Attached files

file filename
8-K - FORM 8-K - ENERNOC INCd815780d8k.htm

Exhibit 99.1

 

 

LOGO

 

Media and Investor Relations:

Robin Deliso

617.692.2601

news@enernoc.com

EnerNOC Reports Results for Third Quarter of 2014

– Company Posts Record Third Quarter Revenue of $329 Million –

– Revenue Up 23% Year-Over-Year Through First Nine Months of 2014 –

BOSTON, MA – NOVEMBER 6, 2014 — EnerNOC, Inc. (Nasdaq: ENOC), a leading provider of energy intelligence software (EIS), today announced results for the third quarter ended September 30, 2014 and updated guidance for 2014.

Summary Financial Results

 

In Thousands, Except Per Share Amounts    Q3 2014      Q3 2013      % Change     Q3 YTD
2014
     Q3 YTD
2013
     % Change  

Revenue

   $ 329,422       $ 278,473         18.3   $ 425,985       $ 347,476         22.6

Net Income

                

GAAP

   $ 96,673       $ 106,857         –9.5   $ 38,875       $ 41,969         –7.4

Non-GAAP1

   $ 103,199       $ 112,381         –8.2   $ 57,789       $ 59,061         –2.2

Net Income

                

Per Diluted Share

                

GAAP

   $ 3.11       $ 3.70         –15.9   $ 1.33       $ 1.47         –9.5

Non-GAAP1

   $ 3.31       $ 3.90         –15.1   $ 1.95       $ 2.06         –5.3

Cash Flow From Operations

   $ 23,986       $ 21,295         12.6   $ 29,712       $ 33,459         –11.2

Free Cash Flow1

   $ 17,324       $ 15,556         11.4   $ 10,464       $ 534         1859.6

Adjusted EBITDA1

   $ 125,153       $ 123,235         1.6   $ 90,441       $ 82,341         9.8

 

1  Refer to “Statement of Use of Non-GAAP Measures” for non-GAAP definitions and refer to the financial schedules attached to this press release for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures.

“Our third quarter results reflect strong financial performance, but what was even more exciting was the traction achieved by our enterprise sales team, including signing subscription contracts with 200 enterprise customers and 2,000 additional sites,” said Tim Healy, Chairman and CEO of EnerNOC, Inc. “We look forward to further building out our product portfolio to deliver more value to an expanding enterprise customer base, as exemplified by our recently announced agreement to acquire World Energy Solutions.”

Fourth Quarter and Updated Full Year Guidance

The Company today issued guidance for the fourth quarter of 2014 and updated its previously issued guidance for the full year. The Company’s guidance is based on the current indications for its business, which may change at any time.


     Guidance for Quarter Ending
December 31, 2014
     Issued on
November 6, 2014

Total Revenue (in millions)

   $39.0-$44.0

GAAP Net Loss Per Diluted Share

   ($1.00)-($0.95)

Non-GAAP Net Loss Per Diluted Share1

   ($0.75)-($0.68)

Adjusted EBITDA1 (in millions)

   ($18.4)-($14.4)

 

(1) Refer to “Statement of Use of Non-GAAP Measures” for non-GAAP definitions and refer to the financial schedules attached to this press release for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures.

 

     Guidance for Year Ending
December 31, 2014
     Issued on
August 7, 2014
   Issued on
November 6, 2014

Total Revenue (in millions)

   $450.0-$465.0    $465.0-$470.0

GAAP Net Income per Diluted Share

   $0.47-$0.55    $0.40-$0.45

Non-GAAP Net Income per Diluted Share1

   $1.36-$1.45    $1.29-$1.35

Adjusted EBITDA1 (in millions)

   $72.0-$76.0    $72.0-$76.0

 

(1) Refer to “Statement of Use of Non-GAAP Measures” for non-GAAP definitions and refer to the financial schedules attached to this press release for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures.

Recent Operational Highlights

 

    The Company announced an agreement to acquire World Energy Solutions, Inc., a leading cloud-based supply procurement software vendor. World Energy generated $18.9 million in revenue and a gross margin of 77% for the six months ended June 30, 2014. This acquisition is expected to add approximately $30 million to EnerNOC’s annual recurring revenue from enterprise customers.

 

    The Company announced its entry into the South Korean market. EnerNOC will deploy its software and solutions to commercial and industrial customers throughout the country and help them participate in reliability and economic demand response programs via the Korea Power Exchange (KPX), the electricity system operator in Korea. The Company has already enrolled several large Korean enterprises in the KPX Reliability Demand Response Program, including Kolon Industries, Dongbu Metal, COEX, Korea Paper, and Yonsei University.

 

    The Company continued to expand its base of enterprise EIS customers, growing the number of commercial, institutional, and industrial sites under enterprise revenue contracts from 33,300 at the end of the second quarter to 35,300 at the end of the third quarter. The Company signed new deals with brand name companies including 3M, AEW Capital Management, Alberta Health Services, and Performance Food Group. The Company also signed a new deal with Boston Properties, which expanded its deployment of EIS to include utility bill management across its portfolio of approximately 180 properties comprised primarily of Class A office space, totaling approximately 46.6 million square feet.

 

   

The Company established a strategic partnership with Boston-based WeSpire, a software-as-a-service (SaaS) company for organizations that want to leverage software to engage employees in sustainability


 

and energy management initiatives. Under the terms of the partnership, EnerNOC made an investment in WeSpire and received exclusive rights in the EIS space to market a white-labeled version of WeSpire’s employee engagement application, customized for enterprise and utility customers.

 

    The Company announced partnerships with Greentown Labs and Cleantech Open Northeast that support technology-related entrepreneurship, talent development, and innovation. Greentown Labs is an organization that supports early-stage energy technology companies and is one of the largest incubator spaces for hardware startups in the Northeast. Cleantech Open Northeast is the region’s premier energy technology accelerator program focused on developing entrepreneurs.

 

    The Company raised $160 million in convertible debt and used a portion of the proceeds to repurchase $30 million of its common stock. Following these transactions, the Company ended the third quarter with $246 million of cash on its balance sheet.

Company to Host Live Conference Call and Webcast

The Company’s management team plans to host a live conference call and webcast at 5:00 p.m. Eastern time today to discuss its financial results as well as management’s outlook for the business. The conference call may be accessed in the United States by dialing +1.800.700.7860 and using access code “ENOC”. The conference call may be accessed outside of the United States by dialing +1.612.332.0802 and using access code “ENOC”. The conference call will be simultaneously webcast on the Company’s investor relations website, which can be accessed at http://investor.enernoc.com. A replay of the conference call will be available approximately two hours after the call by dialing +1.800.475.6701 or +1.320.365.3844 and using access code 338573 or by accessing the webcast replay on the Company’s investor relations website.

About EnerNOC

EnerNOC is a leading provider of cloud-based energy intelligence software (EIS) and services to thousands of enterprise customers and utilities globally. EnerNOC’s EIS solutions for enterprise customers improve energy productivity by optimizing how they buy, how much they use, and when they use energy. EIS for enterprise includes supply management, utility bill management, facility optimization, visibility and reporting, project management, demand management, and demand response. EnerNOC’s EIS solutions for utilities help maximize the value of demand-side resources, including fully outsourced and utility-managed demand response and energy efficiency programs that drive customer engagement. EnerNOC supports customer success with its world-class professional services team and a Network Operations Center (NOC) staffed 24x7x365. For more information, visit www.enernoc.com.

EnerNOC, Inc. 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 and the future growth and success of the Company’s energy intelligence software and related solutions, 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.


EnerNOC, Inc.

Condensed Consolidated Statements of Operations

(in thousands, except share and per share data)

(unaudited)

 

     Three Months Ended
September 30,
 
     2014     2013  

Revenues1:

    

Grid operator

   $ 291,848      $ 236,300   

Utility

     27,741        32,673   

Enterprise

     9,833        9,500   
  

 

 

   

 

 

 

Total revenues

     329,422        278,473   

Cost of revenues

     168,564        126,072   
  

 

 

   

 

 

 

Gross profit

     160,858        152,401   

Operating expenses (income):

    

Selling and marketing

     18,972        15,761   

General and administrative

     24,472        19,746   

Research and development

     5,260        4,535   

Gain on sale of service line

     (359     —     

Gain on the sale of assets

     —          —     
  

 

 

   

 

 

 

Total operating expenses and income

     48,345        40,042   
  

 

 

   

 

 

 

Income from operations

     112,513        112,359   

Other income (expense), net

     (2,224     233   

Interest expense

     (1,523     (451
  

 

 

   

 

 

 

Income before income tax

     108,766        112,141   

Benefit from (provision for) income tax

     (12,111     (5,284
  

 

 

   

 

 

 

Net income

     96,655        106,857   

Net loss attributable to noncontrolling interest

     (18     —     
  

 

 

   

 

 

 

Net income attributable to EnerNOC, Inc.

   $ 96,673      $ 106,857   
  

 

 

   

 

 

 

Net income per common share attributable to EnerNOC, Inc.

    

Basic

   $ 3.48      $ 3.83   

Diluted

   $ 3.11      $ 3.70   

Weighted average number of common shares used in computing net income per share attributable to EnerNOC, Inc.

    

Basic

     27,795,154        27,920,409   

Diluted

     31,434,164        28,843,010   

 

1 The Company has reclassified certain amounts in its condensed consolidated statements of operations for the three month period ended September 30, 2013, to conform to the 2014 presentation. The reclassifications made related to the presentation of the Company’s revenues from DemandSMART revenues and EfficiencySMART, SupplySMART and other revenues to revenues from grid operators, revenues from utilities, and revenues from enterprise customers and was done in order to provide the users of its consolidated financial statements with additional insight into how the Company and its management views and evaluates its revenues and related growth. This reclassification within the condensed consolidated statements of operations for the three month period ended September 30, 2013 had no impact on previously reported total consolidated revenues or consolidated results of operations.


EnerNOC, Inc.

Condensed Consolidated Statements of Operations

(in thousands, except share and per share data)

(unaudited)

 

     Nine Months Ended
September 30,
 
     2014     2013  

Revenues1:

    

Grid operator

   $ 350,592      $ 266,443   

Utility

     50,011        57,839   

Enterprise

     25,382        23,194   
  

 

 

   

 

 

 

Total revenues

     425,985        347,476   

Cost of revenues

     232,505        172,142   
  

 

 

   

 

 

 

Gross profit

     193,480        175,334   

Operating expenses (income):

    

Selling and marketing

     56,997        50,444   

General and administrative

     72,340        60,872   

Research and development

     15,432        14,125   

Gain on sale of service line

     (3,737     —     

Gain on the sale of assets

     (2,171     —     
  

 

 

   

 

 

 

Total operating expenses

     138,861        125,441   
  

 

 

   

 

 

 

Income from operations

     54,619        49,893   

Other income (expense), net

     (1,276     (884

Interest expense

     (2,576     (1,212
  

 

 

   

 

 

 

Income before income tax

     50,767        47,797   

Benefit from (provision for) income tax

     (11,950     (5,828
  

 

 

   

 

 

 

Net income

     38,817        41,969   

Net loss attributable to noncontrolling interest

     (58     —     
  

 

 

   

 

 

 

Net income attributable to EnerNOC, Inc.

   $ 38,875      $ 41,969   
  

 

 

   

 

 

 

Net income per common share attributable to EnerNOC, Inc.

    

Basic

   $ 1.38      $ 1.52   
  

 

 

   

 

 

 

Diluted

   $ 1.33      $ 1.47   
  

 

 

   

 

 

 

Weighted average number of common shares used in computing net income per share attributable to EnerNOC, Inc.

    

Basic

     28,075,291        27,693,054   

Diluted

     30,074,187        28,616,552   

 

1

The Company has reclassified certain amounts in its condensed consolidated statements of operations for the nine month periods ended September 30, 2013, to


  conform to the 2014 presentation. The reclassifications made related to the presentation of the Company’s revenues from DemandSMART revenues and EfficiencySMART, SupplySMART and other revenues to revenues from grid operators, revenues from utilities, and revenues from enterprise customers and was done in order to provide the users of its consolidated financial statements with additional insight into how the Company and its management views and evaluates its revenues and related growth. This reclassification within the condensed consolidated statements of operations for the nine month period ended September 30, 2013 had no impact on previously reported total consolidated revenues or consolidated results of operations.


EnerNOC, Inc.

Condensed Consolidated Balance Sheets

(in thousands, except par value and share data)

(unaudited)

 

     September 30,
2014
    December 31,
2013
 
ASSETS     

Current assets:

    

Cash and cash equivalents

   $ 246,215      $ 149,189   

Trade accounts receivable, net

     56,994        35,933   

Unbilled revenue

     156,432        66,675   

Capitalized incremental direct customer contract costs

     6,955        9,509   

Prepaid expenses, deposits and other current assets

     14,378        9,377   
  

 

 

   

 

 

 

Total current assets

     480,974        270,683   

Property and equipment, net

     50,303        47,419   

Goodwill and intangible assets, net

     125,194        94,290   

Capitalized incremental direct customer contract costs

     1,726        1,995   

Deposits and other assets

     6,641        1,568   
  

 

 

   

 

 

 

Total assets

   $ 664,838      $ 415,955   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Current liabilities:

    

Accounts payable

   $ 2,187      $ 2,031   

Accrued capacity payments

     126,084        76,676   

Accrued payroll and related expenses

     16,268        13,370   

Accrued expenses and other current liabilities

     30,447        12,386   

Deferred revenue

     13,143        20,625   
  

 

 

   

 

 

 

Total current liabilities

     188,129        125,088   

Deferred tax liability

     14,542        6,211   

Deferred revenue

     7,623        6,819   

Other liabilities

     8,960        8,342   

Convertible senior notes, net

     137,907        —     
  

 

 

   

 

 

 

Total long-term liabilities

     169,032        21,372   

Stockholders’ equity:

    

Common stock, $0.001 par value; 50,000,000 shares authorized, 29,229,284 and 29,920,807 shares issued and outstanding at September 30, 2014 and December 31, 2013, respectively

     29        30   

Additional paid-in capital

     353,006        353,354   

Accumulated other comprehensive loss

     (3,219     (2,535

Accumulated deficit

     (42,479     (81,354
  

 

 

   

 

 

 

Total EnerNOC, Inc. stockholders’ equity

     307,337        269,495   

Non controlling interest

     340     
  

 

 

   

 

 

 

Total stockholders’ equity

     307,677        269,495   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 664,838      $ 415,955   
  

 

 

   

 

 

 


EnerNOC, Inc.

Condensed Consolidated Statements of Cash Flow Data

(in thousands)

(unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

Cash provided by operating activities

   $ 23,986      $ 21,295      $ 29,712      $ 33,459   

Cash used in investing activities

     (11,596     (8,450     (53,460     (33,803

Cash (used in) provided by financing activities

     125,553        (3,423     121,105        (2,632

Effects of exchange rate changes on cash and cash equivalents

     (631     232        (331     (835
  

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

   $ 137,312      $ 9,654      $ 97,026      $ (3,811
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at beginning of period

   $ 108,903      $ 101,576      $ 149,189      $ 115,041   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 246,215      $ 111,230      $ 246,215      $ 111,230   
  

 

 

   

 

 

   

 

 

   

 

 

 


EnerNOC, Inc.

Statement on Use of Non-GAAP Financial Measures

To supplement the Company’s consolidated financial statements presented on a GAAP basis, the Company discloses certain non-GAAP measures that exclude certain amounts, including non-GAAP net (loss) income attributable to EnerNOC, Inc., non-GAAP net (loss) income per share attributable to EnerNOC, Inc., adjusted EBITDA and free cash flow. These non-GAAP measures are not in accordance with, or an alternative for, generally accepted accounting principles in the United States.

The GAAP measure most comparable to non-GAAP net (loss) income attributable to EnerNOC, Inc. is GAAP net (loss) income attributable to EnerNOC, Inc.; the GAAP measure most comparable to non-GAAP net (loss) income per share attributable to EnerNOC, Inc. is GAAP net (loss) income per share attributable to EnerNOC, Inc.; the GAAP measure most comparable to adjusted EBITDA is GAAP net (loss) income attributable to EnerNOC, Inc.; and the GAAP measure most comparable to free cash flow is cash flows provided by (used in) operating activities. Reconciliations of each of these non-GAAP financial measures to the corresponding GAAP measures are included below.

Management uses these non-GAAP measures when evaluating the Company’s operating performance and for internal planning and forecasting purposes. Management believes that such measures help indicate underlying trends in the 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, management considers non-GAAP net (loss) income attributable to EnerNOC, Inc. to be an important indicator of the overall performance 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, management considers adjusted EBITDA to be an important indicator of the Company’s operational strength and performance of the business and a good measure of the Company’s historical operating trend. Moreover, management considers free cash flow to be an indicator of the Company’s operating trend and performance of the business.

The following is an explanation of the non-GAAP measures that management utilizes, including the adjustments that management excluded as part of the non-GAAP measures, as well as, reasons for excluding these individual items:

 

    Management defines non-GAAP net income (loss) attributable to EnerNOC, Inc. as net income (loss) attributable to EnerNOC, Inc. before expenses related to stock-based compensation and amortization expenses related to acquisition-related intangible assets, net of related tax effects. Non-GAAP net income (loss) attributable to EnerNOC, Inc. includes gains or losses resulting from either the sale of certain assets or disposals of components of an entity that do not represent a strategic shift that has (or would be expected to have) a major effect on an entity’s operations and financial results, net of any related tax effects, or that represents potential ongoing operational trends or are not material. When evaluating the materiality of a gain (or loss) on the sale of assets, management evaluates such gain (or loss) in the context of the Company’s estimated full year financial results, and considers the judgment of a reasonable person relying on the evaluation and whether or not such judgment would have been changed or influenced by the inclusion or exclusion of the gain (or loss).

 

    Management defines adjusted EBITDA as net income (loss) attributable to EnerNOC, Inc., excluding depreciation, amortization, stock-based compensation, direct and incremental expenses related to acquisitions or divestitures, interest, income taxes and other income (expense). Adjusted EBITDA includes gains or losses resulting from either the sale of certain assets or disposals of components of an entity that do not represent a strategic shift that has (or would be expected to have) a major effect on an entity’s operations and financial results, net of any related tax effects, or that represent potential ongoing operational trends or are not material. When evaluating the materiality of a gain (or loss) on the sale of assets, management evaluates such gain (or loss) in the context of the Company’s estimated full year financial results, and considers the judgment of a reasonable person relying on the evaluation and whether or not such judgment would have been changed or influenced by the inclusion or exclusion of the gain (or loss). Adjusted EBITDA eliminates items that are either not part of our 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 our estimate of the useful life of tangible and intangible assets. These estimates could vary from actual performance of the asset, are based on historical cost incurred to build out our deployed network and may not be indicative of current or future capital expenditures.

 

    Management defines free cash flow as net cash provided by (used in) operating activities less capital expenditures. Management defines capital expenditures as purchases of property and equipment, which includes capitalization of internal-use software development costs.

Non-GAAP net (loss) income attributable to EnerNOC, Inc., non-GAAP net (loss) income per share attributable to EnerNOC, Inc., adjusted EBITDA and free cash flow may have limitations as analytical tools. 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.


EnerNOC, Inc.

Reconciliation Of Non-GAAP Measures To Nearest GAAP Measures

Reconciliation of Non-GAAP Net (Loss) Income Attributable to EnerNOC, Inc. And Net (Loss) Income Per Share Attributable to EnerNOC, Inc.

(in thousands, except share and per share data)

(Unaudited)

 

     Three Months Ended September 30,  
     2014      2013  

GAAP net income attributable to EnerNOC, Inc.

   $ 96,673       $ 106,857   

ADD: Stock-based compensation (1)

     4,135         3,821   

ADD: Amortization expense of acquired intangible assets (1)

     2,391         1,703   
  

 

 

    

 

 

 

Non-GAAP net income attributable to EnerNOC, Inc.

   $ 103,199       $ 112,381   
  

 

 

    

 

 

 

GAAP net income per diluted share attributable to EnerNOC, Inc.

   $ 3.11       $ 3.70   

ADD: Stock-based compensation (1)

     0.12         0.14   

ADD: Amortization expense of acquired intangible assets (1)

     0.08         0.06   
  

 

 

    

 

 

 

Non-GAAP net income per diluted share attributable to EnerNOC, Inc.

   $ 3.31       $ 3.90   
  

 

 

    

 

 

 

Weighted average number of diluted common shares outstanding

     31,434,164         28,843,010   
  

 

 

    

 

 

 

 

     Nine Months Ended September 30,  
     2014      2013  

GAAP net income attributable to EnerNOC, Inc.

   $ 38,875       $ 41,969   

ADD: Stock-based compensation (1)

     12,161         11,832   

ADD: Amortization expense of acquired intangible assets (1)

     6,753         5,260   
  

 

 

    

 

 

 

Non-GAAP net income attributable to EnerNOC, Inc.

   $ 57,789       $ 59,061   
  

 

 

    

 

 

 

GAAP net income per diluted share attributable to EnerNOC, Inc.

   $ 1.33       $ 1.47   

ADD: Stock-based compensation (1)

     0.40         0.41   

ADD: Amortization expense of acquired intangible assets (1)

     0.22         0.18   
  

 

 

    

 

 

 

Non-GAAP net income per diluted share attributable to EnerNOC, Inc.

   $ 1.95       $ 2.06   
  

 

 

    

 

 

 

Weighted average number of diluted common shares outstanding

     30,074,187         28,616,552   
  

 

 

    

 

 

 

 

(1) The non-GAAP adjustments would have no impact on the provision for income taxes recorded during the three and nine month periods ended September 30, 2014 or 2013, respectively.


EnerNOC, Inc.

Reconciliation of Adjusted EBITDA

(in thousands)

(unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014      2013     2014      2013  

Net income attributable to EnerNOC, Inc.

   $ 96,673       $ 106,857      $ 38,875       $ 41,969   

Add back:

          

Depreciation and amortization

     7,960         7,055        23,167         20,616   

Stock-based compensation expense

     4,135         3,821        12,161         11,832   

Direct and incremental expenses related to acquisitions or divestitures

     197         —          1,556         —     

Other expense (income)

     2,224         (233     1,276         884   

Interest expense

     1,523         451        2,576         1,212   

(Benefit from) provision for income tax1

     12,441         5,284        10,830         5,828   
  

 

 

    

 

 

   

 

 

    

 

 

 

Adjusted EBITDA

   $ 125,153       $ 123,235      $ 90,441       $ 82,341   
  

 

 

    

 

 

   

 

 

    

 

 

 

 

(1) Excludes discrete tax benefit of ($330) and discrete tax provision of $1,120 recorded during the three and nine month periods ended September 30, 2014, respectively, related to the Company’s sale of the USC business component.

EnerNOC, Inc.

Reconciliation of Free Cash Flow

(in thousands)

(unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2014     2013     2014     2013  

Net cash provided by operating activities

   $ 23,986      $ 21,295      $ 29,712      $ 33,459   

Subtract:

        

Purchases of property and equipment

     (6,662     (5,739     (19,248     (32,925
  

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

   $ 17,324      $ 15,556      $ 10,464      $ 534   
  

 

 

   

 

 

   

 

 

   

 

 

 


Non-GAAP Financial Guidance

This press release also includes estimates of future non-GAAP net income attributable to EnerNOC, Inc. and net income per diluted share attributable to EnerNOC, Inc. A reconciliation of these amounts to the nearest expected GAAP results, is presented below:

 

     Three Months Ended
31-Dec-14
    Twelve Months Ended
31-Dec-14
 
                 Per Diluted Share                   Per Diluted Share  
In Millions, Except Per Share Amounts    Low     High     Low     High     Low      High      Low      High  

Projected GAAP Net Income (Loss)

   ($ 27.1   ($ 25.8   ($ 1.00   ($ 0.95   $ 11.7       $ 13.0       $ 0.40       $ 0.45   

Adjustments:

                   

Stock-based compensation

   $ 4.3      $ 4.7      $ 0.16      $ 0.18      $ 16.5       $ 17.0       $ 0.57       $ 0.58   

Amortization expense of acquired intangible assets

   $ 2.5      $ 2.5      $ 0.09      $ 0.09      $ 9.2       $ 9.2       $ 0.32       $ 0.32   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Projected Non-GAAP Net Income (Loss)

   ($ 20.3   ($ 18.6   ($ 0.75   ($ 0.68   $ 37.4       $ 39.2       $ 1.29       $ 1.35   

Adjustments:

                   

Depreciation

   $ 5.6      $ 6.1          $ 22.0       $ 22.5         

Direct and incremental expenses related to acquisitions or divestiture

   $ 0.6      $ 1.4          $ 2.2       $ 2.9         

Interest and other expense, net

   $ 2.2      $ 2.7          $ 6.0       $ 6.5         

(Benefit from) Provision for income taxes1

   ($ 6.5   ($ 6.0       $ 4.4       $ 4.9         
  

 

 

   

 

 

       

 

 

    

 

 

       

Adjusted EBITDA

   ($ 18.4   ($ 14.4       $ 72.0       $ 76.0         
  

 

 

   

 

 

       

 

 

    

 

 

       

Weighted Average Number of Common Shares Outstanding-Diluted

     27.2        27.2            29.0         29.0         

 

(1) Twelve Months Ended 31-Dec-14 excludes discrete tax provision of $1.1 recorded during the nine month period ended September 30, 2014 related to the Company’s sale of the USC business component.