Ameresco, Inc(NYSE:AMRC)

Ameresco, Inc. provides comprehensive energy services for businesses and organizations in the United States, Canada, and internationally. It offers energy efficiency, infrastructure upgrades, energy security and resilience, asset sustainability, and renewable energy solutions. The company operates t...
Website: http://www.ameresco.com
Founded: 2000
Full Time Employees: 1,000
Sector: Industrials
Industry: Engineering & Construction
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 401,460,000 | 581,026,000 | 525,987,000 | 472,284,000 | 352,829,000 | 532,667,000 | 500,873,000 | 437,982,000 | 298,406,000 | 441,368,000 | 335,149,000 | 327,074,000 | 271,042,000 | 331,727,000 | 441,296,000 | 577,397,000 | 474,002,000 | 415,893,000 | 273,682,000 | 273,920,000 | 252,202,000 | 314,319,000 | 282,507,000 | 223,036,000 | 212,413,000 | 306,612,000 | 212,026,000 | 198,183,000 | 150,112,000 | 217,371,000 | 205,375,000 | 196,982,000 | 167,410,000 | 211,133,000 | 204,744,000 | 166,665,000 | 134,610,000 | 174,225,000 | 180,598,000 | 162,628,000 | 133,776,000 | 173,768,000 | 189,142,000 | 152,489,000 | 115,433,000 | 181,061,000 | 168,891,000 | 142,558,000 | 100,731,000 | ||||||||||||||
cost of revenues | 344,996,000 | 486,619,000 | 441,658,000 | 398,926,000 | 300,910,000 | 465,877,000 | 423,734,000 | 372,813,000 | 251,413,000 | 367,192,000 | 271,493,000 | 268,425,000 | 221,094,000 | 270,131,000 | 361,740,000 | 496,094,000 | 405,624,000 | 344,580,000 | 214,869,000 | 220,598,000 | 205,293,000 | 256,098,000 | 231,133,000 | 183,528,000 | 173,967,000 | 258,958,000 | 167,333,000 | 155,044,000 | 117,480,000 | 168,170,000 | 159,213,000 | 154,206,000 | 131,937,000 | 169,674,000 | 163,377,000 | 131,257,000 | 108,686,000 | 138,208,000 | 141,803,000 | 130,772,000 | 106,100,000 | 143,536,000 | 152,849,000 | 121,593,000 | 95,790,000 | 144,643,000 | 133,867,000 | 114,622,000 | 83,177,000 | ||||||||||||||
gross profit | 56,464,000 | 94,407,000 | 84,329,000 | 73,358,000 | 51,919,000 | 66,790,000 | 77,139,000 | 65,169,000 | 46,993,000 | 74,176,000 | 63,656,000 | 58,649,000 | 49,948,000 | 61,596,000 | 79,556,000 | 81,303,000 | 68,378,000 | 71,313,000 | 58,813,000 | 53,322,000 | 46,909,000 | 58,221,000 | 51,374,000 | 39,508,000 | 38,446,000 | 47,654,000 | 44,693,000 | 43,139,000 | 32,632,000 | 49,201,000 | 46,162,000 | 42,776,000 | 35,473,000 | 41,459,000 | 41,367,000 | 35,408,000 | 25,924,000 | 36,017,000 | 38,795,000 | 31,856,000 | 27,676,000 | 30,232,000 | 36,293,000 | 30,896,000 | 19,643,000 | 36,418,000 | 35,024,000 | 27,936,000 | 17,554,000 | 73,260,709 | 30,063,830 | 23,382,576 | 21,518,871 | 93,344,981 | 34,802,296 | 31,157,861 | 29,223,810 | 39,855,090 | 32,151,675 | 27,983,033 | 75,821,684 | 34,880,736 | 26,153,836 |
yoy | 8.75% | 41.35% | 9.32% | 12.57% | 10.48% | -9.96% | 21.18% | 11.12% | -5.92% | 20.42% | -19.99% | -27.86% | -26.95% | -13.63% | 35.27% | 52.48% | 45.77% | 22.49% | 14.48% | 34.97% | 22.01% | 22.17% | 14.95% | -8.42% | 17.82% | -3.14% | -3.18% | 0.85% | -8.01% | 18.67% | 11.59% | 20.81% | 36.83% | 15.11% | 6.63% | 11.15% | -6.33% | 19.14% | 6.89% | 3.11% | 40.89% | -16.99% | 3.62% | 10.60% | 11.90% | -50.29% | 16.50% | 19.47% | -18.43% | -21.52% | -13.62% | -24.95% | -26.37% | 134.21% | 8.24% | 11.35% | -61.46% | 14.26% | 22.93% | ||||
qoq | -40.19% | 11.95% | 14.96% | 41.29% | -22.27% | -13.42% | 18.37% | 38.68% | -36.65% | 16.53% | 8.54% | 17.42% | -18.91% | -22.58% | -2.15% | 18.90% | -4.12% | 21.25% | 10.30% | 13.67% | -19.43% | 13.33% | 30.03% | 2.76% | -19.32% | 6.63% | 3.60% | 32.20% | -33.68% | 6.58% | 7.92% | 20.59% | -14.44% | 0.22% | 16.83% | 36.58% | -28.02% | -7.16% | 21.78% | 15.10% | -8.45% | -16.70% | 17.47% | 57.29% | -46.06% | 3.98% | 25.37% | 59.14% | -76.04% | 143.68% | 28.57% | 8.66% | -76.95% | 168.22% | 11.70% | 6.62% | -26.67% | 23.96% | 14.90% | -63.09% | 117.37% | 33.37% | |
earnings from unconsolidated entities | 98,000 | -355,000 | 1,393,000 | 150,000 | 261,000 | 68,000 | 159,000 | 10,000 | 555,000 | 402,000 | 526,000 | 380,000 | 450,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative expenses | 46,315,000 | 50,943,000 | 43,372,000 | 45,734,000 | 38,488,000 | 47,841,000 | 42,139,000 | 44,226,000 | 39,555,000 | 36,672,000 | 42,752,000 | 41,413,000 | 41,301,000 | 39,282,000 | 40,618,000 | 38,249,000 | 39,692,000 | 39,272,000 | 35,168,000 | 31,882,000 | 28,601,000 | 33,647,000 | 26,859,000 | 26,620,000 | 28,924,000 | 29,108,000 | 31,231,000 | 30,082,000 | 26,083,000 | 29,642,000 | 28,866,000 | 28,801,000 | 27,204,000 | 27,406,000 | 27,027,000 | 26,650,000 | 26,487,000 | 28,688,000 | 28,852,000 | 27,140,000 | 25,888,000 | 33,501,000 | 26,623,000 | 25,812,000 | 24,071,000 | 29,488,000 | 25,800,000 | 24,154,000 | 24,339,000 | ||||||||||||||
operating income | 10,247,000 | 39,361,000 | 42,350,000 | 27,774,000 | 13,692,000 | 44,640,000 | 35,159,000 | 20,953,000 | 7,993,000 | 34,075,000 | 21,430,000 | 17,616,000 | 9,097,000 | 22,314,000 | 38,938,000 | 43,054,000 | 28,686,000 | 32,041,000 | 23,645,000 | 21,440,000 | 18,308,000 | 24,574,000 | 24,515,000 | 12,888,000 | 9,522,000 | 18,546,000 | 13,462,000 | 13,057,000 | 6,549,000 | 19,559,000 | 17,296,000 | 13,975,000 | 8,269,000 | 14,053,000 | 14,340,000 | 8,758,000 | -563,000 | 7,329,000 | 9,943,000 | 4,716,000 | 1,788,000 | -3,269,000 | 9,670,000 | 5,084,000 | -4,428,000 | 6,930,000 | 9,224,000 | 3,782,000 | -6,785,000 | -950,452 | 7,581,963 | -1,909,020 | -2,082,497 | 17,947,667 | 10,709,335 | 8,258,624 | 3,424,790 | 16,408,689 | 13,357,563 | 8,303,390 | 27,078,699 | 18,913,598 | 12,013,511 |
yoy | -25.16% | -11.83% | 20.45% | 32.55% | 71.30% | 31.01% | 64.06% | 18.94% | -12.14% | 52.71% | -44.96% | -59.08% | -68.29% | -30.36% | 64.68% | 100.81% | 56.69% | 30.39% | -3.55% | 66.36% | 92.27% | 32.50% | 82.11% | -1.29% | 45.40% | -5.18% | -22.17% | -6.57% | -20.80% | 39.18% | 20.61% | 59.57% | -1568.74% | 91.75% | 44.22% | 85.71% | -131.49% | -324.20% | 2.82% | -7.24% | -140.38% | -147.17% | 4.84% | 34.43% | -34.74% | -829.13% | 21.66% | -298.11% | 225.81% | -105.30% | -29.20% | -123.12% | -160.81% | 9.38% | -19.83% | -0.54% | -87.35% | -13.24% | 11.19% | ||||
qoq | -73.97% | -7.06% | 52.48% | 102.85% | -69.33% | 26.97% | 67.80% | 162.14% | -76.54% | 59.01% | 21.65% | 93.65% | -59.23% | -42.69% | -9.56% | 50.09% | -10.47% | 35.51% | 10.28% | 17.11% | -25.50% | 0.24% | 90.22% | 35.35% | -48.66% | 37.77% | 3.10% | 99.37% | -66.52% | 13.08% | 23.76% | 69.00% | -41.16% | -2.00% | 63.74% | -1655.60% | -107.68% | -26.29% | 110.84% | 163.76% | -154.70% | -133.81% | 90.20% | -214.81% | -163.90% | -24.87% | 143.89% | -155.74% | 613.87% | -112.54% | -497.17% | -8.33% | -111.60% | 67.59% | 29.67% | 141.14% | -79.13% | 22.84% | 60.87% | -69.34% | 43.17% | 57.44% | |
interest expense and interest income | 25,189,000 | 29,108,000 | 20,485,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expenses (income) | 2,625,000 | -343,500 | 3,703,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | -17,567,000 | 18,612,000 | 18,162,000 | 12,618,000 | -4,418,000 | 21,234,000 | 13,690,000 | 5,194,000 | -6,178,000 | 18,009,000 | 10,788,000 | 8,418,000 | 1,054,000 | 14,917,000 | 31,392,000 | 37,805,000 | 21,605,000 | 28,430,000 | 19,088,000 | 15,990,000 | 14,636,000 | 22,670,000 | 20,789,000 | ||||||||||||||||||||||||||||||||||||||||
income tax expense | -3,184,000 | 1,188,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -14,383,000 | 24,922,000 | 21,840,000 | 15,518,000 | -5,606,000 | 37,910,000 | 17,014,000 | 5,194,000 | -6,178,000 | 33,092,000 | 20,842,000 | 8,413,000 | 1,557,000 | 18,643,000 | 27,735,000 | 32,873,000 | 19,298,000 | 29,594,000 | 20,280,000 | 17,886,000 | 12,431,000 | 23,761,000 | 17,689,000 | 8,836,000 | 6,636,000 | 20,592,000 | 8,331,000 | 8,507,000 | 2,871,000 | 10,670,000 | 10,701,000 | 8,702,000 | 7,504,000 | 20,501,000 | 8,791,000 | 5,960,000 | -1,744,000 | 3,383,000 | 5,810,000 | 2,100,000 | 704,000 | -4,532,000 | 4,178,000 | 1,991,000 | -4,188,000 | 8,654,000 | 7,291,000 | 2,719,000 | -8,281,000 | -2,130,930 | 4,545,117 | -1,780,751 | -1,924,072 | 11,588,951 | 6,771,182 | 5,168,868 | 1,505,298 | 12,358,580 | 8,832,128 | 5,288,285 | 16,685,199 | 12,040,917 | 7,707,638 |
yoy | 156.56% | -34.26% | 28.36% | 198.77% | -9.26% | 14.56% | -18.37% | -38.26% | -496.79% | 77.50% | -24.85% | -74.41% | -91.93% | -37.00% | 36.76% | 83.79% | 55.24% | 24.55% | 14.65% | 102.42% | 87.33% | 15.39% | 112.33% | 3.87% | 131.14% | 92.99% | -22.15% | -2.24% | -61.74% | -47.95% | 21.73% | 46.01% | -530.28% | 506.00% | 51.31% | 183.81% | -347.73% | -174.65% | 39.06% | 5.47% | -116.81% | -152.37% | -42.70% | -26.77% | -49.43% | -506.11% | 60.41% | -252.69% | 330.39% | -118.39% | -32.88% | -134.45% | -227.82% | -6.23% | -23.33% | -2.26% | -90.98% | 2.64% | 14.59% | ||||
qoq | -157.71% | 14.11% | 40.74% | -376.81% | -114.79% | 122.82% | 227.57% | -184.07% | -118.67% | 58.78% | 147.74% | 440.33% | -91.65% | -32.78% | -15.63% | 70.34% | -34.79% | 45.93% | 13.38% | 43.88% | -47.68% | 34.33% | 100.19% | 33.15% | -67.77% | 147.17% | -2.07% | 196.31% | -73.09% | -0.29% | 22.97% | 15.96% | -63.40% | 133.20% | 47.50% | -441.74% | -151.55% | -41.77% | 176.67% | 198.30% | -115.53% | -208.47% | 109.84% | -147.54% | -148.39% | 18.69% | 168.15% | -132.83% | 288.61% | -146.88% | -355.24% | -7.45% | -116.60% | 71.15% | 31.00% | 243.38% | -87.82% | 39.93% | 67.01% | -68.31% | 38.57% | 56.22% | |
net loss attributable to non-controlling interests and redeemable non-controlling interests | -3,900,000 | -1,459,750 | -3,308,000 | -2,654,000 | 910,500 | 585,000 | -184,000 | 3,241,000 | -519,250 | 423,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common shareholders | -18,283,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | -0.35 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 52,886 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -6,310,000 | -3,678,000 | -2,900,000 | -831,000 | -3,324,000 | 2,205,000 | -2,503,000 | 804,000 | 257,000 | 1,307,000 | -2,779,000 | -645,000 | 766,000 | 241,000 | 656,000 | 3,343,000 | 1,746,000 | -2,902,000 | -3,590,000 | -532,000 | 267,000 | -236,000 | -577,001 | -622,738 | |||||||||||||||||||||||||||||||||||||||
net income attributable to common shareholders | 18,370,000 | 18,532,000 | 12,864,000 | -5,483,000 | 37,085,000 | 17,599,000 | 5,010,000 | -2,937,000 | 33,735,000 | 21,265,000 | 6,368,000 | 1,102,000 | 17,935,000 | 27,391,000 | 32,216,000 | 17,384,000 | 28,206,000 | 17,423,000 | 13,655,000 | 11,174,000 | 23,484,000 | 20,002,000 | 4,365,000 | 6,201,000 | 22,203,000 | 8,870,000 | 9,216,000 | 4,147,000 | 11,593,000 | 10,701,000 | 8,702,000 | 6,988,000 | 23,811,000 | 8,493,000 | 5,831,000 | ||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.35 | 0.35 | 0.24 | -0.1 | -0.06 | 0.65 | 0.41 | 0.12 | 0.02 | 0.35 | 0.53 | 0.62 | 0.34 | 0.55 | 0.34 | 0.27 | 0.23 | 0.49 | 0.42 | 0.09 | 0.13 | 0.47 | 0.19 | 0.2 | 0.09 | 0.25 | 0.23 | 0.19 | 0.15 | 0.52 | 0.19 | 0.13 | -0.01 | 0.07 | 0.12 | 0.04 | 0.02 | 0.02 | 0.09 | 0.04 | -0.09 | 0.18 | 0.16 | 0.06 | -0.18 | -0.05 | 0.1 | -0.04 | -0.04 | 0.26 | 0.15 | 0.12 | 0.03 | 0.29 | 0.21 | 0.13 | 0.77 | 0.35 | 0.56 | ||||
diluted | 0.34 | 0.35 | 0.24 | -0.1 | -0.06 | 0.63 | 0.4 | 0.12 | 0.02 | 0.34 | 0.51 | 0.61 | 0.32 | 0.54 | 0.33 | 0.26 | 0.22 | 0.48 | 0.41 | 0.09 | 0.13 | 0.46 | 0.19 | 0.19 | 0.09 | 0.24 | 0.23 | 0.19 | 0.15 | 0.52 | 0.19 | 0.13 | -0.01 | 0.07 | 0.12 | 0.04 | 0.02 | 0.02 | 0.09 | 0.04 | -0.09 | 0.18 | 0.16 | 0.06 | -0.18 | -0.05 | 0.1 | -0.04 | -0.04 | 0.25 | 0.15 | 0.11 | 0.03 | 0.27 | 0.19 | 0.12 | 0.41 | 0.28 | 0.21 | ||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 52,679 | 52,716 | 52,638 | 52,544 | 52,380 | 52,413,000 | 52,355,000 | 52,289 | 52,140 | 52,209 | 52,127 | 51,963 | 51,841 | 51,869 | 51,818 | 51,744 | 50,855 | 51,464 | 51,315 | 48,975 | 47,702 | 47,788 | 47,488 | 47,384 | 46,586 | 46,555 | 46,387 | 46,293 | 45,729 | 45,854 | 45,470,000 | 45,373,000 | 45,509 | 45,524,041 | 45,463,403 | 45,513,872 | 46,409,192 | 46,360,575 | 46,719,122 | 46,742,488 | 46,494,448 | 46,517,638 | 46,493,162 | 46,408,123 | 46,161,846 | 46,315,968 | 46,064,049 | 45,909,995 | 45,560,078 | 45,621,552 | 45,465,529 | 45,327,237 | 44,649,275 | 44,788,160 | 44,541,025 | 44,145,093 | 43,116,861 | 42,367,242 | 41,322,276 | 25,728,314 | 34,434,352 | 13,742,472 | |
diluted | 53,293 | 53,370 | 52,821 | 52,544 | 53,140 | 53,243,000 | 53,113,000 | 52,289 | 53,228 | 53,300 | 53,211 | 53,261 | 53,278 | 53,297 | 53,173 | 53,636 | 52,268 | 52,839 | 52,570 | 50,357 | 49,006 | 49,101 | 48,519 | 48,497 | 47,774 | 47,693 | 47,681 | 47,654 | 46,831 | 46,944 | 46,406,000 | 45,994,000 | 45,748 | 45,770,568 | 45,674,715 | 45,513,872 | 46,493,477 | 46,430,163 | 46,793,350 | 46,860,344 | 47,664,895 | 47,672,944 | 47,034,083 | 46,408,123 | 46,718,140 | 46,987,522 | 46,573,691 | 45,909,995 | 46,419,199 | 46,605,360 | 45,465,529 | 46,220,748 | 45,995,463 | 46,247,239 | 46,359,323 | 46,128,417 | 46,308,032 | 45,907,748 | 45,823,090 | 41,513,482 | 43,445,391 | 38,412,419 | |
other expenses | 15,156,000 | 12,849,750 | 21,469,000 | 15,759,000 | 14,171,000 | 16,066,000 | 10,642,000 | 9,198,000 | 8,043,000 | 7,397,000 | 7,546,000 | 5,249,000 | 7,081,000 | 3,611,000 | 4,557,000 | 5,450,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other incomes | 18,110,000 | 3,672,000 | 1,904,000 | 3,726,000 | 4,052,000 | 5,389,000 | 3,702,000 | 4,192,000 | 3,746,000 | 3,421,000 | 5,955,000 | 3,244,000 | 3,966,000 | 3,544,000 | 2,639,000 | 1,668,000 | 1,738,000 | 1,826,000 | 2,448,000 | 2,268,000 | 1,850,000 | 843,000 | 607,000 | 2,149,000 | 1,347,000 | 2,662,000 | 1,866,000 | 2,465,000 | 796,000 | 1,732,000 | 2,283,283 | 1,589,360 | 448,732 | 464,313 | 5,304,333 | -1,254,217 | -1,063,126 | -1,337,605 | -1,359,913 | -988,569 | |||||||||||||||||||||||
net income attributable to non-controlling interests and redeemable non-controlling interests | 123,000 | -2,045,000 | -455,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common shareholders | 18,370,000 | 18,532,000 | 12,864,000 | -5,483,000 | 37,085,000 | 17,599,000 | 5,010,000 | -2,937,000 | 33,735,000 | 21,265,000 | 6,368,000 | 1,102,000 | 17,935,000 | 27,391,000 | 32,216,000 | 17,384,000 | 28,206,000 | 17,423,000 | 13,655,000 | 11,174,000 | 23,484,000 | 20,002,000 | 4,365,000 | 6,201,000 | 22,203,000 | 8,870,000 | 9,216,000 | 4,147,000 | 11,593,000 | 10,701,000 | 8,702,000 | 6,988,000 | 23,811,000 | 8,493,000 | 5,831,000 | ||||||||||||||||||||||||||||
basic | 92.5 | 340 | 100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 92.5 | 330 | 90 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax provision | -15,083,000 | -10,054,000 | 5,000 | -503,000 | 2,724,000 | 3,657,000 | 4,932,000 | 2,307,000 | -220,750 | -1,192,000 | -1,896,000 | 149,250 | 3,100,000 | 500,000 | 939,000 | 469,750 | 3,351,000 | 1,074,000 | 3,881,000 | 1,060,000 | 718,000 | 1,865,000 | -1,102,805 | 1,447,486 | 8,930,689 | -2,683,936 | -2,026,630 | -581,887 | -2,690,196 | -3,536,866 | -2,114,668 | -17,048,286 | 4,862,651 | 3,089,175 | |||||||||||||||||||||||||||||
net income attributable to redeemable non-controlling interests | -728,750 | -344,000 | -657,000 | -1,914,000 | -4,231,000 | -1,257,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to redeemable non-controlling interests | -2,086,250 | -2,857,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (income) attributable to redeemable non-controlling interests | -648,250 | 2,313,000 | -4,471,000 | -435,000 | 631,000 | 539,000 | 709,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before benefit for income taxes | 8,836,000 | 4,133,000 | 9,311,000 | 3,128,000 | 10,009,000 | 4,725,000 | -2,389,000 | 2,866,000 | 945,000 | -3,876,000 | 7,521,000 | 3,737,000 | -7,090,000 | 5,064,000 | 6,759,000 | 2,986,000 | -8,517,000 | -2,357,752 | -2,546,810 | ||||||||||||||||||||||||||||||||||||||||||||
income before benefit from income taxes | 5,427,250 | 9,270,000 | 7,196,500 | 14,052,000 | 4,325,750 | 12,672,000 | 7,020,000 | 2,871,500 | 7,675,000 | -3,233,735 | 5,992,603 | 15,151,768 | 9,455,118 | 7,195,498 | 2,087,185 | 15,048,776 | 12,368,994 | 7,402,953 | 24,008,183 | 16,903,568 | 10,796,813 | ||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to redeemable non-controlling interests | 1,276,000 | -129,000 | -516,000 | 168,250 | -298,000 | -129,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to redeemable non-controlling interest | 1,100,000 | 350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to ameresco, inc. | -644,000 | 3,269,000 | 5,715,000 | 1,994,000 | 1,054,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (income) attributable to redeemable non-controlling interest | 37,250 | -95,000 | -106,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
energy efficiency revenue | 27,218,114.25 | 108,872,457 | 85,251,138 | 69,820,479 | 340,565,037 | 108,418,955 | 119,819,117 | 113,382,670 | 188,718,434 | 123,786,051 | 106,193,265 | 307,466,346 | 147,863,350 | 100,827,659 | |||||||||||||||||||||||||||||||||||||||||||||||||
renewable energy revenue | 13,194,089 | 52,776,356 | 41,001,556 | 40,315,044 | 126,699,323 | 55,487,250 | 44,280,788 | 33,190,699 | 39,085,134 | 41,695,892 | 40,226,504 | 118,858,884 | 44,038,079 | 40,526,848 | |||||||||||||||||||||||||||||||||||||||||||||||||
direct expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
energy efficiency expenses | 22,125,000.75 | 88,500,003 | 69,753,489 | 55,455,258 | 266,957,146 | 87,898,560 | 97,873,272 | 89,619,775 | 155,890,159 | 102,247,778 | 86,361,423 | 256,178,262 | 121,906,348 | 83,064,955 | |||||||||||||||||||||||||||||||||||||||||||||||||
renewable energy expenses | 10,771,245 | 43,084,980 | 33,116,629 | 33,161,394 | 106,962,233 | 41,205,349 | 35,068,772 | 27,729,784 | 32,058,319 | 31,082,490 | 32,075,313 | 94,325,284 | 35,114,345 | 32,135,716 | |||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
salaries and benefits | 2,593,616.25 | 10,374,465 | 10,774,591 | 11,013,301 | 38,838,461 | 12,441,502 | 11,558,732 | 14,369,212 | 10,984,929 | 8,162,669 | 10,084,732 | 22,312,472 | 8,409,014 | 5,327,713 | |||||||||||||||||||||||||||||||||||||||||||||||||
project development costs | 1,003,374.5 | 4,013,498 | 5,039,217 | 4,281,165 | 12,336,446 | 4,288,657 | 3,830,866 | 4,216,352 | 5,174,930 | 5,263,216 | 4,401,577 | 10,960,179 | 2,716,616 | 2,047,505 | |||||||||||||||||||||||||||||||||||||||||||||||||
general, administrative and other | 2,023,476 | 8,093,904 | 9,477,788 | 8,306,902 | 23,206,082 | 7,362,802 | 7,509,639 | 7,213,456 | 7,286,542 | 5,368,227 | 5,193,334 | 15,470,334 | 4,841,508 | 6,765,107 | |||||||||||||||||||||||||||||||||||||||||||||||||
227,803,568 | 40,976,551.25 | 163,906,205 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
187,948,478 | 32,275,977.25 | 129,103,909 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
23,446,401 | 6,023,240.25 | 24,092,961 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
165,481,943 | 164,099,905 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
133,330,268 | 132,942,044 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
18,794,112 | 22,899,237 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
146,419,769 | 146,573,369 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
118,436,736 | 117,349,559 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
19,679,643 | 25,799,020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
191,901,429 | 227,803,568 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
157,020,693 | 187,948,478 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15,967,138 | 23,446,401 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized income from interest rate hedge, net of tax | -1,775,890 | -455,835 | -187,792 | -746,087 | -1,231,352 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustment | -2,267,225 | 134,364 | 755,398 | 773,588 | 879,842 | -1,183,944 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | 8,315,465 | 8,510,657 | 6,283,531 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
141,354,507 | 165,481,943 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
115,200,671 | 133,330,268 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14,140,325 | 18,794,112 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
105,628,586 | 146,419,769 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
87,229,557 | 118,436,736 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
15,836,404 | 19,679,643 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -900,437 | -3,070,516 | -2,010,030 | -1,216,698 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain from interest rate hedge, net of tax | 239,848 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income: | 3,043,668 | 12,174,672 | 5,292,342 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 103,967,000 | 71,785,000 | 94,551,000 | 81,633,000 | 71,593,000 | 108,516,000 | 113,502,000 | 150,278,000 | 77,681,000 | 79,271,000 | 107,776,000 | 48,999,000 | 178,939,000 | 115,534,000 | 122,537,000 | 67,553,000 | 68,288,000 | 50,450,000 | 57,115,000 | 58,807,000 | 80,971,000 | 66,422,000 | 45,351,000 | 41,881,000 | 40,351,000 | 33,223,000 | 34,104,000 | 38,343,000 | 25,487,000 | 61,397,000 | 64,539,000 | 27,952,000 | 34,125,000 | 24,262,000 | 29,559,000 | 27,131,000 | 24,453,000 | 20,607,000 | 18,357,000 | 15,277,000 | 17,102,000 | 21,645,000 | 21,256,000 | 19,319,000 | 17,662,000 | 23,762,000 | 23,486,000 | 16,408,000 | 20,740,000 | 17,170,736 | 18,790,233 | 17,629,963 | 20,963,260 | 63,347,645 | 26,176,800 | 28,909,987 | 38,435,362 | 31,734,749 | 59,782,193 | 29,349,636 | 44,691,021 | 29,266,001 | 21,134,396 |
restricted cash | 91,305,000 | 92,515,000 | 98,504,000 | 88,808,000 | 74,634,000 | 69,706,000 | 71,868,000 | 68,082,000 | 57,737,000 | 62,311,000 | 56,909,000 | 39,137,000 | 21,232,000 | 20,782,000 | 24,403,000 | 27,079,000 | 26,792,000 | 24,267,000 | 25,075,000 | 23,672,000 | 24,869,000 | 22,063,000 | 15,598,000 | 15,171,000 | 15,012,000 | 20,006,000 | 13,498,000 | 13,530,000 | 14,994,000 | 16,880,000 | 13,461,000 | 15,103,000 | 16,894,000 | 15,751,000 | 15,789,000 | 16,565,000 | 14,758,000 | 12,299,000 | 12,449,000 | 12,382,000 | 11,126,000 | 16,236,000 | 15,306,000 | 13,555,000 | 13,597,000 | 12,818,000 | 13,542,000 | 12,535,000 | 15,815,000 | 15,496,829 | 25,817,232 | 26,239,829 | 25,749,304 | 26,358,908 | 15,771,219 | 15,030,844 | 12,587,427 | 12,687,929 | 9,549,018 | 9,060,696 | 9,197,447 | 10,617,362 | 12,678,202 |
accounts receivable | 249,197,000 | 257,856,000 | 253,793,000 | 245,852,000 | 226,656,000 | 256,961,000 | 230,298,000 | 154,665,000 | 146,836,000 | 153,362,000 | 133,070,000 | 123,361,000 | 130,940,000 | 174,009,000 | 219,817,000 | 207,990,000 | 204,082,000 | 161,970,000 | 112,893,000 | 115,462,000 | 113,095,000 | 125,010,000 | 121,672,000 | 86,017,000 | 110,742,000 | 95,863,000 | 91,755,000 | 109,332,000 | 81,896,000 | 85,985,000 | 90,378,000 | 115,596,000 | 93,622,000 | 85,121,000 | 64,230,000 | 67,679,000 | 55,098,000 | 85,354,000 | 80,737,000 | 80,445,000 | 69,113,000 | 73,372,000 | 75,649,000 | 68,605,000 | 65,644,000 | 71,661,000 | 92,728,000 | 74,940,000 | 76,420,000 | 86,008,308 | 79,043,751 | 76,760,410 | 88,298,744 | 84,124,627 | 103,092,925 | 96,645,375 | 84,952,455 | 143,856,513 | 81,902,348 | 76,775,498 | 68,584,304 | 91,905,734 | 61,796,173 |
accounts receivable retainage | 49,352,000 | 53,618,000 | 48,846,000 | 47,826,000 | 45,276,000 | 39,843,000 | 43,466,000 | 39,225,000 | 32,158,000 | 33,826,000 | 33,459,000 | 37,803,000 | 35,625,000 | 38,057,000 | 42,456,000 | 43,444,000 | 40,555,000 | 43,067,000 | 39,404,000 | 36,485,000 | 32,071,000 | 30,189,000 | 24,359,000 | 19,119,000 | 21,265,000 | 16,976,000 | 16,652,000 | 15,383,000 | 14,762,000 | 13,516,000 | 14,401,000 | 14,669,000 | 19,869,000 | 17,484,000 | 17,447,000 | 18,295,000 | 18,802,000 | 17,465,000 | 21,797,000 | 21,959,000 | 23,339,000 | 21,454,000 | 20,407,000 | 11,900,000 | 11,001,000 | 15,968,000 | 14,378,000 | 14,422,000 | 15,250,000 | 21,018,816 | 24,895,807 | 24,758,030 | 22,151,086 | 23,197,784 | 21,059,147 | 24,026,640 | 20,539,058 | 18,562,244 | 18,396,605 | 17,263,504 | 18,452,777 | 17,337,445 | 11,467,635 |
unbilled revenue | 781,994,000 | 799,109,000 | 691,316,000 | 592,871,000 | 559,049,000 | 644,105,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory | 12,519,000 | 12,609,000 | 12,785,000 | 12,389,000 | 12,348,000 | 11,556,000 | 11,973,000 | 12,484,000 | 13,076,000 | 13,637,000 | 13,648,000 | 14,127,000 | 13,609,000 | 14,218,000 | 13,095,000 | 10,886,000 | 9,720,000 | 8,807,000 | 8,329,000 | 8,798,000 | 8,527,000 | 8,575,000 | 9,081,000 | 9,001,000 | 9,229,000 | 9,236,000 | 9,902,000 | 9,219,000 | 8,930,000 | 7,765,000 | 8,128,000 | 8,264,000 | 8,683,000 | 8,139,000 | 8,602,000 | 9,479,000 | 10,951,000 | 12,104,000 | 13,388,000 | 14,406,000 | 13,547,000 | 13,223,000 | 12,214,000 | 10,118,000 | 8,920,000 | 8,896,000 | 9,050,000 | 9,256,000 | 9,231,000 | 10,256,415 | 9,408,046 | 11,548,873 | 11,494,463 | 9,502,289 | 7,093,211 | 9,145,857 | 8,776,498 | 8,323,380 | 8,763,084 | 8,413,306 | 6,780,092 | 5,309,177 | 5,332,967 |
prepaid expenses and other current assets | 236,403,000 | 239,865,000 | 189,747,000 | 182,885,000 | 242,293,000 | 145,906,000 | 155,353,000 | 134,375,000 | 118,813,000 | 123,391,000 | 67,864,000 | 58,874,000 | 56,311,000 | 38,617,000 | 21,980,000 | 23,153,000 | 19,025,000 | 25,377,000 | 24,796,000 | 25,389,000 | 26,753,000 | 26,854,000 | 34,775,000 | 27,527,000 | 28,052,000 | 29,424,000 | 22,585,000 | 16,717,000 | 14,437,000 | 11,571,000 | 13,123,000 | 14,853,000 | 23,258,000 | 14,037,000 | 13,836,000 | 10,613,000 | 14,450,000 | 11,732,000 | 14,728,000 | 12,023,000 | 14,452,000 | 11,745,000 | 12,939,000 | 12,073,000 | 7,584,000 | 8,666,000 | 12,932,000 | 12,579,000 | 8,815,000 | 10,176,880 | 10,108,304 | 11,022,225 | 8,639,804 | 9,600,619 | 8,310,732 | 10,676,285 | 6,183,681 | 10,216,107 | 9,199,024 | 8,545,105 | 8,471,628 | 13,649,918 | 11,748,800 |
income taxes receivable | 3,453,000 | 3,603,000 | 2,868,000 | 2,092,000 | 4,468,000 | 4,819,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
project development costs | 26,235,000 | 23,010,000 | 27,351,000 | 25,298,000 | 23,127,000 | 22,856,000 | 20,819,000 | 24,280,000 | 22,907,000 | 20,735,000 | 18,800,000 | 16,956,000 | 15,930,000 | 16,025,000 | 16,062,000 | 16,668,000 | 12,162,000 | 13,214,000 | 16,166,000 | 14,508,000 | 14,573,000 | 15,839,000 | 15,571,000 | 16,379,000 | 16,740,000 | 13,188,000 | 26,305,000 | 23,849,000 | 25,834,000 | 21,717,000 | 16,776,000 | 16,095,000 | 14,652,000 | 11,379,000 | 12,584,000 | 13,339,000 | 10,195,000 | 9,180,000 | 15,037,000 | 17,149,000 | 17,328,000 | 15,538,000 | 15,781,000 | 14,416,000 | 11,849,000 | 9,674,000 | 11,565,000 | 11,193,000 | 11,161,000 | 9,686,354 | 11,877,141 | 11,458,555 | 10,684,119 | 9,038,725 | 8,262,787 | 7,183,871 | 6,860,433 | 8,170,697 | 6,801,519 | 6,640,028 | 7,556,345 | 9,266,798 | 8,386,250 |
total current assets | 1,554,425,000 | 1,552,533,000 | 1,420,496,000 | 1,280,430,000 | 1,257,068,000 | 1,301,134,000 | 1,224,551,000 | 1,239,956,000 | 1,126,472,000 | 1,128,471,000 | 1,030,123,000 | 921,867,000 | 957,974,000 | 1,001,351,000 | 1,092,995,000 | 1,064,870,000 | 845,201,000 | 638,585,000 | 502,191,000 | 483,836,000 | 485,779,000 | 490,715,000 | 456,579,000 | 422,426,000 | 438,092,000 | 425,192,000 | 341,082,000 | 348,681,000 | 280,331,000 | 310,969,000 | 300,961,000 | 294,425,000 | 279,413,000 | 287,078,000 | 245,215,000 | 216,935,000 | 199,283,000 | 226,061,000 | 236,578,000 | 243,438,000 | 226,009,000 | 263,698,000 | 256,271,000 | 227,109,000 | 210,194,000 | 226,735,000 | 244,739,000 | 224,029,000 | 220,350,000 | 249,832,120 | 254,416,001 | 242,223,533 | 244,350,400 | 297,842,841 | 268,164,012 | 263,347,437 | 246,604,068 | 310,817,685 | 261,652,198 | 217,240,921 | 211,709,821 | 220,896,792 | 164,310,402 |
federal espc receivable | 512,707,000 | 503,449,000 | 516,326,000 | 609,066,000 | 615,343,000 | 609,128,000 | 565,964,000 | 552,376,000 | 577,651,000 | 609,265,000 | 529,382,000 | 499,250,000 | 539,820,000 | 509,507,000 | 726,679,000 | 671,241,000 | 605,871,000 | 557,669,000 | 498,080,000 | 512,737,000 | 459,347,000 | 396,725,000 | 330,607,000 | 274,219,000 | 239,156,000 | 230,616,000 | 182,012,000 | 133,850,000 | 310,922,000 | 293,998,000 | 272,953,000 | 246,918,000 | 254,349,000 | 248,917,000 | 210,472,000 | 221,680,000 | 188,162,000 | 158,209,000 | 124,888,000 | 131,738,000 | 104,449,000 | 125,804,000 | 103,589,000 | 82,659,000 | 84,316,000 | 79,167,000 | 65,335,000 | 50,488,000 | 47,345,000 | 44,297,275 | 27,616,681 | 60,900,144 | 92,979,544 | 91,854,808 | 138,557,444 | 135,987,922 | 124,282,323 | 236,595,684 | 214,684,987 | ||||
property and equipment | 10,102,000 | 10,077,000 | 9,848,000 | 10,775,000 | 11,035,000 | 11,040,000 | 16,777,000 | 16,995,000 | 17,170,000 | 17,395,000 | 17,551,000 | 16,888,000 | 16,865,000 | 15,707,000 | 14,772,000 | 14,000,000 | 13,063,000 | 13,117,000 | 8,692,000 | 8,826,000 | 8,804,000 | 8,982,000 | 9,545,000 | 9,797,000 | 9,952,000 | 10,104,000 | 10,469,000 | 7,871,000 | 7,073,000 | 6,985,000 | 6,649,000 | 6,255,000 | 5,817,000 | 5,303,000 | 4,830,000 | 4,699,000 | 4,452,000 | 5,018,000 | 5,637,000 | 5,921,000 | 5,059,000 | 5,328,000 | 5,947,000 | 6,361,000 | 6,814,000 | 7,372,000 | 7,855,000 | 8,213,000 | 8,254,000 | 8,699,048 | 9,362,245 | 9,422,097 | 9,735,841 | 9,387,218 | 9,245,310 | 8,185,920 | 7,695,397 | 6,684,625 | 6,170,694 | 5,863,820 | 5,406,387 | 4,661,471 | 4,204,292 |
energy assets | 2,155,837,000 | 2,081,224,000 | 2,117,460,000 | 2,041,247,000 | 1,955,280,000 | 1,915,311,000 | 1,882,588,000 | 1,813,649,000 | 1,788,569,000 | 1,689,424,000 | 1,656,585,000 | 1,417,690,000 | 1,270,230,000 | 1,181,525,000 | 1,032,809,000 | 964,871,000 | 908,006,000 | 856,531,000 | 828,678,000 | 798,609,000 | 765,122,000 | 729,378,000 | 670,139,000 | 637,618,000 | 596,492,000 | 579,461,000 | 507,759,000 | 492,681,000 | 476,582,000 | 459,952,000 | 442,018,000 | 404,888,000 | 381,724,000 | 356,443,000 | 357,155,000 | 348,472,000 | |||||||||||||||||||||||||||
deferred income tax assets | 99,338,000 | 96,868,000 | 76,348,000 | 70,794,000 | 67,228,000 | 56,523,000 | 36,607,000 | 29,512,000 | 25,677,000 | 26,411,000 | 9,439,000 | 3,594,000 | 3,049,000 | 3,045,000 | 3,357,000 | 3,646,000 | 3,722,000 | 3,703,000 | 3,873,000 | 3,972,000 | |||||||||||||||||||||||||||||||||||||||||||
goodwill | 68,988,000 | 69,302,000 | 69,245,000 | 69,443,000 | 68,337,000 | 66,305,000 | 75,922,000 | 75,245,000 | 75,311,000 | 75,587,000 | 77,343,000 | 77,846,000 | 77,810,000 | 70,633,000 | 70,118,000 | 70,825,000 | 71,334,000 | 71,157,000 | 58,629,000 | 58,901,000 | 58,812,000 | 58,714,000 | 58,172,000 | 57,838,000 | 57,741,000 | 58,414,000 | 57,899,000 | 58,129,000 | 58,835,000 | 58,332,000 | 58,853,000 | 57,268,000 | 56,294,000 | 56,135,000 | 56,107,000 | 55,779,000 | 55,439,000 | 57,976,000 | 58,361,000 | 58,615,000 | 59,092,000 | 59,085,000 | 59,371,000 | 59,883,000 | 59,402,000 | 60,479,000 | 61,116,000 | 56,460,000 | 53,659,000 | 53,074,362 | 55,615,137 | 55,239,777 | 50,379,564 | 48,968,390 | 50,317,305 | 47,878,130 | 47,922,855 | 41,907,853 | 20,580,995 | 20,580,995 | 18,624,629 | 18,460,564 | 16,132,429 |
intangible assets | 6,871,000 | 7,464,000 | 8,109,000 | 8,745,000 | 9,169,000 | 8,814,000 | 5,387,000 | 5,639,000 | 6,197,000 | 6,808,000 | 7,347,000 | 8,142,000 | 8,666,000 | 4,693,000 | 5,089,000 | 5,532,000 | 5,974,000 | 6,961,000 | 687,000 | 769,000 | 847,000 | 927,000 | 1,072,000 | 1,232,000 | 1,408,000 | 1,614,000 | 1,810,000 | 2,052,000 | 2,310,000 | 2,004,000 | 2,315,000 | 2,414,000 | 2,231,000 | 2,440,000 | 2,801,000 | 3,113,000 | 3,373,000 | 3,931,000 | 4,615,000 | 5,282,000 | 6,085,000 | 6,770,000 | 7,983,000 | 9,197,000 | 9,920,000 | 11,238,000 | 13,014,000 | 9,852,000 | 8,483,000 | 10,253,181 | 10,236,744 | 11,490,617 | 9,423,283 | 9,742,878 | 10,390,246 | 9,756,506 | 11,071,284 | 13,221,000 | |||||
right-of-use assets | 75,645,000 | 76,165,000 | 76,371,000 | 77,181,000 | 78,380,000 | 80,149,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash, non-current portion | 57,178,000 | 22,215,000 | 22,541,000 | 21,576,000 | 20,546,000 | 20,156,000 | 19,021,000 | 14,740,000 | 12,553,000 | 12,094,000 | 11,010,000 | 13,677,000 | 13,406,000 | 13,572,000 | 16,618,000 | 12,337,000 | 11,363,000 | 10,507,000 | 10,352,000 | ||||||||||||||||||||||||||||||||||||||||||||
other assets | 100,196,000 | 117,797,000 | 109,666,000 | 106,023,000 | 87,555,000 | 89,948,000 | 77,812,000 | 148,796,000 | 104,318,000 | 89,735,000 | 69,356,000 | 43,223,000 | 41,339,000 | 38,564,000 | 37,654,000 | 34,187,000 | 24,591,000 | 22,779,000 | 15,405,000 | 19,069,000 | 18,047,000 | 15,307,000 | 22,247,000 | 20,573,000 | 35,828,000 | 35,821,000 | 36,786,000 | 34,579,000 | 32,273,000 | 29,394,000 | 30,706,000 | 31,927,000 | 28,377,000 | 27,635,000 | 27,065,000 | 25,204,000 | 24,611,000 | 26,328,000 | 24,758,000 | 22,791,000 | 21,643,000 | 18,446,000 | 17,178,000 | 23,194,000 | 23,052,000 | 22,583,000 | 21,386,000 | 22,583,000 | 23,066,000 | 22,439,759 | 7,255,009 | 5,140,628 | 3,731,411 | 4,654,709 | 4,573,877 | 4,712,843 | 3,989,931 | 6,390,885 | 4,854,605 | 4,013,591 | 4,598,980 | 4,144,324 | 8,627,293 |
total assets | 4,641,287,000 | 4,537,094,000 | 4,426,410,000 | 4,295,280,000 | 4,169,941,000 | 4,158,508,000 | 3,982,238,000 | 3,965,102,000 | 3,803,266,000 | 3,713,776,000 | 3,460,993,000 | 3,041,010,000 | 2,967,348,000 | 2,876,821,000 | 3,038,043,000 | 2,884,776,000 | 2,530,570,000 | 2,224,821,000 | 1,968,178,000 | 1,938,690,000 | 1,848,749,000 | 1,750,251,000 | 1,584,697,000 | 1,459,532,000 | 1,413,583,000 | 1,374,013,000 | 1,170,357,000 | 1,109,894,000 | 1,198,676,000 | 1,161,634,000 | 1,114,455,000 | 1,044,095,000 | 1,011,775,000 | 983,951,000 | 903,645,000 | 875,882,000 | 815,250,000 | 797,281,000 | 734,094,000 | 724,423,000 | 670,178,000 | 728,743,000 | 694,781,000 | 637,097,000 | 612,637,000 | 629,659,000 | 634,365,000 | 586,983,000 | 581,097,000 | 604,659,563 | |||||||||||||
liabilities, redeemable non-controlling interests, and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portions of long-term debt and financing lease liabilities | 162,176,000 | 167,083,000 | 160,578,000 | 149,298,000 | 343,247,000 | 523,832,000 | 539,201,000 | 409,906,000 | 332,999,000 | 313,459,000 | 301,247,000 | 82,707,000 | 80,191,000 | 74,901,000 | 79,778,000 | 71,770,000 | 61,521,000 | 44,216,000 | 69,282,000 | 69,969,000 | 54,958,000 | 54,351,000 | 55,731,000 | ||||||||||||||||||||||||||||||||||||||||
accounts payable | 666,744,000 | 691,197,000 | 569,600,000 | 451,571,000 | 435,634,000 | 529,338,000 | 399,244,000 | 497,026,000 | 437,240,000 | 402,752,000 | 328,155,000 | 290,284,000 | 285,465,000 | 349,126,000 | 411,371,000 | 432,695,000 | 231,533,000 | 308,963,000 | 196,480,000 | 193,373,000 | 202,123,000 | 230,916,000 | 205,536,000 | 162,401,000 | 182,354,000 | 202,416,000 | 133,833,000 | 117,188,000 | 102,432,000 | 134,330,000 | 119,969,000 | 115,805,000 | 100,085,000 | 135,881,000 | 122,731,000 | 102,529,000 | 89,577,000 | 126,583,000 | 125,014,000 | 112,968,000 | 91,042,000 | 114,759,000 | 112,384,000 | 79,275,000 | 63,646,000 | 87,787,000 | 79,787,000 | 73,748,000 | 65,598,000 | 88,733,043 | 77,333,742 | 67,318,276 | 66,404,098 | 101,007,455 | 79,153,405 | 80,896,210 | 71,419,981 | 116,278,050 | 77,777,574 | 72,434,421 | 95,302,897 | 94,671,536 | 64,795,981 |
accrued expenses and other current liabilities | 118,711,000 | 113,878,000 | 105,829,000 | 105,305,000 | 112,447,000 | 107,293,000 | 101,259,000 | 100,198,000 | 109,954,000 | 108,831,000 | 93,584,000 | 81,008,000 | 115,044,000 | 89,166,000 | 95,268,000 | 41,629,000 | 43,784,000 | 43,311,000 | 41,960,000 | 40,108,000 | 40,297,000 | 41,748,000 | 30,059,000 | 26,249,000 | 32,528,000 | 31,356,000 | 28,700,000 | 29,259,000 | 28,491,000 | 35,947,000 | 28,067,000 | 22,800,000 | 23,818,000 | 23,260,000 | 23,203,000 | 21,146,000 | 20,425,000 | 22,763,000 | 22,403,000 | 21,724,000 | 21,590,000 | 21,983,000 | 31,785,000 | 26,155,000 | 26,646,000 | 26,944,000 | 23,501,000 | 19,978,000 | 12,243,000 | 11,947,022 | 11,847,160 | 10,667,868 | 9,540,592 | 13,157,024 | 12,827,600 | 11,970,730 | 10,755,461 | 12,260,683 | |||||
current portions of operating lease liabilities | 9,582,000 | 7,959,000 | 8,062,000 | 7,616,000 | 9,592,000 | 10,536,000 | 12,242,000 | 13,618,000 | 14,220,000 | 12,703,000 | 5,935,000 | 5,868,000 | 6,129,000 | 5,953,000 | 6,134,000 | 6,258,000 | 5,995,000 | 5,680,000 | 6,010,000 | 5,216,000 | 5,360,000 | 5,802,000 | 5,935,000 | 5,807,000 | |||||||||||||||||||||||||||||||||||||||
deferred revenue | 85,400,000 | 79,908,000 | 87,297,000 | 96,448,000 | 91,219,000 | 91,734,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 1,777,000 | 3,845,000 | 1,428,000 | 557,000 | 115,000 | 744,000 | 655,000 | 220,000 | 398,000 | 1,169,000 | 1,114,000 | 1,564,000 | 7,950,000 | 1,672,000 | 3,072,000 | 1,633,000 | 1,771,000 | 822,000 | 1,299,000 | 1,501,000 | 981,000 | 221,000 | 1,205,000 | 486,000 | 138,000 | 1,196,000 | 1,100,000 | 6,348,000 | 1,298,000 | 564,000 | 755,000 | 2,849,000 | 603,000 | 699,000 | 775,000 | 631,000 | 718,000 | 834,000 | 810,000 | 920,000 | 573,000 | 812,000 | 615,063 | 802,290 | 981,664 | 1,719,555 | 2,488,672 | ||||||||||||||||
total current liabilities | 1,044,390,000 | 1,028,912,000 | 939,299,000 | 822,075,000 | 798,305,000 | 889,008,000 | 964,667,000 | 1,232,387,000 | 1,162,280,000 | 901,471,000 | 882,342,000 | 752,249,000 | 767,112,000 | 812,068,000 | 860,260,000 | 604,404,000 | 395,142,000 | 474,224,000 | 348,916,000 | 345,815,000 | 351,582,000 | 383,097,000 | 338,667,000 | 272,978,000 | 316,079,000 | 336,647,000 | 246,660,000 | 231,123,000 | 218,286,000 | 222,630,000 | 211,297,000 | 187,261,000 | 173,182,000 | 202,142,000 | 190,710,000 | 168,042,000 | 149,165,000 | 190,602,000 | 182,017,000 | 172,552,000 | 152,917,000 | 179,723,000 | 182,972,000 | 141,606,000 | 126,250,000 | 146,089,000 | 135,879,000 | 122,863,000 | 105,298,000 | 131,201,358 | 119,367,096 | 114,433,385 | 109,887,816 | 148,888,812 | 131,591,293 | 140,359,635 | 122,493,418 | 171,801,815 | 124,278,136 | 121,301,336 | 140,630,886 | 146,644,187 | 119,359,146 |
long-term debt and financing lease liabilities, net of current portion, unamortized discount and debt issuance costs | 1,824,531,000 | 1,716,689,000 | 1,661,839,000 | 1,567,473,000 | 1,317,517,000 | 1,078,995,000 | 1,011,576,000 | 1,022,256,000 | 784,266,000 | 631,676,000 | 511,621,000 | 698,365,000 | 659,695,000 | 325,335,000 | 305,351,000 | 268,411,000 | 311,674,000 | ||||||||||||||||||||||||||||||||||||||||||||||
federal espc liabilities | 505,246,000 | 478,970,000 | 499,074,000 | 550,631,000 | 567,602,000 | 555,396,000 | 520,497,000 | 511,226,000 | 504,689,000 | 533,054,000 | 486,019,000 | 464,566,000 | 520,816,000 | 478,497,000 | 706,933,000 | 657,235,000 | 600,507,000 | 532,287,000 | 487,248,000 | 506,680,000 | 473,882,000 | 440,223,000 | 385,386,000 | 334,724,000 | 276,177,000 | 245,037,000 | 196,584,000 | 163,856,000 | 321,954,000 | 288,047,000 | 262,484,000 | 238,617,000 | 244,341,000 | 235,088,000 | 188,422,000 | 197,729,000 | 163,704,000 | 133,003,000 | 108,039,000 | 121,633,000 | 99,259,000 | 122,040,000 | 106,401,000 | 85,426,000 | 80,769,000 | 70,875,000 | 64,833,000 | 45,923,000 | 47,820,000 | 44,297,304 | |||||||||||||
deferred income tax liabilities | 3,489,000 | 2,943,000 | 2,771,000 | 2,178,000 | 2,120,000 | 2,223,000 | 2,601,000 | 4,365,000 | 4,584,000 | 4,479,000 | 4,134,000 | 7,971,000 | 2,869,000 | 9,181,000 | 10,542,000 | 8,855,000 | 6,063,000 | 3,871,000 | 5,061,000 | ||||||||||||||||||||||||||||||||||||||||||||
deferred grant income | 5,193,000 | 5,385,000 | 5,479,000 | 5,682,000 | 5,664,000 | 6,436,000 | 6,806,000 | 6,669,000 | 6,737,000 | 6,974,000 | 7,070,000 | 7,319,000 | 7,424,000 | 7,590,000 | 7,716,000 | 8,099,000 | 8,379,000 | 8,498,000 | 8,259,000 | 8,075,000 | 8,167,000 | 8,271,000 | 7,007,000 | 6,572,000 | 6,682,000 | 6,885,000 | 6,223,000 | 6,361,000 | 6,499,000 | 6,637,000 | 6,774,000 | 6,912,000 | 7,050,000 | 7,188,000 | 7,326,000 | 7,464,000 | 7,602,000 | 7,739,000 | 7,877,000 | 8,015,000 | 8,153,000 | 8,291,000 | 8,429,000 | 8,567,000 | 8,704,000 | 8,842,000 | 8,980,000 | 9,118,000 | 8,041,000 | 8,163,368 | 7,736,754 | 7,864,941 | 7,892,402 | 7,590,730 | 6,694,046 | 5,853,486 | 5,938,793 | 6,109,406 | 6,194,712 | 6,280,019 | 4,200,929 | 3,995,058 | 4,049,541 |
long-term operating lease liabilities, net of current portion | 53,641,000 | 55,938,000 | 56,032,000 | 57,547,000 | 57,752,000 | 59,479,000 | 58,007,000 | 48,545,000 | 50,710,000 | 42,258,000 | 38,806,000 | 32,487,000 | 31,779,000 | 31,703,000 | 31,142,000 | 32,642,000 | 32,854,000 | 35,135,000 | 36,373,000 | 36,731,000 | 37,718,000 | 35,300,000 | 32,509,000 | 32,698,000 | 29,104,000 | ||||||||||||||||||||||||||||||||||||||
other liabilities | 93,363,000 | 91,003,000 | 111,624,000 | 122,914,000 | 122,981,000 | 114,454,000 | 102,645,000 | 97,946,000 | 88,619,000 | 82,714,000 | 73,965,000 | 70,175,000 | 64,200,000 | 49,493,000 | 47,212,000 | 45,691,000 | 44,282,000 | 43,176,000 | 43,202,000 | 37,300,000 | 35,992,000 | 37,660,000 | 39,529,000 | 38,318,000 | 35,872,000 | 29,575,000 | 30,989,000 | 30,179,000 | 28,474,000 | 29,212,000 | 25,404,000 | 18,496,000 | 17,784,000 | 18,754,000 | 16,666,000 | 16,340,000 | 15,129,000 | 15,154,000 | 21,127,000 | 21,492,000 | 21,090,000 | 18,854,000 | 21,981,000 | 20,350,000 | 22,051,000 | 20,300,000 | 19,760,000 | 29,322,000 | 29,574,000 | 29,652,488 | 27,737,611 | 26,001,304 | 28,380,724 | 30,362,869 | 30,860,993 | 28,640,685 | 28,138,625 | 29,673,680 | 30,991,113 | 30,098,408 | 28,144,144 | 23,042,218 | 21,628,116 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable non-controlling interests | 1,465,000 | 1,419,000 | 1,556,000 | 1,543,000 | 1,966,000 | 2,463,000 | 42,761,000 | 43,777,000 | 43,908,000 | 46,865,000 | 47,275,000 | 47,994,000 | 46,700,000 | 46,623,000 | 48,077,000 | 47,918,000 | 47,438,000 | 46,182,000 | 44,948,000 | 46,003,000 | 39,668,000 | 38,850,000 | 36,421,000 | 36,303,000 | 31,939,000 | 31,616,000 | 32,108,000 | 32,037,000 | 13,341,000 | 14,719,000 | 14,585,000 | 12,322,000 | 10,751,000 | 10,338,000 | 7,532,000 | 7,297,000 | |||||||||||||||||||||||||||
income tax receivable | 2,166,000 | 1,685,000 | 4,836,000 | 5,775,000 | 7,219,000 | 7,497,000 | 7,626,000 | 7,746,000 | 4,116,000 | 4,299,000 | 4,337,000 | 5,261,000 | 4,945,000 | 5,688,000 | 5,446,000 | 9,803,000 | 10,263,000 | 11,940,000 | 7,135,000 | 5,033,000 | 1,629,000 | 1,622,000 | 1,727,000 | 5,296,000 | 13,684,000 | 17,237,000 | 4,246,000 | 6,053,000 | 521,000 | 521,000 | 521,000 | 406,000 | 1,576,000 | 2,151,000 | 2,855,000 | 5,076,000 | 3,525,000 | 7,516,000 | 10,646,000 | 8,321,000 | 3,970,726 | 5,951,233 | 5,760,545 | 6,586,390 | 5,385,242 | 7,851,575 | 8,227,139 | 10,287,965 | 9,504,152 | 9,184,403 | 7,171,748 | 2,511,542 | |||||||||||
liabilities, redeemable non-controlling interests and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portions of long-term debt and financing lease liabilities, net of unamortized discount | 132,125,000 | 149,363,000 | 322,247,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt and financing lease liabilities, net of current portion, unamortized discount, and debt issuance costs | 1,749,708,000 | 1,483,900,000 | 1,170,075,000 | 568,635,000 | 377,184,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and estimated earnings in excess of billings | 572,804,000 | 651,748,000 | 652,428,000 | 636,163,000 | 591,378,000 | 575,113,000 | 497,762,000 | 576,363,000 | 628,529,000 | 663,798,000 | 460,240,000 | 306,172,000 | 213,468,000 | 195,027,000 | 179,474,000 | 185,960,000 | 179,909,000 | 195,391,000 | 189,566,000 | 202,243,000 | 124,652,000 | 120,686,000 | 92,264,000 | 86,842,000 | 66,471,000 | 64,656,000 | 64,064,000 | 104,852,000 | 82,647,000 | 53,313,000 | 50,055,000 | 56,914,000 | 60,085,000 | 69,797,000 | 58,426,000 | 88,334,000 | 76,650,000 | 68,905,000 | 63,147,000 | 66,325,000 | 53,318,000 | 56,003,000 | 49,754,000 | 71,204,421 | 64,020,703 | 52,564,885 | 43,528,591 | 62,096,284 | 63,136,398 | 57,044,768 | 51,524,518 | 55,093,772 | 46,589,790 | 41,842,664 | 35,556,425 | 32,724,457 | 21,694,313 | ||||||
operating lease assets | 77,609,000 | 68,194,000 | 69,348,000 | 58,586,000 | 52,857,000 | 38,833,000 | 38,189,000 | 38,224,000 | 37,952,000 | 38,929,000 | 39,485,000 | 41,982,000 | 40,355,000 | 40,608,000 | 41,484,000 | 39,151,000 | 36,336,000 | 35,829,000 | 32,444,000 | 32,791,000 | 32,540,000 | 32,051,000 | 30,350,000 | ||||||||||||||||||||||||||||||||||||||||
billings in excess of cost and estimated earnings | 108,020,000 | 97,493,000 | 61,267,000 | 52,903,000 | 36,880,000 | 40,459,000 | 39,326,000 | 34,796,000 | 43,173,000 | 39,787,000 | 31,729,000 | 35,918,000 | 28,018,000 | 26,561,000 | 30,211,000 | 33,984,000 | 35,320,000 | 34,896,000 | 25,350,000 | 26,618,000 | 23,234,000 | 24,380,000 | 25,354,000 | 24,363,000 | 32,516,000 | 19,907,000 | 22,462,000 | 19,871,000 | 17,772,000 | 21,494,000 | 18,145,000 | 21,189,000 | 18,723,000 | 22,259,000 | 25,880,000 | 28,744,000 | 25,492,000 | 23,930,000 | 22,736,000 | 18,291,000 | 18,968,000 | 15,639,000 | 13,723,000 | 16,932,639 | 14,532,741 | 22,525,255 | 23,200,163 | 22,271,655 | 28,246,514 | 35,223,966 | 27,947,000 | 31,345,206 | 27,452,444 | 23,192,383 | 27,555,894 | 30,870,614 | 31,737,557 | ||||||
current portion of operating lease liabilities | 13,569,000 | 5,829,000 | 6,276,000 | 6,106,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt and financing lease liabilities | 331,479,000 | 78,934,000 | 69,362,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash, net of current portion | 16,675,000 | 13,323,000 | 11,588,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 7,159,000 | 4,474,000 | 2,363,000 | 3,994,000 | 3,218,000 | 2,470,000 | 115,000 | 3,242,000 | 3,677,000 | 4,066,000 | 4,352,000 | 3,453,000 | 8,505,000 | 3,570,000 | 584,000 | 2,855,000 | 3,074,000 | 4,236,000 | 9,037,000 | 2,417,000 | 1,311,000 | 1,962,000 | 4,010,000 | 6,069,000 | 5,363,000 | 5,714,000 | 5,440,000 | 6,224,000 | 6,047,000 | 4,843,000 | 4,842,635 | 4,503,551 | 4,480,218 | 6,254,639 | 5,190,718 | 7,409,218 | 6,456,671 | 6,456,671 | 12,668,142 | 11,484,214 | 12,178,736 | 9,908,240 | 10,819,900 | 10,071,666 | |||||||||||||||||||
long-term debt and financing lease liabilities, net of current portion and deferred financing fees | 278,127,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt and financing lease liabilities, net of current portions and deferred financing fees | 295,048,000 | 285,553,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt and financing lease liabilities, less current portions and net of deferred financing fees | 266,181,000 | 223,766,000 | 224,025,000 | 197,014,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term portions of operating lease liabilities, less current portions | 29,101,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term portions of operating lease liabilities, net of current | 28,799,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term portions of operating lease liabilities | 28,308,000 | 27,305,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current operating lease liabilities | 5,082,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portions of long-term debt and capital lease liabilities | 26,890,000 | 24,397,000 | 27,451,000 | 26,253,000 | 22,375,000 | 24,155,000 | 22,270,000 | 20,319,000 | 19,292,000 | 15,246,000 | 14,883,000 | 13,571,000 | 13,427,000 | 12,391,000 | 12,246,000 | 12,649,000 | |||||||||||||||||||||||||||||||||||||||||||||||
long-term debt and capital lease liabilities, less current portions and net of deferred financing fees | 219,162,000 | 226,252,000 | 221,274,000 | 218,398,000 | 173,237,000 | 178,142,000 | 172,732,000 | 173,322,000 | 140,593,000 | 113,596,000 | 104,770,000 | 91,180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
project assets | 339,930,000 | 319,758,000 | 279,257,000 | 256,638,000 | 247,841,000 | 244,309,000 | 239,119,000 | 223,772,000 | 214,073,000 | 217,772,000 | 216,326,000 | 210,256,000 | 214,639,000 | 210,744,176 | 227,100,403 | 229,428,429 | 214,349,626 | 207,274,982 | 197,638,679 | 188,063,492 | 181,531,005 | 169,092,913 | 148,884,718 | 143,021,635 | 145,147,475 | 134,995,537 | 126,439,662 | ||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable non-controlling interest | 5,685,000 | 6,847,000 | 6,797,000 | 6,765,000 | 6,722,000 | 490,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing fees | 5,303,000 | 5,323,000 | 4,922,000 | 4,866,000 | 4,313,000 | 4,594,000 | 5,102,000 | 5,301,000 | 5,319,642 | 5,554,225 | 6,103,850 | 5,943,326 | 5,746,177 | 2,812,625 | 2,743,539 | 2,881,730 | 3,722,968 | 3,750,820 | 3,351,942 | 3,412,186 | 3,431,442 | 4,311,988 | |||||||||||||||||||||||||||||||||||||||||
long-term debt and capital lease liabilities, less current portions | 105,793,000 | 83,240,000 | 90,566,000 | 88,154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 12,255,000 | 13,623,000 | 13,498,000 | 13,734,000 | 12,973,591 | 15,653,453 | 13,921,986 | 10,742,963 | 12,452,678 | 11,363,774 | 12,268,729 | 12,370,976 | 11,115,586 | 11,037,054 | 11,044,064 | 4,722,118 | 4,932,771 | 9,304,492 | |||||||||||||||||||||||||||||||||||||||||||||
long-term debt, less current portion | 90,037,000 | 108,449,000 | 91,741,000 | 107,476,000 | 103,221,845 | 150,492,409 | 186,354,568 | 197,670,955 | 201,922,172 | 223,977,467 | 207,831,163 | 197,284,536 | 325,905,269 | 263,426,767 | 231,937,832 | 202,409,484 | 180,663,431 | 163,411,373 | |||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these condensed consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
book overdraft | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
362,535,007 | 413,535,486 | 397,328,352 | 379,374,525 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
372,697,518 | 477,615,928 | 398,926,819 | 392,963,506 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 7,029,400 | 12,910,913 | 10,561,305 | 13,361,057 | 9,815,128 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
federal espc receivable financing | 216,131,523 | 193,551,495 | 161,920,078 | 110,087,030 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
584,407,339 | 610,204,427 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subordinated debt | 2,998,750 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incomes taxes payable | 2,808,209 | 3,705,988 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.0001 par value... | 321 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.0001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.0001 par value... | 1,904 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class a common stock, 0.0001 par value... | 2,792 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class b common stock, 0.0001 par value... | 1,800 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 71,308,330 | 11,986,225 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 118,909,218 | 106,868,301 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 1,224,100 | 1,090,345 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less — treasury stock, at cost, 4,715,884 shares and 4,833,284 shares, respectively | -9,182,571 | -9,182,571 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 182,263,669 | 110,764,525 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -14,383,000 | -5,606,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation of energy assets | 28,199,000 | 26,734,000 | 26,086,000 | 23,997,000 | 22,842,000 | 24,762,000 | 21,667,000 | 18,561,000 | 17,124,000 | 16,543,000 | 15,122,000 | 14,384,000 | 13,341,000 | 12,844,000 | 12,933,000 | 12,172,000 | 11,806,000 | 11,664,000 | 11,313,000 | 10,450,000 | 9,686,000 | 9,543,000 | 9,547,000 | 9,650,000 | 9,299,000 | 9,205,000 | 8,843,000 | 9,088,000 | 8,407,000 | 7,606,000 | 6,753,000 | 6,634,000 | 6,312,000 | 5,826,000 | 5,602,000 | |||||||||||||||||||||||||
depreciation of property and equipment | 499,000 | 518,000 | 515,000 | 607,000 | 573,000 | 1,264,000 | 1,247,000 | 1,277,000 | 1,175,000 | 1,306,000 | 1,242,000 | 963,000 | 644,000 | 608,000 | 653,000 | 670,000 | 734,000 | 746,000 | 760,000 | 804,000 | 833,000 | 825,000 | 833,000 | 826,000 | 833,000 | 872,000 | 764,000 | 732,000 | 619,000 | 594,000 | 501,000 | 530,000 | 542,000 | 463,000 | 595,000 | 643,000 | 693,000 | 720,000 | 748,000 | 780,000 | 772,000 | 914,000 | 794,000 | 807,000 | 748,000 | 549,000 | 818,000 | 983,000 | 694,000 | 855,727 | 813,708 | 796,546 | 721,330 | 603,501 | 677,973 | 845,947 | 609,933 | 471,789 | 589,029 | 257,855 |
increase in contingent consideration | 0 | 0 | 0 | 71,000 | 62,000 | 550,000 | 34,000 | 121,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of aro liabilities | 124,000 | 108,000 | 108,000 | 108,000 | 108,000 | 89,000 | 89,000 | 88,000 | 66,000 | 64,000 | 64,000 | 64,000 | 66,000 | 36,000 | 36,000 | 36,000 | 33,000 | 33,000 | 24,000 | |||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and debt issuance costs | 1,990,000 | 1,772,000 | 1,572,000 | 1,398,000 | 1,451,000 | 1,387,000 | 1,442,000 | 1,340,000 | 982,000 | 794,000 | 1,043,000 | 1,574,000 | 790,000 | 1,342,000 | 833,000 | 1,184,000 | 852,000 | 764,000 | 608,000 | 730,000 | 747,000 | |||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 565,000 | 643,000 | 634,000 | 595,000 | 525,000 | 519,000 | 539,000 | 537,000 | 539,000 | 685,000 | 690,000 | 689,000 | 302,000 | 396,000 | 442,000 | 442,000 | 578,000 | 80,000 | 80,000 | 81,000 | 80,000 | 157,000 | 172,000 | 177,000 | 179,000 | 228,000 | 224,000 | 244,000 | 213,000 | 286,000 | 269,000 | 249,000 | 253,000 | 369,000 | 366,000 | 336,000 | 380,000 | 565,000 | 582,000 | 607,000 | 604,000 | 1,109,000 | 1,017,000 | 1,015,000 | 1,009,000 | 1,472,000 | 1,388,000 | 1,060,000 | 818,000 | 1,467,873 | 898,038 | 891,037 | 1,113,033 | 1,314,778 | 1,656,244 | 501,000 | ||||
provision for credit losses | 4,000 | 180,000 | 0 | 9,000 | 81,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | -1,370,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
energy asset impairment | 334,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash production tax credits recognized | -3,439,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash project revenue related to in-kind leases | -401,000 | -760,000 | -1,875,000 | -2,235,000 | -2,274,000 | -1,193,000 | -624,000 | -1,572,000 | -775,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from unconsolidated entities | -98,000 | 355,000 | -266,000 | -150,000 | -261,000 | -68,000 | -159,000 | -10,000 | -555,000 | -526,000 | -380,000 | -450,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss from derivatives | 1,790,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 4,176,000 | 4,081,000 | 3,746,000 | 3,751,000 | 2,844,000 | 3,762,000 | 3,664,000 | 3,678,000 | 3,026,000 | -2,000,000 | 4,319,000 | 3,962,000 | 4,037,000 | 4,209,000 | 3,631,000 | 3,675,000 | 3,531,000 | 4,436,000 | 2,165,000 | 1,349,000 | 766,000 | 553,000 | 521,000 | 430,000 | 429,000 | 425,000 | 413,000 | 397,000 | 385,000 | 121,000 | 390,000 | 392,000 | 355,000 | 317,000 | 326,000 | 307,000 | 343,000 | 376,000 | 328,000 | 391,000 | 367,000 | 402,000 | 396,000 | 453,000 | 518,000 | 385,000 | 683,000 | 707,000 | 718,000 | 789,416 | 664,759 | 671,101 | 853,866 | 892,607 | 781,453 | 432,624 | 735,526 | 859,050 | 651,352 | 668,065 |
deferred income taxes | -1,895,000 | -10,655,000 | -4,892,000 | -4,104,000 | 1,188,000 | -20,401,000 | -4,601,000 | 0 | 687,000 | -14,513,000 | -9,912,000 | 3,965,000 | -7,142,000 | -1,009,000 | 1,321,000 | 2,322,000 | 1,284,000 | -2,926,000 | -2,169,000 | -1,075,000 | 1,410,000 | -1,745,000 | 527,000 | 5,836,000 | -1,217,000 | -3,498,000 | 0 | 1,603,000 | -5,260,000 | 12,094,000 | -2,920,000 | -2,388,000 | -272,000 | -1,008,000 | -859,000 | 3,211,000 | 1,021,000 | -205,000 | -1,160,000 | 4,873,000 | -914,000 | -653,000 | -1,353,000 | -6,092,000 | -1,020,000 | 530,000 | 3,833,000 | -682,904 | -1,821,364 | -1,049,325 | -951,974 | 43,697 | -550,328 | 4,097,831 | 453,460 | 2,692,134 | 792,193 | -2,394,601 | ||
unrealized foreign exchange loss | 628,000 | -2,015,000 | -1,209,000 | 3,114,000 | -1,925,000 | 221,000 | 806,000 | -1,516,000 | 1,110,000 | 67,000 | -29,000 | -589,000 | -1,000 | 335,000 | 132,000 | 156,000 | -51,000 | 19,000 | -11,000 | 212,000 | 139,000 | |||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 8,020,000 | -3,059,000 | 5,822,000 | -22,936,000 | 35,657,000 | -32,822,000 | -69,988,000 | 44,000 | 5,899,000 | -5,488,000 | -1,893,000 | 1,074,000 | 58,954,000 | 50,734,000 | -2,923,000 | -3,475,000 | -40,859,000 | -43,674,000 | 12,491,000 | -305,000 | 15,535,000 | -3,000,000 | -33,303,000 | 26,286,000 | -14,161,000 | -4,031,000 | 18,276,000 | -27,462,000 | 4,718,000 | 7,699,000 | 25,823,000 | -21,913,000 | -1,837,000 | -20,729,000 | 4,038,000 | -11,917,000 | 30,478,000 | -4,866,000 | 1,565,000 | -13,797,000 | 5,096,000 | 786,000 | -7,684,000 | -2,676,000 | 5,102,000 | 19,893,000 | -22,167,000 | 2,038,000 | 8,847,000 | -2,106,271 | 11,042,004 | -4,186,325 | -5,633,607 | -11,967,540 | 24,537,183 | -45,257,456 | -4,961,611 | -7,620,850 | -21,103,490 | -13,865,733 |
accounts receivable retainage | 5,486,000 | -4,493,000 | -2,708,000 | -1,581,000 | -2,866,000 | -4,589,000 | -4,228,000 | -7,105,000 | 1,580,000 | -252,000 | 4,235,000 | -2,085,000 | 2,439,000 | 4,491,000 | 683,000 | -3,040,000 | 2,582,000 | -3,668,000 | -3,003,000 | -4,367,000 | -1,844,000 | -5,691,000 | -5,200,000 | 2,223,000 | -4,445,000 | -291,000 | -1,295,000 | -583,000 | -1,201,000 | 766,000 | 304,000 | 5,157,000 | -2,453,000 | 971,000 | 1,087,000 | 554,000 | -1,333,000 | 4,278,000 | 81,000 | 1,226,000 | -1,710,000 | -2,324,000 | -3,322,000 | -733,000 | 2,554,000 | -3,103,000 | -102,000 | 929,000 | 5,565,000 | -37,866 | -2,774,172 | 1,201,598 | 3,150,711 | -3,613,426 | 5,692,808 | -915,906 | -1,104,244 | 1,439,552 | -5,204,217 | 1,007,235 |
federal espc receivable | -9,710,000 | -24,522,000 | -23,056,000 | -18,728,000 | -17,933,000 | -48,096,000 | -25,053,000 | -59,393,000 | -26,395,000 | -116,731,000 | -55,575,000 | -54,336,000 | -33,736,000 | -79,250,000 | -66,771,000 | -67,178,000 | -46,300,000 | -61,744,000 | -62,838,000 | -59,173,000 | -65,973,000 | -66,847,000 | -70,470,000 | -49,815,000 | -39,946,000 | -77,686,000 | -48,525,000 | -34,863,000 | -26,986,000 | -43,557,000 | -42,706,000 | -31,309,000 | -37,967,000 | -38,445,000 | -46,312,000 | -38,363,000 | -34,418,000 | -33,322,000 | -33,264,000 | -27,288,000 | -22,879,000 | -22,688,000 | -20,930,000 | -16,492,000 | -13,133,000 | -26,069,000 | -14,847,000 | -15,494,000 | -3,047,000 | -10,533,232 | -4,110,910 | -9,673,735 | -2,569,522 | -11,705,599 | -14,070,137 | -21,910,697 | -37,132,797 | |||
inventory | 89,000 | 176,000 | -397,000 | -40,000 | -792,000 | 417,000 | 511,000 | 592,000 | 561,000 | 11,000 | 479,000 | -517,000 | 608,000 | -1,124,000 | -2,207,000 | -1,166,000 | -914,000 | -478,000 | 470,000 | -272,000 | 48,000 | 505,000 | -80,000 | 228,000 | 7,000 | 666,000 | -683,000 | -289,000 | -1,165,000 | 363,000 | 135,000 | 419,000 | -544,000 | 463,000 | 877,000 | 1,472,000 | 1,154,000 | 1,283,000 | 1,018,000 | -858,000 | -325,000 | -980,000 | -2,090,000 | -1,191,000 | -66,000 | 136,000 | 172,000 | -26,000 | 1,026,000 | 2,800,877 | -54,410 | -1,992,174 | 2,052,646 | -369,359 | -140,865 | 439,704 | -349,778 | -1,633,214 | 23,790 | -551,643 |
unbilled revenue | 13,176,000 | -129,096,000 | -80,314,000 | -23,443,000 | 41,922,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 8,083,000 | -28,946,000 | -24,453,000 | 459,000 | -17,700,000 | 7,464,000 | -9,586,000 | 24,594,000 | 104,000 | -30,200,000 | -12,237,000 | 383,000 | 929,000 | -4,046,000 | 2,493,000 | -4,442,000 | 2,813,000 | -2,001,000 | 1,326,000 | 3,171,000 | -726,000 | -3,399,000 | 2,059,000 | 624,000 | 1,233,000 | -7,313,000 | -5,885,000 | -2,260,000 | -2,939,000 | 1,522,000 | 1,751,000 | 8,068,000 | -4,578,000 | -200,000 | -3,177,000 | 3,592,000 | -2,686,000 | 3,194,000 | -2,730,000 | 2,384,000 | -2,946,000 | 670,000 | -983,000 | -4,430,000 | 1,374,000 | 4,260,000 | 3,804,000 | -3,759,000 | 1,221,000 | 931,682 | -2,402,095 | 875,763 | 2,564,642 | -4,504,563 | 2,825,403 | -1,149,248 | -642,293 | -21,209 | -1,817,278 | -185,082 |
income taxes receivable | -3,390,000 | 3,781,000 | 158,000 | -271,000 | -1,043,000 | 777,000 | -159,000 | 180,000 | 579,000 | -6,369,000 | 6,380,000 | 1,604,000 | -101,000 | 1,868,000 | ||||||||||||||||||||||||||||||||||||||||||||||
project development costs | -1,466,000 | 849,000 | -759,000 | -3,367,000 | 858,000 | 1,201,000 | -737,000 | -1,991,000 | -1,728,000 | -848,000 | -1,813,000 | -1,013,000 | -1,812,000 | 138,000 | 509,000 | -2,592,000 | 1,260,000 | 1,934,000 | -745,000 | -499,000 | 1,259,000 | -528,000 | 201,000 | 466,000 | -3,224,000 | 13,761,000 | -3,938,000 | 1,985,000 | -3,688,000 | -1,675,000 | -1,653,000 | -3,006,000 | -2,325,000 | 1,021,000 | 38,000 | -2,911,000 | -1,155,000 | 3,324,000 | 2,198,000 | 733,000 | -2,093,000 | 418,000 | -1,369,000 | -2,192,000 | -1,438,000 | 1,294,000 | 852,000 | -186,000 | -1,478,000 | -412,795 | -785,712 | -1,644,638 | -1,078,080 | -324,126 | -831,959 | -1,383,993 | -160,631 | 921,076 | -872,942 | -50,222 |
other assets | -2,966,000 | -394,000 | -3,746,000 | -2,843,000 | -1,629,000 | -623,000 | -1,546,000 | -1,705,000 | -1,413,000 | -4,816,000 | -213,000 | 36,000 | -1,903,000 | -1,073,000 | -234,000 | -10,125,000 | 105,000 | 1,843,000 | 96,000 | -3,153,000 | -538,000 | -514,000 | 534,000 | 508,000 | 8,000 | 1,754,000 | 307,000 | -1,554,000 | 549,000 | -2,128,000 | 9,000 | -1,099,000 | -281,000 | -115,000 | -185,000 | 428,000 | -188,000 | -388,000 | -596,000 | 404,000 | 55,000 | -1,276,000 | -1,404,000 | 871,000 | -2,274,000 | 1,769,000 | -1,822,000 | 233,000 | -2,087,000 | -1,839,224 | -912,456 | 153,721 | 312,248 | -766,682 | -174,600 | -1,554,165 | -823,972 | 619,317 | 4,560,707 | 821,536 |
accounts payable, accrued expenses and other current liabilities | -5,762,000 | 101,862,000 | 3,845,000 | -87,992,000 | -59,266,000 | 48,928,000 | 23,849,000 | 42,111,000 | 1,711,000 | -82,266,000 | 16,243,000 | 203,946,000 | -77,163,000 | 101,150,000 | 5,264,000 | -3,608,000 | -19,333,000 | 31,989,000 | 42,314,000 | -28,015,000 | -17,241,000 | 52,462,000 | 17,629,000 | 14,416,000 | -40,976,000 | 19,490,000 | 7,813,000 | 8,944,000 | -33,309,000 | 14,880,000 | 20,492,000 | 16,219,000 | -31,939,000 | -1,573,000 | 7,029,000 | 17,006,000 | -25,260,000 | 3,877,000 | 35,768,000 | 8,051,000 | -21,423,000 | 13,250,000 | 3,144,000 | 15,203,000 | -22,101,000 | 10,831,805 | 1,912,268 | -38,098,250 | -2,942,065 | 11,766,758 | -20,527,498 | 38,898,718 | ||||||||
deferred revenue | 5,670,000 | -8,303,000 | -5,330,000 | 6,633,000 | 574,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 73,000 | -196,000 | 1,982,000 | 2,204,000 | 2,414,000 | 708,000 | 2,133,000 | 2,340,000 | 2,323,000 | 2,359,000 | -40,000 | 718,000 | 522,000 | -4,638,000 | -454,000 | 51,000 | -33,000 | -4,881,000 | 52,000 | 19,000 | -226,000 | -128,000 | 1,656,000 | 902,000 | -586,000 | -23,000 | -1,465,000 | 91,000 | -228,000 | -977,000 | -384,000 | 443,000 | 135,000 | -285,000 | -195,000 | -125,000 | 65,000 | -1,573,000 | -97,000 | -631,000 | -1,277,000 | -1,871,000 | -354,000 | -268,000 | 49,000 | -1,599,000 | -6,897,000 | 1,122,000 | -40,000 | 1,882,477 | 1,293,096 | -1,368,603 | 2,826,363 | -345,461 | 870,642 | -4,679,466 | 434,854 | 4,342,540 | 337,826 | 697,904 |
cash flows from operating activities | 35,396,000 | -42,895,000 | 17,712,000 | -26,873,000 | -28,304,000 | 18,376,000 | 25,091,000 | 53,314,000 | 20,817,000 | -29,570,000 | -6,572,000 | -92,621,000 | 58,772,000 | -65,119,000 | 34,674,000 | -31,721,000 | -276,122,000 | -55,952,000 | -19,861,000 | -57,759,000 | -38,724,000 | -18,794,000 | -10,195,000 | -21,954,000 | -51,640,000 | -75,568,000 | -11,471,000 | -51,160,000 | -58,094,000 | -21,160,000 | 25,096,000 | -20,067,000 | -37,070,000 | -45,803,000 | -39,386,000 | -19,585,000 | -31,785,000 | -10,697,000 | -7,654,000 | -24,653,000 | -15,069,000 | -15,595,000 | 3,652,000 | -14,669,000 | -22,926,000 | 12,347,000 | -18,027,000 | 3,582,000 | 2,352,000 | |||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -542,000 | -751,000 | 352,000 | -147,000 | -422,000 | -1,238,000 | -987,000 | -1,104,000 | -962,000 | -1,116,000 | -1,935,000 | -1,005,000 | -1,657,000 | -1,315,000 | -1,456,000 | -1,636,000 | -889,000 | -2,763,000 | -649,000 | -828,000 | -656,000 | -243,000 | -613,000 | -631,000 | -724,000 | -486,000 | -3,378,000 | -1,523,000 | -1,287,000 | -982,000 | -905,000 | -1,041,000 | -1,015,000 | -929,000 | -691,000 | -844,000 | -387,000 | -111,000 | -484,000 | -1,715,000 | -497,000 | -303,000 | -397,000 | -358,000 | -285,000 | -192,000 | -358,000 | -929,000 | -266,000 | -790,427 | -446,197 | -1,094,380 | -1,715,410 | -1,105,037 | -1,276,533 | -863,145 | -911,404 | -895,230 | -877,781 | -59,719 |
capital investments in energy assets | -90,620,000 | -75,244,000 | -100,260,000 | -107,866,000 | -114,411,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital investments in major maintenance of energy assets | -5,776,000 | -6,544,000 | -4,128,000 | -5,952,000 | -3,070,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to equity method investments | -190,000 | -23,916,000 | -158,000 | -4,250,000 | -1,416,000 | -4,776,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash received | 0 | -623,000 | 0 | -3,972,000 | 1,000 | 1,000 | -2,000 | -9,182,000 | -15,000 | 0 | 0 | -1,279,000 | 59,097,000 | -28,643,000 | -12,701,000 | -21,343,000 | 0 | 0 | 0 | -2,409,000 | 0 | -9,053,000 | -3,677,393 | -60,953,588 | -6,138,941 | |||||||||||||||||||||||||||||||||||
cash flows from investing activities | -96,938,000 | 2,242,000 | -82,249,000 | -57,663,000 | -118,370,000 | -31,245,000 | -122,180,000 | -129,442,000 | -103,770,000 | -101,750,000 | -185,951,000 | -177,989,000 | -101,253,000 | -125,694,000 | -70,377,000 | -74,554,000 | -57,733,000 | -55,157,000 | -44,349,000 | -49,272,000 | -56,479,000 | -53,413,000 | -48,902,000 | -49,352,000 | -29,348,000 | -62,293,000 | -29,184,000 | -24,654,000 | -26,092,000 | -23,499,000 | -47,410,000 | -27,121,000 | -35,176,000 | -17,752,000 | -18,034,000 | -23,116,000 | -29,140,000 | -31,715,000 | -24,876,000 | -13,930,000 | -9,095,000 | -21,709,000 | -16,689,000 | -7,275,000 | -6,156,000 | -10,341,000 | -14,971,000 | -4,691,000 | -8,597,000 | |||||||||||
see notes to condensed consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ameresco, inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
condensed consolidated statements of cash flows | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term corporate debt financings | -1,250,000 | -1,250,000 | -1,250,000 | -1,250,000 | -14,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term corporate debt financings | 45,000,000 | 0 | 0 | 0 | 100,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on senior secured revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term energy asset debt financings | 182,916,000 | 185,231,000 | 77,170,000 | 177,571,000 | 112,588,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term energy asset debt and financing leases | -121,996,000 | -225,067,000 | -38,237,000 | -95,037,000 | -59,186,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt discount and debt issuance costs | -1,801,000 | -3,568,000 | -648,000 | -3,539,000 | -3,224,000 | -5,194,000 | -4,106,000 | -5,418,000 | -590,000 | -680,000 | -3,561,000 | -4,708,000 | -366,000 | -810,000 | -129,000 | -186,000 | -2,570,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from federal espc projects | 26,583,000 | 17,682,000 | 46,619,000 | 5,684,000 | 29,731,000 | 35,380,000 | 9,271,000 | 100,547,000 | 19,581,000 | 47,035,000 | 30,604,000 | 34,390,000 | 42,309,000 | 64,495,000 | 52,134,000 | 56,943,000 | 64,788,000 | 45,031,000 | 44,026,000 | 36,639,000 | 33,520,000 | 54,331,000 | 60,988,000 | 72,400,000 | 61,198,000 | 83,802,000 | 32,769,000 | 43,189,000 | 39,598,000 | 44,667,000 | 43,906,000 | 33,083,000 | 36,581,000 | 42,673,000 | 48,304,000 | 38,869,000 | 35,167,000 | 24,964,000 | 26,316,000 | 22,374,000 | 16,385,000 | 16,125,000 | 20,976,000 | 22,855,000 | 18,015,000 | 18,279,000 | 18,910,000 | 10,454,000 | 3,522,000 | |||||||||||
net proceeds from energy asset receivable financing arrangements | -196,000 | -208,000 | -3,806,000 | 3,599,000 | 796,000 | -64,000 | 532,000 | 4,748,000 | 1,998,000 | 4,400,000 | 3,676,000 | 4,438,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of options and espp | 455,000 | 1,456,000 | 159,000 | 868,000 | 430,000 | 864,000 | 405,000 | 1,311,000 | 183,000 | 1,071,000 | 274,000 | 2,539,000 | 571,000 | 1,533,000 | 1,616,000 | 1,106,000 | 1,708,000 | 2,044,000 | 1,620,000 | 1,877,000 | 1,386,000 | 3,344,000 | 1,453,000 | 2,605,000 | 2,473,000 | 2,152,000 | 4,005,000 | 611,000 | 649,000 | 2,870,000 | 2,013,000 | |||||||||||||||||||||||||||||
contributions from non-controlling interests | 924,000 | 936,000 | 2,863,000 | 2,997,000 | 1,928,000 | 28,864,000 | 0 | -15,809,000 | 16,308,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to non-controlling interest | -1,210,000 | -2,044,000 | -2,492,000 | -1,847,000 | -1,004,000 | -1,000 | -363,000 | -941,000 | -63,000 | -1,321,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities | 128,501,000 | 12,130,000 | 89,037,000 | 107,388,000 | 114,547,000 | 8,886,000 | 66,623,000 | 161,061,000 | 77,374,000 | 108,402,000 | 267,324,000 | 158,949,000 | 106,128,000 | 176,033,000 | 88,520,000 | 110,274,000 | 355,400,000 | 104,194,000 | 64,343,000 | 84,541,000 | 112,383,000 | 99,670,000 | 63,093,000 | 58,477,000 | 83,929,000 | 144,542,000 | 37,214,000 | 88,130,000 | 47,533,000 | 45,719,000 | 54,755,000 | 39,914,000 | 84,123,000 | 57,912,000 | 59,751,000 | 45,593,000 | 64,832,000 | 44,463,000 | 35,627,000 | 37,717,000 | 19,494,000 | 42,218,000 | 13,340,000 | 24,490,000 | 20,657,000 | -2,543,000 | 38,908,000 | -2,611,000 | 9,022,000 | |||||||||||
effect of exchange rate changes on cash | -1,024,000 | -558,000 | -921,000 | 2,392,000 | 522,000 | -2,030,000 | 1,757,000 | 196,000 | -126,000 | 899,000 | -919,000 | -103,000 | 42,000 | 1,110,000 | -566,000 | -1,095,000 | -196,000 | 191,000 | -197,000 | -15,000 | 330,000 | 467,000 | -8,000 | 52,000 | -509,000 | 198,000 | 149,000 | -40,000 | 140,000 | -171,000 | 107,000 | -46,000 | -185,000 | 346,000 | 97,000 | -214,000 | -61,000 | 199,000 | -17,000 | -959,000 | 127,000 | -4,525,000 | 1,634,000 | -889,000 | 2,325,000 | 813,000 | 1,168,000 | -612,000 | 792,000 | -68,775 | -900,330 | 1,343,251 | -303,643 | -53,234 | 100,293 | -1,347,221 | 12,140 | 313,165 | 498,142 | -544,614 |
net increase in cash, cash equivalents, and restricted cash | 65,935,000 | -29,081,000 | 23,579,000 | -6,013,000 | -28,709,000 | 85,129,000 | -5,705,000 | -22,019,000 | 73,882,000 | -111,764,000 | 63,689,000 | -13,670,000 | 52,251,000 | 2,904,000 | 21,349,000 | 17,510,000 | 2,432,000 | -3,292,000 | 12,276,000 | -36,513,000 | 32,548,000 | -7,320,000 | 11,692,000 | |||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 186,515,000 | 0 | 0 | 198,378,000 | 0 | 0 | 153,676,000 | 0 | 0 | 149,888,000 | 0 | 0 | 87,054,000 | 0 | 0 | 98,837,000 | 0 | 0 | 77,264,000 | -1,000 | 0 | 97,914,000 | 0 | 0 | 60,105,000 | |||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of period | 252,450,000 | 23,579,000 | 25,244,000 | 166,773,000 | -28,709,000 | 85,129,000 | 147,971,000 | 73,882,000 | -111,764,000 | 213,577,000 | 52,251,000 | 2,904,000 | 108,403,000 | -64,000 | -22,505,000 | 116,347,000 | 3,988,000 | -12,777,000 | 79,696,000 | -3,293,000 | 12,276,000 | 61,401,000 | 32,548,000 | -7,320,000 | 71,797,000 | |||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 31,641,000 | 29,203,000 | 28,575,000 | 27,670,000 | 22,191,000 | 30,215,000 | 27,644,000 | 25,617,000 | 26,911,000 | 29,071,000 | 19,402,000 | 18,643,000 | 13,135,000 | 9,296,000 | 9,986,000 | 9,184,000 | 4,488,000 | 5,808,000 | 3,877,000 | 4,862,000 | 4,235,000 | 5,379,000 | 4,265,000 | 5,582,000 | 4,917,000 | 5,057,000 | 4,216,000 | 4,803,000 | 3,391,000 | 5,945,000 | 4,435,000 | 3,781,000 | 1,402,000 | 3,523,000 | 2,441,000 | 3,327,000 | 2,384,000 | 2,264,000 | 1,715,000 | 1,956,000 | 1,285,000 | 1,340,000 | 1,341,000 | 1,393,000 | 1,463,000 | 1,584,000 | 1,533,000 | 1,736,000 | 1,730,000 | |||||||||||
cash paid for income taxes | 2,226,000 | 635,000 | 384,000 | 2,611,000 | 1,166,000 | 2,510,000 | 1,122,000 | 765,000 | 59,000 | 1,115,000 | 219,000 | 2,177,000 | 323,000 | 3,550,000 | 899,000 | 2,751,000 | 78,000 | 730,000 | 727,000 | 942,000 | 271,000 | 408,000 | 675,000 | 199,000 | 183,000 | 914,000 | 1,176,000 | 1,610,000 | 197,000 | 239,000 | 115,000 | 1,461,000 | 442,000 | 1,350,000 | 2,061,000 | 2,160,000 | 211,000 | 535,000 | 936,000 | 1,062,000 | 942,000 | 233,000 | 271,000 | 827,000 | 106,000 | 475,000 | 892,000 | 924,000 | 834,000 | |||||||||||
non-cash federal espc settlement | 41,065,000 | 97,841,000 | 23,335,000 | 17,538,000 | 0 | 0 | 94,010,000 | 49,926,000 | 0 | 7,785,000 | 293,032,000 | 0 | 63,259,000 | -2,315,000 | 13,086,000 | 14,071,000 | 29,297,000 | 28,075,000 | 0 | 208,815,000 | 5,629,000 | 19,021,000 | 15,738,000 | 38,431,000 | 28,367,000 | 91,000 | 57,520,000 | 4,844,000 | 4,466,000 | 0 | 34,841,000 | 0 | 44,234,000 | 286,000 | 0 | 18,199,000 | 8,121,000 | 12,237,000 | 0 | |||||||||||||||||||||
accrued purchases of energy assets | 82,575,000 | 10,921,000 | 20,096,000 | -6,159,000 | 67,643,000 | 14,008,000 | -35,897,000 | 1,146,000 | 88,447,000 | -11,438,000 | 9,301,000 | -17,023,000 | 97,542,000 | 36,049,000 | 15,061,000 | -3,000,000 | 40,683,000 | 9,018,000 | -24,000 | -4,995,000 | 33,065,000 | 5,060,000 | 3,042,000 | 1,397,000 | 34,308,000 | 17,647,000 | -1,470,000 | 2,447,000 | 16,247,000 | 7,307,000 | -2,888,000 | 6,104,000 | 4,482,000 | -2,079,000 | 808,000 | |||||||||||||||||||||||||
non-cash recognition of investment tax credits on energy assets | 71,783,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 24,922,000 | 21,841,000 | 37,910,000 | 17,014,000 | 5,194,000 | -6,178,000 | 33,092,000 | 20,842,000 | 8,413,000 | 1,557,000 | 18,643,000 | 27,735,000 | 32,873,000 | 19,298,000 | 29,594,000 | 20,280,000 | 17,886,000 | 12,431,000 | 23,761,000 | 17,689,000 | 8,836,000 | 6,636,000 | 20,592,000 | 8,331,000 | 8,507,000 | 2,871,000 | 10,670,000 | 10,701,000 | 8,702,000 | 7,504,000 | 20,501,000 | 8,791,000 | 5,960,000 | -1,744,000 | 3,383,000 | 5,810,000 | 2,100,000 | 704,000 | -4,532,000 | 4,178,000 | 1,991,000 | -4,188,000 | 8,654,000 | 7,291,000 | 2,719,000 | -8,281,000 | 4,545,117 | -1,780,751 | -1,924,072 | 6,771,182 | 5,168,868 | 1,505,298 | 12,358,580 | 8,832,128 | 5,288,285 | 12,040,917 | 7,707,638 | |||
adjustments to reconcile net income to net cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for bad debts | 1,000 | 58,000 | 486,000 | 93,000 | 119,000 | 7,000 | 237,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets / loss on disposal | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business, net of transaction costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain from derivatives | -2,567,000 | 813,000 | -760,000 | 3,701,000 | -377,000 | -1,676,000 | 454,000 | 740,000 | -223,000 | 4,000 | -184,000 | -165,000 | -723,000 | 246,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, and other current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital investment in energy assets | -105,633,000 | -92,878,000 | -183,993,000 | -171,760,000 | -89,787,000 | -56,844,000 | -30,912,000 | -43,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
capital investment in major maintenance of energy assets | -5,355,000 | 388,000 | -2,214,000 | -5,221,000 | -589,000 | -1,901,000 | -11,268,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
grant award received on energy asset | -3,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of tax credits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of equity investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to equity and other investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to joint venture investments | 1,000 | -527,000 | -1,000 | -38,000 | -1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of subsurface land easements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (payments on) senior secured revolving credit facility | -1,100,000 | 19,000,000 | 44,000,000 | 76,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on seller's promissory note | -20,000,000 | -12,500,000 | 0 | -29,441,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from termination of swaps | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (payments on) proceeds from energy asset receivable financing arrangements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from non-controlling interest | 19,558,000 | 229,000 | 8,325,000 | 4,594,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to redeemable non-controlling interests | -4,000 | -155,000 | -130,000 | -133,000 | -156,000 | -177,000 | -161,000 | -357,000 | -495,000 | -103,000 | -103,000 | -103,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
investment fund call option exercise | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash assumption of loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash principal payments on loan from itc sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash contributions from non-controlling interest | 6,000 | 36,000 | 313,000 | 109,000 | 12,510,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing for energy asset project acquisition | 0 | 0 | 0 | 32,500,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash portion of investment fund call option exercise | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | 44,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange gain | 492,000 | -782,000 | -527,000 | -185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment tax credits | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from equity method investments | 135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on senior secured revolving credit facility | 7,000,000 | 1,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from termination of interest rate swaps | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss from derivatives | 1,335,000 | -2,359,000 | -424,000 | 163,000 | 13,000 | -780,000 | -1,067,000 | 1,622,000 | 667,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(payments on) proceeds from senior secured revolving credit facility | -57,000,000 | 72,000,000 | -35,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | -31,605,000 | -64,000 | 3,988,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision (recoveries of) for bad debts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable (payable) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and estimated earnings in excess of billings | 154,473,000 | -19,937,000 | -7,842,000 | -18,471,000 | -10,404,000 | -70,084,000 | 85,748,000 | 52,428,000 | 33,546,000 | -204,278,000 | -154,325,000 | -91,026,000 | -13,273,000 | -15,437,000 | 6,544,000 | -5,350,000 | 18,414,000 | -5,771,000 | 12,181,000 | -83,566,000 | -4,282,000 | -17,821,000 | -1,027,000 | -20,689,000 | -1,120,000 | -539,000 | 30,363,000 | -22,327,000 | -28,504,000 | -3,092,000 | 7,193,000 | 3,051,000 | 5,473,000 | -11,170,000 | 33,816,000 | -12,112,000 | -8,005,000 | -5,667,000 | 2,880,000 | -13,181,000 | 2,611,000 | -6,072,000 | 21,229,000 | -11,352,008 | -8,688,672 | 18,619,861 | -5,950,854 | -5,583,166 | 17,780,552 | 2,294,809 | -4,751,958 | -6,143,202 | -8,859,603 | -5,096,250 | ||||||
billings in excess of cost and estimated earnings | -4,754,000 | 37,809,000 | 9,160,000 | 16,098,000 | -3,358,000 | 4,064,000 | 9,398,000 | -7,353,000 | 3,729,000 | 8,382,000 | -4,309,000 | 5,163,000 | 2,318,000 | -4,201,000 | -3,973,000 | -977,000 | 450,000 | 9,525,000 | -956,000 | 3,614,000 | -288,000 | -1,473,000 | 809,000 | -8,300,000 | 12,587,000 | -2,611,000 | 1,190,000 | 2,115,000 | -4,495,000 | 3,265,000 | -3,053,000 | 2,536,000 | -3,469,000 | -2,999,000 | -3,042,000 | 3,345,000 | 1,740,000 | 1,067,000 | 4,522,000 | -592,000 | 2,802,000 | 1,738,000 | -3,137,000 | -7,075,163 | -590,444 | 961,897 | -7,286,785 | 7,346,139 | 897,751 | 4,517,219 | 4,218,481 | -4,546,509 | -1,341,379 | 4,358,402 | ||||||
asset acquisition, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt financings | 304,267,000 | 270,010,000 | 89,321,000 | 114,898,000 | 384,677,000 | 285,735,000 | 58,188,000 | 137,390,000 | 23,175,000 | 21,167,000 | 286,744,000 | 67,834,000 | 53,306,000 | 34,043,000 | 30,811,000 | 75,463,000 | 26,372,000 | 36,269,000 | 4,872,000 | 9,201,000 | 20,280,000 | 25,133,000 | 33,501,000 | -402,000 | ||||||||||||||||||||||||||||||||||||
payments on debt and financing leases | -234,629,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets and impairment loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on write-off of long-lived assets | 0 | 0 | 18,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from equity method investment | 12,956,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior secured revolving credit facility | 20,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt and financing leases | -55,196,000 | -140,308,000 | -101,414,000 | -46,176,000 | -15,159,000 | -50,516,000 | -10,306,000 | -23,603,000 | -77,432,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in fair value of contingent consideration | 800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets / loss on write-off | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-kind lease expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equity investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(earnings) loss from unconsolidated entities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
grant award proceeds for energy assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from equity offering, net of offering costs | 0 | 3,000 | -135,000 | 120,216,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(distributions to) proceeds from redeemable non-controlling interests | -344,000 | -223,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to equity investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of aro | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(recoveries of) provision for bad debts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(earnings) loss of unconsolidated entities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -910,000 | 2,164,000 | -1,746,000 | 4,881,000 | 1,204,000 | 1,900,000 | -6,008,000 | -1,388,000 | -2,916,000 | -146,000 | -954,000 | 3,666,000 | 3,139,000 | 8,602,000 | -12,257,000 | 1,617,000 | -8,035,000 | 2,260,000 | 298,000 | -201,000 | -360,000 | -84,000 | 1,879,000 | 553,000 | -2,503,000 | 3,786,000 | 1,633,000 | -1,745,000 | 4,809,000 | 3,116,000 | -2,293,000 | -4,971,000 | -52,156 | 700,716 | -1,065,754 | 1,155,924 | 2,476,787 | 606,671 | 1,352,618 | 757,554 | -5,446,587 | -2,541,814 | 1,329,064 | |||||||||||||||||
contributions to equity investment | -2,000 | -3,000 | 0 | -127,000 | 22,000 | -132,000 | 1,000 | -192,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | 0 | 0 | -6,000 | -5,000 | -67,000 | 0 | -1,000 | -1,771,000 | -383,000 | -760,000 | -220,000 | -2,049,000 | -1,936,000 | -2,502,000 | |||||||||||||||||||||||||||||||||||||||||||||
net proceeds for customer energy asset projects | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal / impairment of long-lived assets | 550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated entity | -488,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital investment in new energy assets | -57,195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds for (payments on) energy assets from federal espc | 3,024,000 | 2,726,000 | 1,925,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on contingent consideration | 0 | -320,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in (earnings) loss of unconsolidated entity | -637,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of aro and contingent consideration | 29,000 | 21,000 | 22,000 | 21,000 | 39,000 | 36,000 | 11,000 | 51,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recoveries of) bad debts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equity investments / deconsolidation of a vie | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments on) proceeds from senior secured credit facility | 30,000,000 | -10,000,000 | 25,000,000 | -53,073,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds for energy assets from federal espc | -59,000 | -57,000 | -53,000 | -53,000 | 1,541,000 | 638,000 | -203,000 | 110,000 | 1,732,000 | 1,967,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from investments by redeemable non-controlling interests | 1,951,000 | 2,780,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of revolver to term loan | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for (recoveries of) bad debts | 23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of financing fees | -1,488,000 | -312,000 | -850,000 | -1,757,000 | -2,043,000 | -155,000 | -1,125,000 | -94,000 | -406,000 | -1,382,000 | -1,710,000 | -575,000 | -853,000 | -410,000 | -1,276,000 | -338,000 | -642,000 | -517,000 | -352,000 | -397,000 | -854,000 | -692,000 | -345,000 | -857,000 | -6,000 | -14,000 | -67,000 | -287,000 | -464,767 | -40,218 | -164,753 | -20,325 | -78,924 | -493,700 | -50,589 | -402,625 | -711,355 | |||||||||||||||||||||||
(payments on) proceeds for energy assets from federal espc | -57,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redeemable non-controlling interests | -115,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt financings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt | -14,591,000 | -19,073,000 | -16,690,000 | -13,841,000 | -12,019,000 | -10,392,000 | -4,846,000 | -7,471,000 | -5,716,000 | -13,570,000 | -12,049,000 | -8,454,000 | -2,322,000 | -13,936,000 | -4,241,000 | -27,977,000 | -8,010,000 | -4,768,000 | -3,117,000 | -3,545,000 | -2,584,000 | -3,341,000 | -2,985,000 | -3,541,000 | -2,525,000 | -4,511,000 | -2,958,000 | -8,203,000 | -2,720,000 | -1,643,787 | -2,934,948 | -3,805,781 | -1,245,455 | -1,327,493 | -807,464 | -1,444,018 | -1,642,731 | -911,878 | -5,755,902 | -3,450,145 | ||||||||||||||||||||
benefit from bad debts | 3,000 | 49,000 | -258,000 | 47,000 | 77,000 | 127,000 | 180,000 | 239,000 | 64,000 | 9,000 | 53,000 | 255,000 | 2,205,000 | 1,778,000 | 1,154,000 | 3,863,000 | 156,000 | 50,000 | 33,000 | 735,000 | 987,000 | 22,000 | 244,000 | 137,227 | 328,969 | 42,339 | 6,024 | 24,107 | 53,636 | 154 | 34 | 24,186 | ||||||||||||||||||||||||||||
purchases of energy assets | -55,823,000 | -48,721,000 | -28,497,000 | -25,674,000 | -23,132,000 | -23,334,000 | -81,614,000 | -17,862,000 | -13,379,000 | -12,818,000 | -16,823,000 | -17,343,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on deconsolidation of a vie | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange (gain) loss | -263,000 | -59,000 | -414,000 | 514,000 | 15,000 | -806,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (payments to) senior secured credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale-leaseback financings | 0 | 20,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents, and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and deferred financing fees | 673,000 | 516,000 | 660,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recoveries of bad debts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on deconsolidation of vie | 0 | 0 | -2,160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of energy assets, net of grant proceeds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior secured credit facility | -10,000,000 | -15,000,000 | 31,000,000 | 29,992,000 | 11,373,000 | -11,304,000 | 17,404,000 | -300,000 | -353,000 | 8,000,000 | 3,000,000 | 41,571,429 | 35,000,000 | 5,000,000 | 6,418,897 | |||||||||||||||||||||||||||||||||||||||||||||
provision (recoveries) for bad debts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these condensed consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
condensed consolidated statements of cash flows — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated statements of cash flows — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing fees | 606,000 | 749,000 | 419,000 | 419,000 | 426,000 | 408,000 | 389,000 | 397,000 | 509,000 | 359,000 | 345,000 | 290,000 | 289,000 | 288,000 | 280,000 | 282,000 | 267,000 | 516,000 | 271,000 | 299,000 | 518,251 | 248,314 | 84,148 | 95,667 | 138,191 | 133,287 | 106,776 | 94,822 | 110,833 | 306,398 | 97,655 | |||||||||||||||||||||||||||||
benefit from (recovery of) bad debts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal / sale of assets | -2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets of a business | 0 | 0 | 0 | 2,777,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (payments) from senior secured credit facility | 32,004,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from redeemable non-controlling interests | 1,057,000 | 2,263,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 516,000 | 525,000 | 693,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal / sale of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from redeemable non-controlling interests, net of distributions | 872,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation arrangements | 1,578,000 | -120,601 | -158,231 | -138,780 | -723,710 | -448,916 | -1,202,597 | -1,819,749 | -3,510,339 | -391,297 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -5,297,000 | 2,428,000 | 2,678,000 | 3,846,000 | 389,000 | -6,100,000 | 276,000 | 3,569,000 | 1,160,270 | -42,384,385 | -9,525,375 | 12,157,996 | -28,047,444 | 30,432,557 | 8,131,605 | -3,227,083 | ||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 1,000 | 0 | 0 | -104,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on ineffectiveness of swaps | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from federal espc energy assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on ineffectiveness of interest rate swaps | -102,000 | -65,000 | -28,000 | -55,000 | -123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of options | 691,000 | 418,000 | 482,000 | 837,000 | 240,000 | 85,000 | 499,000 | 144,000 | 326,000 | 542,000 | 6,000 | 175,000 | 430,000 | 12,000 | 548,000 | 567,000 | 320,000 | 426,294 | 394,603 | 855,149 | 1,216,985 | 735,839 | 1,063,432 | |||||||||||||||||||||||||||||||||||||
proceeds from sale of federal espc energy assets | 717,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | -664,000 | -369,000 | -176,000 | 391,000 | -831,000 | -1,231,000 | -1,906,000 | -1,455,000 | 5,324,000 | -1,522,000 | -417,000 | -277,000 | 482,000 | -806,000 | 1,132,000 | -508,000 | -2,349,555 | -4,558,805 | -639,472 | -1,454,199 | -3,367,515 | -1,430,592 | -1,136,862 | -1,087,999 | -587,567 | -1,137,175 | -509,477 | |||||||||||||||||||||||||||||||||
proceeds from sales of assets | 3,504,000 | 6,500 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest | 0 | 0 | -2,000 | -10,000 | -1,000 | 4,000 | -10,042 | 105,931 | -65,301 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from investment by redeemable non-controlling interests | 6,115,000 | -63,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | 63,347,645 | 26,277,366 | 44,691,021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 20,607,000 | 0 | 0 | 21,645,000 | 0 | 0 | 23,762,000 | 0 | 0 | 17,171,000 | 17,629,963 | 20,963,260 | 28,909,987 | 38,435,362 | 59,782,193 | 29,349,636 | 21,134,396 | 24,361,479 | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 2,428,000 | 2,678,000 | 24,453,000 | 3,080,000 | -1,825,000 | 17,102,000 | 1,937,000 | 1,657,000 | 17,662,000 | 7,078,000 | -4,332,000 | 20,740,000 | 18,790,233 | 17,629,963 | 20,963,260 | 26,176,800 | 28,909,987 | 38,435,362 | 31,734,749 | 59,782,193 | 29,349,636 | 29,266,001 | 21,134,396 | |||||||||||||||||||||||||||||||||||||
proceeds from long-term debt financing | 28,687,000 | 12,878,000 | 30,201,000 | 4,790,000 | -36,000 | 3,049,000 | 13,163,000 | 9,434,434 | 5,500,089 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale-leaseback financing | 12,671,000 | 8,783,000 | 0 | 6,037,000 | 7,467,000 | 3,541,000 | 4,925,000 | 0 | 0 | 7,581,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation of project assets | 5,109,000 | 5,238,000 | 4,960,000 | 4,636,000 | 4,543,000 | 4,796,000 | 4,199,000 | 3,933,000 | 3,983,000 | 3,885,000 | 3,732,000 | 3,793,000 | 3,637,000 | 2,902,714 | 2,868,716 | 4,010,435 | 2,903,901 | 2,850,977 | 2,605,030 | 2,676,004 | 2,240,001 | 2,210,612 | 4,206,992 | 1,661,726 | ||||||||||||||||||||||||||||||||||||
purchases of project assets | -29,121,000 | -28,029,000 | -24,392,000 | -12,215,000 | -8,598,000 | -21,408,000 | -16,292,000 | -7,769,000 | -5,871,000 | -10,149,000 | -5,560,000 | -2,639,000 | -8,331,000 | -4,136,438 | -18,763,159 | -12,855,786 | -11,604,966 | -9,695,695 | -10,002,946 | -16,837,529 | -8,129,688 | -6,591,203 | -6,492,890 | |||||||||||||||||||||||||||||||||||||
proceeds (repayments) from senior secured credit facility | 18,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(distributions to) proceeds from investment by redeemable non-controlling interest | -62,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued purchases of project assets | 11,987,000 | 3,637,000 | 6,103,000 | 4,625,000 | 5,141,000 | -8,176,000 | 4,414,000 | 6,627,000 | 2,200,000 | -4,090,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on interest rate swaps | -52,000 | -74,000 | -83,000 | -70,000 | -91,000 | -93,000 | -101,000 | -83,000 | 214,000 | -1,068,000 | -129,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
grant awards and rebates received on project assets | 1,290,934 | 395,007 | 3,838,766 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from investment by redeemable non-controlling interest | -64,000 | -63,000 | -63,000 | 6,582,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 3,080,000 | -1,825,000 | -4,543,000 | -3,333,297 | -2,733,187 | -15,341,385 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of senior secured credit facility | -11,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on contingent liability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
grant awards received on project assets | 0 | 289,285 | 6,695,711 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(repayments) proceeds from senior secured credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments of) proceeds from senior secured credit facility | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gain) loss on interest rate swaps | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
book overdraft | -7,297,122 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash espc receivable financing | 43,816,695 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sales of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 3,707,774 | 6,883,441 | -25,703,476 | 3,079,501 | 6,267,415 | 33,208,761 | 10,317,108 | 1,589,603 | -25,621,271 | 9,061,554 | 2,478,324 | |||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -790,427 | -446,197 | -1,094,380 | -1,715,410 | -1,105,037 | -1,276,533 | -863,145 | -911,404 | -895,230 | -877,781 | -59,719 | |||||||||||||||||||||||||||||||||||||||||||||||||
free cash flows | 2,917,347 | 6,437,244 | -26,797,856 | 1,364,091 | 5,162,378 | 31,932,228 | 9,453,963 | 678,199 | -26,516,501 | 8,183,773 | 2,418,605 | |||||||||||||||||||||||||||||||||||||||||||||||||
additional purchase price paid on 2010 acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -2,022,240 | -26,451,087 | -14,467,317 | -16,602,762 | -10,800,732 | -7,440,713 | -78,654,262 | -9,041,092 | -790,722 | -19,432,413 | -6,552,609 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -456,489 | 17,134,679 | -3,556,843 | 11,093,717 | -4,938,824 | -13,710,345 | 41,636,931 | 37,871,906 | 10,757,443 | 18,004,322 | 1,391,816 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 2,058,223 | 1,566,521 | 1,256,072 | 2,073,848 | 1,300,558 | 725,845 | 1,246,530 | 1,345,688 | 471,352 | 710,265 | 1,701,086 | |||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 2,449,775 | 679,279 | 221,401 | 753,889 | 481,209 | 25,712 | 1,764,698 | 1,781,156 | 3,254,600 | 3,652,142 | 1,133,907 | |||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gain) loss on interest rate swap | -124,980 | -294,047 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of asset | -631,917 | -800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash draws | 11,013,725 | 10,486,117 | 7,518,821 | 5,688,561 | 14,069,843 | 10,082,814 | 20,465,804 | 37,303,666 | 40,912,909 | 53,185,373 | 55,536,045 | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash received | -599,375 | -7,537,516 | -1,808,085 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash received: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment | 75,054 | 62,898 | 43,115 | 604,637 | 127,512 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 5,089,049 | 921,128 | 2,291,163 | 21,262,668 | 2,539,561 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 3,087,509 | 610,000 | 1,712,021 | 13,722,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -60,675 | -654,563 | -605,869 | -7,175,650 | -653,233 | -23,204,150 | 25,940,748 | 8,907,545 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (payments of) senior secured credit facility | 15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liabilities | -710,127 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on interest rate swap | -389,087 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of senior secured credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and accounts receivable retainage | 445,769 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | -313,976 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of long-term receivable | 2,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on interest rate swaps | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of options, warrants and issuance of stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of stock | -768,970 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of subordinated debt | -2,998,750 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash received: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
project assets | 6,970,185 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from senior secured credit facility | 12,017,429 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (payments on) senior secured credit facility | -1,428,571 | -6,428,571 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 7,700 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of options and warrants, and issuance of stock | 905,557 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of options and warrants | 2,585,997 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
federal espc receivable financing | -36,506,536 | -51,833,048 | -60,539,815 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options | 1,416,091 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of projects assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain relating to certain business acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options, warrants and issuance of stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (repayments of) revolving senior secured credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior secured term and revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash investing and financing transactions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of project assets, net of grants received | -12,415,691 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from options, warrants and issuance of stock | 59,649,893 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on senior secured credit facility | -31,351,119 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from options and warrant exercises | 412,866 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplmental disclosure of cash flow information: |
