PowerSecure International, Inc. (Nasdaq: POWR) today reported its third
quarter 2011 results, including record revenue of $38.2 million which
increased 45% on a year-over-year basis compared to the third quarter of
2010, and increased 27% on a sequential basis compared to the second
quarter of 2011. Third quarter 2011 diluted earnings per share
("E.P.S.”) were $0.05, which compares on a year-over-year basis to $0.03
in the third quarter of 2010, and on a sequential basis to $0.90 of GAAP
E.P.S. and $0.00 of Non-GAAP E.P.S. in the second quarter of 2011. The
Company’s Non-GAAP E.P.S. for the second quarter of 2011 includes
adjustments to GAAP E.P.S. to exclude the gain on the sale of its
non-core WaterSecure business and charges related to the exit of its
PowerPackages business (see Non-GAAP reconciliation, below). Third
quarter 2011 diluted E.P.S. from continuing operations were $0.05, which
compares on a year-over-year basis to ($0.01) in the third quarter of
2010, and on a sequential basis to $0.90 of GAAP E.P.S. and $0.00 of
Non-GAAP E.P.S. in the second quarter of 2011.
The Company’s record third quarter revenue of $38.2 million continues
the consistent growth progression demonstrated throughout 2011, with
revenue increases across business lines driven by the expansion of its
base of utility partners, a growing customer roster, and the
introduction and sales of new products and services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in 000's)
|
|
|
4Q10
|
|
|
1Q11
|
|
|
2Q11
|
|
|
3Q11
|
|
Revenue by Product/Service
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributed Generation
|
|
|
10,254
|
|
|
11,202
|
|
|
12,856
|
|
|
19,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utility Infrastructure
|
|
|
6,785
|
|
|
7,578
|
|
|
11,510
|
|
|
13,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Energy Efficiency
|
|
|
3,966
|
|
|
4,933
|
|
|
5,851
|
|
|
4,930
|
|
Total Revenue
|
|
|
21,005
|
|
|
23,713
|
|
|
30,217
|
|
|
38,229
|
The Company also announced that an additional $14 million of new
business has been added to its revenue backlog from new business
received in late-October. This new business is in addition to the $15
million of new awards announced on October 11, 2011. As a result, the
Company’s revenue backlog stands at $149 million, representing revenue
expected to be recognized after September 30, 2011, for periods
including the fourth quarter of 2011 onward. This backlog figure
compares to $147 million of revenue backlog announced in conjunction
with the Company’s second quarter earnings release issued on August 4,
2011.
Sidney Hinton, CEO of PowerSecure, said, "2011 is a very gratifying year
for the PowerSecure team, as our growth initiatives have accelerated our
top-line growth, and we are realizing the positive bottom-line impact of
these revenue increases as the year unfolds. We are building a business
platform with increasing diversity in areas where we can utilize our
core competencies to serve a growing list of utility partners and
customers with products and services that have significant long-term
potential. We are building a strong foundation to achieve our mid-range
goal of $300 million in revenue and double-digit operating margins by
2015. Importantly, we are achieving our near-term results while at the
same time succeeding in our long-term strategic objectives of growing
our product lines and growing our Distributed Generation recurring
revenue business, which posted another record quarter. Our growth
strategies are working, and we are pleased with the progress we are
making toward unlocking our revenue and profit potential.”
The Company’s $11.9 million, or 45.3% year-over-year quarterly revenue
increase, was driven by an increase in Distributed Generation revenues
of $6.3 million, or 46.1%, as well as an increase in Utility
Infrastructure revenues of $7.2 million, or 118.1%, partially offset by
a decrease in Energy Efficiency revenues of $1.6 million, or 24.5%. On a
sequential basis, compared to the second quarter of 2011, the Company’s
$8.0 million , or 26.5% revenue increase was driven by an increase in
Distributed Generation revenues of $7.1 million, or 55.6%, and an
increase in Utility Infrastructure revenues of $1.8 million, or 15.6%,
partially offset by a decrease in Energy Efficiency revenues of $0.9
million, or 15.7%.
The Company’s third quarter gross margin as a percentage of revenue was
30.5% compared to 32.6% in the third quarter of 2010 and 25.4% in the
second quarter of 2011. The lower year-over-year gross margins were
driven by approximately $0.8 million, or 2.0 percentage points, of
additional fuel costs incurred from the extensive operation during the
months of July and August of a PowerSecure-owned distributed generation
system which serves a Midwest utility, due to record Summer heat causing
high demand on the utility system. Excluding this incremental fuel cost,
the Company’s third quarter gross margin was 32.5%. Additionally,
period-to-period gross margins were affected, as they are each quarter,
by the specific mix of projects completed in each period, and by the
relative mix of higher-margin Distributed Generation revenues compared
to lower-margin Utility Infrastructure service revenues in each period.
The Company’s strong quarterly revenue and profit results were achieved
while at the same time the platform of Company-owned recurring revenue
Distributed Generation projects continued to build. The Company invested
$3.8 million in capital to deploy systems under high margin long-term
recurring revenue contracts, although these projects result in deferred
current period revenue and profit recognition. Since the start of 2011,
the Company has invested $11.4 million of capital to deploy these
projects in support of its long-term growth and profit objectives. These
investments have grown its recurring revenue business to record levels,
with third quarter recurring revenue reaching $4.1 million, which would
have been approximately $3.8 million excluding the incremental operation
of the Distributed Generation system discussed above due to the
extraordinary Summer heat. This adjusted figure is approximately double
compared to the prior year’s third quarter.
Operating expenses for the third quarter of 2011 were $11.3 million on a
GAAP basis, and $10.8 million on a Non-GAAP basis after adjusting for
$0.5 million of operating expenses related to the wind-down of the
Company’s PowerPackages business, which it is in the process of exiting
(see Non-GAAP financial measures, below). This compares to $9.5 million
in the third quarter of 2010. The year-over-year increase in operating
expenses is due to "step-up investments” the Company has made to expand
and grow each of its Interactive Distributed Generation, Utility
Infrastructure, and Energy Efficiency businesses. These expenses support
new product and customer development, engineering, personnel and
equipment, as well as additional sales and marketing activities, and
include increases in depreciation from capital expenditures for
recurring revenue distributed generation systems.
During the third quarter of 2011 the Company also realized revenue of
$1.6 million and gross margin of $0.4 million from the sale of inventory
related to the wind-down of its PowerPackages business. These inventory
sales, combined with $0.5 million of PowerPackages operating expenses
discussed above, generated a pre-tax loss from PowerPackages exit
activities of $0.1 million. In addition, the Company recognized a
pre-tax gain of just under $0.1 million related to positive adjustments
to the purchase price of the sale of its WaterSecure investment, which
was completed in the second quarter. In accordance with GAAP, each of
these items was recorded as a component of continuing operations during
the third quarter. However, because these businesses have been sold or
are in the process of being exited by the Company, Non-GAAP Pro-forma
results of operations are provided below to adjust for this small
WaterSecure gain on sale and PowerPackages wind-down loss (see Non-GAAP
financial measures, below). Adjusting for these items, Non-GAAP diluted
E.P.S. was $0.05 for the Company’s third quarter, essentially the same
as GAAP diluted E.P.S of $0.05.
The Company’s $149 million revenue backlog and the estimated timing of
revenue recognition are outlined below, including "project-based
revenues” expected to be recognized as projects are completed, and
"recurring revenues” expected to be recognized over the life of the
contracts:
|
Revenue Backlog expected to be recognized after September 30,
2011
|
|
|
|
|
|
|
|
|
|
|
Anticipated
|
|
|
Estimated Primary
|
|
Description
|
|
|
Revenue
|
|
|
Recognition Period
|
|
|
|
|
|
|
|
|
|
Project-based Revenue -- Near term
|
|
|
$59 Million
|
|
|
4Q11 through 2Q12
|
|
Project-based Revenue -- Long term
|
|
|
$21 Million
|
|
|
3Q12 through 2013
|
|
Recurring Revenue
|
|
|
$69 Million
|
|
|
4Q11 through 2019
|
|
Revenue Backlog expected to be recognized after September 30, 2011
|
|
|
$149 Million
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Anticipated revenue and estimated primary recognition
periods are subject to risks and uncertainties
|
|
as indicated in the Company's safe harbor statement, below.
Consistent with past practice, these figures
|
|
are not intended to constitute the Company's total revenue over
the indicated time periods, as the Company
|
|
has additional, regular on-going revenues. Examples of
additional, regular recurring revenues include
|
|
revenues from the engineering fees, and service revenue, among
others. Numbers may not add due to rounding.
|
Orders in the Company’s revenue backlog are subject to delay, deferral,
acceleration, resizing, or cancellation from time to time. Given the
irregular sales cycle of customer orders, and especially of large
orders, the revenue backlog at any given time is not necessarily an
accurate indication of our future revenues.
The Company will host a conference call commencing today at 5:30 p.m.
eastern time to discuss its third quarter 2011 results, business
operations, strategic initiatives and prospects for the future. The
conference call will be webcast live and can be accessed from the
Investor Relations section of the Company's website at www.powersecure.com.
Participants can also access the call by dialing 888-679-8034 (or
617-213-4847 if dialing internationally), and providing pass code
33260174. If you are unable to participate during the live webcast, a
replay of the conference call will be available beginning today at 8:30
p.m. eastern time through midnight on December 1, 2011. To listen to the
replay, dial toll-free 888-286-8010 (or 617-801-6888 if dialing
internationally), and enter pass code 53518420. In addition, the webcast
will be archived on the Company's website at www.powersecure.com.
About PowerSecure
PowerSecure International, Inc. is a leading provider of Energy and
Smart Grid Solutions to electric utilities, and their commercial,
institutional, and industrial customers. PowerSecure’s Energy and Smart
Grid Solutions businesses provide products and services in the areas of
Energy Efficiency, Interactive Distributed Generation, and Utility
Infrastructure. The Company is a pioneer in developing Interactive
Distributed Generation® systems with sophisticated, proactive
smart grid capabilities, including the ability to 1) forecast
electricity demand and electronically deploy the systems to deliver more
efficient, and environmentally friendly power at peak power times, 2)
provide utilities with dedicated electric power generation capacity to
utilize for demand response purposes, and 3) provide customers with the
most dependable standby power in the industry. PowerSecure also provides
utilities with transmission and distribution infrastructure construction
and maintenance services, and engineering and regulatory consulting
services. The Company’s Energy Efficiency business provides customers
with energy efficient lighting technologies that deliver improved
quality of light, including its proprietary EfficientLights LED lighting
products for grocery, drug, and convenience stores, and its SecureLiteTM
and PowerLiteTM street lights for utilities and
municipalities which are available through its EnergyLite business unit.
Additional information is available at www.powersecure.com.
This press release contains forward-looking statements within the
meaning of and made pursuant to the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995. Forward-looking
statements are all statements other than statements of historical facts,
including but not limited to statements concerning the outlook for the
Company's future revenues, earnings, margins, cash resources and cash
flow and other financial and operating information and data; the
Company's future business operations, strategies and prospects; and all
other statements concerning the plans, intentions, expectations,
projections, hopes, beliefs, objectives, goals and strategies of
management, including statements about other future financial and
non-financial items, performance or events and about present and future
products, services, technologies and businesses; and statements of
assumptions underlying the foregoing. Forward-looking statements are not
guarantees of future performance or events and are subject to a number
of known and unknown risks, uncertainties and other factors that could
cause actual results to differ materially from those expressed,
projected or implied by such forward-looking statements. Important
risks, uncertainties and other factors include, but are not limited to,
the on-going downturn, disruption and volatility in the economy,
financial markets and business markets and the effects thereof on the
Company's markets and customers, the demand for its products and
services, and the Company's access to capital; the size, timing and
terms of sales and orders, including the Company's revenue backlog
discussed in this press release, and the risk of customers delaying,
deferring or canceling purchase orders or making smaller purchases than
expected; the effects of the sale of Southern Flow business and
WaterSecure investment and the Company's strategy of monetizing its
non-core businesses on the Company’s financial condition and results of
operations; the effects of exiting the Company’s PowerPackages business,
including current and future charges related to the exit plan, and
timing of the completion of the exit and wind-down activities;
the
timely and successful development, production and market acceptance of
new and enhanced products, services and technologies of the Company; the
ability of the Company to obtain adequate supplies of key components and
materials of sufficient reliability and quality for its products and
technologies on a timely and cost-effective basis and the effects of
related warranty claims and disputes; the ability of the Company to
successfully expand its core distributed generation products and
services, to successfully develop and achieve market acceptance of its
new energy-related businesses, to successfully expand its recurring
revenue projects, to manage its growth and to address the effects of any
future changes in utility tariff structures and environmental
requirements on its business solutions; the effects of competition;
changes in customer and industry demand and preferences; the ability of
the Company to continue the growth and diversification of its customer
base; the ability of the Company to attract, retain, and motivate its
executives and key personnel; changes in the energy industry in general
and the electricity, oil, and natural gas markets in particular,
including price levels; the effects of competition; the ability of the
Company to secure and maintain key contracts and relationships; the
effects of pending and future litigation, claims and disputes; and other
risks, uncertainties and other factors identified from time to time in
its reports filed with or furnished to the Securities and Exchange
Commission, including the Company's most recent Annual Report on Form
10-K, as well as subsequently filed reports on Form 10-Q and Form 8-K.
Accordingly, there can be no assurance that the results expressed,
projected or implied by any forward-looking statements will be achieved,
and readers are cautioned not to place undue reliance on any
forward-looking statements. The forward-looking statements in this press
release speak only as of the date hereof and are based on the current
plans, goals, objectives, strategies, intentions, expectations and
assumptions of, and the information currently available to, management.
The Company assumes no duty or obligation to update or revise any
forward-looking statements for any reason, whether as the result of
changes in expectations, new information, future events, conditions or
circumstances or otherwise.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PowerSecure International, Inc.
|
|
Consolidated Statements of Operations (unaudited)
|
|
($000's except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
September 30,
|
|
September 30,
|
|
|
September 30,
|
|
September 30,
|
|
|
2011
|
|
|
2010
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
38,229
|
|
|
26,316
|
|
|
|
92,159
|
|
|
76,509
|
|
Cost of sales
|
26,582
|
|
|
17,747
|
|
|
|
65,183
|
|
|
50,098
|
|
Gross Profit
|
11,647
|
|
|
8,569
|
|
|
|
26,976
|
|
|
26,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
9,168
|
|
|
7,388
|
|
|
|
25,596
|
|
|
21,176
|
|
Selling, marketing, and service
|
1,279
|
|
|
1,383
|
|
|
|
3,657
|
|
|
3,777
|
|
Depreciation and amortization
|
858
|
|
|
756
|
|
|
|
2,499
|
|
|
2,011
|
|
Total operating expenses
|
11,305
|
|
|
9,527
|
|
|
|
31,752
|
|
|
26,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
342
|
|
|
(958)
|
|
|
|
(4,776)
|
|
|
(553)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of unconsolidated affiliate
|
44
|
|
|
0
|
|
|
|
21,830
|
|
|
0
|
|
Equity income from unconsolidated affiliate
|
0
|
|
|
598
|
|
|
|
1,559
|
|
|
2,435
|
|
Management fees from unconsolidated affiliate
|
0
|
|
|
136
|
|
|
|
282
|
|
|
432
|
|
Interest income and other income
|
31
|
|
|
24
|
|
|
|
73
|
|
|
77
|
|
Interest expense
|
(168)
|
|
|
(177)
|
|
|
|
(454)
|
|
|
(457)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
249
|
|
|
(377)
|
|
|
|
18,514
|
|
|
1,934
|
|
Income tax benefit (provision)
|
493
|
|
|
(42)
|
|
|
|
(1,763)
|
|
|
(475)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
742
|
|
|
(419)
|
|
|
|
16,751
|
|
|
1,459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations - income from operations (net of tax)
|
0
|
|
|
777
|
|
|
|
0
|
|
|
1,587
|
|
Discontinued operations - gain on sale (net of tax)
|
0
|
|
|
0
|
|
|
|
5,636
|
|
|
0
|
|
Net income (loss)
|
742
|
|
|
358
|
|
|
|
22,387
|
|
|
3,046
|
|
Net income attributable to noncontrolling interest
|
230
|
|
|
132
|
|
|
|
573
|
|
|
(15)
|
|
Net income (loss) attributable to PowerSecure International, Inc.
|
972
|
|
|
490
|
|
|
|
22,960
|
|
|
3,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of Amounts Attributable to PowerSecure International, Inc.
shareholders
|
|
|
|
|
Income from continuing operations (net of tax)
|
972
|
|
|
(287)
|
|
|
|
17,324
|
|
|
1,444
|
|
Income from discontinued operations (net of tax)
|
0
|
|
|
777
|
|
|
|
5,636
|
|
|
1,587
|
|
Net income (loss) attributable to PowerSecure
International, Inc.
|
972
|
|
|
490
|
|
|
|
22,960
|
|
|
3,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE AMOUNTS ("E.P.S") ATTRIBUTABLE TO
|
|
|
|
|
|
|
|
|
|
|
POWERSECURE INTERNATIONAL, INC. SHAREHOLDERS:
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
0.05
|
|
|
(0.01)
|
|
|
|
0.92
|
|
|
0.08
|
|
Diluted
|
0.05
|
|
|
(0.01)
|
|
|
|
0.91
|
|
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
0.00
|
|
|
0.04
|
|
|
|
0.30
|
|
|
0.09
|
|
Diluted
|
0.00
|
|
|
0.04
|
|
|
|
0.29
|
|
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
0.05
|
|
|
0.03
|
|
|
|
1.22
|
|
|
0.17
|
|
Diluted
|
0.05
|
|
|
0.03
|
|
|
|
1.20
|
|
|
0.16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
18,966
|
|
|
18,640
|
|
|
|
18,848
|
|
|
17,942
|
|
Diluted
|
19,163
|
|
|
18,640
|
|
|
|
19,122
|
|
|
18,447
|
|
|
|
PowerSecure International, Inc.
|
|
Condensed Consolidated Balance Sheets (unaudited)
|
|
($000's)
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
ASSETS
|
2011
|
|
|
2010
|
|
CURRENT ASSETS:
|
|
|
|
|
|
Cash and cash equivalents
|
32,692
|
|
|
8,202
|
|
Trade receivables, net of allowance for doubtful accounts
|
47,322
|
|
|
29,290
|
|
Assets of discontinued operations held for sale
|
0
|
|
|
12,183
|
|
Inventories
|
24,441
|
|
|
25,011
|
|
Current deferred income taxes
|
1,667
|
|
|
1,731
|
|
Prepaid expenses and other current assets
|
658
|
|
|
933
|
|
Total Current Assets
|
106,780
|
|
|
77,350
|
|
|
|
|
|
|
|
PROPERTY, PLANT, AND EQUIPMENT:
|
|
|
|
|
|
Equipment
|
35,660
|
|
|
24,946
|
|
Furniture and fixtures
|
281
|
|
|
280
|
|
Land, building, and improvements
|
5,874
|
|
|
5,720
|
|
Total property, plant, and equipment at cost
|
41,815
|
|
|
30,946
|
|
Less accumulated depreciation and amortization
|
7,485
|
|
|
5,899
|
|
Property, plant, and equipment, net
|
34,330
|
|
|
25,047
|
|
|
|
|
|
|
|
OTHER ASSETS:
|
|
|
|
|
|
Goodwill
|
7,970
|
|
|
7,970
|
|
Deferred income taxes, net of current portion
|
154
|
|
|
1,244
|
|
Restricted annuity contract
|
2,358
|
|
|
2,306
|
|
Intangible rights and capitalized software, net of accum amort
|
1,768
|
|
|
1,942
|
|
Investment in unconsolidated affiliate
|
195
|
|
|
4,346
|
|
Other assets
|
273
|
|
|
324
|
|
Total other assets
|
12,718
|
|
|
18,132
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
153,828
|
|
|
120,529
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
Accounts payable
|
8,549
|
|
|
8,438
|
|
Accrued and other liabilities
|
16,629
|
|
|
10,986
|
|
Liabilities of discontinued operations held for sale
|
0
|
|
|
1,411
|
|
Current income taxes payable
|
395
|
|
|
251
|
|
Current unrecognized tax benefit
|
287
|
|
|
954
|
|
Current portion of capital lease obligations
|
828
|
|
|
796
|
|
Total current liabilities
|
26,688
|
|
|
22,836
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES
|
|
|
|
|
|
Revolving Line of Credit
|
10,000
|
|
|
5,000
|
|
Capital lease obligations, net of current portion
|
3,022
|
|
|
3,647
|
|
Unrecognized tax benefit
|
731
|
|
|
749
|
|
Other long-term liabilities
|
2,236
|
|
|
1,053
|
|
Total long-term liabilities
|
15,989
|
|
|
10,449
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
Preferred stock - undesignated
|
0
|
|
|
0
|
|
Preferred stock - Series C
|
0
|
|
|
0
|
|
Common stock
|
190
|
|
|
187
|
|
Additional paid-in-capital
|
116,308
|
|
|
114,791
|
|
Accumulated deficit
|
(6,529)
|
|
|
(29,489)
|
|
Total PowerSecure International, Inc. stockholders' equity
|
109,969
|
|
|
85,489
|
|
Noncontrolling Interest
|
1,182
|
|
|
1,755
|
|
Total stockholders' equity
|
111,151
|
|
|
87,244
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
153,828
|
|
|
120,529
|
|
|
|
PowerSecure International, Inc.
|
|
Condensed Consolidated Statement of Cash Flows (unaudited)
|
|
($000's)
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
September 30,
|
|
|
September 30,
|
|
|
2011
|
|
|
2010
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
Net income (loss)
|
22,387
|
|
|
3,046
|
|
Adjustments to reconcile net income (loss) to net cash provided by
|
|
|
|
|
(used in) operating activities:
|
|
|
|
|
|
Gain on sale of unconsolidated affiliate
|
(21,830)
|
|
|
0
|
|
Income from discontinued operations
|
(5,636)
|
|
|
(1,587)
|
|
Depreciation and amortization
|
2,499
|
|
|
2,011
|
|
Stock compensation expense
|
1,376
|
|
|
1,270
|
|
Distributions to noncontrolling interest shareholder
|
0
|
|
|
(877)
|
|
Loss on writedown or disposal of equipment
|
420
|
|
|
29
|
|
Deferred income taxes
|
1,154
|
|
|
0
|
|
Equity in income of unconsolidated affiliate
|
(1,559)
|
|
|
(2,435)
|
|
Distributions from unconsolidated affiliate
|
1,537
|
|
|
2,225
|
|
Changes in operating assets and liabilities, net of
|
|
|
|
|
|
effect of acquisitions:
|
|
|
|
|
|
Trade receivables, net
|
(18,032)
|
|
|
(5,927)
|
|
Inventories
|
570
|
|
|
(2,249)
|
|
Other current assets and liabilities
|
(248)
|
|
|
402
|
|
Other noncurrent assets and liabilities
|
1,163
|
|
|
429
|
|
Accounts payable
|
111
|
|
|
169
|
|
Restructuring charges
|
0
|
|
|
(325)
|
|
Accrued and other liabilities
|
5,537
|
|
|
(2,938)
|
|
Net cash provided by (used in) continuing operations
|
(10,551)
|
|
|
(6,757)
|
|
Net cash provided by (used in) discontinued operations
|
0
|
|
|
1,808
|
|
Net cash provided by (used in) operating activities
|
(10,551)
|
|
|
(4,949)
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
Additions to property, plant and equipment
|
(13,743)
|
|
|
(3,695)
|
|
Additions to intangible rights and software development
|
(365)
|
|
|
(518)
|
|
Acquisitions
|
0
|
|
|
(4,413)
|
|
Proceeds from sale of property, plant and equipment
|
12
|
|
|
21
|
|
Proceeds from sale of unconsolidated affiliate
|
25,974
|
|
|
0
|
|
Proceeds from sale of discontinued operations
|
16,515
|
|
|
0
|
|
Discontinued operations investing activities
|
0
|
|
|
(147)
|
|
Net cash provided by (used in) investing activities
|
28,393
|
|
|
(8,752)
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
Net borrowings (payments) on revolving line of credit
|
5,000
|
|
|
7,500
|
|
Proceeds from sale-leaseback transactions
|
2,097
|
|
|
0
|
|
Payments on capital lease obligations
|
(593)
|
|
|
(563)
|
|
Proceeds from stock option and warrant exercises, net of shares
tendered
|
144
|
|
|
1,263
|
|
Net cash provided by (used in) financing activities
|
6,648
|
|
|
8,200
|
|
NET INCREASE (DECREASE) IN CASH
|
|
|
|
|
|
AND CASH EQUIVALENTS
|
24,490
|
|
|
(5,501)
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
|
8,202
|
|
|
20,169
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
32,692
|
|
|
14,668
|
|
|
|
|
|
PowerSecure International, Inc.
|
|
Non-GAAP Pro-forma Financial Measures - 3Q11
|
|
Results of Operations Excluding PowerPackages Business Exit and
WaterSecure Gain
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments for PowerPackages Exit Activities
|
|
|
|
|
|
|
|
|
and WaterSecure Gain on Sale
|
|
|
|
|
|
As Reported
3Q11
|
|
|
WaterSecure
Gain on Sale
|
|
PowerPackages
Exit Activities
|
|
|
Pro-forma
3Q11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
38,229
|
|
|
|
|
|
|
(1,645)
|
|
|
|
|
36,584
|
|
Cost of sales
|
26,582
|
|
|
|
|
|
|
(1,210)
|
|
|
|
|
25,372
|
|
Gross Profit
|
11,647
|
|
|
0
|
|
|
|
(435)
|
|
|
|
|
11,212
|
|
Gross Profit % Revenue
|
30.5%
|
|
|
|
|
|
|
|
|
|
|
|
30.6%
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
9,168
|
|
|
|
|
|
|
(376)
|
|
|
|
|
8,792
|
|
Selling, marketing, and service
|
1,279
|
|
|
|
|
|
|
(161)
|
|
|
|
|
1,118
|
|
Depreciation and amortization
|
858
|
|
|
|
|
|
|
|
|
|
|
|
858
|
|
Total operating expenses
|
11,305
|
|
|
0
|
|
|
|
(537)
|
|
|
|
|
10,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
342
|
|
|
0
|
|
|
|
102
|
|
|
|
|
444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of unconsolidated affiliate
|
44
|
|
|
(44)
|
|
|
|
|
|
|
|
|
0
|
|
Equity income from unconsolidated affiliate
|
0
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
Management fees from unconsolidated affiliate
|
0
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
Interest income and other income
|
31
|
|
|
|
|
|
|
|
|
|
|
|
31
|
|
Interest expense
|
(168)
|
|
|
|
|
|
|
|
|
|
|
|
(168)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
249
|
|
|
(44)
|
|
|
|
102
|
|
|
|
|
307
|
|
Income tax benefit (provision)
|
493
|
|
|
17
|
|
|
|
(38)
|
|
|
|
|
471
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
742
|
|
|
(28)
|
|
|
|
64
|
|
|
|
|
778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations - income from operations (net of tax)
|
0
|
|
|
0
|
|
|
|
0
|
|
|
|
|
0
|
|
Discontinued operations - gain on sale (net of tax)
|
0
|
|
|
0
|
|
|
|
0
|
|
|
|
|
0
|
|
Net income (loss)
|
742
|
|
|
(28)
|
|
|
|
64
|
|
|
|
|
778
|
|
Net income attributable to noncontrolling interest
|
230
|
|
|
|
|
|
|
|
|
|
|
|
230
|
|
Net income (loss) attributable to PowerSecure International, Inc.
|
972
|
|
|
(28)
|
|
|
|
64
|
|
|
|
|
1,008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of Amounts Attributable to PowerSecure International, Inc.
shareholders
|
|
|
|
|
|
|
|
|
Income from continuing operations (net of tax)
|
972
|
|
|
(28)
|
|
|
|
64
|
|
|
|
|
1,008
|
|
Income from discontinued operations (net of tax)
|
0
|
|
|
0
|
|
|
|
0
|
|
|
|
|
0
|
|
Net income (loss) attributable to PowerSecure International, Inc.
|
972
|
|
|
(28)
|
|
|
|
64
|
|
|
|
|
1,008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE AMOUNTS ("E.P.S") ATTRIBUTABLE TO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
POWERSECURE INTERNATIONAL, INC. SHAREHOLDERS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
0.05
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
0.05
|
|
Diluted
|
0.05
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
0.00
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
0.00
|
|
Diluted
|
0.00
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
0.05
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
0.05
|
|
Diluted
|
0.05
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
18,966
|
|
|
18,966
|
|
|
|
18,966
|
|
|
|
|
18,966
|
|
Diluted
|
19,163
|
|
|
19,163
|
|
|
|
19,163
|
|
|
|
|
19,163
|
|
|
|
|
|
PowerSecure International, Inc.
|
|
Non-GAAP Pro-forma Financial Measures -- 2Q11
|
|
Results of Operations Excluding WaterSecure Gain on Sale and
PowerPackages Exit Plan Charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments for WaterSecure Gain on Sale,
|
|
|
|
|
|
|
|
|
and PowerPackages Exit Plan Charges
|
|
|
|
|
|
As Reported
2Q11
|
|
|
WaterSecure
Gain on Sale
|
|
PowerPackages
Charges
|
|
|
Pro-forma
2Q11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
30,217
|
|
|
|
|
|
|
|
|
|
30,217
|
|
Cost of sales
|
22,547
|
|
|
|
|
|
(1,692)
|
|
|
|
20,855
|
|
Gross Profit
|
7,670
|
|
|
0
|
|
|
1,692
|
|
|
|
9,362
|
|
Gross Profit % Revenue
|
25.4%
|
|
|
|
|
|
|
|
|
|
31.0%
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
8,509
|
|
|
|
|
|
(383)
|
|
|
|
8,126
|
|
Selling, marketing, and service
|
1,220
|
|
|
|
|
|
|
|
|
|
1,220
|
|
Depreciation and amortization
|
835
|
|
|
|
|
|
|
|
|
|
835
|
|
Total operating expenses
|
10,564
|
|
|
0
|
|
|
(383)
|
|
|
|
10,181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
(2,894)
|
|
|
0
|
|
|
2,075
|
|
|
|
(819)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of unconsolidated affiliate
|
21,786
|
|
|
(21,786)
|
|
|
|
|
|
|
0
|
|
Equity income from unconsolidated affiliate
|
548
|
|
|
|
|
|
|
|
|
|
548
|
|
Management fees from unconsolidated affiliate
|
114
|
|
|
|
|
|
|
|
|
|
114
|
|
Interest income and other income
|
22
|
|
|
|
|
|
|
|
|
|
22
|
|
Interest expense
|
(144)
|
|
|
|
|
|
|
|
|
|
(144)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
19,432
|
|
|
(21,786)
|
|
|
2,075
|
|
|
|
(279)
|
|
Income tax benefit (provision)
|
(2,339)
|
|
|
2,622
|
|
|
(250)
|
|
|
|
34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
17,093
|
|
|
(19,164)
|
|
|
1,825
|
|
|
|
(245)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations - income from operations (net of tax)
|
0
|
|
|
0
|
|
|
0
|
|
|
|
0
|
|
Discontinued operations - gain on sale (net of tax)
|
0
|
|
|
0
|
|
|
0
|
|
|
|
0
|
|
Net income (loss)
|
17,093
|
|
|
(19,164)
|
|
|
1,825
|
|
|
|
(245)
|
|
Net income attributable to noncontrolling interest
|
159
|
|
|
|
|
|
|
|
|
|
159
|
|
Net income (loss) attributable to PowerSecure International, Inc.
|
17,252
|
|
|
(19,164)
|
|
|
1,825
|
|
|
|
(86)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of Amounts Attributable to PowerSecure International, Inc.
shareholders
|
|
|
|
|
|
|
Income from continuing operations (net of tax)
|
17,252
|
|
|
(19,164)
|
|
|
1,825
|
|
|
|
(86)
|
|
Income from discontinued operations (net of tax)
|
0
|
|
|
0
|
|
|
0
|
|
|
|
0
|
|
Net income (loss) attributable to PowerSecure International, Inc.
|
17,252
|
|
|
(19,164)
|
|
|
1,825
|
|
|
|
(86)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE AMOUNTS ("E.P.S") ATTRIBUTABLE
TO
|
|
|
|
|
|
|
|
|
|
|
|
POWERSECURE INTERNATIONAL, INC. SHAREHOLDERS:
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
0.91
|
|
|
(1.02)
|
|
|
0.10
|
|
|
|
0.00
|
|
Diluted
|
0.90
|
|
|
(1.00)
|
|
|
0.10
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
0.00
|
|
|
0.00
|
|
|
0.00
|
|
|
|
0.00
|
|
Diluted
|
0.00
|
|
|
0.00
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
0.91
|
|
|
(1.02)
|
|
|
0.10
|
|
|
|
0.00
|
|
Diluted
|
0.90
|
|
|
(1.00)
|
|
|
0.10
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
18,857
|
|
|
18,857
|
|
|
18,857
|
|
|
|
18,857
|
|
Diluted
|
19,146
|
|
|
19,146
|
|
|
19,146
|
|
|
|
19,146
|
Non-GAAP Pro-forma Financial Measures:
Our references to our third quarter 2011 "Non-GAAP Pro-forma” financial
measures of revenue, gross profit, gross margin as a percentage of
revenue, operating expenses, operating income, net income from
continuing operations, net income, net income attributable to
PowerSecure International, Inc., diluted E.P.S. from continuing
operations, diluted E.P.S. from discontinued operations, and diluted
E.P.S. discussed and shown above constitute non-GAAP financial measures.
They refer to our GAAP results, adjusted to show the results 1) without
the gain on the sale of our WaterSecure investment (identified in our
financial statements as our unconsolidated affiliate), with the third
quarter 2011 amount representing a small positive adjustment from the
gain on the sale which was announced and recorded in the Company’s
second quarter of 2011, and 2) without the wind-down activity and
charges related to the plan to exit our PowerPackages business, which
was announced and initiated in the Company’s second quarter of 2011. For
each of these two items we are utilizing a 37.5% effective tax rate to
calculate their impact on net income.
Our references to our second quarter 2011 "Non-GAAP Pro-forma” financial
measures of revenue, gross profit, gross margin as a percentage of
revenue, operating expenses, operating income, net income from
continuing operations, net income, net income attributable to
PowerSecure International, Inc., diluted E.P.S. from continuing
operations, diluted E.P.S. from discontinued operations, and diluted
E.P.S. discussed and shown above constitute non-GAAP financial measures.
They refer to our GAAP results, adjusted to show our results 1) without
the gain on the sale of the WaterSecure investment (identified in our
financial statements as our unconsolidated affiliate), 2) without the
charges related to the write-down of assets in conjunction with our plan
to exit our PowerPackages business, and 3) after allocating the tax
expense incurred in our second quarter to each of the elements of our
Non-GAAP Pro-forma reconciliation utilizing the second quarter of 2011’s
effective tax rate, reflecting that virtually all of our tax net
operating loss carry forwards ("NOL’s”) will be utilized as a result of
the gain on the sale of our WaterSecure business.
We believe providing non-GAAP measures which show our pro-forma results
with these items adjusted is valuable and useful as it allows our
management and our board of directors to measure, monitor and evaluate
our second and third quarter 2011 operating performance with the same
consistent financial context as the business was managed and evaluated
throughout the 2011 fiscal year. Additionally, because our WaterSecure
business was sold in June, 2011, and our PowerPackages exit plan was
also initiated in June, 2011, these Non-GAAP Pro-forma measures are not
indicative of our current or future results.
We believe these Non-GAAP Pro-forma measures also provide meaningful
information to investors in terms of enhancing their understanding of
our second and third quarter 2011 operating performance and results, as
they allow investors to more easily compare our financial performance on
a consistent basis with the way it was reported and evaluated throughout
2011. These Non-GAAP Pro-forma measures also correspond with the way the
majority of analysts’ current financial estimates are calculated. Our
Non-GAAP Pro-forma measures should be considered only as supplements to,
and not as substitutes for or in isolation from, our other measures of
financial information prepared in accordance with GAAP, such as GAAP
revenue, operating income, net income from continuing operations, net
income, net income attributable to PowerSecure International, Inc.,
diluted E.P.S. from continuing operations, diluted E.P.S. from
discontinued operations, and diluted E.P.S.
