| [March 07, 2013] |
 |
PowerSecure Reports Record Fourth Quarter and Full Year 2012 Results
WAKE FOREST, N.C. --(Business Wire)--
PowerSecure International, Inc. (Nasdaq: POWR) today reported its fourth
quarter and full year 2012 results. Highlights include:
-
Fourth quarter 2012 revenues increase 18 percent y-o-y to record
$46.8 million
-
Fourth quarter 2012 gross margin increases to 33.0 percent
-
Fourth quarter 2012 GAAP EPS1
increases 60 percent y-o-y to $0.08, non-GAAP EPS1
increases 160 percent y-o-y to $0.13
-
Full year 2012 revenues increase 25 percent y-o-y to record
$162.0 million
"Our record results in 2012, punctuated by our terrific fourth quarter,
as well as our strong backlog and the robust early demand we are seeing
from our distributed generation and utility infrastructure customers in
2013, plus the recent addition of our ESCO business, have PowerSecure in
excellent position to achieve our 2015 objectives of $300 million in
revenues with mid-double digit operating margins," said Sidney Hinton,
chief executive officer of PowerSecure.
"2012 unfolded as we expected and I am especially pleased that we
continue to see growing bottom line leverage resulting from our previous
investments in diverse growth and our focus on cost management. As we
capitalize on these prior investments and our revenues scale further, we
expect this bottom line growth to continue building," Hinton added.
Fourth Quarter 2012:
PowerSecure's fourth quarter 2012 (4Q 2012) all-time record revenues of
$46.8 million, an increase of $7.1 million, or 18 percent, from the
fourth quarter of 2011 (4Q 2011), were driven primarily by a 27 percent
year-over-year (y-o-y) increase in revenues from distributed generation
products and services and a 40 percent y-o-y increase in revenues from
utility infrastructure products and services, as shown below. While
showing growth for the full year, 4Q 2012 revenues from energy
efficiency products declined 51 percent y-o-y as grocery retailers
curtailed investments in LED lighting solutions due to concerns about
the macroeconomic environment and uncertainty surrounding the potential
impact of the fiscal cliff in late 2012, which followed stronger
spending patterns earlier in the year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variance
|
|
($ in 000's)
|
|
|
|
|
|
|
4Q12
|
|
|
4Q11
|
|
|
$
|
|
|
%
|
|
Revenue by Product/Service
|
|
|
|
|
Distributed Generation
|
|
|
|
|
|
|
22,647
|
|
|
17,848
|
|
|
4,799
|
|
|
27%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utility Infrastructure
|
|
|
|
|
|
|
20,658
|
|
|
14,744
|
|
|
5,914
|
|
|
40%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Energy Efficiency
|
|
|
|
|
|
|
3,446
|
|
|
7,097
|
|
|
(3,651)
|
|
|
-51%
|
|
Total Revenue
|
|
|
|
|
|
|
46,751
|
|
|
39,689
|
|
|
7,062
|
|
|
18%
|
Gross margin as a percentage of revenue increased to 33.0 percent in 4Q
2012 from 31.4 percent in 4Q 2011. The increase in gross margin was
driven by improved operational efficiencies across the business, a more
favorable mix of projects in the company's distributed generation and
utility infrastructure lines and higher revenues and profits from its
company-owned distributed generation recurring revenue projects.
Operating margin as a percentage of revenue increased to 4.3 percent in
4Q 2012 from 2.7 percent in 4Q 2011 on a GAAP basis, and was 6.7 percent
for 4Q 2012 on a non-GAAP basis. The increase in GAAP operating margin
was driven by the expansion in gross margin, and the increase in
non-GAAP operating margin was driven by the expansion in gross margin
and a reduction in operating expenses as a percentage of revenue.
Diluted earnings per share (EPS) from continuing operations increased to
$0.08 in 4Q 2012, compared to $0.05 in 4Q 2011. Non-GAAP EPS from
continuing operations increased to $0.13 in 4Q 2012, compared to $0.05
in 4Q 2011.
Non-GAAP financial measures for 4Q 2012 exclude a $1.1 million pre-tax
charge related to a restructuring and cost reduction plan that was
initiated during the third quarter and extended into the fourth quarter
of 2012, designed to reduce the company's cost structure by $5 million
annually and to position the company for enhanced operating margins in
future periods (see non-GAAP discussion and reconciliation, below).
Operating expenses for 4Q 2012 were $13.4 million, compared to $11.4
million in 4Q 2011. The $2.1 million y-o-y increase in operating
expenses consists of 1) $0.5 million of incremental operating expenses
related to a solar energy company acquired in June 2012, 2) $0.4 million
of additional depreciation and amortization expense, primarily driven by
additional capital expenditures related to company-owned distributed
generation recurring revenue projects, and 3) the $1.1 million pre-tax
charge related to the restructuring and cost reduction plan. Excluding
the restructuring/cost reduction charge, 4Q 2012 operating expenses were
$12.3 million, which represents a 2.3 percentage point reduction as a
percentage of revenues on a y-o-y basis.
The company's capital resources remain strong, with $19.1 million in
cash and zero drawn on its revolving credit facility at the end of the
Q4 2012. The company's capital expenditures during Q4 2012 were $6.0
million in total, with $1.3 million of this capital invested to deploy
systems to support PowerSecure-owned long-term recurring revenue
distributed generation projects, and the remaining $4.7 million
primarily invested in the purchase of equipment for its growing utility
infrastructure business.
In addition, the company repurchased $2.4 million of its common stock
during Q4 2012. As of December 2012, the company repurchased nearly all
of its initially authorized $5 million of common stock at an average
price of $5.71 per share. On December 19, 2012, the company announced
that its board of directors authorized an extension of the company's
stock repurchase program for an additional $5 million of common stock
through December 2014.
The company's revenue backlog stands at a record $183 million, as of the
date of this release. This includes new business awards announced on
December 19, 2012, and January 28 and February 20, 2013. The company's
revenue backlog represents revenue expected to be recognized after
December 31, 2012, for periods including the first quarter of 2013
onward. This backlog figure compares to the revenue backlog of $175
million announced in the company's third quarter earnings release issued
on November 7, 2012, which represented revenue expected to be recognized
after September 30, 2012. This revenue backlog does not include any
revenues related to $27 million of projects taken over through the
company's recent acquisition of Lime Energy's ESCO business, as these
revenues will be incorporated into the reported backlog as customer
transition, permitting and bonding matters are finalized.
The company's $183 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
underlying contracts:
|
Revenue Backlog expected to be recognized after December 31,
2012
|
|
|
|
|
|
|
|
|
Anticipated
|
|
|
|
|
Estimated Primary
|
|
Description
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
Recognition Period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Project-based Revenue -- Near term
|
|
|
|
|
|
|
$100 Million
|
|
|
|
|
1Q13 through 3Q13
|
|
Project-based Revenue -- Long term
|
|
|
|
|
|
|
$15 Million
|
|
|
|
|
4Q13 through 2014
|
|
Recurring Revenue
|
|
|
|
|
|
|
$68 Million
|
|
|
|
|
1Q13 through 2020
|
|
Revenue Backlog expected to be recognized after December 31, 2012
|
|
|
|
|
|
|
$183 Million
|
|
Note: Anticipated revenue and estimated primary recognition
periods are subject to risks and uncertanities
|
|
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, and estimates
are utilized in the determination of the backlog amounts. 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.
Full Year 2012:
PowerSecure's full year 2012 (FY 2012) all-time record revenues of
$162.0 million, an increase of $32.0 million, or 25 percent, over full
year 2011 (FY 2011), were driven primarily by a 27 percent y-o-y
increase in revenues from distributed generation products and services
and a 29 percent y-o-y increase in revenues from utility infrastructure
products and services, as shown below. FY 2012 revenues from energy
efficiency products increased nine percent y-o-y, reflecting strong
ordering patterns in the first half of the 2012, partially offset by
lower volumes in the second half of the year due to economic
uncertainties related to the fiscal cliff which caused grocery retailers
to reduce orders.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variance
|
|
($ in 000's)
|
|
|
|
|
|
|
FY 2012
|
|
|
FY 2011
|
|
|
$
|
|
|
%
|
|
Revenue by Product/Service
|
|
|
|
|
Distributed Generation
|
|
|
|
|
|
|
76,352
|
|
|
60,073
|
|
|
16,279
|
|
|
27%
|
|
Utility Infrastructure
|
|
|
|
|
|
|
60,735
|
|
|
47,131
|
|
|
13,604
|
|
|
29%
|
|
Energy Efficiency
|
|
|
|
|
|
|
24,952
|
|
|
22,811
|
|
|
2,141
|
|
|
9%
|
|
Total Revenue
|
|
|
|
|
|
|
162,039
|
|
|
130,015
|
|
|
32,024
|
|
|
25%
|
Gross margin as a percentage of revenue increased slightly to 31.5
percent for FY 2012 from 31.3 percent for FY 2011. Operating margin as a
percentage of revenue increased to 1.2 percent for FY 2012 from negative
0.8 percent for FY 2011 on a GAAP basis, and was 2.8 percent for 2012 on
a non-GAAP basis. The increase in operating margin was driven by both
the expansion in gross margin and a reduction in operating expenses as a
percentage of revenue.
Diluted EPS from continuing operations was $0.16 for FY 2012, compared
to $1.04 for FY 2011. Non-GAAP EPS from continuing operations was $0.21
for FY 2012, compared to a loss of $0.02 for FY 2011.
Non-GAAP financial measures for FY 2012 and FY 2011 exclude 1) $2.7
million in pre-tax charges related to the restructuring and cost
reduction plan recorded in 2012, 2) gains on the June 2011 sale of the
company's WaterSecure investment recorded in 2011 of $21.9 million, and
2012 of $1.4 million. The gain recorded in 2012 relates to $1.4 million
of contingent sale proceeds that were released from escrow to the
company one year after the sale, 3) discontinued operations comprised of
the company's former Southern Flow unit, for which a $5.6 million gain
on sale was recorded in 2011, and 4) the company's discontinued
PowerPackages unit, which was exited in 2011 (see non-GAAP discussion
and reconciliation, below).
Operating expenses for FY 2012 were $49.2 million compared to $41.7
million in FY 2011. The $7.5 million y-o-y increase in operating
expenses consists of 1) $1.4 million of incremental operating expenses
related to a solar energy company acquired in June 2012, 2) $1.4 million
of additional depreciation and amortization expense, primarily driven by
additional capital expenditures related to company-owned distributed
generation recurring revenue projects, 3) $2.7 million in pre-tax
charges related to the restructuring and cost reduction plan, and 4)
$2.0 million of expenses to support the growth of the company's
distributed generation, utility infrastructure, and energy efficiency
product lines. Excluding the restructuring/cost reduction charges, FY
2012 operating expenses were $46.5 million, which represents a 3.4
percentage point reduction as a percentage of revenues on a y-o-y basis.
1from continuing operations
Conference Call Information
The company will host a conference call commencing today at 5:30 p.m.
eastern time. 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 888-713-4199 (or
617-213-4861 if dialing internationally), and providing pass code
31734844. If you are unable to participate during the live webcast, a
replay of the conference call will be available beginning today at 7:30
p.m. eastern time through midnight on March 21, 2013. To listen to the
replay, dial toll-free 888-286-8010 (or 617-801-6888 if dialing
internationally), and enter pass code 10242337. 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 utility and
energy technologies to electric utilities, and their industrial,
institutional and commercial customers. PowerSecure provides products
and services in the areas of Interactive Distributed Generation ®
(IDG®), energy efficiency and utility infrastructure. The
company is a pioneer in developing IDG® power systems with
sophisticated 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. Its proprietary distributed generation system designs utilize
a range of technologies to deliver power, including renewables. The
company's energy efficiency business develops energy efficient lighting
technologies that improve the quality of light, including its
proprietary EfficientLights® LED lighting products for
grocery, drug and convenience stores, and its SecureLite area light and
PowerLite street lights for utilities and municipalities. PowerSecure
also provides electric utilities with transmission and distribution
infrastructure maintenance and construction services, and engineering
and regulatory consulting services. Additional information is available
at www.powersecure.com.
Forward-Looking Statements
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; the
company's cost reduction plan; 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 are difficult to predict and 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 potential adverse financial and reputational consequences
that can result from safety risks and hazards such as accidents inherent
in the company's operations; the impact of the company's recent
acquisitions of the ESCO business and of the commercial and industrial
solar business; the company's ability to reduce and control its costs
and expenses; 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, copies of which
may be obtained by visiting the investor relations page of the company's
website at www.powersecure.com
or the SEC's website at www.sec.gov.
Accordingly, there is 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 Income (unaudited)
|
|
($000's except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Twelve Months Ended
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
46,751
|
|
|
|
39,689
|
|
|
|
|
|
162,039
|
|
|
|
130,015
|
|
Cost of sales
|
|
|
|
|
31,300
|
|
|
|
27,243
|
|
|
|
|
|
110,953
|
|
|
|
89,321
|
|
Gross Profit
|
|
|
|
|
15,451
|
|
|
|
12,446
|
|
|
|
|
|
51,086
|
|
|
|
40,694
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
|
|
9,451
|
|
|
|
9,305
|
|
|
|
|
|
36,201
|
|
|
|
33,652
|
|
Selling, marketing, and service
|
|
|
|
|
1,521
|
|
|
|
1,086
|
|
|
|
|
|
5,560
|
|
|
|
4,651
|
|
Depreciation and amortization
|
|
|
|
|
1,348
|
|
|
|
991
|
|
|
|
|
|
4,780
|
|
|
|
3,423
|
|
Restructuring and cost reduction charges
|
|
|
|
|
1,127
|
|
|
|
0
|
|
|
|
|
|
2,675
|
|
|
|
0
|
|
Total operating expenses
|
|
|
|
|
13,447
|
|
|
|
11,382
|
|
|
|
|
|
49,216
|
|
|
|
41,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
|
2,004
|
|
|
|
1,064
|
|
|
|
|
|
1,870
|
|
|
|
(1,032)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of unconsolidated affiliate
|
|
|
|
|
0
|
|
|
|
43
|
|
|
|
|
|
1,439
|
|
|
|
21,873
|
|
Equity income - unconsolidated affiliate
|
|
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
0
|
|
|
|
1,559
|
|
Management fees - unconsolidated affiliate
|
|
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
0
|
|
|
|
282
|
|
Interest income and other income
|
|
|
|
|
21
|
|
|
|
25
|
|
|
|
|
|
88
|
|
|
|
98
|
|
Interest expense
|
|
|
|
|
(111)
|
|
|
|
(121)
|
|
|
|
|
|
(449)
|
|
|
|
(575)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
|
|
1,914
|
|
|
|
1,011
|
|
|
|
|
|
2,948
|
|
|
|
22,205
|
|
Income tax expense (benefit)
|
|
|
|
|
503
|
|
|
|
357
|
|
|
|
|
|
850
|
|
|
|
3,134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
|
|
|
|
1,411
|
|
|
|
654
|
|
|
|
|
|
2,098
|
|
|
|
19,071
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations - income (loss) from operations (net of tax)
|
|
|
|
|
0
|
|
|
|
165
|
|
|
|
|
|
78
|
|
|
|
(1,501)
|
|
Discontinued operations - gain on sale (net of tax)
|
|
|
|
|
0
|
|
|
|
(2)
|
|
|
|
|
|
0
|
|
|
|
5,634
|
|
Net income (loss)
|
|
|
|
|
1,411
|
|
|
|
817
|
|
|
|
|
|
2,176
|
|
|
|
23,204
|
|
Net loss attributable to noncontrolling interest
|
|
|
|
|
145
|
|
|
|
273
|
|
|
|
|
|
902
|
|
|
|
846
|
|
Net income (loss) attributable to PowerSecure International, Inc.
|
|
|
|
|
1,556
|
|
|
|
1,090
|
|
|
|
|
|
3,078
|
|
|
|
24,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of Amounts Attributable to PowerSecure International, Inc.
shareholders
|
|
Income (loss) from continuing operations (net of tax)
|
|
|
|
|
1,556
|
|
|
|
927
|
|
|
|
|
|
3,000
|
|
|
|
19,917
|
|
Income (loss) from discontinued operations (net of tax)
|
|
|
|
|
0
|
|
|
|
163
|
|
|
|
|
|
78
|
|
|
|
4,133
|
|
Net income (loss) attributable to PowerSecure International, Inc.
|
|
|
|
|
1,556
|
|
|
|
1,090
|
|
|
|
|
|
3,078
|
|
|
|
24,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE AMOUNTS ("E.P.S") ATTRIBUTABLE TO
|
|
POWERSECURE INTERNATIONAL, INC. SHAREHOLDERS:
|
|
|
|
|
Continuing Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
0.08
|
|
|
|
0.05
|
|
|
|
|
|
0.16
|
|
|
|
1.05
|
|
Diluted
|
|
|
|
|
0.08
|
|
|
|
0.05
|
|
|
|
|
|
0.16
|
|
|
|
1.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
0.00
|
|
|
|
0.01
|
|
|
|
|
|
0.00
|
|
|
|
0.22
|
|
Diluted
|
|
|
|
|
0.00
|
|
|
|
0.01
|
|
|
|
|
|
0.00
|
|
|
|
0.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
0.08
|
|
|
|
0.06
|
|
|
|
|
|
0.16
|
|
|
|
1.27
|
|
Diluted
|
|
|
|
|
0.08
|
|
|
|
0.06
|
|
|
|
|
|
0.16
|
|
|
|
1.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
|
|
|
|
|
Basic
|
|
|
|
|
18,306
|
|
|
|
18,963
|
|
|
|
|
|
18,681
|
|
|
|
18,877
|
|
Diluted
|
|
|
|
|
18,487
|
|
|
|
19,216
|
|
|
|
|
|
18,818
|
|
|
|
19,139
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PowerSecure International, Inc.
|
|
Condensed Consolidated Balance Sheets (unaudited)
|
|
($000's)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
ASSETS
|
|
|
2012
|
|
|
|
2011
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
19,122
|
|
|
|
24,606
|
|
Trade receivables, net of allowance for doubtful accounts
|
|
|
57,147
|
|
|
|
46,163
|
|
Assets of discontinued operations held for sale
|
|
|
0
|
|
|
|
380
|
|
Inventories
|
|
|
20,327
|
|
|
|
20,290
|
|
Income taxes receivable
|
|
|
592
|
|
|
|
439
|
|
Deferred tax asset, net
|
|
|
803
|
|
|
|
650
|
|
Prepaid expenses and other current assets
|
|
|
1,285
|
|
|
|
1,128
|
|
Total Current Assets
|
|
|
99,276
|
|
|
|
93,656
|
|
|
|
|
|
|
|
|
|
|
PROPERTY, PLANT, AND EQUIPMENT:
|
|
|
|
|
|
Equipment
|
|
|
48,447
|
|
|
|
38,441
|
|
Furniture and fixtures
|
|
|
375
|
|
|
|
283
|
|
Land, building, and improvements
|
|
|
5,907
|
|
|
|
5,885
|
|
Total property, plant, and equipment at cost
|
|
|
54,729
|
|
|
|
44,609
|
|
Less accumulated depreciation and amortization
|
|
|
12,152
|
|
|
|
8,281
|
|
Property, plant, and equipment, net
|
|
|
42,577
|
|
|
|
36,328
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS:
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
12,884
|
|
|
|
7,970
|
|
Non-current deferred tax asset
|
|
|
0
|
|
|
|
266
|
|
Restricted annuity contract
|
|
|
2,447
|
|
|
|
2,376
|
|
Intangible rights and capitalized software, net of accum amort
|
|
|
1,328
|
|
|
|
1,642
|
|
Investment in unconsolidated affiliate
|
|
|
0
|
|
|
|
6
|
|
Other assets
|
|
|
635
|
|
|
|
331
|
|
Total other assets
|
|
|
17,294
|
|
|
|
12,591
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
159,147
|
|
|
|
142,575
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
14,150
|
|
|
|
6,894
|
|
Accrued and other liabilities
|
|
|
23,887
|
|
|
|
16,129
|
|
Accrued restructuring and cost reduction liabilities
|
|
|
709
|
|
|
|
0
|
|
Liabilities of discontinued operations held for sale
|
|
|
0
|
|
|
|
125
|
|
Current income taxes payable
|
|
|
0
|
|
|
|
0
|
|
Current unrecognized tax benefit
|
|
|
242
|
|
|
|
287
|
|
Current portion of term loan
|
|
|
160
|
|
|
|
0
|
|
Current portion of capital lease obligations
|
|
|
886
|
|
|
|
840
|
|
Total current liabilities
|
|
|
40,034
|
|
|
|
24,275
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES
|
|
|
|
|
|
|
|
|
Revolving Line of Credit
|
|
|
0
|
|
|
|
0
|
|
Term loan, net of current portion
|
|
|
2,080
|
|
|
|
0
|
|
Capital lease obligations, net of current portion
|
|
|
1,921
|
|
|
|
2,807
|
|
Deferred tax liability, net
|
|
|
955
|
|
|
|
0
|
|
Unrecognized tax benefit
|
|
|
640
|
|
|
|
731
|
|
Other long-term liabilities
|
|
|
2,518
|
|
|
|
2,300
|
|
Total long-term liabilities
|
|
|
8,114
|
|
|
|
5,838
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Preferred stock - undesignated
|
|
|
0
|
|
|
|
0
|
|
Preferred stock - Series C
|
|
|
0
|
|
|
|
0
|
|
Common stock
|
|
|
182
|
|
|
|
189
|
|
Additional paid-in-capital
|
|
|
112,738
|
|
|
|
116,803
|
|
Accumulated deficit
|
|
|
(2,361)
|
|
|
|
(5,439)
|
|
Total PowerSecure International, Inc. stockholders' equity
|
|
|
110,559
|
|
|
|
111,553
|
|
Noncontrolling Interest
|
|
|
440
|
|
|
|
909
|
|
Total stockholders' equity
|
|
|
110,999
|
|
|
|
112,462
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
159,147
|
|
|
|
142,575
|
|
|
|
|
|
|
|
|
|
|
PowerSecure International, Inc.
|
|
Condensed Consolidated Statements of Cash Flows (unaudited)
|
|
($000's)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
Net income (loss)
|
|
|
|
|
|
|
|
|
|
|
2,176
|
|
|
|
23,204
|
|
Adjustments to reconcile net income (loss) to net cash provided by
|
|
|
|
(used in) operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of unconsolidated affiliate
|
|
|
|
|
|
|
|
|
|
|
(1,439)
|
|
|
|
(21,873)
|
|
Income from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
(78)
|
|
|
|
(4,133)
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
4,780
|
|
|
|
3,423
|
|
Stock compensation expense
|
|
|
|
|
|
|
|
|
|
|
885
|
|
|
|
2,151
|
|
Loss on disposal of miscellaneous assets
|
|
|
|
|
|
|
|
|
|
|
78
|
|
|
|
37
|
|
Equity in income of unconsolidated affiliate
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
(1,559)
|
|
Distributions from unconsolidated affiliate
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
1,576
|
|
Changes in operating assets and liabilities, net of
|
|
|
|
effect of acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables, net
|
|
|
|
|
|
|
|
|
|
|
(9,664)
|
|
|
|
(16,873)
|
|
Inventories
|
|
|
|
|
|
|
|
|
|
|
68
|
|
|
|
4,721
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
|
|
1,068
|
|
|
|
2,059
|
|
Other current assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
(354)
|
|
|
|
(1,551)
|
|
Other noncurrent assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
(249)
|
|
|
|
1,152
|
|
Accounts payable
|
|
|
|
|
|
|
|
|
|
|
6,579
|
|
|
|
(1,544)
|
|
Accrued and other liabilities
|
|
|
|
|
|
|
|
|
|
|
5,959
|
|
|
|
5,035
|
|
Accrued restructuring and cost reduction liabilities
|
|
|
|
|
|
|
|
|
|
|
709
|
|
|
|
0
|
|
Net cash provided by (used in) continuing operations
|
|
|
|
|
|
|
|
|
|
|
10,518
|
|
|
|
(4,175)
|
|
Net cash provided by (used in) discontinued operations
|
|
|
|
|
|
|
|
|
|
|
334
|
|
|
|
(1,306)
|
|
Net cash provided by (used in) operating activities
|
|
|
|
|
|
|
|
|
|
|
10,852
|
|
|
|
(5,481)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
Acquisition
|
|
|
|
|
|
|
|
|
|
|
(3,523)
|
|
|
|
0
|
|
Additions to property, plant and equipment
|
|
|
|
|
|
|
|
|
|
|
(10,385)
|
|
|
|
(16,545)
|
|
Additions to intangible rights and software development
|
|
|
|
|
|
|
|
|
|
|
(331)
|
|
|
|
(426)
|
|
Proceeds from sale of property, plant and equipment
|
|
|
|
|
|
|
|
|
|
|
15
|
|
|
|
13
|
|
Proceeds from sale of unconsolidated affiliate
|
|
|
|
|
|
|
|
|
|
|
1,445
|
|
|
|
26,167
|
|
Proceeds from sale of discontinued operations
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
16,515
|
|
Discontinued operations investing activities
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
(3)
|
|
Net cash provided by (used in) investing activities
|
|
|
|
|
|
|
|
|
|
|
(12,779)
|
|
|
|
25,721
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
Net borrowings (payments) on revolving line of credit
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
(5,000)
|
|
Proceeds from term loan borrowings
|
|
|
|
|
|
|
|
|
|
|
2,400
|
|
|
|
0
|
|
Proceeds from sale leaseback transactions
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
2,097
|
|
Payments on term loan
|
|
|
|
|
|
|
|
|
|
|
(160)
|
|
|
|
0
|
|
Payments on capital lease obligations
|
|
|
|
|
|
|
|
|
|
|
(840)
|
|
|
|
(796)
|
|
Repurchases of common stock
|
|
|
|
|
|
|
|
|
|
|
(5,268)
|
|
|
|
(447)
|
|
Proceeds from stock option exercises
|
|
|
|
|
|
|
|
|
|
|
311
|
|
|
|
310
|
|
Net cash provided by (used in) financing activities
|
|
|
|
|
|
|
|
|
|
|
(3,557)
|
|
|
|
(3,836)
|
|
NET INCREASE (DECREASE) IN CASH
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AND CASH EQUIVALENTS
|
|
|
|
|
|
|
|
|
|
|
(5,484)
|
|
|
|
16,404
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
|
|
|
|
|
|
|
|
|
|
|
24,606
|
|
|
|
8,202
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
|
|
|
|
|
|
|
|
|
|
19,122
|
|
|
|
24,606
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Pro forma Financial Measures:
Our references to our fourth quarter and full year 2012, and fourth
quarter and full year 2011 "Non-GAAP Pro forma" financial measures of
operating expenses, operating expenses as a percentage of revenue,
operating income, operating income as a percentage of revenue, net
income from continuing operations, net income, net income attributable
to PowerSecure International, Inc., diluted E.P.S. from continuing
operations, and diluted E.P.S. discussed and shown in this report
constitute non-GAAP financial measures. For the fourth quarter and full
year 2012, they refer to our GAAP results, adjusted to show them 1) for
the fourth quarter of 2012 excluding charges related to our
restructuring and cost reduction initiative, and 2) for the full year
2012 excluding charges related to our restructuring and cost reduction
initiative, gains related to the 2011 sale of our WaterSecure
operations, and results of our discontinued PowerPackages business
exited in 2011. For the fourth quarter and full year 2011, they refer to
our GAAP results, adjusted to show them 1) for the fourth quarter of
2011 excluding our WaterSecure operations, and the results of our
discontinued PowerPackages business, and 2) for the full year 2011
excluding gains and income related to our WaterSecure operations, the
results of our discontinued PowerPackages business, and gains and income
related to our discontinued Southern Flow business sold in 2011.
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 operating performance in 2011, 2012, and in future periods with the
same consistent financial context as the business was managed in those
periods. Additionally, because these items were non-recurring, our
non-GAAP pro forma measures are more comparable to our prior period and
future period results.
We believe these non-GAAP Pro forma measures also provide meaningful
information to investors in terms of enhancing their understanding of
our fourth quarter and full year 2012, and fourth quarter and full year
2011 operating performance and results, as they allow investors to more
easily compare our financial performance on a consistent basis compared
to the prior year periods. These non-GAAP Pro forma measures also
correspond with the way we expect investment analysts to evaluate and
compare our results. Our non-GAAP Pro forma measures should be
considered only as supplements to, and not as substitutes for or in
isolation from, or superior to, our other measures of financial
information prepared in accordance with GAAP, such as GAAP revenue,
operating expenses, operating expenses as a percentage of revenue,
operating income, operating income as a percentage of revenue, 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.
The following table provides a reconciliation of these non-GAAP
financial measures to the most directly comparable GAAP financial
measures.
|
PowerSecure International, Inc.
|
|
|
|
Non-GAAP Pro forma Measures
|
|
|
|
($000's except per share data, some rounding throughout)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2012
|
|
|
|
Three Months Ended December 31, 2011
|
|
|
|
|
As Reported
4Q12
|
|
Restructuring and
cost reduction
charges
|
|
Pro forma
4Q12
|
|
|
|
As Reported
4Q11
|
|
WaterSecure and
PowerPackages
|
|
Pro forma
4Q11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
46,751
|
|
|
|
|
|
46,751
|
|
|
|
39,689
|
|
|
|
|
|
39,689
|
|
Cost of sales
|
|
|
31,300
|
|
|
|
|
|
31,300
|
|
|
|
27,243
|
|
|
|
|
|
27,243
|
|
Gross Profit
|
|
|
15,451
|
|
|
0
|
|
|
15,451
|
|
|
|
12,446
|
|
|
0
|
|
|
12,446
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
9,451
|
|
|
|
|
|
9,451
|
|
|
|
9,305
|
|
|
|
|
|
9,305
|
|
Selling, marketing, and service
|
|
|
1,521
|
|
|
|
|
|
1,521
|
|
|
|
1,086
|
|
|
|
|
|
1,086
|
|
Depreciation and amortization
|
|
|
1,348
|
|
|
|
|
|
1,348
|
|
|
|
991
|
|
|
|
|
|
991
|
|
Restructuring and cost reduction charges
|
|
|
1,127
|
|
|
(1,127)
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
0
|
|
Total operating expenses
|
|
|
13,447
|
|
|
(1,127)
|
|
|
12,320
|
|
|
|
11,382
|
|
|
0
|
|
|
11,382
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
2,004
|
|
|
1,127
|
|
|
3,131
|
|
|
|
1,064
|
|
|
0
|
|
|
1,064
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of unconsolidated affiliate
|
|
|
0
|
|
|
|
|
|
0
|
|
|
|
43
|
|
|
(43)
|
|
|
0
|
|
Equity income - unconsolidated affiliate
|
|
|
0
|
|
|
|
|
|
0
|
|
|
|
0
|
|
|
0
|
|
|
0
|
|
Management fees - unconsolidated affiliate
|
|
|
0
|
|
|
|
|
|
0
|
|
|
|
0
|
|
|
0
|
|
|
0
|
|
Interest income and other income
|
|
|
21
|
|
|
|
|
|
21
|
|
|
|
25
|
|
|
|
|
|
25
|
|
Interest expense
|
|
|
(111)
|
|
|
|
|
|
(111)
|
|
|
|
(121)
|
|
|
|
|
|
(121)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
1,914
|
|
|
1,127
|
|
|
3,041
|
|
|
|
1,011
|
|
|
(43)
|
|
|
968
|
|
Income tax expense (benefit)
|
|
|
503
|
|
|
296
|
|
|
799
|
|
|
|
357
|
|
|
(6)
|
|
|
351
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
|
|
1,411
|
|
|
831
|
|
|
2,242
|
|
|
|
654
|
|
|
(37)
|
|
|
617
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations - income (loss) from operations (net of tax)
|
|
|
0
|
|
|
|
|
|
0
|
|
|
|
165
|
|
|
(165)
|
|
|
0
|
|
Discontinued operations - gain on sale (net of tax)
|
|
|
0
|
|
|
|
|
|
0
|
|
|
|
(2)
|
|
|
2
|
|
|
0
|
|
Net income (loss)
|
|
|
1,411
|
|
|
831
|
|
|
2,242
|
|
|
|
817
|
|
|
(200)
|
|
|
617
|
|
Net income (loss) attributable to noncontrolling interest
|
|
|
145
|
|
|
|
|
|
145
|
|
|
|
273
|
|
|
|
|
|
273
|
|
Net income (loss) attributable to PowerSecure International, Inc.
|
|
|
1,556
|
|
|
831
|
|
|
2,387
|
|
|
|
1,090
|
|
|
(200)
|
|
|
890
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of Amounts Attributable to PowerSecure International, Inc.
shareholders
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations (net of tax)
|
|
|
1,556
|
|
|
831
|
|
|
2,387
|
|
|
|
927
|
|
|
(37)
|
|
|
890
|
|
Income (loss) from discontinued operations (net of tax)
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
|
163
|
|
|
(163)
|
|
|
0
|
|
Net income (loss) attributable to PowerSecure International, Inc.
|
|
|
1,556
|
|
|
831
|
|
|
2,387
|
|
|
|
1,090
|
|
|
(200)
|
|
|
890
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE AMOUNTS ("E.P.S") ATTRIBUTABLE TO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
POWERSECURE INTERNATIONAL, INC. SHAREHOLDERS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
0.08
|
|
|
0.05
|
|
|
0.13
|
|
|
|
0.05
|
|
|
0.00
|
|
|
0.05
|
|
Diluted
|
|
|
0.08
|
|
|
0.04
|
|
|
0.13
|
|
|
|
0.05
|
|
|
0.00
|
|
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
0.00
|
|
|
0.00
|
|
|
0.00
|
|
|
|
0.01
|
|
|
(0.01)
|
|
|
0.00
|
|
Diluted
|
|
|
0.00
|
|
|
0.00
|
|
|
0.00
|
|
|
|
0.01
|
|
|
(0.01)
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
0.08
|
|
|
0.05
|
|
|
0.13
|
|
|
|
0.06
|
|
|
(0.01)
|
|
|
0.05
|
|
Diluted
|
|
|
0.08
|
|
|
0.04
|
|
|
0.13
|
|
|
|
0.06
|
|
|
(0.01)
|
|
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
18,306
|
|
|
18,306
|
|
|
18,306
|
|
|
|
18,963
|
|
|
18,963
|
|
|
18,963
|
|
Diluted
|
|
|
18,487
|
|
|
18,487
|
|
|
18,487
|
|
|
|
19,216
|
|
|
19,216
|
|
|
19,216
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PowerSecure International, Inc.
|
|
Non-GAAP Pro forma Measures
|
|
($000's except per share data, some rounding throughout)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2012
|
|
|
|
Twelve Months Ended December 31, 2011
|
|
|
|
|
As Reported
2012
|
|
Restructuring and
cost reduction
charges,
WaterSecure, and
PowerPackages
|
|
Pro forma
2012
|
|
As Reported
2011
|
|
WaterSecure,
Southern Flow
and
PowerPackages
|
|
Pro forma
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
162,039
|
|
|
|
|
|
162,039
|
|
|
|
130,015
|
|
|
|
|
|
130,015
|
|
Cost of sales
|
|
|
110,953
|
|
|
|
|
|
110,953
|
|
|
|
89,321
|
|
|
|
|
|
89,321
|
|
Gross Profit
|
|
|
51,086
|
|
|
0
|
|
|
51,086
|
|
|
|
40,694
|
|
|
0
|
|
|
40,694
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
36,201
|
|
|
|
|
|
36,201
|
|
|
|
33,652
|
|
|
|
|
|
33,652
|
|
Selling, marketing, and service
|
|
|
5,560
|
|
|
|
|
|
5,560
|
|
|
|
4,651
|
|
|
|
|
|
4,651
|
|
Depreciation and amortization
|
|
|
4,780
|
|
|
|
|
|
4,780
|
|
|
|
3,423
|
|
|
|
|
|
3,423
|
|
Restructuring and cost reduction charges
|
|
|
2,675
|
|
|
(2,675)
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
0
|
|
Total operating expenses
|
|
|
49,216
|
|
|
(2,675)
|
|
|
46,541
|
|
|
|
41,726
|
|
|
0
|
|
|
41,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
1,870
|
|
|
2,675
|
|
|
4,545
|
|
|
|
(1,032)
|
|
|
0
|
|
|
(1,032)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of unconsolidated affiliate
|
|
|
1,439
|
|
|
(1,439)
|
|
|
0
|
|
|
|
21,873
|
|
|
(21,873)
|
|
|
0
|
|
Equity income - unconsolidated affiliate
|
|
|
0
|
|
|
|
|
|
0
|
|
|
|
1,559
|
|
|
(1,559)
|
|
|
0
|
|
Management fees - unconsolidated affiliate
|
|
|
0
|
|
|
|
|
|
0
|
|
|
|
282
|
|
|
(282)
|
|
|
0
|
|
Interest income and other income
|
|
|
88
|
|
|
|
|
|
88
|
|
|
|
98
|
|
|
|
|
|
98
|
|
Interest expense
|
|
|
(449)
|
|
|
|
|
|
(449)
|
|
|
|
(575)
|
|
|
|
|
|
(575)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
2,948
|
|
|
1,236
|
|
|
4,184
|
|
|
|
22,205
|
|
|
(23,714)
|
|
|
(1,509)
|
|
Income tax expense (benefit)
|
|
|
850
|
|
|
302
|
|
|
1,152
|
|
|
|
3,134
|
|
|
(3,347)
|
|
|
(213)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
|
|
2,098
|
|
|
934
|
|
|
3,032
|
|
|
|
19,071
|
|
|
(20,367)
|
|
|
(1,296)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations - income (loss) from operations (net of tax)
|
|
|
78
|
|
|
(78)
|
|
|
0
|
|
|
|
(1,501)
|
|
|
1,501
|
|
|
0
|
|
Discontinued operations - gain on sale (net of tax)
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
|
5,634
|
|
|
(5,634)
|
|
|
0
|
|
Net income (loss)
|
|
|
2,176
|
|
|
856
|
|
|
3,032
|
|
|
|
23,204
|
|
|
(24,500)
|
|
|
(1,296)
|
|
Net income (loss) attributable to noncontrolling interest
|
|
|
902
|
|
|
|
|
|
902
|
|
|
|
846
|
|
|
|
|
|
846
|
|
Net income (loss) attributable to PowerSecure International, Inc.
|
|
|
3,078
|
|
|
856
|
|
|
3,934
|
|
|
|
24,050
|
|
|
(24,500)
|
|
|
(450)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of Amounts Attributable to PowerSecure International, Inc.
shareholders
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations (net of tax)
|
|
|
3,000
|
|
|
934
|
|
|
3,934
|
|
|
|
19,917
|
|
|
(20,367)
|
|
|
(450)
|
|
Income (loss) from discontinued operations (net of tax)
|
|
|
78
|
|
|
(78)
|
|
|
0
|
|
|
|
4,133
|
|
|
(4,133)
|
|
|
0
|
|
Net income (loss) attributable to PowerSecure International, Inc.
|
|
|
3,078
|
|
|
856
|
|
|
3,934
|
|
|
|
24,050
|
|
|
(24,500)
|
|
|
(450)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE AMOUNTS ("E.P.S") ATTRIBUTABLE TO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
POWERSECURE INTERNATIONAL, INC. SHAREHOLDERS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
0.16
|
|
|
0.05
|
|
|
0.21
|
|
|
|
1.05
|
|
|
(1.07)
|
|
|
(0.02)
|
|
Diluted
|
|
|
0.16
|
|
|
0.05
|
|
|
0.21
|
|
|
|
1.04
|
|
|
(1.06)
|
|
|
(0.02)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
0.00
|
|
|
0.00
|
|
|
0.00
|
|
|
|
0.22
|
|
|
(0.22)
|
|
|
0.00
|
|
Diluted
|
|
|
0.00
|
|
|
0.00
|
|
|
0.00
|
|
|
|
0.22
|
|
|
(0.22)
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
0.16
|
|
|
0.05
|
|
|
0.21
|
|
|
|
1.27
|
|
|
(1.29)
|
|
|
(0.02)
|
|
Diluted
|
|
|
0.16
|
|
|
0.05
|
|
|
0.21
|
|
|
|
1.26
|
|
|
(1.28)
|
|
|
(0.02)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
18,681
|
|
|
18,681
|
|
|
18,681
|
|
|
|
18,877
|
|
|
18,877
|
|
|
18,877
|
|
Diluted
|
|
|
18,818
|
|
|
18,818
|
|
|
18,818
|
|
|
|
19,139
|
|
|
19,139
|
|
|
19,139
|

[ Back To TMCnet.com's Homepage ]
|