Attached files

file filename
8-K - FORM 8-K - ENERNOC INCb87608e8vk.htm
Exhibit 99.1
Contact:   Investors — Will Lyons, (617) 532.8104, ir@enernoc.com

Media — Sarah McAuley, (617) 532.8195, news@enernoc.com
EnerNOC Reports Second Quarter 2011 Financial Results
Market Expansion Enhances Long-term Visibility
BOSTON, MA, August 8, 2011 — EnerNOC, Inc. (NASDAQ: ENOC), a leading provider of clean and intelligent energy management applications and services, today announced financial results for the second quarter ended June 30, 2011.
“EnerNOC's second quarter was highlighted by our successful efforts to expand our market opportunities through organic growth and strategic acquisitions,” said Tim Healy, EnerNOC’s Chairman and Chief Executive Officer. “We believe the investments we are making now will, in the long-term, provide enhanced shareholder value. For the current quarter, we are announcing a net loss, and we are also revising projections for 2011 and 2012 downward. For 2013, we are expecting to achieve the same results previously projected, and believe that this three-year plan will help us maximize earnings in the long run.”
Revenues for the second quarter of 2011 were $58.9 million, compared to $66.5 million for the same period in 2010. Gross profit for the second quarter of 2011 was $20.4 million, or 34.6% of revenue.
GAAP net loss for the second quarter of 2011 was $13.0 million, or $0.51 per diluted share, compared to GAAP net income for the second quarter of 2010 of $1.1 million, or $0.04 per diluted share. Non-GAAP net loss* for the second quarter of 2011 was $7.8 million, or $0.31 per diluted share, compared to non-GAAP net income for the second quarter of 2010 of $4.3 million, or $0.17 per diluted share.
Adjusted EBITDA* for the second quarter of 2011 was negative $3.5 million, compared to positive $9.2 million in the second quarter of 2010.
Cash flow from operating activities for the second quarter of 2011 was $13.7 million, compared to $7.9 million in the second quarter of 2010. The Company generated $5.1 million of free cash flow* for the quarter ended June 30, 2011, compared to $1.4 million for the quarter ended June 30, 2010.
As of June 30, 2011, the Company had cash and cash equivalents totaling $79.2 million, a decrease of $74.2 million from cash and cash equivalents as of December 31, 2010. The majority of this change in cash and cash equivalents was due to acquisitions completed during calendar year 2011, including $28.1 million that was transferred to a third party prior to June 30, 2011, related to the acquisition of Energy Response Pty Ltd, which the Company acquired in July 2011.
Healy added, “With new growth opportunities secured, $1.3 billion in contracted revenues, and a strong balance sheet, we believe we are well positioned to turn our near-term investments into long-term growth for the company.”
(*Please refer to the section below titled “Use of Non-GAAP Financial Measures” for non-GAAP definitions and the financial schedules attached to this press release for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures.)
Second Quarter 2011 Highlights
    Increasing demand response megawatts under management to approximately 6,650 as of June 30, 2011.
 
    Increasing the number of commercial, institutional, and industrial (C&I) DemandSMART customers to approximately 4,500 customers and sites to approximately 10,700 as of June 30, 2011.
 
    Securing more than 40% market share in the 2014/15 PJM Emergency Load Response Program, leading to an expectation of more than $275 million of future revenue in that region during that program year.
 
    Responding to its most active dispatch period to date during a 48-hour period beginning on May 30, during which EnerNOC triggered demand response procedures at more than 2,600 C&I sites located in the United States, Canada, and the United Kingdom.

 


 

    Announcing that Ahold USA will deploy EfficiencySMART™ Insight, EnerNOC’s web-based enterprise energy efficiency solution, in the majority of its Stop & Shop, Giant Food of Maryland, and Giant/Martin’s grocery stores.
 
    Announcing a contract with PPL Electric Utilities Corporation (“PPL”), a subsidiary of PPL Corporation, to deliver 300 megawatts of demand response within PPL’s territory pursuant to the load reduction targets established by Pennsylvania Act 129.
 
    Entering into a $75 million senior secured revolving credit facility with Silicon Valley Bank and TD Bank in April 2011. The Company anticipates using this new facility to fund its other credit requirements to grid operators and utilities.
Other Recent Highlights
    Completing the acquisition of Energy Response Pty Ltd, the leading demand response provider in Australia and New Zealand, thereby increasing the Company’s 2012/2013 obligation in Western Australia’s wholesale electricity market to 240 megawatts.
 
    Being chosen to deliver a 150-megawatt automated demand response network to Alberta Electric System Operator over a three-year term. This contract is subject to final negotiation.
 
    Dispatching its demand response network throughout North America on July 22, 2011, delivering approximately 1,230 megawatts of demand response resources and helping mitigate the risk of blackouts and brownouts and reduce the cost of energy for all electricity users in the affected regions.
 
    Receiving regulatory approval for the Company’s new 300-megawatt contract with PPL.
Financial Outlook
The Company currently expects to deliver the following financial results for the quarter ending September 30, 2011 and the years ending December 31, 2011, December 31, 2012, and December 31, 2013, respectively:
Third quarter 2011: The Company expects third quarter revenue to be in the range of $155 million to $170 million. The Company also expects third quarter GAAP net income per share to be in the range of $1.45 to $1.70 and Non-GAAP net income per share to be in the range of $1.68 to $1.94 based on weighted-average diluted shares outstanding of 27.0 million. Non-GAAP net income reflects adjustments for an estimated stock-based compensation expense of $4.0 million and an estimated amortization of acquisition-related intangibles expense of $2.4 million, which are included in GAAP net income. The Company notes that there is significant variability in the provision for income taxes that could be recorded in accordance with GAAP for the third quarter of 2011. The Company was unable to make a reliable estimate of its annual effective tax rate as of June 30, 2011 due to unusual sensitivity to the rate as it relates to the current forecasted fiscal 2011 U.S. ordinary income. As a result, the Company recorded a tax provision for the six months ended June 30, 2011 based on its actual effective tax rate for the six months ended June 30, 2011. If the Company continues to be unable to make a reliable estimate of its annual effective tax rate as of September 30, 2011, which the Company has assumed in providing the GAAP income per share guidance above, the Company will follow a consistent methodology as applied for the three and six months ended June 30, 2011. The Company has forecasted a provision for income taxes of $0.6 million to $0.9 million in its GAAP income per share guidance above. If the Company is able to make a reliable estimate of its annual effective tax rate as of September 30, 2011, the Company will be required to utilize that rate to provide for income taxes on a current year-to-date basis, which could result in a significant provision from income taxes being recorded during the three months ending September 30, 2011, which would be predominantly offset by a significant benefit recorded during the three months ending December 31, 2011. The Company now anticipates that its provision for income taxes for the full year 2011 to be in the range of $1.8 million to $2.2 million.
Full Year 2011: The Company expects full year 2011 revenues to be in the range of $280 million to $300 million. The Company now expects a GAAP net loss per share in the range of $0.00 to $0.50 based on basic and diluted weighted average shares outstanding of 25.6 million shares and Non-GAAP net income per share in the range of $0.26 to $0.82 based on a diluted weighted average shares outstanding of 27.5 million shares. Non-GAAP net income reflects adjustments for an estimated stock-based compensation expense of $15.0 million and an estimated amortization of acquisition-related intangibles expense of $7.3 million, which are included in GAAP net income.
Full year 2012: The Company expects full year 2012 revenues to be in the range of $280 million to $300 million. The Company now expects a GAAP net loss per share in the range of $0.65 to $1.15.

 


 

Full year 2013: The Company expects full year 2013 revenues to be in the range of $400 million to $450 million. The Company expects a GAAP net income per share in the range of $0.80 to $1.00.
These statements are forward-looking and actual results may differ materially. These statements are based on information available as of August 8, 2011, and the Company assumes no obligation to publicly update or revise its financial outlook. Investors are reminded that actual results may differ from these estimates for the reasons described below and in the Company’s filings with the Securities and Exchange Commission.
Webcast Reminder
The Company will host a live webcast and conference call today, August 8, 2011 at 5:00 p.m., Eastern Time, to discuss the Company’s second quarter 2011 operating results, as well as other forward-looking information about the Company’s business. Visit the Investor Relations section of EnerNOC’s website at http://investor.enernoc.com/webcasts.cfm for a live webcast of the conference call. Domestic callers may access the earnings conference call by dialing 877-837-3911 (International callers, dial 973-796-5063). Please access the website at least 15 minutes prior to the call to register, download, and install any necessary audio software. A replay of the conference call will be available on the Company’s website noted above or by phone (dial 855-859-2056 and enter the pass code 87158559) until August 15, 2011 and the webcast will be archived on EnerNOC’s website for a period of three months.
About EnerNOC
EnerNOC unlocks the full value of energy management for our utility and commercial, institutional, and industrial (C&I) customers by reducing real-time demand for electricity, increasing energy efficiency, improving energy supply transparency in competitive markets, and mitigating emissions. We accomplish this by delivering world-class energy management applications including DemandSMART™, comprehensive demand response; EfficiencySMART™, data-driven energy efficiency; SupplySMART™, energy price and risk management; and CarbonSMART™, enterprise carbon management. Our Network Operations Center (NOC) continuously supports these applications across thousands of C&I customer sites throughout the world. Working with more than 100 utilities and grid operators globally, we deliver energy, ancillary services, and carbon mitigation resources that provide cost-effective alternatives to investments in traditional power generation, transmission, and distribution. For more information, visit www.enernoc.com.
Safe Harbor Statement
Statements in this press release regarding management’s future expectations, beliefs, intentions, goals, strategies, plans or prospects, including, without limitation, statements relating to the Company’s future financial performance on both a GAAP and non-GAAP basis, contracted revenues that the Company expects to earn, the Company’s ability to enhance shareholder value, and the future growth and success of the Company’s clean and intelligent energy management applications and services in general, may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Forward-looking statements can be identified by terminology such as “anticipate,” “believe,” “could,” “could increase the likelihood,” “estimate,” “expect,” “intend,” “is planned,” “may,” “should,” “will,” “will enable,” “would be expected,” “look forward,” “may provide,” “would” or similar terms, variations of such terms or the negative of those terms. Such forward-looking statements involve known and unknown risks, uncertainties and other factors including those risks, uncertainties and factors referred to under the section “Risk Factors” in EnerNOC’s most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q, as well as other documents that may be filed by EnerNOC from time to time with the Securities and Exchange Commission. As a result of such risks, uncertainties and factors, the Company’s actual results may differ materially from any future results, performance or achievements discussed in or implied by the forward-looking statements contained herein. EnerNOC is providing the information in this press release as of this date and assumes no obligations to update the information included in this press release or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
Contracted Revenues
Contracted Revenues represent EnerNOC’s estimate of total payments that it currently expects to earn in connection with providing demand response services to grid operators and utilities under long-term contracts and pursuant to open market bidding programs, as well as providing energy management services to its commercial, institutional and industrial customers. As of the date of this press release, EnerNOC expects approximately 85% of this Contracted Revenue to be earned by May 31, 2015.
Assumptions Regarding Contracted Revenues:
The Contracted Revenues estimated from EnerNOC’s long-term contracts, accepted bids in open market bidding

 


 

programs and its provision of energy management services have been prepared by management and are based upon contractual terms, open market bidding program rules and a number of assumptions, including:
— EnerNOC’s ability to provide to its utility and grid operator customers the capacity that it has committed to provide under long-term contracts and pursuant to accepted bids in open market bidding programs. The Company’s expectations are based on its experience to date in building out its existing load management systems;
— EnerNOC’s contracts with its utility and grid operator and commercial, institutional and industrial customers not being terminated, modified or delayed or becoming subject to governmental regulation that could materially and adversely affect EnerNOC’s interests;
— the rules and assumed pricing of the various open market bidding programs in which EnerNOC participates remaining unchanged in all material respects;
— the rate of termination of EnerNOC’s commercial, institutional and industrial customers under its long-term contracts remaining consistent with EnerNOC’s historical average;
— the electricity consumption of EnerNOC’s commercial, institutional and industrial customers remaining consistent with historical use throughout the term of its contracts with such customers; and
— EnerNOC’s ability to obtain regulatory approval for its long-term contracts with certain utility and grid operator customers where such approval is required. Less than 1% of the contracted revenue referenced in this release is subject to such regulatory approval as of the date of this release.
Any differences among these assumptions, other factors, and EnerNOC’s actual experiences may result in actual revenues earned in future periods differing from management’s current estimate of Contracted Revenues to be earned. In management’s view, such information was prepared on a reasonable basis, reflects the best currently available estimates and judgments, and, to the best of management’s knowledge and belief, presents the assumptions and considerations on which EnerNOC bases its belief that it can earn such Contracted Revenues.
Use of Non-GAAP Financial Measures
To supplement the financial measures presented in EnerNOC’s press release and related conference call or webcast in accordance with accounting principles generally accepted in the United States (“GAAP”), EnerNOC also presents non-GAAP financial measures relating to non-GAAP net income or loss, non-GAAP net income or loss per share, adjusted EBITDA, and free cash flow.
A “non-GAAP financial measure” refers to a numerical measure of the Company’s historical or future financial performance, financial position, or cash flows that excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP in the Company’s financial statements. EnerNOC provides the non-GAAP measures listed above as additional information relating to EnerNOC’s operating results as a complement to results provided in accordance with GAAP. The non-GAAP financial information presented here should be considered in conjunction with, and not as a substitute for or superior to, the financial information presented in accordance with GAAP and should not be considered measures of the Company’s liquidity. There are significant limitations associated with the use of non-GAAP financial measures. Further, these measures may differ from the non-GAAP information, even where similarly titled, used by other companies and therefore should not be used to compare the Company’s performance to that of other companies.
The non-GAAP measures used in this press release and related conference call or webcast differ from GAAP in that they exclude expenses related to stock-based compensation, amortization expense related to acquisition-related intangible assets, as well as in certain measures, the related impact of these adjustments on the provision for income taxes. In addition, investors should note the following:
    EnerNOC defines “non-GAAP net income (loss)” as net income (loss) before expenses related to stock-based compensation and amortization expenses related to acquisition-related intangible assets, net of related tax effects.
 
    EnerNOC defines “Adjusted EBITDA” as net income (loss), excluding depreciation, amortization, stock-based compensation, interest, income taxes and other income (expense). Adjusted EBITDA eliminates items that are either not part of the Company’s core operations or do not require a cash outlay, such as stock-based compensation. Adjusted EBITDA also excludes depreciation and amortization expense, which is based on the

 


 

      Company’s estimate of the useful life of tangible and intangible assets. These estimates could vary from actual performance of the asset, are based on historic cost incurred to build out the Company’s deployed network, and may not be indicative of current or future capital expenditures.
    EnerNOC defines “free cash flow” as net cash provided by (used in) operating activities less capital expenditures. EnerNOC defines “capital expenditures” as purchases of property and equipment, which includes capitalization of internal-use software development costs. Capital expenditures are disclosed in the Company’s Statement of Cash Flows in the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2011.
EnerNOC’s management uses these non-GAAP measures when evaluating the Company’s operating performance and for internal planning and forecasting purposes. EnerNOC’s management believes that such measures help indicate underlying trends in the Company’s business, are important in comparing current results with prior period results, and are useful to investors and financial analysts in assessing the Company’s operating performance. For example, EnerNOC’s management considers non-GAAP net income (loss) to be an important indicator of the overall performance of the Company because it eliminates the effects of events that are either not part of the Company’s core operations or are non-cash compensation expenses. In addition, EnerNOC’s management considers adjusted EBITDA to be an important indicator of the Company’s operational strength and performance of its business and a good measure of the Company’s historical operating trend. Moreover, EnerNOC’s management considers free cash flow to be an indicator of the Company’s operating trend and performance of its business.
Source: EnerNOC, Inc.

 


 

EnerNOC, Inc.
SELECTED FINANCIAL INFORMATION
(in thousands, except for share and per share data)
EnerNOC, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
                                 
    Three Months Ended June 30,     Six Months Ended June 30,  
    2011     2010     2011     2010  
Revenues
  $ 58,904     $ 66,548     $ 90,666     $ 94,669  
Cost of revenues
    38,527       37,556       57,728       56,102  
 
                       
Gross profit
    20,377       28,992       32,938       38,567  
Operating expenses:
                               
Selling and marketing
    13,620       11,531       25,207       20,645  
General and administrative
    15,899       13,152       32,212       26,901  
Research and development
    3,350       2,494       6,582       4,551  
 
                       
Total operating expenses
    32,869       27,177       64,001       52,097  
 
                       
(Loss) income from operations
    (12,492 )     1,815       (31,063 )     (13,530 )
Other expense
    (142 )     (14 )     (14 )     (11 )
Interest expense
    (238 )     (466 )     (401 )     (491 )
 
                       
(Loss) income before income tax
    (12,872 )     1,335       (31,478 )     (14,032 )
(Provision for) benefit from income tax
    (101 )     (257 )     (767 )     910  
 
                       
Net (loss) income
  $ (12,973 )   $ 1,078     $ (32,245 )   $ (13,122 )
 
                       
 
                               
(Loss) income per common share
                               
Basic
  $ (0.51 )   $ 0.04     $ (1.27 )   $ (0.54 )
 
                       
Diluted
  $ (0.51 )   $ 0.04     $ (1.27 )   $ (0.54 )
 
                       
 
                               
Weighted average number of common shares outstanding
                               
Basic
    25,537,483       24,371,125       25,393,864       24,212,004  
Diluted
    25,537,483       25,861,957       25,393,864       24,212,004  

 


 

EnerNOC, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
                 
    June 30, 2011     December 31, 2010  
ASSETS
               
Current assets
               
Cash and cash equivalents
  $ 79,236     $ 153,416  
Restricted cash
    71       1,537  
Trade accounts receivable, net of allowance for doubtful accounts of $200 and $150 at June 30, 2011 and December 31, 2010, respectively
    33,240       22,137  
Unbilled revenue
    17,081       73,144  
Inventory
    239        
Prepaid expenses, deposits and other current assets
    12,602       6,707  
Cash held by third party for potential acquisition
    28,082        
 
           
Total current assets
    170,551       256,941  
Property and equipment, net of accumulated depreciation of $42,934 and $36,309 at June 30, 2011 and December 31, 2010, respectively
    39,524       34,690  
Goodwill
    63,895       24,653  
Definite-lived intangible assets, net
    23,931       5,823  
Indefinite-lived intangible assets
    530       920  
Deposits and other assets
    6,392       2,872  
 
           
Total assets
  $ 304,823     $ 325,899  
 
           
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities
               
Accounts payable
  $ 916     $ 111  
Accrued capacity payments
    42,467       65,792  
Accrued payroll and related expenses
    11,816       11,135  
Accrued expenses and other current liabilities
    10,403       9,307  
Accrued acquisition contingent consideration
          1,500  
Deferred revenue
    7,677       5,540  
Current portion of long-term debt
    17       37  
 
           
Total current liabilities
    73,296       93,422  
Long-term liabilities
               
Deferred acquisition consideration
    4,108        
Deferred tax liability
    1,842       1,141  
Deferred revenue, long-term
    6,609       4,696  
Other liabilities
    482       514  
 
           
Total long-term liabilities
    13,041       6,351  
Commitments and contingencies
           
Stockholders’ equity
               
Undesignated preferred stock, $0.001 par value; 5,000,000 shares authorized; no shares issued
           
Common stock, $0.001 par value; 50,000,000 shares authorized, 26,552,123 and 25,155,067 shares issued and outstanding at June 30, 2011 and December 31, 2010, respectively
    27       25  
Additional paid-in capital
    318,516       293,942  
Accumulated other comprehensive loss
    (46 )     (75 )
Accumulated deficit
    (100,011 )     (67,766 )
 
           
Total stockholders’ equity
    218,486       226,126  
 
           
Total liabilities and stockholders’ equity
  $ 304,823     $ 325,899  
 
           

 


 

EnerNOC, Inc.
Cash Flow Information
(Unaudited)
                 
    Six Months Ended June 30,  
    2011     2010  
Cash flows provided by operating activities
  $ 8,052     $ 10,976  
Cash flows used in investing activities
    (83,887 )     (14,647 )
Cash flows provided by financing activities
    1,717       2,455  
Effects of exchange rate changes on cash
    (62 )     (12 )
 
           
Net change in cash and cash equivalents
  $ (74,180 )   $ (1,228 )
 
           

 


 

EnerNOC, Inc.
NON-GAAP NET LOSS AND NET LOSS PER SHARE RECONCILIATION
(Unaudited)
                 
    Three Months Ended June 30,  
    2011     2010  
    (In thousands, except share and per share data)  
GAAP net (loss) income
  $ (12,973 )   $ 1,078  
ADD: Stock — based compensation
    3,785       3,658  
ADD: Amortization expense of acquired intangible assets
    1,373       368  
LESS: Income tax effect on Non-GAAP adjustments(1)
          (775 )
 
           
Non-GAAP net (loss) income
  $ (7,815 )   $ 4,329  
 
           
 
               
GAAP net (loss) income per basic share
  $ (0.51 )   $ 0.04  
ADD: Stock — based compensation
    0.15       0.15  
ADD: Amortization expense of acquired intangible assets
    0.05       0.02  
LESS: Income tax effect on Non-GAAP adjustments(1)
          (0.03 )
 
           
Non-GAAP net (loss) income per basic share
  $ (0.31 )   $ 0.18  
 
           
 
               
GAAP net (loss) income per diluted share
  $ (0.51 )   $ 0.04  
ADD: Stock — based compensation
    0.15       0.14  
ADD: Amortization expense of acquired intangible assets
    0.05       0.02  
LESS: Income tax effect on Non-GAAP adjustments(1)
          (0.03 )
 
           
Non-GAAP net (loss) income per diluted share
  $ (0.31 )   $ 0.17  
 
           
 
               
Weighted average number of common shares outstanding
               
Basic
    25,537,483       24,371,125  
Diluted
    25,537,483       25,861,957  
                 
    Six Months Ended June 30,  
    2011     2010  
    (In thousands, except share and per share data)  
GAAP net loss
  $ (32,245 )   $ (13,122 )
ADD: Stock — based compensation
    7,267       8,004  
ADD: Amortization expense of acquired intangible assets
    2,525       756  
LESS: Income tax effect on Non-GAAP adjustments(2)
          (568 )
 
           
Non-GAAP net loss
  $ (22,453 )   $ (4,930 )
 
           
 
               
GAAP net loss per basic share
  $ (1.27 )   $ (0.54 )
ADD: Stock — based compensation
    0.29       0.33  
ADD: Amortization expense of acquired intangible assets
    0.10       0.03  
LESS: Income tax effect on Non-GAAP adjustments(2)
          (0.02 )
 
           
Non-GAAP net loss per basic share
  $ (0.88 )   $ (0.20 )
 
           
 
               
GAAP net loss per diluted share
  $ (1.27 )   $ (0.54 )
ADD: Stock — based compensation
    0.29       0.33  
ADD: Amortization expense of acquired intangible assets
    0.10       0.03  
LESS: Income tax effect on Non-GAAP adjustments(2)
          (0.02 )
 
           
Non-GAAP net loss per diluted share
  $ (0.88 )   $ (0.20 )
 
           
 
               
Weighted average number of common shares outstanding
               
Basic
    25,393,864       24,212,004  
Diluted
    25,393,864       24,212,004  

 


 

 
(1)   Represents the increase in the income tax provision recorded for the three months ended June 30, 2010 based on our effective rate for the three months ended June 30, 2010, respectively. The non-GAAP adjustments would have no impact on the provision for income taxes recorded for the three months ended June 30, 2011.
 
(2)   Represents the reduction in the income tax benefit recorded for the six months ended June 30, 2010 based on our effective rate for the six months ended June 30, 2010, respectively. The non-GAAP adjustments would have no impact on the provision for income taxes recorded for the three months ended June 30, 2011.

 


 

EnerNOC, Inc.
RECONCILIATION OF ADJUSTED EBITDA
(Unaudited)
                                 
    Three Months Ended June 30,     Six Months Ended June 30,  
    2011     2010     2011     2010  
Net (loss) income
  $ (12,973 )   $ 1,078     $ (32,245 )   $ (13,122 )
Add back:
                               
Depreciation and amortization
    5,187       3,711       9,964       7,330  
Stock-based compensation expense
    3,785       3,658       7,267       8,004  
Other expense
    142       14       14       11  
Interest expense
    238       466       401       491  
Provision for (benefit from) income tax
    101       257       767       (910 )
 
                       
Adjusted EBITDA
  $ (3,520 )   $ 9,184     $ (13,832 )   $ 1,804  
 
                       
EnerNOC, Inc.
RECONCILIATION OF FREE CASH FLOW
(Unaudited)
                                 
    Three Months Ended June 30,     Six Months Ended June 30,  
    2011     2010     2011     2010  
Net cash provided by operating activities
  $ 13,740     $ 7,854     $ 8,052     $ 10,976  
Subtract:
                               
Purchases of property and equipment
    (8,680 )     (6,443 )     (12,144 )     (12,039 )
 
                       
Free cash flow
  $ 5,060     $ 1,411     $ (4,092 )   $ (1,063 )