Surf Air Mobility

Verra Mobility Announces Third Quarter 2023 Financial Results

09 November 2023
  • Total revenue of $209.9 million
  • Net income of $30.3 million
  • Generated cash flows from operations of $62.4 million
  • Renewed Enterprise Mobility Tolling contract
  • Increasing 2023 financial guidance
  • Board of Directors authorizes $100 million share repurchase program

MESA, Ariz., Nov. 9, 2023 /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, 2023.

"Our team delivered tremendous results for the third quarter, highlighted by strong recurring revenue growth and free cash flow generation," said David Roberts, President and CEO, Verra Mobility. "Additionally, we delivered on our commitments including renewing a key customer contract in our Commercial Services business and continuing to execute a balanced capital allocation strategy. With our focus on commercial excellence and the favorable trends in the markets we serve, we are again increasing our financial guidance and look forward to continuing our positive momentum as we close out the year."

Third Quarter 2023 Financial Highlights

  • Revenue: Total revenue for the third quarter of 2023 was $209.9 million, an increase of 6% compared to $197.7 million for the third quarter of 2022. Service revenue growth was 11% due to increases in travel volume and related tolling activity in the Commercial Services segment which grew 14%, and the growth in service revenue from our Government Solutions segment, which increased 10% and was driven by the expansion of speed programs. Parking Solutions service revenue increased 4% due to increases in our software as a service (SaaS) product offerings and various services related to parking management solutions.
  • Net income: Net income for the third quarter of 2023 was $30.3 million, or $0.18 per share based on 169.5 million diluted weighted average shares outstanding. Net income for the comparable 2022 period was $24.6 million, or $0.15 per share, based on 158.3 million diluted weighted average shares outstanding.
  • Adjusted Earnings Per Share (EPS): Adjusted EPS for the third quarter of 2023 was $0.29 per share compared to $0.27 per share for the third quarter of 2022.
  • Adjusted EBITDA: Adjusted EBITDA was $97.4 million for the third quarter of 2023 compared to $90.9 million for the same period last year. Adjusted EBITDA margin was 46% of total revenue for both 2023 and 2022.

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 related to speed, red-light, school bus and city bus lane management.
  • Parking Solutions provides an integrated suite of parking software and hardware solutions to universities, municipalities, parking operators, healthcare facilities and transportation hubs in the United States and Canada.

Third Quarter 2023 Segment Detail

  • The Commercial Services segment generated total revenue of $98.1 million, a 14% increase compared to $86.1 million in the same period in 2022. Segment profit was $65.3 million, a 16% increase from $56.4 million in the prior year. The increases in revenue and profit compared to the prior period resulted from increased travel volume and the continued adoption of the all-inclusive fee structure 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 2023 and 65% for 2022.
  • The Government Solutions segment generated total revenue of $90.3 million, a 1% increase compared to $89.7 million in the same period in 2022. The increase was due to a 10% increase in recurring service revenue over the prior year quarter, primarily driven by the expansion of speed programs. The increase in recurring service revenue was partially offset by a reduction in one-time product sales compared to the prior year. The segment profit was $28.6 million in 2023 compared to $30.4 million in the prior year with segment profit margins of 32% for 2023 and 34% for 2022. 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 $21.5 million a 2% decrease compared to $21.9 million in the same period in 2022 due to a reduction in one-time product sales compared to the prior year quarter. The segment profit was $3.5 million compared to $4.2 million in the prior year with segment profit margins of 16% for 2023 and 19% for 2022. The decrease in segment profit is primarily attributable to increased recurring service costs.

Liquidity: As of September 30, 2023, cash and cash equivalents were $114.4 million, and we generated $62.4 million in cash flows from operations for the three months ended September 30, 2023.

Interest Rate Swap

In December 2022, we entered into a cancellable interest rate swap agreement to hedge our exposure to interest rate fluctuations associated with the LIBOR (now transitioned to Term Secured Overnight Financing Rate) portion of the variable interest rate on our 2021 Term Loan. Under the interest rate swap agreement, we pay a fixed rate of 5.17% and the counterparty pays a variable interest rate which is net settled. The notional amount on the interest rate swap is $675.0 million. We have the option to terminate the interest rate swap agreement starting in December 2023, and monthly thereafter until December 2025 in the event interest rates decrease. Any changes in the fair value of the derivative instrument (including accrued interest) and related cash payments are recorded in the condensed consolidated statements of operations within the loss (gain) on interest rate swap line item. We recorded a $0.1 million loss during the three months ended September 30, 2023, of which approximately $0.2 million is associated with the derivative instrument re-measured to fair value at the end of the reporting period, netted by $0.1 million related to the net cash received. We recorded a $1.9 million gain during the nine months ended September 30, 2023, of which approximately $3.3 million is associated with the derivative instrument re-measured to fair value at the end of the reporting period, netted by $1.4 million related to the monthly cash payments.

Warrants

During the nine months ended September 30, 2023, we processed the exercise of 20 million warrants in exchange for the issuance of 16,273,406 shares of Class A Common Stock. There were 14,035,449 shares issued on a cash-basis resulting in the receipt of $161.4 million in cash proceeds as of September 30, 2023.

Share Repurchases

In November 2022, our Board of Directors authorized a 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 ("ASR") or privately negotiated transactions, each as permitted under applicable rules and regulations, any of which may use pre-arranged trading plans that are designed to meet the requirements of Rule 10b5-1 of the Exchange Act.

We paid $8.1 million to repurchase 449,432 shares of our Class A Common Stock through open market transactions during the third quarter of fiscal year 2023, which we subsequently retired. On September 5, 2023, we used the remaining availability under the share repurchase program for an ASR and paid approximately $91.9 million to receive an initial delivery of 4,131,551 shares of our Class A Common Stock in accordance with an ASR agreement with a third-party financial institution. The final settlement is expected to occur during the first quarter of fiscal year 2024, at which time, a volume-weighted average price calculation over the term of the ASR agreement will be used to determine the final number and the average price of shares repurchased and retired. We paid a total of $100.0 million for shares repurchases during the nine months ended September 30, 2023.

New Share Repurchase Program

In October 2023, the Board of Directors approved a stock repurchase program, which authorizes the Company to repurchase up to $100 million of its Class A common stock over the next eighteen months from time to time in open market transactions, accelerated share repurchases or in privately negotiated transactions, each as permitted under applicable rules and regulations. Repurchases may be conducted and may be suspended or terminated at any time without notice. The extent to which the Company repurchases shares of its Class A common stock and the timing of such purchases will depend upon market conditions, the Company's capital position, and other considerations as may be considered by the Company in its sole discretion. Repurchases may also be made pursuant to a trading plan under Rule 10b5-1 under the Securities Exchange Act of 1934, as amended, which would permit shares to be repurchased when the Company might otherwise be precluded from doing so because of self-imposed trading blackout periods or other regulatory restrictions. The timing and actual number of shares repurchased will depend on a variety of factors, including price, general business and market conditions, and alternative investment opportunities. The repurchase program will be executed consistent with the Company's capital allocation strategy, which will continue to prioritize investments to grow the business.

2023 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 year-to-date results and our outlook for the remainder of the year, we are expecting to deliver results as follows:

    
  

Previous Guidance

Updated Guidance

 

Total Revenue

$800 million to $810 million

Upper-end of prior range

 

Adjusted EBITDA

$365 million to $370 million

Upper-end of prior range

 

Adjusted EPS

$1.00 to $1.10

$1.05 to $1.10

 

Free Cash Flow

$145 million to $155 million

$145 million to $155 million

Conference Call Details

Date: November 9, 2023
Time: 5:00 p.m. Eastern Time
U.S. and Canadian Callers Dial-in: 1-877-407-0784
Outside of U.S. and Canada Dial-in: 1-201-689-8560 for international callers with conference ID 13741906
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 23, 2023, by dialing 1-844-512-2921 for the U.S. or Canada, and 1-412-317-6671 for international callers and entering passcode 13741906. In addition, an archived webcast will be available in the "News & Events" section of the Investor Relations website at http://ir.verramobility.com.

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. Verra Mobility's 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. Headquartered in Arizona, Verra Mobility operates 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. Examples of forward-looking statements include, among others, statements regarding the benefits of our strategic acquisitions, changes in the market for our products and services, expected operating results, such as revenue growth, expansion plans and opportunities, and earnings guidance related to 2023 financial and operational metrics. 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, economic and geopolitical conditions; customer concentration, demand and spending; new and emerging technologies; cybersecurity risks; our ability to manage our substantial level of indebtedness; risks and uncertainties related to our government contracts, including legislative changes, termination rights, delays in payments, audits and investigations; legislative changes; our reliance on a limited number of third-party vendors and service providers; and other risks and uncertainties indicated from time to time in documents filed or to be filed with the Securities and Exchange Commission (the "SEC") by Verra Mobility. 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. 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 as a means of disclosing material non-public information 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 Net Income, Adjusted EPS and Adjusted EBITDA Margin 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 or Adjusted EPS, both of which are included in our 2023 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 these non-GAAP financial metrics to measure our performance from period to period both at the consolidated level as well as within our operating segments, 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. 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 or other consolidated income or cash flow 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 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.

VERRA MOBILITY CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

(In thousands, except per share data)

 

September 30,
2023

  

December 31,
2022

 

Assets

      

Current assets:

      

Cash and cash equivalents

 

$

114,379

  

$

105,204

 

Restricted cash

  

3,951

   

3,911

 

Accounts receivable (net of allowance for credit losses of $17.6 million and
$15.9 million at September 30, 2023 and December 31, 2022, respectively)

  

191,753

   

163,786

 

Unbilled receivables

  

40,069

   

30,782

 

Inventory

  

19,943

   

19,307

 

Prepaid expenses and other current assets

  

41,197

   

39,604

 

Total current assets

  

411,292

   

362,594

 

Installation and service parts, net

  

26,127

   

22,923

 

Property and equipment, net

  

117,827

   

109,775

 

Operating lease assets

  

35,299

   

37,593

 

Intangible assets, net

  

315,754

   

377,420

 

Goodwill

  

832,817

   

833,480

 

Other non-current assets

  

16,959

   

12,484

 

Total assets

 

$

1,756,075

  

$

1,756,269

 

Liabilities and Stockholders' Equity

      

Current liabilities:

      

Accounts payable

 

$

89,760

  

$

79,869

 

Deferred revenue

  

34,322

   

31,164

 

Accrued liabilities

  

59,459

   

48,847

 

Tax receivable agreement liability, current portion

  

5,007

   

4,994

 

Current portion of long-term debt

  

9,019

   

21,935

 

Total current liabilities

  

197,567

   

186,809

 

Long-term debt, net of current portion

  

1,030,351

   

1,190,045

 

Operating lease liabilities, net of current portion

  

30,552

   

33,362

 

Tax receivable agreement liability, net of current portion

  

50,900

   

50,900

 

Private placement warrant liabilities

  

   

24,066

 

Asset retirement obligations

  

14,075

   

12,993

 

Deferred tax liabilities, net

  

19,015

   

21,149

 

Other long-term liabilities

  

9,559

   

5,875

 

Total liabilities

  

1,352,019

   

1,525,199

 

Commitments and contingencies

      

Stockholders' equity

      

Preferred stock, $0.0001 par value

  

   

 

Common stock, $0.0001 par value

  

17

   

15

 

Common stock contingent consideration

  

   

36,575

 

Additional paid-in capital

  

549,374

   

305,423

 

Accumulated deficit

  

(128,909)

   

(98,078)

 

Accumulated other comprehensive loss

  

(16,426)

   

(12,865)

 

Total stockholders' equity

  

404,056

   

231,070

 

Total liabilities and stockholders' equity

 

$

1,756,075

  

$

1,756,269

 

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)

 

2023

  

2022

  

2023

  

2022

 

Service revenue

 

$

201,029

  

$

180,617

  

$

581,777

  

$

516,253

 

Product sales

  

8,904

   

17,039

   

24,520

   

39,275

 

Total revenue

  

209,933

   

197,656

   

606,297

   

555,528

 

Cost of service revenue

  

5,150

   

4,144

   

13,718

   

11,636

 

Cost of product sales

  

6,864

   

11,317

   

18,209

   

25,638

 

Operating expenses

  

68,873

   

60,536

   

196,373

   

166,795

 

Selling, general and administrative expenses

  

42,276

   

41,126

   

125,494

   

122,913

 

Depreciation, amortization and (gain) loss on disposal of assets, net

  

27,597

   

35,035

   

87,018

   

105,881

 

Total costs and expenses

  

150,760

   

152,158

   

440,812

   

432,863

 

Income from operations

  

59,173

   

45,498

   

165,485

   

122,665

 

Interest expense, net

  

20,384

   

20,260

   

65,842

   

49,024

 

Change in fair value of private placement warrants

  

(553)

   

(2,267)

   

24,966

   

(5,133)

 

Tax receivable agreement liability adjustment

  

   

   

   

(965)

 

Loss (gain) on interest rate swap

  

60

   

   

(1,947)

   

 

Loss (gain) on extinguishment of debt

  

1,975

   

(3,005)

   

3,533

   

(3,005)

 

Other income, net

  

(4,498)

   

(2,462)

   

(12,766)

   

(9,367)

 

Total other expenses

  

17,368

   

12,526

   

79,628

   

30,554

 

Income before income taxes

  

41,805

   

32,972

   

85,857

   

92,111

 

Income tax provision

  

11,497

   

8,396

   

31,864

   

27,854

 

Net income

 

$

30,308

  

$

24,576

  

$

53,993

  

$

64,257

 

Other comprehensive loss:

            

Change in foreign currency translation adjustment

  

(4,189)

   

(8,167)

   

(3,561)

   

(15,840)

 

Total comprehensive income

 

$

26,119

  

$

16,409

  

$

50,432

  

$

48,417

 

Net income per share:

            

Basic

 

$

0.18

  

$

0.16

  

$

0.35

  

$

0.42

 

Diluted

 

$

0.18

  

$

0.15

  

$

0.34

  

$

0.38

 

Weighted average shares outstanding:

            

Basic

  

168,089

   

151,429

   

156,196

   

154,067

 

Diluted

  

169,497

   

158,304

   

157,133

   

160,433

 

VERRA MOBILITY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 
  

Three Months Ended September 30,

 

($ in thousands)

 

2023

  

2022

 

Cash Flows from Operating Activities:

      

Net income

 

$

30,308

  

$

24,576

 

Adjustments to reconcile net income to net cash provided by operating activities:

      

Depreciation and amortization

  

27,530

   

35,079

 

Amortization of deferred financing costs and discounts

  

1,131

   

1,429

 

Change in fair value of private placement warrants

  

(553)

   

(2,267)

 

Loss on interest rate swap

  

202

   

 

Loss (gain) on extinguishment of debt

  

1,975

   

(3,005)

 

Credit loss expense

  

2,597

   

3,856

 

Deferred income taxes

  

(2,503)

   

(1,610)

 

Stock-based compensation

  

4,443

   

4,644

 

Other

  

172

   

(136)

 

Changes in operating assets and liabilities:

      

Accounts receivable

  

(14,783)

   

(6,734)

 

Unbilled receivables

  

(3,409)

   

713

 

Inventory

  

(1,006)

   

(1,659)

 

Prepaid expenses and other assets

  

(52)

   

(526)

 

Deferred revenue

  

(2,293)

   

3,374

 

Accounts payable and other current liabilities

  

18,169

   

(3,689)

 

Other liabilities

  

516

   

(1,644)

 

Net cash provided by operating activities

  

62,444

   

52,401

 

Cash Flows from Investing Activities:

      

Payments for interest rate swap

  

142

   

 

Purchases of installation and service parts and property and equipment

  

(10,403)

   

(13,203)

 

Cash proceeds from the sale of assets

  

93

   

68

 

Net cash used in investing activities

  

(10,168)

   

(13,135)

 

Cash Flows from Financing Activities:

      

Repayment of long-term debt

  

(102,255)

   

(2,254)

 

Payment of debt issuance costs

  

(170)

   

(164)

 

Proceeds from the exercise of warrants

  

55,658

   

 

Share repurchases and retirement

  

(100,000)

   

(69,790)

 

Proceeds from the exercise of stock options

  

457

   

838

 

Payment of employee tax withholding related to RSUs and PSUs vesting

  

(49)

   

(1,433)

 

Settlement of contingent consideration

  

   

(205)

 

Net cash used in financing activities

  

(146,359)

   

(73,008)

 

Effect of exchange rate changes on cash and cash equivalents

  

(1,086)

   

(1,190)

 

Net decrease in cash, cash equivalents and restricted cash

  

(95,169)

   

(34,932)

 

Cash, cash equivalents and restricted cash - beginning of period

  

213,499

   

90,561

 

Cash, cash equivalents and restricted cash - end of period

 

$

118,330

  

$

55,629

 

VERRA MOBILITY CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 
  

Nine Months Ended September 30,

 

($ in thousands)

 

2023

  

2022

 

Cash Flows from Operating Activities:

      

Net income

 

$

53,993

  

$

64,257

 

Adjustments to reconcile net income to net cash provided by operating activities:

      

Depreciation and amortization

  

86,835

   

105,294

 

Amortization of deferred financing costs and discounts

  

3,600

   

4,122

 

Change in fair value of private placement warrants

  

24,966

   

(5,133)

 

Tax receivable agreement liability adjustment

  

   

(965)

 

Gain on interest rate swap

  

(3,361)

   

 

Loss (gain) on extinguishment of debt

  

3,533

   

(3,005)

 

Credit loss expense

  

7,553

   

10,892

 

Deferred income taxes

  

(7,236)

   

(17,310)

 

Stock-based compensation

  

12,346

   

13,656

 

Other

  

306

   

624

 

Changes in operating assets and liabilities:

      

Accounts receivable

  

(35,854)

   

(25,846)

 

Unbilled receivables

  

(9,529)

   

(4,205)

 

Inventory

  

(1,061)

   

(9,056)

 

Prepaid expenses and other assets

  

2,948

   

8,405

 

Deferred revenue

  

3,475

   

6,291

 

Accounts payable and other current liabilities

  

27,059

   

(1,978)

 

Other liabilities

  

798

   

2,733

 

Net cash provided by operating activities

  

170,371

   

148,776

 

Cash Flows from Investing Activities:

      

Payment of contingent consideration

  

   

(647)

 

Payments for interest rate swap

  

(1,414)

   

 

Purchases of installation and service parts and property and equipment

  

(40,501)

   

(35,927)

 

Cash proceeds from the sale of assets

  

222

   

140

 

Net cash used in investing activities

  

(41,693)

   

(36,434)

 

Cash Flows from Financing Activities:

      

Repayment on the revolver

  

   

(25,000)

 

Repayment of long-term debt

  

(179,264)

   

(6,764)

 

Payment of debt issuance costs

  

(362)

   

(410)

 

Proceeds from the exercise of warrants

  

161,408

   

 

Share repurchases and retirement

  

(100,000)

   

(125,071)

 

Proceeds from the exercise of stock options

  

2,845

   

997

 

Payment of employee tax withholding related to RSUs and PSUs vesting

  

(3,077)

   

(3,072)

 

Settlement of contingent consideration

  

   

(205)

 

Net cash used in financing activities

  

(118,450)

   

(159,525)

 

Effect of exchange rate changes on cash and cash equivalents

  

(1,013)

   

(1,620)

 

Net increase (decrease) in cash, cash equivalents and restricted cash

  

9,215

   

(48,803)

 

Cash, cash equivalents and restricted cash - beginning of period

  

109,115

   

104,432

 

Cash, cash equivalents and restricted cash - end of period

 

$

118,330

  

$

55,629

 

VERRA MOBILITY CORPORATION

ADJUSTED EBITDA RECONCILIATION (Unaudited)

 
  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 

($ in thousands)

 

2023

  

2022

  

2023

  

2022

 

Net income

 

$

30,308

  

$

24,576

  

$

53,993

  

$

64,257

 

Interest expense, net

  

20,384

   

20,260

   

65,842

   

49,024

 

Income tax provision

  

11,497

   

8,396

   

31,864

   

27,854

 

Depreciation and amortization

  

27,530

   

35,079

   

86,835

   

105,294

 

EBITDA

  

89,719

   

88,311

   

238,534

   

246,429

 

Transaction and other related expenses

  

152

   

2,968

   

484

   

3,457

 

Transformation expenses

  

1,582

   

243

   

2,306

   

509

 

Change in fair value of private placement warrants (i)

  

(553)

   

(2,267)

   

24,966

   

(5,133)

 

Tax receivable agreement liability adjustment (ii)

  

   

   

   

(965)

 

Loss (gain) on interest rate swap (iii)

  

60

   

   

(1,947)

   

 

Loss (gain) on extinguishment of debt (iv)

  

1,975

   

(3,005)

   

3,533

   

(3,005)

 

Stock-based compensation (v)

  

4,443

   

4,644

   

12,346

   

13,656

 

Adjusted EBITDA

 

$

97,378

  

$

90,894

  

$

280,222

  

$

254,948

 
  

(i)

This consists of adjustments to the private placement warrants liability from the re-measurement to fair value at the end of each reporting period, or a final re-measurement upon their exercise.

  

(ii)

The Tax Receivable Agreement liability adjustment in 2022 arose from lower estimated state tax rates due to changes in apportionment.

  

(iii)

(Loss) gain on interest rate swap is associated with the derivative instrument re-measured to fair value at the end of the reporting period offset by the related monthly cash payments. 

  

(iv)

Loss on extinguishment of debt consists of the write-off of pre-existing original issue discounts and deferred financing costs associated with the early repayment of debt and the gain on extinguishment of debt in 2022 related to the forgiveness of the PPP loan.

  

(v)

Stock-based compensation represents the non-cash charge related to the issuance of awards under the Verra Mobility Corporation 2018 Equity Incentive Plan.

FREE CASH FLOW (Unaudited)

 
  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 

($ in thousands)

 

2023

  

2022

  

2023

  

2022

 

Net cash provided by operating activities

 

$

62,444

  

$

52,401

  

$

170,371

  

$

148,776

 

Purchases of installation and service parts and property and equipment

  

(10,403)

   

(13,203)

   

(40,501)

   

(35,927)

 

Free Cash Flow

 

$

52,041

  

$

39,198

  

$

129,870

  

$

112,849

 

ADJUSTED EPS (Unaudited)

 
  
  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 

(In thousands, except per share data)

 

2023

  

2022

  

2023

  

2022

 

Net income

 

$

30,308

  

$

24,576

  

$

53,993

  

$

64,257

 

Amortization of intangibles

  

18,921

   

26,603

   

60,923

   

81,109

 

Transaction and other related expenses

  

152

   

2,968

   

484

   

3,457

 

Transformation expenses

  

1,582

   

243

   

2,306

   

509

 

Change in fair value of private placement warrants

  

(553)

   

(2,267)

   

24,966

   

(5,133)

 

Tax receivable agreement liability adjustment

  

   

   

   

(965)

 

Change in fair value of interest rate swap

  

202

   

   

(3,361)

   

 

Loss (gain) on extinguishment of debt

  

1,975

   

(3,005)

   

3,533

   

(3,005)

 

Stock-based compensation

  

4,443

   

4,644

   

12,346

   

13,656

 

Total adjustments before income tax effect

  

26,722

   

29,186

   

101,197

   

89,628

 

Income tax effect on adjustments

  

(7,843)

   

(11,027)

   

(22,536)

   

(31,594)

 

Total adjustments after income tax effect

  

18,879

   

18,159

   

78,661

   

58,034

 

Adjusted Net Income

 

$

49,187

  

$

42,735

  

$

132,654

  

$

122,291

 
             

Adjusted EPS

 

$

0.29

  

$

0.27

  

$

0.84

  

$

0.76

 

Diluted weighted average shares outstanding

  

169,497

   

158,304

   

157,133

   

160,433

 

Investor Relations Contact
Mark Zindler
This email address is being protected from spambots. You need JavaScript enabled to view it.This email address is being protected from spambots. You need JavaScript enabled to view it.

Sign Up To Get Daily Green Stock News In Your Inbox

Please review our Disclaimer and Privacy Policy before subscribing.

STOCK QUOTE

FEATURED GREEN STOCK

Sienna Resources

Sienna Resources is at the forefront of the battery metals revolution. The company is one of the largest landholders in the prolific Clayton Valley district, which is the only lithium producing region in the United States and located just miles...

CLICK TO LEARN MORE

FEATURED GREEN STOCK

LithiumBank Resources

LithiumBank Resources is creating an opportunity to participate in the future of clean-tech energy. The company's strategy is to acquire claims in known lithium high grade hot spots with existing wells and infrastructure...

CLICK TO LEARN MORE

COPYRIGHT ©2022 GREEN STOCK NEWS