NVEE

NV5 GLOBAL INC

Industrials | Small Cap

$0.44

EPS Forecast

$250.5

Revenue Forecast

The company already released most recent quarter's earnings. We will publish our AI's next quarter's forecast around 2024-12-31
EX-99.1 2 nvee-2019xq4xexx991.htm EXHIBIT 99.1 Exhibit
Exhibit 99.1

NV5 ANNOUNCES STRONG FOURTH QUARTER AND FULL YEAR 2019 RESULTS
 
 Hollywood, FL – February 26, 2020 – NV5 Global, Inc. (Nasdaq: NVEE) (“NV5” or the “Company”), a provider of professional and technical engineering and consulting solutions, today reported financial results for the fourth quarter and year ended December 28, 2019.

“2019 was another strong year for NV5 delivering annual gross revenue and Adjusted EBITDA growth. We are pleased with the performance and integration of the nine acquisitions completed in 2019, including the Quantum Spatial ("QSI") acquisition that was made in late December. We are particularly excited about Quantum Spatial’s performance and the growth prospects of our geospatial solutions business,” said Dickerson Wright, PE, Chairman and CEO of NV5. “We are pleased that the delayed large liquefied natural gas project contract and our North Carolina Department of Transportation projects that impacted our financial performance in the second half of 2019 are moving forward this month. Additionally, the issues related to initial set-up of project contracts in our project management system and adequate documentation to support the analysis of certain percentage of completion projects, have been addressed and remediated as of December 28, 2019. We expect that the performance of our core business will continue to be strong in 2020, and we are well-positioned for another successful year.”

Fourth Quarter 2019 Financial Highlights
•
Total Revenues for the fourth quarter of 2019 were $133.8 million from $116.1 million in the fourth quarter of 2018. Gross Revenues - GAAP for the fourth quarter of 2019 were $132.6 million from $115.3 million in the fourth quarter of 2018. QSI had revenues in the month of December 2019 of $13.3 million. The acquisition closed on December 20, 2019, which was later in the month than originally anticipated and coincided with the holiday week. As a result, during the period that we owned QSI in 2019, gross revenues were $1.4 million.
•
Net Revenues for the quarter were $104.3 million from $88.5 million in the fourth quarter of 2018.
•
Adjusted EBITDA for the fourth quarter 2019, excluding stock compensation and acquisition-related costs, was $17.9 million, an increase from $16.4 million in the fourth quarter of 2018, after excluding a $1.5 million reversal of 401K accruals in the fourth quarter of 2018.
•
Net income for the fourth quarter of 2019 was $3.6 million from $7.7 million in the fourth quarter of 2018.
•
GAAP EPS was $0.28 per share in the fourth quarter of 2019 from $0.62 per share in the fourth quarter of 2018.
•
Adjusted EPS in the fourth quarter of 2019 was $0.64 per share from $0.91 in the fourth quarter of 2018. Excluding non-recurring income tax adjustments in the fourth quarter of 2019, Adjusted EPS was $0.69.
•
Cash flows from operating activities increased to $18.3 million for 2019 from $17.4 million in 2018.

Full Year 2019 Financial Highlights
•
Total Revenues for 2019 were $512.9 million from $422.1 million in 2018. Gross Revenues - GAAP for 2019 were $508.9 million from $418.1 million in 2018.
•
Net Revenues for 2019 were $398.4 million from $334.3 million in 2018.
•
Adjusted EBITDA in 2019 was $68.6 million from $59.8 million in 2018.
•
Net income for the year was $23.8 million from $26.9 million in 2018.
•
GAAP EPS in 2019 was $1.90 per share (based on 12,513,034 diluted shares outstanding) from $2.33 per share (based on 11,506,466 diluted shares outstanding) in 2018.
•
Adjusted EPS for 2019 was $3.19 per share (based on 12,513,034 diluted shares outstanding) from $3.24 in 2018 (based on 11,506,466 diluted shares outstanding).
•
Cash flows from operating activities increased to $39.9 million for 2019 from $35.0 million in 2018.

2020 Outlook
 
As previously communicated by the Company on January 7, 2020, the Company expects Gross Revenues to range from $700 million to $730 million and full year 2020 Adjusted EPS to range from $4.38 per share to $4.90 per share, an increase of 37% to 54% over 2019 Adjusted EPS of $3.19 per share.
 




Use of Non-GAAP Financial Measures
 
Total Revenues and Net Revenues are not measures of financial performance under U.S. generally accepted accounting principles (“GAAP”). Gross Revenues - GAAP include sub-consultant costs and other direct costs, which are generally pass-through costs. Furthermore, Gross Revenues - GAAP eliminates intercompany revenues where the Company performed the service in lieu of utilizing third-party sub-consultants. The Company believes that Total Revenues and Net Revenues, which are non-GAAP financial measures commonly used in our industry, provide a meaningful perspective on our business results. A reconciliation of Gross Revenues as reported in accordance with GAAP to Total Revenues and Net Revenues is provided at the end of this news release.

Earnings before interest, taxes, depreciation and amortization (“EBITDA”) is not a measure of financial performance under GAAP. Adjusted EBITDA reflects adjustments to EBITDA to eliminate stock-based compensation expense and acquisition-related costs. Management believes Adjusted EBITDA, in addition to operating profit, Net Income and other GAAP measures, is a useful indicator of our financial and operating performance and our ability to generate cash flows from operations that are available for taxes, capital expenditures and debt service. A reconciliation of Net Income, as reported in accordance with GAAP, to Adjusted EBITDA is provided at the end of this news release.

Adjusted earnings per diluted share (“Adjusted EPS”) is not a measure of financial performance under GAAP. Adjusted EPS reflects adjustments to reported diluted earnings per share (“GAAP EPS”) to eliminate amortization expense of intangible assets from acquisitions, net of tax benefits. As we continue our acquisition strategy, the growth in Adjusted EPS will likely increase at a greater rate than GAAP EPS. A reconciliation of GAAP EPS to Adjusted EPS is provided at the end of this news release.

Our definition of Total Revenues, Net Revenues, Adjusted EBITDA and Adjusted EPS may differ from other companies reporting similarly named measures. These measures should be considered in addition to, and not as a substitute for, or superior to, other measures of financial performance prepared in accordance with GAAP, such as Gross Revenues, Net Income and Diluted Earnings per Share.


Conference Call 
 
NV5 will host a conference call to discuss its fourth quarter 2019 financial results at 4:30 p.m. (Eastern Time) on February 26, 2020. The accompanying presentation for the call is available by visiting http://ir.nv5.com.

Date:    Wednesday, February 26, 2020
Time:    4:30 p.m. Eastern
Toll-free dial-in number:    +1 844-348-6875
International dial-in number:    +1 509-844-0152
Conference ID:    9378304
Webcast:    http://ir.nv5.com
  
Please dial-in at least 5-10 minutes prior to the start time in order for the operator to log your name and connect you to the conference.
 
The conference call will be webcast live and available for replay via the “Investors” section of the NV5 website.

About NV5
 
NV5 Global, Inc. (NASDAQ: NVEE) is a provider of professional and technical engineering and consulting solutions ranked #34 on the Engineering News-Record’s Top 500 Design Firms list. NV5 serves public and private sector clients in the infrastructure, energy, construction, real estate and environmental markets. NV5 primarily focuses on six business verticals: construction quality assurance, infrastructure engineering and support services, energy, program management, environmental solutions, and geospatial solutions. The Company operates out of more than 115 locations worldwide. For additional information, please visit the Company’s website at www.NV5.com. Also visit the Company on Twitter, LinkedIn, Facebook, and Vimeo.
 




Forward-Looking Statements
 
This news release contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. The Company cautions that these statements are qualified by important factors that could cause actual results to differ materially from those reflected by the forward-looking statements contained in this news release and on the conference call. Such factors include: (a) changes in demand from the local and state government and private clients that we serve; (b) general economic conditions, nationally and globally, and their effect on the market for our services; (c) competitive pressures and trends in our industry and our ability to successfully compete with our competitors; (d) changes in laws, regulations, or policies; and (e) the “Risk Factors” set forth in the Company’s most recent SEC filings. All forward-looking statements are based on information available to the Company on the date hereof, and the Company assumes no obligation to update such statements, except as required by law.
 
Investor Relations Contact
 
NV5 Global, Inc.
Jack Cochran
Vice President, Marketing & Investor Relations
Tel: +1-954-637-8048
Email: ir@nv5.com
 
Source: NV5 Global, Inc.




NV5 GLOBAL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
(Unaudited) 
 
December 28, 2019
 
December 29, 2018
Assets
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
31,825

 
$
40,739

Billed receivables, net
131,041

 
98,324

Unbilled receivables, net
79,428

 
43,411

Prepaid expenses and other current assets
8,906

 
2,582

Total current assets
251,200

 
185,056

Property and equipment, net
25,733

 
11,677

Right-of-use lease assets, net
46,313

 
—

Intangible assets, net
255,961

 
99,756

Goodwill
309,216

 
140,930

Other assets
4,714

 
2,002

Total Assets
$
893,137

 
$
439,421

 
 
 
 
Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
36,116

 
$
22,588

Accrued liabilities
47,432

 
20,853

Income taxes payable
—

 
2,697

Billings in excess of costs and estimated earnings on uncompleted contracts
3,303

 
7,625

Client deposits
221

 
208

Current portion of contingent consideration
1,954

 
1,845

Current portion of notes payable and other obligations
25,332

 
17,139

Total current liabilities
114,358

 
72,955

Contingent consideration, less current portion
2,048

 
2,853

Long-term lease liabilities
34,573

 
—

Notes payable and other obligations, less current portion
332,854

 
29,847

Deferred income tax liabilities, net
53,341

 
16,224

Total liabilities
537,174

 
121,879

 
 
 
 
Commitments and contingencies
 
 
 
 
 
 
 
Stockholders’ equity:
 
 
 
Preferred stock, $0.01 par value; 5,000,000 shares authorized, no shares issued and outstanding
—

 
—

Common stock, $0.01 par value; 45,000,000 shares authorized, 12,852,357 and 12,550,711 shares issued and outstanding as of December 28, 2019 and December 29, 2018, respectively
129

 
126

Additional paid-in capital
251,187

 
236,525

Retained earnings
104,647

 
80,891

Total stockholders’ equity
355,963

 
317,542

Total liabilities and stockholders’ equity
$
893,137

 
$
439,421





NV5 GLOBAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF NET INCOME AND COMPREHENSIVE INCOME
(in thousands, except share data)
(Unaudited) 
 
Three Months Ended
 
Fiscal Years Ended
 
December 28, 2019
 
December 29, 2018
 
December 28, 2019
 
December 29, 2018
Gross revenues
$
132,598

 
$
115,344

 
$
508,938

 
$
418,081

 
 
 
 
 
 
 
 
Direct costs (excluding depreciation and amortization):
 
 
 
 
 
 
 
Salaries and wages
39,261

 
34,380

 
153,023

 
132,922

Sub-consultant services
22,629

 
18,869

 
79,598

 
62,218

Other direct costs
5,690

 
7,998

 
30,935

 
21,537

Total direct costs
67,581

 
61,247

 
263,556

 
216,677

 
 
 
 
 
 
 
 
Gross Profit
65,017

 
54,097

 
245,382

 
201,404

 
 
 
 
 
 
 
 
Operating Expenses:
 
 
 
 
 
 
 
Salaries and wages, payroll taxes and benefits
35,126

 
26,099

 
128,558

 
102,221

General and administrative
11,871

 
8,365

 
42,656

 
31,713

Facilities and facilities related
4,737

 
3,849

 
17,145

 
14,401

Depreciation and amortization
6,908

 
5,724

 
25,816

 
17,384

Total operating expenses
58,643

 
44,037

 
214,175

 
165,719

 
 
 
 
 
 
 
 
Income from operations
6,374

 
10,060

 
31,207

 
35,685

 
 
 
 
 
 
 
 
Interest expense
(1,045
)
 
(254
)
 
(2,275
)
 
(1,966
)
 
 
 
 
 
 
 
 
Income before income tax expense
5,329

 
9,806

 
28,932

 
33,719

Income tax expense
(1,754
)
 
(2,147
)
 
(5,176
)
 
(6,863
)
Net Income and Comprehensive Income
$
3,575

 
$
7,659

 
$
23,756

 
$
26,856

 
 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
 
Basic
$
0.29

 
$
0.64

 
$
1.96

 
$
2.44

Diluted
$
0.28

 
$
0.62

 
$
1.90

 
$
2.33

 
 
 
 
 
 
 
 
Weighted average common shares outstanding:
 
 
 
 
 
 
 
Basic
12,204,650

 
11,916,546

 
12,116,185

 
10,991,124

Diluted
12,589,800

 
12,418,788

 
12,513,034

 
11,506,466





NV5 GLOBAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
 
Fiscal Years Ended
 
December 28, 2019
 
December 29, 2018
Cash Flows From Operating Activities:
 
 
 
Net income
$
23,756

 
$
26,856

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
25,816

 
17,384

Non-cash lease expense
9,410

 
—

Provision for doubtful accounts
1,239

 
797

Stock based compensation
10,430

 
6,697

Change in fair value of contingent consideration
(216
)
 
424

Loss on disposals of property and equipment
21

 
26

Deferred income taxes
(6,634
)
 
(3,585
)
Amortization of debt issuance costs
131

 
—

Changes in operating assets and liabilities, net of impact of acquisitions:
 
 
 
Billed receivables
5,140

 
(8,662
)
Unbilled receivables
(11,807
)
 
(2,813
)
Prepaid expenses and other assets
(3,599
)
 
(109
)
Accounts payable
534

 
398

Accrued liabilities
(7,315
)
 
(2,984
)
Income taxes payable
(2,697
)
 
(3,405
)
Billings in excess of costs and estimated earnings on uncompleted contracts
(4,322
)
 
3,964

Deposits
13

 
11

Net cash provided by operating activities
39,900

 
34,999

 
 
 
 
Cash Flows From Investing Activities:
 
 
 
Cash paid for acquisitions (net of cash received from acquisitions)
(348,375
)
 
(58,155
)
Purchase of property and equipment
(2,625
)
 
(2,203
)
Net cash used in investing activities
(351,000
)
 
(60,358
)
 
 
 
 
Cash Flows From Financing Activities:
 
 
 
Proceeds from common stock offering
—

 
100,330

Proceeds from borrowings from Senior Credit Facility
330,457

 
—

Payments of borrowings from Senior Credit Facility
(10,000
)
 
(36,500
)
Payments on notes payable
(13,393
)
 
(9,741
)
Payments of contingent consideration
(1,202
)
 
(728
)
Payments of common stock offering costs
—

 
(6,861
)
Proceeds from exercise of warrant
—

 
1,093

Payments of debt issuance costs
(3,676
)
 
(246
)
Net cash provided by financing activities
302,186

 
47,347

 
 
 
 
Net increase (decrease) in Cash and Cash Equivalents
(8,914
)
 
21,988

Cash and cash equivalents – beginning of period
40,739

 
18,751

Cash and cash equivalents – end of period
$
31,825

 
$
40,739





NV5 GLOBAL, INC. AND SUBSIDIARIES
RECONCILIATION OF GROSS REVENUES TO TOTAL REVENUES
(in thousands)
(Unaudited)
 
 
Three Months Ended
 
Fiscal Years Ended
 
 
December 28, 2019
 
December 29, 2018
 
December 28, 2019
 
December 29, 2018
Gross Revenues - GAAP
$
132,598

 
$
115,344

 
$
508,938

 
$
418,081

Add:
Intercompany revenues in lieu of sub-consultants
1,219
 
793

 
3,939

 
4,011

Total Revenues
$
133,817

 
$
116,137

 
$
512,877

 
$
422,092



  NV5 GLOBAL, INC. AND SUBSIDIARIES
RECONCILIATION OF GROSS REVENUES TO NET REVENUES
(in thousands)
   (Unaudited)
 
 
Three Months Ended
 
Fiscal Years Ended
 
 
December 28, 2019
 
December 29, 2018
 
December 28, 2019
 
December 29, 2018
Gross Revenues - GAAP
$
132,598

 
$
115,344

 
$
508,938

 
$
418,081

Less:
Sub-consultant services
(22,629
)
 
(18,869
)
 
(79,598
)
 
(62,218
)
 
Other direct costs
(5,690
)
 
(7,998
)
 
(30,935
)
 
(21,537
)
Net Revenues
$
104,279

 
$
88,477

 
$
398,405

 
$
334,326



NV5 GLOBAL, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDA
(in thousands)
(Unaudited)
 
 
Three Months Ended
 
Fiscal Years Ended
 
 
December 28, 2019
 
December 29, 2018
 
December 28, 2019
 
December 29, 2018
Net Income
$
3,575

 
$
7,659

 
$
23,756

 
$
26,856

Add:
Interest expense
1,045

 
254

 
2,275

 
1,966

 
Income tax expense
1,754

 
2,147

 
5,176

 
6,863

 
Depreciation and Amortization
6,908

 
5,724

 
25,816

 
17,384

 
Acquisition related costs*
1,148

 
—

 
1,148

 
—

 
Share-based compensation
3,441

 
2,156

 
10,430

 
6,697

Adjusted EBITDA
$
17,871

 
$
17,940

 
$
68,601

 
$
59,766


* Acquisition related costs were added back beginning in the fourth quarter of 2019.





NV5 GLOBAL, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP EPS TO ADJUSTED EPS
(Unaudited)
 
 
Three Months Ended
 
Fiscal Years Ended
 
 
December 28, 2019
 
December 29, 2018
 
December 28, 2019
 
December 29, 2018
Net Income - per diluted share
$
0.28

 
$
0.62

 
$
1.90

 
$
2.33

Per diluted share adjustments:
 
 
 
 
 
 
 
Add:
Amortization expense of intangible assets
0.41

 
0.36

 
1.64

 
1.14

 
Acquisition-related costs
0.09

 
—

 
0.09

 
—

 
Income tax expense
(0.14
)
 
(0.07
)
 
(0.44
)
 
(0.23
)
Adjusted EPS
$
0.64

 
$
0.91

 
$
3.19

 
$
3.24