights to consideration are generally unconditional at the time its performance obligations are satisfied.
At the inception of a contract, the Company expects the period between when it satisfies its performance obligations, and when the customer pays for the services, will be one year or less. As such, the Company has elected to apply the practical expedient which allows the Company to not adjust the promised amount of consideration for the effects of a significant financing component, when a financing component is present.
When the Company receives consideration, or such consideration is unconditionally due, from a customer prior to transferring goods or services to the customer under the terms of a sales contract, the Company records deferred revenue, which represents a contract liability. Such deferred revenue typically results from billings in excess of costs incurred and advanced payments received on project contracts. As of September 30, 2019 and December 31, 2018, the Company classified $5,534 and $6,343, respectively, as a non-current liability, included in other liabilities on the condensed consolidated balance sheets, for those performance obligations expected to be completed beyond the next twelve months.
The increase in contract assets for the nine months ended September 30, 2019 was primarily due to revenue recognized of approximately $351,180, offset in part by billings of approximately $321,344. The increase in contract liabilities was primarily driven by recognition of revenue as performance obligations were satisfied exceeding increases from the receipt of advance payments from customers, and related billings. For the nine months ended September 30, 2019, the Company recognized revenue of $58,594 that was previously included in the beginning balance of contract liabilities, and billed customers $53,652. Changes in contract liabilities are also driven by reclassifications to or from contract assets as a result of timing of customer payments.
The decrease in contract assets for the nine months ended September 30, 2018 was primarily due to billings of approximately $398,917, offset in part by revenue recognized of $344,768. The decrease in contract liabilities was primarily driven by reductions from recognition of revenue as performance obligations were satisfied exceeding the receipt of advance payments from customers, and related billings. For the nine months ended September 30, 2018, the Company recognized revenue of $116,892 that was previously included in the beginning balance of contract liabilities, and billed customers $119,961. Changes in contract liabilities are also driven by reclassifications to or from contract assets as a result of timing of customer payments.
Contracts are often modified for a change in scope or other requirements. The Company considers contract modifications to exist when the modification either creates new or changes the existing enforceable rights and obligations. Most of the Company’s contract modifications are for goods or services that are not distinct from the existing performance obligations. The effect of a contract modification on the transaction price, and the measure of progress for the performance obligation to which it relates, is recognized as an adjustment to revenue (either as an increase or decrease) on a cumulative catchup basis.
Performance Obligations
A performance obligation is a promise in a contract to transfer a distinct good or service to the customer. Performance obligations are satisfied as of a point in time or over time and are supported by contracts with customers. For most of the Company’s contracts, there are multiple promises of goods or services. Typically, the Company provides a significant service of integrating a complex set of tasks and components such as design, engineering, construction management, and equipment procurement for a project contract. The bundle of goods and services are provided to deliver one output for which the customer has contracted. In these cases, the Company considers the bundle of goods and services to be a single performance obligation. The Company may also promise to provide distinct goods or services within a contract, such as a project contract for installation of energy conservation measures and post-installation O&M services. In these cases the Company separates the contract into more than one performance obligation. If a contract is separated into more than one performance obligation, the Company allocates the total transaction price to each performance obligation in an amount based on the estimated relative standalone selling prices of the promised goods or services underlying each performance obligation.
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
Backlog - The Company’s remaining performance obligations (hereafter referred to as “backlog”) represent the unrecognized revenue value of the Company’s contract commitments. The Company’s backlog may vary significantly each reporting period based on the timing of major new contract commitments and the backlog may fluctuate with currency movements. In addition, our customers have the right, under some circumstances, to terminate contracts or defer the timing of the Company’s services and their payments to us. At September 30, 2019, the Company had backlog of approximately $1,696,200. Approximately 29% of our September 30, 2019 backlog is anticipated to be recognized as revenue in the next twelve months and the remaining, thereafter.
The Company has applied the practical expedient for certain revenue streams to exclude the value of remaining performance obligations for (i) contracts with an original expected term of one year or less or (ii) contracts for which the Company recognizes revenue in proportion to the amount it has the right to invoice for services performed.
Contract Acquisition Costs
The Company accounts for certain acquisition costs over the life of the contract, consisting primarily of commissions when paid. Commission costs are incurred commencing at contract signing. Commission costs are allocated across all performance obligations and deferred and amortized over the contract term of each performance obligations’ completion period.
For contracts that have a duration of less than one year, the Company follows a practical expedient and expenses these costs when incurred. During the three and nine months ended September 30, 2019 and 2018, the amortization of commission costs related to contracts was not material and has been included in the accompanying condensed consolidated statements of income.
The Company capitalizes costs incurred related to the development of projects prior to contract signing as it is partial fulfillment of its performance obligations. Capitalized project development costs include only those costs incurred in connection with the development of energy projects, primarily direct labor, interest costs, outside contractor services, consulting fees, legal fees and travel, if incurred after a point in time where the realization of related revenue becomes probable. Project development costs incurred prior to the probable realization of revenue are expensed as incurred. The Company classifies as a current asset those project development efforts that are expected to proceed to construction activity in the twelve months that follow. The Company periodically reviews these balances and writes off any amounts where the realization of the related revenue is no longer probable. Project development costs of $1,673 and $639 were included in other long-term assets as of September 30, 2019 and December 31, 2018, respectively.
During the three months ended September 30, 2019 and 2018, $2,048 and $7,561, respectively, of project development costs were recognized in the condensed consolidated statements of income on projects that converted to customer contracts. During the nine months ended September 30, 2019 and 2018, $13,081 and $13,571, respectively, of project development costs were recognized in the condensed consolidated statements of income on projects that converted to customer contracts.
No impairment charges in connection with the Company’s commission costs or project development costs were recorded during the periods ended September 30, 2019 and 2018.
4. BUSINESS ACQUISITIONS AND RELATED TRANSACTIONS
The Company accounts for acquisitions using the acquisition method in accordance with ASC 805, Business Combinations. The purchase price for each has been allocated to the net assets based on their estimated fair values at the date of each acquisition as set forth in the table below. The excess purchase price over the estimated fair value of the net assets, which are calculated using level 3 inputs per the fair value hierarchy as defined in Note 10, acquired has been recorded as goodwill. Intangible assets, if identified, have been recorded and are being amortized over periods ranging from one to fifteen years. See Note 5 for additional information.
Determining the fair value of certain assets and liabilities assumed is judgmental in nature and often involves the use of significant estimates and assumptions. Certain amounts below are provisional based on our best estimates using information available as of the reporting date. The Company is waiting for information to become available to finalize its valuation of certain elements of these transactions. Specifically, the assigned values for energy assets, intangibles, and goodwill are provisional in nature and subject to change upon the completion of the final valuation of such elements.
In January 2019, the Company completed an acquisition of a Massachusetts based solar operations and maintenance firm for consideration of $1,279. The final purchase price is subject to a net working capital adjustment, dependent on the level of working capital at the acquisition date, that has not yet been finalized at September 30, 2019. The pro-forma effects of this acquisition on
AMERESCO, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - (Continued)
(in thousands, except per share amounts)
our operations are not material. During the nine months ended September 30, 2019, the Company had a measurement period adjustment of $91, which was recorded as a reduction to goodwill in connection with this acquisition.
A summary of the cumulative consideration paid and the allocation of the purchase price of all of the acquisitions in each respective period is as follows:
|
| | | | | | | |
| September 30, 2019 | | December 31, 2018 |
Accounts receivable | $ | 150 |
| | $ | 1,015 |
|
Prepaid expenses and other current assets | 2 |
| | 12 |
|
Property and equipment and energy assets | 315 |
| | — |
|
Intangibles | 500 |
| | 680 |
|
Goodwill | 315 |
| | 2,845 |
|
Accounts payable | (32 | ) | | (67 | ) |
Billings in excess of cost and estimated earnings
| (62 | ) | | — |
|
Purchase price | $ | 1,188 |
| | $ | 4,485 |
|
Total, net of cash received | $ | 1,188 |
| | $ | 4,485 |
|
Debt assumed | $ | — |
| | $ | — |
|
Total fair value of consideration | $ | 1,188 |
| | $ | 4,485 |
|
The results of the acquired assets since the dates of the acquisitions have been included in the Company’s operations as presented in the accompanying condensed consolidated statements of income, condensed consolidated statements of comprehensive income and condensed consolidated statements of cash flows.
During the nine months ended September 30, 2019, the Company had an additional measurement period adjustment of $628 related to a 2018 acquisition which was recorded as a reduction to goodwill and included a $398 reduction in the hold back contingency discussed further in Notes 5 and 9.
During the nine months ended September 30, 2019, in order to expand its portfolio of energy assets, the Company acquired 4 solar projects from a developer. The Company has concluded that in accordance with ASC 805, Business Combinations, these acquisitions did not constitute a business as the assets acquired in each case are considered a single asset or group of similar assets that made up substantially all of the fair market value of the acquisitions. See Note 6 for additional disclosures on these asset acquisitions.
5. GOODWILL AND INTANGIBLE ASSETS
The changes in the carrying value of goodwill attributable to each reportable segment are as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | |
| U.S. Regions | | U.S. Federal | | Canada | | Non-solar DG | | Other | | Total |
Balance, December 31, 2018 | $ | 26,370 |
| | $ | 4,609 |
| | $ | 3,217 |
| | $ | — |
| | $ | 24,136 |
| | $ | 58,332 |
|
Goodwill acquired during the year | 406 |
| | — |
| | — |
| | — |
| | — |
| | 406 |
|
Re-measurement adjustment | (91 | ) | | (628 | ) | | — |
| | — |
| | — |
| | (719 | ) |
Currency effects | — |
| | — |
| | 95 | |