- Total revenue of $225.6
million
- Net income of $34.7 million
- Net cash provided from operations of $108.8 million
- Increasing 2024 Adjusted Free Cash Flow guidance and
reaffirming all other financial guidance metrics
MESA,
Ariz., Oct. 31, 2024 /PRNewswire/ -- Verra
Mobility Corporation (NASDAQ: VRRM), a leading provider of smart
mobility technology solutions, announced today the financial
results for the third quarter ended September 30, 2024.
"We delivered a solid third quarter, highlighted by strong
revenue, earnings, and cash flow generation," said David Roberts, President and CEO, Verra Mobility. "Strong third quarter travel
demand drove continued strength in Commercial Services and
increased demand for automated traffic enforcement drove solid
performance in Government Solutions. Moreover, we are continuing to
see a robust bid pipeline for automated enforcement programs in our
Government Solutions business. Based on our year-to-date financial
performance and anticipated outlook for the remainder of the year,
we are reaffirming our full year guidance for Total Revenue,
Adjusted EBITDA and Adjusted EPS while increasing Adjusted Free
Cash Flow guidance to the upper-end of the range provided."
Third Quarter 2024 Financial Highlights
- Revenue: Total revenue for the third quarter of 2024 was
$225.6 million, an increase of 7%
compared to $209.9 million for the
third quarter of 2023. Service revenue growth was 8%, driven by 11%
growth in Commercial Services segment and 7% growth from our
Government Solutions segment. Commercial Services revenue growth
was due to increases in travel volume, product adoption and tolling
activity, and the growth in Government Solutions service revenue
was driven by the expansion of speed programs and maintenance
programs. Parking Solutions service revenue declined by
$0.7 million, or 4% compared to the
third quarter of 2023, as increased revenue from software as a
service product offerings was offset by reduction in professional
services related to parking management solutions.
- Net income and Earnings Per Share (EPS): Net income for
the third quarter of 2024 was $34.7
million, or $0.21 per share,
based on 167.6 million diluted weighted average shares outstanding.
Net income for the comparable 2023 period was $30.3 million, or $0.18 per share, based on 169.5 million diluted
weighted average shares outstanding.
- Adjusted EPS*: Adjusted EPS for the third quarter of
2024 was $0.32 per share compared to
$0.29 per share for the third quarter
of 2023.
- Adjusted EBITDA*: Adjusted EBITDA was $104.7 million for the third quarter of 2024
compared to $97.4 million for the
same period last year. Adjusted EBITDA margin was 46% of total
revenue for 2024 and 2023.
- Net Cash Provided from Operations: Cash provided by
operating activities increased by approximately $46.4 million from $62.4
million for the three months ended September 30, 2023 to $108.8 million for the three months ended
September 30, 2024 due primarily to
timing considerations related to improved cash collections and
other sources of working capital.
- Adjusted Free Cash Flow*: Adjusted Free Cash Flow was
$85.1 million for the third quarter
of 2024 compared to $52.0 million for
the same period last year. There were no adjustments to Free Cash
Flow in the third quarter of 2024 or 2023.
*Non-GAAP measure; refer to "Non-GAAP Financial Measures"
further below for explanatory notes and a reconciliation to the
most directly comparable GAAP measure.
We report our results of operations based on three operating
segments:
- Commercial Services offers automated toll and violations
management and title and registration solutions to rental car
companies, fleet management companies and other large fleet
owners.
- Government Solutions delivers automated safety solutions
to municipalities, school districts and government agencies,
including services and technology that enable photo enforcement
cameras to detect and process traffic violations related to speed,
red-light, school bus and city bus lane management.
- Parking Solutions provides an integrated suite of
parking software, transaction processing and hardware solutions to
universities, municipalities, parking operators, healthcare
facilities and transportation hubs in the
United States and Canada.
Third Quarter 2024 Segment Detail
- The Commercial Services segment generated total revenue of
$109.1 million, an 11% increase
compared to $98.1 million in the same
period in 2023. Segment profit was $72.9
million, a 12% increase from $65.3
million in the prior year period. The increases in revenue
and segment profit compared to the prior year period resulted from
increased travel volume and product adoption for our rental car
company customers, growth in revenue contributed from processing
violations, titles and registrations, and an increase in enrolled
vehicles and higher tolling activity for our fleet management
customers. The segment profit margin was 67% for the third quarter
of both 2024 and 2023.
- The Government Solutions segment generated total revenue of
$95.9 million, a 6% increase compared
to $90.3 million in the same period
in 2023. The increase was due to a 7% increase in service revenue
over the prior year quarter, primarily driven by the expansion of
speed programs and maintenance programs. The segment profit was
$28.1 million in 2024 compared to
$28.6 million in the prior year
period with segment profit margins of 29% for 2024 and 32% for
2023. The decrease in segment profit was primarily attributable to
increased operating expenses associated with enhancing
customer-facing platforms and systems and increased selling,
marketing and general expenses.
- The Parking Solutions segment generated total revenue of
$20.6 million, a 4% decrease compared
to $21.5 million in the same period
in 2023 due to a reduction in service revenue and a decrease in
one-time product sales compared to the prior year quarter. The
segment profit was $3.7 million
compared to $3.5 million in the prior
year period with segment profit margins of 18% for 2024 and 16% for
2023. The increase in segment profit was primarily due to a
decrease in cost of product sales, operating expenses, and selling
and general expenses.
Liquidity: As of September 30,
2024, cash and cash equivalents were $206.1 million, and we generated $108.8 million in net cash provided by operating
activities for the three months ended September 30, 2024.
Net Debt and Net Leverage: As of September 30, 2024, Net Debt was $844.0 million and Net Leverage was 2.2x, as
compared to $918.3 million and 2.5x
as of December 31, 2023.
Share Repurchases
In October
2023, our Board of Directors authorized a new share
repurchase program for up to an aggregate amount of $100.0 million of our outstanding shares of Class
A Common Stock over an 18-month period in open market, accelerated
share repurchase or privately negotiated transactions. On
June 6, 2024, we entered into a share
repurchase agreement with a stockholder, pursuant to which we
repurchased, directly from the stockholder, 2.0 million shares of
our Class A Common Stock for an aggregate purchase price of
$51.5 million. The repurchased shares
were subsequently retired. As of September
30, 2024, approximately $48.5
million remains available under our authorized share
repurchase program.
2024 Full Year Guidance
Any guidance that we provide
is subject to change as a variety of factors can affect actual
operating results. Certain of the factors that may impact our
actual operating results are identified below in the safe harbor
language included within Forward-Looking Statements of this press
release.
Based on our third quarter 2024 results and our outlook for the
remainder of the year, we are reaffirming 2024 full year guidance
for Total Revenue, Adjusted EBITDA and Adjusted EPS and increasing
Adjusted Free Cash Flow to the upper-end of the range.
- Total Revenue at the upper-end of the range of $865 million to $880
million
- Adjusted EBITDA at the upper-end of the range of $395 million to $405
million
- Adjusted EPS at the upper-end of the range of $1.15 to $1.20
- Adjusted Free Cash Flow at the upper-end of the range of
$155 million to $165 million
- Net Leverage of approximately 2.0x
Underlying Assumptions for 2024 Full Year Guidance
- Weighted average fully diluted share count expected to be
approximately 168 million shares for the full year 2024
- Effective tax rate (including state taxes) is expected to be
30%, with approximately $55 million
in total cash taxes expected to be paid in 2024. The effective tax
rate for Non-GAAP adjustments is provided in the Reconciliation of
Net Income to Adjusted Net Income and Calculation of Adjusted
EPS
- Depreciation and amortization expense expected to be
approximately $110 million for
2024
- Total interest expense, net expected to be approximately
$75 million, of which approximately
$75 million is expected to be net
cash interest paid
- Change in working capital (change in operating assets and
liabilities) is expected to result in a use of cash of
approximately $35 million for 2024,
excluding the one-time $31.5 million
PlusPass legal settlement costs
- Capital expenditures (purchases of installation and service
parts and property and equipment) are expected to be approximately
$75 million for 2024
Moreover, we are also providing a preliminary view of our
anticipated 2025 outlook in advance of providing guidance in our
fourth quarter earnings call. At this time, we anticipate 2025
revenue growth at the low end of our long-term 6% to 8% guide we
provided at our July 2022 investor
day. Additionally, we expect growth in 2025 Adjusted EBITDA dollars
to be in the low-to-mid single digits compared to 2024.
Conference Call Details
Date: October 31, 2024
Time: 5:00 p.m. Eastern
Time
U.S. and Canadian Callers Dial-in: 1-800-717-1738
Outside of U.S. and Canada Dial-in: 1-646-307-1865 for
international callers
Request a return call: Available by clicking on the
following link and requesting a return
call: callme.viavid.com
Webcast Information: Available live in the "Investor
Relations" section of our website at
http://ir.verramobility.com.
An audio replay of the call will also be available until
11:59 p.m. ET on November 14, 2024, by dialing 1-844-512-2921 for
the U.S. or Canada, and
1-412-317-6671 for international callers and entering passcode
1131162. In addition, an archived webcast will be available in the
"News & Events" section of the Investor Relations website at
http://ir.verramobility.com.
A copy of the earnings call presentation will be posted to our
website.
About Verra Mobility
Verra Mobility is a leading
provider of smart mobility technology solutions that make
transportation safer, smarter and more connected. We sit at the
center of the mobility ecosystem, bringing together vehicles,
hardware, software, data and people to enable safe, efficient
solutions for customers globally. Our transportation safety systems
and parking management solutions protect lives, improve urban and
motorway mobility and support healthier communities. We also solve
complex payment, utilization and compliance challenges for fleet
owners and rental car companies. We are headquartered in
Arizona, and operate in
North America, Europe, Asia
and Australia. For more
information, please visit www.verramobility.com.
Forward-Looking Statements
This press release
contains forward-looking statements which address our expected
future business and financial performance, and may contain words
such as "goal," "target," "future," "estimate," "expect,"
"anticipate," "intend," "plan," "believe," "seek," "project,"
"may," "should," "will" or similar expressions. Forward-looking
statements include statements regarding changes and trends in the
market for our products and services, expected operating results
and metrics, such as revenue growth, expansion plans and
opportunities, 2024 full year guidance, including expected total
revenue, Adjusted EBITDA, Adjusted EPS, Adjusted Free Cash Flow and
Net Leverage, the underlying assumptions for the 2024 full year
guidance, including expected weighted average fully-diluted share
count, effective tax rate and cash taxes, expected depreciation and
amortization, expected interest expense, net and total net cash
interest, expected change in working capital and expected capital
expenditures, and the preliminary 2025 outlook, including
anticipated travel volumes and the impact on revenue growth and
portfolio mix in the Commercial Service segment, the expected
timing for converting backlog to revenue in the Government
Solutions segment, as well as anticipated business development
investments in the Government Solutions segment and financial
infrastructure investments. Forward-looking statements involve
risks and uncertainties and a number of factors could cause actual
results to differ materially from those currently anticipated.
These factors include, but are not limited to, customer
concentration in our Commercial Services and Government Solutions
segments including risks impacting such segments, including travel
demand and legislation; risks related to our contract with the New
York City Department of Transportation, which comprises a material
portion of our revenue and expires on December 31, 2024, including risks relating to
securing an extension of the contract and winning the competitive
procurement process for a new contract; risks and uncertainties
related to our government contracts, including legislative changes,
termination rights, delays in payments, audits and investigations;
decreases in the prevalence or political acceptance of, or an
increase in governmental restrictions regarding, automated and
other similar methods of photo enforcement, parking solutions or
the use of tolling; our ability to successfully implement our
acquisition strategy or integrate acquisitions; failure in or
breaches of our networks or systems, including as a result of
cyber-attacks or other incidents; risks and uncertainties related
to our international operations/our ability to develop and
successfully market new products and technologies into new markets;
our failure to acquire necessary intellectual property or
adequately protect our intellectual property; our ability to manage
our substantial level of indebtedness; our ability to maintain an
effective system of internal controls, including our ability to
remedy our material weakness on a timely basis; our ability to
properly perform under our contracts and otherwise satisfy our
customers; decreased interest in outsourcing from our customers;
our ability to keep up with technological developments and changing
customer preferences; our ability to compete in a highly
competitive and rapidly evolving market; risks and uncertainties
related to our share repurchase program; risks and uncertainties
related to litigation, disputes and regulatory investigations; our
reliance on specialized third-party vendors and service providers;
and other risks and uncertainties indicated from time to time in
documents we filed or will file with the Securities and Exchange
Commission (the "SEC"). In addition, no assurance can be given that
any plan, initiative, projection, goal, commitment, expectation, or
prospect set forth in this release can or will be achieved. This
press release should be read in conjunction with the information
included in our other press releases, reports and other filings
with the SEC. Additional information regarding the factors that may
cause actual results to differ materially from these
forward-looking statements is available in our SEC filings,
including our 2023 Annual Report on Form 10-K and Quarterly Report
on Form 10-Q for the third quarter of 2024. These forward-looking
statements speak only as of the date of this release and except to
the extent required by applicable law, the Company does not assume
any obligation to update or revise any forward-looking statement,
whether as a result of new information, future events and
developments or otherwise. Understanding the information contained
in these filings is important in order to fully understand our
reported financial results and our business outlook for future
periods.
Additional Information
We periodically provide
information for investors on our corporate website,
www.verramobility.com, and our investor relations
website, ir.verramobility.com.
We intend to use our website including our quarterly earnings
presentation as a means of disclosing material non-public
information, additional financial and operating metrics and for
complying with disclosure obligations under Regulation FD.
Accordingly, investors should monitor our website, in addition to
following our press releases, SEC filings and public conference
calls and webcasts.
Non-GAAP Financial Measures
In addition to disclosing
financial results that are determined in accordance with U.S.
generally accepted accounting principles ("GAAP"), we also disclose
certain non-GAAP financial information in this press release. These
financial measures are not recognized measures under GAAP and are
not intended to be, and should not be, considered in isolation or
as a substitute for, or superior to, the financial information
prepared and presented in accordance with GAAP. EBITDA, Adjusted
EBITDA, Free Cash Flow, Adjusted Free Cash Flow, Adjusted Net
Income, Adjusted EPS, Adjusted EBITDA Margin, Net Debt, and Net
Leverage are non-GAAP financial measures as defined by SEC rules.
These non-GAAP financial measures may be determined or calculated
differently by other companies. As a result, they may not be
comparable to similarly titled performance measures presented by
other companies. Reconciliations of these non-GAAP measurements to
the most directly comparable GAAP financial measurements have been
provided in the financial statement tables included in this press
release, and investors are encouraged to review the
reconciliations.
We are not providing a quantitative reconciliation of Adjusted
EBITDA, Adjusted EPS, Adjusted Free Cash Flow or Net Leverage
which are included in our 2024 financial guidance above, in
reliance on the "unreasonable efforts" exception for
forward-looking non-GAAP measures set forth in SEC rules because
certain financial information, the probable significance of which
cannot be determined, is not available and cannot be reasonably
estimated without unreasonable effort and expense. In this regard,
we are unable to provide a reconciliation of forward-looking
Adjusted EBITDA to GAAP net income, Adjusted EPS to net income per
share, Adjusted Free Cash Flow to net cash provided by operating
activities and Net Leverage, due to the inherent difficulty in
forecasting and quantifying certain amounts that are necessary for
such reconciliation. Due to the uncertainty of estimates and
assumptions used in preparing forward-looking non-GAAP measures, we
caution investors that actual results could differ materially from
these non-GAAP financial projections.
We use the non-GAAP metrics EBITDA, Adjusted EBITDA, Free Cash
Flow, Adjusted Free Cash Flow, Adjusted Net Income, Adjusted EPS,
Adjusted EBITDA Margin to measure our performance from period to
period, to evaluate and fund incentive compensation programs and to
compare our results to those of our competitors. We use the
non-GAAP metrics Free Cash Flow and Adjusted Free Cash Flow in
connection with managing the business and converting Net Income to
cash available for capital allocation and we use the non-GAAP
metrics "Net Debt" and "Net Leverage" to understand our overall
leverage position and to evaluate capital allocation decisions. In
addition, we also believe that these non-GAAP measures provide
useful information to investors regarding financial and business
trends related to our results of operations and that when non-GAAP
financial information is viewed with GAAP financial information,
investors are provided with a more meaningful understanding of our
ongoing operating performance, liquidity and leverage relative to
other periods. These non-GAAP measures have certain limitations as
analytical tools and should not be used as substitutes for net
income, cash flows from operations, earnings per share, other
consolidated income, cash flow or debt data prepared in accordance
with GAAP.
EBITDA and Adjusted EBITDA
We define "EBITDA" as net
income adjusted to exclude interest expense, net, income taxes,
depreciation and amortization. "Adjusted EBITDA" further excludes
certain non-cash expenses and non-recurring items.
Free Cash Flow
We define "Free Cash Flow" as net cash
flow provided by operating activities less purchases of
installation and service parts and property and equipment.
Adjusted Free Cash Flow
We define "Adjusted Free Cash
Flow" as Free Cash Flow which further excludes certain one-time and
non-recurring items such as the PlusPass legal settlement
expense.
Adjusted Net Income
We define "Adjusted Net Income"
as net income adjusted to exclude amortization of intangibles and
certain non-cash or non-recurring expenses such as change in fair
value of private placement warrants, change in fair value of
interest rate swap, loss on extinguishment of debt, among other
items.
Adjusted EPS
We define "Adjusted EPS" as Adjusted Net
Income divided by the diluted weighted average shares for the
period.
Adjusted EBITDA Margin
We define "Adjusted EBITDA
Margin" as Adjusted EBITDA as a percentage of total revenue.
Net Debt
We define "Net Debt" as total long-term debt
(including current portion of long-term debt) excluding original
issue discounts and unamortized deferred financing costs, less cash
and cash equivalents.
Net Leverage
We define "Net Leverage" as Net Debt
divided by the trailing twelve months Adjusted EBITDA as of the
current quarter-end. The trailing twelve months Adjusted EBITDA is
the sum of the year-to-date Adjusted EBITDA reported in the current
year and the applicable quarter-to-date Adjusted EBITDA amounts
reported in the prior year period (for example, the trailing twelve
months Adjusted EBITDA as of September 30,
2024 is the sum of the nine months ended September 30, 2024 and the three months ended
December 31, 2023).
VERRA MOBILITY
CORPORATION
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(Unaudited)
|
|
(In thousands,
except per share data)
|
|
September 30,
2024
|
|
|
December 31,
2023
|
|
Assets
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
206,088
|
|
|
$
|
136,309
|
|
Restricted
cash
|
|
|
7,125
|
|
|
|
3,413
|
|
Accounts receivable
(net of allowance for credit losses of $19.6 million and
$18.5 million at September 30, 2024 and December 31, 2023,
respectively)
|
|
|
194,587
|
|
|
|
197,824
|
|
Unbilled
receivables
|
|
|
51,100
|
|
|
|
37,065
|
|
Inventory
|
|
|
18,708
|
|
|
|
17,966
|
|
Prepaid expenses and
other current assets
|
|
|
51,407
|
|
|
|
46,961
|
|
Total current
assets
|
|
|
529,015
|
|
|
|
439,538
|
|
Installation and
service parts, net
|
|
|
30,134
|
|
|
|
22,895
|
|
Property and equipment,
net
|
|
|
136,815
|
|
|
|
123,248
|
|
Operating lease
assets
|
|
|
30,710
|
|
|
|
33,523
|
|
Intangible assets,
net
|
|
|
251,327
|
|
|
|
301,025
|
|
Goodwill
|
|
|
838,151
|
|
|
|
835,835
|
|
Other non-current
assets
|
|
|
34,429
|
|
|
|
33,919
|
|
Total assets
|
|
$
|
1,850,581
|
|
|
$
|
1,789,983
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
100,225
|
|
|
$
|
78,749
|
|
Deferred
revenue
|
|
|
30,204
|
|
|
|
28,788
|
|
Accrued
liabilities
|
|
|
66,966
|
|
|
|
93,119
|
|
Tax receivable
agreement liability, current portion
|
|
|
5,098
|
|
|
|
5,098
|
|
Current portion of
long-term debt
|
|
|
—
|
|
|
|
9,019
|
|
Total current
liabilities
|
|
|
202,493
|
|
|
|
214,773
|
|
Long-term debt, net of
current portion
|
|
|
1,037,174
|
|
|
|
1,029,113
|
|
Operating lease
liabilities, net of current portion
|
|
|
26,873
|
|
|
|
29,124
|
|
Tax receivable
agreement liability, net of current portion
|
|
|
48,369
|
|
|
|
48,369
|
|
Asset retirement
obligations
|
|
|
15,208
|
|
|
|
14,580
|
|
Deferred tax
liabilities, net
|
|
|
16,886
|
|
|
|
18,360
|
|
Other long-term
liabilities
|
|
|
17,032
|
|
|
|
14,197
|
|
Total
liabilities
|
|
|
1,364,035
|
|
|
|
1,368,516
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
Stockholders'
equity
|
|
|
|
|
|
|
Preferred stock,
$0.0001 par value
|
|
|
—
|
|
|
|
—
|
|
Common stock, $0.0001
par value
|
|
|
16
|
|
|
|
17
|
|
Additional paid-in
capital
|
|
|
564,491
|
|
|
|
557,513
|
|
Accumulated
deficit
|
|
|
(71,149)
|
|
|
|
(125,887)
|
|
Accumulated other
comprehensive loss
|
|
|
(6,812)
|
|
|
|
(10,176)
|
|
Total stockholders'
equity
|
|
|
486,546
|
|
|
|
421,467
|
|
Total liabilities and
stockholders' equity
|
|
$
|
1,850,581
|
|
|
$
|
1,789,983
|
|
VERRA MOBILITY
CORPORATION
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
AND COMPREHENSIVE
INCOME
|
(Unaudited)
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
(In thousands,
except per share data)
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Service
revenue
|
|
$
|
217,267
|
|
|
$
|
201,029
|
|
|
$
|
632,005
|
|
|
$
|
581,777
|
|
Product
sales
|
|
|
8,284
|
|
|
|
8,904
|
|
|
|
25,702
|
|
|
|
24,520
|
|
Total
revenue
|
|
|
225,551
|
|
|
|
209,933
|
|
|
|
657,707
|
|
|
|
606,297
|
|
Cost of service
revenue, excluding depreciation and amortization
|
|
|
5,378
|
|
|
|
5,150
|
|
|
|
14,324
|
|
|
|
13,718
|
|
Cost of product
sales
|
|
|
5,621
|
|
|
|
6,864
|
|
|
|
18,755
|
|
|
|
18,209
|
|
Operating
expenses
|
|
|
76,026
|
|
|
|
68,873
|
|
|
|
221,569
|
|
|
|
196,373
|
|
Selling, general and
administrative expenses
|
|
|
47,918
|
|
|
|
42,276
|
|
|
|
142,432
|
|
|
|
125,494
|
|
Depreciation,
amortization and (gain) loss on disposal of assets, net
|
|
|
26,718
|
|
|
|
27,597
|
|
|
|
81,215
|
|
|
|
87,018
|
|
Total costs and
expenses
|
|
|
161,661
|
|
|
|
150,760
|
|
|
|
478,295
|
|
|
|
440,812
|
|
Income from
operations
|
|
|
63,890
|
|
|
|
59,173
|
|
|
|
179,412
|
|
|
|
165,485
|
|
Interest expense,
net
|
|
|
18,723
|
|
|
|
20,384
|
|
|
|
57,203
|
|
|
|
65,842
|
|
Change in fair value of
private placement warrants
|
|
|
—
|
|
|
|
(553)
|
|
|
|
—
|
|
|
|
24,966
|
|
Loss (gain) on interest
rate swap
|
|
|
913
|
|
|
|
60
|
|
|
|
494
|
|
|
|
(1,947)
|
|
Loss on extinguishment
of debt
|
|
|
33
|
|
|
|
1,975
|
|
|
|
628
|
|
|
|
3,533
|
|
Other income,
net
|
|
|
(4,272)
|
|
|
|
(4,498)
|
|
|
|
(13,970)
|
|
|
|
(12,766)
|
|
Total other
expenses
|
|
|
15,397
|
|
|
|
17,368
|
|
|
|
44,355
|
|
|
|
79,628
|
|
Income before income
taxes
|
|
|
48,493
|
|
|
|
41,805
|
|
|
|
135,057
|
|
|
|
85,857
|
|
Income tax
provision
|
|
|
13,761
|
|
|
|
11,497
|
|
|
|
36,953
|
|
|
|
31,864
|
|
Net
income
|
|
$
|
34,732
|
|
|
$
|
30,308
|
|
|
$
|
98,104
|
|
|
$
|
53,993
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in foreign
currency translation adjustment
|
|
|
5,190
|
|
|
|
(4,189)
|
|
|
|
3,364
|
|
|
|
(3,561)
|
|
Total comprehensive
income
|
|
$
|
39,922
|
|
|
$
|
26,119
|
|
|
$
|
101,468
|
|
|
$
|
50,432
|
|
Net income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.21
|
|
|
$
|
0.18
|
|
|
$
|
0.59
|
|
|
$
|
0.35
|
|
Diluted
|
|
$
|
0.21
|
|
|
$
|
0.18
|
|
|
$
|
0.58
|
|
|
$
|
0.34
|
|
Weighted average
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
164,735
|
|
|
|
168,089
|
|
|
|
165,676
|
|
|
|
156,196
|
|
Diluted
|
|
|
167,624
|
|
|
|
169,497
|
|
|
|
168,318
|
|
|
|
157,133
|
|
VERRA MOBILITY
CORPORATION
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
|
|
|
Three Months Ended
September 30,
|
|
($ in
thousands)
|
|
2024
|
|
|
2023
|
|
Cash Flows from
Operating Activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
34,732
|
|
|
$
|
30,308
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
26,631
|
|
|
|
27,530
|
|
Amortization of
deferred financing costs and discounts
|
|
|
1,043
|
|
|
|
1,131
|
|
Change in fair value
of private placement warrants
|
|
|
—
|
|
|
|
(553)
|
|
Change in fair value
of interest rate swap
|
|
|
1,169
|
|
|
|
202
|
|
Loss on extinguishment
of debt
|
|
|
33
|
|
|
|
1,975
|
|
Credit loss
expense
|
|
|
2,119
|
|
|
|
2,597
|
|
Deferred income
taxes
|
|
|
(985)
|
|
|
|
(2,503)
|
|
Stock-based
compensation
|
|
|
6,438
|
|
|
|
4,443
|
|
Other
|
|
|
284
|
|
|
|
172
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
14,077
|
|
|
|
(14,783)
|
|
Unbilled
receivables
|
|
|
(6,681)
|
|
|
|
(3,409)
|
|
Inventory
|
|
|
(142)
|
|
|
|
(1,006)
|
|
Prepaid expenses and
other assets
|
|
|
769
|
|
|
|
(52)
|
|
Deferred
revenue
|
|
|
3,609
|
|
|
|
(2,293)
|
|
Accounts payable and
other current liabilities
|
|
|
24,570
|
|
|
|
18,169
|
|
Other
liabilities
|
|
|
1,121
|
|
|
|
516
|
|
Net cash provided by
operating activities
|
|
|
108,787
|
|
|
|
62,444
|
|
Cash Flows from
Investing Activities:
|
|
|
|
|
|
|
Cash receipts for
interest rate swap
|
|
|
256
|
|
|
|
142
|
|
Purchases of
installation and service parts and property and
equipment
|
|
|
(23,676)
|
|
|
|
(10,403)
|
|
Cash proceeds from the
sale of assets
|
|
|
66
|
|
|
|
93
|
|
Net cash used in
investing activities
|
|
|
(23,354)
|
|
|
|
(10,168)
|
|
Cash Flows from
Financing Activities:
|
|
|
|
|
|
|
Repayment of long-term
debt
|
|
|
—
|
|
|
|
(102,255)
|
|
Payment of debt
issuance costs
|
|
|
(216)
|
|
|
|
(170)
|
|
Proceeds from the
exercise of warrants
|
|
|
—
|
|
|
|
55,658
|
|
Share repurchases and
retirement
|
|
|
—
|
|
|
|
(100,000)
|
|
Proceeds from the
exercise of stock options
|
|
|
1,727
|
|
|
|
457
|
|
Payment of employee
tax withholding related to RSUs and PSUs vesting
|
|
|
(168)
|
|
|
|
(49)
|
|
Net cash provided by
(used in) financing activities
|
|
|
1,343
|
|
|
|
(146,359)
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
1,039
|
|
|
|
(1,086)
|
|
Net increase (decrease)
in cash, cash equivalents and restricted cash
|
|
|
87,815
|
|
|
|
(95,169)
|
|
Cash, cash equivalents
and restricted cash - beginning of period
|
|
|
125,398
|
|
|
|
213,499
|
|
Cash, cash equivalents
and restricted cash - end of period
|
|
$
|
213,213
|
|
|
$
|
118,330
|
|
VERRA MOBILITY
CORPORATION
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
|
|
|
Nine Months Ended
September 30,
|
|
($ in
thousands)
|
|
2024
|
|
|
2023
|
|
Cash Flows from
Operating Activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
98,104
|
|
|
$
|
53,993
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
80,982
|
|
|
|
86,835
|
|
Amortization of
deferred financing costs and discounts
|
|
|
3,437
|
|
|
|
3,600
|
|
Change in fair value
of private placement warrants
|
|
|
—
|
|
|
|
24,966
|
|
Change in fair value
of interest rate swap
|
|
|
1,316
|
|
|
|
(3,361)
|
|
Loss on extinguishment
of debt
|
|
|
628
|
|
|
|
3,533
|
|
Credit loss
expense
|
|
|
11,425
|
|
|
|
7,553
|
|
Deferred income
taxes
|
|
|
(1,684)
|
|
|
|
(7,236)
|
|
Stock-based
compensation
|
|
|
18,586
|
|
|
|
12,346
|
|
Other
|
|
|
749
|
|
|
|
306
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(7,891)
|
|
|
|
(35,854)
|
|
Unbilled
receivables
|
|
|
(13,912)
|
|
|
|
(9,529)
|
|
Inventory
|
|
|
511
|
|
|
|
(1,061)
|
|
Prepaid expenses and
other assets
|
|
|
(3,423)
|
|
|
|
2,948
|
|
Deferred
revenue
|
|
|
1,401
|
|
|
|
3,475
|
|
Accounts payable and
other current liabilities
|
|
|
(6,600)
|
|
|
|
27,059
|
|
Other
liabilities
|
|
|
(474)
|
|
|
|
798
|
|
Net cash provided by
operating activities
|
|
|
183,155
|
|
|
|
170,371
|
|
Cash Flows from
Investing Activities:
|
|
|
|
|
|
|
Cash receipts
(payments) for interest rate swap
|
|
|
822
|
|
|
|
(1,414)
|
|
Purchases of
installation and service parts and property and
equipment
|
|
|
(52,009)
|
|
|
|
(40,501)
|
|
Cash proceeds from the
sale of assets
|
|
|
156
|
|
|
|
222
|
|
Net cash used in
investing activities
|
|
|
(51,031)
|
|
|
|
(41,693)
|
|
Cash Flows from
Financing Activities:
|
|
|
|
|
|
|
Repayment of long-term
debt
|
|
|
(4,509)
|
|
|
|
(179,264)
|
|
Payment of debt
issuance costs
|
|
|
(440)
|
|
|
|
(362)
|
|
Proceeds from the
exercise of warrants
|
|
|
—
|
|
|
|
161,408
|
|
Share repurchases and
retirement
|
|
|
(51,500)
|
|
|
|
(100,000)
|
|
Proceeds from the
exercise of stock options
|
|
|
2,701
|
|
|
|
2,845
|
|
Payment of employee
tax withholding related to RSUs and PSUs vesting
|
|
|
(5,826)
|
|
|
|
(3,077)
|
|
Net cash used in
financing activities
|
|
|
(59,574)
|
|
|
|
(118,450)
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
941
|
|
|
|
(1,013)
|
|
Net increase in cash,
cash equivalents and restricted cash
|
|
|
73,491
|
|
|
|
9,215
|
|
Cash, cash equivalents
and restricted cash - beginning of period
|
|
|
139,722
|
|
|
|
109,115
|
|
Cash, cash equivalents
and restricted cash - end of period
|
|
$
|
213,213
|
|
|
$
|
118,330
|
|
VERRA MOBILITY
CORPORATION
|
RECONCILIATION OF
NET INCOME TO ADJUSTED EBITDA (Unaudited)
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
($ in
thousands)
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net
income
|
|
$
|
34,732
|
|
|
$
|
30,308
|
|
|
$
|
98,104
|
|
|
$
|
53,993
|
|
Interest expense,
net
|
|
|
18,723
|
|
|
|
20,384
|
|
|
|
57,203
|
|
|
|
65,842
|
|
Income tax
provision
|
|
|
13,761
|
|
|
|
11,497
|
|
|
|
36,953
|
|
|
|
31,864
|
|
Depreciation and
amortization
|
|
|
26,631
|
|
|
|
27,530
|
|
|
|
80,982
|
|
|
|
86,835
|
|
EBITDA
|
|
|
93,847
|
|
|
|
89,719
|
|
|
|
273,242
|
|
|
|
238,534
|
|
Transaction and other
related expenses (i)
|
|
|
2,483
|
|
|
|
152
|
|
|
|
4,124
|
|
|
|
484
|
|
Transformation expenses
(ii)
|
|
|
983
|
|
|
|
1,582
|
|
|
|
2,552
|
|
|
|
2,306
|
|
Change in fair value of
private placement warrants(iii)
|
|
|
—
|
|
|
|
(553)
|
|
|
|
—
|
|
|
|
24,966
|
|
Loss (gain) on interest
rate swap (iv)
|
|
|
913
|
|
|
|
60
|
|
|
|
494
|
|
|
|
(1,947)
|
|
Loss on extinguishment
of debt (v)
|
|
|
33
|
|
|
|
1,975
|
|
|
|
628
|
|
|
|
3,533
|
|
Stock-based
compensation (vi)
|
|
|
6,438
|
|
|
|
4,443
|
|
|
|
18,586
|
|
|
|
12,346
|
|
Adjusted
EBITDA
|
|
$
|
104,697
|
|
|
$
|
97,378
|
|
|
$
|
299,626
|
|
|
$
|
280,222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
Margin
|
|
|
46
|
%
|
|
|
46
|
%
|
|
|
46
|
%
|
|
|
46
|
%
|
|
|
|
|
(i)
|
Transaction and other
related expenses for the three and nine months ended September 30,
2024 primarily relates to deal costs incurred for potential
acquisitions and debt modification costs related to the February
2024 refinancing of our First Lien term loan.
|
|
(ii)
|
Transformation expenses
consist of severance and other employee separation costs related to
exit activities initiated during each respective period.
|
|
(iii)
|
This is related to
adjustments to the private placement warrants liability from the
re-measurement to fair value at the end of the reporting
period.
|
|
(iv)
|
Loss (gain) on interest
rate swap is associated with the derivative instrument re-measured
to fair value at the end of each reporting period offset by the
related monthly cash receipts/payments.
|
|
(v)
|
Loss on extinguishment
of debt consists of the write-off of pre-existing original issue
discounts and deferred financing costs associated with the
refinancing of our debt for the nine months ended September 30,
2024 and from the early repayments of debt for the three and nine
months ended September 30, 2023.
|
|
(vi)
|
Stock-based
compensation represents the non-cash charge related to the issuance
of awards under the Verra Mobility Corporation Amended and
Restated 2018 Equity Incentive Plan.
|
RECONCILIATION OF
NET CASH PROVIDED BY OPERATING ACTIVITIES TO ADJUSTED FREE CASH
FLOW (Unaudited)
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
($ in
thousands)
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net cash provided by
operating activities
|
|
$
|
108,787
|
|
|
$
|
62,444
|
|
|
$
|
183,155
|
|
|
$
|
170,371
|
|
Purchases of
installation and service parts and property and
equipment
|
|
|
(23,676)
|
|
|
|
(10,403)
|
|
|
|
(52,009)
|
|
|
|
(40,501)
|
|
Free Cash
Flow
|
|
|
85,111
|
|
|
|
52,041
|
|
|
|
131,146
|
|
|
|
129,870
|
|
Legal
settlement
|
|
|
—
|
|
|
|
—
|
|
|
|
31,500
|
|
|
|
—
|
|
Income tax effect on
adjustment (1)
|
|
|
—
|
|
|
|
—
|
|
|
|
(9,450)
|
|
|
|
—
|
|
Adjusted Free Cash
Flow
|
|
$
|
85,111
|
|
|
$
|
52,041
|
|
|
$
|
153,196
|
|
|
$
|
129,870
|
|
|
|
|
|
(1)
|
The annual estimated
effective tax rate to calculate the income tax effect on the legal
settlement adjustment is 30.0%.
|
RECONCILIATION OF
NET INCOME TO ADJUSTED NET INCOME AND CALCULATION OF ADJUSTED
EPS (Unaudited)
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
(In thousands,
except per share data)
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net
income
|
|
$
|
34,732
|
|
|
$
|
30,308
|
|
|
$
|
98,104
|
|
|
$
|
53,993
|
|
Amortization of
intangibles
|
|
|
16,774
|
|
|
|
18,921
|
|
|
|
50,260
|
|
|
|
60,923
|
|
Transaction and other
related expenses
|
|
|
2,483
|
|
|
|
152
|
|
|
|
4,124
|
|
|
|
484
|
|
Transformation
expenses
|
|
|
983
|
|
|
|
1,582
|
|
|
|
2,552
|
|
|
|
2,306
|
|
Change in fair value
of private placement warrants
|
|
|
—
|
|
|
|
(553)
|
|
|
|
—
|
|
|
|
24,966
|
|
Change in fair value
of interest rate swap
|
|
|
1,169
|
|
|
|
202
|
|
|
|
1,316
|
|
|
|
(3,361)
|
|
Loss on extinguishment
of debt
|
|
|
33
|
|
|
|
1,975
|
|
|
|
628
|
|
|
|
3,533
|
|
Stock-based
compensation
|
|
|
6,438
|
|
|
|
4,443
|
|
|
|
18,586
|
|
|
|
12,346
|
|
Total adjustments
before income tax effect
|
|
|
27,880
|
|
|
|
26,722
|
|
|
|
77,466
|
|
|
|
101,197
|
|
Income tax effect on
adjustments
|
|
|
(8,354)
|
|
|
|
(7,843)
|
|
|
|
(23,051)
|
|
|
|
(22,536)
|
|
Total adjustments
after income tax effect
|
|
|
19,526
|
|
|
|
18,879
|
|
|
|
54,415
|
|
|
|
78,661
|
|
Adjusted Net
Income
|
|
$
|
54,258
|
|
|
$
|
49,187
|
|
|
$
|
152,519
|
|
|
$
|
132,654
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EPS
|
|
$
|
0.32
|
|
|
$
|
0.29
|
|
|
$
|
0.91
|
|
|
$
|
0.84
|
|
Diluted weighted
average shares outstanding
|
|
|
167,624
|
|
|
|
169,497
|
|
|
|
168,318
|
|
|
|
157,133
|
|
Annual estimated
effective income tax rate (1)
|
|
|
30
|
%
|
|
|
31
|
%
|
|
|
30
|
%
|
|
|
31
|
%
|
|
|
|
|
(1)
|
The annual estimated
effective tax rate used above excludes discrete items as they do
not impact taxable income. This rate differs from the
period-to-date effective tax rate used on our condensed
consolidated statements of operations which includes the discrete
items.
|
RECONCILIATION OF
TOTAL LONG-TERM DEBT TO NET DEBT AND NET LEVERAGE
(Unaudited)
|
|
($ in
thousands)
|
|
September 30,
2024
|
|
|
December 31,
2023
|
|
Total long-term debt,
net of current portion
|
|
$
|
1,037,174
|
|
|
$
|
1,029,113
|
|
Current portion of
long-term debt
|
|
|
—
|
|
|
|
9,019
|
|
Total long-term
debt
|
|
|
1,037,174
|
|
|
|
1,038,132
|
|
Original issue
discounts
|
|
|
2,745
|
|
|
|
3,646
|
|
Unamortized deferred
financing costs
|
|
|
10,159
|
|
|
|
12,809
|
|
Total long-term
debt, excluding original issue discounts and unamortized deferred
financing costs
|
|
|
1,050,078
|
|
|
|
1,054,587
|
|
Cash and cash
equivalents
|
|
|
(206,088)
|
|
|
|
(136,309)
|
|
Net
Debt
|
|
$
|
843,990
|
|
|
$
|
918,278
|
|
|
|
|
|
|
|
|
Net
Leverage
|
|
2.2x
|
|
|
2.5x
|
|
Trailing twelve months
adjusted EBITDA
|
|
|
390,906
|
|
|
|
371,502
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
|
|
|
|
|
Nine months ended
September 30, 2024
|
|
$
|
299,626
|
|
|
$
|
—
|
|
Nine months ended
September 30, 2023
|
|
|
—
|
|
|
|
280,222
|
|
Three months ended
December 31, 2023
|
|
|
91,280
|
|
|
|
91,280
|
|
Trailing twelve months
adjusted EBITDA
|
|
$
|
390,906
|
|
|
$
|
371,502
|
|
Investor Relations Contact
Mark Zindler
mark.zindler@verramobility.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/verra-mobility-announces-third-quarter-2024-financial-results-302293095.html
SOURCE Verra Mobility