Delaware
|
4931
|
85-344396
|
||
(State or other jurisdiction of
incorporation or organization)
|
(Primary Standard Industrial
Classification Code Number)
|
(I.R.S. Employer
Identification No.)
|
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated
filer
|
☐ | Smaller reporting company | ☒ | |||
Emerging growth company | ☒ |
|
||||||||
Title of Each Class of
Securities to be Registered
|
|
Amount
to be
Registered
(1)
|
|
Proposed
Maximum
Offering Price
Per Share |
|
Proposed
Maximum
Aggregate
Offering Price |
|
Amount of
Registration Fee |
Primary Offering
|
|
|
|
|
|
|
|
|
Class A common stock, par value $0.0001 per share
|
|
19,429,167
(2)
|
|
$11.00
(3)
|
|
$213,720,837.00
|
|
$19,811.92
|
Secondary Offering
|
|
|
|
|
|
|
|
|
Class A common stock, par value $0.0001 per share
|
|
156,463,281
(4)
|
|
$10.00
(5)
|
|
$1,564,632,810.00
|
|
$145,041.46
|
Warrants to purchase shares of Class A common stock
|
|
9,366,667
(6)
|
|
—
|
|
—
|
|
—
(7)
|
Total
|
|
|
|
|
|
$1,778,353,647.00
|
|
$164,853.38
|
|
||||||||
|
(1)
|
This registration statement (this “Registration Statement”) also covers an indeterminate number of additional shares of Class A common stock, par value $0.0001 per share (the “Class A common stock”), and warrants to purchase Class A common stock, of Altus Power, Inc., a Delaware corporation (the “Registrant”) that may be offered or issued to prevent dilution resulting from any stock dividends, stock splits, recapitalization or similar transactions in accordance with Rule 416 under the Securities Act of 1933, as amended (the “Securities Act”).
|
(2)
|
Represents the issuance of Class A common stock upon the exercise of an aggregate of up to (i) 10,062,500 warrants to purchase Class A common stock at an exercise price of $11.00 per share that were issued by CBRE Acquisition Holdings, Inc., a Delaware corporation (“CBAH”) in its initial public offering (the “public warrants”) and (ii) 9,366,667 warrants to purchase Class A common stock at an exercise price of $11.00 per share that were, in the case of 7,366,667 warrants, originally sold to CBRE Acquisition Sponsor, LLC (the “Sponsor”) in a private placement consummated simultaneously with CBAH’s initial public offering, and in the case of 2,000,000 warrants, were issued by CBAH to the Sponsor in full settlement of a second amended and restated promissory note entered into between CBAH and the Sponsor (such 9,366,667 warrants, the “private placement warrants”, and together with the public warrants, the “warrants”).
|
(3)
|
Estimated solely for the purpose of calculating the registration fee pursuant to Rule 457(a) under the Securities Act based on the exercise price of the warrants.
|
(4)
|
Represents the resale of (i) 132,499,976 shares of Class A common stock held by the selling securityholders named in this offering; (ii) 9,366,667 shares of Class A common stock underlying the private placement warrants held by the selling securityholders named in this offering; and (iii) 14,596,638 shares of Class A common stock issuable upon conversion (at the maximum conversion value) of all 1,408,750 Alignment Shares held by certain of the selling securityholders named in the offering.
|
(5)
|
Pursuant to Rule 457(c) under the Securities Act, and solely for the purpose of calculating the registration fee, the proposed maximum offering price per share of Class A common stock is $10.00, which is the average of the high and low prices of the Class A common stock on NYSE on January 6, 2022 such date being within five business days of the date that this Registration Statement was filed with the SEC.
|
(6)
|
Represents an aggregate of 9,366,667 private placement warrants for sale by the selling securityholders named in this Registration Statement.
|
(7)
|
In accordance with Rule 457(i), the entire registration fee for the private placement warrants is allocated to the shares of Class A common stock underlying the private placement warrants, and no separate fee is payable for the private placement warrants.
|
• |
the ability to maintain listing on the NYSE;
|
• |
the ability to recognize the anticipated benefits of the transactions related to the Business Combination, which may be affected by, among other things, competition, our ability to grow and manage growth profitably, maintain relationships with customers, business partners, suppliers and agents and retain its management and key employees;
|
• |
costs related to the transactions;
|
• |
changes in applicable laws or regulations;
|
• |
the possibility that we may be adversely affected by other economic, business, regulatory and/or competitive factors;
|
• |
the impact of
COVID-19
on our business;
|
• |
the failure to realize anticipated pro forma results and underlying assumptions related to Business Combination; and
|
• |
other factors detailed herein under the section entitled “
Risk Factors
|
• |
Our growth strategy depends on the widespread adoption of solar power technology;
|
• |
If we cannot compete successfully against other solar and energy companies, we may not be successful in developing our operations and our business may suffer;
|
• |
With respect to providing electricity on a price-competitive basis, solar systems face competition from traditional regulated electric utilities, from less-regulated third party energy service providers and from new renewable energy companies;
|
• |
A material reduction in the retail price of traditional utility-generated electricity or electricity from other sources could harm our business, financial condition, results of operations and prospects;
|
• |
Due to the limited number of suppliers in our industry, the acquisition of any of these suppliers by a competitor or any shortage, delay, quality issue, price change, or other limitations in our ability to obtain components or technologies we use could result in adverse effects;
|
• |
Although our business has benefited from the declining cost of solar panels in the past, our financial results may be harmed now that the cost of solar panels has increased, and our costs overall may continue to increase due to increases in the cost of solar panels and tariffs on imported solar panels imposed by the U.S. government;
|
• |
Our market is characterized by rapid technological change, which requires us to continue to develop new products and product innovations. Any delays in such development could adversely affect market adoption of our products and our financial results;
|
• |
Developments in alternative technologies may materially adversely affect demand for our offerings;
|
• |
The operation and maintenance of our facilities are subject to many operational risks, the consequences of which could have a material adverse effect on our business, financial condition, results of operations and prospects;
|
• |
Our business, financial condition, results of operations and prospects could suffer if we do not proceed with projects under development or are unable to complete the construction of, or capital improvements to, facilities on schedule or within budget;
|
• |
We face risks related to project siting, financing, construction, permitting, governmental approvals and the negotiation of project development agreements that may impede our development and operating activities; and
|
• |
The unaudited pro forma financial information included herein may not be indicative of what our actual financial position or results of operations would have been.
|
Shares of our Class A common stock to be issued upon exercise of all Public Warrants and Private Placement Warrants
|
19,429,167 shares |
Shares of our Class A common stock outstanding prior to the exercise of all warrants
|
153,648,830 shares
(1)
|
Use of proceeds
|
We will receive up to an aggregate of approximately $213,720,837 from the exercise of all Public Warrants and Private Placement Warrants assuming the exercise in full of all such warrants for cash. Unless we inform you otherwise in a prospectus supplement or free writing prospectus, we intend to use the net proceeds from the exercise of the warrants for general corporate purposes including, but not limited to, working capital for operations, capital expenditures and future acquisitions. There is no assurance that the holders of the warrants will elect to exercise any or all of the warrants. To the extent that the warrants are exercised on a “cashless basis,” the amount of cash we would receive from the exercise of the warrants will decrease. |
Shares of Class A common stock offered by the Selling Securityholders (including 132,499,976 outstanding shares of Class A common stock, 14,596,638 shares of Class A common stock issuable upon conversion (at the maximum conversion value) of all 1,408,750 Alignment Shares and 9,366,667 shares of Class A common stock that may be issued upon exercise of warrants)
|
156,463,281 shares |
Warrants offered by the Selling Securityholders (representing the Private Placement Warrants)
|
9,366,667 warrants |
Exercise price
|
$11.00 per share, subject to adjustment as described herein. |
Redemption
|
The warrants are redeemable in certain circumstances. See “
Description of Securities-Warrants
|
Use of proceeds
|
We will not receive any proceeds from the sale of the Class A common stock and warrants to be offered by the Selling Securityholders. With respect to shares of Class A common stock underlying the warrants, we will not receive any proceeds from such shares except with respect to amounts received by us upon exercise of such warrants to the extent such warrants are exercised for cash. |
Investor Rights Agreement
|
Certain of our stockholders are subject to certain restrictions on transfer until the termination of applicable
lock-up
periods. See “
Securities Act Restrictions on Resale of Securities-Investor Rights Agreement
|
Ticker symbols
|
“AMPS” and “AMPS WS” for the common stock and warrants, respectively. |
(1) |
The number of shares of Class A common stock outstanding is based on 153,648,830 shares of Class A common stock outstanding as of January 6, 2022 and does not include:
|
• |
23,047,325 shares of Class A common stock reserved for issuance for awards in accordance with the 2021 Omnibus Incentive Plan (the “Incentive Plan”);
|
• |
3,072,976 shares of Class A common stock reserved for issuance for awards in accordance with the 2021 Employee Stock Purchase Plan (the “ESPP”);
|
• |
10,062,500 shares of Class A common stock underlying the Public Warrants and 9,366,667 shares of Class A common stock underlying the Private Placement Warrants; and
|
• |
14,596,638 shares of Class A common stock issuable upon conversion (at the maximum conversion value) of all 1,408,750 Alignment Shares.
|
• |
cost-effectiveness of solar power technologies as compared with conventional and
non-solar
alternative energy technologies;
|
• |
performance and reliability of solar power products as compared with conventional and
non-solar
alternative energy products;
|
• |
continued deregulation of the electric power industry and broader energy industry;
|
• |
fluctuations in economic and market conditions which impact the viability of conventional and
non-solar
alternative energy sources, such as increases or decreases in the prices of oil and other fossil fuels; and
|
• |
availability of governmental subsidies and incentives.
|
• |
construction of a significant number of new power generation plants, including plants utilizing natural gas, nuclear, coal, renewable energy or other generation technologies;
|
• |
relief of transmission constraints that enable local centers to generate energy less expensively;
|
• |
reductions in the price of natural gas;
|
• |
utility rate adjustment and customer class cost reallocation;
|
• |
energy conservation technologies and public initiatives to reduce electricity consumption;
|
• |
development of new or lower-cost energy storage technologies that have the ability to reduce a customer’s average cost of electricity by shifting load to
off-peak
times; or
|
• |
development of new energy generation technologies that provide less expensive energy.
|
Year 1
|
Year 2
|
Year 3
|
Year 4
|
|||||
Safeguard Tariff on Panels and Cells
|
30% | 25% | 20% | 15% | ||||
Cells Exempted from Tariff
|
2.5 gigawatts | 2.5 gigawatts | 2.5 gigawatts | 2.5 gigawatts |
• |
difficulty in assimilating the operations and personnel of the acquired company;
|
• |
difficulty in effectively integrating the acquired technologies or products with our current technologies;
|
• |
difficulty in maintaining controls, procedures and policies during the transition and integration;
|
• |
disruption of our ongoing business and distraction of our management and employees from other opportunities and challenges due to integration issues;
|
• |
difficulty integrating the acquired company’s accounting, management information, and other administrative systems;
|
• |
inability to retain key technical and managerial personnel of the acquired business;
|
• |
inability to retain key customers, vendors, and other business partners of the acquired business;
|
• |
inability to achieve the financial and strategic goals for the acquired and combined businesses;
|
• |
incurring acquisition-related costs or amortization costs for acquired intangible assets that could impact our operating results;
|
• |
potential failure of the due diligence processes to identify significant issues with product quality, intellectual property infringement, and other legal and financial liabilities, among other things;
|
• |
potential inability to assert that internal controls over financial reporting are effective; and
|
• |
potential inability to obtain, or obtain in a timely manner, approvals from governmental authorities, which could delay or prevent such acquisitions.
|
• |
mitigating the impact of the
COVID-19
pandemic on our business;
|
• |
growing our customer base;
|
• |
maintaining or lowering our cost of capital;
|
• |
reducing the cost of components for our solar service offerings;
|
• |
growing and maintaining our channel partner network;
|
• |
maintaining high levels of product quality, performance, and customer satisfaction;
|
• |
successfully integrating acquired businesses;
|
• |
growing our
direct-to-consumer
|
• |
reducing our operating costs by lowering our customer acquisition costs and optimizing our design and installation processes; and
|
• |
supply chain logistics, such as accepting late deliveries.
|
• |
the expiration, reduction or initiation of any governmental tax rebates, tax exemptions, or incentive;
|
• |
significant fluctuations in customer demand for our solar service offerings or fluctuations in the geographic concentration of installations of solar energy systems;
|
• |
changes in financial markets, which could restrict our ability to access available and cost-effective financing sources;
|
• |
seasonal, environmental or weather conditions that impact sales, energy production, and system installation;
|
• |
the amount and timing of operating expenses related to the maintenance and expansion of our business, operations and infrastructure;
|
• |
announcements by us or our competitors of new products or services, significant acquisitions, strategic partnerships or joint ventures;
|
• |
capital-raising activities or commitments;
|
• |
changes in our pricing policies or terms or those of our competitors, including utilities;
|
• |
changes in regulatory policy related to solar energy generation;
|
• |
the loss of one or more key partners or the failure of key partners to perform as anticipated;
|
• |
our failure to successfully integrate acquired solar facilities;
|
• |
actual or anticipated developments in our competitors’ businesses or the competitive landscape;
|
• |
actual or anticipated changes in our growth rate;
|
• |
general economic, industry and market conditions, including as a result of the
COVID-19
pandemic; and
|
• |
changes to our cancellation rate.
|
• |
the duration and scope of the pandemic and associated disruptions;
|
• |
a general slowdown in our industry;
|
• |
governmental, business and individuals’ actions taken in response to the pandemic;
|
• |
the effect on our customers and our customers’ demand for our products and installations;
|
• |
the effect on our suppliers and disruptions to the global supply chain;
|
• |
our ability to sell and provide our products and provide installations, including disruptions as a result of travel restrictions and people working from home;
|
• |
the ability of our customers to pay for our products;
|
• |
delays in our projects due to closures of jobsites or cancellation of jobs; and
|
• |
any closures of our and our suppliers’ and customers’ facilities.
|
• |
changes in the valuation of our deferred tax assets and liabilities;
|
• |
expected timing and amount of the release of any tax valuation allowances;
|
• |
tax effects of stock-based compensation;
|
• |
costs related to intercompany restructurings;
|
• |
changes in tax laws, regulations or interpretations thereof; or
|
• |
lower than anticipated future earnings in jurisdictions where we have lower statutory tax rates and higher than anticipated future earnings in jurisdictions where we have higher statutory tax rates.
|
• |
not being required to have our independent registered public accounting firm audit our internal control over financial reporting under Section 404 of the Sarbanes-Oxley Act;
|
• |
reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements; and
|
• |
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.
|
• |
December 31, 2026;
|
• |
the last day of the first fiscal year in which our annual gross revenue exceeds $1 billion;
|
• |
the date that we become a “large accelerated filer” as defined in Rule
12b-2
under the Exchange Act, which would occur if the market value of our common stock that is held by
non-affiliates
exceeds $700 million as of the last business day of our most recently completed second fiscal quarter; and
|
• |
the date on which we have issued more than $1 billion in
non-convertible
debt during the preceding three-year period.
|
• |
actual or anticipated fluctuations in operating results;
|
• |
failure to meet or exceed financial estimates and projections of the investment community or that we provide to the public;
|
• |
issuance of new or updated research or reports by securities analysts or changed recommendations for the industry in general;
|
• |
announcements of significant acquisitions, strategic partnerships, joint ventures, collaborations or capital commitments;
|
• |
operating and share price performance of other companies in the industry or related markets;
|
• |
the timing and magnitude of investments in the growth of the business;
|
• |
actual or anticipated changes in laws and regulations;
|
• |
additions or departures of key management or other personnel;
|
• |
increased labor costs;
|
• |
disputes or other developments related to intellectual property or other proprietary rights, including litigation;
|
• |
the ability to market new and enhanced solutions on a timely basis;
|
• |
sales of substantial amounts of the common stock by our board of directors, executive officers or significant stockholders or the perception that such sales could occur;
|
• |
changes in capital structure, including future issuances of securities or the incurrence of debt; and
|
• |
general economic, political and market conditions.
|
• |
a limited availability of market quotations for our securities;
|
• |
reduced liquidity for our securities;
|
• |
a determination that our Class A common stock is a “penny stock” which will require brokers trading in such securities to adhere to more stringent rules and possibly result in a reduced level of trading activity in the secondary trading market for our securities;
|
• |
a limited amount of news and analyst coverage; and
|
• |
a decreased ability to issue additional securities or obtain additional financing in the future.
|
• |
your proportionate ownership interest will decrease;
|
• |
the relative voting strength of each previously outstanding share of common stock may be diminished; or
|
• |
the market price of shares of common stock may decline.
|
• |
any derivative action or proceeding brought on our behalf;
|
• |
any action asserting a claim of breach of a fiduciary duty owed by, or any wrongdoing by, any current or former director, officer or employee of the Company or the Company’s stockholders;
|
• |
any action asserting a claim against us or any current or former director or officer or other employee of ours arising pursuant to any provision of the DGCL or our Certificate of Incorporation or bylaws (as either may be amended, restated, modified, supplemented or waived from time to time); and
|
• |
any action asserting a claim against us or any current or former director or officer or other employee of ours governed by the internal affairs doctrine, or any action asserting an “internal corporate claim” as that term is defined in Section 115 of the DGCL.
|
• |
The impacts of the reorganization of Altus resulting from the Business Combination Agreement, including (i) Holdings’ distribution of its interest in Altus Common Stock to certain profit interest holders in Holdings (“2021 PI Holders”), with such distributed shares subject to the same vesting condition that existed on the Holdings units which the 2021 PI Holders held; (ii) Holdings’ liquidation and distribution of its remaining interest in Altus Common Stock ratably to Blackstone and APAM, after which Holdings ceases to exist; (iii) APAM’s distribution of its interest in Altus Common Stock as restricted stock to APAM members that hold unvested APAM equity in redemption of such members’ unvested APAM equity; and (iv) APAM’s liquidation and distribution of its remaining interest in Altus Common Stock to APAM’s members, after which APAM ceases to exist;
|
• |
the impacts of the Merger, including the merger of CBAH Merger Sub I, Inc., a wholly-owned subsidiary of CBAH, with and into Altus, with Altus surviving the merger as a wholly-owned subsidiary of CBAH; and the merger of CBAH Merger Sub II, LLC, a wholly-owned subsidiary of CBAH, with and into Altus, with CBAH Merger Sub II, LLC surviving the merger as a wholly-owned subsidiary of CBAH;
|
• |
the payment of $294.5 million in cash to Altus Series A Redeemable Preferred Stockholders in exchange for the redemption of 290,000 shares of Altus Series A Redeemable Preferred Stock;
|
• |
the issuance of equity to existing Altus common stockholders for a total of 89,999,976 shares of Class A common stock using an exchange ratio of 87,464 shares of Class A common stock for each share of Altus Common Stock;
|
• |
the impact of the (i) Class B Letter Agreement and the surrender of 603,750 Alignment Shares held by the Sponsor and CBAH’s officers and directors, and (ii) the recognition of the Alignment Shares as liability-classified derivatives within the unaudited pro forma condensed combined balance sheet upon reassessment of their accounting classification after the Closing;
|
• |
the impact of the PIPE Subscription Agreements, including the proceeds of $275 million from the issuance of 27,500,000 shares of Class A common stock to investors, of which 7,100,000 shares were issued to the Sponsor Parties;
|
• |
the impact of the Sponsor Subscription Agreement, including the proceeds of $150 million from the issuance of 15,000,000 shares of Class A common stock pursuant to the Sponsor’s Backstop Commitment (as defined herein);
|
• |
the impact of giving effect to the Solar Acquisition as if it occurred on January 1, 2020; and
|
• |
the impact of giving effect to the TrueGreen Acquisition, including Altus’s issuance of debt and Series A redeemable preferred stock to finance the transaction, as if it occurred on January 1, 2020.
|
• |
Altus’s existing stockholders have over 50% of the voting interest in the post-combination company;
|
• |
the board of directors of the post-combination company comprises one director designated by the holders of the Class B common stock (including the Sponsor), one director designated by Blackstone (an existing stockholder of Altus), one director designated by ValueAct Capital Management, L.P. and five additional directors determined by the existing Altus stockholders;
|
• |
Management holds all executive management roles (including the Chief Executive Officer and Chief Financial Officer, among others) of the post-combination company and is responsible for the
day-to-day
|
• |
the largest individual minority stockholder of the post-combination company was an existing stockholder of Altus;
|
• |
Altus has significantly more revenue-generating activities than CBAH, which comprises all of the activities conducted by the post-combination company; and
|
• |
the objective of the Merger was to create an operating public company, with management continuing to use Altus’s platform and assets to grow the business under the name of Altus Power, Inc.
|
(in dollars, except share data)
|
Shares
(1)
|
Ownership%
|
Voting
Power %
(2)
|
|||||||||
Class
A common stock
|
||||||||||||
CBAH public shareholders (other than the PIPE Investors)
|
21,148,854 | 13.6 | % | 13.9 | % | |||||||
PIPE Investors (other than the Sponsor Parties)
|
20,400,000 | 13.2 | % | 13.4 | % | |||||||
Sponsor Parties (PIPE)
|
22,100,000 | 14.3 | % | 14.5 | % | |||||||
Current Altus Stockholders
|
89,999,976 | 57.9 | % | 58.2 | % | |||||||
|
|
|
|
|
|
|||||||
Total Class A common stock
|
153,648,830 | 99.0 | % | 100.0 | % | |||||||
Class
B common stock (Alignment Shares)
|
||||||||||||
Sponsor Parties
(3)(4)
|
1,352,400 | 0.9 | % | 0.0 | % | |||||||
Existing CBAH Directors
(3)(4)
|
56,350 | 0.1 | % | 0.0 | % | |||||||
|
|
|
|
|
|
|||||||
Total Class B common stock
|
1,408,750 | 1.0 | % | 0.0 | % | |||||||
|
|
|
|
|
|
|||||||
Pro forma common stock at September 30, 2021
|
|
155,057,580
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|||
|
|
|
|
|
|
(1) |
Excludes the shares of Class A common stock underlying Redeemable Warrants and Private Placement Warrants, as the warrants are not exercisable until December 15, 2021—the earlier of 30 days after the Closing Date or one year from the closing of the IPO.
|
(2) |
Excludes 1,259,887 shares of Class A restricted common stock that were issued to holders of Altus Restricted Shares, as such unvested shares do not have voting rights. Excludes Alignment Shares designated as Class B common stock, as the shares do not include the right to vote on general matters submitted to holders of the common stock.
|
(3) |
Reflects the number of Alignment Shares outstanding upon Closing after the surrender of 603,750 Alignment Shares pursuant to the Class B Letter Agreement. The Alignment Shares are accounted for as derivative liabilities after the close of the Merger. For additional information, refer to adjustment (N) within note 3 of the notes to the unaudited pro forma condensed combined financial information.
|
(4) |
The Alignment Shares are converted into shares of Class A common stock over a measurement period of approximately seven years. The number of shares of Class A common stock issuable upon conversion over the seven-year measurement period is based on the performance of the post-combination company stock price, resulting in a possible range of 14,091 (without giving effect to rounding) to 14,596,638 shares of Class A common stock. During the measurement period, all Alignment Shares will convert into Class A common stock and may dilute the ownership and voting interest of public stockholders, Altus stockholders, and PIPE Investors.
|
As of
September 30, 2021 |
As of
September 30, 2021 |
|||||||||||||||||||
CBRE
Acquisition
Holdings, Inc. |
Altus Power,
Inc. |
Reclassification
Adjustments (Refer to Note 2) |
Transaction
Accounting Adjustments |
Pro Forma
Combined |
||||||||||||||||
Assets:
|
||||||||||||||||||||
Cash
|
$ | 1,409 | $ | 34,273 | $ | — | $ | 402,519 |
(B)
|
$ | 326,746 | |||||||||
(14,088 |
)
(C)
|
|||||||||||||||||||
(294,459 |
)
(F)
|
|||||||||||||||||||
275,000 |
(H)
|
|||||||||||||||||||
(7,503 |
)
(I)
|
|||||||||||||||||||
(29,382 |
)
(J)
|
|||||||||||||||||||
150,000 |
(L)
|
|||||||||||||||||||
(191,023 |
)
(M)
|
|||||||||||||||||||
Prepaid and other current assets
|
974 | — | (974 | ) | ||||||||||||||||
Due from related party
|
17 | — | (17 | ) | ||||||||||||||||
Current portion of restricted cash
|
— | 3,110 | — | 3,110 | ||||||||||||||||
Accounts receivable, net
|
— | 11,556 | — | 11,556 | ||||||||||||||||
Other current assets
|
— | 9,254 | 991 | (7,055 |
)
(J)
|
3,190 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets
|
2,400 | 58,193 | — | 284,009 | 344,602 | |||||||||||||||
Assets held in Trust Account
|
402,519 | — | — | (402,519 |
)
(B)
|
— | ||||||||||||||
Restricted cash, noncurrent portion
|
— | 1,794 | — | 1,794 | ||||||||||||||||
Property, plant and equipment, net
|
— | 727,672 | — | 727,672 | ||||||||||||||||
Intangible assets, net
|
— | 16,403 | — | 16,403 | ||||||||||||||||
Goodwill
|
— | 1,965 | — | 1,965 | ||||||||||||||||
Other assets
|
— | 3,868 | 3,868 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets
|
|
404,919
|
|
|
809,895
|
|
|
—
|
|
|
(118,510
|
)
|
|
1,096,304
|
|
|||||
|
|
|
|
|
|
|
|
|
|
As of
September 30, 2021 |
As of
September 30, 2021 |
|||||||||||||||||||
CBRE
Acquisition Holdings, Inc. |
Altus Power,
Inc. |
Reclassification
Adjustments (Refer to Note 2) |
Transaction
Accounting Adjustments |
Pro Forma
Combined |
||||||||||||||||
Liabilities, redeemable noncontrolling interests, redeemable preferred stock and stockholder’s deficit
|
||||||||||||||||||||
Franchise tax payable
|
134 | — | (134 | ) | — | |||||||||||||||
Accrued expenses
|
5,014 | — | (5,014 | ) | — | |||||||||||||||
Accounts payable
|
— | 7,815 | — | 7,815 | ||||||||||||||||
Interest payable
|
— | 3,149 | — | 3,149 | ||||||||||||||||
Purchase price payable
|
— | 3,162 | — | 3,162 | ||||||||||||||||
Current portion of long-term debt, net
|
— | 27,686 | — | 27,686 | ||||||||||||||||
Other current liabilities
|
— | 4,011 | 5,148 | (4,718 |
)
(I)
|
1,640 | ||||||||||||||
(2,801 |
)
(J)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities
|
5,148 | 45,823 | — | (7,519 | ) | 43,452 | ||||||||||||||
Deferred underwriting commission
|
14,088 | — | — | (14,088 |
)
(C)
|
— | ||||||||||||||
Sponsor promissory note
|
3,300 | — | — | (3,300 |
)
(E)
|
— | ||||||||||||||
Redeemable warrant liability
|
16,603 | — | — | 18,048 |
(D)
|
47,601 | ||||||||||||||
4,900 |
(E)
|
|||||||||||||||||||
8,050 |
(O)
|
|||||||||||||||||||
Alignment shares liability
|
— | — | — | 132,487 |
(N)
|
132,487 | ||||||||||||||
Long-term debt, net of current portion
|
— | 503,630 | — | 503,630 | ||||||||||||||||
Intangible liabilities, net
|
— | 13,851 | — | 13,851 | ||||||||||||||||
Asset retirement obligations
|
— | 6,953 | — | 6,953 | ||||||||||||||||
Deferred tax liability
|
— | 9,268 | — | 9,268 | ||||||||||||||||
Other long-term liabilities
|
— | 5,699 | — | 5,699 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities
|
39,139 | 585,224 | — | 138,578 | 762,941 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
For the nine
months ended
September 30, 2021 |
True Green
Acquisition
|
For the nine
months ended September 30, 2021 |
||||||||||||||||||||||||||
CBRE
Acquisition Holdings, Inc. |
Altus
Power, Inc. |
Transaction
Accounting Adjustments (Refer to Note 5) |
Altus
Power, Inc.
(Adjusted for
the True Green Acquisition) |
Reclassification
Adjustments (Refer to Note 2) |
Transaction
Accounting Adjustments |
Pro Forma
Combined |
||||||||||||||||||||||
Operating revenues, net
|
$ | — | $ | 50,222 | $ | 16,631 | $ | 66,853 | $ | — | $ | 66,853 | ||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||
Operating expenses
|
7,537 | — | (7,537 | ) | — | |||||||||||||||||||||||
Franchise tax expense
|
150 | — | (150 | ) | — | |||||||||||||||||||||||
Cost of operations (exclusive of depreciation and amortization shown separately below)
|
10,005 | 2,650 | 12,655 | — | 12,655 | |||||||||||||||||||||||
General and administrative
|
12,184 | — | 12,184 | 7,687 | 12,981 |
(DD)
|
32,852 | |||||||||||||||||||||
Depreciation, amortization and accretion expense
|
14,167 | 5,460 | 19,627 | — | 19,627 | |||||||||||||||||||||||
Acquisition and entity formation costs
|
1,186 | 1,186 | — | 1,186 | ||||||||||||||||||||||||
Gain on fair value remeasurement of contingent consideration
|
(2,400 | ) | (2,400 | ) | — | (2,400 | ) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total operating expenses
|
7,687 | 35,142 | 8,110 | 43,252 | — | 12,981 | 63,920 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Operating income (loss)
|
(7,687 | ) | 15,080 | 8,521 | 23,601 | — | (12,981 | ) | 2,933 | |||||||||||||||||||
Other (income) expenses
|
||||||||||||||||||||||||||||
Interest income earned on assets held in Trust Account
|
(18 | ) | — | — | 18 |
(AA)
|
— | |||||||||||||||||||||
Change in fair value of redeemable warrant liability
|
(2,113 | ) | — | — | 5,526 |
(BB)
|
11,463 | |||||||||||||||||||||
8,050 |
(HH)
|
|||||||||||||||||||||||||||
Change in fair value of sponsor promissory note
|
300 | — | — | (300 |
)
(GG)
|
— | ||||||||||||||||||||||
Change in fair value of Alignment Shares
|
— | (4,858 |
)
(FF)
|
(4,858 | ) | |||||||||||||||||||||||
Other expenses, net
|
838 | (80 | ) | 758 | — | 758 | ||||||||||||||||||||||
Interest expense, net
|
13,962 | 3,150 | 17,112 | — | 17,112 | |||||||||||||||||||||||
Loss on extinguishment of debt
|
3,245 | 3,245 | — | 3,245 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total other (income) expense
|
(1,831 | ) | 18,045 | 3,070 | 21,115 | — | 8,436 | 27,720 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) before income tax (expense) benefit
|
(5,856 | ) | (2,965 | ) | 5,451 | 2,486 | — | (21,417 | ) | (24,787 | ) | |||||||||||||||||
Income tax benefit
|
— | 1,497 | (313 | ) | $ | 1,184 | — | 5,561 |
(EE)
|
6,745 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss)
|
(5,856 | ) | (1,468 | ) | 5,138 | 3,670 | — | (15,856 | ) | (18,042 | ) | |||||||||||||||||
Net loss attributable to noncontrolling interests and redeemable noncontrolling interests
|
— | (186 | ) | 98 | $ | (88 | ) | — | — | (88 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss) attributable to common stockholder
|
$ | (5,856 | ) | $ | (1,282 | ) | $ | 5,040 | $ | 3,758 | $ | — | $ | (15,856 | ) | $ | (17,954 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Class A Common Stock
|
||||||||||||||||||||||||||||
Weighted average shares of common stock outstanding:
|
||||||||||||||||||||||||||||
Basic
|
152,388,943 | |||||||||||||||||||||||||||
Diluted
|
152,388,943 | |||||||||||||||||||||||||||
Net income attributable to common stockholders per share:
|
||||||||||||||||||||||||||||
Basic
|
$ | (0.12 | ) | |||||||||||||||||||||||||
Diluted
|
$ | (0.12 | ) |
October 13,
2020 (inception) to December 31, 2020 |
For the year
ended December 31, 2020 |
For the year
ended December 31, 2020 |
||||||||||||||||||||||||||||||
CBRE
Acquisition Holdings, Inc. |
Altus Power,
Inc. |
Solar
Acquisition Transaction Accounting Adjustments (Refer to Note 4) |
TrueGreen
Acquisition Transaction Accounting Adjustments (Refer to Note 5) |
Altus Power,
Inc. (Adjusted for the Solar Acquisition and True Green Acquisition |
Reclassification
Adjustments (Refer to Note 2) |
Transaction
Accounting Adjustments |
Pro Forma
Combined |
|||||||||||||||||||||||||
Operating revenues, net
|
$ | — | $ | 45,278 | $ | 10,250 | $ | 23,424 | $ | 78,952 | $ | — | $ | 78,952 | ||||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||||||
Operating expenses
|
271 | — | (271 | ) | — | |||||||||||||||||||||||||||
Franchise tax expense
|
26 | — | (26 | ) | — | |||||||||||||||||||||||||||
Cost of operations
|
9,661 | 2,617 | 3,617 | 15,895 | 15,895 | |||||||||||||||||||||||||||
General and administrative
|
10,143 | 305 | 55 | 10,503 | 297 | 2,785 |
(CC)
|
30,893 | ||||||||||||||||||||||||
— | 17,308 |
(DD)
|
||||||||||||||||||||||||||||||
Depreciation, amortization and accretion expense
|
11,932 | 4,043 | 8,481 | 24,456 | 24,456 | |||||||||||||||||||||||||||
Acquisition and entity formation costs
|
1,015 | — | — | 1,015 | 1,015 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total operating expenses
|
297 | 32,751 | 6,965 | 12,153 | 51,869 | — | 20,093 | 72,259 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating income (loss)
|
(297 | ) | 12,527 | 3,285 | 11,271 | 27,083 | — | (20,093 | ) | 6,693 | ||||||||||||||||||||||
Other (income) expenses
|
||||||||||||||||||||||||||||||||
Interest income earned on assets held in Trust Account
|
(1 | ) | — | 1 |
(AA)
|
— | ||||||||||||||||||||||||||
Other expense (income), net
|
258 | (497 | ) | (47 | ) | (286 | ) | (286 | ) | |||||||||||||||||||||||
Interest expense, net
|
14,073 | 4,374 | 4,893 | 23,340 | 23,340 | |||||||||||||||||||||||||||
Change in fair value of redeemable warrant liability
|
2,205 | — | — | — | 1,124 |
(BB)
|
3,329 | |||||||||||||||||||||||||
Change in fair value of Alignment Shares
|
— | — | — | 4,501 |
(FF)
|
4,501 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total other (income) expense
|
2,204 | 14,331 | 3,877 | 4,846 | 23,054 | — | 5,626 | 30,884 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Loss before income tax (expense) benefit
|
(2,501 | ) | (1,804 | ) | (592 | ) | 6,425 | 4,029 | — | (25,719 | ) | (24,191 | ) | |||||||||||||||||||
Income tax (expense) benefit
|
— | (83 | ) | (361 | ) | (1,364 | ) | (1,808 | ) | 6,676 |
(EE)
|
4,868 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income (loss)
|
(2,501 | ) | (1,887 | ) | (953 | ) | 5,061 | 2,221 | — | (19,043 | ) | (19,323 | ) | |||||||||||||||||||
Net income (loss) attributable to noncontrolling interests and redeemable noncontrolling interests
|
— | (8,680 | ) | (13,467 | ) | 426 | (21,721 | ) | (21,721 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income (loss) attributable to common stockholder
|
$ | (2,501 | ) | $ | 6,793 | $ | 12,514 | $ | 4,635 | $ | 23,942 | $ | — | $ | (19,043 | ) | $ | 2,398 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 13,
2020 (inception) to December 31, 2020 |
For the year
ended December 31, 2020 |
For the year
ended December 31, 2020 |
||||||||||||||||||||||||||||||
CBRE
Acquisition Holdings, Inc. |
Altus Power,
Inc. |
Solar
Acquisition Transaction Accounting Adjustments (Refer to Note 4) |
TrueGreen
Acquisition Transaction Accounting Adjustments (Refer to Note 5) |
Altus Power,
Inc. (Adjusted for the Solar Acquisition and True Green Acquisition |
Reclassification
Adjustments (Refer to Note 2) |
Transaction
Accounting Adjustments |
Pro Forma
Combined |
|||||||||||||||||||||||||
Class A Common Stock
|
||||||||||||||||||||||||||||||||
Weighted average shares of common stock outstanding:
|
||||||||||||||||||||||||||||||||
Basic
|
152,388,943 | |||||||||||||||||||||||||||||||
Diluted
|
154,505,887 | |||||||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders per share:
|
||||||||||||||||||||||||||||||||
Basic
|
$ | 0.02 | ||||||||||||||||||||||||||||||
Diluted
|
$ | 0.02 |
• |
CBAH’s unaudited balance sheet as of September 30, 2021 and the related notes, included in CBAH’s Quarterly Report on Form
10-Q;
and
|
• |
Altus’s unaudited condensed consolidated balance sheet as of September 30, 2021 and the related notes, included elsewhere in this prospectus.
|
• |
CBAH’s unaudited statement of operations for the nine months ended September 30, 2021 and the related notes, included elsewhere in this prospectus;
|
• |
Altus’s unaudited condensed consolidated statement of operations for the nine months ended September 30, 2021 and the related notes, included elsewhere in this prospectus; and
|
• |
the True Green Entities’ unaudited statement of operations for the six months ended June 30, 2021 and the related notes, included elsewhere in this prospectus. True Green Entities’ historical consolidated statement of operations for the period of July 1, 2021 to August 24, 2021 was derived from True Green Entities’ books and records.
|
• |
CBAH’s audited statement of operations for the period ended December 31, 2020 and the related notes, included elsewhere in this prospectus; and
|
• |
Altus’s audited consolidated statement of operations for the year ended December 31, 2020 and the related notes, included elsewhere in this prospectus;
|
• |
the Solar Project Companies’ audited combined statement of operations for the period January 1, 2020 to December 21, 2020, included elsewhere in this prospectus; and
|
• |
the True Green Entities’ audited statement of operations for the year ended December 31, 2020 and the related notes, included elsewhere in this prospectus.
|
(A) |
Reflects the conversion of 40,250,000 shares of Class A common stock subject to possible redemption and are classified as temporary equity to Class A common stock with a par value of $0.0001 and additional
paid-in
capital.
|
(B) |
Reflects the reclassification of $402.5 million of assets held in the Trust Account that became available to fund the Merger.
|
(C) |
Reflects the settlement of $14.1 million of the Company’s deferred underwriting commissions that became payable upon the Closing.
|
(D) |
Reflects the reclassification of 7,366,667 Private Placement Warrants previously recognized as equity-classified share-based compensation awards to redeemable warrant liabilities upon the Closing. As the holders of the awards have no further service requirements after the Closing, the accounting classification of the Private Placement Warrants was
re-assessed
under the guidance and determined to be derivative liabilities measured at their Closing Date fair value of $18.0 million. The fair value of the Private Placement Warrants is estimated based on the trading price of the Redeemable Warrants as of December 9, 2021. The fair value is estimated using the most reliable information available.
|
(E) |
Reflects the settlement of the second amended and restated promissory note between CBAH and the Sponsor which became due upon the Closing. Under the terms of the note agreement, the Sponsor has the option to settle the note in either cash or through a conversion into Private Placement Warrants at a ratio of one whole warrant per $1.50 in principle. Upon Closing, the Sponsor elected to settle the note by converting to Private Placement Warrants, which become exercisable 30 days after the Closing Date. As of December 9, 2021, the outstanding principal balance of the note was $3.0 million. Therefore, the pro forma adjustment reflects the issuance of 2,000,000 Private Placement Warrants measured at their Closing Date fair value of $4.9 million. The fair value of the Private Placement Warrants is estimated based on the trading price of the Redeemable Warrants as of December 9, 2021. The fair value is estimated using the most reliable information available. The $1.6 million difference between the carrying value of the note and the fair value of the Private Placement Warrants was accounted for as an adjustment to accumulated deficit. As the income statement impact of the note settlement was recognized by CBAH upon the Closing, the unaudited pro forma condensed combined statements of operations of the combined entity after the reverse recapitalization excludes the income statement impact of the note settlement.
|
(F) |
Reflects Altus’s redemption of 290,000 shares of Altus Series A Redeemable Preferred Stock upon the Closing pursuant to the terms of the Business Combination Agreement, resulting in the payment of cash to Altus shareholders for the shares’ redemption value of $294.5 million. The $11.3 million difference between the carrying value of the Altus Series A Redeemable Preferred Stock as of September 30, 2021 and the redemption value was accounted for as an adjustment to the carrying value of the Altus Series A Redeemable Preferred Stock through the accumulated deficit.
|
(G) |
Represents the recapitalization of 1,029 shares of Altus Common Stock into 89,999,976 shares of Class A common stock based on the exchange ratio of 87,464 shares of Class A common stock for each share of Altus Common Stock. Pursuant to the Business Combination Agreement, fractional shares of Class A common stock were not issued as part of the recapitalization. In lieu of receiving fraction shares, existing Altus shareholders received an amount of cash which was immaterial to the presentation of the pro forma financial information.
|
(H) |
Reflects the proceeds of $275.0 million from the issuance and sale of 27,500,000 shares of Class A common stock at $10.00 per share as part of the PIPE Investment pursuant to the terms of the PIPE Subscription Agreements (excluding the impact of the Sponsor’s Backstop Commitment described in adjustment (L)).
|
(I) |
Reflects the settlement of the total transaction costs incurred by CBAH of approximately $8.3 million, including $5.5 million in transaction costs expensed in the historical CBAH statement of operations and accrued for in the historical CBAH balance sheet. The unaudited pro forma condensed combined balance sheet reflects these costs as a reduction of cash of $7.5 million as $0.8 million of cash has been paid as of the pro forma balance sheet date. The costs expensed through accumulated deficit are included in the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020 as discussed in (CC) below.
|
(J) |
Reflects the settlement of the total equity issuance costs incurred by Altus and the post-combination company of approximately $33.6 million, consisting of $7.1 million that has been capitalized as of September 30, 2021 and $26.5 million that was incurred upon the Closing. Included in the $33.6 million of total equity issuance costs incurred are $15.5 million in fees paid by the combined company to financial advisors and PIPE placement agents contingent upon the Closing. The unaudited pro forma condensed combined balance sheet reflects these costs as a reduction of cash of $29.4 million as $4.2 million has been paid as of the pro forma balance sheet date.
|
(K) |
Reflects the reclassification of CBAH’s historical accumulated deficit, including the incremental adjustments to the accumulated deficit associated with the settlement of the second amended and restated promissory note between CBAH and the Sponsor described in adjustment (E), the transaction costs described in adjustment (I), and the adjustment to the Redeemable Warrants to present them at their Closing Date fair value described in adjustment (O), to additional
paid-in
capital.
|
(L) |
Reflects the proceeds of $150.0 million from the issuance and sale of 15,000,000 shares of Class A common stock at $10.00 per share as part of the Sponsor’s Backstop Commitment. As the actual number of redemptions of public shares exceeds 15,000,000 shares, the adjustment reflects the Sponsor’s purchase of the maximum number of shares required by the Backstop Commitment.
|
(M) |
Reflects the actual redemption of 19,101,146 public shares for aggregate redemption payments of $191.0 million allocated to Class A common stock and additional
paid-in
capital at a redemption price of $10.00 per share. The redemption price is calculated as $402.5 million in the Trust Account as of two business days prior to the Closing Date divided by 40,250,000 public shares subject to possible redemption.
|
(N) |
Reflects (i) the surrender of 603,750 Alignment Shares held by the Sponsor and CBAH’s officers and directors pursuant to the Class B Letter Agreement, and (ii) the reclassification of the remaining 1,408,750 Alignment Shares previously recognized as equity-classified share-based compensation awards to derivative liabilities upon the Closing. As the holders of Alignment Shares have no continuing service requirement after the Closing, the accounting classification of the Alignment Shares was
re-assessed
by the post-combination company. As the Alignment Shares will convert into a variable number of Class A common stock upon achieving certain triggering events, which include events that are not indexed to the common stock of the post-combination company, Alignment Shares are accounted for as derivative liabilities measured at their fair value.
|
(O) |
Reflects an adjustment to the Redeemable Warrants recognized in CBAH’s historical balance sheet as of September 30, 2021 to present them at their fair value as of the Closing Date. The fair value of the Redeemable Warrants is estimated based on their trading price as of December 9, 2021. The fair value is estimated using the most reliable information available. The impact from presenting the Redeemable Warrants at their Closing Date fair value on the subsequent measurement presented in the unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2021 is reflected in adjustment (HH) below.
|
(AA) |
Represents the elimination of CBAH’s investment income related to the marketable securities held in the Trust Account.
|
(BB) |
Reflects the loss recognized by the post-combination company for the year ended December 31, 2020 and the nine months ended September 30, 2021 from the change in fair value of the Private Placement Warrants determined to be redeemable warrant liabilities in adjustment (D) above and the Private Placement Warrants issued to settle the promissory note in adjustment (E) above.
|
(CC) |
Reflects the total transaction costs for CBAH which were expensed as incurred, but not yet recognized in the statement of operations for the year ended December 31, 2020. Transaction costs are reflected as if incurred on January 1, 2020, the date the Merger occurred for the purposes of the unaudited pro forma condensed combined statement of operations. This is a
non-recurring
item.
|
(DD) |
Reflects the recognition of $17.3 million during the year ended December 31, 2020 in stock-based compensation expense resulting from the issuance of 8,653,900 time-based restricted stock units (“RSUs”) to the post-combination company’s chief executive officers under the Management Equity Incentive Letter. The unaudited pro forma condensed combined statement of operations for the nine months ended September 30, 2021 reflects the recognition of $13.0 million in stock-based compensation expense. The stock-based compensation expense associated with the awards is recognized based on a straight-line method over the five-year requisite service period.
|
(EE) |
Reflects the pro forma adjustment for income taxes by applying an estimated blended tax rate of 25.96%.
|
(FF) |
Reflects the recognition of $4.5 million in losses resulting from the change in fair value of the Alignment Shares determined to be derivative liabilities in adjustment (N) above during the year ended December 31, 2020. The unaudited pro forma condensed combined statement of operations for the nine months ended September 30, 2021 reflects the recognition of $4.9 million in gains.
|
(GG) |
Reflects the removal of the $0.3 million loss from the change in fair value of the Sponsor Promissory Note historically recognized by CBAH as the pro forma condensed combined financial information assumes the Sponsor Promissory Note is converted into Private Placement Warrants upon the Closing, as discussed in adjustment (E) above.
|
(HH) |
Reflects an adjustment to the gain on change in fair value of Redeemable Warrants recognized in the CBAH’s historical statement of operations for the nine months ended September 30, 2021 to present the Redeemable Warrants at their Closing Date fair value as discussed in adjustment (O) above.
|
For the Period
January 1, 2020 to December 21, 2020 |
For the Period
January 1, 2020 to December 21, 2020 |
|||||||||||||||||||
The Solar Project
Companies (Historical) |
Reclassification
Adjustments (Refer to Note 4) |
Purchase Price
Allocation Adjustments |
The Solar Project
Companies (Adjusted) |
|||||||||||||||||
Revenue
|
||||||||||||||||||||
Operating revenues, net
|
$ | — | $ | 10,250 | $ | — | $ | 10,250 | ||||||||||||
Net metering credits, net
|
1,737 | (1,737 | ) | — | ||||||||||||||||
Electricity sales, net
|
5,345 | (5,345 | ) | — | ||||||||||||||||
Renewable energy certificates
|
3,168 | (3,168 | ) | — | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenue
|
10,250 | — | — | 10,250 | ||||||||||||||||
Operating expenses
|
||||||||||||||||||||
Cost of operations
|
— | 2,617 | 2,617 | |||||||||||||||||
General and administrative
|
— | 305 | 305 | |||||||||||||||||
Depreciation, amortization and accretion expense
|
— | 5,226 | (4,729 | ) | (4.a | ) | 4,043 | |||||||||||||
4,067 | (4.a | ) | ||||||||||||||||||
(466 | ) | (4.b | ) | |||||||||||||||||
(68 | ) | (4.b | ) | |||||||||||||||||
(31 | ) | (4.c | ) | |||||||||||||||||
44 | ) | (4.c | ) | |||||||||||||||||
Acquisition and entity formation costs
|
— | — | — | |||||||||||||||||
Property taxes
|
488 | (488 | ) | — | ||||||||||||||||
Insurance
|
217 | (217 | ) | — | ||||||||||||||||
Rent expense
|
366 | (366 | ) | — | ||||||||||||||||
Operations and maintenance fees
|
397 | (397 | ) | — | ||||||||||||||||
Asset management fees
|
302 | (302 | ) | — | ||||||||||||||||
Renewable energy certificates
|
154 | (154 | ) | — | ||||||||||||||||
Professional fees
|
299 | (299 | ) | — | ||||||||||||||||
Subscription management fees
|
205 | (205 | ) | — | ||||||||||||||||
General and administrative
|
305 | (305 | ) | — | ||||||||||||||||
Bad debt
|
189 | (189 | ) | — | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total operating expenses
|
2,922 | 5,226 | (1,183 | ) | 6,965 | |||||||||||||||
Income from operations
|
7,328 | (5,226 | ) | 1,183 | 3,285 | |||||||||||||||
Other (income) expenses
|
||||||||||||||||||||
Other expense (income), net
|
— | (497 | ) | (497 | ) | |||||||||||||||
Interest expense, net
|
— | 4,583 | (209 | ) | (4.d | ) | 4,374 | |||||||||||||
Incentive income
|
(497 | ) | 497 | — |
For the Period
January 1, 2020 to December 21, 2020 |
For the Period
January 1, 2020 to December 21, 2020 |
|||||||||||||||||||
The Solar Project
Companies (Historical) |
Reclassification
Adjustments (Refer to Note 4) |
Purchase Price
Allocation Adjustments |
The Solar Project
Companies (Adjusted) |
|||||||||||||||||
Interest income
|
(60 | ) | 60 | — | ||||||||||||||||
Interest expense
|
4,014 | (4,014 | ) | — | ||||||||||||||||
Depreciation expense
|
4,729 | (4,729 | ) | — | ||||||||||||||||
Amortization expense
|
466 | (466 | ) | — | ||||||||||||||||
Accretion Expense
|
31 | (31 | ) | — | ||||||||||||||||
Unrealized loss on swap fair value
|
629 | (629 | ) | — | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total other (income) expenses
|
9,312 | (5,226 | ) | (209 | 3,877 | ) | ||||||||||||||
Loss before income tax (expense) benefit
|
(1,984 | ) | — | 1,392 | (592 | ) | ||||||||||||||
Income tax (expense) benefit
|
— | — | (361 | ) | (4.e | ) | (361 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net loss
|
(1,984 | ) | — | 1,031 | (953 | ) | ||||||||||||||
Net loss attributable to redeemable noncontrolling interest
|
(13,539 | — | 72 | (4.f | ) | (13,467 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income attributable to manager members
|
11,555 | — | 959 | 12,514 | ||||||||||||||||
|
|
|
|
|
|
|
|
(4.a) |
Reflects the removal of historical depreciation expense of the Solar Project Companies’ depreciable assets and recognition of new depreciation expense based on the fair value of the property, plant and equipment acquired by Altus and the remaining useful lives as of the acquisition date.
|
(4.b) |
Reflects the removal of historical amortization expense of the Solar Project Companies’ definite-lived intangible assets and recognition of new amortization benefit based on the fair value of the net intangible liabilities acquired by Altus and the remaining useful lives as of the acquisition date.
|
(4.c) |
Reflects the removal of historical accretion expense of the Solar Project Companies’ asset retirement obligations and recognition of new accretion expense based on the fair value of the asset retirement obligations acquired by Altus.
|
(4.d) |
Reflects the removal of historical debt issuance costs amortized to interest expense as the outstanding debt of the Solar Project Companies was not assumed by Altus.
|
(4.e) |
Reflects the pro forma adjustment for income taxes by applying an estimated blended tax rate of 25.96%.
|
(4.f) |
Reflects the pro forma adjustment for income attributable to noncontrolling interests in the Solar Project Companies resulting from the pro forma adjustments mentioned above.
|
For the
Period January 1, 2021 to August 24, 2021 |
Financing
Adjustments |
Carve Out
Adjustments |
Other
Transaction
Accounting Adjustments |
For the Period
January 1, 2021 to August 24, 2021 |
||||||||||||||||||||||||
TrueGreen
Acquisition
Transaction Accounting Adjustments |
||||||||||||||||||||||||||||
TGCOP
HoldCo, LLC (Historical) |
||||||||||||||||||||||||||||
Operating revenues, net
|
$ | — | $ | — | $ | — | $ | 16,631 | (5.bb) | $ | 16,631 | |||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||
Cost of operations (exclusive of depreciation and amortization shown separately below)
|
— | — | — | 2,650 | (5.bb) | 2,650 | ||||||||||||||||||||||
General and administrative
|
— | — | — | — | — | |||||||||||||||||||||||
Depreciation, amortization and accretion expense
|
— | — | — | 6,056 | (5.cc) | 5,460 | ||||||||||||||||||||||
(635 | ) | (5.dd) | ||||||||||||||||||||||||||
39 | (5.ee) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total operating expenses
|
— | — | — | 8,110 | 8,110 | |||||||||||||||||||||||
Operating income (loss)
|
— | — | — | 8,521 | 8,521 | |||||||||||||||||||||||
Other (income) expenses
|
||||||||||||||||||||||||||||
Other (income) expense, net
|
— | — | — | (80 | ) | (5.bb) | (80 | ) | ||||||||||||||||||||
Interest (income) expense, net
|
— | 3,128 | (5.aa) | — | 22 | (5.bb) | 3,150 | |||||||||||||||||||||
Net change in unrealized gain
|
1,347 | — | (5,593 | ) | 4,246 | (5.bb) | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total other (income) expenses
|
1,347 | 3,128 | (5,593 | ) | 4,188 | 3,070 | ||||||||||||||||||||||
Income (loss) before income tax (expense) benefit
|
(1,347 | ) | (3,128 | ) | 5,593 | 4,333 | 5,451 | |||||||||||||||||||||
Income tax (expense) benefit
|
— | 812 | (5.gg) | — | (1,125 | ) | (5.gg) | (313 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net income (loss)
|
(1,347 | ) | (2,316 | ) | 5,593 | 3,208 | 5,138 | |||||||||||||||||||||
Net income (loss) attributable to noncontrolling interests and redeemable noncontrolling interests
|
— | (253 | ) | (5.hh) | — | 351 | (5.hh) | 98 | ||||||||||||||||||||
Net income (loss) attributable to common stockholder
|
$ | (1,347 | ) | $ | (2,063 | ) | $ | 5,593 | $ | 2,857 | $ | 5,040 |
For the
year ended December 31, 2021 |
Financing
Adjustments |
Carve Out
Adjustments |
Other
Transaction
Accounting Adjustments |
For the
year ended December 31, 2021 |
||||||||||||||||||||
TrueGreen
Acquisition
Transaction Accounting Adjustments |
||||||||||||||||||||||||
TGCOP
HoldCo, LLC (Historical) |
||||||||||||||||||||||||
Operating revenues, net
|
$ | — | $ | — | $ | — | $ | 23,424 | (5.bb) | $ | 23,424 | |||||||||||||
Operating expenses
|
||||||||||||||||||||||||
Cost of operations (exclusive of depreciation and amortization shown separately below)
|
— | — | — | 3,617 | (5.bb) | 3,617 | ||||||||||||||||||
General and administrative
|
— | — | — | 55 | (5.bb) | 55 | ||||||||||||||||||
Depreciation amortization and accretion expense
|
— | — | — | 9,406 | (5.cc) | 8,481 | ||||||||||||||||||
(986 | ) | (5.dd) | ||||||||||||||||||||||
61 | (5.ee) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total operating expenses
|
— | — | — | 12,153 | 12,153 | |||||||||||||||||||
Operating income (loss)
|
— | — | — | 11,271 | 11,271 | |||||||||||||||||||
Other (income) expenses
|
||||||||||||||||||||||||
Other (income) expense, net
|
— | — | — | (47 | ) | (5.bb) | (47 | ) | ||||||||||||||||
Interest (income) expanse, net
|
— | 4,858 | (5.aa) | — | 35 | (5.bb) | 4,893 | |||||||||||||||||
Net change in unrealized gain
|
(2,016 | ) | — | 847 | 1,169 | (5.bb) | — | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total other (income) expenses
|
(2,016 | ) | 4,858 | 847 | 1,157 | 4,846 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income (loss) before income tax (expense) benefit
|
2,016 | (4,858 | ) | (847 | ) | 10,114 | 6,425 | |||||||||||||||||
Income tax (expense) benefit
|
— | 1,261 | (5.ff) | — | (2,626 | ) | (5.ff) | (1,364 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss)
|
2,016 | (3,597 | ) | (847 | ) | 7,488 | 5,061 | |||||||||||||||||
Net income (loss) attributable to noncontrolling interests and redeemable noncontrolling interests
|
— | (393 | ) | (5.gg) | — | 819 | (5.gg) | 426 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income (loss) attributable to common stockholder
|
$ | 2,016 | $ | (3,204 | ) | $ | (847 | ) | $ | 6,670 | $ | 4,635 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
(5.aa) |
Reflects the recognition of interest expense associated with the additional debt drawn under the Rated Term Loan. Altus issued approximately $126.4 million in new debt under the Rated Term Loan to finance the TrueGreen Acquisition.
|
(5.bb) |
Reflects the reconciliation of differences in accounting and reporting policies between Altus and TGCOP HoldCo, LLC. As TGCOP HoldCo, LLC meets the assessment of investment company status, TGCOP HoldCo, LLC followed the accounting and reporting guidance outlined in ASC 946. Therefore, a pro forma adjustment is made to unwind TGCOP HoldCo, LLC’s presentation under ASC 946 and align to the historical cost accounting and reporting policies of Altus.
|
(5.cc) |
Reflects the recognition of new depreciation expense based on the fair value of the property, plant and equipment acquired by Altus and the remaining useful lives as of the acquisition date.
|
(5.dd) |
Reflects the recognition of new amortization benefit based on the fair value of the intangible assets acquired and liabilities assumed by Altus and the remaining useful lives as of the acquisition date.
|
(5.ee) |
Reflects the recognition of new accretion expense based on the fair value of the asset retirement obligations assumed by Altus and the remaining terms.
|
(5.ff) |
Reflects the pro forma adjustment for income taxes by applying an estimated blended tax rate of 25.96%.
|
(5.gg) |
Reflects the pro forma adjustment for income attributable to noncontrolling interests in the True Green Entities resulting from the entities’ historical income and pro forma adjustments mentioned above.
|
(in thousands, except share and per share data)
|
For the nine
months ended September 30, 2021 |
For the year ended
December 31, 2020 |
||||||
Pro forma net income (loss)
|
$ | (17,954 | ) | $ | 2,398 | |||
Income attributable to participating securities
|
164 | (22 | ) | |||||
|
|
|
|
|||||
Pro forma net income (loss) attributable to common stockholders
|
(17,789 | ) | 2,376 | |||||
Class A Common Stock
|
||||||||
Weighted average shares of common stock outstanding—basic
(1)
|
152,388,943 | 152,388,943 | ||||||
Dilutive RSUs
|
— | 865,390 | ||||||
Dilutive restricted stock
|
— | 1,251,554 | ||||||
Dilutive conversion of Alignment Shares
|
— | — | ||||||
|
|
|
|
|||||
Weighted average shares of common stock outstanding—diluted
(2)
|
152,388,943 | 154,505,887 | ||||||
Net income (loss) attributable to common stockholders per share—basic
|
$ | (0.12 | ) | $ | 0.02 | |||
Net income (loss) attributable to common stockholders per share—diluted
|
$ | (0.12 | ) | $ | 0.02 |
(1) |
Excludes 1,259,887 shares of Class A common stock provided to holders of Altus Restricted Shares. Such Class A common stock is subject to the same vesting restrictions placed on the Altus Restricted Shares as in effect immediately prior to the Merger, including restrictions on dividends and voting rights. As the shares are still subject to vesting, they are excluded from basic weighted average shares of common stock outstanding.
|
(2) |
Excludes 10,062,500 and 9,366,667 Redeemable Warrants and Private Placement Warrants, respectively. Of the Private Placement Warrants excluded, 2,000,000 Private Placement Warrants represent the warrants that are assumed to be issued at the Closing to settle the second amended and restated promissory note between CBAH and the Sponsor, as discussed in adjustment (E) above. The Redeemable Warrants and Private Placement Warrants are exercisable at $11.00 per share. As the warrants are deemed anti-dilutive, they are excluded from the calculation of earnings per shares.
|
• |
Exceptional Leadership:
|
• |
Attractive Partner for Sellers:
|
• |
Standardized Contract Process:
|
• |
Long-Term Captive Contracts:
|
• |
Blackstone Financing:
|
• |
CBRE Partnership:
|
• |
We intend to leverage our competitive strengths and market position to become customers’
“one-stop-shop”
for the clean energy transition.
|
• |
Service Offering Expansion:
|
• |
Expansion of Existing Software Capabilities:
|
• |
Customer-Base Growth
:
|
• |
Growing C&I Customer Demand for Renewable Energy –
|
• |
Community Solar Growth
|
• |
Increased Battery Storage Demand –
behind-the-meter
back-up
power while also managing demand charges and providing system capacity. As a result, households and commercial buildings in the U.S. may consume up to 54 gigawatt-hours (“GWh”) of storage capacity by 2030 according to BNEF. This anticipated growth in demand is also spurred by a FERC order allowing storage resources to participate in the wholesale market and ITCs, buoying renewable-plus-storage investments.
|
• |
Increased Electric Vehicle Adoption—
(1)
. We believe that the U.S. will meet this demand by growing public charging infrastructure connectors from approximately 90,000 to over 1.5 million by 2030, an increase of nearly 18x
(2)
.
|
(1) |
98.7 TWh projected in 2030.
|
(2) |
Includes commercial truck and bus charging connectors. Growth from ~89.7k in 2020 to 1.59mm in 2030.
|
• |
Power Purchase Agreements (“PPA”)
|
PPAs that include battery storage systems. PPAs typically have a term of either 20 or 25 years and are subject to annual price escalators. Over the term of the PPA, we operate the system and agree to maintain it in good condition. Customers who buy energy from us under PPAs are covered by our workmanship warranty equal to the length of the term of these agreements. 65% of our assets have a
1-4%
PPA escalator.
|
• |
Net Metering Credit Agreements (“NMCA”)
|
• |
Renewable Energy Credits (“REC”)
|
• |
Performance Based Incentives (“PBI”)
|
• |
Centralized Asset Performance Tracking and Analytics.
|
• |
Asset Registry and Customer Data Management.
|
• |
O&M Ticketing and Trouble
Task Compliance and Management
|
• |
Lower electricity bills.
|
• |
Increase accessibility of clean electricity.
on-site
solar (e.g. apartment and condominium customers). This increases the total addressable market and enables energy security for all.
|
• |
Supporting clean energy ecosystem.
|
• |
Our Environmental Pillar is focused on providing clean, affordable energy to our customers; maintaining a robust environmental management program that ensures we protect the environment, including in the communities where we operate; and helping to make our energy infrastructure more sustainable and resilient;
|
• |
Our Social Pillar is expected to focus on attracting and retaining the best talent and offering opportunities to progress their careers; ensuring a safety-first workplace for our employees through proper training, policies and protocols; and supporting ethical supply chains through our Supplier Code of Conduct;
|
• |
Our Governance Pillar is expected to focus on ensuring Board oversight and committee ownership of our enterprise risk management and sustaining a commitment to ethical business conduct, transparency, honesty and integrity.
|
• |
Exceptional Leadership
|
• |
Attractive Partner for Sellers
|
• |
Standardized Contract Process
|
• |
Long-Term Captive Contracts
|
• |
Blackstone Financing
|
• |
CBRE Partnership
|
As of September 30,
|
||||||||||||
2021
|
2020
|
Change
|
||||||||||
Megawatts installed
|
345 | 185 | 160 |
As of December 31,
|
||||||||||||
2020
|
2019
|
Change
|
||||||||||
Megawatts installed
|
240 | 146 | 94 |
For the
nine months ended
September 30,
|
||||||||||||
2021
|
2020
|
Change
|
||||||||||
Megawatt hours generated
|
287,000 | 154,000 | 133,000 |
For the
year ended
December 31,
|
||||||||||||
2020
|
2019
|
Change
|
||||||||||
Megawatt hours generated
|
191,000 | 145,000 | 46,000 |
Year Ended
|December 31, |
Nine Months Ended
September 30, |
|||||||||||||||
2020
|
2019
|
2021
|
2020
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Reconciliation of Net (loss) income to Adjusted EBITDA:
|
||||||||||||||||
Net (loss) income
|
$ | (1,887 | ) | $ | (8,560 | ) | $ | (1,468 | ) | $ | 1,458 | |||||
Income tax benefit
|
83 | 1,185 | (1,497 | ) | (881 | ) | ||||||||||
Interest expense, net
|
14,073 | 22,288 | 13,962 | 10,343 | ||||||||||||
Depreciation, amortization and accretion expense
|
11,932 | 8,210 | 14,167 | 8,410 | ||||||||||||
Non-cash
compensation expense
|
82 | 70 | 111 | 62 | ||||||||||||
Acquisition and entity formation costs
|
1,015 | 866 | 1,186 | 440 | ||||||||||||
Other expense, net
|
258 | (2,291 | ) | 4,083 | 104 | |||||||||||
Adjusted EBITDA
|
$ | 25,556 | $ | 21,768 | $ | 30,544 | $ | 19,936 |
Nine Months Ended
September 30, |
Change
|
|||||||||||||||
2021
|
2020
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Operating revenues, net
|
$ | 50,222 | $ | 34,013 | $ | 16,209 | 47.7 | % | ||||||||
Operating expenses
|
||||||||||||||||
Cost of operations (exclusive of depreciation and amortization shown separately below)
|
10,005 | 7,028 | 2,977 | 42.4 | % | |||||||||||
General and administrative
|
12,184 | 7,111 | 5,073 | 71.3 | % | |||||||||||
Depreciation, amortization and accretion expense
|
14,167 | 8,410 | 5,757 | 68.5 | % | |||||||||||
Acquisition and entity formation costs
|
1,186 | 440 | 746 | 169.5 | % | |||||||||||
Gain on fair value remeasurement of contingent consideration
|
(2,400 | ) | — | (2,400 | ) | -100.0 | % | |||||||||
Total operating expenses
|
$ | 35,142 | $ | 22,989 | $ | 12,153 | 52.9 | % | ||||||||
Operating income
|
15,080 | 11,024 | 4,056 | 36.8 | % | |||||||||||
Other expenses
|
||||||||||||||||
Other expenses, net
|
838 | 104 | 734 | 705.8 | % | |||||||||||
Interest expense, net
|
13,962 | 10,343 | 3,619 | 35.0 | % | |||||||||||
Loss on extinguishment of debt
|
3,245 | — | 3,245 | 100.0 | % | |||||||||||
Total other expenses
|
$ | 18,045 | $ | 10,447 | $ | 7,598 | 72.7 | % | ||||||||
(Loss) income before income tax benefit
|
$ | (2,965 | ) | $ | 577 | $ | (3,542 | ) | -613.9 | % | ||||||
Income tax benefit
|
1,497 | 881 | 616 | 69.9 | % | |||||||||||
Net (loss) income
|
$ | (1,468 | ) | $ | 1,458 | $ | (2,926 | ) | -200.7 | % | ||||||
Net loss attributable to noncontrolling interests and redeemable noncontrolling interests
|
(186 | ) | (8,346 | ) | 8,160 | -97.8 | % | |||||||||
Net (loss) income attributable to Altus Power Inc.
|
$ | (1,282 | ) | $ | 9,804 | ($ | 11,086 | ) | -113.1 | % | ||||||
Cumulative preferred dividends and commitment fee earned on Series A redeemable preferred stock
|
(13,584 | ) | (11,427 | ) | (2,157 | ) | 18.9 | % | ||||||||
Redeemable Series A preferred stock accretion
|
(1,616 | ) | (1,622 | ) | (4,479 | ) | 276.1 | % | ||||||||
Net loss attributable to common stockholder
|
$ | (16,482 | ) | (3,245 | ) | (17,722 | ) | 546.1 | % | |||||||
Net loss per share attributable to common stockholder
|
||||||||||||||||
Basic and diluted
|
$ | (16,017 | ) | $ | (3,154 | ) | (17,222 | ) | 546.0 | % | ||||||
Weighted average shares used to compute net loss per share attributable to common stockholder
|
||||||||||||||||
Basic and diluted
|
1,029 | 1,029 | — | 0.0 | % |
Nine Months Ended
September 30, |
Change
|
|||||||||||||||
2021
|
2020
|
Change
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Revenue under power purchase agreements
|
$ | 12,341 | $ | 8,830 | $ | 3,511 | 39.8 | % | ||||||||
Revenue from net metering credits
|
17,922 | 9,757 | 8,165 | 83.7 | % | |||||||||||
Solar renewable energy certificate revenue
|
17,164 | 13,353 | 3,811 | 28.5 | % | |||||||||||
Performance-based incentives
|
1,051 | 1,636 | -585 | 35.8 | % | |||||||||||
Other revenue
|
1,744 | 437 | 1,307 | 299.1 | % | |||||||||||
Total
|
$ | 50,222 | $ | 34,013 | $ | 16,209 | 47.7 | % |
Nine Months Ended
September 30, |
Change
|
|||||||||||||||
2021
|
2020
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Cost of operations (exclusive of depreciation and amortization shown separately below)
|
$ | 10,005 | $ | 7,028 | $ | 2,977 | 42.4 | % |
Nine Months Ended
September 30, |
Change
|
|||||||||||||||
2021
|
2020
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
General and administrative
|
$ | 12,184 | $ | 7,111 | $ | 5,073 | 71.3 | % |
Nine Months Ended
September 30, |
Change
|
|||||||||||||||
2021
|
2020
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Depreciation, amortization and accretion expense
|
$ | 14,167 | $ | 8,410 | $ | 5,757 | 68.5 | % |
Nine Months Ended
September 30, |
Change
|
|||||||||||||||
2021
|
2020
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Acquisition and entity formation costs
|
$ | 1,186 | $ | 440 | $ | 746 | 169.6 | % |
Nine Months Ended
September 30, |
Change
|
|||||||||||||||
2021
|
2020
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Gain on fair value remeasurement of contingent consideration
|
$ | 2,400 | — | $ | 2,400 | 100 | % |
Nine Months Ended
September 30, |
Change
|
|||||||||||||||
2021
|
2020
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Other expenses, net
|
$ | 838 | $ | 104 | $ | 734 | 705.8 | % |
Nine Months Ended
September 30, |
Change
|
|||||||||||||||
2021
|
2020
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Interest expense, net
|
$ | 13,962 | $ | 10,343 | $ | 3,619 | 35.0 | % |
September 30,
|
Change
|
|||||||||||||||
2021
|
2020
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Loss on extinguishment of debt
|
$ | 3,245 | — | $ | 3,245 | 100.0 | % |
Nine Months Ended
September 30, |
Change
|
|||||||||||||||
2021
|
2020
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Income tax benefit
|
$ | 1,497 | $ | 881 | $ | 616 | 69.9 | % |
Year Ended
December 31, |
Change
|
|||||||||||||||
2020
|
2019
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Operating revenues, net
|
$ | 45,278 | $ | 37,434 | $ | 7,844 | 21.0 | % | ||||||||
Operating expenses
|
||||||||||||||||
Cost of operations (exclusive of depreciation and amortization shown separately below)
|
9,661 | 6,784 | 2,877 | 42.4 | % | |||||||||||
General and administrative
|
10,143 | 8,952 | 1,191 | 13.3 | % | |||||||||||
Depreciation, amortization and accretion expense
|
11,932 | 8,210 | 3,722 | 45.3 | % | |||||||||||
Acquisition and entity formation costs
|
1,015 | 866 | 149 | 17.2 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses
|
32,751 | 24,812 | 7,939 | 32.0 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income
|
12,527 | 12,622 | (95 | ) | (0.8 | )% | ||||||||||
Other (income) expenses
|
||||||||||||||||
Other expense (income), net
|
258 | (2,291 | ) | 2,549 | (111.3 | )% | ||||||||||
Interest expense, net
|
14,073 | 22,288 | (8,215 | ) | (36.9 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other expenses
|
14,331 | 19,997 | (5,666 | ) | (28.3 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Loss before income tax benefit
|
(1,804 | ) | (7,375 | ) | 5,571 | (75.5 | )% | |||||||||
Income tax expense
|
(83 | ) | (1,185 | ) | 1,102 | (93.0 | )% | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss
|
(1,887 | ) | (8,560 | ) | 6,673 | (78.0 | )% | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss attributable to noncontrolling interests and redeemable noncontrolling interests
|
(8,680 | ) | (4,193 | ) | (4,487 | ) | 107.0 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to Altus Power, Inc.
|
$ | 6,793 | $ | (4,367 | ) | 11,160 | (255.6 | )% | ||||||||
|
|
|
|
|
|
|
|
Year Ended
December 31, |
Change
|
|||||||||||||||
2020
|
2019
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Cumulative preferred dividends and commitment fee earned on Series A redeemable preferred stock
|
(15,590 | ) | (1,523 | ) | (14,067 | ) | 923.6 | % | ||||||||
Redeemable Series A preferred stock accretion
|
(2,166 | ) | (231 | ) | (1,935 | ) | 837.7 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss) attributable to common stockholder
|
$ | (10,963 | ) | $ | (6,121 | ) | (4,842 | ) | 79.1 | % | ||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss per share attributable to common stockholder
|
||||||||||||||||
Basic and diluted
|
$ | (10,654 | ) | $ | (8,129 | ) | (2,525 | ) | 31.1 | % | ||||||
Weighted average shares used to compute net loss per share attributable to common stockholder
|
||||||||||||||||
Basic and diluted
|
1,029 | 753 | 276 | 36.7 | % |
Year Ended
December 31, |
Change
|
|||||||||||||||
2020
|
2019
|
Change
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Revenue under power purchase agreements
|
$ | 11,639 | $ | 7,143 | $ | 4,496 | 62.9 | % | ||||||||
Revenue from net metering credits
|
12,171 | 9,282 | 2,889 | 31.1 | % | |||||||||||
Solar renewable energy certificate revenue
|
18,870 | 16,914 | 1,639 | 11.6 | % | |||||||||||
Performance based incentives
|
2,093 | 3,120 | (1,027 | ) | (32.9 | )% | ||||||||||
Other revenue
|
505 | 975 | (470 | ) | (48.2 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total
|
$ | 45,278 | $ | 37,434 | $ | 7,844 | 21.0 | % | ||||||||
|
|
|
|
|
|
|
|
Year Ended
December 31, |
Change
|
|||||||||||||||
2020
|
2019
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Cost of operations (exclusive of depreciation and amortization shown separately below)
|
$ | 9,661 | $ | 6,784 | $ | 2,877 | 42.4 | % |
Year Ended
December 31, |
Change
|
|||||||||||||||
2020
|
2019
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
General and administrative
|
$ | 10,143 | $ | 8,952 | $ | 1,191 | 13.3 | % |
Year Ended
December 31, |
Change
|
|||||||||||||||
2020
|
2019
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Depreciation, amortization and accretion expense
|
$ | 11,932 | $ | 8,210 | $ | 3,722 | 45.3 | % |
Year Ended
December 31, |
Change
|
|||||||||||||||
2020
|
2019
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Acquisition and entity formation costs
|
$ | 1,015 | $ | 866 | $ | 149 | 17.2 | % |
Year Ended
December 31, |
Change
|
|||||||||||||||
2020
|
2019
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Other expense (income), net
|
$ | 258 | $ | (2,291 | ) | $ | 2,549 | (111.3 | %) |
Year Ended
December 31, |
Change
|
|||||||||||||||
2020
|
2019
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Interest expense, net
|
$ | 14,073 | $ | 22,288 | $ | (8,215 | ) | (36.9 | %) |
Year Ended
December 31, |
Change
|
|||||||||||||||
2020
|
2019
|
$
|
%
|
|||||||||||||
(in thousands)
|
||||||||||||||||
Income tax expense
|
$ | 83 | $ | 1,185 | $ | 1,102 | (93.0 | %) |
Nine Months Ended
September 30, |
||||||||
2021
|
2020
|
|||||||
(in thousands)
|
||||||||
Net cash provided by (used in):
|
||||||||
Operating activities
|
$ | 18,248 | $ | 12,589 | ||||
Investing activities
|
(213,493 | ) | (46,921 | ) | ||||
Financing activities
|
196,216 | 39,386 | ||||||
Net (decrease) increase in cash and restricted cash
|
$ | 971 | $ | 5,054 |
Year Ended December 31,
|
||||||||
2020
|
2019
|
|||||||
(in thousands)
|
||||||||
Net cash provided by (used in):
|
||||||||
Operating activities
|
$ | 12,296 | $ | 5,024 | ||||
Investing activities
|
(171,342 | ) | (97,036 | ) | ||||
Financing activities
|
165,115 | 110,402 | ||||||
|
|
|
|
|||||
Net increase in cash and restricted cash
|
$ | 6,069 | $ | 18,390 | ||||
|
|
|
|
Name
|
Age
|
Title
|
||
Gregg J. Felton | 50 |
Co-Chief
Executive Officer, Director
|
||
Lars R. Norell | 50 |
Co-Chief
Executive Officer, Director
|
||
Christine R. Detrick | 63 | Director | ||
Richard N. Peretz | 60 | Director | ||
Sharon R. Daley | 60 | Director | ||
William F. Concannon | 66 | Director | ||
Robert M. Horn | 40 | Director | ||
Sarah E. Coyne | 30 | Director |
• |
Gregg Felton,
Co-Chief
Executive Officer;
|
• |
Lars Norell,
Co-Chief
Executive Officer;
|
• |
Anthony Savino, Chief Construction Officer; and
|
• |
Dustin Weber, Chief Financial Officer.
|
Name and Principal Position
|
Year
|
Salary($)
|
Bonus($)
(1)
|
Stock
awards($)
(2)
|
Total
compensation ($) |
|||||||||||||||
Gregg Felton
|
2021 | 550,000 | 861,000 | — | 1,411,000 | |||||||||||||||
Co-Chief
Executive Officer
|
2020 | 550,000 | 861,000 | — | 1,411,000 | |||||||||||||||
2019 | 500,000 | 644,000 | — | 1,144,000 | ||||||||||||||||
Lars Norell
|
2021 | 550,000 | 861,000 | — | 1,411,000 | |||||||||||||||
Co-Chief
Executive Officer
|
2020 | 550,000 | 861,000 | — | 1,411,000 | |||||||||||||||
2019 | 500,000 | 644,000 | — | 1,144,000 | ||||||||||||||||
Anthony Savino
|
2021 | 325,000 | 355,000 | 680,000 | ||||||||||||||||
Chief Construction Officer
|
2020 | 325,000 | 427,000 | — | 752,000 | |||||||||||||||
2019 | 325,000 | 363,000 | 77,000 | 765,000 | ||||||||||||||||
Dustin Weber
|
2021 | 350,000 | 350,000 | 52,200 | 752,200 | |||||||||||||||
Chief Financial Officer
|
2020 | 250,000 | 422,000 | — | 672,000 | |||||||||||||||
2019 | 225,000 | 403,000 | 45,000 | 673,000 |
(1) |
The amounts reported in this column represent the actual annual bonuses paid for 2019 and 2020, and the annual bonuses to be paid for 2021.
|
(2) |
The amounts reported in this column represent the fair value of awards of profits interest units in APAM and APAH.
|
OPTION AWARDS
|
STOCK AWARDS
|
|||||||||||||||||||||||||||||||||||
Name
|
Number of
securities underlying unexercised options (#) exercisable |
Number of
securities underlying unexercised options (#) unexercisable |
Equity
incentive plan awards: Number of securities underlying unexercised unearned options (#) |
Option
exercise price ($) |
Option
expiration date |
Number
of shares or units of stock that have not vested
(1)
(#) |
Market
value of shares or units of stock that have not vested
(2)
($) |
Equity
incentive plan awards: Number of unearned shares, units or other rights that have not vested (#) |
Equity
incentive plan awards: Market or payout value of unearned shares, units or other rights that have not vested ($) |
|||||||||||||||||||||||||||
Gregg Felton
|
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Lars Norell
|
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
— | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
— | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Anthony Savino
|
— | — | — | — | — | 45,468 | 475,141 | — | — | |||||||||||||||||||||||||||
Dustin Weber
|
— | — | — | — | — | 315,889 | 3,301,040 | — | — |
(1) |
The unvested profits interests held by the applicable executive officers were exchanged for Altus Restricted Shares in connection with the Business Combination. The amounts reported in this column represent the number of Altus Restricted Shares held by the applicable executive officer received in exchange for the Restricted Units in APAM and/or Holdings, as described below.
|
(2) |
The amounts reported in this column represent the fair value, as of December, 31, 2021, of awards of profits interest units in APAM and/or Holdings, as described below, that were exchanged for Altus Restricted Shares held by the applicable executive officer.
|
Director
|
Annual
Cash Retainer |
One-Time
Grant of Restricted Stock Units
(2)
|
Annual
Grant of Restricted Stock Units
(3)
|
|||||||||
Christine Detrick
|
$ | 68,000 | 10,000 | 17,000 | ||||||||
Richard Peretz
|
$ | 76,000 | 10,000 | 7,500 | ||||||||
William Concannon
|
$ | 30,000 | 10,000 | 10,500 | ||||||||
Sharon Daley
|
$ | 70,000 | 10,000 | 7,500 | ||||||||
Sarah Coyne
(1)
|
$ | 60,000 | 10,000 | 7,500 |
(1) |
Ms. Coyne has assigned her compensation to ValueAct Capital Management, L.P.
|
(2) |
Each Restricted Stock Unit (“RSU”) represents the right to receive one share of our Class A common stock. These RSUs will vest in equal installments on each of the first two anniversaries following the Closing Date, subject to each holder’s continued service to our through each such date. The RSUs will not be issuable until we file a Registration Statement on Form
S-8,
which will be filed at least 60 days after the Closing Date.
|
(3) |
Each RSU represents the right to receive one share of common stock. These RSUs will vest in full on the first anniversary of the Closing Date, subject to each holder’s continued service to Altus through such date. Any further grants in subsequent years will be made with respect to shares of our Class A common stock on terms and conditions comparable to similarly situated directors, at the discretion of the Compensation Committee of the Board. The RSUs will not be issuable until we file a Registration Statement on Form
S-8,
which will be filed at least 60 days after the Closing Date.
|
• |
if the sum (such sum, the “
Total Return
|
• |
if the Total Return exceeds the price threshold but does not exceed an amount equal to 130% of the price threshold, then subject to the Conversion Cap (as defined below) the number of conversion shares for such measurement period will be equal to 20% of the difference between (a) the Total Return and (b) the price threshold, multiplied by (I) 63,648,854 (the “Applicable Closing Share Count”) divided by (II) the Total Return; and
|
• |
if the Total Return exceeds an amount equal to 130% of the price threshold, then subject to the Conversion Cap the number of conversion shares for such measurement period will be equal to the sum of: (a) 20% of the difference between (I) an amount equal to 130% of the price threshold and (II) the price threshold, multiplied by (A) the Applicable Closing Share Count, divided by (B) the Total Return; plus (b) 30% of the difference between (I) the Total Return and (II) an amount equal to 130%
|
of the price threshold, multiplied by (A) the Applicable Closing Share Count, divided by (B) the Total Return.
|
• |
Notwithstanding paragraphs 2 and 3 immediately above, in no event shall the number of conversion shares for any such measurement period be less than 2,013 shares of Class A common stock. If the provisions set forth in paragraphs 2 and 3 immediately above result in the number of conversion shares for any such measurement period being less than 2,013 shares of Class A common stock, then the number of conversion shares for such measurement period will be equal to 2,013 shares of Class A common stock.
|
• |
Notwithstanding anything in this section, (i) the aggregate number of conversion shares shall be limited by a conversion cap equal to 14,596,638 (the “Conversion Cap”), and all remaining shares of Class B common stock that cannot be converted into shares of Class A common stock as a result of the Conversion Cap being met shall collectively convert into one (1) Conversion Share (the “Remainder Conversion”).
|
• |
The term “measurement period” means (i) the period beginning on December 9, 2021, and ending with, and including, March 31, 2022 and (ii) each of the six successive four-fiscal-quarter periods.
|
• |
The “price threshold” will initially equal $10.00 for the first measurement period and will thereafter be adjusted at the beginning of each subsequent measurement period to be equal to the greater of (i) the price threshold for the immediately preceding measurement period and (ii) the VWAP for the final fiscal quarter of the immediately preceding measurement period (in each case of clause (i) and (ii), as proportionally adjusted to give effect to any stock splits, stock capitalizations, stock combinations, stock dividends, reorganizations, recapitalizations or any such similar transactions).
|
• |
Each conversion of Alignment Shares will apply to the holders of Alignment Shares on a
pro rata
|
Total Return ($)
|
||||||||||||||||||||||||||||||||||||||||
Price
Threshold ($) |
$8.00
|
$9.00
|
$10.00
|
$11.00
|
$12.00
|
$13.00
|
$14.00
|
$15.00
|
$16.00
|
$17.00
|
||||||||||||||||||||||||||||||
$10.00
|
2,013 | 2,013 | 2,013 | 1,272,727 | 2,333,333 | 3,230,769 | 4,500,000 | 5,600,000 | 6,562,500 | 7,411,764 | ||||||||||||||||||||||||||||||
$10.50
|
2,013 | 2,013 | 2,013 | 636,363 | 1,750,000 | 2,692,307 | 3,675,000 | 4,830,000 | 5,840,625 | 6,732,352 | ||||||||||||||||||||||||||||||
$11.00
|
2,013 | 2,013 | 2,013 | 2,013 | 1,166,666 | 2,153,846 | 3,000,000 | 4,060,000 | 5,118,750 | 6,052,941 | ||||||||||||||||||||||||||||||
$11.50
|
2,013 | 2,013 | 2,013 | 2,013 | 583,333 | 1,615,384 | 2,500,000 | 3,290,000 | 4,396,875 | 5,373,529 | ||||||||||||||||||||||||||||||
$12.00
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 1,076,923 | 2,000,000 | 2,800,000 | 3,675,000 | 4,694,117 | ||||||||||||||||||||||||||||||
$12.50
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 538,461 | 1,500,000 | 2,333,333 | 3,062,500 | 4,014,705 | ||||||||||||||||||||||||||||||
$13.00
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 1,000,000 | 1,866,666 | 2,625,000 | 3,335,294 | ||||||||||||||||||||||||||||||
$13.50
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 500,000 | 1,400,000 | 2,187,500 | 2,882,352 | ||||||||||||||||||||||||||||||
$14.00
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 933,333 | 1,750,000 | 2,470,588 | ||||||||||||||||||||||||||||||
$14.50
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 466,666 | 1,312,500 | 2,058,823 | ||||||||||||||||||||||||||||||
$15.00
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 875,000 | 1,647,058 | ||||||||||||||||||||||||||||||
$15.50
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 437,500 | 1,235,294 | ||||||||||||||||||||||||||||||
$16.00
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 823,529 | ||||||||||||||||||||||||||||||
$16.50
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 411,764 | ||||||||||||||||||||||||||||||
$17.00
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | ||||||||||||||||||||||||||||||
$17.50
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | ||||||||||||||||||||||||||||||
$18.00
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | ||||||||||||||||||||||||||||||
$18.50
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | ||||||||||||||||||||||||||||||
$19.00
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | ||||||||||||||||||||||||||||||
$19.50
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | ||||||||||||||||||||||||||||||
$20.00
|
2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 | 2,013 |
Total Return ($)
|
||||||||||||||||||||||||||||||||
Price
Threshold ($) |
$18.00
|
$19.00
|
$20.00
|
$21.00
|
$22.00
|
$23.00
|
$24.00
|
$25.00
|
||||||||||||||||||||||||
$10.00
|
8,166,666 | 8,842,105 | 9,450,000 | 10,000,000 | 10,500,000 | 10,956,521 | 11,375,000 | 11,760,000 | ||||||||||||||||||||||||
$10.50
|
7,525,000 | 8,234,210 | 8,872,500 | 9,450,000 | 9,975,000 | 10,454,347 | 10,893,750 | 11,298,000 | ||||||||||||||||||||||||
$11.00
|
6,883,333 | 7,626,315 | 8,295,000 | 8,900,000 | 9,450,000 | 9,952,173 | 10,412,500 | 10,836,000 | ||||||||||||||||||||||||
$11.50
|
6,241,666 | 7,018,421 | 7,717,500 | 8,350,000 | 8,925,000 | 9,450,000 | 9,931,250 | 10,374,000 | ||||||||||||||||||||||||
$12.00
|
5,600,000 | 6,410,526 | 7,140,000 | 7,800,000 | 8,400,000 | 8,947,826 | 9,450,000 | 9,912,000 | ||||||||||||||||||||||||
$12.50
|
4,958,333 | 5,802,631 | 6,562,500 | 7,250,000 | 7,875,000 | 8,445,652 | 8,968,750 | 9,450,000 | ||||||||||||||||||||||||
$13.00
|
4,316,666 | 5,194,736 | 5,985,000 | 6,700,000 | 7,350,000 | 7,943,478 | 8,487,500 | 8,988,000 | ||||||||||||||||||||||||
$13.50
|
3,675,000 | 4,586,842 | 5,407,500 | 6,150,000 | 6,825,000 | 7,441,304 | 8,006,250 | 8,526,000 | ||||||||||||||||||||||||
$14.00
|
3,111,111 | 3,978,947 | 4,830,000 | 5,600,000 | 6,300,000 | 6,939,130 | 7,525,000 | 8,064,000 | ||||||||||||||||||||||||
$14.50
|
2,722,222 | 3,371,052 | 4,252,500 | 5,050,000 | 5,775,000 | 6,436,956 | 7,043,750 | 7,602,000 | ||||||||||||||||||||||||
$15.00
|
2,333,333 | 2,947,368 | 3,675,000 | 4,500,000 | 5,250,000 | 5,934,782 | 6,562,500 | 7,140,000 | ||||||||||||||||||||||||
$15.50
|
1,944,444 | 2,578,947 | 3,150,000 | 3,950,000 | 4,725,000 | 5,432,608 | 6,081,250 | 6,678,000 | ||||||||||||||||||||||||
$16.00
|
1,555,555 | 2,210,526 | 2,800,000 | 3,400,000 | 4,200,000 | 4,930,434 | 5,600,000 | 6,216,000 | ||||||||||||||||||||||||
$16.50
|
1,166,666 | 1,842,105 | 2,450,000 | 3,000,000 | 3,675,000 | 4,428,260 | 5,118,750 | 5,754,000 | ||||||||||||||||||||||||
$17.00
|
777,777 | 1,473,684 | 2,100,000 | 2,666,666 | 3,181,818 | 3,926,086 | 4,637,500 | 5,292,000 | ||||||||||||||||||||||||
$17.50
|
388,888 | 1,105,263 | 1,750,000 | 2,333,333 | 2,863,636 | 3,423,913 | 4,156,250 | 4,830,000 | ||||||||||||||||||||||||
$18.00
|
2,013 | 736,842 | 1,400,000 | 2,000,000 | 2,545,454 | 3,043,478 | 3,675,000 | 4,368,000 | ||||||||||||||||||||||||
$18.50
|
2,013 | 368,421 | 1,050,000 | 1,666,666 | 2,227,272 | 2,739,130 | 3,208,333 | 3,906,000 | ||||||||||||||||||||||||
$19.00
|
2,013 | 2,013 | 700,000 | 1,333,333 | 1,909,090 | 2,434,782 | 2,916,666 | 3,444,000 | ||||||||||||||||||||||||
$19.50
|
2,013 | 2,013 | 350,000 | 1,000,000 | 1,590,909 | 2,130,434 | 2,625,000 | 3,080,000 | ||||||||||||||||||||||||
$20.00
|
2,013 | 2,013 | 2,013 | 666,666 | 1,272,727 | 1,826,086 | 2,333,333 | 2,800,000 |
• |
if, prior to the date of such change of control, the Alignment Shares have already cumulatively converted into a number of shares of Class A common stock equal in the aggregate to at least 5% of the Applicable Closing Share Count (the “
5% Threshold Amount
|
the number of shares of Class A common stock that would be issuable based on the excess of the Total Return above the price threshold as described above with such Total Return calculated based on the cash purchase price in the change of control transaction or deemed value of the consideration received by holders of Class A common stock, rather than the VWAP for the final fiscal quarter in the relevant measurement period;
|
• |
if, prior to the date of the change of control, the Alignment Shares have not already cumulatively converted into a number of shares of Class A common stock equal in the aggregate to at least the 5% Threshold Amount, subject to the Conversion Cap, the number of conversion shares will equal the greater of (i) the 5% Threshold Amount less any shares of Class A common stock previously issued upon conversion of Alignment Shares and (ii) the number of shares that would be issuable based on the excess of the Total Return above the price threshold described above with the Total Return calculated based on the cash purchase price in the change of control transaction or deemed value of the consideration received by holders of Class A common stock, rather than the VWAP for the final fiscal quarter in the relevant measurement period; and
|
• |
to the extent any remaining tranches of 201,250 Alignment Shares remain outstanding, all remaining tranches of 201,250 Alignment Shares will automatically convert into one (1) share of our Class A common stock.
|
• |
in whole and not in part;
|
• |
for cash at a price of $0.01 per warrant;
|
• |
upon a minimum of 30 days’ prior written notice of redemption to each warrant holder; and
|
• |
if, and only if, the last reported sale price of the shares of Class A common stock equals or exceeds $18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant as described under the heading “
—Warrants—Public stockholders’ warrants—Anti-dilution adjustments
trading-day
period ending on, and including, the third trading day prior to the date we send the notice of redemption to the warrant holders.
|
• |
in whole and not in part;
|
• |
for cash at a price of at $0.10 per warrant upon a minimum of 30 days’ prior written notice of redemption; provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares based on the redemption date and the “fair market value” of shares of the Company’s Class A common stock; and
|
• |
if, and only if, the last reported sale price of shares of Class A common stock equals or exceeds $10.00 per public share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant as described below) for any 20 trading days within a 30
trading-day
period ending on, and including, the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders.
|
Redemption Date
(period to expiration of warrants) |
Fair Market Value of a share of Class A Common Stock
|
|||||||||||||||||||||||||||||||||||
$10.00
|
$11.00
|
$12.00
|
$13.00
|
$14.00
|
$15.00
|
$16.00
|
$17.00
|
$18.00
|
||||||||||||||||||||||||||||
60 months
|
0.277 | 0.303 | 0.328 | 0.352 | 0.375 | 0.398 | 0.420 | 0.442 | 0.388 | |||||||||||||||||||||||||||
57 months
|
0.269 | 0.294 | 0.318 | 0.341 | 0.364 | 0.387 | 0.408 | 0.430 | 0.388 | |||||||||||||||||||||||||||
54 months
|
0.261 | 0.286 | 0.309 | 0.331 | 0.353 | 0.374 | 0.396 | 0.417 | 0.388 | |||||||||||||||||||||||||||
51 months
|
0.255 | 0.279 | 0.301 | 0.322 | 0.341 | 0.361 | 0.381 | 0.401 | 0.388 | |||||||||||||||||||||||||||
48 months
|
0.249 | 0.274 | 0.297 | 0.317 | 0.335 | 0.351 | 0.366 | 0.379 | 0.388 | |||||||||||||||||||||||||||
45 months
|
0.243 | 0.269 | 0.292 | 0.313 | 0.332 | 0.349 | 0.365 | 0.378 | 0.388 | |||||||||||||||||||||||||||
42 months
|
0.237 | 0.263 | 0.288 | 0.310 | 0.329 | 0.347 | 0.363 | 0.378 | 0.388 | |||||||||||||||||||||||||||
39 months
|
0.230 | 0.257 | 0.282 | 0.305 | 0.326 | 0.345 | 0.362 | 0.377 | 0.388 | |||||||||||||||||||||||||||
36 months
|
0.222 | 0.250 | 0.277 | 0.301 | 0.323 | 0.342 | 0.360 | 0.376 | 0.388 | |||||||||||||||||||||||||||
33 months
|
0.214 | 0.243 | 0.271 | 0.296 | 0.319 | 0.340 | 0.358 | 0.375 | 0.388 | |||||||||||||||||||||||||||
30 months
|
0.204 | 0.235 | 0.263 | 0.290 | 0.314 | 0.336 | 0.356 | 0.374 | 0.388 | |||||||||||||||||||||||||||
27 months
|
0.194 | 0.226 | 0.256 | 0.283 | 0.309 | 0.333 | 0.354 | 0.373 | 0.388 | |||||||||||||||||||||||||||
24 months
|
0.183 | 0.216 | 0.247 | 0.276 | 0.304 | 0.329 | 0.351 | 0.372 | 0.388 | |||||||||||||||||||||||||||
21 months
|
0.170 | 0.204 | 0.237 | 0.268 | 0.297 | 0.324 | 0.348 | 0.370 | 0.388 | |||||||||||||||||||||||||||
18 months
|
0.156 | 0.191 | 0.226 | 0.258 | 0.290 | 0.318 | 0.345 | 0.368 | 0.388 | |||||||||||||||||||||||||||
15 months
|
0.139 | 0.176 | 0.212 | 0.247 | 0.280 | 0.312 | 0.340 | 0.366 | 0.389 | |||||||||||||||||||||||||||
12 months
|
0.122 | 0.159 | 0.197 | 0.234 | 0.270 | 0.304 | 0.335 | 0.364 | 0.389 | |||||||||||||||||||||||||||
9 months
|
0.100 | 0.138 | 0.178 | 0.218 | 0.257 | 0.294 | 0.329 | 0.361 | 0.389 | |||||||||||||||||||||||||||
6 months
|
0.074 | 0.112 | 0.155 | 0.198 | 0.242 | 0.283 | 0.322 | 0.357 | 0.389 | |||||||||||||||||||||||||||
3 months
|
0.041 | 0.078 | 0.124 | 0.174 | 0.224 | 0.271 | 0.315 | 0.354 | 0.389 | |||||||||||||||||||||||||||
0 months
|
0.000 | 0.000 | 0.083 | 0.154 | 0.214 | 0.267 | 0.312 | 0.353 | 0.389 |
• |
a stockholder who owns 15% or more of our outstanding voting stock (otherwise known as an “interested stockholder”);
|
• |
an affiliate of an interested stockholder; or
|
• |
an associate of an interested stockholder, for three years following the date that the stockholder became an interested stockholder.
|
• |
our board of directors approves the transaction that made the stockholder an “interested stockholder,” prior to the date of the transaction;
|
• |
after the completion of the transaction that resulted in the stockholder becoming an interested stockholder, that stockholder owned at least 85% of our voting stock outstanding at the time the transaction commenced, other than statutorily excluded shares of common stock; or
|
• |
on or subsequent to the date of the transaction, the business combination is approved by our board of directors and authorized at a meeting of our stockholders, and not by written consent, by an affirmative vote of at
least two-thirds of
the outstanding voting stock not owned by the interested stockholder.
|
• |
the issuer of the securities that was formerly a shell company has ceased to be a shell company;
|
• |
the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act;
|
• |
the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer was required to file such reports and materials), other than Form
8-K
reports; and
|
• |
at least one year has elapsed from the time that the issuer filed current Form 10 type information with the SEC reflecting its status as an entity that is not a shell company.
|
• |
1% of the total number of shares of Class A common stock or warrants, as applicable, then outstanding; or
|
• |
the average weekly reported trading volume of the Class A common stock or warrants, as applicable, during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale.
|
• |
1% of the total number of shares of the Class A common stock then outstanding; or
|
• |
the average weekly reported trading volume of the Class A common stock during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale.
|
• |
the issuer of the securities that was formerly a shell company has ceased to be a shell company;
|
• |
the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act;
|
• |
the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer was required to file such reports and materials) other than Form
8-K
reports; and
|
• |
at least one year has elapsed from the time that the issuer filed current Form
10-type
information with the SEC reflecting its status as an entity that is not a shell company.
|
• |
each person known to the Company to be the beneficial owner of more than 5% of outstanding Company common stock;
|
• |
each of the Company’s executive officers and directors; and
|
• |
all executive officers and directors of the Company as a group.
|
Name and Address of Beneficial Owner
|
Shares of Class A
Common Stock |
%
|
Shares of Class B
Common Stock |
%
|
||||||||||||
Five Percent Holders:
|
||||||||||||||||
CBRE Acquisition Sponsor, LLC
(1)
|
31,237,749 | 19.2 | % | 1,267,875 | 90.0 | % | ||||||||||
GSO Altus Holdings LP.
(2)
|
28,825,125 | 18.8 | % | — | — | |||||||||||
Gregg J. Felton
(3)
|
23,866,091 | 15.5 | % | — | — | |||||||||||
Lars R. Norell
(4)
|
28,911,268 | 18.8 | % | — | — | |||||||||||
Directors and Executive Officers Post-Business Combination
|
— | — | ||||||||||||||
Gregg J. Felton
(3)
|
23,866,091 | 15.5 | % | — | — | |||||||||||
Lars R. Norell
(4)
|
28,911,268 | 18.8 | % | — | — | |||||||||||
Anthony P. Savino
(5)
|
4,800,188 | 3.1 | % | — | — | |||||||||||
Dustin L. Weber
(6)
|
1,779,038 | 1.2 | % | — | — | |||||||||||
Christine R. Detrick
|
100,000 | * | — | — | ||||||||||||
Richard N. Peretz
|
20,000 | * | — | — | ||||||||||||
Sharon R. Daley
|
— | — | — | — | ||||||||||||
William F. Concannon
(7)
|
118,417 | * | 14,087.5 | 1.0 | % | |||||||||||
Sarah E. Coyne
(8)
|
4,018,417 | 2.6 | % | 14,087.5 | 1.0 | % | ||||||||||
Robert M. Horn
|
— | — | — | — | ||||||||||||
All directors and executive officers as a group (ten individuals)
|
63,613,419 | 41.4 | % | 28,175 | 2.0 | % |
* |
less than 1%
|
(1) |
Includes 9,237,749 shares of Class A common stock issuable upon the exercise of private placement warrants that will become exercisable on the 30
th
day following the Closing Date. The sole member of CBRE Acquisition Sponsor, LLC is CBRE Services, Inc., which is a wholly-owned subsidiary of CBRE. CBRE is a publicly traded company. The business address of each of the entities described in this footnote is 2100 McKinney Avenue Suite 1250, Dallas, Texas 75201.
|
(2) |
Blackstone directly holds the reported shares of Class A common stock. GSO Altus Holdings Associates LLC is the general partner of Blackstone. GSO Holdings I L.L.C. is the managing member of GSO Altus Holdings Associates LLC. Blackstone Holdings II L.P. is the managing member of GSO Holdings I L.L.C.
|
with respect to securities beneficially owned by Blackstone. Blackstone Holdings I/II GP L.L.C. is the general partner of Blackstone Holdings II L.P. Blackstone Inc. is the sole member of Blackstone Holdings I/II GP L.L.C. Blackstone Group Management L.L.C. is the sole holder of the Class C common stock of Blackstone Inc. Blackstone Group Management L.L.C. is wholly-owned by Blackstone’s senior managing directors and controlled by its founder, Stephen A. Schwarzman. Each of the foregoing entities and individuals disclaims beneficial ownership of the securities held directly by Blackstone (other than Blackstone to the extent of their direct holdings). The business address of Blackstone is c/o Blackstone Alternative Credit Advisors LP, 345 Park Avenue, 31st Floor, New York, New York 10154. |
(3) |
Consists of shares of Class A common stock held through vehicles or trusts, including: (i) 13,124,603 shares held by Felton Asset Management LLC, for which Mr. Felton is the managing member and (ii) an aggregate of 10,741,488 shares held across two irrevocable trusts for the benefit of Mr. Felton’s children.
|
(4) |
Consists of shares of Class A common stock held through vehicles or trusts, including: (i) 21,774,907 shares held by Start Capital LLC, for which Mr. Norell is the managing member, (ii) 2,854,545 shares held by Start Capital Trust, for the benefit of Mr. Norell’s children and (iii) an aggregate of 4,281,816 shares held across three irrevocable trusts for the benefit of Mr. Norell’s children.
|
(5) |
Includes an aggregate of 1,134,255 shares of Class A common stock held across three irrevocable trusts for the benefit of Mr. Savino’s children. Also includes 3,620,285 shares of Class A common stock, as well as 45,648 shares of Class A common stock which are restricted and subject to forfeiture.
|
(6) |
A portion of Mr. Weber’s shares of Class A common stock are restricted and subject to forfeiture.
|
(7) |
Includes 18,417 shares of Class A common stock issuable upon the exercise of private placement warrants that will become exercisable on the 30th day following the Closing Date. Consists of securities held by a family-owned limited liability company. The business address of Mr. Concannon is 2100 McKinney Avenue Suite 1250, Dallas, Texas 75201.
|
(8) |
Consists of shares held by ValueAct Capital Master Fund, L.P. Ms. Coyne disclaims beneficial ownership of such shares for purposes of Section 16 under the Exchange Act. Includes 18,417 shares of Class A common stock issuable upon the exercise of Private Placement Warrants that will become exercisable on the 30
th
day following the Closing Date.
|
Selling Securityholder
(1)
|
Shares of
Class A Common Stock Beneficially Owned Prior to Offering |
Private
Placement Warrants Beneficially Owned Prior to Offering |
Shares of
Class A Common Stock
Offered
|
Private
Placement Warrants Offered |
Shares of
Class A Common Stock Beneficially Owned After the Offered Shares are Sold |
%
|
Private
Placement Warrants Beneficially Owned After the Offered Placement Warrants are Sold |
%
|
||||||||||||||||||||||||
CBRE Acquisition Sponsor, LLC
(2)
|
31,237,749 | 9,237,749 | 31,237,749 | 9,237,749 | — | — | — | — | ||||||||||||||||||||||||
39 Associates LLC/William Concannon
(3)
|
118,417 | 18,417 | 118,417 | 18,417 | — | — | — | — | ||||||||||||||||||||||||
Cash Smith
(4)
|
36,833 | 36,833 | 36,833 | 36,833 | — | — | — | — | ||||||||||||||||||||||||
David Binswanger and Raquel Binswanger as trustees of R&DBIG Trust/David Binswanger
(5)
|
|
18,417
|
|
|
18,417
|
|
|
18,417
|
|
|
18,417
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
ValueAct Capital Master Fund, L.P.
(6)
|
4,018,417 | 18,417 | 4,018,417 | 18,417 | — | — | — | — | ||||||||||||||||||||||||
Pine Ridge 287, LLC/Jamie Hodari
(7)
|
|
18,417
|
|
|
18,417
|
|
|
18,417
|
|
|
18,417
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Michael Ellis
(8)
|
|
18,417
|
|
|
18,417
|
|
|
18,417
|
|
|
18,417
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Alyeska Master Fund, L.P.
(9)
|
|
1,000,000
|
|
|
—
|
|
|
1,000,000
|
|
|
—
|
|
|
1,540,818
|
|
|
1.1
|
%
|
|
—
|
|
|
—
|
|
||||||||
Arena Capital Advisors, LLC (and its affiliated entities)
(10)
|
|
2,000,000
|
|
|
—
|
|
|
2,000,000
|
|
|
—
|
|
|
28,204
|
|
|
*
|
|
|
—
|
|
|
—
|
|
||||||||
Blackrock, Inc.
(11)
|
|
2,500,000
|
|
|
—
|
|
|
2,500,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Christine Detrick
(12)
|
|
100,000
|
|
|
—
|
|
|
100,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Cohanzik Absolute Return Master Fund, Ltd.
(13)
|
|
100,000
|
|
|
—
|
|
|
100,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
CVI Investments, Inc.
(14)
|
|
1,500,000
|
|
|
—
|
|
|
1,500,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Gregg Felton
(15)
|
|
23,866,091
|
|
|
—
|
|
|
23,866,091
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
GSO Altus Holdings LP
(16)
|
|
28,825,125
|
|
|
—
|
|
|
28,825,125
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Healthcare of Ontario Pension Plan Trust Fund
(17)
|
|
3,000,000
|
|
|
—
|
|
|
3,000,000
|
|
|
—
|
|
|
160,852
|
|
|
*
|
|
|
—
|
|
|
—
|
|
||||||||
Kenisco Associates, L.P.
(18)
|
|
696,800
|
|
|
—
|
|
|
696,800
|
|
|
—
|
|
|
705,500
|
|
|
*
|
|
|
—
|
|
|
—
|
|
||||||||
Kenisco Offshore Fund Master, Ltd.
(19)
|
|
303,200
|
|
|
—
|
|
|
303,200
|
|
|
—
|
|
|
319,500
|
|
|
*
|
|
|
—
|
|
|
—
|
|
||||||||
Liberty Mutual Opportunistic Investments LLC
(20)
|
|
1,750,000
|
|
|
—
|
|
|
1,750,000
|
|
|
—
|
|
|
1,250,000
|
|
|
*
|
|
|
—
|
|
|
—
|
|
||||||||
Entities managed by Luxor Capital Group, LP
(21)
|
500,000 | — | 500,000 | — | — | — | — | — | ||||||||||||||||||||||||
The Nineteen77 Entities managed by UBS O’Connor LLC
(22)
|
400,000 | — | 400,000 | — | — | — | — | — | ||||||||||||||||||||||||
Richard Peretz
(23)
|
20,000 | — | 20,000 | — | — | — | — | — | ||||||||||||||||||||||||
The Sangreal Trust, dated December 1, 2009
(24)
|
230,000 | — | 230,000 | — | — | — | — | — | ||||||||||||||||||||||||
Lars Norell
(25)
|
28,911,268 | — | 28,911,268 | — | — | — | — | — | ||||||||||||||||||||||||
Anthony Savino
(26)
|
4,800,188 | — | 4,800,188 | — | — | — | — | — | ||||||||||||||||||||||||
Dustin Weber
(27)
|
1,779,038 | — | 1,779,038 | — | — | — | — | — | ||||||||||||||||||||||||
Sean Rheuben
(28)
|
1,586,262 | — | 1,586,262 | — | 21,738 | * | — | — | ||||||||||||||||||||||||
Abhijit Parmar
(29)
|
1,635,043 | — | 1,635,043 | — | — | — | — | — | ||||||||||||||||||||||||
Other Selling Securityholders
(1)
|
896,961 | — | 896,961 | — | — | — | — | — |
* |
Less than one percent.
|
(1) |
The disclosure with respect to the remaining Selling Securityholders is being made on an aggregate basis, as opposed to on an individual basis, because their aggregate holdings are less than 1% of the outstanding shares of common stock. The address for these Selling Securityholders is c/o Altus Power, Inc., 2200 Atlantic Street, 6th Floor, Stamford, CT 06902.
|
(2) |
Total does not reflect 1,267,875 shares of Class B common stock held by CBRE Acquisition Sponsor, LLC. Pursuant to our charter, on the last day of each measurement period, which will occur annually on March 31 over seven fiscal years beginning March 31, 2022, an aggregate of 201,250 shares of Class B common stock (which represents one-seventh of the outstanding shares of Class B common stock) will automatically convert, subject to adjustment, into shares of Class A common stock pursuant to a formula based on the stock price of the Class A common stock, into an aggregate minimum of 2,013 shares of Class A common stock on each conversion date, up to an aggregate maximum of 14,596,638 shares of Class A common stock over such seven year period. CBRE Acquisition Sponsor, LLC will be entitled to its pro rata share of the Class A common stock issued upon the conversion of Class B common stock on each conversion date.
|
(3) |
Consists of securities held by a family-owned limited liability company, and does not reflect 14,087.5 shares of Class B common stock held by such family-owned limited liability company. Pursuant to our charter, on the last day of each measurement period, which will occur annually on March 31 over seven fiscal years beginning March 31, 2022, an aggregate of 201,250 shares of Class B common stock (which represents one-seventh of the outstanding shares of Class B common stock) will automatically convert, subject to adjustment, into shares of Class A common stock pursuant to a formula based on the stock price of the Class A common stock, into an aggregate minimum of 2,013 shares of Class A common stock on each conversion date, up to an aggregate maximum of 14,596,638 shares of Class A common stock over such seven year period. The family-owned limited liability company will be entitled to its pro rata share of the Class A common stock issued upon the conversion of Class B common stock on each conversion date. The business address of Mr. Concannon is 2100 McKinney Avenue Suite 1250, Dallas, Texas 75201.
|
(4) |
Total does not reflect 70,437.5 shares of Class B common stock held by Cash Smith. Pursuant to our charter, on the last day of each measurement period, which will occur annually on March 31 over seven fiscal years beginning March 31, 2022, an aggregate of 201,250 shares of Class B common stock (which represents one-seventh of the outstanding shares of Class B common stock) will automatically convert, subject to adjustment, into shares of Class A common stock pursuant to a formula based on the stock price of the Class A common stock, into an aggregate minimum of 2,013 shares of Class A common stock on each conversion date, up to an aggregate maximum of 14,596,638 shares of Class A common stock over such seven year period. Mr. Smith will be entitled to his pro rata share of the Class A common stock issued upon the conversion of Class B common stock on each conversion date. The business address of Mr. Smith is 2100 McKinney Avenue Suite 1250, Dallas, Texas 75201.
|
(5) |
Consists of securities held by a family-owned trust, of which Mr. Binswanger is a trustee, and does not reflect 14,087.5 shares of Class B common stock held by such family-owned trust. Pursuant to our charter, on the last day of each measurement period, which will occur annually on March 31 over seven fiscal years beginning March 31, 2022, an aggregate of 201,250 shares of Class B common stock (which represents one-seventh of the outstanding shares of Class B common stock) will automatically convert, subject to adjustment, into shares of Class A common stock pursuant to a formula based on the stock price of the Class A common stock, into an aggregate minimum of 2,013 shares of Class A common stock on each conversion date, up to an aggregate maximum of 14,596,638 shares of Class A common stock over such seven year period. The family-owned trust will be entitled to its pro rata share of the Class A common stock issued upon the conversion of Class B common stock on each conversion date. The business address of Mr. Binswanger is 2000 McKinney Avenue 12th Floor, Dallas, Texas 75201.
|
(6) |
The securities reported herein are directly beneficially owned by ValueAct Capital Master Fund, L.P. and may be deemed to be indirectly beneficially owned by (i) VA Partners I, LLC as General Partner of ValueAct Capital Master Fund, L.P. , (ii) ValueAct Capital Management, L.P. as the manager of ValueAct Capital
|
Master Fund, L.P. , (iii) ValueAct Capital Management, LLC as General Partner of ValueAct Capital Management, L.P., (iv) ValueAct Holdings, L.P. as the majority owner of the membership interests of VA Partners I, LLC, (v) ValueAct Holdings II, L.P. as the sole owner of the membership interests of ValueAct Capital Management, LLC and as the majority owner of the limited partnership interests of ValueAct Capital Management, L.P., and (vi) ValueAct Holdings GP, LLC as General Partner of ValueAct Holdings, L.P. and ValueAct Holdings II, L.P. Each person listed herein disclaims beneficial ownership of the reported securities except to the extent of its pecuniary interest therein. Sarah Coyne, a director of the company, is an employee of ValueAct Capital Management, L.P., the manager of ValueAct Master Fund, L.P. |
(7) |
Consists of securities held by an entity controlled by Mr. Hodari, and does not reflect 14,087.5 shares of Class B common stock held such entity. Pursuant to our charter, on the last day of each measurement period, which will occur annually on March 31 over seven fiscal years beginning March 31, 2022, an aggregate of 201,250 shares of Class B common stock (which represents one-seventh of the outstanding shares of Class B common stock) will automatically convert, subject to adjustment, into shares of Class A common stock pursuant to a formula based on the stock price of the Class A common stock, into an aggregate minimum of 2,013 shares of Class A common stock on each conversion date, up to an aggregate maximum of 14,596,638 shares of Class A common stock over such seven year period. The entity controlled by Mr. Hodari will be entitled to its pro rata share of the Class A common stock issued upon the conversion of Class B common stock on each conversion date. The business address of Mr. Hodari is c/o CBRE Group, Inc., 2100 McKinney Avenue Suite 1250, Dallas, Texas 75201.
|
(8) |
Total does not reflect 14,087.5 shares of Class B common stock held by Mr. Ellis. Pursuant to our charter, on the last day of each measurement period, which will occur annually on March 31 over seven fiscal years beginning March 31, 2022, an aggregate of 201,250 shares of Class B common stock (which represents one-seventh of the outstanding shares of Class B common stock) will automatically convert, subject to adjustment, into shares of Class A common stock pursuant to a formula based on the stock price of the Class A common stock, into an aggregate minimum of 2,013 shares of Class A common stock on each conversion date, up to an aggregate maximum of 14,596,638 shares of Class A common stock over such seven year period. Mr. Ellis will be entitled to his pro rata share of the Class A common stock issued upon the conversion of Class B common stock on each conversion date. The business address of Mr. Ellis is c/o CBRE Group, Inc., 2100 McKinney Avenue Suite 1250, Dallas, Texas 75201.
|
(9) |
Alyeska Investment Group, L.P., the investment manager of Alyeska Master Fund, L.P. (the “Selling Securityholder”), has voting and investment control of the shares held by the Selling Securityholder. Anand Parekh is the Chief Executive Officer of Alyeska Investment Group, L.P. and may be deemed to be the beneficial owner of such shares. Mr. Parekh, however, disclaims any beneficial ownership of the shares held by the Selling Securityholder. The registered address of Alyeska Master Fund, L.P. is at c/o Maples Corporate Services Limited, P.O. Box 309, Ugland House, South Church Street George Town, Grand Cayman,
KY1-1104,
Cayman Islands. Alyeska Investment Group, L.P. is located at 77 W. Wacker, Suite 700, Chicago IL 60601.
|
(10) |
The shares of Class A common stock being registered for resale hereby consists of (i) 350,000 shares held by Arena Capital Fund, LP – Series 3; (ii) 350,000 shares held by Arena Capital Fund, LP – Series 5; (iii) 400,000 shares held by Arena Capital Fund, LP – Series 12; (iv) 300,000 share held by Arena Capital
|
Fund, LP – Series 14; (v) 400,000 shares held by Arena Capital Fund, LP – Series 16; and (vi) 200,000 shares held by Arena Capital Fund, LP –Series 9. Arena Capital Advisors, LLC is General Partner for the Arena Capital Fund, LP (the “Arena Funds”) and has voting and investment control over the securities held by the Arena Funds. The partnerships are organized under the laws of the State of Delaware and the address for the Arena Funds is c/o Arena Capital Advisors, LLC, 12121 Wilshire Blvd, Ste. 1010, Los Angeles, CA 90025, Attn: Legal. The partners of Arena Capital Advisors are Daniel Elperin, Jeremy Sagi and Sanije Perrett. |
(11) |
The registered holders of the referenced shares to be registered are the following funds and accounts under management by subsidiaries of BlackRock, Inc.: BlackRock Global Allocation Fund, Inc.; BlackRock Global Funds – Global Allocation Fund; BlackRock Global Allocation V.I. Fund of BlackRock Variable Series Funds, Inc.; BlackRock Global Allocation Portfolio of BlackRock Series Fund, Inc.; BlackRock Global Allocation Collective Fund; BlackRock Capital Allocation Trust; BlackRock Strategic Income Opportunities Portfolio of BlackRock Funds V; Strategic Income Opportunities Bond Fund; BGF ESG Fixed Income Global Opportunities Fund; BGF Fixed Income Global Opportunities Fund; Master Total Return Portfolio of Master Bond LLC; BlackRock Total Return Bond Fund; BlackRock Global Long/Short Credit Fund of BlackRock Funds IV; BlackRock Global Funds – Global Bond Income Fund; and BlackRock Strategic Global Bond Fund, Inc. BlackRock, Inc. is the ultimate parent holding company of such subsidiaries. On behalf of such subsidiaries, the applicable portfolio managers, as managing directors (or in other capacities) of such entities, and/or the applicable investment committee members of such funds and accounts, have voting and investment power over the shares held by the funds and accounts which are the registered holders of the referenced shares. Such portfolio managers and/or investment committee members expressly disclaim beneficial ownership of all shares held by such funds and accounts. The address of such funds and accounts, such subsidiaries and such portfolio managers and/or investment committee members is 55 East 52nd Street, New York, NY 10055. Shares shown include only the securities being registered for resale and may not incorporate all shares deemed to be beneficially held by the registered holders or BlackRock, Inc.
|
(12) |
The business address for Ms. Detrick is 2200 Atlantic Street, 6th Floor, Stamford, CT 06902.
|
(13) |
Voting and investment power over the shares held by Cohanzick Absolute Return Master Fund, Ltd. resides with David K. Sherman. The address of Cohanzick Absolute Return Master Fund, Ltd. is 427 Bedford Road Suite 230, Pleasantville, NY 10570.
|
(14) |
Heights Capital Management, Inc., the authorized agent of CVI Investments, Inc. (“CVI”), has discretionary authority to vote and dispose of the shares held by CVI and may be deemed to be the beneficial owner of these shares. Martin Kobinger, in his capacity as Investment Manager of Heights Capital Management, Inc., may also be deemed to have investment discretion and voting power over the shares held by CVI. Mr. Kobinger disclaims any such beneficial ownership of the shares. The principal business address of CVI is c/o Heights Capital Management, Inc., 101 California Street, Suite 3250, San Francisco, California 94111.
|
(15) |
Consists of shares held through vehicles or trusts, including: (i) 13,124,603 shares held by Felton Asset Management LLC, for which Mr. Felton is the managing member and (ii) an aggregate of 10,741,488 shares held across two irrevocable trusts for the benefit of Mr. Felton’s children. The business address of Mr. Felton is 2200 Atlantic Street, 6th Floor, Stamford, CT 06902.
|
(16) |
Blackstone directly holds the reported shares of common stock. GSO Altus Holdings Associates LLC is the general partner of Blackstone. GSO Holdings I L.L.C. is the managing member of GSO Altus Holdings Associates LLC. Blackstone Holdings II L.P. is the managing member of GSO Holdings I L.L.C. with respect to securities beneficially owned by Blackstone. Blackstone Holdings I/II GP L.L.C. is the general partner of Blackstone Holdings II L.P. Blackstone Inc. is the sole member of Blackstone Holdings I/II GP L.L.C. Blackstone Group Management L.L.C. is the sole holder of the Class C common stock of Blackstone Inc. Blackstone Group Management L.L.C. is wholly-owned by Blackstone’s senior managing directors and controlled by its founder, Stephen A. Schwarzman. Each of the foregoing entities and individuals disclaims beneficial ownership of the securities held directly by Blackstone (other than Blackstone to the extent of their direct holdings). The business address of Blackstone is c/o Blackstone Alternative Credit Advisors LP, 345 Park Avenue, 31st Floor, New York, New York 10154.
|
(17) |
The business address of Healthcare of Ontario Pension Plan Trust Fund is 1 York Street, Suite 1900, Toronto, Ontario M5J 0B6.
|
(18) |
Voting and investment power are held with Kenisco Capital Management Corp., the investment manager of Kenisco Associates, L.P. The business address of Kenisco Associates L.P. is 55 Railroad Avenue, 2
nd
Floor, Greenwich, CT 06839.
|
(19) |
Voting and investment power are held with Kenisco Capital Management Corp., the investment manager of Kenisco Offshore Fund Master, Ltd. The business address of Kenisco Offshore Fund Master, Ltd. is 55 Railroad Avenue, 2
nd
Floor, Greenwich, CT 06839.
|
(20) |
The shares of Class A common stock are held by Liberty Mutual Opportunistic Investments LLC (“LMOI”), whose sole member is ultimately controlled by Liberty Mutual Holding Company Inc., a mutual holding company. The Chief Investment Officer of the sole member of LMOI exercises dispositive power over the shares of Class A common stock being registered for resale in this prospectus.
|
(21) |
The shares of Class A common stock hereby offered consist of (i) 2,867 PIPE Shares held by Luxor Capital Partners Long Offshore Master Fund, LP (“Luxor Long Offshore”) beneficially owned by Luxor Capital Group, LP, the investment manager of Luxor Long Offshore (ii) 8,773 PIPE Shares held by Luxor Capital Partners Long, LP (“Luxor Long”) beneficially owned by Luxor Capital Group, LP, the investment manager of Luxor Long; (iii) 142,586 PIPE Shares held by Luxor Capital Partners Offshore Master Fund, LP (“Luxor Offshore”) beneficially owned by Luxor Capital Group, LP, the investment manager of Luxor Offshore; (iv) 226,251 PIPE Shares held by Luxor Capital Partners, LP (“Luxor Capital”) beneficially owned by Luxor Capital Group, LP, the investment manager of Luxor Capital; (v) 103,304 PIPE Shares held by Luxor Wavefront, LP (“Luxor Wavefront”) beneficially owned by Luxor Capital Group, LP, the investment manager of Luxor Wavefront; and (vi) 16,219 PIPE Shares held by Luxor Gibraltar, LP—Series 1 (“Luxor Gibraltar”) beneficially owned by Luxor Capital Group, LP, the investment manager of Luxor Gibraltar. Christian Leone, in his position as Portfolio Manager at Luxor Capital Group, LP, may be deemed to have voting and investment power with respect to the securities owned by Luxor Long Offshore, Luxor Long, Luxor Offshore, Luxor Capital, Luxor Wavefront, and Luxor Gibraltar. Mr. Leone disclaims beneficial ownership of any of the PIPE shares over which each exercises voting and investment power. The mailing address of each of the above-mentioned funds is 1114 Avenue of the Americas, 28th Fl New York, NY 10036.
|
(22) |
Shares beneficially owned and offered hereby include 184,676 shares of Class A common stock held by Nineteen77 Global Multi-Strategy Alpha Master Limited, 136,320 shares of Class A common stock held by Nineteen77 Environmental Focus Fund (Cayman) Master Limited and 79,004 shares of Class A common stock held by Select Alternative Strategies II ICAV, Solely on Behalf of Nineteen77 Environmental Focus Fund (EU). Kevin Russell, Chief Investment Officer, UBS O’Connor, the investment manager of the Selling Securityholders, disclaims beneficial ownership of the shares.
|
(23) |
The business address for Mr. Peretz is 2200 Atlantic Street, 6th Floor, Stamford, CT 06902.
|
(24) |
The business address for The Sangreal Trust, dated December 1, 2009 is 3801 N. Capital of TX Hwy, Suite E-240, #617, Austin, TX 78746.
|
(25) |
Consists of shares held through vehicles or trusts, including: (i) 21,774,907 shares held by Start Capital LLC, for which Mr. Norell is the managing member, (ii) 2,854,545 shares held by Start Capital Trust, for the benefit of Mr. Norell’s children and (iii) an aggregate of 4,281,816 shares held across three irrevocable trusts for the benefit of Mr. Norell’s children. The business address for Mr. Norell is 2200 Atlantic Street, 6th Floor, Stamford, CT 06902.
|
(26) |
Includes an aggregate of 1,134,255 shares held across three irrevocable trusts for the benefit of Mr. Savino’s children. Also includes 3,620,285 shares of Class A common stock, as well as 45,648 shares of Class A common stock which are restricted and subject to forfeiture. The business address for Mr. Savino is 2200 Atlantic Street, 6th Floor, Stamford, CT 06902.
|
(27) |
Sole voting and investment power are held with Mr. Weber. A portion of Mr. Weber’s shares are restricted and subject to forfeiture. The business address for Mr. Weber is 2200 Atlantic Street, 6th Floor, Stamford, CT 06902.
|
(28) |
Sole voting and investment power are held with Mr. Rheuben. A portion of Mr. Rheuben’s’s shares are restricted and subject to forfeiture. The business address for Mr. Rheuben is 2200 Atlantic Street, 6th Floor, Stamford, CT 06902.
|
(29) |
A portion of Mr. Parmar’s shares are restricted and subject to forfeiture. The business address for Mr. Parmar is 2200 Atlantic Street, 6th Floor, Stamford, CT 06902.
|
• |
any person who is, or at any time during the applicable period was, one of our officers or one of our directors;
|
• |
any person who is known by us to be the beneficial owner of more than five percent (5%) of its voting stock; and
|
• |
any immediate family member of any of the foregoing persons, which means any child, stepchild, parent, stepparent, spouse, sibling,
mother-in-law,
father-in-law,
daughter-in-law,
brother-in-law
sister-in-law
|
• |
the related person’s interest in the transaction;
|
• |
the approximate dollar value of the amount involved in the transaction;
|
• |
the approximate dollar value of the amount of the related person’s interest in the transaction without regard to the amount of any profit or loss;
|
• |
whether the transaction was undertaken in the ordinary course of business;
|
• |
whether the transaction with the related person is proposed to be, or was, entered into on terms no less favorable to Altus than terms that could have been reached with an unrelated third party;
|
• |
the purpose of, and the potential benefits to us of, the transaction; and
|
• |
any other information regarding the transaction or the related person in the context of the proposed transaction that would be material to investors in light of the circumstances of the particular transaction.
|
• |
financial institutions or financial services entities;
|
• |
broker-dealers;
|
• |
governments or agencies or instrumentalities thereof;
|
• |
regulated investment companies;
|
• |
real estate investment trusts;
|
• |
expatriates or former long-term residents of the U.S.;
|
• |
persons that actually or constructively own five percent or more of our voting shares;
|
• |
insurance companies;
|
• |
dealers or traders subject to a
mark-to-market
|
• |
persons holding the securities as part of a “straddle,” hedge, integrated transaction or similar transaction;
|
• |
persons that receive shares upon the exercise of employee stock options or otherwise as compensation;
|
• |
U.S. holders (as defined below) whose functional currency is not the U.S. dollar;
|
• |
partnerships or other pass-through entities for U.S. federal income tax purposes and any beneficial owners of such entities; and
|
• |
tax-exempt
entities.
|
• |
an individual who is a citizen or resident of the U.S.;
|
• |
a corporation (or other entity taxable as a corporation) organized in or under the laws of the U.S., any state thereof or the District of Columbia;
|
• |
an estate the income of which is includible in gross income for U.S. federal income tax purposes regardless of its source; or
|
• |
a trust, if (i) a court within the U.S. is able to exercise primary supervision over the administration of the trust and one or more U.S. persons (as defined in the Code) have authority to control all substantial decisions of the trust or (ii) it has a valid election in effect under Treasury Regulations to be treated as a U.S. person.
|
• |
a
non-resident
alien individual (other than certain former citizens and residents of the U.S. subject to U.S. tax as expatriates);
|
• |
a foreign corporation; or
|
• |
an estate or trust that is not a U.S. holder;
|
• |
the gain is effectively connected with the conduct of a trade or business by the
Non-U.S.
holder within the U.S. (and, under certain income tax treaties, is attributable to a U.S. permanent establishment or fixed base maintained by the
Non-U.S.
holder); or
|
• |
we are or have been a “U.S. real property holding corporation” for U.S. federal income tax purposes at any time during the shorter of the five-year period ending on the date of disposition or the period that the
Non-U.S.
holder held our common stock, and, in the case where shares of our common stock are regularly traded on an established securities market, the
Non-U.S.
holder has owned, directly, indirectly or constructively, more than 5% of our common stock at any time within the shorter of the five-year period preceding the disposition or such
Non-U.S.
holder’s holding period for the shares of our common stock. There can be no assurance that our common stock will be treated as regularly traded on an established securities market for this purpose.
|
• |
purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus;
|
• |
ordinary brokerage transactions and transactions in which the broker solicits purchasers;
|
• |
block trades in which the broker-dealer so engaged will attempt to sell the securities as agent but may position and resell a portion of the block as principal to facilitate the transaction;
|
• |
an
over-the-counter
|
• |
through trading plans entered into by a Selling Securityholder pursuant to Rule
10b5-1
under the Exchange Act that are in place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans;
|
• |
through one or more underwritten offerings on a firm commitment or best efforts basis;
|
• |
settlement of short sales entered into after the date of this prospectus;
|
• |
agreements with broker-dealers to sell a specified number of the securities at a stipulated price per share or warrant;
|
• |
in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents;
|
• |
directly to purchasers, including through a specific bidding, auction or other process or in privately negotiated transactions;
|
• |
through the writing or settlement of options or other hedging transactions, whether through an options exchange or otherwise;
|
• |
through a combination of any of the above methods of sale; or
|
• |
any other method permitted pursuant to applicable law.
|
• |
the specific securities to be offered and sold;
|
• |
the names of the selling securityholders;
|
• |
the respective purchase prices and public offering prices, the proceeds to be received from the sale, if any, and other material terms of the offering;
|
• |
settlement of short sales entered into after the date of this prospectus;
|
• |
the names of any participating agents, broker-dealers or underwriters; and
|
• |
any applicable commissions, discounts, concessions and other items constituting compensation from the selling securityholders.
|
Page
|
||||
Audited Financial Statements of CBRE Acquisition Holdings, Inc. as of December 31, 2020
|
||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-7 | ||||
F-8 | ||||
Unaudited Financial Statements of CBRE Acquisition Holdings, Inc. as of September 30, 2021 (Unaudited)
|
||||
F-25 | ||||
F-26 | ||||
F-27 | ||||
F-28 | ||||
F-29 |
Audited Financial Statements as of December 31, 2020 and 2019
|
||||
F-46 | ||||
F-47 | ||||
F-48 | ||||
F-50 | ||||
F-51 | ||||
F-53 | ||||
Condensed Consolidated Financial Statements as of September 30, 2021 and for the nine months ended September 30, 2021 and 2020 (unaudited)
|
||||
F-86 | ||||
F-87 | ||||
F-89 | ||||
F-91 | ||||
F-92 |
Audited Financial Statements of the Solar Project Companies as of December 31, 2020
|
||||
F-115 | ||||
F-117 | ||||
F-118 |
F-119 | ||||
F-120 | ||||
F-122 | ||||
Audited Financial Statements of the Solar Project Companies as of December 31, 2019
|
||||
F-135 | ||||
F-137 | ||||
F-139 | ||||
F-140 | ||||
F-141 | ||||
F-143 |
Audited Financial Statements of TGCOP Holdco, LLC for the Year ended December 31, 2020
|
||||
F-157 | ||||
F-158 | ||||
F-159 | ||||
F-160 | ||||
F-161 | ||||
F-162 | ||||
F-163 | ||||
Unaudited Audited Financial Statements of TGCOP Holdco, LLC for the six months ended June 30, 2021
|
||||
F-170 | ||||
F-171 | ||||
F-172 | ||||
F-173 | ||||
F-174 | ||||
F-175 |
ASSETS
|
||||
Current Assets:
|
||||
Cash
|
$ | 625,916 | ||
Prepaid and other current assets
|
1,447,037 | |||
|
|
|||
Total Current Assets
|
2,072,953 | |||
Assets held in Trust Account
|
402,501,008 | |||
|
|
|||
Total Assets
|
$
|
404,573,961
|
|
|
|
|
|||
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
||||
Current Liabilities:
|
||||
Accounts payable
|
$ | 4,835 | ||
Due to related party
|
6,144 | |||
Franchise tax payable
|
26,218 | |||
Accrued expenses
|
96,850 | |||
|
|
|||
Total Current Liabilities
|
134,047 | |||
Deferred underwriting commission
|
14,087,500 | |||
Redeemable warrant liability
|
18,716,250 | |||
|
|
|||
Total Liabilities
|
32,937,797 | |||
Commitments and contingencies
|
— | |||
Class A common stock subject to possible redemption, 40,250,000 shares at December 31, 2020 at a redemption value of $10.00 per share
|
402,501,008 | |||
Stockholders’ Deficit
|
||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized, none issued and outstanding
|
— | |||
Class A common stock, $0.0001 par value; 250,000,000 shares authorized
|
—
|
|||
Class B common stock, $0.0001 par value; 10,000,000 shares authorized, 2,012,500 shares issued and outstanding
|
201 | |||
Additional
paid-in
capital
|
— | |||
Accumulated deficit
|
(30,865,045 | ) | ||
|
|
|||
Total Stockholders’ Deficit
|
(30,864,844 | ) | ||
|
|
|||
Total Liabilities and Stockholders’ Deficit
|
$
|
404,573,961
|
|
|
|
|
Operating expenses
|
$ | (270,533 | ) | |
Franchise tax expense
|
(26,218 | ) | ||
|
|
|||
Loss from operations
|
|
|
(296,751
|
)
|
|
|
|||
Other income (expense):
|
||||
Change in fair value of redeemable warrant liability
|
(2,204,822 | ) | ||
Interest income earned on assets held in Trust Account
|
1,008 | |||
|
|
|||
Loss before income tax expense
|
$
|
(2,500,565
|
)
|
|
Provision for income taxes
|
— | |||
|
|
|||
Net loss
|
$
|
(2,500,565
|
)
|
|
|
|
|||
Net loss per share:
|
||||
Class A common stock—basic and diluted
|
$
|
(4.18 | ) | |
|
|
|||
Class B common stock—basic and diluted
|
$ | (4.18 | ) | |
|
|
|
Common Stock
|
|
|
Common Stock
|
|
|
Additional
Paid-In Capital |
|
|
Accumulated
Deficit |
|
|
Stockholders’
Deficit |
|
||||||||||||||
|
Class A
|
|
|
Class B
|
|
|||||||||||||||||||||||
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|||||||||||||||||
Balance at October 13, 2020 (inception)
|
|
—
|
|
$ |
—
|
|
—
|
|
$ |
—
|
$ |
—
|
$ |
—
|
$ |
—
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance
$0.0001 per
share
(1)
|
— | — | 2,012,500 |
$
|
201 |
$
|
24,899 |
$
|
25,100 | |||||||||||||||||||
Sale of Private Placement Warrants to Sponsor
|
$
|
11,050,000 |
$
|
11,050,000 | ||||||||||||||||||||||||
Subsequent measurement under ASC 480-10-S99
|
$
|
(11,074,899 | ) |
$
|
(28,364,480 |
)
|
$
|
(39,439,379 | ) | |||||||||||||||||||
Net loss attributable to common stock
|
$
|
(2,500,565 | ) |
$
|
(2,500,565 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balance at December 31, 2020
|
|
—
|
|
$
|
—
|
|
|
2,012,500
|
|
$
|
201
|
|
$
|
—
|
|
$
|
(30,865,045
|
)
|
$
|
(30,864,844
|
) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
On October 13, 2020, CBRE Acquisition Sponsor, LLC (the “Sponsor”) purchased 100 undesignated shares of common stock for a purchase price of $100, or $1 per share, and advanced $25,000 to CBRE Acquisition Holdings, Inc. (the “Company”) in exchange for a promissory note. On November 6, 2020, the Sponsor purchased an aggregate of 2,300,000 shares of Class B common stock for an aggregate purchase price of $25,000, or approximately $0.01 per share, paid through the cancellation of an equiv
a
lent outstanding amount under the promissory note between the Company and the Sponsor, and the tender to the Company of all 100 shares of the Company’s undesignated common stock held by the Sponsor. On November 27, 2020, 287,500 shares of Class B common stock were forfeited by the Sponsor. In connection with the Initial Public Offering, the Sponsor sold an aggregate of 201,250 Alignment Shares to certain of the Company’s directors, or their respective designees, and an officer of the Company.
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||
Net loss
|
$ | (2,500,565 | ) | |
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||
Accrued interest income (from Trust Account)
|
(1,008 | ) | ||
Change in fair value of redeemable warrant liability
|
2,204,822 | |||
Changes in operating assets and liabilities:
|
||||
Prepaid and other current assets
|
(1,447,037 | ) | ||
Accounts payable
|
4,835 | |||
Due to related party
|
6,144 | |||
Franchise tax payable
|
26,218 | |||
Accrued expenses
|
96,850 | |||
|
|
|||
Net cash used in operating activities
|
$
|
(1,609,741
|
)
|
|
|
|
|||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||
Proceeds deposited in Trust Account
|
$ | (402,500,000 | ) | |
|
|
|||
Net cash used in investing activities
|
|
$
|
(402,500,000
|
)
|
|
|
|||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||
Proceeds from initial public offering
|
$ | 402,500,000 | ||
Proceeds from issuance of private placement warrants
|
11,050,000 | |||
Proceeds from note payable—Sponsor
|
240,416 | |||
Repayment of note payable—Sponsor
|
(215,316 | ) | ||
Payment of offering related costs
|
(8,839,443 | ) | ||
|
|
|||
Net cash provided by financing activities
|
$
|
404,735,657
|
||
|
|
|||
Increase in cash
|
625,916 | |||
Cash at beginning of period
|
— | |||
|
|
|||
Cash at end of period
|
$
|
625,916
|
|
|
|
|
|||
SUPPLEMENTAL DISCLOSURE OF
NON-CASH
FINANCING ACTIVITIES:
|
||||
Extinguishment of note payable for issuance of Class B common stock
|
$ | 25,100 | ||
Deferred underwriting commissions in connection with the initial public offering
|
$ | 14,087,500 | ||
Change in Class A common stock subject to possible redemption
|
$ | 402,501,008 |
|
|
For the period ended December 31, 2020
|
|
|||||||||
|
|
As Reported
|
|
|
Adjustment
|
|
|
As Revised
|
|
|||
Redeemable warrant liability
|
— | 18,716,250 | 18,716,250 | |||||||||
Class A common stock subject to possible redemption
|
385,352,413 | 17,148,595 | 402,501,008 | |||||||||
Class A common stock
|
171 | (171 | ) | — | ||||||||
Additional paid in capital
|
5,295,372 | (5,295,372 | ) | — | ||||||||
Accumulated deficit
|
(295,743 | ) | (30,569,302 | ) | (30,865,045 | ) | ||||||
Total stockholders’ equity (deficit)
|
5,000,001 | (35,864,845 | ) | (30,864,844 | ) |
|
|
Period from October 13, 2020 (inception)
through December 31, 2020 |
|
|||||||||
|
|
As Reported
|
|
|
Adjustment
|
|
|
As Revised
|
|
|||
Change in fair value of redeemable warrant liability
|
— | (2,204,822 | ) |
|
(2,204,822 |
)
|
||||||
Net loss
|
(295,743 | ) | (2,204,822 | ) |
|
(2,500,565 |
|
|||||
Class A common stock—basic and diluted
|
— | (4.18 | ) |
|
(4.18 |
|
||||||
Class B common stock—basic and diluted
|
(0.20 | ) | (3.98 | ) |
|
(4.18 |
|
|
|
Class A
Common Stock |
|
|
Class B
Common Stock |
|
||
Basic and diluted net loss per share
|
|
|
||||||
Numerator:
|
|
|
||||||
Allocation of net loss including accretion of temporary equity
|
|
$
|
(35,738,191
|
)
|
|
$
|
(6,201,753
|
)
|
Denominator:
|
|
|
||||||
Weighted-average shares outstanding
|
|
|
8,553,125
|
|
|
|
1,484,249
|
|
Basic and diluted net loss per share
|
|
$
|
(4.18
|
)
|
|
$
|
(4.18
|
)
|
|
•
|
|
Only holders of the Alignment Shares have the right to vote on the election of directors prior to the Business Combination;
|
|
•
|
|
The Alignment Shares are subject to certain transfer restrictions, as described in more detail below;
|
• |
|
The Sponsor and the Company’s officers and directors have entered a letter agreement with the Company, pursuant to which they have agreed (i) to waive their redemption rights with respect to any
Alignment Shares and public shares they hold in connection with the completion of the Business Combination, (ii) to waive their redemption rights with respect to any Alignment Shares and public shares they hold in connection with a stockholder vote to approve an amendment to the Company’s amended and restated certificate of incorporation to modify the substance or timing of the Company’s obligation to redeem 100% of its public shares if the Company has not consummated a Business Combination within 24 months (or 27 months, as applicable) from the closing of the Initial Public Offering or with respect to other specified provisions relating to stockholders’ rights or
pre-Business
Combination activity; and (iii) to waive their rights to liquidating distributions from the Trust Account with respect to any Alignment Shares they hold if the Company fails to complete a Business Combination within 24 months (or 27 months, as applicable) from the closing of the Initial Public Offering, although they are entitled to liquidating distributions from the Trust Account with respect to any public shares they hold if the Company fails to complete a Business Combination within such time period. If the Company submits the Business Combination to the public stockholders for a vote, the Sponsor and the Company’s directors and officers have agreed, pursuant to such letter agreement, to vote their Alignment Shares and any public shares purchased during or after the Initial Public Offering in favor of the Business Combination; and
|
• |
The 2,012,500 shares of Class B common stock, par value $0.0001 per share, will convert as follows: on the last day of each measurement period, which will occur annually over seven fiscal years following the consummation of the Business Combination (and, with respect to any measurement period in which the Company undergoes a change of control or in which the Company is liquidated, dissolved or wound up, on the business day immediately prior to such event instead of on the last day of such measurement period), 201,250 Alignment Shares will automatically convert, subject to adjustment as described herein, into shares of the Company’s Class A common stock (“conversion shares”), as follows:
|
•
|
|
If the sum (such sum, the “Total Return”) of (i) the VWAP, calculated in accordance with “Item 15. Exhibits, and Financial Statement Schedules—Exhibit 4.5 Description of Securities—Alignment Shares—Volume weighted average price” of this Annual Report on Form 10-K which is incorporated herein by reference, of shares of Class A common stock for the final fiscal quarter in such measurement
|
period and (ii) the amount per share of any dividends or distributions paid or payable to holders of Class A common stock on the record date for which is on or prior to the last day of the measurement period does not exceed the price threshold (as defined below), the number of conversion shares for such measurement period will be 2,013 shares of Class A common stock;
|
|
|
•
|
|
If the Total Return exceeds the price threshold but does not exceed an amount equal to 130% of the price threshold, then the number of conversion shares for such measurement period will be the greater of (i) 2,013 shares of Class A common stock and (ii) 20% of the difference between the Total Return and the price threshold, multiplied by (A) the sum (such sum (as proportionally adjusted to give effect to any stock splits, stock capitalizations, stock combinations, stock dividends, reorganizations, recapitalizations or any such similar transactions), the “Closing Share Count”) of (x) the number of shares of Class A common stock outstanding immediately after the closing of the Initial Public Offering (including any exercise of the over-allotment option) and (y) if in connection with the Business Combination there are issued any shares of Class A common stock or Equity-Linked Securities (as defined below), the number of shares of Class A common stock so issued and the maximum number of shares of Class A common stock issuable (whether settled in shares or in cash) upon conversion or exercise of such Equity-Linked Securities, divided by (B) the Total Return; and
|
• |
If the Total Return exceeds an amount equal to 130% of the price threshold, then the number of conversion shares for such measurement period will be the greater of (i) 2,013 shares of Class A common stock and (ii) the sum of (x) 20% of the difference between an amount equal to 130% of the price threshold and the price threshold and (y) 30% of the difference between the Total Return and an amount equal to 130% of the price threshold, multiplied by (A) the Closing Share Count, divided by (B) the Total Return.
|
• |
If, prior to the date of such change of control, the Alignment Shares have already cumulatively converted into a number of shares of Class A common stock equal in the aggregate to at least 5% of the Closing Share Count (the “5% Threshold Amount”), the number of conversion shares will equal the greater of (i) 2,013 shares of Class A common stock and (ii) the number of shares of Class A common stock that would be issuable based on the excess of the Total Return above the price threshold as described above with such Total Return calculated based on the purchase price or deemed value agreed upon in the change of control transaction rather than the VWAP for the final fiscal quarter in the relevant measurement period;
|
• |
If, prior to the date of the change of control, the Alignment Shares have not already cumulatively converted into a number of shares of Class A common stock equal in the aggregate to at least the 5% Threshold Amount, the number of conversion shares will equal the greater of (i) the 5% Threshold Amount less any shares of Class A common stock previously issued upon conversion of Alignment Shares and (ii) the number of shares that would be issuable based on the excess of the Total Return above the price threshold described above with the Total Return calculated based on the purchase price or deemed value agreed upon in the change of control transaction rather than the VWAP for the final fiscal quarter in the relevant measurement period; and
|
• |
To the extent any remaining tranches of 201,250 Alignment Shares remain outstanding, each remaining tranche of 201,250 Alignment Shares will automatically convert into 2,013 shares of the Company’s Class A common stock.
|
Description
|
|
Quoted
Prices in Active
Markets
(Level 1) |
|
|
Significant
Other Observable Inputs (Level 2) |
|
|
Significant
Other Unobservable Inputs (Level 3) |
|
|||
Money market fund held by Trust Account
|
$ | 402,500,000 | — | — | ||||||||
Redeemable warrant liability
|
|
|
|
|
|
|
|
|
|
$
|
18,716,250
|
|
|
|
|
|
|
|
|||||||
Total
|
$ | 402,500,000 | — |
$
|
18,716,250 |
December 31,
2020 |
||||
Federal
|
|
|
—
|
|
Current
|
— | |||
Deferred
|
— | |||
State and local
|
— | |||
Current
|
— | |||
Deferred
|
— | |||
Income tax provision (benefit)
|
— |
|
|
December 31, 2020
|
|
|||||
|
|
Amount
|
|
|
Percent of
Pretax Income |
|
||
Current tax at U.S. statutory rate
|
(525,119 | ) | 21 | % | ||||
Non-deductible Redeemable Warrants
|
|
|
463,013
|
|
|
|
-19
|
%
|
Change in valuation allowance
|
62,106 | -2 | % | |||||
Total income tax provision/(benefit)
|
— | 0 | % |
|
|
December 31,
2020 |
|
|
Asset (liability)
|
|
|
||
Net
o
perating
l
osses
|
|
5,294 |
|
|
Capitalized
c
osts
|
|
56,812 |
|
|
|
|
|
||
Deferred taxes before valuation allowance
|
|
62,106 |
|
|
Valuation allowance
|
|
(62,106 |
|
|
|
|
|
||
Net deferred tax assets/(liabilities), net of allowance
|
|
— |
|
|
|
|
|
September 30,
2021 |
December 31,
2020 |
|||||||
ASSETS
|
||||||||
Current Assets:
|
||||||||
Cash
|
$ | 1,408,837 | $ | 625,916 | ||||
Prepaid and other current assets
|
973,859 | 1,447,037 | ||||||
Due from related party
|
16,945 | — | ||||||
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
2,399,641
|
|
|
2,072,953
|
|
||
Assets held in Trust Account
|
402,519,359 | 402,501,008 | ||||||
|
|
|
|
|
|
|
|
|
Total Assets
|
$
|
404,919,000
|
|
$
|
404,573,961
|
|
||
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
||||||||
Current Liabilities:
|
||||||||
Accounts payable
|
$ | — | $ | 4,835 | ||||
Due to related party
|
— | 6,144 | ||||||
Franchise tax payable
|
133,936 | 26,218 | ||||||
Accrued expenses
|
5,014,415 | 96,850 | ||||||
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
5,148,351
|
|
|
134,047
|
|
||
Deferred underwriting commission
|
14,087,500 | 14,087,500 | ||||||
Sponsor promissory note
|
3,300,000 | — | ||||||
Redeemable warrant liability
|
16,603,125 | 18,716,250 | ||||||
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
39,138,976
|
|
|
32,937,797
|
|
||
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
—
|
|
|
—
|
|
||
Class A common stock subject to possible redemption, 40,250,000 shares at a redemption value of $10.00 per share
|
402,519,359 | 402,501,008 | ||||||
Stockholders’ Deficit
|
||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized, none issued and outstanding
|
— | — | ||||||
Class A common stock, $0.0001 par value; 250,000,000 shares authorized
|
— | — | ||||||
Class B common stock, $0.0001 par value; 10,000,000 shares authorized, 2,012,500 shares issued and outstanding
|
201 | 201 | ||||||
Additional paid-in capital
|
— | — | ||||||
Accumulated deficit
|
(36,739,536 | ) | (30,865,045 | ) | ||||
|
|
|
|
|
|
|
|
|
Total Stockholders’ Deficit
|
|
(36,739,335
|
)
|
|
(30,864,844
|
)
|
||
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders’ Deficit
|
$
|
404,919,000
|
|
$
|
404,573,961
|
|
||
|
|
|
|
|
|
|
|
|
Three Months
Ended September 30, 2021 |
Nine Months
Ended September 30, 2021 |
|||||||
|
|
|
|
|
|
|
|
|
Operating expenses
|
$ | 4,014,708 | $ | 7,537,616 | ||||
Franchise tax expense
|
50,000 | 150,000 | ||||||
|
|
|
|
|
|
|
|
|
Loss from operations
|
$
|
4,064,708
|
|
$
|
7,687,616
|
|
||
|
|
|
|
|
|
|
|
|
Other income (expense):
|
||||||||
Change in fair value of redeemable warrant liability
|
(5,735,625 | ) | 2,113,125 | |||||
Change in fair value of sponsor promissory note
|
(300,000 | ) | (300,000 | ) | ||||
Interest income earned on assets held in Trust Account
|
8,402 | 18,351 | ||||||
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
$
|
(10,091,931
|
)
|
$
|
(5,856,140
|
)
|
||
Provision for income taxes
|
— | — | ||||||
Net loss
|
$
|
(10,091,931
|
)
|
$
|
(5,856,140
|
)
|
||
|
|
|
|
|
|
|
|
|
Net loss per share:
|
||||||||
Class A Common Stock—basic and diluted
|
$ | (0.24 | ) | $ | (0.14 | ) | ||
|
|
|
|
|
|
|
|
|
Class B Common Stock—basic and diluted
|
$ | (0.24 | ) | $ | (0.14 | ) |
|
|
Common Stock
|
|
|
Common Stock
|
|
|
Additional
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Class A
|
|
|
Class B
|
|
|
Paid-in
|
|
|
Accumulated
|
|
|
Stockholders’
|
|
|||||||||||||
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
|
Deficit
|
|
|||||||
Balance at December 31, 2020
|
|
—
|
|
$
|
—
|
|
|
2,012,500
|
|
$
|
201
|
|
$
|
—
|
|
$
|
(30,865,045
|
)
|
$
|
(30,864,844
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsequent measurement under ASC 480-10-S99
|
— | — | — | — | — | (6,050 | ) | (6,050 | ) | |||||||||||||||||||
Net income
|
— | — | — | — | — | 8,505,557 | 8,505,557 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2021
|
|
—
|
|
$
|
—
|
|
|
2,012,500
|
|
$
|
201
|
|
$
|
—
|
|
$
|
(22,365,538
|
)
|
$
|
(22,365,337
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsequent measurement under ASC 480-10-S99
|
— | — | — | — | — | (3,899 | ) | (3,899 | ) | |||||||||||||||||||
Net loss
|
— | — | — | — | — | (4,269,766 | ) | (4,269,766 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2021
|
|
—
|
|
$
|
—
|
|
|
2,012,500
|
|
$
|
201
|
|
$
|
—
|
|
$
|
(26,639,203
|
)
|
$
|
(26,639,002
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsequent measurement under ASC 480-10-S99
|
— | — | — | — | — | (8,402 | ) | (8,402 | ) | |||||||||||||||||||
Net loss
|
— | — | — | — | — | (10,091,931 | ) | (10,091,931 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2021
|
|
—
|
|
$
|
—
|
|
|
2,012,500
|
|
$
|
201
|
|
$
|
—
|
|
$
|
(36,739,536
|
)
|
$
|
(36,739,335
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
||||
September 30, 2021
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||
Net loss
|
$ | (5,856,140 | ) | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||
Interest income earned on assets held in Trust Account
|
(18,351 | ) | ||
Change in fair value of redeemable warrant liability
|
(2,113,125 | ) | ||
Change in fair value of sponsor promissory note
|
300,000 | |||
Changes in operating assets and liabilities:
|
||||
Prepaid and other current assets
|
473,178 | |||
Due from related party
|
(16,945 | ) | ||
Accounts payable
|
(4,835 | ) | ||
Due to related party
|
(6,144 | ) | ||
Franchise tax payable
|
107,718 | |||
Accrued expenses
|
4,917,565 | |||
Net cash used in operating activities
|
$
|
(2,217,079
|
)
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
$
|
—
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||
Proceeds from Sponsor promissory note
|
3,000,000 | |||
Net cash provided by financing activities
|
$
|
3,000,000
|
|
|
Decrease in cash
|
782,921 | |||
Cash at beginning of period
|
625,916 | |||
Cash at end of period
|
$ | 1,408,837 | ||
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES:
|
||||
Change in Class A common stock subject to possible redemption
|
$ | 18,351 |
|
|
Three Months Ended
September 30, 2021 |
|
|
Nine Months Ended
September 30, 2021 |
|
||||||||||
|
|
Class A
common
stock
|
|
|
Class B
common
stock |
|
|
Class A
common
stock
|
|
|
Class B
common
stock |
|
||||
Basic and diluted net loss per share:
|
|
|
|
|
||||||||||||
Numerator:
|
|
|
|
|
||||||||||||
Allocation of net loss including accretion of temporary equity
|
|
$
|
(9,619,365
|
)
|
|
$
|
(480,968
|
)
|
|
$
|
(5,594,754
|
)
|
|
$
|
(279,737
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
||||||||||||
Weighted-average shares outstanding
|
|
|
40,250,000
|
|
|
|
2,012,500
|
|
|
|
40,250,000
|
|
|
|
2,012,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per share
|
|
$
|
(0.24
|
)
|
|
$
|
(0.24
|
)
|
|
$
|
(0.14
|
)
|
|
$
|
(0.14
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
|
Only holders of the Alignment Shares have the right to vote on the election of directors prior to the Business Combination;
|
|
•
|
|
The Alignment Shares are subject to certain transfer restrictions, as described in more detail below;
|
|
•
|
|
The Sponsor and the Company’s officers and directors have entered a letter agreement with the Company, pursuant to which they have agreed (i) to waive their redemption rights with respect to any Alignment Shares and public shares they hold in connection with the completion of the Business Combination, (ii) to waive their redemption rights with respect to any Alignment Shares and public shares they hold in connection with a stockholder vote to approve an amendment to the Company’s amended and restated certificate of incorporation to modify the substance or timing of the Company’s obligation to redeem 100% of its public shares if the Company has not consummated a Business Combination within 24 months (or 27 months, as applicable) from the closing of the Initial Public Offering or with respect to other specified provisions relating to stockholders’ rights or pre-Business Combination activity; and (iii) to waive their
|
|
rights to liquidating distributions from the Trust Account with respect to any Alignment Shares they hold if the Company fails to complete a Business Combination within 24 months (or 27 months, as applicable) from the closing of the Initial Public Offering, although they are entitled to liquidating distributions from the Trust Account with respect to any public shares they hold if the Company fails to complete a Business Combination within such time period. If the Company submits the Business Combination to the public stockholders for a vote, the Sponsor and the Company’s directors and officers have agreed, pursuant to such letter agreement, to vote their Alignment Shares and any public shares purchased during or after the Initial Public Offering in favor of the Business Combination; and
|
|
•
|
|
The 2,012,500 shares of Class B common stock, par value $0.0001 per share, will convert as follows: on the last day of each measurement period, which will occur annually over ten fiscal years following the consummation of the Business Combination (and, with respect to any measurement period in which the Company undergoes a change of control or in which the Company is liquidated, dissolved or wound up, on the business day immediately prior to such event instead of on the last day of such measurement period), 201,250 Alignment Shares will automatically convert, subject to adjustment as described herein, into shares of the Company’s Class A common stock (“conversion shares”), as follows:
|
• |
If the sum (such sum, the “Total Return”) of (i) the VWAP, calculated in accordance with “Item 15. Exhibits, and Financial Statement Schedules—Exhibit 4.5 Description of Securities—Alignment Shares—Volume weighted average price” of the Company’s Annual Report on Form
10-K
which is incorporated herein by reference, of shares of Class A common stock for the final fiscal quarter in such measurement period and (ii) the amount per share of any dividends or distributions paid or payable to holders of Class A common stock on the record date for which is on or prior to the last day of the measurement period does not exceed the price threshold (as defined below), the number of conversion shares for such measurement period will be 2,013 shares of Class A common stock;
|
• |
If the Total Return exceeds the price threshold but does not exceed an amount equal to
130
% of the price threshold, then the number of conversion shares for such measurement period will be the greater of (i)
2,013
shares of Class A common stock and (ii)
20
% of the difference between the Total Return and the price threshold, multiplied by (A) the sum (such sum (as proportionally adjusted to give effect to any stock splits, stock capitalizations, stock combinations, stock dividends, reorganizations, recapitalizations or any such similar transactions), the “Closing Share Count”) of (x) the number of shares of Class A common stock outstanding immediately after the closing of the Initial Public Offering (including any exercise of the over-allotment option) and (y) if in connection with the Business Combination there are issued any shares of Class A common stock or Equity-Linked Securities (as defined below), the number of shares of Class A common stock so issued and the maximum number of shares of Class A common stock issuable (whether settled in shares or in cash) upon conversion or exercise of such Equity-Linked Securities, divided by (B) the Total Return; and
|
• |
If the Total Return exceeds an amount equal to
130
% of the price threshold, then the number of conversion shares for such measurement period will be the greater of (i)
2,013
shares of Class A common stock and (ii) the sum of (x)
20
% of the difference between an amount equal to
130
% of the price threshold and the price threshold and (y)
30
% of the difference between the Total Return and an amount equal to 130% of the price threshold, multiplied by (A) the Closing Share Count, divided by (B) the Total Return.
|
• |
If, prior to the date of such change of control, the Alignment Shares have already cumulatively converted into a number of shares of Class A common stock equal in the aggregate to at least
5
% of the Closing Share Count (the “5% Threshold Amount”), the number of conversion shares will equal the greater of (i)
2,013
shares of Class A common stock and (ii) the number of shares of Class A common stock that would be issuable based on the excess of the Total Return above the price threshold as described above with such Total Return calculated based on the purchase price or deemed value agreed upon in the change of control transaction rather than the VWAP for the final fiscal quarter in the relevant measurement period;
|
• |
If, prior to the date of the change of control, the Alignment Shares have not already cumulatively converted into a number of shares of Class A common stock equal in the aggregate to at least the 5% Threshold Amount, the number of conversion shares will equal the greater of (i) the
5
% Threshold Amount less any shares of Class A common stock previously issued upon conversion of Alignment Shares and (ii) the number of shares that would be issuable based on the excess of the Total Return above the price threshold described above with the Total Return calculated based on the purchase price or deemed value agreed upon in the change of control transaction rather than the VWAP for the final fiscal quarter in the relevant measurement period; and
|
• |
To the extent any remaining tranches of 201,250 Alignment Shares remain outstanding, each remaining tranche of 201,250 Alignment Shares will automatically convert into
2,013
shares of the Company’s Class A common stock.
|
Description
|
|
Quoted Prices
in Active Markets
(Level 1)
|
|
|
Significant
Other Observable Inputs
(Level 2)
|
|
|
Significant
Other Unobservable Inputs
(Level 3)
|
|
|||
Assets
|
|
|
|
|||||||||
Money market fund held by Trust Account
|
$ | 402,517,410 | $ | — | $ | — | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets at fair value
|
$ | 402,517,410 | $ | — | $ | — | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
||||||||||||
Sponsor promissory note
|
$ | — | $ | 3,300,000 | $ | — | ||||||
Redeemable warrant liability
|
$
|
16,603,125 |
$
|
— |
$
|
— | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities at fair value
|
$ | 16,603,125 | $ | 3,300,000 | $ | — | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
Quoted Prices
in Active Markets
(Level 1)
|
|
|
Significant
Other Observable
Inputs
(Level 2)
|
|
|
Significant
Other Unobservable
Inputs
(Level 3)
|
|
|||
Assets
|
|
|
||||||||||
Money market fund held by Trust Account
|
$ | 402,500,000 | $ | — | $ | — | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets at fair value
|
$ | 402,500,000 | $ | — | $ | — | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
||||||||||||
Redeemable warrant liability
|
$ | — | $ | — | $ | 18,716,250 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities at fair value
|
$ | — | $ | — | $ | 18,716,250 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31, |
||||||||
2020
|
2019
|
|||||||
Operating revenues, net
|
$ | 45,278 | $ | 37,434 | ||||
Operating expenses
|
||||||||
Cost of operations (exclusive of depreciation and amortization shown separately below).
|
9,661 | 6,784 | ||||||
General and administrative
|
10,143 | 8,952 | ||||||
Depreciation, amortization and accretion expense
|
11,932 | 8,210 | ||||||
Acquisition and entity formation costs
|
1,015 | 866 | ||||||
|
|
|
|
|||||
Total operating expenses
|
$ | 32,751 | $ | 24,812 | ||||
|
|
|
|
|||||
Operating income
|
12,527 | 12,622 | ||||||
Other (income) expenses
|
||||||||
Other expense (income), net
|
258 | (2,291 | ) | |||||
Interest expense, net
|
14,073 | 22,288 | ||||||
|
|
|
|
|||||
Total other expense
|
$ | 14,331 | $ | 19,997 | ||||
|
|
|
|
|||||
Loss before income tax expense
|
$ | (1,804 | ) | $ | (7,375 | ) | ||
Income tax expense
|
(83 | ) | (1,185 | ) | ||||
|
|
|
|
|||||
Net loss
|
$ | (1,887 | ) | $ | (8,560 | ) | ||
Net loss attributable to noncontrolling interests and redeemable noncontrolling interests
|
(8,680 | ) | (4,193 | ) | ||||
|
|
|
|
|||||
Net income (loss) attributable to Altus Power, Inc.
|
$ | 6,793 | $ | (4,367 | ) | |||
|
|
|
|
|||||
Cumulative preferred dividends and commitment fee earned on Series A redeemable preferred stock
|
(15,590 | ) | (1,523 | ) | ||||
Redeemable Series A preferred stock accretion
|
(2,166 | ) | (231 | ) | ||||
|
|
|
|
|||||
Net (loss) attributable to common stockholder
|
$ | (10,963 | ) | $ | (6,121 | ) | ||
|
|
|
|
|||||
Net loss per share attributable to common stockholder
|
||||||||
Basic and diluted
|
$ | (10,654 | ) | $ | (8,129 | ) | ||
Weighted average shares used to compute net loss per share attributable to common stockholder
|
||||||||
Basic and diluted
|
1,029 | 753 |
As of December 31,
|
||||||||
2020
|
2019
|
|||||||
Assets
|
|
|||||||
Current assets:
|
||||||||
Cash
|
$ | 33,832 | $ | 26,641 | ||||
Current portion of restricted cash
|
3,465 | 4,973 | ||||||
Accounts receivable, net
|
5,752 | 2,030 | ||||||
Due from related parties
|
— | 3 | ||||||
Other current assets
|
1,748 | 2,321 | ||||||
|
|
|
|
|||||
Total current assets
|
44,797 | 35,968 | ||||||
Restricted cash, noncurrent portion
|
909 | 523 | ||||||
Property, plant and equipment, net
|
519,394 | 326,970 | ||||||
Intangible assets, net
|
11,758 | 8,967 | ||||||
Other assets
|
4,702 | 699 | ||||||
|
|
|
|
|||||
Total assets
|
$ | 581,560 | $ | 373,127 | ||||
|
|
|
|
|||||
Liabilities, redeemable noncontrolling interests, redeemable preferred stock and stockholder’s deficit
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 1,571 | $ | 2,130 | ||||
Interest payable
|
2,665 | 1,004 | ||||||
Purchase price payable
|
2,638 | — | ||||||
Current portion of long-term debt, net
|
35,209 | 39,833 | ||||||
Other current liabilities
|
1,369 | 2,570 | ||||||
|
|
|
|
|||||
Total current liabilities
|
43,452 | 45,537 | ||||||
Long-term debt, net of current portion
|
353,934 | 178,241 | ||||||
Intangible liabilities, net
|
4,647 | 4,395 | ||||||
Asset retirement obligations
|
4,446 | 683 | ||||||
Deferred tax liability
|
11,001 | 10,613 | ||||||
Other long-term liabilities
|
6,774 | 1,551 | ||||||
|
|
|
|
|||||
Total liabilities
|
$ | 424,254 | $ | 241,020 | ||||
Commitments and contingent liabilities (Note 12)
|
||||||||
Redeemable noncontrolling interests
|
18,311 | 3,411 | ||||||
Series A redeemable preferred stock $0.01 par value; 310,000 shares authorized; 208,000 and 176,500 shares issued and outstanding as of December 31, 2020 and 2019 (Liquidation preference $212,163 and $178,023, respectively)
|
203,747 | 167,441 | ||||||
Stockholder’s deficit
|
||||||||
Common stock $1.00 par value; 10,000 shares authorized and 1,029 shares issued and outstanding as of December 31, 2020 and 2019
|
1 | 1 | ||||||
Additional paid-in capital
|
2,033 | 163 | ||||||
Accumulated deficit
|
(80,802 | ) | (47,339 | ) | ||||
|
|
|
|
|||||
Total stockholder’s deficit
|
$ | (78,768 | ) | $ | (47,175 | ) | ||
Noncontrolling interests
|
14,016 | 8,430 | ||||||
|
|
|
|
|||||
Total deficit
|
$ | (64,752 | ) | $ | (38,745 | ) | ||
|
|
|
|
|||||
Total liabilities, redeemable noncontrolling interests, redeemable preferred stock and deficit
|
$ | 581,560 | $ | 373,127 | ||||
|
|
|
|
As of December 31,
|
||||||||
(In thousands)
|
2020
|
2019
|
||||||
Assets of consolidated VIEs, included in total assets above:
|
||||||||
Cash
|
$ | 7,288 | $ | 8,665 | ||||
Current portion of restricted cash
|
3,106 | 969 | ||||||
Accounts receivable, net
|
2,842 | 1,029 | ||||||
Other current assets
|
846 | 586 | ||||||
Restricted cash, noncurrent portion
|
352 | 201 | ||||||
Property, plant and equipment, net
|
344,140 | 223,947 | ||||||
Intangible assets, net
|
6,477 | 4,338 | ||||||
Other assets
|
358 | — | ||||||
|
|
|
|
|||||
Total assets of consolidated VIEs
|
$ | 365,409 | $ | 239,735 | ||||
Liabilities of consolidated VIEs, included in total liabilities above:
|
||||||||
Accounts payable
|
$ | 876 | $ | 53 | ||||
Interest payable
|
— | 95 | ||||||
Current portion of long-term debt, net
|
— | 17,462 | ||||||
Other current liabilities
|
1,118 | 2,321 | ||||||
Intangible liabilities, net
|
1,020 | — | ||||||
Asset retirement obligations
|
3,390 | 315 | ||||||
Other long-term liabilities
|
351 | 122 | ||||||
|
|
|
|
|||||
Total liabilities of consolidated VIEs
|
$ | 6,755 | $ | 20,368 |
Common Stock
|
Additional
Paid-in Capital |
Retained
Earnings (Accumulated Deficit) |
Total
Stockholder’s Equity (Deficit) |
Non
Controlling Interests |
Total
Equity (Deficit) |
|||||||||||||||||||||||
Shares
|
Amount
|
|||||||||||||||||||||||||||
As of December 31, 2018
|
|
720
|
|
$
|
1
|
|
$
|
43,912
|
|
$
|
14,646
|
|
$
|
58,559
|
|
$
|
8,822
|
|
$
|
67,381
|
|
|||||||
Cumulative effect of ASU 2014-09 adoption
|
— | — | — | (777 | ) | (777 | ) | — | (777 | ) | ||||||||||||||||||
Cash contributions from common equity stockholder
|
— | — | 5,750 | — | 5,750 | — | 5,750 | |||||||||||||||||||||
Issuance of common stock
|
309 | — | 6,700 | — | 6,700 | — | 6,700 | |||||||||||||||||||||
Cash contributions from noncontrolling interests
|
— | — | — | — | — | 5,021 | 5,021 | |||||||||||||||||||||
Equity issuance costs
|
— | — | (180 | ) | — | (180 | ) | — | (180 | ) | ||||||||||||||||||
Accretion of Series A preferred stock
|
— | — | — | (231 | ) | (231 | ) | — | (231 | ) | ||||||||||||||||||
Stock-based compensation
|
— | — | 70 | — | 70 | — | 70 | |||||||||||||||||||||
Accrued dividends on Series A preferred stock
|
— | — | — | (1,450 | ) | (1,450 | ) | — | (1,450 | ) | ||||||||||||||||||
Cash distributions to common equity stockholder
|
— | — | (56,252 | ) | (55,160 | ) | (111,412 | ) | — | (111,412 | ) | |||||||||||||||||
Cash distributions to noncontrolling interest
|
— | — | — | — | — | (700 | ) | (700 | ) | |||||||||||||||||||
Redemption of noncontrolling interest
|
— | — | 163 | — | 163 | (470 | ) | (307 | ) | |||||||||||||||||||
Noncontrolling interest assumed through acquisitions
|
— | — | — | — | — | 590 | 590 | |||||||||||||||||||||
Net loss
|
— | — | — | (4,367 | ) | (4,367 | ) | (4,833 | ) | (9,200 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
As of December 31, 2019
|
|
1,029
|
|
$
|
1
|
|
$
|
163
|
|
$
|
(47,339
|
)
|
$
|
(47,175
|
)
|
$
|
8,430
|
|
$
|
(38,745
|
)
|
|||||||
Cash contributions from noncontrolling interests
|
— | — | — | — | — | 13,246 | 13,246 | |||||||||||||||||||||
Accretion of Series A preferred stock
|
— | — | — | (2,166 | ) | (2,166 | ) | — | (2,166 | ) | ||||||||||||||||||
Stock-based compensation
|
— | — | 82 | — | 82 | — | 82 | |||||||||||||||||||||
Accrued dividends and commitment fees on Series A preferred stock
|
— | — | — | (15,590 | ) | (15,590 | ) | — | (15,590 | ) | ||||||||||||||||||
Cash distributions to common equity stockholder
|
— | — | — | (22,500 | ) | (22,500 | ) | — | (22,500 | ) | ||||||||||||||||||
Cash distributions to noncontrolling interests
|
— | — | — | — | — | (896 | ) | (896 | ) | |||||||||||||||||||
Redemption of noncontrolling interests
|
— | — | 417 | — | 417 | (1,465 | ) | (1,048 | ) | |||||||||||||||||||
Non-cash redemption of noncontrolling interests
|
— | — | 1,371 | — | 1,371 | (1,389 | ) | (18 | ) | |||||||||||||||||||
Noncontrolling interests assumed through acquisitions
|
— | — | — | — | — | 5,020 | 5,020 | |||||||||||||||||||||
Net income (loss)
|
— | — | — | 6,793 | 6,793 | (8,930 | ) | (2,137 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
As of December 31, 2020
|
|
1,029
|
|
$
|
1
|
|
$
|
2,033
|
|
$
|
(80,802
|
)
|
$
|
(78,768
|
)
|
$
|
14,016
|
|
$
|
(64,752
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31,
|
||||||||
2020
|
2019
|
|||||||
Cash flows from operating activities
|
||||||||
Net loss
|
$ | (1,887 | ) | $ | (8,560 | ) | ||
Adjustments to reconcile net loss to net cash from operating activities:
|
||||||||
Depreciation, amortization and accretion
|
11,932 | 8,210 | ||||||
Unrealized loss on interest rate swaps
|
82 | — | ||||||
Deferred tax expense (benefit)
|
60 | 1,162 | ||||||
Amortization of debt discount and financing costs
|
2,538 | 2,064 | ||||||
Stock-based compensation
|
82 | 70 | ||||||
Other
|
780 | 5 | ||||||
Changes in assets and liabilities, excluding the effect of acquisitions
|
||||||||
Accounts receivable
|
(1,287 | ) | 685 | |||||
Due from related parties
|
3 | 257 | ||||||
Other assets
|
495 | (1,398 | ) | |||||
Accounts payable
|
(1,477 | ) | 1,461 | |||||
Interest payable
|
1,769 | 719 | ||||||
Other liabilities
|
(794 | ) | 349 | |||||
|
|
|
|
|||||
Net cash provided by operating activities
|
12,296 | 5,024 | ||||||
|
|
|
|
|||||
Cash flows from investing activities
|
||||||||
Capital expenditures
|
(36,677 | ) | (57,162 | ) | ||||
Payments to acquire businesses, net of cash and restricted cash acquired
|
(110,691 | ) | — | |||||
Payments to acquire renewable energy facilities from third parties, net of cash and restricted cash acquired
|
(23,381 | ) | (36,824 | ) | ||||
Payments for customer and site lease acquisitions
|
(893 | ) | (3,050 | ) | ||||
Other
|
300 | — | ||||||
|
|
|
|
|||||
Net cash used for investing activities
|
(171,342 | ) | (97,036 | ) | ||||
|
|
|
|
|||||
Cash flows from financing activities
|
||||||||
Proceeds from issuance of long-term debt
|
205,808 | 291,873 | ||||||
Repayments of long-term debt
|
(55,754 | ) | (249,659 | ) | ||||
Payment of debt issuance costs
|
(1,584 | ) | (4,199 | ) | ||||
Contributions from common equity stockholder
|
— | 5,750 | ||||||
Distributions to common equity stockholder
|
(22,500 | ) | (111,412 | ) | ||||
Proceeds from issuance of common stock and Series A preferred stock
|
31,500 | 176,500 | ||||||
Payment of equity issuance costs
|
— | (4,293 | ) | |||||
Payment of dividends and commitment fees on Series A preferred stock
|
(12,950 | ) | — | |||||
Payment of contingent consideration
|
(501 | ) | — | |||||
Contributions from noncontrolling interests
|
23,927 | 7,109 | ||||||
Redemption of noncontrolling interests
|
(1,524 | ) | (307 | ) | ||||
Distributions to noncontrolling interests
|
(1,307 | ) | (960 | ) | ||||
|
|
|
|
|||||
Net cash provided by financing activities
|
165,115 | 110,402 | ||||||
Net increase in cash and restricted cash
|
6,069 | 18,390 | ||||||
Cash and restricted cash, beginning of period
|
32,137 | 13,747 | ||||||
|
|
|
|
|||||
Cash and restricted cash, end of period
|
$ | 38,206 | $ | 32,137 | ||||
|
|
|
|
Year ended
December 31, |
||||||||
2020
|
2019
|
|||||||
Supplemental cash flow disclosure
|
||||||||
Cash paid for interest, net of amounts capitalized
|
$ | 9,736 | $ | 19,780 | ||||
Cash paid for taxes
|
38 | 1 | ||||||
Non-cash investing and financing activities
|
||||||||
Asset retirement obligations
|
$ | 3,763 | $ | 289 | ||||
Debt assumed through acquisitions
|
16,020 | — | ||||||
Initial recording of noncontrolling interest
|
9,400 | 590 | ||||||
Contribution of noncontrolling interest by common equity stockholder
|
1,389 | — | ||||||
Acquisitions of property and equipment included in other current liabilities
|
635 | 1,777 | ||||||
Acquisition of business, contingent consideration obligations at fair value
|
5,100 | — | ||||||
Accrued dividends and commitment fees on Series A preferred stock
|
4,163 | 1,524 |
As of December 31,
|
||||||||
2020
|
2019
|
|||||||
Cash
|
$ | 33,832 | $ | 26,641 | ||||
Current portion of restricted cash
|
3,465 | 4,973 | ||||||
Restricted cash, noncurrent portion
|
909 | 523 | ||||||
|
|
|
|
|||||
Total
|
$ | 38,206 | $ | 32,137 | ||||
|
|
|
|
• |
Level 1—Valuation techniques in which all significant inputs are unadjusted quoted prices from active markets for assets or liabilities that are identical to the assets or liabilities being measured.
|
• |
Level 2—Valuation techniques in which significant inputs include quoted prices from active markets for assets or liabilities that are similar to the assets or liabilities being measured and/or quoted prices for assets or liabilities that are identical or similar to the assets or liabilities being measured from markets that are not active. Also, model-derived valuations in which all significant inputs are observable in active markets are Level 2 valuation techniques.
|
• |
Level 3—Valuation techniques in which one or more significant inputs are unobservable. Such inputs reflect our estimate of assumptions that market participants would use to price an asset or liability.
|
For the Year Ended
December 31, |
||||||||
2020 | 2019 | |||||||
Revenue under power purchase agreements
|
$ | 11,639 | $ | 7,143 | ||||
Revenue from net metering credits
|
12,171 | 9,282 | ||||||
Solar renewable energy certificate revenue
|
18,870 | 16,914 | ||||||
Performance based incentives
|
2,093 | 3,120 | ||||||
Other revenue
|
505 | 975 | ||||||
|
|
|
|
|||||
Total
|
$ | 45,278 | $ | 37,434 | ||||
|
|
|
|
As of December 31, | ||||||||||||
2020 | 2019 | 2018 | ||||||||||
Power purchase agreements
|
$ | 1,388 | $ | 574 | $ | 580 | ||||||
Net metering credits
|
3,016 | 748 | 791 | |||||||||
Solar renewable energy certificates
|
1,108 | 342 | 336 | |||||||||
Performance based incentives
|
135 | 70 | 60 | |||||||||
Other
|
105 | 296 | 173 | |||||||||
|
|
|
|
|
|
|||||||
Total
|
$ | 5,752 | $ | 2,030 | $ | 1,940 | ||||||
|
|
|
|
|
|
Estimated
Useful Lives (in Years) |
As of December 31, | |||||||||||
2020 | 2019 | |||||||||||
Land
|
— | $ | 4,874 | $ | 3,444 | |||||||
Solar energy facilities
|
25—32 | 489,580 | 278,519 | |||||||||
Site work
|
15 | 5,801 | 4,679 | |||||||||
Leasehold improvements
|
15—30 | 5,444 | 5,393 | |||||||||
Construction in progress
|
— | 48,877 | 58,214 | |||||||||
|
|
|
|
|||||||||
Property, plant and equipment
|
554,576 | 350,249 | ||||||||||
Less: Accumulated depreciation
|
(35,182 | ) | (23,279 | ) | ||||||||
|
|
|
|
|||||||||
Property, plant and equipment, net
|
$ | 519,394 | $ | 326,970 | ||||||||
|
|
|
|
Weighted
Average Amortization Period (in Years) |
As of December 31, | |||||||||||
2020 | 2019 | |||||||||||
Cost:
|
||||||||||||
Customer acquisition costs
|
16 years | $ | 5,928 | $ | 5,290 | |||||||
Site lease acquisition
|
22 years | 1,013 | 762 | |||||||||
Favorable rate revenue contracts
|
11 years | 6,272 | 3,685 | |||||||||
|
|
|
|
|||||||||
Total intangible assets
|
13,213 | 9,737 | ||||||||||
Accumulated amortization:
|
||||||||||||
Customer acquisition costs
|
(671 | ) | (368 | ) | ||||||||
Site lease acquisition
|
(142 | ) | (100 | ) | ||||||||
Favorable rate revenue contracts
|
(642 | ) | (302 | ) | ||||||||
|
|
|
|
|||||||||
Total accumulated amortization
|
(1,455 | ) | (770 | ) | ||||||||
|
|
|
|
|||||||||
Total intangible assets, net
|
$ | 11,758 | $ | 8,967 | ||||||||
|
|
|
|
Weighted
Average Amortization Period (in Years) |
As of December 31, | |||||||||||
2020 | 2019 | |||||||||||
Cost:
|
||||||||||||
Unfavorable rate revenue contracts
|
6 years | $ | 6,183 | $ | 5,163 | |||||||
|
|
|
|
|||||||||
Accumulated amortization:
|
||||||||||||
Unfavorable rate revenue contracts
|
(1,536 | ) | (768 | ) | ||||||||
|
|
|
|
|||||||||
Total intangible liabilities, net
|
$ | 4,647 | $ | 4,395 | ||||||||
|
|
|
|
(In thousands) | 2021 | 2022 | 2023 | 2024 | 2025 | |||||||||||||||
Customer acquisition costs
|
$ | 363 | $ | 363 | $ | 363 | $ | 351 | $ | 346 | ||||||||||
Site lease acquisition
|
46 | 46 | 46 | 46 | 46 | |||||||||||||||
Favorable rate revenue contracts
|
579 | 579 | 579 | 467 | 411 | |||||||||||||||
Unfavorable rate revenue contracts
|
(1,002 | ) | (930 | ) | (878 | ) | (292 | ) | (250 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total net amortization (benefit) / expense
|
$ | (14 | ) | $ | 58 | $ | 110 | $ | 572 | $ | 553 | |||||||||
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
$ | 384 | ||
Other current assets
|
71 | |||
Property, plant and equipment
|
24,983 | |||
Intangible assets
|
716 | |||
Accounts payable
|
(141 | ) | ||
Other current liabilities
|
(918 | ) | ||
Long-term debt
|
(15,051 | ) | ||
Asset retirement obligation
|
(400 | ) | ||
Noncontrolling interest
|
(925 | ) | ||
|
|
|||
Total cash and transaction costs paid net of cash acquired
1
|
$ | 8,719 | ||
|
|
(1) |
The Company acquired cash of $0.4 million and restricted cash of $1.8 million as of the acquisition date.
|
Accounts receivable
|
$ | 50 | ||
Property, plant and equipment
|
6,293 | |||
Intangible assets
|
911 | |||
Accounts payable
|
(12 | ) | ||
Deferred tax liabilities
|
(805 | ) | ||
Asset retirement obligation
|
(98 | ) | ||
|
|
|||
Total cash and transaction costs paid net of cash acquired
1
|
$ | 6,339 | ||
|
|
Assets
|
||||
Accounts receivable
|
$ | 2,000 | ||
Other assets
|
672 | |||
Property, plant and equipment
|
128,050 | |||
Intangible assets
|
960 | |||
|
|
|||
Total assets acquired
|
131,682 | |||
Liabilities
|
||||
Accounts payable
|
747 | |||
Intangible liabilities
|
1,020 | |||
Asset retirement obligation
|
2,571 | |||
Other liabilities
|
441 | |||
|
|
|||
Total liabilities assumed
|
4,779 | |||
Noncontrolling interests
1
|
8,475 | |||
|
|
|||
Total fair value of consideration transferred, net of cash acquired
|
$ | 118,428 | ||
|
|
Cash consideration paid to the seller
|
$ | 29,849 | ||
Cash consideration paid to settle debt
|
84,883 | |||
Cash consideration payable to the seller
2
|
7,176 | |||
Contingent consideration
|
5,100 | |||
|
|
|||
Total fair value of consideration transferred
|
127,008 | |||
Cash acquired
|
4,868 | |||
Restricted cash acquired
|
3,712 | |||
|
|
|||
Total fair value of consideration transferred, net of cash acquired
|
$ | 118,428 | ||
|
|
(1) |
The fair value of the non-controlling interests was determined using an income approach representing the best indicator of fair value and was supported by a discounted cash flow technique.
|
(2) |
The Company paid $4.5 million of the purchase price payable after the acquisition date but prior to December 31, 2020. The remaining purchase price payable of $2.6 million was recorded as of December 31, 2020 on the consolidated balance sheets.
|
Fair Value
(thousands) |
Weighted
Average Amortization Period |
|||||||
Favorable rate revenue contracts —NMC
|
$ | 960 | 5 years | |||||
Unfavorable rate revenue contracts—NMC
|
(270 | ) | 23 years | |||||
Unfavorable rate revenue contracts—SREC
|
(750 | ) | 3 years |
(In thousands) |
For the Year Ended
December 31, |
|||||||
2020 | 2019 | |||||||
Operating revenues
|
$ | 55,528 | $ | 43,269 | ||||
Net loss
|
(2,840 | ) | (8,713 | ) |
Accounts receivable
|
$ | 244 | ||
Property, plant and equipment
|
33,210 | |||
Intangible assets
|
1,851 | |||
Intangible liabilities
|
(5,163 | ) | ||
Asset retirement obligation
|
(178 | ) | ||
|
|
|||
Total cash and transaction costs paid net of cash acquired
1
|
$ | 29,964 | ||
|
|
(1) |
The Company acquired restricted cash of $0.3 million as of the acquisition date.
|
As of December 31, | ||||||||
2020 | 2019 | |||||||
Current assets
|
$ | 14,082 | $ | 11,249 | ||||
Non-current assets
|
351,327 | 228,486 | ||||||
|
|
|
|
|||||
Total assets
|
$ | 365,409 | $ | 239,735 | ||||
|
|
|
|
|||||
Current liabilities
|
$ | 1,994 | $ | 19,931 | ||||
Non-current liabilities
|
4,761 | 437 | ||||||
|
|
|
|
|||||
Total liabilities
|
$ | 6,755 | $ | 20,368 | ||||
|
|
|
|
As of December 31, |
Interest
Type |
Weighted
average interest rate |
||||||||||||||
2020 | 2019 | |||||||||||||||
Long-term debt
|
||||||||||||||||
Rated term loan
|
$ | 362,685 | $ | 187,000 | Blended | 3.70 | % | |||||||||
GSO promissory note
|
— | 4,000 | Fixed | 4.25 | % | |||||||||||
Construction loans
|
25,484 | 31,123 | Fixed | 4.20 | % | |||||||||||
Term loans
|
7,218 | — | Floating | 2.40 | % | |||||||||||
|
|
|
|
|||||||||||||
Total principal due for long-term debt
|
395,387 | 222,123 | ||||||||||||||
Unamortized discounts and premiums
|
(292 | ) | — | |||||||||||||
Unamortized deferred financing costs
|
(5,952 | ) | (4,049 | ) | ||||||||||||
Less: Current portion of long-term debt
|
35,209 | 39,833 | ||||||||||||||
|
|
|
|
|||||||||||||
Long-term debt, less current portion
|
$ | 353,934 | $ | 178,241 | ||||||||||||
|
|
|
|
2021
|
$ | 35,209 | ||
2022
|
9,702 | |||
2023
|
9,600 | |||
2024
|
9,395 | |||
2025
|
9,408 | |||
Thereafter
|
322,073 | |||
|
|
|||
Total principal payments
|
$ | 395,387 | ||
|
|
Units | Amount | |||||||
As of December 31, 2018
|
— | $ | — | |||||
Issuance of Series A preferred stock
|
176,500 | 169,800 | ||||||
Issuance costs
|
— | (4,113 | ) | |||||
Accretion of Series A preferred stock
|
— | 231 | ||||||
Accrued dividends and commitment fees on Series A preferred stock
|
— | 1,523 | ||||||
|
|
|
|
|||||
As of December 31, 2019
|
176,500 | $ | 167,441 | |||||
|
|
|
|
|||||
Issuance of Series A preferred stock
|
31,500 | 31,500 | ||||||
Accretion of Series A preferred stock
|
— | 2,166 | ||||||
Accrued dividends and commitment fees on Series A preferred stock
|
— | 15,590 | ||||||
Payment of dividends and commitment fees on Series A preferred stock
|
— | (12,950 | ) | |||||
|
|
|
|
|||||
As of December 31, 2020
|
208,000 | $ | 203,747 | |||||
|
|
|
|
For the year ended
December 31, |
||||||||
2020 | 2019 | |||||||
Redeemable noncontrolling interest, beginning balance
|
$ | 3,411 | $ | 943 | ||||
Cash contributions
|
10,681 | 2,088 | ||||||
Cash distributions
|
(411 | ) | (260 | ) | ||||
Assumed noncontrolling interest through business combination
|
4,380 | — | ||||||
Net income (loss) attributable to noncontrolling interest
|
250 | 640 | ||||||
|
|
|
|
|||||
Redeemable noncontrolling interest, ending balance
|
$ | 18,311 | $ | 3,411 | ||||
|
|
|
|
(1) |
The Company acquired cash of $1.5 million and restricted cash of $0.2 million as of the acquisition date.
|
2021
|
$ | 3,591 | ||
2022
|
3,671 | |||
2023
|
3,706 | |||
2024
|
3,745 | |||
2025
|
3,677 | |||
Thereafter
|
60,239 | |||
|
|
|||
Total lease payments
|
$ | 78,629 | ||
|
|
For the year ended
December 31, |
||||||||
2020 | 2019 | |||||||
Net income (loss) attributable to Altus Power, Inc.
|
$ | 6,793 | $ | (4,367 | ) | |||
Cumulative preferred dividends and commitment fee earned on Series A redeemable preferred stock
|
(15,590 | ) | (1,523 | ) | ||||
Redeemable Series A preferred stock accretion
|
(2,166 | ) | (231 | ) | ||||
|
|
|
|
|||||
Net loss attributable to common stockholder—basic and diluted
|
$ | (10,963 | ) | $ | (6,121 | ) | ||
|
|
|
|
|||||
Net loss per share attributable to common stockholder—basic and diluted
|
$ | (10,654 | ) | $ | (8,129 | ) | ||
Weighted-average common shares outstanding—basic and diluted
|
1,029 | 753 |
For the year ended
December 31, |
||||||||
2020 | 2019 | |||||||
Balance at beginning of period
|
$ | 683 | $ | 352 | ||||
Additional obligations incurred
|
3,689 | 288 | ||||||
Accretion expense
|
74 | 43 | ||||||
|
|
|
|
|||||
Balance at end of period
|
$ | 4,446 | $ | 683 | ||||
|
|
|
|
For the year ended
December 31, |
||||||||
2020 | 2019 | |||||||
Current:
|
||||||||
Federal
|
$ | — | $ | — | ||||
State
|
23 | 23 | ||||||
|
|
|
|
|||||
Total current expense
|
23 | 23 | ||||||
Deferred:
|
||||||||
Federal
|
1,851 | (1,131 | ) | |||||
State
|
(1,791 | ) | 2,293 | |||||
|
|
|
|
|||||
Total deferred expense
|
$ | 60 | $ | 1,162 | ||||
|
|
|
|
|||||
Income tax expense
|
$ | 83 | $ | 1,185 | ||||
|
|
|
|
For the year ended
December 31, |
||||||||
2020 | 2019 | |||||||
Income tax benefit—computed as 21% of pretax loss
|
$ | (379 | ) | $ | (1,549 | ) | ||
Effect of noncontrolling interests and redeemable noncontrolling interests
|
1,823 | 880 | ||||||
State tax, net of federal benefit
|
(1,736 | ) | 1,830 | |||||
State valuation allowance
|
339 | — | ||||||
Effect of tax credits
|
(153 | ) | (131 | ) | ||||
Other
|
189 | 155 | ||||||
|
|
|
|
|||||
Income tax expense
|
$ | 83 | $ | 1,185 | ||||
|
|
|
|
|||||
Effective income tax rate
|
(4.6 | %) | (16.1 | %) |
As of December 31, | ||||||||
2020 | 2019 | |||||||
Deferred tax assets:
|
||||||||
Net operating losses
|
$ | 20,000 | $ | 10,842 | ||||
Intangible liabilities
|
1,206 | 1,265 | ||||||
Deferred financing costs
|
277 | 16 | ||||||
Tax credits
|
810 | 656 | ||||||
Deferred site lease
|
73 | 18 | ||||||
Asset retirement obligation
|
1,154 | 197 | ||||||
Stock-based compensation
|
50 | 32 | ||||||
Sec. 163(j) interest limitation
|
7,947 | 8,465 | ||||||
|
|
|
|
|||||
Total deferred tax assets
|
$ | 31,517 | $ | 21,491 | ||||
Valuation allowance
|
(339 | ) | — | |||||
|
|
|
|
|||||
Net deferred tax assets
|
$ | 31,178 | $ | 21,491 | ||||
Deferred tax liabilities:
|
||||||||
Property, plant and equipment
|
$ | (18,537 | ) | $ | (12,024 | ) | ||
Intangible assets
|
(1,089 | ) | (972 | ) | ||||
Investments in partnerships
|
(22,553 | ) | (19,108 | ) | ||||
|
|
|
|
|||||
Total deferred tax liabilities
|
(42,179 | ) | (32,104 | ) | ||||
|
|
|
|
|||||
Net deferred tax liability
|
$ | (11,001 | ) | $ | (10,613 | ) | ||
|
|
|
|
Nine Months Ended
September 30, |
||||||||
2021
|
2020
|
|||||||
Operating revenues, net
|
$ | 50,222 | $ | 34,013 | ||||
Operating expenses
|
||||||||
Cost of operations (exclusive of depreciation and amortization shown separately below)
|
10,005 | 7,028 | ||||||
General and administrative
|
12,184 | 7,111 | ||||||
Depreciation, amortization and accretion expense
|
14,167 | 8,410 | ||||||
Acquisition and entity formation costs
|
1,186 | 440 | ||||||
Gain on fair value remeasurement of contingent consideration
|
(2,400 | ) | — | |||||
|
|
|
|
|||||
Total operating expenses
|
$ | 35,142 | $ | 22,989 | ||||
|
|
|
|
|||||
Operating income
|
15,080 | 11,024 | ||||||
Other expenses
|
||||||||
Other expenses, net
|
838 | 104 | ||||||
Interest expense, net
|
13,962 | 10,343 | ||||||
Loss on extinguishment of debt
|
3,245 | — | ||||||
|
|
|
|
|||||
Total other expense
|
$ | 18,045 | $ | 10,447 | ||||
|
|
|
|
|||||
(Loss) income before income tax benefit
|
$ | (2,965 | ) | $ | 577 | |||
Income tax benefit
|
1,497 | 881 | ||||||
|
|
|
|
|||||
Net (loss) income
|
$ | (1,468 | ) | $ | 1,458 | |||
Net loss attributable to noncontrolling interests and redeemable noncontrolling interests
|
(186 | ) | (8,346 | ) | ||||
|
|
|
|
|||||
Net (loss) income attributable to Altus Power, Inc.
|
$ | (1,282 | ) | $ | 9,804 | |||
|
|
|
|
|||||
Cumulative preferred dividends and commitment fee earned on Series A redeemable preferred stock
|
(13,584 | ) | (11,427 | ) | ||||
Redeemable Series A preferred stock accretion
|
(1,616 | ) | (1,622 | ) | ||||
|
|
|
|
|||||
Net loss attributable to common stockholder—basic and diluted
|
$ | (16,482 | ) | $ | (3,245 | ) | ||
|
|
|
|
|||||
Net loss per share attributable to common stockholder
|
||||||||
Basic and diluted
|
$ | (16,017 | ) | $ | (3,154 | ) | ||
Weighted average shares used to compute net loss per share attributable to common stockholder
|
||||||||
Basic and diluted
|
1,029 | 1,029 |
As of
September 30, 2021 |
As of
December 31, 2020 |
|||||||
Assets
|
|
|||||||
Current assets:
|
||||||||
Cash
|
$ | 34,273 | $ | 33,832 | ||||
Current portion of restricted cash
|
3,110 | 3,465 | ||||||
Accounts receivable, net
|
11,556 | 5,752 | ||||||
Other current assets
|
9,254 | 1,748 | ||||||
|
|
|
|
|||||
Total current assets
|
58,193 | 44,797 | ||||||
Restricted cash, noncurrent portion
|
1,794 | 909 | ||||||
Property, plant and equipment, net
|
727,672 | 519,394 | ||||||
Intangible assets, net
|
16,403 | 11,758 | ||||||
Goodwill
|
1,965 | — | ||||||
Other assets
|
3,868 | 4,702 | ||||||
|
|
|
|
|||||
Total assets
|
$ | 809,895 | $ | 581,560 | ||||
|
|
|
|
|||||
Liabilities, redeemable noncontrolling interests, redeemable preferred stock and stockholder’s deficit
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 7,815 | $ | 1,571 | ||||
Interest payable
|
3,149 | 2,665 | ||||||
Purchase price payable
|
3,162 | 2,638 | ||||||
Current portion of long-term debt, net
|
27,686 | 35,209 | ||||||
Other current liabilities
|
4,011 | 1,369 | ||||||
|
|
|
|
|||||
Total current liabilities
|
45,823 | 43,452 | ||||||
Long-term debt, net of current portion
|
503,630 | 353,934 | ||||||
Intangible liabilities, net
|
13,851 | 4,647 | ||||||
Asset retirement obligations
|
6,953 | 4,446 | ||||||
Deferred tax liability
|
9,268 | 11,001 | ||||||
Other long-term liabilities
|
5,699 | 6,774 | ||||||
|
|
|
|
|||||
Total liabilities
|
$ | 585,224 | $ | 424,254 | ||||
Commitments and contingent liabilities (Note 10)
|
||||||||
Redeemable noncontrolling interests
|
15,167 | 18,311 | ||||||
Series A redeemable preferred stock $0.01 par value; 310,000 shares authorized; 290,000 and 208,000 shares issued and outstanding as of September 30, 2021 and December 31, 2020 (Liquidation preference $290,000 and $212,163, respectively)
|
283,199 | 203,747 | ||||||
Stockholder’s deficit
|
||||||||
Common stock $1.00 par value; 10,000 shares authorized and 1,029 shares issued and outstanding as of September 30, 2021 and December 31, 2020
|
1 | 1 | ||||||
Additional paid-in capital
|
3,159 | 2,033 | ||||||
Accumulated deficit
|
(97,284 | ) | (80,802 | ) | ||||
|
|
|
|
|||||
Total stockholder’s deficit
|
$ | (94,124 | ) | $ | (78,768 | ) | ||
Noncontrolling interests
|
20,429 | 14,016 | ||||||
|
|
|
|
|||||
Total deficit
|
$ | (73,695 | ) | $ | (64,752 | ) | ||
|
|
|
|
|||||
Total liabilities, redeemable noncontrolling interests, redeemable preferred stock and deficit
|
$ | 809,895 | $ | 581,560 | ||||
|
|
|
|
(In thousands)
|
As of
September 30, 2021 |
As of
December 31, 2020 |
||||||
Assets of consolidated VIEs, included in total assets above:
|
||||||||
Cash
|
$ | 5,274 | $ | 7,288 | ||||
Current portion of restricted cash
|
1,514 | 3,106 | ||||||
Accounts receivable, net
|
5,370 | 2,842 | ||||||
Other current assets
|
888 | 846 | ||||||
Restricted cash, noncurrent portion
|
1,122 | 352 | ||||||
Property, plant and equipment, net
|
387,994 | 344,140 | ||||||
Intangible assets, net
|
6,453 | 6,477 | ||||||
Other assets
|
428 | 358 | ||||||
|
|
|
|
|||||
Total assets of consolidated VIEs
|
$ | 409,043 | $ | 365,409 | ||||
|
|
|
|
|||||
Liabilities of consolidated VIEs, included in total liabilities above:
|
||||||||
Accounts payable
|
$ | 802 | $ | 876 | ||||
Current portion of long-term debt, net
|
1,080 | — | ||||||
Other current liabilities
|
784 | 1,118 | ||||||
Long-term debt, net of current portion
|
20,633 | — | ||||||
Intangible liabilities, net
|
898 | 1,020 | ||||||
Asset retirement obligations
|
4,023 | 3,390 | ||||||
Other long-term liabilities
|
2,119 | 351 | ||||||
|
|
|
|
|||||
Total liabilities of consolidated VIEs
|
$ | 30,339 | $ | 6,755 | ||||
|
|
|
|
Common Stock
|
Additional
Paid-in Capital |
Accumulated
Deficit |
Total
Stockholder’s
Deficit |
Non
Controlling
Interests |
Total
Deficit |
|||||||||||||||||||||||
Shares
|
Amount
|
|||||||||||||||||||||||||||
As of December 31, 2019
|
|
1,029
|
|
$
|
1
|
|
$
|
163
|
|
$
|
(47,339
|
)
|
$
|
(47,175
|
)
|
$
|
8,430
|
|
$
|
(38,745
|
)
|
|||||||
Cash contributions from noncontrolling interests
|
— | — | — | — | — | 13,246 | 13,246 | |||||||||||||||||||||
Accretion of Series A preferred stock
|
— | — | — | (1,622 | ) | (1,622 | ) | — | (1,622 | ) | ||||||||||||||||||
Stock-based compensation
|
— | — | 62 | — | 62 | — | 62 | |||||||||||||||||||||
Accrued dividends and commitment fees on Series A preferred stock
|
— | — | — | (11,427 | ) | (11,427 | ) | — | (11,427 | ) | ||||||||||||||||||
Cash distributions to common equity stockholder
|
— | — | — | (22,500 | ) | (22,500 | ) | — | (22,500 | ) | ||||||||||||||||||
Redemption of redeemable non-controlling interests
|
— | — | 195 | — | 195 | (541 | ) | (346 | ) | |||||||||||||||||||
Cash distributions to noncontrolling interests
|
— | — | — | — | — | (627 | ) | (627 | ) | |||||||||||||||||||
Noncontrolling interests assumed through acquisitions
|
— | — | — | — | — | 925 | 925 | |||||||||||||||||||||
Net income (loss)
|
— | — | — | 9,804 | 9,804 | (8,884 | ) | 920 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
As of September 30, 2020
|
|
1,029
|
|
$
|
1
|
|
$
|
420
|
|
$
|
(73,084
|
)
|
$
|
(72,663
|
)
|
$
|
12,549
|
|
$
|
(60,114
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
Additional
Paid-in Capital |
Accumulated
Deficit |
Total
Stockholder’s
Deficit |
Non
Controlling
Interests |
Total
Deficit |
|||||||||||||||||||||||
Shares
|
Amount
|
|||||||||||||||||||||||||||
As of December 31, 2020
|
|
1,029
|
|
$
|
1
|
|
$
|
2,033
|
|
$
|
(80,802
|
)
|
$
|
(78,768
|
)
|
$
|
14,016
|
|
$
|
(64,752
|
)
|
|||||||
Cash contributions from noncontrolling interests
|
— | — | — | — | — | 2,708 | 2,708 | |||||||||||||||||||||
Accretion of Series A preferred stock
|
— | — | — | (1,616 | ) | (1,616 | ) | — | (1,616 | ) | ||||||||||||||||||
Stock-based compensation
|
— | — | 111 | — | 111 | — | 111 | |||||||||||||||||||||
Accrued dividends and commitment fees on Series A preferred stock
|
— | — | — | (13,584 | ) | (13,584 | ) | — | (13,584 | ) | ||||||||||||||||||
Cash distributions to noncontrolling interests
|
— | — | — | — | — | (1,093 | ) | (1,093 | ) | |||||||||||||||||||
Redemption of redeemable non-controlling interests
|
— | — | 1,015 | — | 1,015 | — | 1,015 | |||||||||||||||||||||
Non-controlling interests assumed through acquisitions
|
— | — | — | — | — | 4,315 | 4,315 | |||||||||||||||||||||
Net (loss) income
|
— | — | — | (1,282 | ) | (1,282 | ) | 483 | (799 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
As of September 30, 2021
|
|
1,029
|
|
$
|
1
|
|
$
|
3,159
|
|
$
|
(97,284
|
)
|
$
|
(94,124
|
)
|
$
|
20,429
|
|
$
|
(73,695
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, |
||||||||
2021
|
2020
|
|||||||
Cash flows from operating activities
|
||||||||
Net (loss) income
|
$ | (1,468 | ) | $ | 1,458 | |||
Adjustments to reconcile net (loss) income to net cash from operating activities:
|
||||||||
Depreciation, amortization and accretion
|
14,167 | 8,410 | ||||||
Unrealized (gain) loss on interest rate swaps
|
(356 | ) | 943 | |||||
Deferred tax benefit
|
(1,517 | ) | (881 | ) | ||||
Amortization of debt discount and financing costs
|
2,165 | 1,891 | ||||||
Loss on extinguishment of debt
|
3,245 | — | ||||||
Gain on fair value remeasurement of contingent consideration
|
(2,400 | ) | — | |||||
Stock-based compensation
|
111 | 62 | ||||||
Other
|
(232 | ) | 164 | |||||
Changes in assets and liabilities, excluding the effect of acquisitions
|
||||||||
Accounts receivable
|
(2,384 | ) | (4,300 | ) | ||||
Other assets
|
(148 | ) | 344 | |||||
Accounts payable
|
6,221 | 2,643 | ||||||
Interest payable
|
566 | 1,731 | ||||||
Other liabilities
|
278 | 124 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities
|
18,248 | 12,589 | ||||||
|
|
|
|
|||||
Cash flows from investing activities
|
||||||||
Capital expenditures
|
(10,255 | ) | (28,277 | ) | ||||
Payments to acquire businesses, net of cash and restricted cash acquired
|
(192,565 | ) | — | |||||
Payments to acquire renewable energy facilities from third parties, net of cash and restricted cash acquired
|
(10,673 | ) | (17,894 | ) | ||||
Payments for customer and site lease acquisitions
|
— | (750 | ) | |||||
|
|
|
|
|||||
Net cash used for investing activities
|
(213,493 | ) | (46,921 | ) | ||||
|
|
|
|
|||||
Cash flows provided by financing activities
|
||||||||
Proceeds from issuance of long-term debt
|
288,922 | 78,253 | ||||||
Repayments of long-term debt
|
(148,790 | ) | (39,222 | ) | ||||
Payment of debt issuance costs
|
(2,247 | ) | (1,031 | ) | ||||
Payment of debt extinguishment costs
|
(1,477 | ) | — | |||||
Payment of deferred transaction costs
|
(4,254 | ) | — | |||||
Distributions to common equity stockholder
|
— | (22,500 | ) | |||||
Proceeds from issuance of Series A preferred stock
|
82,000 | 14,500 | ||||||
Payment of dividends and commitment fees on Series A preferred stock
|
(17,748 | ) | (12,950 | ) | ||||
Payment of contingent consideration
|
(129 | ) | (142 | ) | ||||
Contributions from noncontrolling interests
|
2,708 | 23,927 | ||||||
Redemption of noncontrolling interests
|
(831 | ) | (606 | ) | ||||
Distributions to noncontrolling interests
|
(1,938 | ) | (843 | ) | ||||
|
|
|
|
|||||
Net cash provided by financing activities
|
196,216 | 39,386 | ||||||
|
|
|
|
|||||
Net increase in cash and restricted cash
|
971 | 5,054 | ||||||
Cash and restricted cash, beginning of period
|
38,206 | 32,137 | ||||||
|
|
|
|
|||||
Cash and restricted cash, end of period
|
$ | 39,177 | $ | 37,191 | ||||
|
|
|
|
|||||
Supplemental cash flow disclosure
|
||||||||
Cash paid for interest, net of amounts capitalized
|
$ | 11,404 | $ | 5,849 | ||||
Cash paid for taxes
|
99 | 37 | ||||||
Non-cash investing and financing activities
|
||||||||
Asset retirement obligations
|
$ | 2,391 | $ | 955 | ||||
Deferred transaction costs not yet paid
|
2,801 | — | ||||||
Debt assumed through acquisitions
|
— | 16,020 | ||||||
Acquisitions of property and equipment included in other current liabilities
|
622 | 1,284 | ||||||
Accrued dividends and commitment fees on Series A preferred stock
|
13,584 | 11,427 |
As of
September 30, 2021 |
As of
December 31, 2020 |
|||||||
Cash
|
$ | 34,273 | $ | 33,832 | ||||
Current portion of restricted cash
|
3,110 | 3,465 | ||||||
Restricted cash, noncurrent portion
|
1,794 | 909 | ||||||
|
|
|
|
|||||
Total
|
$ | 39,177 | $ | 38,206 | ||||
|
|
|
|
• |
Level 1—Valuation techniques in which all significant inputs are unadjusted quoted prices from active markets for assets or liabilities that are identical to the assets or liabilities being measured.
|
• |
Level 2—Valuation techniques in which significant inputs include quoted prices from active markets for assets or liabilities that are similar to the assets or liabilities being measured and/or quoted prices for assets or liabilities that are identical or similar to the assets or liabilities being measured from markets that are not active. Also, model-derived valuations in which all significant inputs are observable in active markets are Level 2 valuation techniques.
|
• |
Level 3—Valuation techniques in which one or more significant inputs are unobservable. Such inputs reflect our estimate of assumptions that market participants would use to price an asset or liability.
|
Nine Months Ended
September 30, |
||||||||
2021 | 2020 | |||||||
Revenue under power purchase agreements
|
$ | 12,341 | $ | 8,830 | ||||
Revenue from net metering credits
|
17,922 | 9,757 | ||||||
Solar renewable energy certificate revenue
|
17,164 | 13,353 | ||||||
Performance based incentives
|
1,051 | 1,636 | ||||||
Other revenue
|
1,744 | 437 | ||||||
|
|
|
|
|||||
Total
|
$ | 50,222 | $ | 34,013 | ||||
|
|
|
|
As of
September 30, 2021 |
As of
December 31, 2020 |
|||||||
Power purchase agreements
|
$ | 2,897 | $ | 1,388 | ||||
Net metering credits
|
4,950 | 3,016 | ||||||
Solar renewable energy certificates
|
3,456 | 1,108 | ||||||
Performance based incentives
|
94 | 135 | ||||||
Other
|
159 | 105 | ||||||
|
|
|
|
|||||
Total
|
$ | 11,556 | $ | 5,752 | ||||
|
|
|
|
Assets
|
||||
Accounts receivable
|
$ | 3,420 | ||
Other assets
|
510 | |||
Property, plant and equipment
|
201,150 | |||
Intangible assets
|
5,225 | |||
|
|
|||
Total assets acquired
|
210,305 | |||
Liabilities
|
||||
Accounts Payable
|
23 | |||
Long-term debt
|
1,795 | |||
Intangible liabilities
|
10,115 | |||
Asset retirement obligations
|
1,998 | |||
Other liabilities
|
935 | |||
|
|
|||
Total liabilities assumed
|
14,866 | |||
Non-controlling interest
(1)
|
4,315 | |||
Goodwill
|
1,965 | |||
|
|
|||
Total fair value of consideration transferred, net of cash acquired
|
$ | 193,089 | ||
|
|
Cash consideration to the seller on closing
|
$ | 136,689 | ||
Cash consideration to settle debt and interest rate swaps
|
51,523 | |||
Cash in escrow accounts
|
2,738 | |||
Purchase price payable
|
6,486 | |||
|
|
|||
Total fair value of consideration transferred
|
197,436 | |||
Cash acquired
|
229 | |||
Restricted cash acquired
|
4,118 | |||
|
|
|||
Total fair value of consideration transferred, net of cash acquired
(2)
|
$ | 193,089 | ||
|
|
(1) |
The fair value of the non-controlling interests was determined using an income approach representing the best indicator of fair value and was supported by a discounted cash flow technique.
|
(2) |
The Company paid $4.1 million of the purchase price payable after the acquisition date but prior to September 30, 2021. The remaining purchase price payable of $2.4 million was recorded as of September 30, 2021, on the condensed consolidated balance sheets.
|
(In thousands) |
For the nine
months ended September 30, 2021 (unaudited) |
For the nine
months ended September 30, 2020 (unaudited) |
||||||
Operating revenues
|
$ | 66,853 | $ | 52,752 | ||||
Net income
|
3,670 | 6,425 |
Assets
|
||||
Accounts receivable
|
$ | 2,000 | ||
Other assets
|
672 | |||
Property, plant and equipment
|
128,050 | |||
Intangible assets
|
960 | |||
|
|
|||
Total assets acquired
|
131,682 | |||
Liabilities
|
||||
Accounts payable
|
747 | |||
Intangible liabilities
|
1,020 | |||
Asset retirement obligation
|
2,571 | |||
Other liabilities
|
441 | |||
|
|
|||
Total liabilities assumed
|
4,779 | |||
Noncontrolling interests
(1)
|
8,475 | |||
|
|
|||
Total fair value of consideration transferred, net of cash acquired
|
$ | 118,428 | ||
|
|
(1) |
The fair value of the non-controlling interests was determined using an income approach representing the best indicator of fair value and was supported by a discounted cash flow technique.
|
(In thousands) |
For the nine
months ended September 30, 2020 (unaudited) |
|||
Operating revenues
|
$ | 41,975 | ||
Net income
|
1,159 |
As of
September 30, 2021 |
As of
December 31, 2020 |
|||||||
Current assets
|
$ | 13,046 | $ | 14,082 | ||||
Non-current assets
|
395,997 | 351,327 | ||||||
|
|
|
|
|||||
Total assets
|
$ | 409,043 | $ | 365,409 | ||||
Current liabilities
|
$ | 2,666 | $ | 1,994 | ||||
Non-current liabilities
|
27,673 | 4,761 | ||||||
|
|
|
|
|||||
Total liabilities
|
$ | 30,339 | $ | 6,755 |
As of
September 30, 2021 |
As of
December 31, 2020 |
Interest
Type |
Weighted
average interest rate |
|||||||||||||
Long-term debt
|
||||||||||||||||
Rated term loan
|
$ | 491,321 | $ | 362,685 | Fixed | 3.51 | % | |||||||||
Construction loans
|
13,687 | 25,484 | Floating | 2.33 | % | |||||||||||
Term loans
|
12,980 | 7,218 | Floating | 2.33 | % | |||||||||||
Financing lease obligations
|
22,711 | — | Imputed | 3.59 | % | |||||||||||
|
|
|
|
|||||||||||||
Total principal due for long-term debt and financing lease obligations
|
540,699 | 395,387 | ||||||||||||||
Unamortized discounts and premiums
|
(206 | ) | (292 | ) | ||||||||||||
Unamortized deferred financing costs
|
(9,177 | ) | (5,952 | ) | ||||||||||||
Less: Current portion of long-term debt
|
27,686 | 35,209 | ||||||||||||||
|
|
|
|
|||||||||||||
Long-term debt, less current portion
|
$ | 503,630 | $ | 353,934 | ||||||||||||
|
|
|
|
2021
|
$ | 334 | ||
2022
|
1,278 | |||
2023
|
1,287 | |||
2024
|
1,290 | |||
2025
|
1,300 | |||
Thereafter
|
10,563 | |||
|
|
|||
Total
|
$ | 16,052 | ||
|
|
Units | Amount | |||||||
As of December 31, 2019
|
176,500 | $ | 167,441 | |||||
|
|
|
|
|||||
Issuance of Series A preferred stock
|
14,500 | 14,500 | ||||||
Accretion of Series A preferred stock
|
— | 1,622 | ||||||
Accrued dividends and commitment fees on Series A preferred stock
|
— | 11,427 | ||||||
Payment of dividends and commitment fees on Series A preferred stock
|
— | (12,950 | ) | |||||
|
|
|
|
|||||
As of September 30, 2020
|
191,000 | $ | 182,040 | |||||
|
|
|
|
|||||
As of December 31, 2020
|
208,000 | $ | 203,747 | |||||
Issuance of Series A preferred stock
|
82,000 | 82,000 | ||||||
Accretion of Series A preferred stock
|
— | 1,616 | ||||||
Accrued dividends and commitment fees on Series A preferred stock
|
— | 13,584 | ||||||
Payment of dividends and commitment fees on Series A preferred stock
|
— | (17,748 | ) | |||||
|
|
|
|
|||||
As of September 30, 2021
|
290,000 | $ | 283,199 | |||||
|
|
|
|
For the nine months
ended September 30, |
||||||||
2021 | 2020 | |||||||
Redeemable noncontrolling interest, beginning balance
|
$ | 18,311 | $ | 3,411 | ||||
Cash contributions
|
— | 10,681 | ||||||
Cash distributions
|
(845 | ) | (216 | ) | ||||
Redemption of redeemable noncontrolling interests
|
(1,630 | ) | — | |||||
Net (loss) income attributable to redeemable noncontrolling interest
|
(669 | ) | 538 | |||||
|
|
|
|
|||||
Redeemable noncontrolling interest, ending balance
|
$ | 15,167 | $ | 14,414 | ||||
|
|
|
|
For the nine months
ended September 30, |
||||||||
2021 | 2020 | |||||||
Net income (loss) attributable to Altus Power, Inc.
|
(1,282 | ) | 9,804 | |||||
Cumulative preferred dividends and commitment fee earned on Series A redeemable preferred stock
|
(13,584 | ) | (11,427 | ) | ||||
Redeemable Series A preferred stock accretion
|
(1,616 | ) | (1,622 | ) | ||||
|
|
|
|
|||||
Net loss attributable to common stockholder—basic and diluted
|
$ | (16,482 | ) | $ | (3,245 | ) | ||
|
|
|
|
|||||
Net (loss) income per share attributable to common stockholder—basic and diluted
|
$ | (16,017 | ) | $ | (3,154 | ) | ||
Weighted-average common shares outstanding—basic and diluted
|
1,029 | 1,029 |
REVENUE
|
||||
Net metering credits, net
|
$ | 1,736,919 | ||
Electricity sales, net
|
5,344,646 | |||
Renewable energy certificates
|
3,168,014 | |||
|
|
|||
Total revenue
|
10,249,579 | |||
OPERATING EXPENSES
|
||||
Property taxes
|
487,979 | |||
Insurance
|
216,629 | |||
Rent expense
|
365,693 | |||
Operations and maintenance fees
|
397,047 | |||
Asset management fees
|
302,188 | |||
Renewable energy certificates
|
153,634 | |||
Professional fees
|
299,217 | |||
Subscription management fees
|
205,431 | |||
General and administrative
|
305,367 | |||
Bad debt
|
189,178 | |||
|
|
|||
Total operating expenses
|
2,922,363 | |||
|
|
|||
Income from operations
|
7,327,216 | |||
OTHER INCOME (EXPENSES)
|
||||
Incentive income
|
496,813 | |||
Interest income
|
59,830 | |||
Interest expense
|
(4,013,725 | ) | ||
Depreciation expense
|
(4,728,769 | ) | ||
Amortization expense
|
(465,619 | ) | ||
Accretion expense
|
(31,049 | ) | ||
Unrealized loss on swap fair value
|
(629,475 | ) | ||
|
|
|||
Net other income (expenses)
|
(9,311,994 | ) | ||
|
|
|||
Net loss
|
(1,984,778 | ) | ||
Net loss attributable to noncontrolling interest
|
(13,538,778 | ) | ||
|
|
|||
Net income attributable to managing members
|
$ | 11,554,000 |
Managing
Members |
Noncontrolling
Interest |
Total
Members’ Equity |
||||||||||
BALANCE, JANUARY 1, 2020
|
$ | 42,852,630 | $ | 21,918,326 | $ | 64,770,956 | ||||||
Capital contributions
|
4,608,516 | 17,489,192 | 22,097,708 | |||||||||
Return of capital
|
(4,849,248 | ) | — | (4,849,248 | ) | |||||||
Preferred distributions
|
— | (690,992 | ) | (690,992 | ) | |||||||
Net income (loss)
|
11,554,000 | (13,538,778 | ) | (1,984,778 | ) | |||||||
Syndication
|
— | (540,214 | ) | (540,214 | ) | |||||||
|
|
|
|
|
|
|||||||
BALANCE, DECEMBER 21, 2020
|
$ | 54,165,898 | $ | 24,637,534 | $ | 78,803,432 | ||||||
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||
Net loss
|
$ | (1,984,778 | ) | |
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||
Depreciation expense
|
4,728,769 | |||
Amortization expense
|
465,619 | |||
Amortization expense—prepaid lease
|
26,152 | |||
Accretion expense
|
31,049 | |||
Interest expense—debt issuance cost
|
208,537 | |||
Unrealized loss on swap fair value
|
629,475 | |||
Bond interest income
|
(226 | ) | ||
Bad debt
|
189,178 | |||
Changes in operating assets and liabilities:
|
||||
Accounts receivable, net
|
(1,484,921 | ) | ||
Prepaid expenses
|
(51,749 | ) | ||
Deposits
|
280,000 | |||
Accounts payable and accrued expenses
|
(630,323 | ) | ||
Accrued operation and maintenance fee—related party
|
(39,136 | ) | ||
Accrued asset management fee—related party
|
(21,239 | ) | ||
Due to related parties
|
(47,762 | ) | ||
Accrued interest
|
203,361 | |||
Customer discount payable
|
8,266 | |||
|
|
|||
Net cash provided by operating activities
|
2,510,272 | |||
|
|
|||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||
Amount paid for fixed assets—accounts payable and accrued expenses
|
(447,758 | ) | ||
Purchase of fixed assets
|
(4,522,716 | ) | ||
Purchase of intangible assets
|
(4,335,486 | ) | ||
|
|
|||
Net cash used in investing activities
|
(9,305,960 | ) | ||
|
|
|||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||
Release of escrow on decommissioning bond
|
84,066 | |||
Payments on loans payable
|
(38,112,200 | ) | ||
Proceeds from loans payable
|
31,638,945 | |||
Payment of accrued developer fee
|
(665,000 | ) | ||
Capital contributions—Investor Members
|
17,489,192 | |||
Preferred distributions—Investor Members
|
(690,992 | ) | ||
Return of capital—Managing Members
|
(4,849,248 | ) | ||
Payments of syndication costs
|
(540,214 | ) | ||
|
|
|||
Net cash provided by financing activities
|
4,354,549 | |||
|
|
|||
NET DECREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH
|
(2,441,139 | ) | ||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT BEGINNING OF YEAR
|
11,754,029 | |||
|
|
|||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF YEAR
|
$ | 9,312,890 | ||
|
|
Solar Project Companies |
Formation
Date |
Subsidiaries
|
||||
VH II Holdco I, LLC
|
8/17/2017 | VH II Westport Holdco, LLC (“Westport”) | ||||
VH II Holdco II, LLC
|
10/23/2017 | VH II Wareham Holdco, LLC (“Wareham”) | ||||
Virgo DW MM Holdco, LLC
|
10/16/2017 | Virgo DW Holdco, LLC (“Dundas”) | ||||
Virgo Charlestown MA MM Holdco, LLC
|
8/22/2018 | Virgo Charlestown MA Holdco, LLC (“Charlestown MA”) | ||||
Virgo Charlestown NY MM Holdco, LLC
|
11/19/2018 | Virgo Charlestown NY Holdco, LLC (“Charlestown NY”) | ||||
Virgo Skipjack MM Holdco, LLC
|
8/21/2018 | Virgo Skipjack Holdco, LLC (“Skipjack”) | ||||
Virgo Mangata MM Holdco, LLC
|
4/10/2019 | Virgo Mangata Holdco, LLC (“Mangata”) |
Subsidiary |
Investor Members (Noncontrolling Interest)
|
Contributions
Made to Date |
Preferred
Return |
Expected
Flip Date |
||||||||||
Westport
|
Peoplesbank & The Cape Code Five Cents Savings Bank | $ | 6,174,175 | 2.25 | % | 6/20/2023 | ||||||||
Wareham
|
Peoplesbank & The Cape Code Five Cents Savings Bank | $ | 1,689,105 | 2.25 | % | 6/20/2023 | ||||||||
Dundas
|
1st Source Solar 1, LLC | $ | 10,526,919 | 2.00 | % | 12/31/2024 | ||||||||
Charlestown MA
|
Peoplesbank & Institution for Savings in Newburyport and Its Vicinity | $ | 4,623,436 | 2.50 | % | 11/17/2024 | ||||||||
Charlestown NY
|
Nelnet, Inc. | $ | 5,000,339 | 3.00 | % | 2/13/2025 | ||||||||
Skipjack
|
Nelnet, Inc. | $ | 4,650,683 | 3.00 | % | 12/24/2024 | ||||||||
Mangata
|
Amalgamated Bank | $ | 13,769,794 | 3.00 | % | 1/20/2026 |
Parent |
Wholly-owned
Project
Company Subsidiaries |
City, State
|
MW
(DC) |
Operations Commenced
|
||||||
Westport
|
VH II Grafton, LLC | Grafton, MA | 1.319 | December 20, 2017 | ||||||
Westport
|
VH II Haverhill, LLC | Haverhill, MA | 1.363 | November 16, 2017 | ||||||
Westport
|
VH II Westport, LLC | Westport, MA | 2.700 | September 25, 2017 | ||||||
Wareham
|
Squirrel Island Solar, LLC | Wareham, MA | 1.402 | December 20, 2017 | ||||||
Dundas
|
Dundas Solar Holdings, LLC | Northfield, MN | 6.600 | February 28, 2018 | ||||||
Dundas
|
Waterville Solar Holdings, LLC | Le Sueur County, MN | 6.635 | February 28, 2018 | ||||||
Charlestown MA
|
Hopkinton MA 1, LLC | Hopkinton, MA | 2.765 | April 18, 2019 | ||||||
Charlestown MA
|
Carver MA 2, LLC | Carver, MA | 2.842 | May 17, 2019 | ||||||
Charlestown NY
|
Westtown NY 1, LLC | Westtown, NY | 2.830 | May 9, 2019 | ||||||
Charlestown NY
|
Greenville NY 1, LLC | Port Jervis, NY | 2.300 | August 13, 2019 | ||||||
Charlestown NY
|
Chester NY 1, LLC | Chester, NY | 2.710 | July 25, 2019 | ||||||
Skipjack
|
SynerGen Panorama, LLC | Fort Washington, MD | 6.610 | June 24, 2019 | ||||||
Mangata
|
Helen Solar, LLC | Plato, MN | 5.649 | July 20, 2020 | ||||||
Mangata
|
Northfield Solar, LLC | Rice County, MN | 7.070 | July 13, 2020 | ||||||
Mangata
|
Walcott Solar, LLC | Faribault, MN | 5.719 | July 20, 2020 | ||||||
Mangata
|
Warsaw Solar, LLC | Rice County, MN | 2.863 | June 17, 2020 |
Gross Asset |
Accumulated
Amortization |
Net Carrying
Amount |
||||||||||
Interconnection costs
|
$ | 12,314,943 | $ | (525,132 | ) | $ | 11,789,811 | |||||
Subscription agreement costs
|
3,499,037 | (226,874 | ) | 3,272,163 | ||||||||
|
|
|
|
|
|
|||||||
$ | 15,813,980 | $ | (752,006 | ) | $ | 15,061,974 | ||||||
|
|
|
|
|
|
Level 1: | Observable inputs such as quoted prices (unadjusted) for identical assets or liabilities in active markets. | |
Level 2: | Inputs other than quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. | |
Level 3: | Unobservable inputs that reflect the Solar Project Companies’ own assumptions. |
12/21/2020 | ||||
Interest rate swap liability
|
$ | 1,247,021 | ||
|
|
12/21/2020 | ||||
Asset retirement obligations, as determined by the net present value method (See Note 7)
|
$ | 509,102 | ||
|
|
Borrower
|
Loan Date
|
Construction
Loan Amount |
Conversion
Date |
Permanent
Loan Amount |
Effective
Interest Rate |
Maturity
Date |
Balance at
12/21/2020 |
|||||||||||||||||||||
VH II Holdco I, LLC
|
3/6/2018 | N/A | N/A | 9,400,0001 | 5.90 | % | 9/6/2028 | 7,607,179 | ||||||||||||||||||||
VH II Holdco II, LLC
|
11/21/2018 | 2,550,0001 | 5/21/2019 | 2,550,0001 | 6.62 | % | 5/21/2029 | 2,197,489 | ||||||||||||||||||||
Dundas
|
12/28/2017 | 30,000,0002 | 7/13/2018 | 17,176,7722 | 6.36 | % | 7/13/2024 | 16,047,329 | ||||||||||||||||||||
Virgo Charlestown MA MM
|
12/23/2019 | N/A | N/A | 7,000,0001 | 4.61 | % | 6/23/2030 | 6,862,358 | ||||||||||||||||||||
Chester NY 1, LLC
|
8/3/2018 | 4,361,2113 | 2/10/2020 | 2,673,6242 | N/A | 2/10/2026 | 2,611,501 | |||||||||||||||||||||
Greenville NY 1, LLC
|
8/9/2018 | 3,944,7183 | 3/11/2020 | 3,026,3042 | N/A | 3/11/2026 | 2,964,549 | |||||||||||||||||||||
Westtown NY 1, LLC
|
8/7/2018 | 4,559,0003 | 2/7/2020 | 3,303,9392 | N/A | 2/7/2026 | 3,246,286 | |||||||||||||||||||||
SynerGen Panorama, LLC
|
2/25/2019 | 14,369,2214 | 7/10/2020 | 10,080,0002 | N/A | 7/10/2026 | 9,974,083 | |||||||||||||||||||||
Helen Solar, LLC
|
9/6/2019 | 10,457,8695 | N/A | N/A | N/A | 8/18/2020 | — | |||||||||||||||||||||
Northfield Solar, LLC
|
9/6/2019 | 11,055,6275 | N/A | N/A | N/A | 8/18/2020 | — | |||||||||||||||||||||
Walcott Solar, LLC
|
9/6/2019 | 10,565,6955 | N/A | N/A | N/A | 8/18/2020 | — | |||||||||||||||||||||
Warsaw Solar, LLC
|
9/6/2019 | 5,233,5785 | N/A | N/A | N/A | 8/18/2020 | — | |||||||||||||||||||||
Mangata
|
8/18/2020 | N/A | N/A | 28,560,0006 | 5.15 | % | 7/20/2027 | 28,184,611 | ||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||
97,096,919 | 83,770,639 | 79,695,385 | ||||||||||||||||||||||||||
|
|
|
|
|
|
1 |
The loans have a fix interest rate ranging from 4.61% to 5.75%
|
2 |
The loans have a fix interest rate ranging from 3.20% to 4.25% plus a variable rate as described in the loan agreements.
|
3 |
The loans have a fix interest rate of 2.50% plus a variable rate as described in the loan agreements. The interest rate may not fall below 7.00%.
|
4 |
The loans have a fix interest rate of 4.00% plus a variable rate as described in the loan agreements. The interest rates may not fall below 7.50%.
|
5 |
The loans have a fix interest rate of 1.00% plus a variable rate as described in the loan agreements. The interest rates may not fall below 6.50%.
|
6 |
The loan was entered into as a permanent loan upon the conversion of the construction loans of Helen, Northfield, Walcott, and Warsaw.
|
12/21/2020 | ||||
Principal balance
|
$ | 79,695,385 | ||
Less: unamortized debt issuance costs
|
(2,910,979 | ) | ||
|
|
|||
Note payable, net of unamortized debt issuance costs
|
$ | 76,784,406 | ||
|
|
Aggregate
Notional Amount |
Gross
Liability at Fair Value |
Change in
Fair Value |
||||||||||
Interest rate swap
|
$ | 16,047,329 | $ | 1,247,021 | $ | 629,475 |
2021
|
$ | 526,918 | ||
2022
|
527,699 | |||
2023
|
528,487 | |||
2024
|
529,284 | |||
2025
|
530.090 | |||
Thereafter
|
9,810,506 | |||
|
|
|||
Total
|
$ | 12,452,984 | ||
|
|
12/21/2020 | ||||
Asset retirement obligation beginning of year
|
$ | 406,059 | ||
Additions to asset retirement obligation
|
71,994 | |||
Accretion expense
|
31,049 | |||
|
|
|||
Asset retirement obligation end of year
|
$ | 509,102 | ||
|
|
ASSETS
|
||||
CURRENT ASSETS
|
||||
Cash and cash equivalents
|
$ | 8,135,543 | ||
Accounts receivable, net
|
783,226 | |||
Prepaid expenses
|
227,857 | |||
Prepaid lease
|
26,152 | |||
Deposits
|
280,000 | |||
|
|
|||
Total current assets
|
9,452,778 | |||
FIXED ASSETS
|
||||
Land
|
1,029,860 | |||
Energy property
|
93,128,821 | |||
Sitework
|
5,239,103 | |||
Construction in progress
|
35,029,923 | |||
|
|
|||
Fixed assets
|
134,427,707 | |||
Less: accumulated depreciation
|
(5,205,621 | ) | ||
|
|
|||
Fixed assets, net
|
129,222,086 | |||
OTHER ASSETS
|
||||
Prepaid lease
|
614,577 | |||
Restricted cash
|
3,618,486 | |||
Decommissioning bonds
|
586,572 | |||
Intangible assets, net
|
6,077,102 | |||
|
|
|||
Total other assets
|
10,896,737 | |||
Total assets
|
$ | 149,571,601 | ||
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
||||
CURRENT LIABILITIES
|
||||
Accounts payable and accrued expenses
|
$ | 1,978,097 | ||
Accrued operation and maintenance fee—related party
|
40,631 | |||
Accrued asset management fee—related party
|
29,790 | |||
Due to related party
|
75,705 | |||
Accrued interest
|
324,253 | |||
Customer discount payable
|
38,357 | |||
Accrued developer fee—related party
|
665,000 | |||
Current portion of loans payable
|
6,766,016 | |||
|
|
|||
Total current liabilities
|
9,917,849 | |||
LONG-TERM LIABILITIES
|
||||
Fair value of swap
|
617,546 | |||
Loans payable, net
|
73,859,191 | |||
Asset retirement obligation
|
406,059 | |||
|
|
|||
Total long-term liabilities
|
74,882,796 | |||
TOTAL LIABILITIES
|
84,800,645 | |||
MEMBERS’ EQUITY
|
||||
Managing Members
|
42,852,630 | |||
Noncontrolling interest
|
21,918,326 | |||
|
|
|||
Total members’ equity
|
64,770,956 | |||
|
|
|||
Total liabilities and members’ equity
|
$ | 149,571,601 | ||
|
|
REVENUE
|
||||
Net metering credits, net
|
$ | 1,541,760 | ||
Electricity sales, net
|
2,501,055 | |||
Renewable energy certificates
|
1,792,333 | |||
|
|
|||
Total revenue
|
5,835,148 | |||
OPERATING EXPENSES
|
||||
Property taxes
|
169,426 | |||
Insurance
|
111,033 | |||
Rent expense
|
212,647 | |||
Operations and maintenance fees
|
243,772 | |||
Asset management fees
|
271,176 | |||
Professional fees
|
248,558 | |||
Subscription management fees
|
126,286 | |||
General and administrative
|
375,546 | |||
|
|
|||
Total operating expenses
|
1,758,444 | |||
|
|
|||
Income from operations
|
4,076,704 | |||
OTHER INCOME (EXPENSES)
|
||||
Incentive income
|
912,815 | |||
Interest income
|
14,633 | |||
Interest expense
|
(3,084,635 | ) | ||
Depreciation expense
|
(3,246,398 | ) | ||
Amortization expense
|
(188,404 | ) | ||
Accretion expense
|
(5,241 | ) | ||
Unrealized loss on swap fair value
|
(592,388 | ) | ||
|
|
|||
Net other income (expenses)
|
(6,189,618 | ) | ||
|
|
|||
Net loss
|
(2,112,914 | ) | ||
Net loss attributable to noncontrolling interest
|
(4,705,113 | ) | ||
|
|
|||
Net income attributable to managing members
|
$ | 2,592,199 | ||
|
|
Managing
Members |
Noncontrolling
Interest |
Total
Members’ Equity |
||||||||||
BALANCE, JANUARY 1, 2019
|
$ | 17,215,195 | $ | 18,222,179 | $ | 35,437,374 | ||||||
Capital contributions
|
45,079,394 | 9,399,180 | 54,478,574 | |||||||||
Return of capital
|
(22,034,158 | ) | — | (22,034,158 | ) | |||||||
Preferred distributions
|
— | (387,574 | ) | (387,574 | ) | |||||||
Net income (loss)
|
2,592,199 | (4,705,113 | ) | (2,112,914 | ) | |||||||
Syndication
|
— | (610,346 | ) | (610,346 | ) | |||||||
|
|
|
|
|
|
|||||||
BALANCE, DECEMBER 31, 2019
|
$ | 42,852,630 | $ | 21,918,326 | $ | 64,770,956 | ||||||
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||
Net loss
|
$ | (2,112,914 | ) | |
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||
Depreciation expense
|
3,246,398 | |||
Amortization expense
|
188,404 | |||
Amortization expense—prepaid lease
|
13,076 | |||
Accretion expense
|
5,241 | |||
Interest expense—debt issuance cost
|
101,296 | |||
Unrealized loss on swap fair value
|
592,388 | |||
Bond interest income
|
(5,063 | ) | ||
Changes in operating assets and liabilities:
|
||||
Accounts receivable, net
|
(411,700 | ) | ||
Prepaid expenses
|
(12,570 | ) | ||
Accounts payable and accrued expenses
|
265,263 | |||
Accrued operation and maintenance fee—related party
|
19,792 | |||
Accrued asset management fee—related party
|
18,176 | |||
Due to related party
|
75,305 | |||
Accrued interest
|
192,665 | |||
Customer discount payable
|
29,667 | |||
|
|
|||
Net cash provided by operating activities
|
2,205,424 | |||
|
|
|||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||
Purchase of fixed assets
|
(25,024,473 | ) | ||
Purchase of intangible assets
|
(300,000 | ) | ||
|
|
|||
Net cash used in investing activities
|
(25,324,473 | ) | ||
|
|
|||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||
Payments on loans payable
|
(11,107,178 | ) | ||
Construction costs payable
|
(279,248 | ) | ||
Proceeds from loans payable
|
31,408,332 | |||
Capital contributions—Investor Members
|
9,399,180 | |||
Capital contributions—Managing Members
|
670 | |||
Preferred distributions—Investor Member
|
(397,234 | ) | ||
Return of capital—Managing Members
|
(4,001,631 | ) | ||
Payments of debt issuance costs
|
(12,900 | ) | ||
Payments of syndication costs
|
(397,286 | ) | ||
|
|
|||
Net cash provided by financing activities
|
24,612,705 | |||
|
|
|||
NET INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH
|
1,493,656 | |||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT BEGINNING OF YEAR
|
10,260,373 | |||
|
|
|||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF YEAR
|
$ | 11,754,029 | ||
|
|
Solar Project Companies |
Formation
Date |
Subsidiaries
|
||||
VH II Holdco I, LLC
|
8/17/2017 | VH II Westport Holdco, LLC (“Westport”) | ||||
VH II Holdco II, LLC
|
10/23/2017 | VH II Wareham Holdco, LLC (“Wareham”) | ||||
Virgo DW MM Holdco, LLC
|
10/16/2017 | Virgo DW Holdco, LLC (“Dundas”) | ||||
Virgo Charlestown MA MM Holdco, LLC
|
8/22/2018 | Virgo Charlestown MA Holdco, LLC (“Charlestown MA”) | ||||
Virgo Charlestown NY MM Holdco, LLC
|
11/19/2018 | Virgo Charlestown NY Holdco, LLC (“Charlestown NY”) | ||||
Virgo Skipjack MM Holdco, LLC
|
8/21/2018 | Virgo Skipjack Holdco, LLC (“Skipjack”) | ||||
Virgo Mangata MM Holdco, LLC
|
4/10/2019 | Virgo Mangata Holdco, LLC (“Mangata”) |
Subsidiary |
Investor Members (Noncontrolling
Interest) |
Contributions
Made to Date |
Preferred
Return |
Expected
Flip Date |
||||||||||
Westport
|
Peoplesbank & The Cape Code Five Cents Savings Bank | $ | 6,174,175 | 2.25% | 6/20/2023 | |||||||||
Wareham
|
Peoplesbank & The Cape Code Five Cents Savings Bank | $ | 1,689,105 | 2.25% | 6/20/2023 | |||||||||
Dundas
|
1st Source Solar 1, LLC | $ | 10,526,919 | 2.00% | 12/31/2024 | |||||||||
Charlestown MA
|
Peoplesbank & Institution for Savings in Newburyport and Its Vicinity | $ | 4,623,437 | 2.50% | 11/17/2024 | |||||||||
Charlestown NY
|
Nelnet, Inc. | $ | 5,000,339 | 3.00% | 2/13/2025 | |||||||||
Skipjack
|
Nelnet, Inc. | $ | 931,284 | 3.00% | 12/24/2024 | |||||||||
Mangata
|
Amalgamated Bank | $ | 0 | 3.00% | 1/20/2026 |
Parent |
Wholly-owned Project
Company
Subsidiaries |
City, State |
MW
(DC) |
Operations Commenced | ||||||
Westport
|
VH II Grafton, LLC | Grafton, MA | 1.319 | December 20, 2017 | ||||||
Westport
|
VH II Haverhill, LLC | Haverhill, MA | 1.363 | November 16, 2017 | ||||||
Westport
|
VH II Westport, LLC | Westport, MA | 2.700 | September 25, 2017 | ||||||
Wareham
|
Squirrel Island Solar, LLC | Wareham, MA | 1.402 | December 20, 2017 | ||||||
Dundas
|
Dundas Solar Holdings, LLC | Northfield, MN | 6.600 | February 28, 2018 | ||||||
Dundas
|
Waterville Solar Holdings, LLC | Le Sueur County, MN | 6.635 | February 28, 2018 | ||||||
Charlestown MA
|
Hopkinton MA 1, LLC | Hopkinton, MA | 2.765 | April 18, 2019 | ||||||
Charlestown MA
|
Carver MA 2, LLC | Carver, MA | 2.842 | May 17, 2019 | ||||||
Charlestown NY
|
Westtown NY 1, LLC | Westtown, NY | 2.830 | May 9, 2019 | ||||||
Charlestown NY
|
Greenville NY 1, LLC | Port Jervis, NY | 2.300 | August 13, 2019 | ||||||
Charlestown NY
|
Chester NY 1, LLC | Chester, NY | 2.710 | July 25, 2019 | ||||||
Skipjack
|
SynerGen Panorama, LLC | Fort Washington, MD | 6.610 | June 24, 2019 | ||||||
Mangata
|
Helen Solar, LLC | Plato, MN | 5.649 | July 20, 2020 | ||||||
Mangata
|
Northfield Solar, LLC | Rice County, MN | 7.070 | July 13, 2020 | ||||||
Mangata
|
Walcott Solar, LLC | Faribault, MN | 5.719 | July 20, 2020 | ||||||
Mangata
|
Warsaw Solar, LLC | Rice County, MN | 2.863 | June 17, 2020 |
Gross Asset |
Accumulated
Amortization |
Net
Carrying Amount |
||||||||||
Interconnection costs
|
$ | 4,270,312 | $ | (204,463 | ) | $ | 4,065,849 | |||||
Subscription agreement costs
|
2,093,177 | (81,924 | ) | 2,011,253 | ||||||||
|
|
|
|
|
|
|||||||
$ | 6,363,489 | $ | (286,387 | ) | $ | 6,077,102 | ||||||
|
|
|
|
|
|
Level 1: | Observable inputs such as quoted prices (unadjusted) for identical assets or liabilities in active markets. | |
Level 2: | Inputs other than quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. | |
Level 3: | Unobservable inputs that reflect the Solar Project Companies’ own assumptions. |
2019 | ||||
Interest rate swap liability
|
$ | 617,546 | ||
|
|
2019 | ||||
Asset retirement obligations, as determined by the net present value method (See Note 7)
|
$ | 406,059 | ||
|
|
Borrower
|
Loan Date
|
Construction
Loan Amount |
Conversion
Date |
Permanent
Loan Amount |
Effective
Interest Rate |
Maturity
Date |
Balance at
12/31/2019 |
|||||||||||||||||||||
VH II Holdco I, LLC
|
3/6/2018 | N/A | N/A | 9,400,0001 | 5.90 | % | 9/6/2028 | 8,212,983 | ||||||||||||||||||||
VH II Holdco II, LLC
|
11/21/2018 | 2,550,0001 | 5/21/2019 | 2,550,0001 | 6.62 | % | 5/21/2029 | 2,346,613 | ||||||||||||||||||||
Dundas
|
12/28/2017 | 30,000,0002 | 7/13/2018 | 17,176,7722 | 6.36 | % | 7/13/2024 | 16,471,547 | ||||||||||||||||||||
Carver MA 2, LLC
|
6/1/2018 | 5,230,9763 | N/A | N/A | N/A | 12/23/2019 | — | |||||||||||||||||||||
Hopkinton MA 1, LLC
|
6/1/2018 | 5,208,5223 | N/A | N/A | N/A | 12/23/2019 | — | |||||||||||||||||||||
Virgo Charlestown MA MM
|
12/23/2019 | N/A | N/A | 7,000,0001 | 4.61 | % | 6/23/2030 | 7,000,000 | ||||||||||||||||||||
Chester NY 1, LLC
|
8/3/2018 | 4,361,2113 | 2/10/2020 | 2,673,6242 | N/A | 2/10/2026 | 3,817,350 | |||||||||||||||||||||
Greenville NY 1, LLC
|
8/9/2018 | 3,944,7183 | 3/11/2020 | 3,026,3042 | N/A | 3/11/2026 | 3,338,120 | |||||||||||||||||||||
Westtown NY 1, LLC
|
8/7/2018 | 4,559,0003 | 2/7/2020 | 3,303,9392 | N/A | 2/7/2026 | 3,921,230 | |||||||||||||||||||||
SynerGen Panorama, LLC
|
2/25/2019 | 14,369,2214 | 7/10/2020 | 10,080,0002 | N/A | 7/10/2026 | 11,847,748 | |||||||||||||||||||||
Helen Solar, LLC
|
9/6/2019 | 10,457,8695 | N/A | N/A | N/A | 8/18/2020 | 7,128,340 | |||||||||||||||||||||
Northfield Solar, LLC
|
9/6/2019 | 11,055,6275 | N/A | N/A | N/A | 8/18/2020 | 8,104,917 | |||||||||||||||||||||
Walcott Solar, LLC
|
9/6/2019 | 10,565,6955 | N/A | N/A | N/A | 8/18/2020 | 6,446,182 | |||||||||||||||||||||
Warsaw Solar, LLC
|
9/6/2019 | 5,233,5785 | N/A | N/A | N/A | 8/18/2020 | 2,728,893 | |||||||||||||||||||||
Mangata
|
8/18/2020 | N/A | N/A | 28,560,0006 | 5.15 | % | 7/20/2027 | — | ||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||
$ | 107,536,417 | $ | 83,770,639 | $ | 81,363,923 | |||||||||||||||||||||||
|
|
|
|
|
|
1 |
The loans have a fix interest rate ranging from 4.61% to 5.75%
|
2 |
The loans have a fix interest rate ranging from 3.20% to 4.25% plus a variable rate as described in the loan agreements.
|
3 |
The loans have a fix interest rate of 2.50% plus a variable rate as described in the loan agreements. The interest rate may not fall below 7.00%.
|
4 |
The loans have a fix interest rate of 4.00% plus a variable rate as described in the loan agreements. The interest rates may not fall below 7.50%.
|
5 |
The loans have a fix interest rate of 1.00% plus a variable rate as described in the loan agreements. The interest rates may not fall below 6.50%.
|
6 |
The loan was entered into as a permanent loan upon the conversion of the construction loans of Helen, Northfield, Walcott, and Warsaw.
|
2019 | ||||
Principal balance
|
$ | 81,363,923 | ||
Less: unamortized debt issuance costs
|
(738,716 | ) | ||
|
|
|||
Note payable, net of unamortized debt issuance costs
|
$ | 80,625,207 | ||
|
|
Aggregate
Notional Amount |
Gross Liability
at Fair Value |
Change in Fair
Value |
||||||||||
Interest rate swap
|
$ | 16,471,547 | $ | 617,546 | $ | 592,388 |
2020
|
$ | 387,987 | ||
2021
|
526,918 | |||
2022
|
527,699 | |||
2023
|
528,487 | |||
2024
|
529,284 | |||
Thereafter
|
10,340,596 | |||
|
|
|||
Total
|
$ | 12,840,971 | ||
|
|
2019 | ||||
Asset retirement obligation beginning of year
|
$ | — | ||
Additions to asset retirement obligation
|
400,818 | |||
Accretion expense
|
5,241 | |||
|
|
|||
Asset retirement obligation end of year
|
$ | 406,059 | ||
|
|
Assets
|
||||
Investments in private operating companies, at fair value (cost of $68,776,302)
|
$ | 162,409,845 | ||
Cash and cash equivalents
|
— | |||
|
|
|||
Total assets
|
$ | 162,409,845 | ||
|
|
|||
Liabilities and Member’s Capital
|
||||
Liabilities
|
||||
Other liabilities
|
$ | — | ||
|
|
|||
Total liabilities
|
— | |||
Member’s Capital
|
162,409,845 | |||
|
|
|||
Total Liabilities and Member’s Capital
|
$ | 162,409,845 | ||
|
|
Investment
|
Cost **
|
Fair Value
|
Fair Value
Percentage* |
|||||||||
Investments in private operating companies, at fair value
|
|
|||||||||||
Solar Energy—United States (100%)
|
||||||||||||
WR-TGC Solar Generation XVI, LLC
|
$ | 428,329 | $ | 520,620 | 0.32 | % | ||||||
WR-TGC Solar Generation IX, LLC
|
2,866,643 | 5,316,386 | 3.27 | |||||||||
TGC Tolland Holdings, LLC
|
549,353 | 1,973,496 | 1.22 | |||||||||
TGCOP Operating Holdings Pledgor I, LLC
|
54,481,240 | 122,382,464 | 75.35 | |||||||||
TGCOP Operating Holdings Pledgor II, LLC
|
9,996,594 | 31,762,736 | 19.56 | |||||||||
Solar equipment
|
||||||||||||
United States (100%)
|
||||||||||||
Solar panel inventory
|
454,143 | 454,143 | 0.28 | |||||||||
|
|
|
|
|
|
|||||||
Total Investments, at fair value
|
$ | 68,776,302 | $ | 162,409,845 | 100.00 | % | ||||||
|
|
|
|
|
|
* |
Percentages are based on Member’s capital
|
** |
Cost is net of distributions
|
Income:
|
||||
Interest income
|
$ | — | ||
|
|
|||
Total income
|
— | |||
Expenses:
|
||||
Professional fees
|
— | |||
Insurance Fees
|
— | |||
Accounting expense
|
— | |||
Other expenses
|
— | |||
|
|
|||
Total expenses
|
— | |||
Net investment gain/(loss)
|
— | |||
Net realized loss
|
— | |||
Net change in unrealized gain
|
2,016,043 | |||
|
|
|||
Net realized and unrealized gain on investments
|
2,016,043 | |||
Net increase in member’s capital resulting from operations
|
$ | 2,016,043 | ||
|
|
Member
|
||||
Member’s Capital, December 31, 2019
|
$ | 173,261,421 | ||
Capital contributions
|
2,446,928 | |||
Capital distributions
|
(15,314,547 | ) | ||
Net increase in Member’s capital resulting from operations
|
2,016,043 | |||
|
|
|||
Member’s Capital, December 31, 2020
|
$ | 162,409,845 | ||
|
|
Cash flows from operating activities:
|
||||
Net increase in Member’s capital resulting from operations
|
$ | 2,016,043 | ||
Adjustments to reconcile net increase in member’s capital resulting from operations to net cash provided by operating activities
|
||||
Funding for construction of private operating companies
|
— | |||
Return of cash from private operating companies
|
— | |||
Net change in unrealized gain
|
(2,016,043 | ) | ||
Increase in other assets
|
— | |||
Decrease in accrued professional fees
|
— | |||
Increase in other liabilities
|
— | |||
|
|
|||
Net cash provided by operating activities
|
— | |||
|
|
|||
Cash flows from financing activities:
|
||||
Capital contributions
|
— | |||
Capital distributions
|
— | |||
|
|
|||
Net cash used in financing activities
|
— | |||
|
|
|||
Net decrease in cash and cash equivalents
|
— | |||
Cash and cash equivalents
|
||||
Beginning of year, December 31, 2019
|
— | |||
|
|
|||
End of year, December 31, 2020
|
$ | — | ||
|
|
|||
Significant non-cash transactions
|
||||
Non-cash contributions made by Member and funding for operating companies (Note 4)
|
$ | 2,446,928 | ||
Non-cash distributions to Member and return of cash from operating companies (Note 4)
|
$ | (15,314,547 | ) |
Level 1
|
Valuation based on inputs that reflect unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date; | |
Level 2
|
Valuation based on inputs other than quoted prices that are observable for the asset or liability either directly or indirectly, including inputs in markets that are not considered to be active; | |
Level 3
|
Valuation based on inputs that are unobservable and significant to the overall fair value measurement |
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
All Investments
|
||||||||||||||||
Private operating companies
|
$ | — | $ | — | $ | 161,955,702 | $ | 161,955,702 | ||||||||
Solar panel inventory
|
— | — | 454,143 | 454,143 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Investments at Fair Value—December 31, 2020
|
$ | — | $ | — | $ | 162,409,845 | $ | 162,409,845 | ||||||||
|
|
|
|
|
|
|
|
Partnership
LLC interests |
||||
Funding for operating costs of private operating companies
|
2,446,928 | |||
Non-cash distribution from private operating companies
|
(15,314,547 | ) | ||
Transfers into Level 3
|
— | |||
Transfers out of Level 3
|
— |
Fair Value at
December 31, 2020
|
Valuation Technique
|
Unobservable
Inputs |
Ranges
|
Weighted
Average |
||||||||||
$ 161,955,702
|
Sale Bid | N/A | N/A | N/A | ||||||||||
$ 454,143
|
See Note 8 | N/A | N/A | N/A |
Investment
|
Fair Value
|
Fair Value
Percentage* |
||||||
Investments in private operating companies, at fair value
|
||||||||
Solar Energy—United States (100%)
|
||||||||
TGC Hunt LLC
|
$ | 12,643,128 | 7.78 | % | ||||
TGC Florence LLC
|
16,993,076 | 10.46 | ||||||
TGC Brimfield LLC
|
22,823,818 | 14.05 | ||||||
TGC NJ Portfolio II
|
10,773,862 | 6.63 | ||||||
TGC Adams LLC
|
13,346,864 | 8.22 | ||||||
Northpark Solar, LLC
|
29,139,492 | 17.94 | ||||||
TGC Hubbardston, LLC
|
3,341,945 | 2.06 | ||||||
Augusta Solar Farm, LLC
|
9,194,756 | 5.66 | ||||||
TGC 1 LLC—WR-TGC IV Holdings A, LLC
|
24,945,574 | 15.36 | ||||||
TGC 1 LLC—WR-TGC XXXV Holdings A, LLC
|
5,856,277 | 3.61 | ||||||
TGC 1 LLC—Other
|
15,852,067 | 9.76 | ||||||
|
|
|
|
|||||
Total investments in private operating companies
|
164,910,859 | 101.53 | ||||||
|
|
|
|
|||||
United States (100%)
|
||||||||
Derivative contracts, interest rate swaps
|
(3,376,329 | ) | (2.08 | ) | ||||
|
|
|
|
|||||
Total investments, at fair value
|
$ | 161,534,530 | 99.45 | % | ||||
|
|
|
|
* |
Percentages are based on member’s capital
|
Primary underlying risk
|
Notional
Principal |
Fixed Rate
|
Derivative
Liability |
|||||||||
Interest rate
|
||||||||||||
Interest rate swaps
|
$ | 49,671,770 | 1.09% to 3.15% | $ | (3,376,329 | ) |
Investment
|
Fair Value
|
Fair Value
Percentage* |
||||||
Investments in private operating companies, at fair value
|
||||||||
Solar Energy—United States (100%)
|
||||||||
29 Freight House Solar LLC
|
$ | 1,203,582 | 0.74 | % | ||||
126 Grove Solar LLC
|
6,613,613 | 4.07 | ||||||
TGC Idaho Portfolio 2 LLC
|
41,395,961 | 25.49 | ||||||
TGC Elizabeth Drive (Chester) Holdings LLC
|
5,467,733 | 3.37 | ||||||
17 Shepard Solar LLC
|
2,493,821 | 1.54 | ||||||
Soltas Smyrna LLC
|
1,744,306 | 1.07 | ||||||
TGC Brownstone LLC
|
1,225,393 | 0.75 | ||||||
15 Union Solar LLC
|
1,759,841 | 1.08 | ||||||
31 Water Solar LLC
|
1,387,843 | 0.85 | ||||||
|
|
|
|
|||||
Total investments in private operating companies
|
63,292,093 | 38.96 | ||||||
|
|
|
|
|||||
United States (100%)
|
||||||||
Derivative contracts, interest rate swaps
|
(6,412,313 | ) | (3.95 | ) | ||||
|
|
|
|
|||||
Total investments, at fair value
|
$ | 56,879,780 | 35.01 | % | ||||
|
|
|
|
* |
Percentages are based on member’s capital
|
Primary underlying risk
|
Notional
Principal |
Fixed Rate
|
Derivative
Liability |
|||||||||
Interest rate
|
||||||||||||
Interest rate swaps
|
$ | 57,295,379 | 1.14% to 3.22% | $ | (6,412,313 | ) |
Net investment loss ratio
(1)
|
0.00 | % | ||
Expense ratio
(1)
|
0.00 | % | ||
Gross IRR through December 31, 2019
(2)
|
147.69 | % | ||
Gross IRR through December 31, 2020
(2)
|
18.64 | % |
(1) |
The net investment loss and expense ratios are computed using weighted average Member’s capital for the period.
|
(2) |
Gross IRR is presented for the Member and was computed based on the actual dates that capital contributions and distributions were made and capital balances.
|
Assets
|
||||
Investments in private operating companies, at fair value (cost of $65,584,043)
|
$ | 157,870,684 | ||
Cash and cash equivalents
|
— | |||
|
|
|||
Total assets
|
$ | 157,870,684 | ||
|
|
|||
Liabilities and Member’s Capital
|
||||
Liabilities
|
||||
Other liabilities
|
$ | — | ||
|
|
|||
Total liabilities
|
— | |||
Member’s Capital
|
157,870,684 | |||
|
|
|||
Total Liabilities and Member’s Capital
|
$ | 157,870,684 | ||
|
|
Investment
|
Cost**
|
Fair Value
|
Fair Value
Percentage* |
|||||||||
Investments in private operating companies, at fair value
|
||||||||||||
Solar Energy—United States (100%)
|
||||||||||||
WR-TGC Solar Generation XVI, LLC
|
$ | 428,329 | $ | 499,244 | 0.32 | % | ||||||
W R-TGC Solar Generation IX, LLC
|
2,866,643 | 5,189,860 | 3.29 | |||||||||
TGC Tolland Holdings, LLC
|
584,817 | 1,802,930 | 1.14 | |||||||||
TGCOP Operating Holdings Pledgor I, LLC
|
51,253,517 | 123,017,306 | 77.92 | |||||||||
TGCOP Operating Holdings Pledgor II, LLC
|
9,996,594 | 26,907,201 | 17.04 | |||||||||
Solar equipment
|
||||||||||||
United States (100%)
|
||||||||||||
Solar panel inventory
|
454,143 | 454,143 | 0.29 | |||||||||
|
|
|
|
|
|
|||||||
Total Investments, at fair value
|
$ | 65,584,043 | $ | 157,870,684 | 100.00 | % | ||||||
|
|
|
|
|
|
* |
Percentages are based on Member’s capital
|
** |
Cost is net of distributions
|
Income:
|
||||
Interest income
|
$ | — | ||
|
|
|||
Total income
|
— | |||
Expenses:
|
||||
Professional fees
|
— | |||
Insurance Fees
|
— | |||
Accounting expense
|
— | |||
Other expenses
|
— | |||
|
|
|||
Total expenses
|
— | |||
Net investment gain/(loss)
|
|
—
|
|
|
Net realized loss
|
— | |||
Net change in unrealized gain
|
(1,346,902 | ) | ||
|
|
|||
Net realized and unrealized loss on investments
|
(1,346,902 | ) | ||
Net decrease in member’s capital resulting from operations
|
$ | (1,346,902 | ) | |
|
|
Member
|
||||
Member’s Capital, December 31, 2020
|
$ | 162,409,845 | ||
Capital contributions
|
35,464 | |||
Capital distributions
|
(3,227,723 | ) | ||
Net decrease in Member’s capital resulting from operations
|
(1,346,902 | ) | ||
|
|
|||
Member’s Capital, June 30, 2021
|
$ | 157,870,684 | ||
|
|
Cash flows from operating activities:
|
||||
Net decrease in Member’s capital resulting from operations to net cash provided by operating activities
|
$ | (1,346,902 | ) | |
Funding for construction of private operating companies
|
— | |||
Return of cash from private operating companies
|
— | |||
Net change in unrealized gain
|
1,346,902 | |||
Increase in other assets
|
— | |||
Decrease in accrued professional fees
|
— | |||
Increase in other liabilities
|
— | |||
|
|
|||
Net cash provided by operating activities
|
— | |||
|
|
|||
Cash flows from financing activities:
|
||||
Capital contributions
|
— | |||
Capital distributions
|
— | |||
|
|
|||
Net cash used in financing activities
|
— | |||
|
|
|||
Net decrease in cash and cash equivalents
|
— | |||
Cash and cash equivalents
|
||||
Beginning of year, December 31, 2020
|
— | |||
|
|
|||
End of Six Months, June 30, 2021
|
$ | — | ||
|
|
|||
Significant non-cash transactions
|
||||
Non-cash contributions made by Member and funding for operating companies (Note 4)
|
$ | 35,464 | ||
Non-cash distributions to Member and return of cash from operating companies (Note 4)
|
$ | (3,227,723 | ) |
Level 1
|
Valuation based on inputs that reflect unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date; | |
Level 2
|
Valuation based on inputs other than quoted prices that are observable for the asset or liability either directly or indirectly, including inputs in markets that are not considered to be active; | |
Level 3
|
Valuation based on inputs that are unobservable and significant to the overall fair value measurement |
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
All Investments
|
||||||||||||||||
Private operating companies
|
$ | — | $ | — | $ | 157,416,541 | $ | 157,416,541 | ||||||||
Solar panel inventory
|
— | — | 454,143 | 454,143 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Investments at Fair Value—June 30, 2021
|
$ | — | $ | — | $ | 157,870,684 | $ | 157,870,684 | ||||||||
|
|
|
|
|
|
|
|
Partnership
LLC interests |
||||
Funding for operating costs of private operating companies
|
35,464 | |||
Non-cash distribution from private operating companies
|
(3,227,723 | ) | ||
Transfers into Level 3
|
— | |||
Transfers out of Level 3
|
— |
Fair Value at
June 30, 2021 |
Valuation Technique
|
Unobservable
Inputs |
Ranges
|
Weighted
Average |
||||||||||
$ 157,416,541 | Sale Bid | N/A | N/A | N/A | ||||||||||
$ 454,143 | See Note 8 | N/A | N/A | N/A |
Investment
|
Fair Value
|
Fair Value
Percentage* |
||||||
Investments in private operating companies, at fair value
|
||||||||
Solar Energy—United States (100%)
|
||||||||
TGC Hunt LLC
|
$ | 12,778,315 | 8.09 | % | ||||
TGC Florence LLC
|
16,420,608 | 10.40 | ||||||
TGC Brimfield LLC
|
23,070,692 | 14.61 | ||||||
TGC NJ Portfolio II
|
10,462,729 | 6.63 | ||||||
TGC Adams LLC
|
13,460,913 | 8.53 | ||||||
Northpark Solar, LLC
|
28,369,230 | 17.97 | ||||||
TGC Hubbardston, LLC
|
3,386,135 | 2.14 | ||||||
Augusta Solar Farm, LLC
|
8,780,545 | 5.56 | ||||||
TGC 1 LLC—WR-TGC IV Holdings A, LLC
|
24,190,783 | 15.32 | ||||||
TGC 1 LLC—WR-TGC XXXV Holdings A, LLC
|
5,707,754 | 3.62 | ||||||
TGC 1 LLC—Other
|
15,022,078 | 9.52 | ||||||
|
|
|
|
|||||
Total investments in private operating companies
|
161,649,782 | 102.39 | ||||||
|
|
|
|
|||||
United States (100%)
|
||||||||
Derivative contracts, interest rate swaps
|
(2,409,793 | ) | (1.53 | ) | ||||
|
|
|
|
|||||
Total investments, at fair value
|
$ | 159,239,990 | 100.86 | % | ||||
|
|
|
|
* |
Percentages are based on member’s capital
|
Primary underlying risk
|
Notional
Principal |
Fixed Rate
|
Derivative
Liability |
|||||||||
Interest rate
|
||||||||||||
Interest rate swaps
|
$ | 45,034,349 | 1.09% to 3.15% | $ | (2,409,793 | ) |
Investment
|
Fair Value
|
Fair Value
Percentage* |
||||||
Investments in private operating companies, at fair value
|
||||||||
Solar Energy—United States (100%)
|
||||||||
29 Freight House Solar LLC
|
$ | 1,213,556 | 0.77 | % | ||||
126 Grove Solar LLC
|
6,862,387 | 4.35 | ||||||
TGC Idaho Portfolio 2 LLC
|
35,586,924 | 22.54 | ||||||
TGC Elizabeth Drive (Chester) Holdings LLC
|
5,301,647 | 3.36 | ||||||
17 Shepard Solar LLC
|
2,522,922 | 1.60 | ||||||
Soltas Smyrna LLC
|
1,675,450 | 1.06 | ||||||
TGC Brownstone LLC
|
1,241,098 | 0.79 | ||||||
15 Union Solar LLC
|
1,782,126 | 1.13 | ||||||
31 Water Solar LLC
|
1,380,933 | 0.87 | ||||||
|
|
|
|
|||||
Total investments in private operating companies
|
57,567,043 | 36.47 | ||||||
|
|
|
|
|||||
United States (100%)
|
||||||||
Derivative contracts, interest rate swaps
|
(4,761,142 | ) | (3.02 | ) | ||||
|
|
|
|
|||||
Total investments, at fair value
|
$ | 52,805,901 | 33.45 | % | ||||
|
|
|
|
* |
Percentages are based on member’s capital
|
Primary underlying risk
|
Notional
Principal |
Fixed Rate
|
Derivative
Liability |
|||||||||
Interest rate
|
||||||||||||
Interest rate swaps
|
$ | 56,393,922 | 1.09% to 3.15% | $ | (4,761,142 | ) |
Net investment loss ratio
(1)
|
0.00 | % | ||
Expense ratio
(1)
|
0.00 | % | ||
Gross IRR through December 31, 2020
(2)
|
18.64 | % | ||
Gross IRR through June 30, 2021
(2)
|
12.56 | % |
(1) |
The net investment loss and expense ratios are computed using weighted average Member’s capital for the period.
|
(2) |
Gross IRR is presented for the Member and was computed based on the actual dates that capital contributions and distributions were made and capital balances.
|
Securities and Exchange Commission registration fee
|
$ | 164,853.38 | ||
Accounting fees and expenses
|
* | |||
Legal fees and expenses
|
* | |||
Financial printing and miscellaneous expenses
|
* | |||
Total
|
$ | * |
* |
Estimates not currently known
|
* |
Filed herewith
|
(1) |
To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement:
|
i. |
To include any prospectus required by Section 10(a)(3) of the Securities Act of 1933;
|
ii. |
To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than 20 percent change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement;
|
iii. |
To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement.
|
(2) |
That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial
bona fide
|
(3) |
To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.
|
(4) |
That, for the purpose of determining liability under the Securities Act of 1933 to any purchaser, each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use.
|
(5) |
That, for the purpose of determining any liability under the Securities Act of 1933 to any purchaser in the initial distribution of the securities, the undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser:
|
i. |
Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424;
|
ii. |
Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant;
|
iii. |
The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and
|
iv. |
Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.
|
Altus Power, Inc.
|
||
By: | /s/ Gregg J. Felton | |
Name: | Gregg J. Felton | |
Title: |
Co-Chief
Executive Officer
|
Name
|
Position
|
Date
|
||
/s/ Gregg J. Felton
Gregg J. Felton
|
Co-Chief
Executive Officer and Director
|
January 10, 2022 | ||
/s/ Lars R. Norell
Lars R. Norell
|
Co-Chief
Executive Officer and Director
|
January 10, 2022 | ||
/s/ Dustin L. Weber
Dustin L. Weber
|
Chief Financial Officer | January 10, 2022 | ||
/s/ Christine R. Detrick
Christine R. Detrick
|
Chairperson of the Board | January 10, 2022 | ||
/s/ Richard N. Peretz
Richard N. Peretz
|
Director | January 10, 2022 | ||
/s/ Sharon R. Daley
Sharon R. Daley
|
Director | January 10, 2022 | ||
/s/ William F. Concannon
William F. Concannon
|
Director | January 10, 2022 | ||
/s/ Robert M. Horn
Robert M. Horn
|
Director | January 10, 2022 | ||
/s/ Sarah E. Coyne
Sarah E. Coyne
|
Director | January 10, 2022 |