|View printer-friendly version|
Unlevered NPV of
Net Present Value of
Net Earning Assets of
Third Quarter 2017 Operating Highlights
- Total deployments of 90 MW, an increase of 12% year-over-year and exceeding the company’s guidance of 88 MWs
- Net Present Value (NPV) of
$93 millioncreated, an increase of 21% year-over-year
- Unlevered NPV of
$1.15per watt, the highest level in the company’s history
- Cumulative MW deployed of 1,117 MW, an increase of 39% year-over-year
- Net Earning Assets of
$1.2 billion, reflecting a 24% increase year-over-year
“Our positive momentum continues in Q3. We are reiterating our full-year guidance of 15% growth in volumes while increasing our annual NPV target to 40% growth,” said
Key Operating Metrics
In the third quarter of 2017, MW deployed increased to 90 MW from 80 MW in the third quarter of 2016, a 12% year-over-year increase.
In the third quarter of 2017, MW booked were 93 MW, an increase of 12% from the third quarter of 2016.
Creation Cost per watt was
NPV created in the third quarter of 2017 was $93 million, a 21% increase from $76 million in the third quarter of 2016. Unlevered NPV per watt in the third quarter of 2017 was
Gross Earning Assets as of
Third Quarter 2017 GAAP Results
Operating leases and incentives revenue grew 35% year-over-year to
Total cost of revenue was
Net income available to common stockholders was
Diluted net earnings per share available to common shareholders was
Guidance for Q4 and Full Year 2017
The following statements are based on current expectations. These statements are forward-looking and actual results may differ materially.
In Q4, we expect to deploy approximately 87 MW. We continue to expect to deploy 325 MWs for the full year 2017, reflecting 15% year-over-year growth.
Conference Call Information
Forward Looking Statements
This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995, including statements regarding our future financial and operating guidance, operational and financial results such as growth, value creation, MW bookings and deployments, gross and net earning assets, project value, creation costs and NPV, and the assumptions related to the calculation of the foregoing metrics, as well as our expectations regarding our growth and financing capacity. The risks and uncertainties that could cause our results to differ materially from those expressed or implied by such forward-looking statements include, but are not limited to: the availability of additional financing on acceptable terms; changes in the retail prices of traditional utility generated electricity; changes in policies and regulations including net metering and interconnection limits or caps; the availability of rebates, tax credits and other incentives; the availability of solar panels and other raw materials; our limited operating history, particularly as a new public company; our ability to attract and retain our relationships with third parties, including our solar partners; our ability to meet the covenants in our investment funds and debt facilities; and such other risks identified in the reports that we file with the
Consolidated Balance Sheets
|September 30, 2017||December 31, 2016|
|Accounts receivable, net||73,031||60,258|
|State tax credits receivable||11,085||13,713|
|Prepaid expenses and other current assets||13,907||9,802|
|Total current assets||391,524||369,345|
|Solar energy systems, net||3,147,383||2,629,366|
|Property and equipment, net||38,819||48,471|
|Intangible assets, net||15,345||18,499|
|Prepaid tax asset||—||378,541|
|Liabilities and total equity|
|Distributions payable to noncontrolling interests and redeemable noncontrolling interests||14,785||10,654|
|Accrued expenses and other liabilities||54,533||59,261|
|Deferred revenue, current portion||74,793||70,849|
|Deferred grants, current portion||7,827||8,011|
|Capital lease obligations, current portion||7,883||10,015|
|Recourse debt, current portion||247,000||—|
|Non-recourse debt, current portion||22,538||14,153|
|Lease pass-through financing obligation, current portion||6,043||5,823|
|Total current liabilities||544,091||244,784|
|Deferred revenue, net of current portion||581,517||583,401|
|Deferred grants, net of current portion||231,478||226,893|
|Capital lease obligations, net of current portion||7,060||12,965|
|Recourse debt, net of current portion||—||244,000|
|Non-recourse debt, net of current portion||846,257||639,870|
|Lease pass-through financing obligation, net of current portion||137,997||137,958|
|Deferred tax liabilities||68,975||415,397|
|Redeemable noncontrolling interests||176,460||137,907|
|Total stockholders’ equity||753,936||672,961|
|Total liabilities, redeemable noncontrolling interests and total equity||$||3,717,753||$||3,572,818|
Consolidated Statements of Operations
(In Thousands, Except Per Share Amounts)
|Three Months Ended September 30,||Nine Months Ended September 30,|
|Operating leases and incentives||$||58,462||$||43,150||$||171,897||$||123,084|
|Solar energy systems and product sales||82,829||68,883||211,359||210,230|
|Cost of operating leases and incentives||49,232||40,770||140,682||117,478|
|Cost of solar energy systems and product sales||69,588||57,264||179,957||176,376|
|Sales and marketing||37,298||40,192||101,758||127,096|
|Research and development||3,936||2,458||10,642||7,294|
|General and administrative||27,925||21,331||77,776||68,193|
|Amortization of intangible assets||1,052||1,051||3,154||3,154|
|Total operating expenses||189,031||163,066||513,969||499,591|
|Loss from operations||(47,740||)||(51,033||)||(130,713||)||(166,277||)|
|Interest expense, net||17,707||13,957||49,586||38,535|
|Other expenses (income), net||(94||)||42||589||(460||)|
|Loss before income taxes||(65,353||)||(65,032||)||(180,888||)||(204,352||)|
|Income tax expense||14,834||9,936||37,625||13,146|
|Net loss attributable to noncontrolling interests and redeemable noncontrolling interests||(107,969||)||(91,846||)||(284,144||)||(280,153||)|
|Net income available to common stockholders||$||27,782||$||16,878||$||65,631||$||62,655|
|Net income per share available to common stockholders|
|Weighted average shares used to compute net income per share available to common stockholders|
Consolidated Statements of Cash Flows
|Three Months Ended September 30,||Nine Months Ended September 30,|
|Adjustments to reconcile net loss to net cash used in operating activities:|
|Depreciation and amortization, net of amortization of deferred grants||34,392||27,006||99,674||73,570|
|Deferred income taxes||14,836||9,936||37,624||13,146|
|Stock-based compensation expense||5,105||5,379||16,494||14,026|
|Noncash interest expense||3,663||2,689||13,144||8,024|
|Interest on lease pass-through financing obligations||3,014||3,032||8,963||9,051|
|Reduction in lease pass-through financing obligations||(4,559||)||(4,658||)||(13,721||)||(14,149||)|
|Other noncash losses and expenses||2,259||1,230||6,849||4,154|
|Changes in operating assets and liabilities:|
|Prepaid and other assets||(766||)||(2,375||)||(3,620||)||(5,135||)|
|Accrued expenses and other liabilities||(84||)||4,796||(11,367||)||8,014|
|Net cash used in operating activities||(5,709||)||(28,818||)||(39,166||)||(127,231||)|
|Payments for the costs of solar energy systems, leased and to be leased||(226,462||)||(197,823||)||(583,188||)||(530,295||)|
|Purchases of property and equipment||(1,492||)||(2,189||)||(5,956||)||(10,397||)|
|Business acquisition, net of cash acquired||—||—||—||(5,000||)|
|Net cash used in investing activities||(227,954||)||(200,012||)||(589,144||)||(545,692||)|
|Proceeds from state tax credits, net of recapture||(386||)||(42||)||12,785||9,081|
|Proceeds from issuance of recourse debt||34,000||97,000||125,400||354,400|
|Repayment of recourse debt||(34,000||)||(95,400||)||(122,400||)||(307,400||)|
|Proceeds from issuance of non-recourse debt||94,561||60,074||294,086||249,820|
|Repayment of non-recourse debt||(7,971||)||(1,570||)||(92,801||)||(18,113||)|
|Payment of debt fees||(1,377||)||(1,337||)||(6,332||)||(13,614||)|
|Proceeds from lease pass-through financing obligations||1,577||1,437||4,639||14,242|
|Contributions received from noncontrolling interests and redeemable noncontrolling interests||167,777||182,586||471,322||422,207|
|Distributions paid to noncontrolling interests and redeemable noncontrolling interests||(14,126||)||(9,492||)||(38,761||)||(27,749||)|
|(Payments) proceeds from exercises of stock options, net of withholding taxes on restricted stock units and issuance
of shares in connection with the Employee Stock Purchase Plan
|Offering costs paid related to initial public offering||—||—||—||(437||)|
|Payment of capital lease obligations||(2,323||)||(3,252||)||(7,585||)||(9,668||)|
|Change in restricted cash||534||(2,005||)||(2,058||)||(937||)|
|Net cash provided by financing activities||238,484||229,087||638,088||676,536|
|Net change in cash||4,821||257||9,778||3,613|
|Cash, beginning of period||211,321||207,220||206,364||203,864|
|Cash, end of period||$||216,142||$||207,477||$||216,142||$||207,477|
Key Operating Metrics and Financial Metrics
|Three Months Ended
|MW Booked (during the period)(1)||93||83|
|MW Deployed (during the period)||90||80|
|Cumulative MW Deployed (end of period)||1,117||801|
|Gross Earning Assets under Energy Contract (end of period)(in millions)||$||1,359||$||1,108|
|Gross Earning Assets Value of Purchase or Renewal (end of period)(in millions)||$||709||$||561|
|Gross Earning Assets (end of period)(in millions)(2)||$||2,068||$||1,669|
|Net Earning Assets (end of period)(in millions)(2)||$||1,186||$||954|
|Three Months Ended
|Project Value, Contracted Portion (per watt)||$||3.92||$||3.84|
|Project Value, Renewal Portion (per watt)||$||0.57||$||0.59|
|Total Project Value (per watt)||$||4.49||$||4.43|
|Creation Cost (per watt)(3)||$||3.34||$||3.36|
|Unlevered NPV (per watt)(2)||$||1.15||$||1.07|
|NPV (in millions)(2)||$||93||$||76|
- The presentation of MW Booked for periods prior to
December 31, 2016reflects changes made to the calculation methodology as further described in our Annual Report on Form 10-K filed with the SECon March 8, 2017.
- Numbers may not sum due to rounding.
- The presentation of Creation Cost for periods prior to
December 31, 2016reflects changes made to the calculation methodology as further described in our Fourth Quarter 2016 earnings presentation available on our investor relations website.
Creation Cost includes (i) certain installation and general and administrative costs after subtracting the gross margin on solar energy systems and product sales divided by watts deployed during the measurement period and (ii) certain sales and marketing expenses under new Customer Agreements, net of cancellations during the period divided by the related watts deployed.
Customers refers to all residential homeowners (i) who have executed a Customer Agreement or cash sales agreement with us and (ii) for whom we have internal confirmation that the applicable solar energy system has reached notice to proceed or “NTP”, net of cancellations.
Customer Agreements refers to, collectively, solar power purchase agreements and solar leases.
Gross Earning Assets represents the net cash flows (discounted at 6%) we expect to receive during the initial 20-year term of our Customer Agreements for systems that have been deployed as of the measurement date, plus a discounted estimate of the value of the Customer Agreement renewal term or solar energy system purchase at the end of the initial term. Gross Earning Assets excludes estimated cash distributions to investors in consolidated joint ventures and estimated operating, maintenance and administrative expenses for systems deployed as of the measurement date. In calculating Gross Earning Assets, we deduct estimated cash distributions to our cash equity financing providers. In calculating Gross Earning Assets, we do not deduct customer payments we are obligated to pass through to investors in lease pass-throughs as these amounts are reflected on our balance sheet as long-term and short-term lease pass-through obligations, similar to the way that debt obligations are presented. In determining our finance strategy, we use lease pass-throughs and long-term debt in an equivalent fashion as the schedule of payments of distributions to lease pass-through investors is more similar to the payment of interest to lenders than the internal rates of return (IRRs) paid to investors in other tax equity structures.
Gross Earning Assets Under Energy Contract represents the net cash flows during the initial (typically 20 year) term of our Customer Agreements (less substantially all value from SRECs prior to
Gross Earning Assets Value of Purchase or Renewal is the forecasted net present value we would receive upon or following the expiration of the initial Customer Agreement term (either in the form of cash payments during any applicable renewal period or a system purchase at the end of the initial term), for systems deployed as of the measurement date.
MW Booked represents the aggregate megawatt production capacity of our solar energy systems, whether sold directly to customers or subject to an executed Customer Agreement, for which we have confirmation that the systems have reached NTP, net of cancellations.
MW Deployed represents the aggregate megawatt production capacity of our solar energy systems, whether sold directly to customers or subject to executed Customer Agreements, for which we have (i) confirmation that the systems are installed on the roof, subject to final inspection or (ii) in the case of certain system installations by our partners, accrued at least 80% of the expected project cost.
Net Earning Assets represents Gross Earning Assets less both project level debt and Lease Pass-Through Financing Obligation, as of the same measurement date. Because estimated cash distributions to our cash equity financing partners are deducted from Gross Earning Assets, a proportional share of the corresponding project level debt is deducted from Net Earning Assets.
NPV equals Unlevered NPV multiplied by leased megawatts deployed in period.
NTP or Notice to Proceed refers to our internal confirmation that a solar energy system has met our installation requirements for size, equipment and design.
Project Value represents the value of upfront and future payments by customers, the benefits received from utility and state incentives, as well as the present value of net proceeds derived through investment funds. Specifically, Project Value is calculated as the sum of the following items (all measured on a per-watt basis with respect to megawatts deployed under Customer Agreements during the period): (i) estimated Gross Earning Assets, (ii) utility or upfront state incentives, (iii) upfront payments from customers for deposits and partial or full prepayments of amounts otherwise due under Customer Agreements and which are not already included in Gross Earning Assets and (iv) finance proceeds from tax equity investors, excluding cash true-up payments or the value of asset contributions in lieu of cash true-up payments made to investors. Project Value includes contracted SRECs for all periods after
Unlevered NPV equals the difference between Project Value and estimated Creation Cost on a per watt basis.
Investor Relations Contact:
Vice President, Finance & Investor Relations
Director of Corporate Communications
Source: Sunrun Inc.