Verra Mobility Reports Third Quarter 2021 Financial Results
"Our team delivered strong results for the third quarter with a total revenue of
Third Quarter 2021 Financial Highlights
- Revenue: Total revenue for the third quarter of 2021 was
$162.1 million , an increase of 67% compared to$96.9 million for the third quarter of 2020. The increase was attributable to service revenue resulting from improved travel demand that positively impacted the rental car industry in our Commercial Services segment, and growth in both speed and red-light programs from the inclusion of Redflex operations in our Government Solutions segment. - Net income: Net income for the third quarter of 2021 was
$27.3 million , or$0.14 per share based on 165.4 million diluted weighted average shares outstanding. Net income for the comparable 2020 period was$11.1 million , or$0.07 per share, based on 162.6 million diluted weighted average shares outstanding. - Adjusted Earnings Per Share (EPS): Adjusted EPS for the third quarter of 2021 was
$0.27 per share compared to$0.17 per share for the third quarter of 2020. - Adjusted EBITDA: Adjusted EBITDA was
$82.1 million for the third quarter of 2021, compared to$53.5 million for the same period last year. Adjusted EBITDA margin was 51% of total revenue for 2021 and 55% for 2020.
The Company reports its results of operations based on two operating segments:
- Commercial Services delivers market-leading automated toll and violations management and title and registration solutions to rental car companies, fleet management companies, and other large fleet owners.
- Government Solutions delivers market-leading automated safety solutions to municipalities, school districts and government agencies, including services and technology that enable photo enforcement related to speed, red-light, school bus, and city bus lane management.
Third Quarter 2021 Segment Detail
- The Commercial Services segment generated total revenue of
$77.3 million , a 75% increase compared to$44.2 million in the same period in 2020. Segment profit was$51.3 million , a 66% increase from$30.8 million in the prior year. The significant increases in revenue and profit resulted from improved travel demand that positively impacted the rental car industry. The segment profit margin was 66% for 2021 and 70% for the same period in 2020. - The Government Solutions segment generated total revenue of
$84.8 million , a 61% increase compared to$52.8 million in the same period in 2020. The increase was due to growth in service revenue and product sales from the inclusion of Redflex operations with no comparable amounts in the prior year. The segment profit was$30.0 million , a 32% increase from$22.7 million in the prior year. The segment profit margin was 35% for 2021 and 43% for 2020.
Year-To-Date 2021 Financial Highlights
- Revenue: Total revenue for year-to-date 2021 was
$380.6 million , an increase of 30% compared to$293.4 million for year-to-date 2020. Redflex contributed$22.8 million to the revenue growth, and the remaining increase was due to service revenue resulting from improved travel demand that positively impacted the rental car industry in our Commercial Services segment, and growth in both speed and red-light programs in our Government Solutions segment. - Net income: Net income for year-to-date 2021 was
$22.4 million , or$0.14 per share, based on 164.8 million diluted weighted average shares outstanding. Net income for the comparable 2020 period was$9.5 million , or$0.06 per share, based on 162.0 million diluted weighted average shares outstanding. - Adjusted EBITDA: Adjusted EBITDA was
$191.0 million for year-to-date 2021, compared to$136.0 for year-to-date 2020. Adjusted EBITDA margin was 50% of total revenue for year-to-date 2021 and 46% for 2020.
Liquidity: As of
Restatement of Previously Reported Financial Information
We restated our consolidated financial statements as of
Redflex Acquisition: On
Conference Call Details
Date: November 04, 2021
Time: 5:00 p.m. Eastern Time (
Outside of
Webcast Information: Available live in the "Investor Relations" section of the Company's website at http://ir.verramobility.com.
An audio replay of the call will also be available until
About
Forward-Looking Statements
This press release contains forward-looking statements which address the Company's expected future business and financial performance, and may contain words such as "goal," "target," "future," "estimate," "expect," "anticipate," "intend," "plan," "believe," "seek," "project," "may," "should," "will" or similar expressions. Examples of forward-looking statements include, among others, statements regarding the benefits of the Company's strategic acquisitions, changes in the market for our products and services, expected operating results, such as revenue growth, expansion plans and opportunities, and earnings guidance related to 2021 financial and operational metrics. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those currently anticipated. A number of factors could cause actual results or outcomes to differ materially from those indicated by such forward looking statements. These factors include, but are not limited to: (1) the impact of payment delays related to the outstanding receivables with the
Non-GAAP Financial Measures
In addition to disclosing financial results that are determined in accordance with
|
||||||||
|
|
|||||||
($ in thousands except per share data) |
(As restated) |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
128,247 |
$ |
120,259 |
||||
Restricted cash |
2,945 |
633 |
||||||
Accounts receivable (net of allowance for credit loss of |
174,463 |
168,783 |
||||||
Unbilled receivables |
27,422 |
14,045 |
||||||
Prepaid expenses and other current assets |
39,054 |
24,317 |
||||||
Total current assets |
372,131 |
328,037 |
||||||
Installation and service parts, net |
10,596 |
7,944 |
||||||
Property and equipment, net |
95,786 |
70,284 |
||||||
Operating lease assets |
32,960 |
29,787 |
||||||
Intangible assets, net |
317,031 |
342,139 |
||||||
|
637,739 |
586,435 |
||||||
Other non-current assets |
15,673 |
2,699 |
||||||
Total assets |
$ |
1,481,916 |
$ |
1,367,325 |
||||
Liabilities and Stockholders' Equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ |
48,632 |
$ |
34,509 |
||||
Accrued liabilities |
53,663 |
15,636 |
||||||
Payable to related party pursuant to tax receivable agreement, current portion |
5,202 |
4,791 |
||||||
Current portion of long-term debt |
9,433 |
9,104 |
||||||
Total current liabilities |
116,930 |
64,040 |
||||||
Long-term debt, net of current portion |
965,362 |
832,941 |
||||||
Operating lease liabilities, net of current portion |
31,570 |
27,986 |
||||||
Payable to related party pursuant to tax receivable agreement, net of current portion |
64,329 |
67,869 |
||||||
Private placement warrant liabilities |
35,933 |
30,866 |
||||||
Asset retirement obligation |
10,708 |
6,409 |
||||||
Deferred tax liabilities, net |
12,378 |
21,148 |
||||||
Other long-term liabilities |
1,040 |
494 |
||||||
Total liabilities |
1,238,250 |
1,051,753 |
||||||
Commitments and contingencies |
||||||||
Stockholders' equity |
||||||||
Preferred stock, |
— |
— |
||||||
Common stock, |
16 |
16 |
||||||
Common stock contingent consideration |
36,575 |
36,575 |
||||||
Additional paid-in capital |
311,003 |
373,620 |
||||||
Accumulated deficit |
(100,482) |
(94,850) |
||||||
Accumulated other comprehensive (loss) income |
(3,446) |
211 |
||||||
Total stockholders' equity |
243,666 |
315,572 |
||||||
Total liabilities and stockholders' equity |
$ |
1,481,916 |
$ |
1,367,325 |
|
||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
($ in thousands, except per share data) |
(As restated) |
(As restated) |
||||||||||||||
Service revenue |
$ |
141,811 |
$ |
82,980 |
$ |
348,000 |
$ |
245,292 |
||||||||
Product sales |
20,284 |
13,928 |
32,610 |
48,138 |
||||||||||||
Total revenue |
162,095 |
96,908 |
380,610 |
293,430 |
||||||||||||
Cost of service revenue |
1,412 |
907 |
3,624 |
3,139 |
||||||||||||
Cost of product sales |
9,391 |
7,088 |
15,562 |
24,838 |
||||||||||||
Operating expenses |
48,309 |
26,544 |
115,235 |
85,502 |
||||||||||||
Selling, general and administrative expenses |
31,580 |
17,511 |
86,252 |
64,218 |
||||||||||||
Depreciation, amortization and (gain) loss on |
29,529 |
29,590 |
84,806 |
88,002 |
||||||||||||
Total costs and expenses |
120,221 |
81,640 |
305,479 |
265,699 |
||||||||||||
Income from operations |
41,874 |
15,268 |
75,131 |
27,731 |
||||||||||||
Interest expense, net |
11,637 |
9,578 |
32,481 |
31,568 |
||||||||||||
Change in fair value of private placement warrants |
(5,067) |
(4,400) |
5,067 |
(11,533) |
||||||||||||
Tax receivable agreement liability adjustment |
— |
— |
1,661 |
4,446 |
||||||||||||
Loss on extinguishment of debt |
— |
— |
5,334 |
— |
||||||||||||
Other income, net |
(3,494) |
(4,982) |
(9,305) |
(9,430) |
||||||||||||
Total other expenses |
3,076 |
196 |
35,238 |
15,051 |
||||||||||||
Income before income taxes |
38,798 |
15,072 |
39,893 |
12,680 |
||||||||||||
Income tax provision |
11,492 |
3,986 |
17,510 |
3,176 |
||||||||||||
Net income |
$ |
27,306 |
$ |
11,086 |
$ |
22,383 |
$ |
9,504 |
||||||||
Other comprehensive (loss) income: |
||||||||||||||||
Change in foreign currency translation adjustment |
(3,818) |
2,467 |
(3,657) |
(1,408) |
||||||||||||
Total comprehensive income |
$ |
23,488 |
$ |
13,553 |
$ |
18,726 |
$ |
8,096 |
||||||||
Net income per share: |
||||||||||||||||
Basic |
$ |
0.17 |
$ |
0.07 |
$ |
0.14 |
$ |
0.06 |
||||||||
Diluted |
$ |
0.14 |
$ |
0.07 |
$ |
0.14 |
$ |
0.06 |
||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
159,358 |
161,744 |
161,334 |
161,460 |
||||||||||||
Diluted |
165,431 |
162,568 |
164,808 |
161,995 |
|
||||||||
Nine Months Ended |
||||||||
2021 |
2020 |
|||||||
($ in thousands) |
(As restated) |
|||||||
Cash Flows from Operating Activities: |
||||||||
Net income |
$ |
22,383 |
$ |
9,504 |
||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
84,756 |
87,828 |
||||||
Amortization of deferred financing costs and discounts |
3,854 |
3,725 |
||||||
Change in fair value of private placement warrants |
5,067 |
(11,533) |
||||||
Tax receivable agreement liability adjustment |
1,661 |
4,446 |
||||||
Loss on extinguishment of debt |
5,334 |
— |
||||||
Credit loss expense |
6,716 |
10,628 |
||||||
Deferred income taxes |
(8,677) |
(3,920) |
||||||
Stock-based compensation |
10,184 |
9,192 |
||||||
Gain from third-party insurance proceeds |
— |
(1,400) |
||||||
Other |
238 |
1,075 |
||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable, net |
(5,442) |
(58,913) |
||||||
Unbilled receivables |
(5,655) |
3,866 |
||||||
Prepaid expenses and other assets |
(5,014) |
8,655 |
||||||
Accounts payable and accrued liabilities |
15,596 |
(15,134) |
||||||
Other liabilities |
(1,717) |
(3,669) |
||||||
Net cash provided by operating activities |
129,284 |
44,350 |
||||||
Cash Flows from Investing Activities: |
||||||||
Acquisition of business, net of cash and restricted cash acquired |
(107,004) |
— |
||||||
Purchases of installation and service parts and property and equipment |
(15,633) |
(18,317) |
||||||
Cash proceeds from the sale of assets |
225 |
67 |
||||||
Net cash used in investing activities |
(122,412) |
(18,250) |
||||||
Cash Flows from Financing Activities: |
||||||||
Borrowings of long-term debt |
996,750 |
— |
||||||
Repayment of long-term debt |
(882,905) |
(26,503) |
||||||
Payment of debt issuance costs |
(6,628) |
(960) |
||||||
Payment of debt extinguishment costs |
(1,066) |
— |
||||||
Share repurchase and retirement |
(100,000) |
— |
||||||
Proceeds from exercise of stock options |
108 |
— |
||||||
Payment of employee tax withholding related to RSUs vesting |
(924) |
(486) |
||||||
Net cash provided by (used in) financing activities |
5,335 |
(27,949) |
||||||
Effect of exchange rate changes on cash and cash equivalents |
(1,907) |
(874) |
||||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
10,300 |
(2,723) |
||||||
Cash, cash equivalents and restricted cash - beginning of period |
120,892 |
132,430 |
||||||
Cash, cash equivalents and restricted cash - end of period |
$ |
131,192 |
$ |
129,707 |
|
||||||||||||||||
ADJUSTED EBITDA RECONCILIATION (Unaudited) |
||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
($ in thousands) |
(As restated) |
(As restated) |
||||||||||||||
Net income |
$ |
27,306 |
$ |
11,086 |
$ |
22,383 |
$ |
9,504 |
||||||||
Interest expense, net |
11,637 |
9,578 |
32,481 |
31,568 |
||||||||||||
Income tax provision |
11,492 |
3,986 |
17,510 |
3,176 |
||||||||||||
Depreciation and amortization |
29,529 |
29,419 |
84,756 |
87,828 |
||||||||||||
EBITDA |
79,964 |
54,069 |
157,130 |
132,076 |
||||||||||||
Transaction and other related expenses (i) |
2,678 |
132 |
10,110 |
735 |
||||||||||||
Transformation expenses (ii) |
773 |
575 |
1,468 |
1,090 |
||||||||||||
Change in fair value of private placement warrants (iii) |
(5,067) |
(4,400) |
5,067 |
(11,533) |
||||||||||||
Tax receivable agreement liability adjustment (iv) |
— |
— |
1,661 |
4,446 |
||||||||||||
Loss on extinguishment of debt (v) |
— |
— |
5,334 |
— |
||||||||||||
Stock-based compensation (vi) |
3,703 |
3,153 |
10,184 |
9,192 |
||||||||||||
Adjusted EBITDA |
$ |
82,051 |
$ |
53,529 |
$ |
190,954 |
$ |
136,006 |
(i) |
Transaction and other related expenses incurred in the three and nine months ended |
(ii) |
Transformation expenses consist of severance and other employee separation costs related to exit activities initiated during each respective period. |
(iii) |
This consists of adjustments to the private placement warrants liability from the re-measurement to fair value at the end of each reporting period. |
(iv) |
We recorded |
(v) |
The loss on extinguishment of debt for the nine months ended |
(vi) |
Stock-based compensation represents the non-cash charge related to the issuance of awards under the |
FREE CASH FLOW (Unaudited) |
||||||||
Nine Months Ended |
||||||||
($ in thousands) |
2021 |
2020 |
||||||
Net cash provided by operating activities |
$ |
129,284 |
$ |
44,350 |
||||
Purchases of installation and service parts and property and equipment |
(15,633) |
(18,317) |
||||||
Free cash flow |
$ |
113,651 |
$ |
26,033 |
ADJUSTED EPS (Unaudited) |
||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
(In thousands, except per share data) |
(As restated) |
(As restated) |
||||||||||||||
Net income |
$ |
27,306 |
$ |
11,086 |
$ |
22,383 |
$ |
9,504 |
||||||||
Amortization of intangibles |
22,896 |
23,559 |
66,858 |
70,619 |
||||||||||||
Transaction and other related expenses |
2,678 |
132 |
10,110 |
735 |
||||||||||||
Transformation expenses |
773 |
575 |
1,468 |
1,090 |
||||||||||||
Change in fair value of private placement warrants |
(5,067) |
(4,400) |
5,067 |
(11,533) |
||||||||||||
Tax receivable agreement liability adjustment |
— |
— |
1,661 |
4,446 |
||||||||||||
Loss on extinguishment of debt |
— |
— |
5,334 |
— |
||||||||||||
Stock-based compensation |
3,703 |
3,153 |
10,184 |
9,192 |
||||||||||||
Total adjustments before income tax effect |
24,983 |
23,019 |
100,682 |
74,549 |
||||||||||||
Income tax effect on adjustments |
(7,400) |
(6,088) |
(44,192) |
(18,673) |
||||||||||||
Total adjustments after income tax effect |
17,583 |
16,931 |
56,490 |
55,876 |
||||||||||||
Adjusted Net Income |
$ |
44,889 |
$ |
28,017 |
$ |
78,873 |
$ |
65,380 |
||||||||
Adjusted EPS |
$ |
0.27 |
$ |
0.17 |
$ |
0.48 |
$ |
0.40 |
||||||||
Diluted weighted average shares outstanding |
165,431 |
162,568 |
164,808 |
161,995 |
EBITDA and Adjusted EBITDA
We define EBITDA as net income adjusted to exclude interest expense, net, income taxes, depreciation and amortization. Adjusted EBITDA further excludes certain non-cash expenses and other transactions that management believes are not indicative of our ongoing operating performance. EBITDA and Adjusted EBITDA, as defined, exclude some but not all items that affect our cash flow from operating activities. As a result, they may not be comparable to similarly titled performance measures presented by other companies.
We use these metrics to measure our performance from period to period both at the consolidated level as well as within our operating segments, to evaluate and fund incentive compensation programs and to compare our results to those of our competitors. In addition to Adjusted EBITDA being a significant measure of performance for management purposes, we also believe that this presentation provides useful information to investors regarding financial and business trends related to our results of operations and that when non-GAAP financial information is viewed with GAAP financial information, investors are provided with a more meaningful understanding of our ongoing operating performance. EBITDA and Adjusted EBITDA have certain limitations as analytical tools and should not be used as substitutes for net income, cash flows from operations, or other consolidated income or cash flow data prepared in accordance with GAAP.
Free Cash Flow
We define "Free Cash Flow" as cash flow from operations less capital expenditures.
Adjusted Net Income
We define "Adjusted Net Income" as net income adjusted to exclude amortization of intangibles and certain non-cash or non-recurring expenses.
Adjusted EPS
We define "Adjusted EPS" as Adjusted Net Income divided by the diluted weighted average shares for the period.
Investor Relations Contact
IR@verramobility.com
View original content to download multimedia:https://www.prnewswire.com/news-releases/verra-mobility-reports-third-quarter-2021-financial-results-301416876.html
SOURCE