Sunnova reports second quarter 2019 financial results
Houston--(business wire)--sunnova energy international inc. ("sunnova") (nyse: nova), one of the leading u.s. residential solar and storage service providers, today announced financial results for the second quarter ended june 30, 2019. "we are proud to report strong financial results in our first earnings release as a public company," said president and ceo john berger. "we achieved several milestones since the end of the first quarter, helping to advance our mission to power energy independence. highlights include the expansion of our geographical footprint, the continued growth of our dealer base, the launch of new solar plus storage product offerings and increases in battery attachment rates. "we signed two new dealer agreements in july that now brings approximately 70% of our 2019 deal origination under multi-year exclusivity agreements. we were also able to complete several successful financial transactions, including a $167.6 million solar loan securitization at favorable rates during the second quarter, commitments of $75.0 million under a new tax equity facility we closed last week, and our initial public offering on the new york stock exchange in july. "looking forward, our business continues to build momentum driven by the competitive benefits of our growing dealer network. we are working closely with our dealers to originate and close new business and expect to build on our strong record of positive adjusted ebitda and p&i payments growth. given our solid progress to date coupled with a favorable macroeconomic environment, we believe sunnova is well-positioned and well-funded to continue to drive strong growth and achieve our second-half and longer term operational and financial targets." second quarter 2019 results our total number of customers was 67,600 as of june 30, 2019, an increase of 13,900 compared to june 30, 2018. revenue increased to $34.6 million, or by $5.6 million, in the three months ended june 30, 2019 compared to the three months ended june 30, 2018, primarily as a result of an increased number of systems in service. revenue increased to $61.3 million, or by $12.6 million, in the six months ended june 30, 2019 compared to the six months ended june 30, 2018, primarily as a result of an increased number of systems in service. total operating expense, net increased to $37.3 million, or by $10.8 million, in the three months ended june 30, 2019 compared to the three months ended june 30, 2018 as a result of greater associated depreciation expense and higher period-over-period general and administrative expenses. adjusted operating expense was $21.0 million, an increase of $5.3 million over the same period primarily because of an increase in the number of systems served as well as certain expenses associated with our initial public offering. total operating expense, net increased to $68.5 million, or by $15.1 million, in the six months ended june 30, 2019 compared to the six months ended june 30, 2018 as a result of greater associated depreciation expense and higher period-over-period general and administrative expenses. adjusted operating expense was $39.7 million, an increase of $8.7 million over the same period primarily because of an increase in the number of systems served as well as certain expenses associated with our initial public offering. we incurred a net loss of $49.8 million for the three months ended june 30, 2019 compared to a net loss of $9.2 million for the three months ended june 30, 2018. we incurred a net loss of $85.3 million for the six months ended june 30, 2019 compared to a net loss of $22.7 million for the six months ended june 30, 2018. these larger net losses were primarily driven by the factors described above for the changes in total operating expense, net in addition to higher realized and unrealized net losses on interest rate swaps for the three and six months ended june 30, 2019 compared to the three and six months ended june 30, 2018 of $23.6 million and $43.7 million, respectively, loss on extinguishment of debt and unrealized loss on fair value option instruments of $11.2 million and other interest expense of $2.2 million and $8.2 million, respectively. adjusted ebitda was $13.6 million for the three months ended june 30, 2019 compared to $13.2 million for the three months ended june 30, 2018. adjusted ebitda was $21.7 million for the six months ended june 30, 2019 compared to $17.8 million for the six months ended june 30, 2018. this increase was due to the increase in number of systems served, partially offset by an increase in associated expenses. customer principal (net of amounts recorded in revenue) and interest payments from solar loans increased to $5.2 million and $2.7 million, respectively, for the three months ended june 30, 2019, or by $3.2 million and $1.3 million, respectively, compared to the three months ended june 30, 2018 due to our larger customer loan portfolio. customer principal (net of amounts recorded in revenue) and interest payments from solar loans increased to $8.7 million and $5.0 million, respectively, for the six months ended june 30, 2019, or by $5.3 million and $2.5 million, respectively, compared to the six months ended june 30, 2018 due to our larger customer loan portfolio. net cash used in operating activities was $55.7 million in the six months ended june 30, 2019 compared to $20.6 million in the six months ended june 30, 2018. this increase in net cash used in operating activities was due primarily to exclusivity payments of $22.0 million to certain dealers during the six months ended june 30, 2019 and an increased use of working capital during the six months ended june 30, 2019 compared to the same period of 2018. adjusted operating cash flow was $(20.0) million in the six months ended june 30, 2019 compared to $(12.2) million for the six months ended june 30, 2018. this decrease in adjusted operating cash flow was due primarily to higher operating and interest payments offset by higher revenue and p&i. liquidity & capital resources as of june 30, 2019, we had total cash of $99.5 million, including restricted and unrestricted cash. 2019 guidance management provided the following full year 2019 guidance: customer growth rate in annual deployments of at least 30% adjusted ebitda between $47 million and $49 million customer principal payments from solar loans, net of amounts recorded in revenue, between $17 million and $18 million customer interest payments from solar loans between $12 million and $13 million adjusted operating cash flow between $(2) million and $1 million non-gaap financial measures we present our operating results in accordance with accounting principles generally accepted in the u.s. ("gaap"). we believe certain financial measures, such as adjusted ebitda, adjusted operating expense and adjusted operating cash flow, which are non-gaap measures, provide users of our financial statements with supplemental information that may be useful in evaluating our business. we use adjusted ebitda and adjusted operating expense as performance measures, and believe investors and securities analysts also use adjusted ebitda and adjusted operating expense in evaluating our performance. while adjusted ebitda effectively captures the operating performance of our leases and ppas, it only reflects the service portion of the operating performance under our loan agreements. therefore, we separately show customer p&i payments. adjusted ebitda is also used by our management for internal planning purposes, including our consolidated operating budget, and by our board of directors in setting performance-based compensation targets. we use adjusted operating cash flow as a liquidity measure and believe adjusted operating cash flow is a supplemental financial measure useful to management, analysts, investors, lenders and rating agencies as an indicator of our ability to internally fund origination activities, service or incur additional debt and service our contractual obligations. we believe investors and analysts will use adjusted operating cash flow to evaluate our liquidity and ability to service our contractual obligations. however, adjusted operating cash flow has limitations as an analytical tool because it does not account for all future expenditures and financial obligations of the business or reflect unforeseen circumstances that may impact our future cash flows, all of which could have a material effect on our financial condition and results of operations. we believe that such non-gaap measures, when read in conjunction with our operating results presented under gaap, can be used both to better assess our business from period to period and to better assess our business against other companies in our industry, without regard to financing methods, historical cost basis or capital structure. our calculation of these non-gaap financial measures may differ from similarly-titled non-gaap measures, if any, reported by other companies. in addition, other companies may not publish these or similar measures. such non-gaap measures should be considered as a supplement to, and not as a substitute for, financial measures prepared in accordance with gaap. sunnova is unable to reconcile projected adjusted ebitda, adjusted operating expense and adjusted operating cash flow to the most comparable financial measures calculated in accordance with gaap because of fluctuations in interest rates and their impact on our unrealized and realized interest rate hedge gains or losses. sunnova provides a range for the forecasts of adjusted ebitda, adjusted operating expense and adjusted operating cash flow to allow for the variability in the timing of cash receipts and disbursements, customer utilization of our assets, and the impact on the related reconciling items, many of which interplay with each other. therefore, the reconciliation of projected adjusted ebitda, adjusted operating expense and adjusted operating cash flow to projected net income (loss), total operating expense, or net cash provided by (used in) operating activities, as the case may be, is not available without unreasonable effort. second quarter 2019 financial and operational results conference call information sunnova is hosting a conference call for analysts and investors to discuss its second quarter 2019 results at 5:00 p.m. eastern time, on august 19, 2019. the conference call can be accessed live over the phone by dialing 1-866-211-4135, or for international callers, 1-647-689-6729. a replay will be available two hours after the call and can be accessed by dialing 1-800-585-8367, or for international callers, 1-416-621-4642. the passcode for the live call and the replay is 6879989. the replay will be available until august 26, 2019. interested investors and other parties may also listen to a simultaneous webcast of the conference call by logging onto the investor relations section of sunnova’s website at www.sunnova.com. forward looking statements this press release contains forward-looking statements within the meaning of section 27a of the securities act of 1933, as amended, and section 21e of the securities exchange act of 1934, as amended. forward-looking statements generally relate to future events or sunnova’s future financial or operating performance. in some cases, you can identify forward-looking statements because they contain words such as "may," "will," "should," "expects," "plans," "anticipates," "going to," "could," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "potential" or "continue" or the negative of these words or other similar terms or expressions that concern sunnova’s expectations, strategy, priorities, plans or intentions. forward-looking statements in this release include, but are not limited to, statements regarding the benefits of our growing dealer network, that we are well-funded to drive strong growth and achieve second-half and longer term operational targets and future: customer growth rate, adjusted ebitda, customer p&i payments from solar loans and adjusted operating cash flows. sunnova’s expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected, including risks regarding our ability to forecast our business due to our limited operating history, our competition, fluctuations in the solar and home-building markets, our ability to attract and retain dealers and customers and our dealer and strategic partner relationships. the forward-looking statements contained in this release are also subject to other risks and uncertainties, including those more fully described in sunnova’s filings with the securities and exchange commission, including sunnova’s prospectus filed pursuant to rule 424(b) under the securities act of 1933, as amended, on july 26, 2019. the forward-looking statements in this release are based on information available to sunnova as of the date hereof, and sunnova disclaims any obligation to update any forward-looking statements, except as required by law. about sunnova sunnova is a leading residential solar and energy storage service provider, serving customers in more than 20 u.s. states and territories. our goal is to be the leading provider of clean, affordable and reliable energy for consumers, and we operate with a simple mission: to power energy independence. sunnova energy corporation unaudited condensed consolidated balance sheets (in thousands, except share amounts and share par values) as of june 30, 2019 as of december 31, 2018 assets current assets: cash $ 58,776 $ 52,706 accounts receivable—trade, net 11,150 6,312 accounts receivable—other 4,531 3,721 other current assets 34,546 26,794 total current assets 109,003 89,533 property and equipment, net 1,499,891 1,328,457 customer notes receivable, net 223,645 172,031 other assets 120,125 75,064 total assets (1) $ 1,952,664 $ 1,665,085 liabilities, redeemable noncontrolling interests and stockholders' equity current liabilities: accounts payable $ 45,134 $ 20,075 accrued expenses 18,861 18,650 current portion of long-term debt 58,403 26,965 current portion of long-term debt—affiliates 17,505 16,500 other current liabilities 18,701 13,214 total current liabilities 158,604 95,404 long-term debt, net 1,081,360 872,249 long-term debt, net—affiliates 71,524 44,181 other long-term liabilities 92,044 66,453 total liabilities (1) 1,403,532 1,078,287 redeemable noncontrolling interests 107,547 85,680 stockholders' equity: series a convertible preferred stock, 44,929,110 and 44,942,594 shares issued as of june 30, 2019 and december 31, 2018, respectively, at $0.01 par value 449 449 series c convertible preferred stock, 13,006,780 shares issued as of june 30, 2019 and december 31, 2018 at $0.01 par value 130 130 series a common stock, 8,612,728 shares issued as of june 30, 2019 and december 31, 2018 at $0.01 par value 86 86 series b common stock, 23,870 and 21,727 shares issued as of june 30, 2019 and december 31, 2018, respectively, at $0.01 par value — — additional paid-in capital—convertible preferred stock 701,635 701,326 additional paid-in capital—common stock 86,437 85,439 accumulated deficit (347,152 ) (286,312 ) total stockholders' equity 441,585 501,118 total liabilities, redeemable noncontrolling interests and stockholders' equity $ 1,952,664 $ 1,665,085 (1) the consolidated assets as of june 30, 2019 and december 31, 2018 include $543,451 and $411,325, respectively, of assets of variable interest entities ("vies") that can only be used to settle obligations of the vies. these assets include cash of $5,433 and $3,674 as of june 30, 2019 and december 31, 2018, respectively; accounts receivable—trade, net of $1,352 and $884 as of june 30, 2019 and december 31, 2018, respectively; accounts receivable—other of $0 and $109 as of june 30, 2019 and december 31, 2018, respectively; other current assets of $192 and $4,821 as of june 30, 2019 and december 31, 2018, respectively; property and equipment, net of $531,354 and $398,693 as of june 30, 2019 and december 31, 2018, respectively; and other assets of $5,120 and $3,144 as of june 30, 2019 and december 31, 2018, respectively. the consolidated liabilities as of june 30, 2019 and december 31, 2018 include $7,605 and $9,260, respectively, of liabilities of vies whose creditors have no recourse to sunnova energy corporation. these liabilities include accounts payable of $1,082 and $4,278 as of june 30, 2019 and december 31, 2018, respectively; accrued expenses of $49 and $14 as of june 30, 2019 and december 31, 2018, respectively; other current liabilities of $206 and $296 as of june 30, 2019 and december 31, 2018, respectively; and other long-term liabilities of $6,268 and $4,672 as of june 30, 2019 and december 31, 2018, respectively. sunnova energy corporation unaudited condensed consolidated statements of operations (in thousands, except share and per share amounts) three months ended june 30, six months ended june 30, 2019 2018 2019 2018 revenue $ 34,612 $ 28,963 $ 61,327 $ 48,747 operating expense: cost of revenue—depreciation 10,225 8,274 19,878 16,119 cost of revenue—other 1,076 448 1,728 860 operations and maintenance 2,289 2,251 4,543 4,591 general and administrative 23,794 15,578 42,475 31,933 other operating income (62 ) (23 ) (80 ) (39 ) total operating expense, net 37,322 26,528 68,544 53,464 operating income (loss) (2,710 ) 2,435 (7,217 ) (4,717 ) interest expense, net 37,310 10,724 68,971 15,707 interest expense, net—affiliates 1,575 2,354 3,397 4,847 interest income (2,967 ) (1,418 ) (5,461 ) (2,610 ) loss on extinguishment of long-term debt, net—affiliates 10,645 — 10,645 — other (income) expense 534 (1 ) 534 (1 ) loss before income tax (49,807 ) (9,224 ) (85,303 ) (22,660 ) income tax — — — — net loss (49,807 ) (9,224 ) (85,303 ) (22,660 ) net income attributable to redeemable noncontrolling interests 931 3,350 3,949 4,124 net loss attributable to stockholders (50,738 ) (12,574 ) (89,252 ) (26,784 ) dividends earned on series a convertible preferred stock (9,760 ) (9,198 ) (19,271 ) (17,328 ) dividends earned on series c convertible preferred stock (2,762 ) (1,497 ) (5,454 ) (1,546 ) deemed dividends on convertible preferred stock exchange — — — (19,332 ) net loss attributable to common stockholders—basic and diluted $ (63,260 ) $ (23,269 ) $ (113,977 ) $ (64,990 ) net loss per share attributable to common stockholders—basic and diluted $ (7.32 ) $ (2.69 ) $ (13.20 ) $ (7.53 ) weighted average common shares outstanding—basic and diluted 8,636,598 8,634,455 8,636,065 8,634,455 sunnova energy corporation unaudited condensed consolidated statements of cash flows (in thousands) six months ended june 30, 2019 2018 cash flows from operating activities net loss $ (85,303 ) $ (22,660 ) adjustments to reconcile net loss to net cash used in operating activities: depreciation 22,639 18,350 impairment and loss on disposals, net 851 1,155 amortization of intangible assets 7 67 amortization of customer acquisition costs 14 — amortization of deferred financing costs 7,770 4,363 amortization of debt discount 1,292 501 non-cash effect of equity-based compensation plans 994 1,408 non-cash payment-in-kind interest on loan—affiliates 2,201 2,700 unrealized (gain) loss on derivatives 17,449 (13,658 ) loss on fair value option securities 534 — loss on extinguishment of long-term debt, net—affiliates 10,645 — other non-cash items 3,449 2,558 changes in components of operating assets and liabilities: accounts receivable (6,597 ) (4,482 ) dealer advances — (237 ) other current assets (9,357 ) (6,605 ) other assets (26,063 ) (3,600 ) accounts payable 2,279 (579 ) accrued expenses (1,995 ) (62 ) other current liabilities 5,362 1,827 long-term debt—paid-in-kind—affiliates — (1,144 ) other long-term liabilities (1,865 ) (463 ) net cash used in operating activities (55,694 ) (20,561 ) cash flows from investing activities purchases of property and equipment (164,796 ) (124,067 ) payments for investments and customer notes receivable (62,360 ) (50,509 ) proceeds from customer notes receivable 9,336 3,768 state utility rebates 227 450 other, net 183 (1,485 ) net cash used in investing activities (217,410 ) (171,843 ) cash flows from financing activities proceeds from long-term debt 526,045 82,907 payments of long-term debt (287,363 ) (14,421 ) proceeds of long-term debt from affiliates 15,000 15,000 payments of long-term debt to affiliates — (20,000 ) payments on notes payable (248 ) — payments of deferred financing costs (7,268 ) (750 ) payments of debt discounts (1,084 ) (70 ) payments of ipo costs (484 ) — proceeds from issuance of convertible preferred stock, net (2,509 ) 97,146 contributions from redeemable noncontrolling interests 50,237 34,865 distributions to redeemable noncontrolling interests (5,143 ) (789 ) payments of costs related to redeemable noncontrolling interests (1,622 ) (879 ) other, net (7 ) (1 ) net cash provided by financing activities 285,554 193,008 net increase in cash and restricted cash 12,450 604 cash and restricted cash at beginning of period 87,046 81,778 cash and restricted cash at end of period 99,496 82,382 restricted cash included in other current assets (482 ) (2,979 ) restricted cash included in other assets (40,238 ) (25,680 ) cash at end of period $ 58,776 $ 53,723 key financial and operational metrics three months ended june 30, six months ended june 30, 2019 2018 2019 2018 (in thousands) reconciliation of net loss to adjusted ebitda: net loss $ (49,807 ) $ (9,224 ) $ (85,303 ) $ (22,660 ) interest expense, net 37,310 10,724 68,971 15,707 interest expense, net—affiliates 1,575 2,354 3,397 4,847 interest income (2,967 ) (1,418 ) (5,461 ) (2,610 ) depreciation expense 11,627 9,386 22,639 18,350 amortization expense 7 34 12 67 ebitda (2,255 ) 11,856 4,255 13,701 non-cash compensation expense (1) 1,884 824 2,271 1,550 aro accretion expense 327 402 640 613 financing deal costs 849 (182 ) 968 1,341 disaster losses and related charges, net — 296 — 612 ipo costs 1,307 1 2,046 1 loss on extinguishment of long-term debt, net—affiliates 10,645 — 10,645 — unrealized loss on fair value option instruments 534 — 534 — legal settlements 293 — 293 — adjusted ebitda $ 13,584 $ 13,197 $ 21,652 $ 17,818 (1) amount includes non-cash effect of equity-based compensation plans of $0.7 million for the three months ended june 30, 2019 and 2018 and $1.0 million and $1.4 million for the six months ended june 30, 2019 and 2018, respectively, and partial forgiveness of a loan to an executive officer used to purchase our capital stock of $1.2 million and $0.1 million for the three months ended june 30, 2019 and 2018, respectively, and $1.3 million and $0.1 million for the six months ended june 30, 2019 and 2018, respectively. three months ended june 30, six months ended june 30, 2019 2018 2019 2018 (in thousands) interest income from customer notes receivable $ 2,692 $ 1,355 $ 5,020 $ 2,488 principal proceeds from customer notes receivable, net of related easy own revenue $ 5,224 $ 2,031 $ 8,653 $ 3,380 six months ended june 30, 2019 2018 (in thousands) reconciliation of net cash used in operating activities to adjusted operating cash flow: net cash used in operating activities $ (55,694 ) $ (20,561 ) principal proceeds from customer notes receivable 9,336 3,768 distributions to redeemable noncontrolling interests (5,143 ) (789 ) payments to dealers for exclusivity and other bonus arrangements 22,000 — inventory purchases 9,517 5,360 adjusted operating cash flow $ (19,984 ) $ (12,222 ) three months ended june 30, six months ended june 30, 2019 2018 2019 2018 (in thousands, except per customer data) reconciliation of total operating expense, net to adjusted operating expense: total operating expense, net $ 37,322 $ 26,528 $ 68,544 $ 53,464 depreciation expense (11,627 ) (9,386 ) (22,639 ) (18,350 ) amortization expense (7 ) (34 ) (12 ) (67 ) non-cash compensation expense (1,884 ) (824 ) (2,271 ) (1,550 ) aro accretion expense (327 ) (402 ) (640 ) (613 ) financing deal costs (849 ) 182 (968 ) (1,341 ) disaster losses and related charges, net — (296 ) — (612 ) ipo costs (1,307 ) (1 ) (2,046 ) (1 ) legal settlements (293 ) — (293 ) — adjusted operating expense $ 21,028 $ 15,767 $ 39,675 $ 30,930 adjusted operating expense per weighted average customer $ 320 $ 304 $ 621 $ 621 as of june 30, 2019 as of december 31, 2018 number of customers 67,600 60,300 three months ended june 30, six months ended june 30, 2019 2018 2019 2018 weighted average number of customers (excluding loan agreements) 58,100 48,100 56,700 46,500 weighted average number of customers with loan agreements 7,700 3,700 7,200 3,300 weighted average number of customers 65,800 51,800 63,900 49,800 as of june 30, 2019 as of december 31, 2018 (in millions, except per customer data) estimated gross contracted customer value $ 1,652 $ 1,476 estimated gross contracted customer value per customer $ 24,441 $ 24,478 key terms for our key metrics and non-gaap financial measures estimated gross contracted customer value. estimated gross contracted customer value as of a specific measurement date represents the sum of the present value of the remaining estimated future net cash flows we expect to receive from existing customers during the initial contract term of our solar leases and power purchase agreements ("ppas"), which are typically 25 years in length, plus the present value of future net cash flows we expect to receive from the sale of related solar renewable energy certificates ("srecs"), either under existing contracts or in future sales, plus the carrying value of outstanding customer loans on our balance sheet. from these aggregate estimated initial cash flows, we subtract the present value of estimated net cash distributions to redeemable noncontrolling interests and estimated operating, maintenance and administrative expenses associated with the solar service agreements. these estimated future cash flows reflect the projected monthly customer payments over the life of our solar service agreements and depend on various factors including but not limited to solar service agreement type, contracted rates, expected sun hours and the projected production capacity of the solar equipment installed. for the purpose of calculating this metric, we discount all future cash flows at 6%. number of customers. we define number of customers to include each customer that is party to an in-service solar service agreement. for our leases, ppas and loan agreements, in-service means the related solar energy system and, if applicable, energy storage system, must have met all the requirements to begin operation and be interconnected to the electrical grid. for our sunnova protect services, in-service means the customer’s system must have met the requirements to have the service activated. we do not include in our number of customers any customer under a lease, ppa or loan agreement for whom we have terminated the contract and removed the solar energy system. we also do not include in our number of customers any customer of our sunnova protect services that has been in default under his or her solar service agreement in excess of six months. we track the total number of customers as an indicator of our historical growth and our rate of growth from period to period. weighted average number of customers. we calculate the weighted average number of customers based on the number of months a given customer is in-service during a given measurement period. the weighted average customer count reflects the number of customers at the beginning of a period, plus the total number of new customers added in the period adjusted by a factor that accounts for the partial period nature of those new customers. for purposes of this calculation, we assume all new customers added during a month were added in the middle of that month. we track the weighted average customer count in order to accurately reflect the contribution of the appropriate number of customers to key financial metrics over the measurement period. definitions of non-gaap measures adjusted ebitda. we define adjusted ebitda as net income (loss) plus net interest expense, depreciation and amortization expense, income tax expense, financing deal costs, disaster losses and related charges, net, legal settlements and excluding the effect of certain non-recurring items we do not consider to be indicative of our ongoing operating performance such as, but not limited to, costs of the ipo and other non-cash items such as asset retirement obligation ("aro") accretion expense and non-cash compensation expense. adjusted operating cash flow. we define adjusted operating cash flow as net cash used in operating activities plus principal proceeds from customer notes receivable and distributions to redeemable noncontrolling interests less payments to dealers for exclusivity and other bonus arrangements and inventory purchases. adjusted operating expense. we define adjusted operating expense as total operating expense, net, less depreciation and amortization expense, non-cash compensation expense, aro accretion expense, financing deal costs, disaster losses and related charges, net, ipo costs and legal settlements.
