Ameresco Inc
For the period ended Jun 30, 2024. Filed Aug 6, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Jun 30, 2024 · Filed Aug 6, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements (Unaudited)
- BASIS OF PRESENTATION
The accompanying condensed consolidated financial statements of Ameresco, Inc. (including its subsidiaries, the “Company,” “Ameresco,” “we,” “our,” or “us”) are unaudited, according to certain rules and regulations of the Securities and Exchange Commission, and include, in our opinion, 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 six months ended June 30, 2024 are not necessarily indicative of results which may be expected for the full year. The December 31, 2023 consolidated balance sheet data was derived from audited financial statements, but certain information and footnote disclosures normally included in consolidated financial statements prepared in accordance with GAAP have been condensed or omitted. The interim condensed consolidated financial statements and accompanying notes should be read in conjunction with the audited consolidated financial statements and accompanying notes for the year ended December 31, 2023, included in our annual report on Form 10-K(“2023 Form 10-K”) filed with the Securities and Exchange Commission on February 29, 2024 as amended on March 11, 2024.
Reclassification and Rounding
Certain prior period amounts were reclassified to conform to the presentation in the current period. We round amounts in the condensed consolidated financial statements to thousands and calculate all percentages and per-share data from the underlying whole-dollar amounts. Thus, certain amounts may not foot, crossfoot, or recalculate based on reported numbers due to rounding.
Significant Risks and Uncertainties
Global factors have continued to result in global supply chain disruptions and inflationary pressures.
We have considered the impact of general global economic conditions on the assumptions and estimates used, which may change in response to this evolving situation. Results of future operations and liquidity could be adversely impacted by a number of factors including supply chain disruptions, varying levels of inflation, payments of outstanding receivable amounts beyond normal payment terms, workforce disruptions, and uncertain demand. As of the date of issuance of these condensed consolidated financial statements, we cannot reasonably estimate the extent to which macroeconomic conditions may impact our financial condition, liquidity, or results of operations in the foreseeable future. The ultimate impact of the pandemic and general global economic conditions on our business is highly uncertain and will depend on future developments, and such impacts could exist for an extended period of time, even after the pandemic subsides.
- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Our accounting policies are set forth in Note 2 to the consolidated financial statements contained in our 2023 Form 10-K. We have included certain updates to those policies below.
Accounts Receivable and Allowance for Credit Losses
Changes in the allowance for credit losses are as follows:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Allowance for credit losses, beginning of period | $898 | $971 | $903 | $911 |
| Charges to costs and expenses, net | 1,210 | 486 | 1,211 | 579 |
| Account write-offs and other | (48) | (554) | (54) | (587) |
| Allowance for credit losses, end of period | $2,060 | $903 | $2,060 | $903 |
Prepaid Expenses and Other Current Assets
Prepaid expenses and other current assets consist primarily of other receivables, deferred project costs, and other short-term prepaid expenditures that will be expensed within one year.
Prepaid expenses and other current assets comprised of the following:
| June 30, 2024 | December 31, 2023 | |
|---|---|---|
| Other receivables | $17,185 | $74,454 |
| Deferred project costs | 105,746 | 38,240 |
| Prepaid expenses | 11,444 | 10,697 |
| Prepaid expenses and other current assets | $134,375 | $123,391 |
Recent Accounting Pronouncements
Business Combinations— Joint Venture Formations
In August 2023, the FASB issued ASU 2023-05, Business Combinations— Joint Venture Formations (Subtopic 805-60) Recognition and Initial Measurement, which addresses the accounting for contributions made to a joint venture, upon formation, in a joint venture’s separate financial statements. ASU 2023-05 is effective prospectively for all joint venture formations with a formation date on or after January 1, 2025. We are currently evaluating the impact that adopting this new accounting standard would have on our condensed consolidated financial statements.
Disclosure Improvements - Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative
In October 2023, the FASB issued ASU 2023-06, Disclosure Improvements - Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative, which updates the disclosure or presentation requirements for a variety of topics in the codification. ASU 2023-06 is effective from the date on which the SEC’s removal of that related disclosure from Regulation S-X or Regulation S-K, with early adoption prohibited. We will monitor the removal of the requirements from the current regulations and adopt the related amendments, but we do not anticipate this new guidance will have a material impact on our condensed consolidated financial statements as we are currently subject to SEC requirements.
Segment Reporting (Topic 820) - Improvements to Reportable Segment Disclosures
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 820) - Improvements to Reportable Segment Disclosures, which improves reportable segment disclosures by requiring enhanced disclosures for significant segment expenses and other segment items. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. We are currently evaluating the impact that adopting this new accounting standard would have on our condensed consolidated financial statements.
Income Taxes (Topic 740) - Improvements to Income Tax Disclosures
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, to enhance the income tax disclosures, including disaggregation of information in the rate reconciliation table and disaggregated information related to income taxes paid. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024. We are currently evaluating the impact that adopting this new accounting standard would have on our condensed consolidated financial statements.
Compensation—Stock Compensation (Topic 718) - Scope Application of Profits Interest and Similar Awards
In March 2024, the FASB issued ASU 2024-01, Compensation—Stock Compensation (Topic 718) - Scope Application of Profits Interest and Similar Awards, to clarify how to determine if a profits interest or similar award is within the scope of ASC 718 or is not a share-based payment arrangement and is within the scope of other guidance. ASU 2024-01 is effective for fiscal years beginning after December 15, 2024. We are currently evaluating the impact that adopting this new accounting standard would have on our condensed consolidated financial statements.
Codification Improvements—Amendments to Remove References to the Concepts Statements
In March 2024, the FASB issued ASU 2024-02, Codification Improvements—Amendments to Remove References to the Concepts Statements, to remove references to various FASB Concepts Statements based on suggestions received from stakeholders on the Accounting Standards Codification and other incremental improvements to GAAP. ASU 2024-02 is effective for fiscal years beginning after December 15, 2024. We are currently evaluating the impact that adopting this new accounting standard would have on our condensed consolidated financial statements.
- REVENUE FROM CONTRACTS WITH CUSTOMERS
Disaggregation of Revenue
Our reportable segments for the three and six months ended June 30, 2024 were North America Regions, U.S. Federal, Europe, Alternative Fuels and All Other. On January 1, 2024, we changed the structure of our internal organization, and our U.S. Regions and Canada are now included in North America Regions. Additionally, our Asset Sustainability Group was formerly included in Canada, but is now included in “All Other”. As a result, previously reported amounts have been reclassified for comparative purposes.
The following table presents our revenue disaggregated by line of business and reportable segment for the three months ended June 30, 2024:
| North America Regions | U.S. Federal | Europe | Alternative Fuels | All Other | Total | |
|---|---|---|---|---|---|---|
| Project revenue | $178,742 | $68,080 | $70,064 | $13,884 | $(7) | $330,763 |
| O&M revenue | 8,511 | 14,628 | 895 | 2,136 | — | 26,170 |
| Energy assets | 19,746 | 3,724 | 189 | 29,728 | 29 | 53,416 |
| Other | 1,132 | 305 | 1,911 | 104 | 24,181 | 27,633 |
| Total revenues | $208,131 | $86,737 | $73,059 | $45,852 | $24,203 | $437,982 |
The following table presents our revenue disaggregated by line of business and reportable segment for the three months ended June 30, 2023:
| North America Regions | U.S. Federal | Europe | Alternative Fuels | All Other | Total | |
|---|---|---|---|---|---|---|
| Project revenue | $124,584 | $63,904 | $40,399 | $— | $— | $228,887 |
| O&M revenue | 6,362 | 13,901 | 460 | 2,295 | — | 23,018 |
| Energy assets | 19,391 | 2,164 | 452 | 28,021 | (22) | 50,006 |
| Other | 1,434 | 50 | 2,214 | — | 21,465 | 25,163 |
| Total revenues | $151,771 | $80,019 | $43,525 | $30,316 | $21,443 | $327,074 |
The following table presents our revenue disaggregated by line of business and reportable segment for the six months ended June 30, 2024:
| North America Regions | U.S. Federal | Europe | Alternative Fuels | All Other | Total | |
|---|---|---|---|---|---|---|
| Project revenue | $294,953 | $111,559 | $111,488 | $17,047 | $— | $535,047 |
| O&M revenue | 15,444 | 29,906 | 1,642 | 4,513 | — | 51,505 |
| Energy assets | 33,500 | 5,653 | 360 | 57,028 | 29 | 96,570 |
| Other | 2,519 | 509 | 3,691 | 123 | 46,424 | 53,266 |
| Total revenues | $346,416 | $147,627 | $117,181 | $78,711 | $46,453 | $736,388 |
The following table presents our revenue disaggregated by line of business and reportable segment for the six months ended June 30, 2023:
| North America Regions | U.S. Federal | Europe | Alternative Fuels | All Other | Total | |
|---|---|---|---|---|---|---|
| Project revenue | $243,815 | $109,453 | $57,599 | $— | $1,250 | $412,117 |
| O&M revenue | 11,901 | 26,601 | 793 | 5,981 | — | 45,276 |
| Energy assets | 33,798 | 3,240 | 971 | 52,674 | 95 | 90,778 |
| Other | 2,799 | 281 | 3,258 | — | 43,607 | 49,945 |
| Total revenues | $292,313 | $139,575 | $62,621 | $58,655 | $44,952 | $598,116 |
The following table presents information related to our revenue recognized over time:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Percentage of revenue recognized over time | 96% | 95% | 95% | 94% |
The remainder of our revenue is for products and services transferred at a point in time, at which point revenue is recognized.
We attribute revenues to customers based on the location of the customer. The following table presents information related to our revenues by geographic area:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| United States | $349,500 | $270,957 | $588,599 | $504,041 |
| Canada | 15,416 | 13,566 | 30,596 | 30,800 |
| Europe | 73,066 | 42,551 | 117,193 | 63,275 |
| Total revenues | $437,982 | $327,074 | $736,388 | $598,116 |
Contract Balances
The following tables provide information about receivables, contract assets and contract liabilities from contracts with customers:
| June 30, 2024 | December 31, 2023 | |
|---|---|---|
| Accounts receivable, net | $154,665 | $153,362 |
| Accounts receivable retainage, net | 39,225 | 33,826 |
| Contract Assets: | ||
| Costs and estimated earnings in excess of billings | $651,748 | $636,163 |
| Contract Liabilities: | ||
| Billings in excess of cost and estimated earnings | $97,493 | $52,903 |
| Billings in excess of cost and estimated earnings, non-current (1) | 20,340 | 18,688 |
| Total contract liabilities | $117,833 | $71,591 |
| June 30, 2023 | December 31, 2022 | |
|---|---|---|
| Accounts receivable, net | $123,361 | $174,009 |
| Accounts receivable retainage, net | 37,803 | 38,057 |
| Contract Assets: | ||
| Costs and estimated earnings in excess of billings | $575,113 | $576,363 |
| Contract Liabilities: | ||
| Billings in excess of cost and estimated earnings | $40,459 | $34,796 |
| Billings in excess of cost and estimated earnings, non-current (1) | 15,659 | 7,617 |
| Total contract liabilities | $56,118 | $42,413 |
| (1) Performance obligations that are expected to be completed beyond the next twelve months and are included in other liabilities in the condensed consolidated balance sheets. | ||
The increase in contract assets for the six months ended June 30, 2024 was primarily due to revenue recognized of $490,125 offset by billings of $494,441. Contract assets also increased due to reclassifications, primarily from contract liabilities as a result of timing of customer payments. The increase in contract liabilities was primarily driven by the receipt of advance payments from customers, and related billings, as well as reclassifications from contract assets as a result of timing of customer payments. The advance payments and reclassifications exceeded the recognition of revenue as performance obligations were satisfied. For the six months ended June 30, 2024, we recognized revenue of $148,279 and billed $153,688 to customers that had balances which were included in contract liabilities at December 31, 2023.
The decrease in contract assets for the six months ended June 30, 2023 was primarily due to billings of $436,030 offset by revenue recognized of $413,181. Contract assets are also affected by reclassifications, primarily from contract liabilities as a result of timing of customer payments. The increase in contract liabilities was primarily driven by the receipt of advance payments from customers, and related billings, as well as reclassifications from contract assets as a result of timing of customer payments. The advance payments and reclassifications exceeded the recognition of revenue as performance obligations were satisfied. For the six months ended June 30, 2023, we recognized revenue of $73,585 and billed $80,774 to customers that had balances which were included in the beginning balance of contract liabilities.
Performance Obligations
Our remaining performance obligations (“backlog”) represent the unrecognized revenue value of our contract commitments. At June 30, 2024, we had contracted backlog of $2,836,452 of which approximately 32% is anticipated to be recognized as revenue in the next twelve months. The remaining performance obligations primarily relate to the energy efficiency and renewable energy construction projects, including long-term operations and maintenance (“O&M”) services related to these projects. The long-term services have varying initial contract terms, up to 25 years.
Project Development Costs
Project development costs of $3,164 and $3,605 were recognized in our condensed consolidated statements of income on projects that converted to customer contracts during the three months ended June 30, 2024 and 2023, respectively. Project development costs of $6,284 and $6,217 were recognized in the condensed consolidated statements of income on projects that converted to customer contracts during the six months ended June 30, 2024 and 2023, respectively.
No impairment charges in connection with our project development costs were recorded during the three or six months ended June 30, 2024 and 2023.
- BUSINESS ACQUISITIONS AND RELATED TRANSACTIONS
We account for acquisitions using the acquisition method in accordance with ASC 805, Business Combinations. The purchase price for each acquisition is allocated to the assets based on their estimated fair values at the date of acquisition. The excess purchase price over the estimated fair value of the net assets acquired, which is calculated using level 3 inputs per the fair value hierarchy as defined in Note 11, is recorded as goodwill. Intangible assets, if identified, are also recorded. See Note 5 for additional information.
Enerqos Energy Solutions S.r.l. (“Enerqos”)
On February 24, 2023, we signed a definitive purchase and sale agreement to acquire Enerqos, a renewable energy and energy efficiency company headquartered in Milan, Italy. The acquisition closed on March 30, 2023 and the total purchase consideration was $13,445, of which $9,535 has been paid. There isno contingent consideration related to this acquisition. Cash acquired was $353, debt assumed was $3,951, and a deferred tax liability, net of $931 was recorded. In accordance with the SEC’s Regulation S-X and GAAP, we evaluated and determined that Enerqos is not deemed to be a significant subsidiary, therefore, we are not presenting the pro-forma effects of this acquisition on our operations.
The estimated goodwill of $6,855 from the Enerqos acquisition consists largely of expected benefits, including the combined entities experience and the acquired workforce. This goodwill is not deductible for income tax purposes. The estimated fair value of tangible and intangible assets acquired, and liabilities assumed are based on management's estimates and assumptions that are preliminary and subject to adjustments. Any adjustments made beyond the measurement period will be included in our condensed consolidated statements of income.
The results of the acquisition since the date of the acquisition have been included in our operations as presented in the accompanying condensed consolidated statements of income, condensed consolidated statements of comprehensive income and condensed consolidated statements of cash flows. For the three months ended June 30, 2024, we recognized $8,855 of revenue and $989 of net loss relating to Enerqos and for the six months ended June 30, 2024, we recognized $13,033 of revenue and $1,729 of net loss relating to Enerqos. For the three and six months ended June 30, 2023, we recognized $13,041 of revenue and $182 of net income relating to Enerqos.
A summary of the cumulative consideration paid and allocation of the purchase price for the Enerqos acquisition are presented in the table below:
| Preliminary March 31, 2023 | Measurement Period Adjustment | As Adjusted December 31, 2023 | |
|---|---|---|---|
| Cash | $9,535 | $— | $9,535 |
| Long-term debt assumed, net of current portions | 3,951 | — | 3,951 |
| FX adjustment | (41) | — | (41) |
| Fair value of consideration transferred | $13,445 | $— | $13,445 |
| Cash and cash equivalents | $190 | $— | $190 |
| Accounts receivable | 6,230 | — | 6,230 |
| Costs and estimated earnings in excess of billings | 8,985 | — | 8,985 |
| Prepaid expenses and other current assets | 16,504 | — | 16,504 |
| Project development costs | 5,140 | — | 5,140 |
| Property and equipment and energy assets | 1,234 | — | 1,234 |
| Intangible assets | 4,438 | — | 4,438 |
| Long-term restricted cash | 163 | — | 163 |
| Accounts payable | (15,480) | — | (15,480) |
| Accrued expenses and other current liabilities | (4,510) | 165 | (4,345) |
| Current portions of long-term debt | (15,165) | — | (15,165) |
| Deferred income tax liabilities, net | (931) | — | (931) |
| Other liabilities | (208) | — | (208) |
| Recognized identifiable assets acquired and liabilities assumed | $6,590 | $165 | $6,755 |
| Goodwill | $6,855 | $(165) | $6,690 |
- GOODWILL AND INTANGIBLE ASSETS, NET
Due to the change in the structure of our internal organization, a portion of our goodwill was allocated totwo new reporting units based on their relative fair values as of January 1, 2024. See Note 3 for additional information about the organizational changes. The changes in the carrying value of goodwill balances by reportable segment were as follows:
| North America Regions | U.S. Federal | Europe | Alternative Fuels | Other | Total | |
|---|---|---|---|---|---|---|
| Carrying Value of Goodwill | ||||||
| Balance, December 31, 2023 | $40,681 | $3,981 | $13,034 | $— | $17,891 | $75,587 |
| Fair value allocation | (1,474) | — | — | — | 1,474 | — |
| Currency effects | (102) | — | (240) | — | — | (342) |
| Balance, June 30, 2024 | $39,105 | $3,981 | $12,794 | $— | $19,365 | $75,245 |
Definite-lived intangible assets, net consisted of the following:
| As of June 30, 2024 | As of December 31, 2023 | |
|---|---|---|
| Gross carrying amount | $36,928 | 37,147 |
| Less - accumulated amortization | (31,289) | (30,339) |
| Intangible assets, net | $5,639 | $6,808 |
The table below sets forth amortization expense:
| Three Months Ended June 30, · Six Months Ended June 30, | |||||
|---|---|---|---|---|---|
| Asset type | Location | 2024 | 2023 | 2024 | 2023 |
| All other intangible assets | Selling, general and administrative expenses | $537 | $689 | $1,076 | $991 |
- ENERGY ASSETS, NET
Energy assets, net consisted of the following:
| June 30, 2024 | December 31, 2023 | |
|---|---|---|
| Energy assets (1) | $2,213,897 | $2,054,145 |
| Less - accumulated depreciation and amortization | (400,248) | (364,721) |
| Energy assets, net | $1,813,649 | $1,689,424 |
| (1) Includes financing lease assets (see Note 7), capitalized interest and asset retirement obligations (“ARO”) assets (see tables below). Also includes the energy asset projects acquired in January 2024. See section below for additional information. | ||
August 2023 Purchase and Sale Agreement
On August 4, 2023, we entered into a purchase and sale agreement to acquire an energy asset project and to acquire 100% of the stock of Bright Canyon Energy Corporation (“BCE”) in a two-phased transaction. Phase 1, the purchase of the energy asset project, closed on August 4, 2023 and did not constitute a business in accordance with ASC 805-50, Business Combinations.
The purchase price for phase 1 was $87,964, of which $5,000 was paid in cash, $46,694 was financed through a seller’s note, and we assumed a construction loan on the energy asset project for $36,270. We also acquired cash of $11,206. During the year ended December 31, 2023, we paid $18,400 in principal on the sellers note. In January 2024, the purchase price was increased by $1,147 and we paid off the seller’s note in the amount of $29,441. We also assumed a land lease for the energy asset project.
On December 28, 2023, we executed an amended and restated purchase and sale agreement, which primarily revised the timing of payments on phase 2. In the second phase, which closed on January 12, 2024, we acquired BCE, including its interest in a consolidated joint venture and its interests in project subsidiaries developing or with rights to develop solar, battery, and microgrid assets for an adjusted purchase price of $47,956, of which $9,839 was paid in cash and $32,500 was financed through a seller’s note. The remaining balance due of $4,011 is included in accrued expenses and other current liabilities at June 30, 2024. We also assumed four land leases for the energy asset projects.
See Note 8 for additional information about the BCE-related loans, Note 7 for information on the leases and Note 10 for potential additional commitments.
Phase 2, the purchase of the energy asset projects did not constitute a business in accordance with ASC 805-50, Business Combinations.
Transfer of Investment Tax Credits
On June 27, 2024 we sold investment tax credits (“ITC”) onfour energy assets to a third party at a fair value of $23,667 which was received during the three months ended June 30, 2024. We also received a deposit of $239 for the sale of ITC onfour additional energy assets at a total fair value of $23,867. The benefit from the sale of the ITC will be recognized in profit or loss as a reduction to depreciation expense over the life of the energy assets.
Depreciation and Amortization Expense
The following table sets forth our depreciation and amortization expense on energy assets, net of deferred grant and ITC amortization:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| Location | 2024 | 2023 | 2024 | 2023 |
| Cost of revenues (2) | $18,561 | $14,384 | $35,685 | $27,725 |
| (2) Includes depreciation and amortization on financing lease assets (see Note 7). | ||||
Capitalized Interest
The following table presents the interest costs relating to construction financing during the period of construction, which were capitalized as part of energy assets, net:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Capitalized interest | $15,578 | $9,642 | $30,450 | $16,018 |
The following tables sets forth information related to our ARO assets and ARO liabilities:
| Location | June 30, 2024 | December 31, 2023 | |
|---|---|---|---|
| ARO assets, net | Energy assets, net | $4,551 | $4,800 |
| ARO liabilities, non-current | Other liabilities | $5,971 | $5,960 |
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Depreciation expense of ARO assets | $66 | $53 | $110 | $108 |
| Accretion expense of ARO liabilities | $88 | $64 | $154 | $130 |
- LEASES
The table below sets forth supplemental condensed consolidated balance sheet information related to our leases:
| June 30, 2024 | December 31, 2023 | |
|---|---|---|
| Operating Leases: | ||
| Operating lease assets | $68,194 | $58,586 |
| Current portions of operating lease liabilities | $13,618 | $13,569 |
| Long-term portions of operating lease liabilities | 48,545 | 42,258 |
| Total operating lease liabilities | $62,163 | $55,827 |
| Weighted-average remaining lease term | 19 years | 18 years |
| Weighted-average discount rate | 6.6% | 6.6% |
| Financing Leases: | ||
| Energy assets | $26,210 | $27,262 |
| Current portions of financing lease liabilities | $683 | $871 |
| Long-term financing lease liabilities, net of current portion, unamortized discount and debt issuance costs | 12,749 | 13,057 |
| Total financing lease liabilities | $13,432 | $13,928 |
| Weighted-average remaining lease term | 12 years | 13 years |
| Weighted-average discount rate | 12.02% | 12.05% |
The costs related to our leases were as follows:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Operating Leases: | ||||
| Operating lease costs | $3,176 | $2,316 | $6,232 | $4,436 |
| Financing Leases: | ||||
| Amortization expense | 526 | 525 | 1,052 | 1,051 |
| Interest on lease liabilities | 389 | 433 | 781 | 877 |
| Total lease costs | $4,091 | $3,274 | $8,065 | $6,364 |
Supplemental cash flow information related to our leases was as follows:
| Six Months Ended June 30, | ||
|---|---|---|
| 2024 | 2023 | |
| Cash paid for amounts included in the measurement of operating lease liabilities | $9,682 | $3,792 |
| Right-of-use assets (“ROU”) obtained in exchange for new operating lease liabilities (1) | $13,573 | $3,486 |
| (1) Includes non-monetary lease transactions of $10,378. See disclosure below for additional information. | ||
The table below sets forth our estimated minimum future lease obligations under our leases:
| Operating Leases · Financing Leases | ||
|---|---|---|
| Year ended December 31, | ||
| 2024 | $8,541 | $1,149 |
| 2025 | 12,674 | 2,214 |
| 2026 | 7,303 | 2,054 |
| 2027 | 6,177 | 1,922 |
| 2028 | 5,155 | 1,955 |
| Thereafter | 61,393 | 15,934 |
| Total minimum lease payments | 101,243 | 25,228 |
| Less: interest | 39,080 | 11,796 |
| Present value of lease liabilities | $62,163 | $13,432 |
We have future lease commitments for office and ground leases which do not yet meet the criteria for recording a ROU asset or ROU liability. The net present value of these commitments total $18,859 as of June 30, 2024 and relate to lease payments to be made over 5 to 25 years. This includes a ground lease totaling $10,500 that we are in process of modifying such that the criteria to record a ROU asset and ROU liability may not be met.
Non-monetary Lease Transactions
We havesix lease liabilities consisting of obligations that will be settled with non-monetary consideration. The lease liabilities relating to non-monetary consideration were recorded during the six months ended June 30, 2024 based on the fair market value of the project services or back up power expected to be provided, which approximate the cash payments.
Sale-leasebacks
These facilities are accounted for as failed sale leasebacks and are classified as long-term financing facilities.
August 2018 Master Sale-leaseback
We enter into amendments to our August 2018 master lease and participation agreement from to time to time, which may extend the maturity date, increase the availability, or modify other covenants.
We sold and leased backtwo energy assets for $22,116 in cash proceeds under this facility during the six months ended June 30, 2024. As of June 30, 2024, we have available funds remaining under this lending commitment.
Net gains from amortization expense recognized in cost of revenues relating to deferred gains and losses in connection with our sale-leaseback agreements were $57 and $114 for the three and six months ended June 30, 2024 and 2023, respectively.
December 2020 Master Sale-leaseback
We enter into amendments to our December 2020 master lease and participation agreement from to time to time, which may extend the maturity date, increase the availability, or modify other covenants. We were in default under this agreement as we had failed to satisfy the insurance requirements and historical coverage ratio under this agreement. On May 3, 2024, we received a waiver on this default.
- DEBT AND FINANCING LEASE LIABILITIES
Our debt and financing lease liabilities are comprised of the following:
| June 30, 2024 | December 31, 2023 | |
|---|---|---|
| Senior secured revolving credit facility (1) | $105,000 | $140,000 |
| Senior secured term loans | 72,500 | 139,900 |
| Second lien term loan | 100,000 | — |
| Energy asset construction facilities (2) | 427,346 | 470,248 |
| Energy asset term loans (2) | 718,373 | 564,530 |
| Sale-leasebacks (3) | 199,353 | 185,698 |
| Financing lease liabilities (4) | 13,432 | 13,928 |
| Total debt and financing lease liabilities | 1,636,004 | 1,514,304 |
| Less: current maturities | 523,832 | 322,247 |
| Less: unamortized discount and debt issuance costs | 33,177 | 21,982 |
| Long-term debt and financing lease liabilities, net of current portion, unamortized discount and debt issuance costs | $1,078,995 | $1,170,075 |
| (1) At June 30, 2024, funds of $81,996 were available for borrowing under this facility. | ||
| (2) Most of these agreements are now using the Secured Overnight Financing Rate (“SOFR”) as the primary reference rate used to calculate interest. | ||
| (3) These facilities are accounted for as failed sale leasebacks and are classified as long-term financing facilities. See Note 7 for additional disclosures. | ||
| (4) Financing lease liabilities are sale-leaseback arrangements under previous guidance. See Note 7 for additional disclosures. | ||
Senior Secured Credit Facility
On April 10, 2024, we entered into amendment number five to the fifth amended and restated senior secured credit facility to extend the maturity date of the delayed draw term loan A (“DDTLA”) from March 4, 2025 to August 15, 2024. The amendment also included the following modifications:
principal installments on the DDTLA of $5,000 at closing of the amendment and $7,500 each on or before May 15, 2024, June 15, 2024, and July 15, 2024, with the balance of $7,500 due on August 15, 2024,
the date by which we shall use commercially reasonable efforts to raise $100,000 in equity or subordinated debt financing was changed from April 15, 2024 to May 15, 2024.
On June 28, 2024, we entered into amendment number six to the fifth amended and restated senior secured credit facility to modify certain of the covenants and other terms to permit us to enter into the second lien credit agreement (as defined below) and to incur indebtedness and make certain other conforming changes in connection with our entry into the second lien credit agreement.
June 2024, Second Lien Term Loan, due June 28, 2029
On June 28, 2024, we entered into a second lien credit agreement which provided a term loan in a principal amount of $100,000 with a maturity date of June 28, 2029. The term loan bears an interest rate of SOFR (5.353% at June 30, 2024), plus an applicable margin of 5.875% per annum. Interest is payable quarterly and unpaid interest and principal is due in the aggregate on June 28, 2029. At closing, we incurred $3,623 in lenders fees and debt issuance costs. Proceeds from this term loan in the amount of $82,105 and $15,000 were used to pay towards our revolving credit facility and the outstanding portion of the DDTLA, respectively, under our senior secured credit facility at closing.
April 2024, Term Notes, due June 30, 2042
On April 5, 2024, an omnibus amendment and reaffirmation agreement was executed with reference to the note purchase and private shelf agreement, dated as of July 27, 2021, andtwo new series B notes (first lien and second lien) were authorized in the amounts of $92,512 and $12,657, with a maturity date of June 30, 2042. Gross proceeds from the initial issuance on April 5, 2024 were $83,282 and $12,292 with the remainder to be issued upon achieving certain permitting-related and other administrative conditions. The notes bear interest at fixed rates of 6.20% and 8.00%, respectively, per annum and the interest is payable quarterly commencing September 30, 2024. At closing, we incurred $1,296 in lenders fees and debt issuance costs. Proceeds from these notes in the amount of $86,462 were used to pay a portion of the August 2023 construction credit facility. In connection with these notes, we recordedtwo derivative instruments for make-whole provisions with initial values of $8,733 and $647, respectively, which were recorded as debt discount.
October 2022, Financing Facility,6.70%, due August 31, 2039
During the six months ended June 30, 2024, we drew down an additional $38,280 and at June 30, 2024, $373,852 was outstanding under this facility, net of unamortized debt discount and issuance costs.
April 2023, Construction Credit Facility,6.81%, due August 16, 2024
During the six months ended June 30, 2024, we drew down an additional $6,429 and at June 30, 2024, $140,506 was outstanding under this facility, net of unamortized debt discount. On July 31, 2024, we executed an extension on this facility updating the maturity date from July 31, 2024 to August 16, 2024.
August 2023, Construction Credit Facility,9.34%, due August 31, 2026
During the six months ended June 30, 2024, we drew down an additional $82,785 and at June 30, 2024, $252,126 was outstanding under this facility, net of unamortized debt discount and issuance costs. We were in default on this credit facility due to administrative errors, for which a waiver was received on June 27, 2024.
Debt Instruments - Energy Asset Acquisitions
As discussed in Note 6, on August 4, 2023, we acquired an energy asset project. The purchase price for phase 1 was $87,964, of which $5,000 was paid in cash, $46,694 was financed through a seller’s note, and we assumed a construction loan on the energy asset project for $36,270. During the year ended December 31, 2023, we paid $18,400 in principal on the seller’s note. In January 2024, the purchase price was increased by $1,147 and we paid off the seller’s note in the amount of $29,441.
On February 26, 2024, the construction loan in the amount of $36,270 was converted into a term loan and has a maturity date of April 2030. The term loan bears a base SOFR interest rate of 5.35% at June 30, 2024, and an applicable margin of 1.635% per annum for four years after the term conversion date and 1.76% per annum for the following two years. The interest and principal are paid quarterly commencing on June 30, 2024. We failed to achieve the final conditions required to convert the term loan on or prior to June 30, 2024, therefore, the $35,696 outstanding balance was classified as current debt at June 30, 2024. We are negotiating a waiver with the lender that will become effective when the final conditions are met, which is expected to be during the quarter ending September 30, 2024.
In the second phase, which closed on January 12, 2024, we acquired BCE, including its interest in a consolidated joint venture and its interests in project subsidiaries developing or with rights to develop solar, battery, and microgrid assets for an adjusted purchase price of $47,956, of which $9,839 was paid in cash and $32,500 was financed through a seller’s note. The note bore interest at a fixed rate of 5.0% per annum and the principal and interest was due in August 2024. The note was amended on August 2, 2024 to provide that it be paid in four installments through December 16, 2024 and bears interest at a rate of 5.0% per annum through August 2, 2024 and a rate of 9.0% per annum thereafter.
- INCOME TAXES
We recorded aprovisionfor income taxes of $0 and $5 for thethree months ended June 30, 2024 and 2023, respectively.
We recorded aprovisionfor income taxes of $0 andbenefit of $498 for thesix months ended June 30, 2024 and 2023, respectively.
The effective tax rate was 0.0% for thethree months ended June 30, 2024, compared to the effective tax rate of 0.1% for thethree months ended June 30, 2023. The principal reasons for the higher effective rate for 2024 is due to the effects of a smaller Section 179D Energy Efficient Building deduction, offset by higher investment tax credits from solar, and storage plants placed into service or are forecasted to be placed into service during 2024, state taxes, and foreign earnings.
The effective tax rate was 0.0% for thesix months ended June 30, 2024, compared to a benefit of 5.3% for thesix months ended June 30, 2023. The principal reasons for the higher effective rate for 2024 is due to the effects of a smaller Section 179D Energy
Efficient Building deduction, offset by higher investment tax credits from solar, and storage plants placed into service or are forecasted to be placed into service during 2024, state taxes, and foreign earnings.
- COMMITMENTS AND CONTINGENCIES
From time to time, we issue letters of credit and performance bonds with our third-party lenders, to provide collateral.
Legal Proceedings
We are involved in a variety of other claims and other legal proceedings generally incidental to our normal business activities. When we conclude that it is probable that a liability has been incurred and the amount of the liability can be reasonably estimated, it is accrued through a charge to earnings and, if material, disclosed below. When only a range of amounts is reasonably estimable and no amount within the range is more likely than another, the low end of the range is recorded. While the ultimate amount of liability incurred in any of these matters is dependent on future developments, in our opinion, the recorded liability is adequate to cover the future payment of such liability and claims. However, the final outcome of any of these claims and legal proceedings cannot be predicted with certainty, and unfavorable or unexpected outcomes could result in additional accruals that could be significant to results of operations in a particular year or quarter. Any adjustments to the recorded liability will be reflected in earnings in the periods in which such adjustments become known. For any other claims where a loss may be reasonably possible, but not probable, or is probable but not reasonably estimable, no accrual is established, but the matter, if potentially material, is disclosed below. We routinely review relevant information with respect to our matters and update our accruals, disclosures and estimates of reasonably possible loss based on such reviews. While the outcome of any of these matters cannot be accurately predicted, we do not believe the ultimate resolution of any of these existing matters would have a material adverse effect on our financial condition or results of operations.
In October 2021, we entered into a contract with SCE to design and build three grid scale battery energy storage system (“BESS”) at three sites near existing substation parcels throughout SCE’s service territory in California with an aggregate capacity of 537.5 megawatt (“MW”) (“the SCE Agreement”). As previously disclosed, due to supply chain delays, weather, and other events, we were unable to complete the projects by August 1, 2022 (the “Guaranteed Completion Date”) and made related force majeure claims. In late 2022, SCE also instructed us to adjust the completion of the sites into 2023. Under the SCE Agreement, a failure to reach the Guaranteed Completion Date could, under certain circumstances, result in liquidated damages up to a maximum amount of $89 million being applied. We have been working with SCE to analyze the applicability and scope of force majeure relief based on our force majeure claims and we expect that SCE will withhold liquidated damages for at least two of the three projects. Our view is that liquidated damages should not be applied. It is at least reasonably possible we may incur an obligation to pay liquidated damages up to the maximum amount.
Commitments as a Result of Acquisitions
In December 2021, we completed our acquisition of Plug Smart which provided for an earn-out based on future EBITDA targets beginning with EBITDA performance for the month of December 2021 and each fiscal year thereafter, over afive-year period through December 31, 2026. The maximum cumulative earn-out is $5,000 and we evaluated financial forecasts of the acquired business and concluded that the fair value of this earn-out after payments of $3,040 was approximately $1,465 at December 31, 2023 and June 30, 2024, and is included in accrued expenses and other current liabilities, and other liabilities on the condensed consolidated balance sheets. See Note 11 for additional information.
The August 4, 2023 purchase and sale agreement with BCE includes a potential earn-out that could be earned if the projects achieve specified value thresholds in certain phase 2 projects, each of which is very early in development, or if milestones are achieved on other future projects that are not yet started. The total earn-out is limited to $40,000 over aseven-year period beginning on January 12, 2024. We will record a liability for the phase 2 earn-out payments when the amounts are probable and estimable. As of June 30, 2024, none of the earn-out amounts are considered probable and estimable.
- FAIR VALUE MEASUREMENT
We recognize our financial assets and liabilities at fair value on a recurring basis. Fair value is defined as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Three levels of inputs that may be used to measure fair value are as follows:
Level 1: Inputs are based on unadjusted quoted prices for identical instruments traded in active markets.
Level 2: Inputs are based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3: Inputs are generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are therefore determined using model-based techniques that include option pricing models, discounted cash flow models, and similar techniques.
The following table presents the input level used to determine the fair values of our financial instruments measured at fair value on a recurring basis:
| Fair Value as of | |||
|---|---|---|---|
| Level | June 30, 2024 | December 31, 2023 | |
| Assets: | |||
| Interest rate swap instruments | 2 | $5,503 | $3,970 |
| Liabilities: | |||
| Interest rate swap instruments | 2 | $— | $629 |
| Make-whole provisions | 2 | 12,750 | 6,012 |
| Contingent consideration | 3 | 1,465 | 1,465 |
| Total liabilities | $14,215 | $8,106 | |
The following table sets forth a summary of changes in the fair value of contingent consideration liability classified as level 3:
| Fair Value as of | ||
|---|---|---|
| June 30, 2024 | December 31, 2023 | |
| Contingent consideration liability balance at the beginning of period | $1,465 | $4,158 |
| Changes in fair value included in earnings | — | 347 |
| Payment of contingent consideration | — | (3,040) |
| Contingent consideration liability balance at the end of period | $1,465 | $1,465 |
The following table sets forth the fair value and the carrying value of our long-term debt, excluding financing leases:
| As of June 30, 2024 | As of December 31, 2023 | |||
|---|---|---|---|---|
| Fair Value | Carrying Value | Fair Value | Carrying Value | |
| Long-term debt (Level 2) | $1,584,047 | $1,589,395 | $1,466,458 | $1,478,394 |
The fair value of our long-term debt was estimated using discounted cash flows analysis, based on our current incremental borrowing rates for similar types of borrowing arrangements which are considered to be level two inputs. There have been no transfers in or out of level two or three financial instruments for the six months ended June 30, 2024 and the year ended December 31, 2023.
We are also required to periodically measure certain other assets at fair value on a nonrecurring basis, including long-lived assets, goodwill and other intangible assets. We calculated the fair value used in our annual goodwill impairment analysis utilizing a discounted cash flow analysis and determined that the inputs used were level 3 inputs. There wereno assets recorded at fair value on a non-recurring basis as of June 30, 2024 or December 31, 2023.
- DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES
The following table presents information about the fair value amounts of our cash flow derivative instruments:
| Derivatives as of | |||
|---|---|---|---|
| June 30, 2024 · December 31, 2023 | |||
| Balance Sheet Location | Fair Value | Fair Value | |
| Derivatives Designated as Hedging Instruments: | |||
| Interest rate swap contracts | Other assets | $1,853 | $1,023 |
| Derivatives Not Designated as Hedging Instruments: | |||
| Interest rate swap contracts | Other assets | $3,650 | $2,947 |
| Interest rate swap contracts | Other liabilities | $— | $629 |
| Make-whole provisions | Other liabilities | $12,750 | $6,012 |
As of June 30, 2024 and December 31, 2023, all but 3 of our freestanding derivatives were designated as hedging instruments.
The following table presents information about the effects of our derivative instruments on our condensed consolidated statements of income and condensed consolidated statements of comprehensive income:
| Amount of (Gain) Loss Recognized in Net Income (Loss) | |||||
|---|---|---|---|---|---|
| Location of (Gain) Loss Recognized in Net Income (Loss) · Three Months Ended June 30, · Six Months Ended June 30, | |||||
| 2024 · 2023 · 2024 · 2023 | |||||
| Derivatives Designated as Hedging Instruments: | |||||
| Interest rate swap contracts | Other expenses, net | $(271) | $(222) | $(547) | $(211) |
| Derivatives Not Designated as Hedging Instruments: | |||||
| Interest rate swap contracts | Other expenses, net | $(229) | $(338) | $(1,331) | $182 |
| Make-whole provisions | Other expenses, net | $(1,380) | $(86) | $(2,637) | $(443) |
The following table presents the changes in Accumulated Other Comprehensive Income (“AOCI”), net of taxes, from our hedging instruments:
| Six Months Ended June 30, 2024 | |
|---|---|
| Derivatives Designated as Hedging Instruments: | |
| Accumulated gain in AOCI at the beginning of the period | $746 |
| Unrealized gain recognized in AOCI | 1,161 |
| Gain reclassified from AOCI to other expenses, net | (547) |
| Gain on derivatives | 614 |
| Accumulated gain in AOCI at the end of the period | $1,360 |
The following tables present all of our active derivative instruments as of June 30, 2024:
| Active Interest Rate Swaps | Expiration Date | Initial Notional Amount ($) | Status |
|---|---|---|---|
| 11-Year, 5.77% Fixed | October 2029 | $9,200 | Designated |
| 15-Year, 5.24% Fixed | June 2033 | $10,000 | Designated |
| 10-Year, 4.74% Fixed | December 2027 | $14,100 | Designated |
| 8-Year, 3.49% Fixed | June 2028 | $14,643 | Designated |
| 8-Year, 3.49% Fixed | June 2028 | $10,734 | Designated |
| 13-Year, 0.72% Fixed | March 2033 | $9,505 | Not Designated |
| 13-Year, 0.72% Fixed | March 2033 | $6,968 | Not Designated |
| 17.75-Year, 3.16% Fixed | December 2040 | $14,084 | Designated |
| 18-Year, 3.81% Fixed | July 2041 | $32,021 | Not Designated |
| Other Derivatives | Classification | Effective Date | Expiration Date | Fair Value ($) |
|---|---|---|---|---|
| Make-whole provisions | Liability | June/August 2018 | December 2038 | $241 |
| Make-whole provisions | Liability | August 2016 | April 2031 | $30 |
| Make-whole provisions | Liability | April 2017 | February 2034 | $26 |
| Make-whole provisions | Liability | November 2020 | December 2027 | $24 |
| Make-whole provisions | Liability | October 2011 | May 2028 | $1 |
| Make-whole provisions | Liability | May 2021 | April 2045 | $11 |
| Make-whole provisions | Liability | July 2021 | March 2046 | $2,310 |
| Make-whole provisions | Liability | June 2022 | March 2042 | $870 |
| Make-whole provisions | Liability | March 2023 | December 2047 | $1,348 |
| Make-whole provisions | Liability | April 2024 | June 2042 | $7,390 |
| Make-whole provisions | Liability | April 2024 | June 2042 | $499 |
- VARIABLE INTEREST ENTITIES AND EQUITY METHOD INVESTMENTS
Variable Interest Entities
The table below presents a summary of amounts related to our consolidated investment funds and joint ventures, which we determined meet the definition of a variable interest entity (“VIE”), as of:
| June 30, 2024 (1) | December 31, 2023 (1) | |||||
|---|---|---|---|---|---|---|
| Investment Funds | Other VIEs | Total VIEs | Investment Funds | Other VIEs | Total VIEs | |
| Cash and cash equivalents | $2,362 | $3,421 | $5,783 | $5,099 | $16,780 | $21,879 |
| Accounts receivable, net | — | 1,308 | 1,308 | — | 1,977 | 1,977 |
| Costs and estimated earnings in excess of billings | 2,417 | 16,380 | 18,797 | 662 | 13,409 | 14,071 |
| Prepaid expenses and other current assets | 20 | 2,671 | 2,691 | 33 | 3,749 | 3,782 |
| Total VIE current assets | 4,799 | 23,780 | 28,579 | 5,794 | 35,915 | 41,709 |
| Property and equipment, net | — | — | — | — | 267 | 267 |
| Energy assets, net | 77,425 | 85,066 | 162,491 | 79,104 | 173,808 | 252,912 |
| Operating lease assets | 4,668 | — | 4,668 | 4,748 | 12,908 | 17,656 |
| Restricted cash, non-current portion | 73 | — | 73 | 73 | — | 73 |
| Other assets | 10 | 558 | 568 | 10 | 74 | 84 |
| Total VIE assets | $86,975 | $109,404 | $196,379 | $89,729 | $222,972 | $312,701 |
| Current portions of long-term debt and financing lease liabilities | $2,174 | $— | $2,174 | $2,190 | $132,427 | $134,617 |
| Accounts payable | 1,379 | 11,635 | 13,014 | 1,440 | 6,490 | 7,930 |
| Accrued expenses and other current liabilities | 222 | 5,533 | 5,755 | 241 | 22,780 | 23,021 |
| Current portions of operating lease liabilities | 142 | — | 142 | 133 | 6,953 | 7,086 |
| Total VIE current liabilities | 3,917 | 17,168 | 21,085 | 4,004 | 168,650 | 172,654 |
| Long-term debt and financing lease liabilities, net of current portion, unamortized discount and debt issuance costs | 16,594 | — | 16,594 | 17,167 | — | 17,167 |
| Long-term operating lease liabilities, net of current portion | 5,010 | — | 5,010 | 5,063 | 3,823 | 8,886 |
| Other liabilities | 382 | — | 382 | 356 | — | 356 |
| Total VIE liabilities | $25,903 | $17,168 | $43,071 | $26,590 | $172,473 | $199,063 |
| (1) The amounts in the above table are reflected in Note 1 on our condensed consolidated balance sheets. | ||||||
See Note 14 for additional information on the call and put options related to our investment funds.
Non-controlling Interests
Non-controlling interests represents the equity owned by the other joint venture members of consolidated joint ventures. On February 9, 2024, we entered into an agreement to sell a 40% interest in a consolidated joint venture and we received $28,864 in cash.
During the six months ended June 30, 2024, we acquired the remaining interest inone joint venture when we closed on the phase 2 acquisition of BCE as discussed in Note 6.
Equity and Cost Method Investments
Unconsolidated joint ventures are accounted for under the equity method. For these unconsolidated joint ventures, our investment balances are included in other assets on the condensed consolidated balance sheets and our pro rata share of net income or loss is included in earnings from unconsolidated entities on the condensed consolidated statements of income.
During the six months ended June 30, 2024, one of our equity method investments was sold to another company. We received distributions and net proceeds totaling $12,956 and recognized a gain on the sale in the amount of $89, which is included earnings from unconsolidated entities in the condensed consolidated statements of income.
The following table provides information about our equity and cost method investments in joint ventures:
| As of | ||
|---|---|---|
| June 30, 2024 | December 31, 2023 | |
| Equity and cost method investments | $12,271 | $18,709 |
- REDEEMABLE NON-CONTROLLING INTERESTS
Our subsidiaries with membership interests in the investment funds we formed have the right to elect to require the non-controlling interest holder to sell all of its membership units to our subsidiaries, a call option. Our investment funds also include rights for the non-controlling interest holder to elect to require our subsidiaries to purchase all of the non-controlling membership interests in the fund, a put option.
The call options are exercisable beginning on the date that specified conditions are met for each respective fund. The call option start date for two of these funds began in April 2024 and June 2024. The put options for the investment funds are exercisable beginning on the date that specified conditions are met for each respective fund.
We initially record our redeemable non-controlling interests at fair value on the date of acquisition and subsequently adjust to redemption value. At both June 30, 2024 and December 31, 2023 redeemable non-controlling interests were reported at their carrying values, as the carrying value at each reporting period was greater than the estimated redemption value.
- EARNINGS PER SHARE
Earnings Per Share
The following is a reconciliation of the numerator and denominator for the computation of basic and diluted earnings per share:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| (In thousands, except per share data) | 2024 | 2023 | 2024 | 2023 |
| Numerator: | ||||
| Net income attributable to common shareholders | $5,010 | $6,368 | $2,073 | $7,470 |
| Adjustment for accretion of tax equity financing fees | (27) | (28) | (54) | (55) |
| Income attributable to common shareholders | $4,983 | $6,340 | $2,019 | $7,415 |
| Denominator: | ||||
| Basic weighted-average shares outstanding | 52,355 | 52,127 | 52,322 | 52,045 |
| Effect of dilutive securities: | ||||
| Stock options | 758 | 1,084 | 694 | 1,187 |
| Diluted weighted-average shares outstanding | 53,113 | 53,211 | 53,016 | 53,232 |
| Net income per share attributable to common shareholders: | ||||
| Basic | $0.10 | $0.12 | $0.04 | $0.14 |
| Diluted | $0.09 | $0.12 | $0.04 | $0.14 |
| Potentially dilutive shares (1) | 2,228 | 1,961 | 2,092 | 1,939 |
| (1) Potentially dilutive shares attributable to stock options were excluded from the computation of diluted earnings per share as the effect would have been anti-dilutive. | ||||
- STOCK-BASED COMPENSATION
We recorded stock-based compensation expense, including expense related to our employee stock purchase plan, as follows:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Stock-based compensation expense | $3,678 | $3,962 | $6,704 | $7,999 |
Our stock-based compensation expense is included in selling, general and administrative expenses in the condensed consolidated statements of income. As of June 30, 2024, there was $31,609 of unrecognized compensation expense related to non-vested stock option awards that is expected to be recognized over a weighted-average period of 2.1 years.
Stock Option and Restricted Stock Units (“RSUs”) Grants
During the six months ended June 30, 2024, we granted 554 common stock options to certain employees under our 2020 Stock Incentive Plan (“2020 Plan”), which have a contractual life often years and vest over afive-year period. We also granted awards of 122 RSUs to certain employees and directors under our 2020 Plan. We did not grant awards to individuals who were not either an employee or director of ours during the six months ended June 30, 2024 and 2023.
- BUSINESS SEGMENT INFORMATION
Our reportable segments for the three and six months ended June 30, 2024 were North America Regions, U.S. Federal, Europe, Alternative Fuels and All Other. On January 1, 2024, we changed the structure of our internal organization, and our U.S. Regions and Canada are now included in North America Regions. Additionally, our Asset Sustainability Group was formerly included in Canada, but is now included in “All Other”. As a result, previously reported amounts have been reclassified for comparative purposes.
Our North America Regions, U.S. Federal and Europe segments offer energy efficiency products and services which include the design, engineering and installation of equipment and other measures to improve the efficiency and control the operation of a facility’s energy infrastructure, renewable energy solutions and services and the development and construction of small-scale plants that Ameresco owns or develops for customers that produce electricity, gas, heat or cooling from renewable sources of energy and O&M services.
Our Alternative Fuels segment sells electricity, thermal, renewable fuel, or biomethane using biogas as a feedstock from small-scale plants that we own and operate, and provides O&M services for customer-owned small-scale plants.
The “All Other” category includes consulting services and the sale of solar PV energy products and systems which we refer to as integrated-PV.
These segments do not include results of other activities, such as corporate operating expenses not specifically allocated to the segments. Certain reportable segments are an aggregation of operating segments.
The tables below present our business segment information recast for the prior-year period and a reconciliation to the condensed consolidated financial statements:
| North America Regions | U.S. Federal | Europe | Alternative Fuels | All Other | Total Consolidated | |
|---|---|---|---|---|---|---|
| Revenues | $208,131 | $86,737 | $73,059 | $45,852 | $24,203 | $437,982 |
| (Gain) loss on derivatives | (1,381) | (231) | — | 3 | — | (1,609) |
| Interest expense, net of interest income | 2,514 | 1,416 | 858 | 5,749 | — | 10,537 |
| Depreciation and amortization of intangible assets | 8,796 | 2,859 | 514 | 7,019 | 716 | 19,904 |
| Unallocated corporate activity | — | — | — | — | — | (22,632) |
| Income before taxes, excluding unallocated corporate activity | 8,843 | 9,384 | 1,833 | 4,846 | 2,920 | 27,826 |
| North America Regions | U.S. Federal | Europe | Alternative Fuels | All Other | Total Consolidated | |
|---|---|---|---|---|---|---|
| Revenues | $151,771 | $80,019 | $43,525 | $30,316 | $21,443 | $327,074 |
| (Gain) loss on derivatives | (86) | 66 | — | (404) | — | (424) |
| Interest expense, net of interest income | 1,897 | 288 | 630 | 3,436 | — | 6,251 |
| Depreciation and amortization of intangible assets | 7,112 | 1,235 | 611 | 6,204 | 427 | 15,589 |
| Unallocated corporate activity | — | — | — | — | — | (17,131) |
| Income before taxes, excluding unallocated corporate activity | 11,019 | 8,887 | 1,080 | 3,111 | 1,452 | 25,549 |
| North America Regions | U.S. Federal | Europe | Alternative Fuels | All Other | Total Consolidated | |
|---|---|---|---|---|---|---|
| Revenues | $346,416 | $147,627 | $117,181 | $78,711 | $46,453 | $736,388 |
| Gain on derivatives | (2,637) | (1,026) | — | (305) | — | (3,968) |
| Interest expense, net of interest income | 4,211 | 2,191 | 1,776 | 11,431 | — | 19,609 |
| Depreciation and amortization of intangible assets | 16,870 | 4,875 | 1,010 | 14,215 | 1,312 | 38,282 |
| Unallocated corporate activity | — | — | — | — | — | (44,775) |
| Income before taxes, excluding unallocated corporate activity | 14,436 | 16,741 | 1,241 | 6,022 | 5,351 | 43,791 |
| North America Regions | U.S. Federal | Europe | Alternative Fuels | All Other | Total Consolidated | |
|---|---|---|---|---|---|---|
| Revenues | $292,313 | $139,575 | $62,621 | $58,655 | $44,952 | $598,116 |
| (Gain) loss on derivatives | (381) | 4 | — | 116 | — | (261) |
| Interest expense, net of interest income | 3,482 | 586 | 751 | 5,787 | (2) | 10,604 |
| Depreciation and amortization of intangible assets | 13,565 | 2,460 | 785 | 12,072 | 558 | 29,440 |
| Unallocated corporate activity | — | — | — | — | — | (35,974) |
| Income before taxes, excluding unallocated corporate activity | 19,269 | 14,099 | 1,203 | 6,626 | 4,249 | 45,446 |
See Note 3 for additional information about our revenues by product line.
- OTHER EXPENSES, NET
The following table presents the components of other expenses, net:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Gain on derivatives | $(1,609) | $(424) | $(3,968) | $(261) |
| Interest expense, net of interest income | 14,809 | 7,222 | 29,044 | 14,415 |
| Amortization of debt discount and debt issuance costs | 1,340 | 1,575 | 2,322 | 2,365 |
| Foreign currency transaction loss (gain) | 546 | 150 | 1,678 | (7) |
| Government incentives | — | (577) | — | (523) |
| Factoring & other fees | 673 | 1,252 | 854 | 1,252 |
| Other expenses, net | $15,759 | $9,198 | $29,930 | $17,241 |
- ASSETS HELD FOR SALE
During the six months ended June 30, 2024, we determined that there were sixteen energy asset projects under construction that were considered to be assets held for sale, since these assets were being marketed for sale and all the criteria to be classified as held for sale under ASC 360, Property, Plant and Equipment—Impairment or Disposal of Long-Lived Assets, had been met. The carrying value of these assets was $101,520 and $38,404 as of June 30, 2024 and December 31, 2023, respectively, with liabilities directly associated with assets classified as held for sale of $16,341 and $8,351 as of June 30, 2024 and December 31, 2023, respectively. Assets held for sale are measured at the lower of their carrying value or the fair value less cost to sell.
The table below reflects the assets and liabilities associated with assets held for sale by segment:
| June 30, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| North America Regions | U.S. Federal | Total | North America Regions | U.S. Federal | Total | |
| Other assets | $55,569 | $42,612 | $98,181 | $18,895 | $18,253 | $37,148 |
| Operating lease assets | 2,599 | 740 | 3,339 | 1,256 | — | 1,256 |
| Assets classified as held for sale | $58,168 | $43,352 | $101,520 | $20,151 | $18,253 | $38,404 |
| Accounts payable | $7,713 | $3,762 | $11,475 | $5,418 | $601 | $6,019 |
| Accrued expenses and other current liabilities | 63 | — | 63 | 14 | — | 14 |
| Billings in excess of cost and estimated earnings | — | 1,088 | 1,088 | — | 1,088 | 1,088 |
| Long-term operating lease liabilities, net of current portion | 2,973 | 742 | 3,715 | 1,230 | — | 1,230 |
| Liabilities directly associated with assets classified as held for sale | $10,749 | $5,592 | $16,341 | $6,662 | $1,689 | $8,351 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.