Upgrade to SI Premium - Free Trial

Form 8-K Vivint Solar, Inc. For: Aug 07

August 7, 2018 4:55 PM

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): August 7, 2018

 

Vivint Solar, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware

001-36642

45-5605880

(State or other jurisdiction

of incorporation)

(Commission File Number)

(IRS Employer

Identification No.)

 

 

 

1800 West Ashton Blvd.
Lehi, UT

 

84043

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s telephone number, including area code: (877) 404-4129

Not Applicable

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

 

 


 


 

Item  2.02

Results of Operations and Financial Condition.

On August 7, 2018, Vivint Solar, Inc. (the “Company”) issued a press release reporting its financial results for the second quarter ended June 30, 2018. A copy of the press release is furnished herewith as Exhibit 99.1.

The Company makes reference to non-GAAP financial measures in the press release and includes information regarding such measures in the press release.

The Company also posted a memorandum to the investors section of its website outlining the Company’s methodology for estimating its cost per watt for installing solar energy systems that has been updated for its financial results for the second quarter ended June 30, 2018.

The information furnished in this Current Report under Item 2.02 and the exhibit attached hereto shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 


 


 

Item  9.01

Financial Statements and Exhibits.

(d) Exhibits.

 

 

Pursuant to the rules and regulations of the Securities and Exchange Commission, the attached exhibit is deemed to have been furnished to, but not filed with, the Securities and Exchange Commission:

Exhibit Number

  

Description

99.1

  

Vivint Solar, Inc. press release dated August 7, 2018

 


 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Vivint Solar, Inc.

 

 

 

By:

/s/ DANA RUSSELL
Dana Russell
Chief Financial Officer

 

and Executive Vice President

Date: August 7, 2018

 

 

Exhibit 99.1


 

VIVINT SOLAR reports SECOND QUARTER 2018 RESULTS

 

 

LEHI, Utah, August 7, 2018 -- Vivint Solar (NYSE: VSLR), today announced financial results for the second quarter ended June 30, 2018.

 

Second Quarter 2018 Operating Highlights

 

Key operating and development highlights include:

 

 

MWs Booked of approximately 64 MWs for the quarter.

 

 

MWs Installed of approximately 47 MWs for the quarter. Total cumulative MWs installed were approximately 952 MWs.

 

 

Installations were 6,678 for the quarter. Cumulative installations were 139,321.

 

 

Estimated Retained Value increased by approximately $112 million during the quarter to approximately $1.8 billion. Estimated Retained Value per Watt at quarter end was $2.06.

 

 

Cost per Watt was $3.11, a decrease from $3.15 in the first quarter of 2018 and an increase from $2.88 in the second quarter of 2017.

 

Financing Activity

 

As of June 30, 2018, the company had $375 million in undrawn capacity in the aggregation facility and approximately 62 MWs of available installation capacity remaining in its tax equity funds. Subsequent to quarter end, the company closed a new tax equity partnership with a $50 million commitment that will fund the installation of approximately 32 MWs with a new tax equity investor. In addition, the company entered into a project financing transaction with a total commitment of up to $327 million for 95 MWs of new residential installations.

 

 


 

Summary Second Quarter 2018 Financial Results

 

$ amounts in millions, except per share data

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

2018

 

 

2017

 

 

YoY

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

     Operating leases and incentives

$

54.8

 

 

$

43.4

 

 

up 26%

 

     Solar energy system and product sales

 

26.0

 

 

 

29.6

 

 

down 12%

 

Total Revenue

 

80.8

 

 

 

73.0

 

 

up 11%

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

     Operating leases and incentives

 

41.4

 

 

 

33.8

 

 

up 23%

 

     Solar energy system and product sales

 

19.0

 

 

 

22.8

 

 

down 17%

 

Total cost of revenue

 

60.4

 

 

 

56.6

 

 

up 7%

 

Gross profit

 

20.4

 

 

 

16.4

 

 

up 25%

 

Loss from Operations

 

(16.1

)

 

 

(14.3

)

 

down 12%

 

Net income

$

18.1

 

 

$

5.0

 

 

up 264%

 

Net income per diluted share

$

0.15

 

 

$

0.04

 

 

up 275%

 

Non-GAAP net loss per share

$

(0.50

)

 

$

(0.33

)

 

down 52%

 

 

Note: Totals may not sum due to rounding.

 

 

Guidance for the Third Quarter 2018

 

The following statements are based on current expectations. These statements are forward-looking, and actual results may differ materially. These statements supersede all prior statements regarding projected 2018 financial results.

 

For the third quarter of 2018, Vivint Solar expects:

 

 

MW Installed: 51 to 54 MWs

 

 

Cost per Watt: $3.15 - $3.23

 

 

Earnings Conference Call

 

Vivint Solar will host an investor conference call and live webcast today, Tuesday, August 7, 2018, at 5:00 p.m. ET to discuss these financial results. To access the conference call, dial 1.866.393.4306 or 1.734.385.2616 for international callers. The conference ID is 118 1885. A listen-only webcast will be accessible on the investor relations page of the company’s website at investors.vivintsolar.com/ and will be archived and available on this site until October 31, 2018. Participants should follow the instructions provided on the website to download and install the necessary audio applications in advance of the call. In addition, the earnings presentation slides will be available on the investor relations page of the site by 5:00 p.m. ET along with this press release and the financial information discussed on today’s conference call at investors.vivintsolar.com/.

 


 

About Vivint Solar

 

Vivint Solar is a leading full-service residential solar provider in the United States. With Vivint Solar, customers can power their homes with clean, renewable energy and typically achieve significant financial savings over time. Offering integrated residential solar solutions for the entire customer lifecycle, Vivint Solar designs and installs the solar energy systems for its customers, and offers monitoring and maintenance services. In addition to being able to purchase a solar energy system outright, customers may benefit from Vivint Solar's affordable, flexible financing options, power purchase agreements, or lease agreements, where available. For more information, visit www.vivintsolar.com or follow @VivintSolar on Twitter.

 

Note on Forward-Looking Statements

 

This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995, including statements regarding Vivint Solar’s guidance for Megawatts Installed and Cost per Watt, installation capacity remaining in tax equity funds, growth prospects, and operating and financial results, such as estimates of nominal contracted payments remaining, estimated retained value, and estimated retained value per watt, including the assumptions related to the calculation of the foregoing metrics.

 

Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Forward-looking statements should not be read as a guarantee of future performance or results, and they will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved, if at all. These statements are based on current expectations and assumptions regarding future events and business performance as of the date of this press release, and they are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements, including but not limited to: the availability of additional financing on acceptable terms; changes in the retail price of traditional utility generated electricity; changes in electric utility policies and regulations; the availability of rebates, tax credits and other incentives, including solar renewable energy certificates, or SRECs, and other federal and state incentives; regulations and policies related to net metering; changes in regulations, tariffs and other trade barriers and tax policy affecting us and our industry; our ability to manage growth, product offering mix, and costs effectively, including attracting, training and retaining sales personnel and solar energy system installers; the availability and price of solar panels and other system components, the assumptions employed in calculating our operating metrics may be inaccurate; and such other risks identified in the registration statements and reports that Vivint Solar files with the U.S. Securities and Exchange Commission, or SEC, from time to time. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee that the future results, levels of activity, performance or events and circumstances reflected in those statements will be achieved or will occur, and actual results could differ materially from those anticipated or

 


 

implied in the forward-looking statements. Except as required by law, Vivint Solar does not undertake and expressly disclaims any obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise. You should read the documents Vivint Solar has filed with the SEC for more complete information about the company. These documents are available on both the EDGAR section of the SEC’s website at www.sec.gov and the Investor Relations section of the company’s website at investors.vivintsolar.com/.

 

 

 


 

Vivint Solar, Inc.

 

Condensed Consolidated Unaudited Balance Sheets

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

2018

 

 

2017

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

174,006

 

 

$

108,452

 

Accounts receivable, net

 

24,354

 

 

 

19,665

 

Inventories

 

13,135

 

 

 

22,597

 

Prepaid expenses and other current assets

 

25,620

 

 

 

34,049

 

Total current assets

 

237,115

 

 

 

184,763

 

Restricted cash and cash equivalents

 

66,694

 

 

 

46,486

 

Solar energy systems, net

 

1,784,800

 

 

 

1,673,532

 

Property and equipment, net

 

12,018

 

 

 

15,078

 

Intangible assets, net

 

595

 

 

 

862

 

Prepaid tax asset, net

 

 

 

 

505,883

 

Other non-current assets, net

 

28,064

 

 

 

37,325

 

TOTAL ASSETS

$

2,129,286

 

 

$

2,463,929

 

LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

$

44,435

 

 

$

40,736

 

Accounts payable—related party

 

73

 

 

 

163

 

Distributions payable to non-controlling interests and redeemable non-controlling interests

 

10,114

 

 

 

16,437

 

Accrued compensation

 

18,015

 

 

 

20,992

 

Current portion of long-term debt

 

10,018

 

 

 

13,585

 

Current portion of deferred revenue

 

22,108

 

 

 

41,846

 

Current portion of capital lease obligation

 

2,758

 

 

 

4,166

 

Accrued and other current liabilities

 

26,090

 

 

 

29,675

 

Total current liabilities

 

133,611

 

 

 

167,600

 

Long-term debt, net of current portion

 

1,110,044

 

 

 

925,964

 

Deferred revenue, net of current portion

 

12,027

 

 

 

29,200

 

Capital lease obligation, net of current portion

 

957

 

 

 

1,599

 

Deferred tax liability, net

 

385,907

 

 

 

342,382

 

Other non-current liabilities

 

16,870

 

 

 

13,674

 

Total liabilities

 

1,659,416

 

 

 

1,480,419

 

Commitments and contingencies

 

 

 

 

 

 

 

Redeemable non-controlling interests

 

122,647

 

 

 

122,444

 

Stockholders’ equity:

 

 

 

 

 

 

 

Common stock

 

1,185

 

 

 

1,151

 

Additional paid-in capital

 

567,372

 

 

 

559,788

 

Accumulated other comprehensive (loss) income

 

(3,185

)

 

 

6,905

 

(Accumulated deficit) retained earnings

 

(258,899

)

 

 

213,107

 

Total stockholders’ equity

 

306,473

 

 

 

780,951

 

Non-controlling interests

 

40,750

 

 

 

80,115

 

Total equity

 

347,223

 

 

 

861,066

 

TOTAL LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS AND EQUITY

$

2,129,286

 

 

$

2,463,929

 


 


 

Vivint Solar, Inc.

 

Condensed Consolidated Unaudited Statements of Operations

 

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating leases and incentives

$

54,765

 

 

$

43,413

 

 

$

85,879

 

 

$

73,802

 

Solar energy system and product sales

 

26,033

 

 

 

29,582

 

 

 

63,169

 

 

 

52,307

 

Total revenue

 

80,798

 

 

 

72,995

 

 

 

149,048

 

 

 

126,109

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue—operating leases and incentives

 

41,366

 

 

 

33,763

 

 

 

80,053

 

 

 

68,833

 

Cost of revenue—solar energy system and product sales

 

18,990

 

 

 

22,831

 

 

 

45,035

 

 

 

41,496

 

Total cost of revenue

 

60,356

 

 

 

56,594

 

 

 

125,088

 

 

 

110,329

 

Gross profit

 

20,442

 

 

 

16,401

 

 

 

23,960

 

 

 

15,780

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

14,033

 

 

 

9,411

 

 

 

25,158

 

 

 

18,229

 

Research and development

 

511

 

 

 

895

 

 

 

997

 

 

 

1,791

 

General and administrative

 

21,879

 

 

 

20,301

 

 

 

41,730

 

 

 

40,880

 

Amortization of intangible assets

 

130

 

 

 

139

 

 

 

266

 

 

 

279

 

Total operating expenses

 

36,553

 

 

 

30,746

 

 

 

68,151

 

 

 

61,179

 

Loss from operations

 

(16,111

)

 

 

(14,345

)

 

 

(44,191

)

 

 

(45,399

)

Interest expense

 

11,336

 

 

 

16,838

 

 

 

28,258

 

 

 

31,559

 

Other (income) expense, net

 

(4,109

)

 

 

715

 

 

 

(6,370

)

 

 

991

 

Loss before income taxes

 

(23,338

)

 

 

(31,898

)

 

 

(66,079

)

 

 

(77,949

)

Income tax expense

 

35,352

 

 

 

5,156

 

 

 

53,995

 

 

 

14,557

 

Net loss

 

(58,690

)

 

 

(37,054

)

 

 

(120,074

)

 

 

(92,506

)

Net loss attributable to non-controlling interests and redeemable

   non-controlling interests

 

(76,806

)

 

 

(42,034

)

 

 

(125,214

)

 

 

(110,778

)

Net income available to common stockholders

$

18,116

 

 

$

4,980

 

 

$

5,140

 

 

$

18,272

 

Net income available per share to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.16

 

 

$

0.04

 

 

$

0.04

 

 

$

0.16

 

Diluted

$

0.15

 

 

$

0.04

 

 

$

0.04

 

 

$

0.16

 

Weighted-average shares used in computing net income available

   per share to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

116,650

 

 

 

112,351

 

 

 

115,907

 

 

 

111,562

 

Diluted

 

121,753

 

 

 

117,570

 

 

 

120,969

 

 

 

116,988

 


 


 

Vivint Solar, Inc.

 

Condensed Consolidated Unaudited Statements of Cash Flows

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

(58,690

)

 

$

(37,054

)

 

$

(120,074

)

 

$

(92,506

)

Adjustments to reconcile net loss to net cash used in operating

   activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

16,867

 

 

 

14,877

 

 

 

33,174

 

 

 

29,039

 

Amortization of intangible assets

 

130

 

 

 

139

 

 

 

266

 

 

 

279

 

Deferred income taxes

 

35,204

 

 

 

29,130

 

 

 

54,173

 

 

 

65,255

 

Stock-based compensation

 

3,812

 

 

 

3,330

 

 

 

6,781

 

 

 

7,252

 

Loss on solar energy systems and property and equipment

 

2,455

 

 

 

1,741

 

 

 

3,025

 

 

 

3,766

 

Non-cash interest and other expense

 

11,649

 

 

 

3,185

 

 

 

13,656

 

 

 

5,311

 

Reduction in lease pass-through financing obligation

 

(1,477

)

 

 

(1,346

)

 

 

(2,164

)

 

 

(1,995

)

Losses (gains) on interest rate swaps

 

983

 

 

 

717

 

 

 

(1,279

)

 

 

993

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

(6,118

)

 

 

(4,534

)

 

 

(4,689

)

 

 

(9,015

)

Inventories

 

2,655

 

 

 

(2,741

)

 

 

9,462

 

 

 

(4,856

)

Prepaid expenses and other current assets

 

(3,470

)

 

 

(6,528

)

 

 

8,276

 

 

 

21,373

 

Prepaid tax asset, net

 

 

 

 

(18,925

)

 

 

 

 

 

(43,106

)

Other non-current assets, net

 

(6,998

)

 

 

(2,164

)

 

 

(6,613

)

 

 

(6,025

)

Accounts payable

 

1,524

 

 

 

(756

)

 

 

1,898

 

 

 

(115

)

Accrued compensation

 

22

 

 

 

(259

)

 

 

(2,329

)

 

 

(2,022

)

Deferred revenue

 

(1,431

)

 

 

4,560

 

 

 

(10,514

)

 

 

6,669

 

Accrued and other liabilities

 

(1,812

)

 

 

(194

)

 

 

(1,915

)

 

 

6,279

 

Net cash used in operating activities

 

(4,695

)

 

 

(16,822

)

 

 

(18,866

)

 

 

(13,424

)

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments for the cost of solar energy systems

 

(74,039

)

 

 

(69,893

)

 

 

(146,247

)

 

 

(145,033

)

Payments for property and equipment

 

(25

)

 

 

(355

)

 

 

(65

)

 

 

(633

)

Proceeds from disposals of solar energy systems and property and

   equipment

 

1,068

 

 

 

929

 

 

 

1,843

 

 

 

1,100

 

Net cash used in investing activities

 

(72,996

)

 

 

(69,319

)

 

 

(144,469

)

 

 

(144,566

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from investment by non-controlling interests and

   redeemable non-controlling interests

 

65,516

 

 

 

56,954

 

 

 

108,287

 

 

 

115,514

 

Distributions paid to non-controlling interests and redeemable

   non-controlling interests

 

(10,436

)

 

 

(7,453

)

 

 

(28,558

)

 

 

(22,480

)

Proceeds from long-term debt

 

836,000

 

 

 

20,000

 

 

 

876,000

 

 

 

273,750

 

Payments on long-term debt

 

(681,572

)

 

 

(18,145

)

 

 

(689,320

)

 

 

(159,304

)

Payments for debt issuance and deferred offering costs

 

(17,715

)

 

 

(2,980

)

 

 

(17,715

)

 

 

(13,410

)

Proceeds from lease pass-through financing obligation

 

645

 

 

 

635

 

 

 

1,497

 

 

 

1,487

 

Principal payments on capital lease obligations

 

(916

)

 

 

(1,147

)

 

 

(1,931

)

 

 

(2,343

)

Proceeds from issuance of common stock

 

630

 

 

 

86

 

 

 

837

 

 

 

233

 

Net cash provided by financing activities

 

192,152

 

 

 

47,950

 

 

 

249,097

 

 

 

193,447

 

NET INCREASE (DECREASE) IN CASH AND CASH

   EQUIVALENTS, INCLUDING RESTRICTED AMOUNTS

 

114,461

 

 

 

(38,191

)

 

 

85,762

 

 

 

35,457

 

CASH AND CASH EQUIVALENTS, INCLUDING RESTRICTED

   AMOUNTS—Beginning of period

 

126,239

 

 

 

197,087

 

 

 

154,938

 

 

 

123,439

 

CASH AND CASH EQUIVALENTS, INCLUDING RESTRICTED

   AMOUNTS—End of period

$

240,700

 

 

$

158,896

 

 

$

240,700

 

 

$

158,896

 


 


 

Vivint Solar, Inc.

 

Key Operating Metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

June 30,

 

 

March 31,

 

 

June 30,

 

 

2018

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Installations

 

6,678

 

 

 

5,813

 

 

 

7,108

 

Megawatts installed

 

47.0

 

 

 

40.4

 

 

 

46.9

 

Cumulative installations

 

139,321

 

 

 

132,643

 

 

 

113,287

 

Cumulative megawatts installed

 

952.3

 

 

 

905.3

 

 

 

773.8

 

Estimated nominal contracted payments remaining (in millions)

$

3,267.3

 

 

$

3,128.2

 

 

$

2,802.4

 

      Estimated retained value under energy contracts (in millions)

$

1,379.8

 

 

$

1,295.7

 

 

$

1,121.6

 

      Estimated retained value of renewal (in millions)

$

424.7

 

 

$

396.6

 

 

$

339.0

 

Estimated retained value (in millions)

$

1,804.5

 

 

$

1,692.3

 

 

$

1,460.6

 

Estimated retained value per watt

$

2.06

 

 

$

2.02

 

 

$

1.98

 

Sensitivity Analysis for Retained Value

The following table provides quantitative sensitivity analysis of our estimate of retained value of solar energy systems under contracts as of June 30, 2018, including both the contracted and estimated renewal portion, at a range of discount rates (retained value amounts in millions):

 

4%

 

 

6%

 

 

8%

 

Estimated retained value under energy contracts

$

1,636.5

 

 

$

1,379.8

 

 

$

1,177.5

 

Estimated retained value of renewal

 

658.4

 

 

 

424.7

 

 

 

277.0

 

Total estimated retained value

$

2,294.9

 

 

$

1,804.5

 

 

$

1,454.5

 


 


 

Non-GAAP Earnings per Share (EPS) Before Non-controlling Interests

We report GAAP EPS, which is based upon net income available to common stockholders. We also report non-GAAP EPS. The difference between GAAP EPS and non-GAAP EPS is that non-GAAP EPS is based on net loss, which excludes net loss attributable to non-controlling interests and redeemable non-controlling interests. As we are in a net loss position for all periods reported, potentially issuable shares are excluded from the diluted EPS calculation since the effect would be antidilutive. Therefore, basic and diluted non-GAAP EPS are the same in each period presented.

Under GAAP accounting, we report net loss attributable to non-controlling interests and redeemable non-controlling interests to reflect our joint venture fund investors’ allocable share in the results of these joint venture investment funds. Net loss attributable to non-controlling interests and redeemable non-controlling interests is calculated based primarily on the hypothetical liquidation at book value, or HLBV, method, which assumes that the joint venture funds are liquidated at the reporting date, even though liquidation may or may not ever occur. Additionally, the returns that will be allocated to the investors over the expected terms of the investment funds may differ significantly from the amounts calculated under the HLBV method. Accordingly, we also report non-GAAP EPS based on our losses before net loss attributable to non-controlling interests and redeemable non-controlling interests per share, which we view as a better measure of our operating performance.  Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for our financial results prepared in accordance with GAAP.

According to this definition, the non-GAAP loss before the allocation of loss attributable to non-controlling interests and redeemable non-controlling interests per share was ($0.50) and ($1.04) for the three and six months ended June 30, 2018.

 

Vivint Solar, Inc.

 

Reconciliation from GAAP EPS to Non-GAAP EPS

 

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

June 30, 2018

 

 

June 30, 2017

 

 

Net Loss

 

 

EPS

 

 

Net Loss

 

 

EPS

 

Net income available to common stockholders

$

18,116

 

 

$

0.16

 

 

$

4,980

 

 

$

0.04

 

Net loss attributable to non-controlling interests and

   redeemable non-controlling interests

 

(76,806

)

 

 

(0.66

)

 

 

(42,034

)

 

 

(0.37

)

Non-GAAP net loss

$

(58,690

)

 

$

(0.50

)

 

$

(37,054

)

 

$

(0.33

)

Weighted-average shares used in computing net loss per share

 

 

 

 

 

116,650

 

 

 

 

 

 

 

112,351

 

 

 

Six Months Ended

 

 

June 30, 2018

 

 

June 30, 2017

 

 

Net Loss

 

 

EPS

 

 

Net Loss

 

 

EPS

 

Net income available to common stockholders

$

5,140

 

 

$

0.04

 

 

$

18,272

 

 

$

0.16

 

Net loss attributable to non-controlling interests and

   redeemable non-controlling interests

 

(125,214

)

 

$

(1.08

)

 

 

(110,778

)

 

$

(0.99

)

Non-GAAP net loss

$

(120,074

)

 

$

(1.04

)

 

$

(92,506

)

 

$

(0.83

)

Weighted-average shares used in computing net loss per share:

 

 

 

 

 

115,907

 

 

 

 

 

 

 

111,562

 


 


 

 

 

 

Glossary of Definitions

 

Installationsrepresents the number of solar energy systems installed on customers’ premises.

 

MWs or megawatts represents the DC nameplate megawatt production capacity.

 

MW Booked represents the aggregate megawatt nameplate capacity of solar energy systems that were permitted during the period net of cancellations in the period.

 

MW Installed represents the aggregate megawatt nameplate capacity of solar energy systems for which panels, inverters, and mounting and racking hardware have been installed on customer premises in the period.

 

Nominal Contracted Payments Remaining equals the sum of the remaining cash payments that Vivint Solar’s customers are expected to pay over the term of their agreements for systems installed as of the measurement date. For a power purchase agreement, Vivint Solar multiplies the contract price per kilowatt-hour by the estimated annual energy output of the associated solar energy system to determine the estimated nominal contracted payments. For a customer lease, Vivint Solar includes the monthly fees and upfront fee, if any, as set forth in the lease.

 

Retained Value represents the net cash flows, discounted at 6%, that Vivint Solar expects to receive from customers pursuant to long-term customer contracts net of estimated cash distributions to fund investors and estimated operating expenses for systems installed as of the measurement date. For purposes of the calculation, Vivint Solar aggregates the estimated retained value from the solar energy systems during the typical 20-year term of Vivint Solar’s contracts, which Vivint Solar refers to as estimated retained value under energy contracts, and the estimated retained value associated with an assumed 10-year renewal term following the expiration of the initial contract term, which Vivint Solar refers to as estimated retained value of renewal. To calculate estimated retained value of renewal, Vivint Solar assumes all contracts are renewed at 90% of the contractual price in effect at the expiration of the initial term.

 

Retained Value per Watt is calculated by dividing the estimated retained value as of the measurement date by the aggregate nameplate capacity of solar energy systems under long-term customer contracts that have been installed as of such date, and is subject to the same assumptions and uncertainties as estimated retained value.

 

Undeployed Tax Equity Financing Capacity represents a forecast of the amount of megawatts that can be deployed based on committed available tax equity financing for energy contracts.


 


 

 

Investor Contact:

 

Rob Kain
855-842-1844

[email protected]

 

Press Contact:

 

Helen Langan
385-202-6577

[email protected]

 

 

Categories

SEC Filings