Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows

v3.19.3
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Sep. 30, 2019
Dec. 31, 2018
Sep. 30, 2018
Cash flows from operating activities:                
Net income $ 8,331 $ 10,701 $ 19,709 $ 26,907        
Adjustments to reconcile net income to cash flows from operating activities:                
Depreciation of energy assets 8,843 6,753 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 0        
Provision for bad debts     (134) 483        
Loss on disposal / sale of assets     0 300        
Gain on deconsolidation of VIE     (2,160) 0        
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) 0        
Cash flows from investing activities     (79,930) (109,707)        
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     0 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 $ 60,105      
Cash, cash equivalents, and restricted cash, end of period 70,384 97,025 70,384 97,025 97,913      
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        
Reconciliation of cash, cash equivalents and restricted cash                
Cash and cash equivalents           $ 34,104 [1] $ 61,397 [1] $ 64,539
Short-term restricted cash           13,498 [1] 16,880 [1] 13,461
Long-term restricted cash included in other assets           22,782 19,637 19,025
Total cash and cash equivalents, and restricted cash $ 70,384 $ 97,025 $ 97,913 $ 60,105 $ 60,105 $ 70,384 $ 97,913 $ 97,025
[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.