Infrastructure and Energy Alternatives, Inc. (NASDAQ: IEA) (“IEA”
or the “Company”), a leading infrastructure company with renewable
energy and specialty civil expertise, today announced results for
the fourth quarter and full-year 2021.
FOURTH QUARTER 2021 RESULTS(As
compared to the Fourth Quarter 2020)
- Total Revenues of $544.1 million,
+38.8% y/y
- Net Income of $31.7 million, versus
a net loss of ($1.4) million
- Adjusted EBITDA of $46.2 million,
+59.1% y/y
- Backlog of $2.9 billion increased
41% y/y
FULL-YEAR 2021 RESULTS (As
compared to the Full-Year 2020)
- Total Revenues of $2,078.4 million,
+18.6% y/y
- Net Loss of $(83.7) million, versus
Net Income of $0.7 million
- Net Loss includes Loss on
Extinguishment of Debt of $101.0 million
- Adjusted EBITDA of $135.1 million,
+5.6% y/y
Total revenue increased by 39% on a
year-over-year basis in the fourth quarter 2021, supported by
growth across both the Renewable and Specialty Civil segments.
Within Renewables, fourth quarter solar and wind-related project
revenue increased by 96% and 29%, respectively. Specialty Civil
segment revenue increased 38% on a year-over-year basis in the
fourth quarter, driven primarily by increased environmental
remediation activity.
For the three months ended December 31, 2021,
the Company reported Net Income of $31.7 million, versus a net loss
of ($1.4) million, in the prior-year period. Fourth quarter results
include a $12.9 million pre-tax benefit related to a fair value
adjustment of an outstanding warrant liability.
Adjusted EBITDA increased 59% on a
year-over-year basis to $46.2 million in the fourth quarter 2021,
versus $29.1 million in the prior-year period. Fourth quarter
adjusted EBITDA benefited from a combination of strong revenue
growth and gross margin expansion within the Specialty Civil
segment, partially offset by pandemic-related supply chain
challenges that impacted Renewable segment gross margin
realization. For a reconciliation of net income to Adjusted EBITDA,
please see the appendix to this release.
As of December 31, 2021, total backlog increased
to $2.9 billion, versus $2.7 billion at the end of the third
quarter 2021, and $2.1 billion as of December 31, 2020. Next
twelve-month backlog increased to $2.15 billion, an increase from
$1.66 billion at the end of third quarter 2021.
MANAGEMENT COMMENTARY
“Project activity levels across both our
renewables and specialty civil markets accelerated during the
latter half of 2021, resulting in a solid fourth quarter
performance and record sales in 2021,” stated JP Roehm, President
and CEO of IEA. “Our strong fourth quarter results came despite a
number of industry headwinds, highlighting the strength of our
platform, our leading market position, and strong execution. Within
our renewables segment, revenue increased on an organic basis by
nearly 40% on a year-over-year basis, driven by demand within both
onshore wind and utility-scale solar markets. Consistent with our
ongoing focus on sustained margin expansion, fourth quarter gross
profit margin increased to the highest level in two years, despite
continued, global supply-chain related challenges.”
“During the fourth quarter, we repurchased more
than 50% of our public warrants, building on the ongoing capital
structure simplification initiative we began during the third
quarter,” stated Peter J. Moerbeek, Chief Financial Officer of IEA.
“During 2021, we redeemed both Series A and B Preferred Stock,
refinanced our term loan, and initiated the warrant repurchase
program. These actions, together with our improved liquidity
profile and strong business momentum, provide us with a strong
balance sheet and a platform equipped to support growth
strategies.”
“2021 was an important year for IEA, one in
which we further positioned our infrastructure solutions platform
to capitalize on the multi-decade transition toward renewables and
carbon neutrality,” continued Roehm. “Our unique service
capabilities, skilled labor force, established base of
well-capitalized, recurring customers and attractive end-market
exposure strategically positions IEA for continued, profitable
growth and other value creation opportunities.”
“Long-term demand fundamentals remain strong
across each of our end-markets entering 2022 and we expect to take
advantage of these opportunities,” continued Roehm. “Within our
renewables segment, increased customer demand for clean energy,
together with the increasingly competitive levelized cost of wind
and solar when compared to carbon-based energy sources, remain key
catalysts for growth. Within our specialty civil segment, we expect
to be a beneficiary of the transformative, $1.2 trillion federal
infrastructure bill, while our environmental services business is
poised to benefit from the significant capital spending cycle for
coal ash remediation, a market where IEA has significant scale and
expertise.”
“At year-end 2021, our total backlog increased
more than 40% on a year-over-year basis to a record level of
approximately $2.9 billion, including 12-month backlog of $2.15
billion,” concluded Roehm. “While an uncertain tax policy outlook,
global supply chain disruptions and labor availability remain
potential headwinds for the industry, our strategic market
position, customer mix, and attractive end-market focus has
contributed to record 12-month backlog, positioning IEA to achieve
record profitability in 2022.”
BUSINESS UPDATE
In the fourth quarter IEA continued to position
the Company for sustained, profitable growth and long-term value
creation. Entering 2022, IEA remains focused on these important
initiatives, which are critical to driving shareholder value. The
strategic initiatives and highlights of our progress during 2021
are as follows:
- Develop strong leadership
positions with scale in markets where IEA is competitively
advantaged. IEA intends to leverage its technical
expertise, geographic reach, and customer relationships across its
wind, solar, heavy civil, rail and environmental services platforms
to further develop scale and market leading positions in key end
markets. The Company remains focused on supporting organic and
inorganic investments to maintain a diversified backlog of
attractive infrastructure projects to support sustained, profitable
growth through the economic cycle. For the full-year 2021, IEA
generated total organic revenue growth of 19%, while the renewables
segment revenue increased 28% on an organic basis, versus the
prior-year period.
- Capitalize on favorable
long-term fundamentals within renewables and environmental
markets. In 2021, approximately 70% of IEA’s revenue
was derived from wind and solar-related EPC services, end markets
which are well positioned to benefit from the tremendous
investments needed to achieve the energy transition goals in the
United States. Over the next five years, IEA expects domestic
installations to generate over 100 GW of new utility-scale solar
capacity, an increase of more than 80% versus the prior, five-year
period. Similarly, onshore wind installations are expected to add
110 GW of new capacity expected by 2030. Within the Company’s
environmental services markets, demand conditions are robust, with
recent EPA actions providing further momentum towards remediation
of the approximately 500 unlined coal ash surface impoundments
nationwide.
- Maintain bidding
discipline, drive economics of scale, and execute on operational
efficiencies to support margin expansion. IEA
intends to deliver improved margins through a focus on
higher-value, margin-enhancing opportunities, while leveraging its
size and scale to deliver exceptional value for customers. The
Company entered the solar business in 2019 and expects margins to
continue improving as the business grows, processes improve, and
the Company realizes the benefits of economies of scale.
- Further simplify capital
structure, while maintaining a strong balance sheet and liquidity
profile to support growth. In November 2021, IEA’s
Board of Directors authorized a program to repurchase up to $25
million of outstanding warrants (NASDAQ: IEAWW) to further
streamline the Company’s capital structure. Through March 4, 2020,
IEA has repurchased 10.9 million warrants, or approximately 64% of
the outstanding warrants, at a total cost of $14.6 million. As of
December 31, 2021, IEA had nearly $243 million in available cash
and availability on its credit facility to support growth of the
business.
- Pursue disciplined capital
allocation strategy. IEA will prioritize capital
allocation to optimize its return on invested capital. The Company
will continue to invest in organic growth initiatives to improve
scale, expand its services capabilities, and further develop
industry leading technical expertise. IEA also intends to pursue
complementary, bolt-on acquisition opportunities that further
strengthen the Company’s position in existing high-growth,
high-margin end markets, accelerate the expansion of its service
capabilities to adjacent markets, and strengthens its skilled labor
force.
SEGMENT PERFORMANCE
Revenue and Gross Profit by segment was as
follows:
|
For the quarters ended December 31, |
(in
thousands) |
|
2021 |
|
|
|
2020 |
|
Segment |
Revenue |
% of Total Revenue |
|
Revenue |
% of Total Revenue |
Renewables |
$ |
338,737 |
62.3 |
% |
|
$ |
242,783 |
61.9 |
% |
Specialty Civil |
|
205,364 |
37.7 |
% |
|
|
149,123 |
38.1 |
% |
Total revenue |
$ |
544,101 |
100.0 |
% |
|
$ |
391,906 |
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
For the quarters ended December 31, |
(in
thousands) |
|
2021 |
|
|
|
2020 |
|
Segment |
Gross Profit |
Gross Profit Margin |
|
Gross Profit |
Gross Profit Margin |
Renewables |
$ |
34,781 |
10.3 |
% |
|
$ |
26,736 |
11.0 |
% |
Specialty Civil |
|
29,133 |
14.2 |
% |
|
|
15,785 |
10.6 |
% |
Total gross profit |
$ |
63,914 |
11.7 |
% |
|
$ |
42,521 |
10.8 |
% |
|
|
|
|
|
|
|
|
|
|
Renewables Segment revenue totaled $338.7
million during the fourth quarter 2021, an increase of 39.5%
compared to the prior year. Renewables Segment gross profit was
$34.8 million, or 10.3% of segment revenue, for the fourth quarter
of 2021, compared to $26.7 million, or 11.0% of segment revenue,
for the same period in 2020. The decrease in gross profit margin
percentage for the Renewables Segment was primarily due to supply
chain disruptions in the Company’s solar business that adversely
impacted work sequencing across several large
projects.
Specialty Civil Segment revenue totaled $205.4
million, an increase of 37.7%, or $56.2 million year-over-year,
primarily due to growth in environmental and heavy civil. The
environmental remediation business is benefitting from the ramp-up
of a large customer, as well as a contract expansion of an existing
customer. Specialty Civil Segment gross profit was $29.1 million,
or 14.2% of segment revenue, for the fourth quarter of 2021, as
compared to $15.8 million, or 10.6% of segment revenue, for the
same period in 2020. The increase in gross profit percentage was
primarily due to a shift in project mix, led by growth in the
environmental remediation market and favorable year-end project
completions.
FINANCIAL RESOURCES AND
LIQUIDITY
As of December 31, 2021, the Company had $124.0
million of cash and cash equivalents and total debt of $358.0
million, consisting of the $300.0 million senior unsecured notes,
$3.6 million of commercial equipment notes, and $54.4 million of
obligations, exclusive of associated interest, recognized under
various finance leases for equipment. At the end of the quarter,
the Company had $118.9 million of availability under its credit
facility, net of letters of credit. Combined with cash, total
liquidity was $242.9 million.
On November 4, 2021, the Company’s Board of
Directors authorized a program to repurchase up to $25 million of
the publicly traded outstanding warrants (NASDAQ: IEAWW) to further
streamline the Company’s capital structure. The program began on
November 11, 2021, and it will end no later than the expiration of
the warrants on March 26, 2023. As of December 31, 2021, IEA has
repurchased 9.27 million warrants at an average price of $1.27,
which represents 54.8% of the outstanding warrants.
BACKLOG
IEA defines “backlog” as the amount of revenue
the Company expects to realize from the uncompleted portions of
existing construction contracts, including new contracts under
which work has not begun and awarded contracts for which the
definitive project documentation is being prepared.
The following table summarizes the Company’s backlog by segment
for the periods below:
(in
millions) |
|
|
Segments |
December 31, 2021 |
|
December 31, 2020 |
Renewables |
$ |
2,034.8 |
|
$ |
1,513.4 |
Specialty Civil |
|
881.3 |
|
|
556.1 |
Total |
$ |
2,916.1 |
|
$ |
2,069.5 |
|
|
|
|
|
|
Total backlog at the end of 2021 was $2.9
billion, an increase of $846.6 million, or 40.9% compared to the
end of 2020. Renewables Segment backlog at December 31, 2021 was
$2.0 billion, an increase of 34.5% compared to the prior year, as a
result of strong growth in our solar market combined with steady
performance in wind.
IEA signed nearly $2.0 billion in wind and solar
awards in 2021, and the pipeline of new opportunities remains
robust. Specialty Civil backlog at year-end 2021 was $881.3
million, up 58.5% compared last year due in large part to favorable
market trends in environmental remediation.
The Company expects to realize approximately
$2.15 billion of its estimated backlog during the next twelve
months (calendar 2022), an increase $523 million from the end of
2020.
FINANCIAL GUIDANCE
The long-term outlook for IEA’s business and our
markets remains strong. IEA sees 2022 as another record year for
its’ business; however, the challenges from 2021, including the
impact of COVID-19 and supply chain disruptions, will continue into
2022. IEA’s guidance for 2022 reflects management’s effort to
recognize these uncertainties. All guidance is current as of March
7, 2022 and is subject to change.
- Total revenue of between $2.1
billion and $2.2 billion;
- Total adjusted EBITDA of between
$140 million and $150 million
For a reconciliation of Adjusted EBITDA, please
see the table at the end of this release.
FOURTH QUARTER AND FULL-YEAR 2021
CONFERENCE CALL
IEA will issue financial results for the fourth
quarter and full-year 2021 after the market close on Monday, March
7, 2022. Management will conduct a conference call on Tuesday,
March 8 at 11:00 am Eastern Time to discuss the quarterly and
full-year results.
A webcast of the conference call and
accompanying presentation materials will be available in the
Investor Relations section of the Company’s corporate website at
https://ir.iea.net. To listen to a live broadcast, go to the site
at least 15 minutes prior to the scheduled start time in order to
register and download and install any necessary audio software.
To participate in the live teleconference:
Domestic Live: |
|
1-877-407-0784 |
International Live: |
|
1-201-689-8560 |
To listen to a replay of the teleconference,
which will be available through April 8, 2022:
Domestic Replay: |
|
1-844-512-2921 |
International Replay: |
|
1-412-317-6671 |
Conference ID: |
|
13726269 |
|
|
|
ABOUT IEA
Infrastructure and Energy Alternatives, Inc. is
a leading infrastructure construction company with renewable energy
and specialty civil expertise. Headquartered in Indianapolis,
Indiana, with operations throughout the country, IEA’s service
offering spans the entire construction process. The Company offers
a full spectrum of delivery models including full engineering,
procurement, and construction, turnkey, design-build, balance of
plant, and subcontracting services. IEA is one of the larger
providers in the renewable energy industry and has completed more
than 255 utility scale wind and solar projects across North
America. In the heavy-civil space, IEA offers a number of specialty
services including environmental remediation, industrial
maintenance, specialty transportation infrastructure and other site
development for public and private projects. For more information,
please visit IEA’s website at www.iea.net or follow IEA on
Facebook, LinkedIn and Twitter for the latest company
news and events.
FORWARD-LOOKING STATEMENTS
This release contains forward-looking statements
within the meaning of the Private Securities Litigation Reform Act
of 1995. The use of words such as “anticipate,” “expect,” “could,”
“may,” “intend,” “plan” and “believe,” among others, generally
identify forward-looking statements. These forward-looking
statements are based on currently available operating, financial,
economic and other information, and are subject to a number of
risks and uncertainties. Readers are cautioned that these
forward-looking statements are only predictions and may differ
materially from actual future events or results. A variety of
factors, many of which are beyond our control, could cause actual
future results or events to differ materially from those projected
in the forward-looking statements in this release. For a full
description of the risks and uncertainties which could cause actual
results to differ from our forward-looking statements, please refer
to IEA’s periodic filings with the Securities & Exchange
Commission including those described as “Risk Factors” in IEA’s
annual report on Form 10-K filed on March 8, 2021 and in any
quarterly reports on Form 10-Q filed thereafter. IEA does not
undertake any obligation to update forward-looking statements
whether as a result of new information, future events or otherwise,
except as may be required under applicable securities laws.
INVESTOR CONTACT
Peter J. MoerbeekChief Financial Officer
Aaron Reddington, CFAVice President of Investor
Relationsinvestors@iea.net
INFRASTRUCTURE AND ENERGY ALTERNATIVES,
INC.Consolidated Statements of
Operations($ in thousands, except per share
data)(Unaudited)
|
Three Months Ended |
|
For the Years Ended |
|
December 31, |
|
December 31, |
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Revenue |
$ |
544,101 |
|
|
$ |
391,906 |
|
|
$ |
2,078,420 |
|
|
$ |
1,752,905 |
|
Cost of revenue |
|
480,187 |
|
|
|
349,385 |
|
|
|
1,872,312 |
|
|
|
1,564,213 |
|
Gross profit |
|
63,914 |
|
|
|
42,521 |
|
|
|
206,108 |
|
|
|
188,692 |
|
|
|
|
|
|
|
|
|
Selling, general and
administrative expenses |
|
31,626 |
|
|
|
26,052 |
|
|
|
123,905 |
|
|
|
113,266 |
|
Income from operations |
|
32,288 |
|
|
|
16,469 |
|
|
|
82,203 |
|
|
|
75,426 |
|
|
|
|
|
|
|
|
|
Other income (expense),
net: |
|
|
|
|
|
|
|
Interest expense, net |
|
(6,441 |
) |
|
|
(14,449 |
) |
|
|
(44,698 |
) |
|
|
(61,689 |
) |
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
(101,006 |
) |
|
|
— |
|
Warrant liability fair value adjustment |
|
12,881 |
|
|
|
(1,000 |
) |
|
|
(4,335 |
) |
|
|
(828 |
) |
Other income (expense) |
|
103 |
|
|
|
143 |
|
|
|
(4,695 |
) |
|
|
399 |
|
Income (loss) before
(provision) benefit for income taxes |
|
38,831 |
|
|
|
1,163 |
|
|
|
(72,531 |
) |
|
|
13,308 |
|
|
|
|
|
|
|
|
|
(Provision) benefit for income
taxes |
|
(7,176 |
) |
|
|
(2,555 |
) |
|
|
(11,198 |
) |
|
|
(12,580 |
) |
|
|
|
|
|
|
|
|
Net (loss) income |
|
31,655 |
|
|
|
(1,392 |
) |
|
|
(83,729 |
) |
|
|
728 |
|
Less: Convertible Preferred Stock dividends |
|
|
|
(637 |
) |
|
|
(1,587 |
) |
|
|
(2,628 |
) |
Net income (loss) available
for common stockholders |
$ |
31,655 |
|
|
$ |
(2,029 |
) |
|
$ |
(85,316 |
) |
|
$ |
(1,900 |
) |
|
|
|
|
|
|
|
|
INFRASTRUCTURE AND ENERGY ALTERNATIVES,
INC.Consolidated Balance Sheets($
in thousands, except per share
data)(Unaudited)
|
December 31, |
|
|
2021 |
|
|
|
2020 |
|
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
124,027 |
|
|
$ |
164,041 |
|
Accounts receivable, net |
|
280,700 |
|
|
|
163,793 |
|
Contract assets |
|
214,298 |
|
|
|
145,183 |
|
Prepaid expenses and other current assets |
|
42,774 |
|
|
|
19,352 |
|
Total current assets |
|
661,799 |
|
|
|
492,369 |
|
|
|
|
|
Property, plant and equipment,
net |
|
138,605 |
|
|
|
130,746 |
|
Operating lease asset |
|
37,292 |
|
|
|
36,461 |
|
Intangible assets, net |
|
18,969 |
|
|
|
25,434 |
|
Goodwill |
|
37,373 |
|
|
|
37,373 |
|
Company-owned life
insurance |
|
4,944 |
|
|
|
4,250 |
|
Deferred income taxes |
|
— |
|
|
|
2,069 |
|
Other assets |
|
771 |
|
|
|
438 |
|
Total assets |
$ |
899,753 |
|
|
$ |
729,140 |
|
|
|
|
|
Liabilities, Preferred
Stock and Stockholders' Deficit |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
164,925 |
|
|
$ |
104,960 |
|
Accrued liabilities |
|
163,364 |
|
|
|
129,594 |
|
Contract liabilities |
|
126,128 |
|
|
|
118,235 |
|
Current portion of finance lease obligations |
|
24,345 |
|
|
|
25,423 |
|
Current portion of operating lease obligations |
|
10,254 |
|
|
|
8,835 |
|
Current portion of long-term debt |
|
1,960 |
|
|
|
2,506 |
|
Total current liabilities |
|
490,976 |
|
|
|
389,553 |
|
|
|
|
|
Finance lease obligations,
less current portion |
|
30,096 |
|
|
|
32,146 |
|
Operating lease obligations,
less current portion |
|
28,540 |
|
|
|
29,154 |
|
Long-term debt, less current
portion |
|
290,730 |
|
|
|
159,225 |
|
Debt - Series B Preferred
Stock |
|
— |
|
|
|
173,868 |
|
Warrant obligations |
|
5,967 |
|
|
|
9,200 |
|
Deferred compensation |
|
7,988 |
|
|
|
8,672 |
|
Deferred income taxes |
|
8,199 |
|
|
|
— |
|
Total liabilities |
|
862,496 |
|
|
|
801,818 |
|
|
|
|
|
Commitments and
contingencies: |
|
|
|
|
|
|
|
Series A Preferred stock, par value, $0.0001 per share; 1,000,000
shares authorized; 17,483 shares issued and outstanding at December
31, 2020 |
|
— |
|
|
|
17,483 |
|
|
|
|
|
Stockholders' equity
(deficit): |
|
|
|
Common stock, par value, $0.0001 per share; 150,000,000 and
150,000,000 shares authorized; 48,027,359 and 21,008,745 shares
issued and 48,027,359 and 21,008,745 outstanding at December 31,
2021 and December 31, 2020, respectively |
|
4 |
|
|
|
2 |
|
Additional paid-in capital |
|
246,450 |
|
|
|
35,305 |
|
Accumulated deficit |
|
(209,197 |
) |
|
|
(125,468 |
) |
Total stockholders' equity (deficit) |
|
37,257 |
|
|
|
(90,161 |
) |
Total liabilities and stockholders' equity (deficit) |
$ |
899,753 |
|
|
$ |
729,140 |
|
|
|
|
|
|
|
|
|
INFRASTRUCTURE AND ENERGY ALTERNATIVES,
INC.Condensed Consolidated Statements of Cash
Flows($ in
thousands)(Unaudited)
|
Year Ended December 31, |
|
|
2021 |
|
|
|
2020 |
|
|
|
2019 |
|
Cash flows from
operating activities: |
|
|
|
|
|
Net income (loss) |
$ |
(83,729 |
) |
|
$ |
728 |
|
|
$ |
6,231 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
Depreciation and amortization |
|
47,079 |
|
|
|
47,682 |
|
|
|
48,220 |
|
Contingent consideration fair value adjustment |
|
— |
|
|
|
— |
|
|
|
(23,082 |
) |
Warrant liability fair value adjustment |
|
4,335 |
|
|
|
828 |
|
|
|
2,262 |
|
Amortization of debt discounts and issuance costs |
|
7,821 |
|
|
|
12,871 |
|
|
|
5,435 |
|
Loss on extinguishment of debt |
|
101,006 |
|
|
|
— |
|
|
|
— |
|
Share-based compensation expense |
|
5,361 |
|
|
|
4,409 |
|
|
|
4,016 |
|
Deferred compensation |
|
(685 |
) |
|
|
668 |
|
|
|
1,847 |
|
Allowance for credit losses |
|
— |
|
|
|
(75 |
) |
|
|
33 |
|
Accrued dividends on Series B Preferred Stock |
|
— |
|
|
|
7,959 |
|
|
|
10,389 |
|
Deferred income taxes |
|
10,267 |
|
|
|
11,136 |
|
|
|
(1,563 |
) |
Other, net |
|
1,460 |
|
|
|
1,564 |
|
|
|
1,623 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
Accounts receivable |
|
(116,907 |
) |
|
|
39,927 |
|
|
|
(42,312 |
) |
Contract assets |
|
(69,115 |
) |
|
|
34,120 |
|
|
|
(67,222 |
) |
Prepaid expenses and other assets |
|
(23,757 |
) |
|
|
(2,501 |
) |
|
|
(4,222 |
) |
Accounts payable and accrued liabilities |
|
98,121 |
|
|
|
(104,172 |
) |
|
|
84,689 |
|
Contract liabilities |
|
7,893 |
|
|
|
2,601 |
|
|
|
53,468 |
|
Net cash (used in) provided by operating activities |
|
(10,850 |
) |
|
|
57,745 |
|
|
|
79,812 |
|
Cash flows from
investing activities: |
|
|
|
|
|
Company-owned life insurance |
|
(694 |
) |
|
|
502 |
|
|
|
(898 |
) |
Purchases of property, plant and equipment |
|
(30,182 |
) |
|
|
(9,684 |
) |
|
|
(6,764 |
) |
Proceeds from sale of property, plant and equipment |
|
7,328 |
|
|
|
6,069 |
|
|
|
8,272 |
|
Net cash (used in) provided by investing activities |
|
(23,548 |
) |
|
|
(3,113 |
) |
|
|
610 |
|
Cash flows from
financing activities: |
|
|
|
|
|
Proceeds from long-term debt and line of credit - short-term |
|
300,000 |
|
|
|
72,000 |
|
|
|
50,400 |
|
Payments on long-term debt |
|
(2,546 |
) |
|
|
(83,921 |
) |
|
|
(217,034 |
) |
Extinguishment of debt |
|
(173,345 |
) |
|
|
— |
|
|
|
— |
|
Extinguishment of Series B Preferred Stock |
|
(264,937 |
) |
|
|
— |
|
|
|
— |
|
Debt financing fees |
|
(11,430 |
) |
|
|
(896 |
) |
|
|
(22,246 |
) |
Payments on finance lease obligations |
|
(29,708 |
) |
|
|
(26,184 |
) |
|
|
(22,850 |
) |
Sale-leaseback transaction |
|
— |
|
|
|
— |
|
|
|
24,343 |
|
Proceeds from issuance of Common Stock |
|
193,430 |
|
|
|
— |
|
|
|
— |
|
Proceeds from issuance of Series B Preferred Stock |
|
— |
|
|
|
350 |
|
|
|
180,000 |
|
Proceeds from issuance of employee stock awards |
|
— |
|
|
|
801 |
|
|
|
159 |
|
Shares for tax withholding on release of restricted stock
units |
|
(5,341 |
) |
|
|
— |
|
|
|
— |
|
Proceeds from exercise of warrants |
|
201 |
|
|
|
— |
|
|
|
— |
|
Repurchases of public warrants |
|
(11,940 |
) |
|
|
|
|
Merger recapitalization transaction |
|
— |
|
|
|
— |
|
|
|
2,754 |
|
Net cash used in financing activities |
|
(5,616 |
) |
|
|
(37,850 |
) |
|
|
(4,474 |
) |
Net change in cash and cash
equivalents |
|
(40,014 |
) |
|
|
16,782 |
|
|
|
75,948 |
|
Cash and cash equivalents,
beginning of the period |
|
164,041 |
|
|
|
147,259 |
|
|
|
71,311 |
|
Cash and cash equivalents, end
of the period |
$ |
124,027 |
|
|
$ |
164,041 |
|
|
$ |
147,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-U.S. GAAP Financial Measures
We define EBITDA as net income (loss),
determined in accordance with GAAP, for the period presented,
before depreciation and amortization, interest expense and
provision (benefit) for income taxes. We define Adjusted EBITDA as
EBITDA plus restructuring expenses, acquisition or disposition
related expenses, non-cash stock compensation expense, and certain
other non-cash charges, unusual, non-operating or non-recurring
items and other items that we believe are not representative of our
core business or future operating performance.
Adjusted EBITDA is a supplemental non-GAAP
financial measure and, when considered along with other performance
measures, is a useful measure as it reflects certain drivers of the
business, such as revenue growth and operating costs. We believe
Adjusted EBITDA can be useful in providing an understanding of the
underlying operating results and trends and an enhanced overall
understanding of our financial performance and prospects for the
future. While Adjusted EBITDA is not a recognized measure under
GAAP, management uses this financial measure to evaluate and
forecast business performance. Adjusted EBITDA is not intended to
be a measure of liquidity or cash flows from operations or a
measure comparable to net income as it does not consider certain
requirements, such as capital expenditures and depreciation,
principal and interest payments, and tax payments. Adjusted EBITDA
is not a presentation made in accordance with GAAP, and our use of
the term Adjusted EBITDA may vary from the use of similarly-titled
measures by others in our industry due to the potential
inconsistencies in the method of calculation and differences due to
items subject to interpretation.
The presentation of non-GAAP financial
information should not be considered in isolation or as a
substitute for, or superior to, the financial information prepared
and presented in accordance with GAAP.
The following table outlines the reconciliation
from net income (loss) to Adjusted EBITDA for the periods
indicated:
|
Three Months Ended |
|
For the Years Ended |
(in thousands) |
December 31, |
|
December 31, |
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
Net
income (loss) |
$ |
31,655 |
|
|
$ |
(1,392 |
) |
|
|
(83,729 |
) |
|
$ |
728 |
Interest
expense, net |
|
6,441 |
|
|
|
14,449 |
|
|
|
44,698 |
|
|
|
61,689 |
Provision (benefit) for income taxes |
|
7,176 |
|
|
|
2,555 |
|
|
|
11,198 |
|
|
|
12,580 |
Depreciation and amortization |
|
12,672 |
|
|
|
11,116 |
|
|
|
47,079 |
|
|
|
47,682 |
EBITDA |
|
57,944 |
|
|
|
26,728 |
|
|
|
19,246 |
|
|
|
122,679 |
|
|
|
|
|
|
|
|
Non-cash
stock compensation expense |
|
1,182 |
|
|
|
1,342 |
|
|
|
5,361 |
|
|
|
4,409 |
Warrant
liability fair value adjustment (1) |
|
(12,881 |
) |
|
|
999 |
|
|
|
4,335 |
|
|
|
828 |
Transaction fees (2) |
|
1 |
|
|
|
— |
|
|
|
5,130 |
|
|
|
— |
Loss on
extinguishment of debt (3) |
|
— |
|
|
|
— |
|
|
|
101,006 |
|
|
|
— |
Adjusted
EBITDA |
$ |
46,246 |
|
|
$ |
29,069 |
|
|
$ |
135,078 |
|
|
$ |
127,916 |
(1) Reflects an adjustment to the fair value of the Company’s
Series B Preferred Stock - anti-dilution warrants and private
merger warrant liability. The liabilities are fair value
adjustments using different valuation methods.
(2) Reflects the transaction fees associated with the debt
transaction and new equity offering.
(3) Reflects the loss incurred as a result of the extinguishment
of the term loan and Series B Preferred Stock.
The following table outlines the reconciliation
from 2022 projected net income to 2022 projected Adjusted EBITDA
using estimated amounts:
|
|
Guidance |
|
|
For the year ended December 31, 2022 |
(in
thousands) |
|
Low Estimate |
|
High Estimate |
|
|
|
|
|
Net income (loss) |
|
$ |
45,000 |
|
$ |
51,000 |
|
|
|
|
|
Interest
expense, net |
|
|
25,000 |
|
|
26,000 |
Depreciation and amortization |
|
|
47,000 |
|
|
48,000 |
Expense
for income taxes |
|
|
18,000 |
|
|
19,000 |
EBITDA |
|
|
135,000 |
|
|
144,000 |
Non-cash
stock compensation expense |
|
|
5,000 |
|
|
6,000 |
Adjusted
EBITDA |
|
$ |
140,000 |
|
$ |
150,000 |
|
|
|
|
|
Infrastructure and Energ... (NASDAQ:IEA)
Gráfico Histórico do Ativo
De Dez 2024 até Jan 2025
Infrastructure and Energ... (NASDAQ:IEA)
Gráfico Histórico do Ativo
De Jan 2024 até Jan 2025