Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows

v3.20.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Cash flows from operating activities:    
Net income $ 6,636 $ 2,871
Adjustments to reconcile net income to cash flows from operating activities:    
Depreciation of energy assets 9,299 8,407
Depreciation of property and equipment 833 619
Amortization of debt discount and deferred financing fees 660 693
Amortization of intangible assets 179 213
Accretion of ARO and contingent consideration 21 51
Provision for bad debts 49 77
Gain on deconsolidation of VIE 0 (2,160)
Net gain from derivatives (223) (723)
Stock-based compensation expense 429 385
Deferred income taxes (1,217) 0
Unrealized foreign exchange loss 212 (59)
Changes in operating assets and liabilities:    
Accounts receivable (14,161) 4,718
Accounts receivable retainage (4,445) (1,201)
Federal ESPC receivable (39,946) (26,986)
Inventory, net 7 (1,165)
Costs and estimated earnings in excess of billings 12,181 (1,027)
Prepaid expenses and other current assets 1,233 (2,939)
Project development costs (3,224) (3,688)
Other assets 8 549
Accounts payable, accrued expenses and other current liabilities (17,241) (40,976)
Billings in excess of cost and estimated earnings (956) 809
Other liabilities (586) (228)
Income taxes payable, net (1,388) 3,666
Cash flows from operating activities (51,640) (58,094)
Cash flows from investing activities:    
Purchases of property and equipment (724) (1,287)
Purchases of energy assets (28,497) (23,334)
Acquisitions, net of cash received 0 (1,279)
Contributions to equity investment (127) (192)
Cash flows from investing activities (29,348) (26,092)
Cash flows from financing activities:    
Payments of financing fees (155) 0
Proceeds from exercises of options and ESPP 2,473 649
Repurchase of common stock (6) 0
Proceeds from senior secured credit facility, net 31,000 11,373
Proceeds from Federal ESPC projects 61,198 39,598
Proceeds for energy assets from Federal ESPC 1,541 1,732
Distributions to redeemable non-controlling interests, net (103) (103)
Payments on long-term debt (12,019) (5,716)
Cash flows from financing activities 83,929 47,533
Effect of exchange rate changes on cash (509) 140
Net increase (decrease) in cash, cash equivalents, and restricted cash 2,432 (36,513)
Cash, cash equivalents, and restricted cash, beginning of period 77,264 97,914
Cash, cash equivalents, and restricted cash, end of period 79,696 61,401
Supplemental disclosures of cash flow information:    
Cash paid for interest 4,917 3,391
Cash paid for income taxes 183 197
Non-cash Federal ESPC settlement 29,297 5,629
Accrued purchases of energy assets 34,308 16,247
Reconciliation of cash, cash equivalents and restricted cash    
Total cash and cash equivalents, and restricted cash $ 79,696 $ 61,401