- Total revenue of $222.4
million
- Net income of $34.2 million
- Net cash provided from operations of $40.0 million
- Reaffirming 2024 financial guidance
MESA, Ariz.,
Aug. 8,
2024 /PRNewswire/ -- Verra Mobility Corporation
(NASDAQ: VRRM), a leading provider of smart mobility technology
solutions, announced today the financial results for the second
quarter ended June 30, 2024.
"We delivered an outstanding second quarter, highlighted by
strong revenue and earnings growth," said David Roberts, President and CEO, Verra Mobility. "Travel demand remains robust
driving continued strength in Commercial Services and increasing
demand for automated traffic enforcement is driving strong
performance in Government Solutions. Moreover, we are seeing a
strong and growing bid pipeline for automated enforcement programs
in our Government Solutions business. Based on our first half
financial performance and anticipated outlook for the remainder of
the year, we are reaffirming our full year guidance."
Second Quarter 2024 Financial Highlights
- Revenue: Total revenue for the second quarter of 2024
was $222.4 million, an increase of 9%
compared to $204.5 million for the
second quarter of 2023. Service revenue growth was 8%, driven by
10% growth in Commercial Services and 8% growth from our Government
Solutions segment. Commercial Services revenue growth was due to
increases in travel volume and related tolling activity, and the
growth in Government Solutions service revenue was driven by the
expansion of speed programs and maintenance programs for
international customers. Parking Solutions service revenue was
relatively consistent at $16.6
million for both 2024 and 2023. Increased revenue from
software as a service product offerings was partially offset by
reduction in professional services related to parking management
solutions.
- Net income and Earnings Per Share (EPS): Net income for
the second quarter of 2024 was $34.2
million, or $0.20 per share,
based on 168.6 million diluted weighted average shares outstanding.
Net income for the comparable 2023 period was $19.1 million, or $0.13 per share, based on 152.6 million diluted
weighted average shares outstanding.
- Adjusted EPS: Adjusted EPS for the second quarter of
2024 was $0.31 per share compared to
$0.29 per share for the second
quarter of 2023.
- Adjusted EBITDA: Adjusted EBITDA was $102.2 million for the second quarter of 2024
compared to $95.0 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 decreased by approximately $22.7 million from $62.7
million for the three months ended June 30, 2023 to $40.0
million for the three months ended June 30, 2024 due primarily to timing
considerations related to cash tax payments and cash
collections.
- Adjusted Free Cash Flow: Adjusted Free Cash Flow was
$26.0 million for the second quarter
of 2024 compared to $51.0 million for
the same period last year. There were no adjustments to Free Cash
Flow in the second quarter of 2024.
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.
Second Quarter 2024 Segment Detail
- The Commercial Services segment generated total revenue of
$104.0 million, a 10% increase
compared to $94.5 million in the same
period in 2023. Segment profit was $69.5
million, a 14% increase from $61.1
million in the prior year. The increases in revenue and
segment profit compared to the prior period resulted from increased
travel volume for our rental car company customers as well as the
increase in enrolled vehicles and higher tolling activity for our
fleet management company customers. The segment profit margin was
67% for 2024 and 65% for 2023.
- The Government Solutions segment generated total revenue of
$97.7 million, an 11% increase
compared to $88.3 million in the same
period in 2023. The increase was due to an 8% increase in recurring
service revenue over the prior year quarter, primarily driven by
the expansion of speed programs and maintenance programs for
international customers. The segment profit was $29.9 million in 2024 compared to $30.4 million in the prior year with segment
profit margins of 31% for 2024 and 34% for 2023. The decrease in
segment profit is primarily attributable to increased operating
expenses associated with enhancing customer-facing platforms and
systems.
- The Parking Solutions segment generated total revenue of
$20.7 million, a 5% decrease compared
to $21.8 million in the same period
in 2023 partly due to a decrease in one-time product sales compared
to the prior year quarter. The segment profit was $2.8 million compared to $3.5 million in the prior year with segment
profit margins of 14% for 2024 and 16% for 2023. The decrease in
segment profit is primarily due to a decrease in product sales and
an increase in selling and general expenses.
Liquidity: As of June 30,
2024, cash and cash equivalents were $122.0 million, and we generated $40.0 million in net cash provided by operating
activities for the three months ended June
30, 2024.
Net Debt and Net Leverage: As of June 30, 2024, Net Debt was $928.1 million and Net Leverage was 2.4x, as
compared to $918.3 million and 2.5x
in the year ended 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 June 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 second quarter results and our outlook for the
remainder of the year, we are reaffirming guidance as provided in
our first quarter 2024 update.
- 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;
and,
- Adjusted Free Cash Flow 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
- 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
$80 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 $20 million for 2024,
excluding the one-time $31.5 million
PlusPass legal settlement costs
- Capex of approximately $90
million
Conference Call Details
Date: August 8, 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 August 22, 2024, by dialing 1-844-512-2921 for
the U.S. or Canada, and
1-412-317-6671 for international callers and entering passcode
1122452. 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 the 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, and 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 purchases of installation and service parts and
property and equipment. 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; 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 second 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, or Adjusted Free Cash Flow 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 as well as Adjusted EPS to net income per
share, 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, Net Debt, and Net Leverage 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. 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
other transactions that management believes are not indicative of
our ongoing operating performance. EBITDA and Adjusted EBITDA, as
defined, exclude some but not all items that affect our cash flow
from operating activities.
Free Cash Flow
We define "Free Cash Flow" as cash flow from operations less
capital expenditures.
Adjusted Free Cash Flow
We define "Adjusted Free Cash Flow" as Free Cash Flow which
further excludes certain one-time and non-recurring items.
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.
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.
VERRA MOBILITY
CORPORATION
CONDENSED
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
|
|
(In thousands,
except per share data)
|
|
June 30,
2024
|
|
|
December 31,
2023
|
|
Assets
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
122,020
|
|
|
$
|
136,309
|
|
Restricted
cash
|
|
|
3,378
|
|
|
|
3,413
|
|
Accounts receivable
(net of allowance for credit losses of $21.6 million and
$18.5 million at June 30, 2024 and December 31, 2023,
respectively)
|
|
|
210,207
|
|
|
|
197,824
|
|
Unbilled
receivables
|
|
|
44,151
|
|
|
|
37,065
|
|
Inventory
|
|
|
17,165
|
|
|
|
17,966
|
|
Prepaid expenses and
other current assets
|
|
|
52,721
|
|
|
|
46,961
|
|
Total current
assets
|
|
|
449,642
|
|
|
|
439,538
|
|
Installation and
service parts, net
|
|
|
23,347
|
|
|
|
22,895
|
|
Property and equipment,
net
|
|
|
133,314
|
|
|
|
123,248
|
|
Operating lease
assets
|
|
|
30,346
|
|
|
|
33,523
|
|
Intangible assets,
net
|
|
|
266,971
|
|
|
|
301,025
|
|
Goodwill
|
|
|
834,745
|
|
|
|
835,835
|
|
Other non-current
assets
|
|
|
34,632
|
|
|
|
33,919
|
|
Total assets
|
|
$
|
1,772,997
|
|
|
$
|
1,789,983
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
84,888
|
|
|
$
|
78,749
|
|
Deferred
revenue
|
|
|
26,402
|
|
|
|
28,788
|
|
Accrued
liabilities
|
|
|
58,911
|
|
|
|
93,119
|
|
Tax receivable
agreement liability, current portion
|
|
|
5,098
|
|
|
|
5,098
|
|
Current portion of
long-term debt
|
|
|
—
|
|
|
|
9,019
|
|
Total current
liabilities
|
|
|
175,299
|
|
|
|
214,773
|
|
Long-term debt, net of
current portion
|
|
|
1,036,338
|
|
|
|
1,029,113
|
|
Operating lease
liabilities, net of current portion
|
|
|
26,666
|
|
|
|
29,124
|
|
Tax receivable
agreement liability, net of current portion
|
|
|
48,369
|
|
|
|
48,369
|
|
Asset retirement
obligations
|
|
|
15,258
|
|
|
|
14,580
|
|
Deferred tax
liabilities, net
|
|
|
16,835
|
|
|
|
18,360
|
|
Other long-term
liabilities
|
|
|
15,605
|
|
|
|
14,197
|
|
Total
liabilities
|
|
|
1,334,370
|
|
|
|
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
|
|
|
556,494
|
|
|
|
557,513
|
|
Accumulated
deficit
|
|
|
(105,881)
|
|
|
|
(125,887)
|
|
Accumulated other
comprehensive loss
|
|
|
(12,002)
|
|
|
|
(10,176)
|
|
Total stockholders'
equity
|
|
|
438,627
|
|
|
|
421,467
|
|
Total liabilities and
stockholders' equity
|
|
$
|
1,772,997
|
|
|
$
|
1,789,983
|
|
VERRA MOBILITY
CORPORATION
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE
INCOME
(Unaudited)
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
(In thousands,
except per share data)
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Service
revenue
|
|
$
|
212,017
|
|
|
$
|
196,050
|
|
|
$
|
414,738
|
|
|
$
|
380,748
|
|
Product
sales
|
|
|
10,409
|
|
|
|
8,411
|
|
|
|
17,418
|
|
|
|
15,616
|
|
Total
revenue
|
|
|
222,426
|
|
|
|
204,461
|
|
|
|
432,156
|
|
|
|
396,364
|
|
Cost of service
revenue, excluding depreciation and
amortization
|
|
|
4,641
|
|
|
|
4,338
|
|
|
|
8,946
|
|
|
|
8,568
|
|
Cost of product
sales
|
|
|
7,848
|
|
|
|
5,962
|
|
|
|
13,134
|
|
|
|
11,345
|
|
Operating
expenses
|
|
|
74,903
|
|
|
|
65,657
|
|
|
|
145,543
|
|
|
|
127,500
|
|
Selling, general and
administrative expenses
|
|
|
46,343
|
|
|
|
43,205
|
|
|
|
94,514
|
|
|
|
83,218
|
|
Depreciation,
amortization and (gain) loss on disposal of
assets, net
|
|
|
27,522
|
|
|
|
29,088
|
|
|
|
54,497
|
|
|
|
59,421
|
|
Total costs and
expenses
|
|
|
161,257
|
|
|
|
148,250
|
|
|
|
316,634
|
|
|
|
290,052
|
|
Income from
operations
|
|
|
61,169
|
|
|
|
56,211
|
|
|
|
115,522
|
|
|
|
106,312
|
|
Interest expense,
net
|
|
|
18,845
|
|
|
|
22,771
|
|
|
|
38,480
|
|
|
|
45,458
|
|
Change in fair value of
private placement warrants
|
|
|
—
|
|
|
|
10,918
|
|
|
|
—
|
|
|
|
25,519
|
|
Gain on interest rate
swap
|
|
|
(23)
|
|
|
|
(4,805)
|
|
|
|
(419)
|
|
|
|
(2,007)
|
|
Loss on extinguishment
of debt
|
|
|
—
|
|
|
|
209
|
|
|
|
595
|
|
|
|
1,558
|
|
Other income,
net
|
|
|
(5,245)
|
|
|
|
(4,512)
|
|
|
|
(9,698)
|
|
|
|
(8,268)
|
|
Total other
expenses
|
|
|
13,577
|
|
|
|
24,581
|
|
|
|
28,958
|
|
|
|
62,260
|
|
Income before income
taxes
|
|
|
47,592
|
|
|
|
31,630
|
|
|
|
86,564
|
|
|
|
44,052
|
|
Income tax
provision
|
|
|
13,369
|
|
|
|
12,522
|
|
|
|
23,192
|
|
|
|
20,367
|
|
Net
income
|
|
$
|
34,223
|
|
|
$
|
19,108
|
|
|
$
|
63,372
|
|
|
$
|
23,685
|
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in foreign
currency translation adjustment
|
|
|
1,434
|
|
|
|
718
|
|
|
|
(1,826)
|
|
|
|
628
|
|
Total comprehensive
income
|
|
$
|
35,657
|
|
|
$
|
19,826
|
|
|
$
|
61,546
|
|
|
$
|
24,313
|
|
Net income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.21
|
|
|
$
|
0.13
|
|
|
$
|
0.38
|
|
|
$
|
0.16
|
|
Diluted
|
|
$
|
0.20
|
|
|
$
|
0.13
|
|
|
$
|
0.38
|
|
|
$
|
0.16
|
|
Weighted average
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
166,064
|
|
|
|
151,132
|
|
|
|
166,152
|
|
|
|
150,151
|
|
Diluted
|
|
|
168,615
|
|
|
|
152,590
|
|
|
|
168,670
|
|
|
|
151,586
|
|
VERRA MOBILITY
CORPORATION
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
Three Months Ended
June 30,
|
|
($ in
thousands)
|
|
2024
|
|
|
2023
|
|
Cash Flows from
Operating Activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
34,223
|
|
|
$
|
19,108
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
27,465
|
|
|
|
28,996
|
|
Amortization of
deferred financing costs and discounts
|
|
|
1,033
|
|
|
|
1,192
|
|
Change in fair value
of private placement warrants
|
|
|
—
|
|
|
|
10,918
|
|
Change in fair value
of interest rate swap
|
|
|
249
|
|
|
|
(5,115)
|
|
Loss on extinguishment
of debt
|
|
|
—
|
|
|
|
209
|
|
Credit loss
expense
|
|
|
4,059
|
|
|
|
3,259
|
|
Deferred income
taxes
|
|
|
(1,395)
|
|
|
|
(2,484)
|
|
Stock-based
compensation
|
|
|
6,590
|
|
|
|
4,525
|
|
Other
|
|
|
146
|
|
|
|
126
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(32,191)
|
|
|
|
(4,849)
|
|
Unbilled
receivables
|
|
|
(730)
|
|
|
|
(2,656)
|
|
Inventory
|
|
|
174
|
|
|
|
(235)
|
|
Prepaid expenses and
other assets
|
|
|
(9,757)
|
|
|
|
(3,232)
|
|
Deferred
revenue
|
|
|
1,623
|
|
|
|
5,673
|
|
Accounts payable and
other current liabilities
|
|
|
9,613
|
|
|
|
13,181
|
|
Other
liabilities
|
|
|
(1,066)
|
|
|
|
(5,906)
|
|
Net cash provided by
operating activities
|
|
|
40,036
|
|
|
|
62,710
|
|
Cash Flows from
Investing Activities:
|
|
|
|
|
|
|
Cash receipts
(payments) for interest rate swap
|
|
|
272
|
|
|
|
(310)
|
|
Purchases of
installation and service parts and property and
equipment
|
|
|
(14,054)
|
|
|
|
(11,726)
|
|
Cash proceeds from the
sale of assets
|
|
|
42
|
|
|
|
95
|
|
Net cash used in
investing activities
|
|
|
(13,740)
|
|
|
|
(11,941)
|
|
Cash Flows from
Financing Activities:
|
|
|
|
|
|
|
Repayment of long-term
debt
|
|
|
(2,254)
|
|
|
|
(12,254)
|
|
Payment of debt
issuance costs
|
|
|
(117)
|
|
|
|
(148)
|
|
Proceeds from the
exercise of warrants
|
|
|
—
|
|
|
|
105,750
|
|
Share repurchases and
retirement
|
|
|
(51,500)
|
|
|
|
—
|
|
Proceeds from the
exercise of stock options
|
|
|
285
|
|
|
|
1,689
|
|
Payment of employee
tax withholding related to RSUs and PSUs vesting
|
|
|
(1,050)
|
|
|
|
(502)
|
|
Net cash (used in)
provided by financing activities
|
|
|
(54,636)
|
|
|
|
94,535
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
510
|
|
|
|
378
|
|
Net (decrease) increase
in cash, cash equivalents and restricted cash
|
|
|
(27,830)
|
|
|
|
145,682
|
|
Cash, cash equivalents
and restricted cash - beginning of period
|
|
|
153,228
|
|
|
|
67,817
|
|
Cash, cash equivalents
and restricted cash - end of period
|
|
$
|
125,398
|
|
|
$
|
213,499
|
|
VERRA MOBILITY
CORPORATION
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
Six Months Ended
June 30,
|
|
($ in
thousands)
|
|
2024
|
|
|
2023
|
|
Cash Flows from
Operating Activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
63,372
|
|
|
$
|
23,685
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
54,351
|
|
|
|
59,305
|
|
Amortization of
deferred financing costs and discounts
|
|
|
2,394
|
|
|
|
2,469
|
|
Change in fair value
of private placement warrants
|
|
|
—
|
|
|
|
25,519
|
|
Change in fair value
of interest rate swap
|
|
|
147
|
|
|
|
(3,563)
|
|
Loss on extinguishment
of debt
|
|
|
595
|
|
|
|
1,558
|
|
Credit loss
expense
|
|
|
9,306
|
|
|
|
4,956
|
|
Deferred income
taxes
|
|
|
(699)
|
|
|
|
(4,733)
|
|
Stock-based
compensation
|
|
|
12,148
|
|
|
|
7,903
|
|
Other
|
|
|
465
|
|
|
|
134
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(21,968)
|
|
|
|
(21,071)
|
|
Unbilled
receivables
|
|
|
(7,231)
|
|
|
|
(6,120)
|
|
Inventory
|
|
|
653
|
|
|
|
(55)
|
|
Prepaid expenses and
other assets
|
|
|
(4,192)
|
|
|
|
3,000
|
|
Deferred
revenue
|
|
|
(2,208)
|
|
|
|
5,768
|
|
Accounts payable and
other current liabilities
|
|
|
(31,170)
|
|
|
|
8,890
|
|
Other
liabilities
|
|
|
(1,595)
|
|
|
|
282
|
|
Net cash provided by
operating activities
|
|
|
74,368
|
|
|
|
107,927
|
|
Cash Flows from
Investing Activities:
|
|
|
|
|
|
|
Cash receipts
(payments) for interest rate swap
|
|
|
566
|
|
|
|
(1,556)
|
|
Purchases of
installation and service parts and property and
equipment
|
|
|
(28,333)
|
|
|
|
(30,098)
|
|
Cash proceeds from the
sale of assets
|
|
|
90
|
|
|
|
129
|
|
Net cash used in
investing activities
|
|
|
(27,677)
|
|
|
|
(31,525)
|
|
Cash Flows from
Financing Activities:
|
|
|
|
|
|
|
Repayment of long-term
debt
|
|
|
(4,509)
|
|
|
|
(77,009)
|
|
Payment of debt
issuance costs
|
|
|
(224)
|
|
|
|
(192)
|
|
Proceeds from the
exercise of warrants
|
|
|
—
|
|
|
|
105,750
|
|
Share repurchases and
retirement
|
|
|
(51,500)
|
|
|
|
—
|
|
Proceeds from the
exercise of stock options
|
|
|
974
|
|
|
|
2,388
|
|
Payment of employee
tax withholding related to RSUs and PSUs vesting
|
|
|
(5,658)
|
|
|
|
(3,028)
|
|
Net cash (used in)
provided by financing activities
|
|
|
(60,917)
|
|
|
|
27,909
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
(98)
|
|
|
|
73
|
|
Net (decrease) increase
in cash, cash equivalents and restricted cash
|
|
|
(14,324)
|
|
|
|
104,384
|
|
Cash, cash equivalents
and restricted cash - beginning of period
|
|
|
139,722
|
|
|
|
109,115
|
|
Cash, cash equivalents
and restricted cash - end of period
|
|
$
|
125,398
|
|
|
$
|
213,499
|
|
VERRA MOBILITY
CORPORATION
RECONCILIATION OF
NET INCOME TO ADJUSTED EBITDA (Unaudited)
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
($ in
thousands)
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net
income
|
|
$
|
34,223
|
|
|
$
|
19,108
|
|
|
$
|
63,372
|
|
|
$
|
23,685
|
|
Interest expense,
net
|
|
|
18,845
|
|
|
|
22,771
|
|
|
|
38,480
|
|
|
|
45,458
|
|
Income tax
provision
|
|
|
13,369
|
|
|
|
12,522
|
|
|
|
23,192
|
|
|
|
20,367
|
|
Depreciation and
amortization
|
|
|
27,465
|
|
|
|
28,996
|
|
|
|
54,351
|
|
|
|
59,305
|
|
EBITDA
|
|
|
93,902
|
|
|
|
83,397
|
|
|
|
179,395
|
|
|
|
148,815
|
|
Transaction and other
related expenses
|
|
|
113
|
|
|
|
64
|
|
|
|
1,641
|
|
|
|
332
|
|
Transformation
expenses
|
|
|
1,569
|
|
|
|
665
|
|
|
|
1,569
|
|
|
|
724
|
|
Change in fair value of
private placement warrants (i)
|
|
|
—
|
|
|
|
10,918
|
|
|
|
—
|
|
|
|
25,519
|
|
Gain on interest rate
swap (ii)
|
|
|
(23)
|
|
|
|
(4,805)
|
|
|
|
(419)
|
|
|
|
(2,007)
|
|
Loss on extinguishment
of debt (iii)
|
|
|
—
|
|
|
|
209
|
|
|
|
595
|
|
|
|
1,558
|
|
Stock-based
compensation (iv)
|
|
|
6,590
|
|
|
|
4,525
|
|
|
|
12,148
|
|
|
|
7,903
|
|
Adjusted
EBITDA
|
|
$
|
102,151
|
|
|
$
|
94,973
|
|
|
$
|
194,929
|
|
|
$
|
182,844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
Margin
|
|
|
46
|
%
|
|
|
46
|
%
|
|
|
45
|
%
|
|
|
46
|
%
|
|
|
(i)
|
This related to
adjustments to the private placement warrants liability from the
re-measurement to fair value at the end of the reporting
period.
|
(ii)
|
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.
|
(iii)
|
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 six months ended June 30, 2024 and
the early repayment of debt for the three and six months ended June
30, 2023.
|
(iv)
|
Stock-based
compensation represents the non-cash charge related to the issuance
of awards under the Verra Mobility Corporation 2018 Equity
Incentive Plan.
|
RECONCILIATION OF
NET CASH PROVIDED BY OPERATING ACTIVITIES TO ADJUSTED FREE
CASH FLOW (Unaudited)
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
($ in
thousands)
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net cash provided by
operating activities
|
|
$
|
40,036
|
|
|
$
|
62,710
|
|
|
$
|
74,368
|
|
|
$
|
107,927
|
|
Purchases of
installation and service parts and property
and equipment
|
|
|
(14,054)
|
|
|
|
(11,726)
|
|
|
|
(28,333)
|
|
|
|
(30,098)
|
|
Free Cash
Flow
|
|
|
25,982
|
|
|
|
50,984
|
|
|
|
46,035
|
|
|
|
77,829
|
|
Legal
settlement
|
|
|
—
|
|
|
|
—
|
|
|
|
31,500
|
|
|
|
—
|
|
Income tax effect on
adjustment (1)
|
|
|
—
|
|
|
|
—
|
|
|
|
(9,450)
|
|
|
|
—
|
|
Adjusted Free Cash
Flow
|
|
$
|
25,982
|
|
|
$
|
50,984
|
|
|
$
|
68,085
|
|
|
$
|
77,829
|
|
|
|
(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
June 30,
|
|
|
Six Months Ended
June 30,
|
|
(In thousands,
except per share data)
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net
income
|
|
$
|
34,223
|
|
|
$
|
19,108
|
|
|
$
|
63,372
|
|
|
$
|
23,685
|
|
Amortization of
intangibles
|
|
|
16,741
|
|
|
|
20,034
|
|
|
|
33,486
|
|
|
|
42,002
|
|
Transaction and other
related expenses
|
|
|
113
|
|
|
|
64
|
|
|
|
1,641
|
|
|
|
332
|
|
Transformation
expenses
|
|
|
1,569
|
|
|
|
665
|
|
|
|
1,569
|
|
|
|
724
|
|
Change in fair value
of private placement warrants
|
|
|
—
|
|
|
|
10,918
|
|
|
|
—
|
|
|
|
25,519
|
|
Change in fair value
of interest rate swap
|
|
|
249
|
|
|
|
(5,115)
|
|
|
|
147
|
|
|
|
(3,563)
|
|
Loss on extinguishment
of debt
|
|
|
—
|
|
|
|
209
|
|
|
|
595
|
|
|
|
1,558
|
|
Stock-based
compensation
|
|
|
6,590
|
|
|
|
4,525
|
|
|
|
12,148
|
|
|
|
7,903
|
|
Total adjustments
before income tax effect
|
|
|
25,262
|
|
|
|
31,300
|
|
|
|
49,586
|
|
|
|
74,475
|
|
Income tax effect on
adjustments
|
|
|
(7,579)
|
|
|
|
(6,253)
|
|
|
|
(14,697)
|
|
|
|
(14,693)
|
|
Total adjustments
after income tax effect
|
|
|
17,683
|
|
|
|
25,047
|
|
|
|
34,889
|
|
|
|
59,782
|
|
Adjusted Net
Income
|
|
$
|
51,906
|
|
|
$
|
44,155
|
|
|
$
|
98,261
|
|
|
$
|
83,467
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EPS
|
|
$
|
0.31
|
|
|
$
|
0.29
|
|
|
$
|
0.58
|
|
|
$
|
0.55
|
|
Diluted weighted
average shares outstanding
|
|
|
168,615
|
|
|
|
152,590
|
|
|
|
168,670
|
|
|
|
151,586
|
|
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)
|
|
June 30,
2024
|
|
|
December 31,
2023
|
|
Total long-term debt,
net of current portion
|
|
$
|
1,036,338
|
|
|
$
|
1,029,113
|
|
Current portion of
long-term debt
|
|
|
—
|
|
|
|
9,019
|
|
Total long-term
debt
|
|
|
1,036,338
|
|
|
|
1,038,132
|
|
Original issue
discounts
|
|
|
2,963
|
|
|
|
3,646
|
|
Unamortized deferred
financing costs
|
|
|
10,777
|
|
|
|
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
|
|
|
(122,020)
|
|
|
|
(136,309)
|
|
Net
Debt
|
|
$
|
928,058
|
|
|
$
|
918,278
|
|
|
|
|
|
|
|
|
Net
Leverage
|
|
2.4x
|
|
|
2.5x
|
|
Trailing twelve months
adjusted EBITDA
|
|
|
383,587
|
|
|
|
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-second-quarter-2024-financial-results-302218115.html
SOURCE Verra Mobility