NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Note 1 - Organization and Nature of Business Operations
Business
NV5 Global, Inc. and its subsidiaries (collectively, the “Company,” “NV5 Global”) is a provider of professional and technical engineering and consulting solutions to public and private sector clients in the infrastructure, utility services, construction, real estate, and environmental markets, operating nationwide and abroad. The Company’s clients include the U.S. federal, state and local governments, and the private sector. NV5 Global provides a wide range of services, including, but not limited to:
|
|
|
|
|
|
|
|
●
|
Infrastructure, engineering and support
|
●
|
Management oversight
|
|
●
|
Construction quality assurance, testing and inspection
|
●
|
Permitting
|
|
●
|
Program management
|
●
|
Inspection and field supervision
|
|
●
|
Utility services
|
●
|
Testing inspection and certification
|
|
●
|
Environmental
|
●
|
Forensic engineering
|
|
●
|
Planning
|
●
|
Litigation support
|
|
●
|
Design
|
●
|
Condition assessment
|
|
●
|
Consulting
|
●
|
Compliance certification
|
|
●
|
Geospatial solutions
|
|
|
Impact of COVID-19 on Our Business
The COVID-19 pandemic has significantly impacted global stock markets and economies and has adversely affected the market price of our common stock. We are closely monitoring the impact of the outbreak of COVID-19 on all aspects of our business, including how it will impact our customers and employees. While COVID-19 did not have a material adverse effect on our reported results for our first quarter, we are unable to predict the ultimate impact that it may have on our business, future results of operations, financial position, or cash flows. The extent to which our operations may be impacted by the COVID-19 pandemic will depend largely on future developments, which are highly uncertain and cannot be accurately predicted, including new information which may emerge concerning the severity of the outbreak and actions by government authorities to contain the outbreak or treat its impact. We intend to continue to monitor the impact of COVID-19 pandemic on our business closely.
Note 2 - Summary of Significant Accounting Policies
Basis of Presentation and Principles of Consolidation
The consolidated financial statements of the Company are presented in U.S. dollars in conformity with accounting principles generally accepted in the United States (“U.S. GAAP”) and have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for reporting of interim financial information. Pursuant to such rules and regulations, certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. The consolidated financial statements include the accounts of the Company and its subsidiaries. All intercompany transactions and balances have been eliminated in consolidation.
In the opinion of management, the accompanying unaudited interim consolidated financial statements of the Company contain all adjustments necessary to present fairly the financial position and results of operations of the Company as of the dates and for the periods presented. Accordingly, these statements should be read in conjunction with the consolidated financial statements and notes contained in the Company’s Annual Report on Form 10-K for the year ended December 28, 2019 (the “2019 Form 10-K”). The results of operations and cash flows for the interim periods presented are not necessarily indicative of the results to be expected for any future interim period or for the full 2020 fiscal year.
Performance Obligations
To determine the proper revenue recognition method, we evaluate whether two or more contracts should be combined and accounted for as one single contract and whether the combined or single contract should be accounted for as more than one
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
performance obligation. The majority of our contracts have a single performance obligation as the promise to transfer the individual goods or services is not separately identifiable from other promises in the contracts and therefore, is not distinct.
The Company’s performance obligations are satisfied as work progresses or at a point in time. Revenue on our cost-reimbursable contracts is recognized over time using direct costs incurred or direct costs incurred to date as compared to the estimated total direct costs for performance obligations because it depicts the transfer of control to the customer. Contract costs include labor, subcontractors’ costs and other direct costs.
Gross revenue from services transferred to customers at a point in time is recognized when the customer obtains control of the asset, which is generally upon delivery and acceptance by the customer of the reports and/or analysis performed.
As of March 28, 2020, the Company had $610,368 of remaining performance obligations, of which $498,457 is expected to be recognized over the next 12 months and the majority of the balance over the next 24 months. Contracts for which work authorizations have been received are included in performance obligations. Most of our government contracts are multi-year contracts for which funding is appropriated on an annual basis, therefore performance obligations include only those amounts that have been funded and authorized and does not reflect the full amounts we may receive over the term of such contracts. In the case of non-government contracts and project awards, performance obligations include future revenue at contract or customary rates, excluding contract renewals or extensions that are at the discretion of the client. For contracts with a not-to-exceed maximum amount, we include revenue from such contracts in performance obligations to the extent of the remaining estimated amount.
Contract Balances
The timing of revenue recognition, billings and cash collections results in billed receivables, unbilled receivables (contract assets), and billings in excess of costs and estimated earnings on uncompleted contracts (contract liabilities) on the Consolidated Balance Sheet. The liability “Billings in excess of costs and estimated earnings on uncompleted contracts” represents billings in excess of revenues recognized on these contracts as of the reporting date. This liability is generally classified as current. Revenue recognized that was included in the contract liability balance at the beginning of the fiscal year was $2,767 for the three months ended March 28, 2020.
There have been no material changes, other than those related to the adopted new accounting standards below, in the Company's significant accounting policies described in the audited financial statements included in the Company's Annual Report on Form 10-K for the year ended December 28, 2019.
Recently Adopted Accounting Pronouncements
Goodwill and Intangible Assets
In January 2017, the FASB issued ASU No. 2017-04, Intangibles-Goodwill and Other (Topic 350) Simplifying the Test for Goodwill Impairment ("ASU 2017-04"). This ASU eliminates Step 2 of the goodwill impairment test and simplifies how the amount of an impairment loss is determined. The update is effective for public companies in the beginning of fiscal year 2020 and shall be applied on a prospective basis. The Company adopted this ASU at the beginning of fiscal year 2020. The Company has determined there were no changes to its financial statements as a result of the adoption.
Goodwill is the excess of consideration paid for an acquired entity over the amounts assigned to assets acquired, including other identifiable intangible assets and liabilities assumed in a business combination. To determine the amount of goodwill resulting from a business combination, the Company performs an assessment to determine the acquisition date fair value of the acquired company’s tangible and identifiable intangible assets and liabilities.
Goodwill is required to be evaluated for impairment on an annual basis or whenever events or changes in circumstances indicate the asset may be impaired. An entity has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. These qualitative factors include: macroeconomic and industry conditions, cost factors, overall financial performance and other relevant entity-specific events. If the entity determines that this threshold is met, then the Company may apply a one-step quantitative test and record the amount of goodwill impairment as the excess of a reporting unit's carrying amount over its fair value, not to exceed the total amount of goodwill allocated to the reporting unit. The Company determines fair value through multiple valuation techniques, and weights the results accordingly. NV5 Global is required to make certain
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
subjective and complex judgments in assessing whether an event of impairment of goodwill has occurred, including assumptions and estimates used to determine the fair value of its reporting units. The Company has elected to perform its annual goodwill impairment review on August 1 of each year. The Company conducts its annual impairment tests on the goodwill using the quantitative method of evaluating goodwill.
Identifiable intangible assets primarily include customer backlog, customer relationships, finite and indefinite-lived trade names, non-compete agreements, and developed technology. Amortizable intangible assets are amortized on a straight-line basis over their estimated useful lives and reviewed for impairment whenever events or changes in circumstances indicate that the assets may be impaired. If an indicator of impairment exists, the Company compares the estimated future cash flows of the asset, on an undiscounted basis, to the carrying value of the asset. If the undiscounted cash flows exceed the carrying value, no impairment is indicated. If the undiscounted cash flows do not exceed the carrying value, then impairment, if any, is measured as the difference between fair value and carrying value, with fair value typically based on a discounted cash flow model. There were no indicators, events or changes in circumstances that would indicate intangible assets were impaired during the three months ended March 28, 2020.
On August 1, 2019, the Company conducted its annual impairment tests using the quantitative method of evaluating goodwill. Based on the quantitative analyses the Company determined the fair value of each of the reporting units exceeded its carrying value. Therefore, the goodwill was not impaired and the Company did not recognize an impairment charge relating to goodwill as of August 1, 2019. Furthermore, there were no indicators, events or changes in circumstances that would indicate goodwill was impaired during the period from August 2, 2019 through March 28, 2020.
See Note 7, Goodwill and Intangible Assets, for further information on goodwill and identified intangibles.
Financial Instruments
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326) ("ASU 2016-13"). This ASU introduces a new accounting model, the Current Expected Credit Losses model (CECL), which could result in earlier recognition of credit losses and additional disclosures related to credit risk. The CECL model requires the Company to use a forward-looking expected credit loss impairment methodology for the recognition of credit losses for financial instruments at the time the financial asset is originated or acquired. The expected credit losses are adjusted each period for changes in expected lifetime credit losses. This model replaces the multiple existing impairment models in current GAAP, which generally require that a loss be incurred before it is recognized. The new standard also applies to receivables arising from revenue transactions such as contract assets and accounts receivable and is effective for fiscal years beginning after December 15, 2019. The Company adopted this ASU at the beginning of fiscal year 2020. The standard was applied prospectively and did not materially impact the consolidated financial statements.
Note 3 – Earnings per Share
Basic earnings per share is calculated by dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company. The effect of potentially dilutive securities is not considered during periods of loss or if the effect is anti-dilutive.
The weighted average number of shares outstanding in calculating basic earnings per share for the three months ended March 28, 2020 and March 30, 2019 exclude 637,186 and 594,326 non-vested restricted shares, respectively. During the three months ended March 28, 2020, there were 164,221 weighted average securities which are not included in the calculation of diluted weighted average shares outstanding because their impact is anti-dilutive. There were no potentially anti-dilutive securities during the three months ended March 30, 2019.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
The following table represents a reconciliation of the net income and weighted average shares outstanding for the calculation of basic and diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
March 28, 2020
|
|
March 30, 2019
|
|
Numerator:
|
|
|
|
|
Net income – basic and diluted
|
$
|
4,188
|
|
|
$
|
5,543
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
Basic weighted average shares outstanding
|
12,233,477
|
|
|
11,960,944
|
|
|
Effect of dilutive non-vested restricted shares and units
|
297,999
|
|
|
407,724
|
|
|
Effect of issuable shares related to acquisitions
|
62,312
|
|
|
94,339
|
|
|
Diluted weighted average shares outstanding
|
12,593,788
|
|
|
12,463,007
|
|
Note 4 – Business Acquisitions
2019 Acquisitions
On December 20, 2019 (the "Closing Date"), the Company acquired all of the outstanding equity interests in Geospatial Holdings, Inc. and its subsidiaries, including Quantum Spatial, Inc. (collectively "QSI"), a full-service geospatial solutions provider serving the North American market. QSI provides data solutions to public and private sector clients that need geospatial intelligence to mitigate risk, plan for growth, better manage resources, and advance scientific understanding. NV5 Global acquired QSI in an all-cash transaction for $318,428, which includes estimated excess working capital of $8,781 and estimated closing date cash of approximately $6,677. The purchase price and other related costs associated with the transaction were financed through the Company's amended and restated credit agreement (the "A&R Credit Agreement") with Bank of America, N.A. and the other lenders party thereto. Pursuant to the A&R Credit Agreement, the lenders provided term commitments of $150,000 in the aggregate in a single draw on the Closing Date and revolving commitments totaling $215,000. See Note 9, Notes Payable and Other Obligations, for further detail on the A&R Credit Agreement. In order to determine the fair values of tangible and intangible assets required and liabilities assumed for QSI, the Company engaged a third-party independent valuation specialist to assist in the determination of fair values. The final determination of the fair value of certain assets and liabilities will be completed within the one-year measurement period as required by ASC Topic 805, Business Combinations ("ASC 805"). The QSI acquisition will necessitate the use of this measurement period to adequately analyze and assess a number of the factors used in establishing the asset and liability fair values as of the acquisition date, including intangible assets, accounts receivable, and certain fixed assets.
On November 8, 2019, the Company acquired from GHD Services, Inc. ("GHD") its assets related to the business for forensics and insurance. The GHD forensics and insurance business provides engineering and environmental claim services for insurance companies, law firms, and litigation support. The Company acquired GHD for a cash purchase price up to $8,300. In order to determine the fair values of tangible and intangible assets required and liabilities assumed for GHD, the Company engaged a third-party independent valuation specialist to assist in the determination of fair values. The final determination of the fair value of certain assets and liabilities will be completed within the one-year measurement period as required by ASC 805. The GHD acquisition will necessitate the use of this measurement period to adequately analyze and assess a number of the factors used in establishing the asset and liability fair values as of the acquisition date, including accounts receivable.
On July 2, 2019, the Company acquired all of the outstanding equity interests in WHPacific, Inc. (“WHPacific”), a provider of design engineering and surveying services serving Washington, Oregon, Idaho, New Mexico, Arizona and California for a cash purchase price of $9,000. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed for WHPacific, the Company engaged a third-party independent valuation specialist to assist in the determination of fair values.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
On July 1, 2019, the Company acquired all of the outstanding equity interests in GeoDesign, Inc. ("GeoDesign"), a geotechnical, environmental, geological, mining and pavement engineering company serving Washington, Oregon, and California. The aggregate purchase price was $11,245, including $8,247 of cash, $2,000 in promissory note (bearing interest at 4.0%), payable in four equal installments of $500 due on the first, second, third, and fourth anniversaries of July 1, 2019, and $375 of the Company's common stock (4,731 shares) issued at the closing date. The purchase price also includes $425 of the Company's common stock payable on the first and second anniversaries of July 1, 2019. Further, the purchase price includes a $1,500 earn-out of cash, which was recorded at the estimated fair value of $198. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed for GeoDesign, the Company engaged a third-party independent valuation specialist to assist in the determination of fair values.
On June 3, 2019, the Company acquired all of the outstanding equity interests in Alta Environmental, L.P. ("Alta"), a consulting firm specializing in air quality, environmental building sciences, water resources, site assessment and remediation as well as environmental health and safety compliance services. The aggregate purchase price was $6,323, including $4,000 of cash and $2,000 in promissory note (bearing interest at 4.0%), payable in 4 equal installments of $500 due on the first, second, third, and fourth anniversaries of June 3, 2019. Further, the purchase price includes a $500 earn-out of cash, which was recorded at an estimated fair value of $323. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed for Alta, the Company engaged a third-party independent valuation specialist to assist in the determination of fair values.
On June 3, 2019, the Company acquired all of the outstanding equity interests in Page One Consultants ("Page One"), a program management and construction quality assurance firm based in Orlando, Florida. The aggregate purchase price was $3,995, including $2,293 of cash, $1,000 in promissory note (bearing interest at 3.0%), payable in three equal installments of $333 due on the first, second, and third anniversaries of June 3, 2019, and $200 of the Company's common stock (2,647 shares) issued at the closing date. The purchase price also includes $200 of the Company's common stock payable on the first anniversary date of June 3, 2019. Further, the purchase price includes a $500 earn-out of cash and stock, which was recorded at an estimated fair value of $302. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed for Page One, the Company engaged a third-party independent valuation specialist to assist in the determination of fair values.
On March 22, 2019, the Company acquired all of the outstanding equity interests in the Sextant Group, Inc. ("The Sextant Group"), a national leading provider of audiovisual, information and communications technology, acoustics consulting, and design services headquartered in Pittsburgh, PA. The Sextant Group provides services throughout the U.S. and is well-known for creating integrated technology solutions for a wide range of public and private sector clients. The aggregate purchase price was $10,501, including $6,501 of cash and $4,000 in promissory note (bearing interest at 4.0%), payable in 4 equal installments of $1,000 due on the first, second, third, and fourth anniversaries of March 22, 2019. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed for The Sextant Group, the Company engaged a third-party independent valuation specialist to assist in the determination of fair values.
On December 31, 2018, the Company acquired certain assets of Celtic Energy, Inc. ("Celtic"), a nationally recognized energy efficiency consulting firm that specialized in energy efficiency project management and oversight. The aggregate purchase price was $1,881, including $1,000 in cash, $300 in promissory note (bearing interest at 3.0%), payable in three equal installments of $100 on the first, second, and third anniversaries of December 31, 2018, and $200 of the Company's common stock (3,227 shares) issued at the closing date. The purchase price also includes $200 of the Company's common stock payable on the first anniversary December 31, 2018. Further, the purchase price includes a $200 earn-out of cash, which was recorded at an estimated fair value of $181. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed for Celtic, the Company performed a purchase price allocation.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
The following table summarizes the fair values of the assets acquired and liabilities assumed as of the acquisition date for the acquisitions closed during 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
|
QSI
|
|
Other
|
|
Total
|
|
Cash
|
$
|
6,894
|
|
|
$
|
75
|
|
|
$
|
6,969
|
|
|
Billed and unbilled receivables, net
|
42,523
|
|
|
20,723
|
|
|
63,246
|
|
|
Right-of-use assets
|
6,131
|
|
|
—
|
|
|
6,131
|
|
|
Property and equipment
|
13,499
|
|
|
2,163
|
|
|
15,662
|
|
|
Prepaid expenses
|
2,612
|
|
|
997
|
|
|
3,609
|
|
|
Other assets
|
1,317
|
|
|
1,048
|
|
|
2,365
|
|
|
Intangible assets:
|
|
|
|
|
|
|
Customer relationships
|
64,709
|
|
|
10,423
|
|
|
75,132
|
|
|
Trade name
|
58,546
|
|
|
1,365
|
|
|
59,911
|
|
|
Customer backlog
|
6,835
|
|
|
1,363
|
|
|
8,198
|
|
|
Developed technology
|
32,944
|
|
|
—
|
|
|
32,944
|
|
|
Other
|
—
|
|
|
814
|
|
|
814
|
|
|
Total Assets
|
$
|
236,010
|
|
|
$
|
38,971
|
|
|
$
|
274,981
|
|
|
Liabilities
|
(23,698
|
)
|
|
(8,343
|
)
|
|
(32,041
|
)
|
|
Deferred tax liabilities
|
(39,372
|
)
|
|
(3,779
|
)
|
|
(43,151
|
)
|
|
Net assets acquired
|
$
|
172,940
|
|
|
$
|
26,849
|
|
|
$
|
199,789
|
|
|
|
|
|
|
|
|
|
Consideration paid (Cash, Notes and/or stock)
|
$
|
318,428
|
|
|
$
|
50,447
|
|
|
$
|
368,875
|
|
|
Contingent earn-out liability (Cash and stock)
|
—
|
|
|
1,004
|
|
|
1,004
|
|
|
Total Consideration
|
$
|
318,428
|
|
|
$
|
51,451
|
|
|
$
|
369,879
|
|
|
Excess consideration over the amounts assigned to the net assets acquired (Goodwill)
|
$
|
145,488
|
|
|
$
|
24,602
|
|
|
$
|
170,090
|
|
Goodwill was recorded based on the amount by which the purchase price exceeded the fair value of the net assets acquired and the amount is attributable to the reputation of the business acquired, the workforce in place and the synergies to be achieved from these acquisitions. See Note 7, Goodwill and Intangible Assets, for further information on goodwill and identified intangibles.
The consolidated financial statements of the Company for the three months ended March 30, 2019 include the results of operations from any business acquired from their respective dates of acquisition during each of the respective period as follows:
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
March 30, 2019
|
|
Gross revenues
|
$
|
766
|
|
|
Income before income taxes
|
$
|
48
|
|
The following table presents the unaudited, pro forma consolidated results of operations (in thousands, except per share amounts) for the three months March 30, 2019 as if the acquisitions of The Sextant Group, Page One, Alta, WHPacific, GeoDesign, GHD, and QSI had occurred at the beginning of fiscal year 2019. The pro forma information provided below is compiled from the pre-acquisition financial information of The Sextant Group, Page One, Alta, WHPacific, GeoDesign, GHD, and QSI and includes pro forma adjustments for amortization expense, adjustments to certain expenses, and the income tax impact of these adjustments. The pro forma results are not necessarily indicative of (i) the results of operations that would have occurred had the operations of these acquisitions actually been acquired at the beginning of fiscal year 2019 or (ii) future results of operations:
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
March 30, 2019
|
|
Gross revenues
|
$
|
165,406
|
|
|
Net income
|
$
|
3,748
|
|
|
Basic earnings per share
|
$
|
0.31
|
|
|
Diluted earnings per share
|
$
|
0.30
|
|
Note 5 – Billed and Unbilled Receivables
Billed and Unbilled Receivables consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
March 28, 2020
|
|
December 28, 2019
|
|
Billed receivables
|
$
|
129,079
|
|
|
$
|
134,900
|
|
|
Less: allowance for doubtful accounts
|
(3,887
|
)
|
|
(3,860
|
)
|
|
Billed receivables, net
|
$
|
125,192
|
|
|
$
|
131,041
|
|
|
|
|
|
|
|
Unbilled receivables
|
$
|
87,982
|
|
|
$
|
80,639
|
|
|
Less: allowance for doubtful accounts
|
(1,269
|
)
|
|
(1,211
|
)
|
|
Unbilled receivables, net
|
$
|
86,713
|
|
|
$
|
79,428
|
|
Note 6 – Property and Equipment, net
Property and equipment, net, consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
March 28, 2020
|
|
December 28, 2019
|
|
|
Office furniture and equipment
|
$
|
4,497
|
|
|
$
|
4,198
|
|
|
Computer equipment
|
10,522
|
|
|
10,704
|
|
|
Survey and field equipment
|
27,586
|
|
|
24,165
|
|
|
Leasehold improvements
|
6,717
|
|
|
6,266
|
|
|
Total
|
49,322
|
|
|
45,333
|
|
|
Less: accumulated depreciation
|
(21,563
|
)
|
|
(19,600
|
)
|
|
Property and equipment, net
|
$
|
27,759
|
|
|
$
|
25,733
|
|
Depreciation expense was $2,701 and $1,113 for the three months ended March 28, 2020 and March 30, 2019, respectively.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Note 7 – Goodwill and Intangible Assets
Goodwill
As discussed in Note 14, Reportable Segments, the Company's chief operating decision maker ("CODM"), re-evaluated the structure of the Company's internal organization as a result of the 2019 acquisition of QSI, which resulted in certain changes to the Company's operating and reportable segments. Effective the beginning of fiscal year 2020, the goodwill of QSI was reallocated from the Company's INF reportable segment to the Company's new GEO reportable segment. The changes in the carrying value by reportable segment for the three months ended March 28, 2020 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
December 28, 2019
|
|
Adjustments
|
|
March 28, 2020
|
|
INF
|
$
|
231,255
|
|
|
$
|
(144,917
|
)
|
|
$
|
86,338
|
|
|
BTS
|
77,961
|
|
|
419
|
|
|
78,380
|
|
|
GEO
|
—
|
|
|
145,488
|
|
|
145,488
|
|
|
Total
|
$
|
309,216
|
|
|
$
|
990
|
|
|
$
|
310,206
|
|
Goodwill of approximately $1,185 from acquisitions during the three months ended March 30, 2019 is expected to be deductible for income tax purposes. During the three months ended March 28, 2020, the Company recorded purchase price allocation adjustments of $420, $128, and $18 for the acquisitions of The Sextant Group, QSI, and WHP, respectively, and a working capital adjustment of $424 for QSI which was recorded as an increase to goodwill and the purchase price paid for the acquisition.
Intangible Assets
Intangible assets, net, as of March 28, 2020 and December 28, 2019 consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 28, 2020
|
|
December 28, 2019
|
|
|
Gross
Carrying
Amount
|
|
Accumulated Amortization
|
|
Net
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated Amortization
|
|
Net
Amount
|
|
Finite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer relationships(1)
|
$
|
176,088
|
|
|
$
|
(33,377
|
)
|
|
$
|
142,711
|
|
|
$
|
176,088
|
|
|
$
|
(29,198
|
)
|
|
$
|
146,890
|
|
|
Trade name(2)
|
10,253
|
|
|
(9,033
|
)
|
|
1,220
|
|
|
10,253
|
|
|
(8,593
|
)
|
|
1,660
|
|
|
Customer backlog(3)
|
24,198
|
|
|
(14,469
|
)
|
|
9,729
|
|
|
24,198
|
|
|
(12,435
|
)
|
|
11,763
|
|
|
Non-compete(4)
|
9,369
|
|
|
(5,615
|
)
|
|
3,754
|
|
|
9,369
|
|
|
(5,105
|
)
|
|
4,264
|
|
|
Developed technology(5)
|
32,944
|
|
|
(1,290
|
)
|
|
31,654
|
|
|
32,944
|
|
|
$
|
(106
|
)
|
|
$
|
32,838
|
|
|
Total finite-lived intangible assets
|
252,851
|
|
|
(63,784
|
)
|
|
189,068
|
|
|
252,851
|
|
|
(55,436
|
)
|
|
197,415
|
|
|
Indefinite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
QSI trade name
|
58,546
|
|
|
—
|
|
|
58,546
|
|
|
58,546
|
|
|
—
|
|
|
58,546
|
|
|
Total indefinite-lived intangible assets
|
58,546
|
|
|
—
|
|
|
58,546
|
|
|
58,546
|
|
|
—
|
|
|
58,546
|
|
|
Total intangible assets
|
$
|
311,397
|
|
|
$
|
(63,784
|
)
|
|
$
|
247,614
|
|
|
$
|
311,397
|
|
|
$
|
(55,436
|
)
|
|
$
|
255,961
|
|
(1) Amortized on a straight-line basis over estimated lives (1 to 12 years)
(2) Amortized on a straight-line basis over their estimated lives (1 to 3 years)
(3) Amortized on a straight-line basis over their estimated lives (1 to 5 years)
(4) Amortized on a straight-line basis over their contractual lives (2 to 5 years)
(5) Amortized on a straight-line basis over their estimated lives (5 to 7 years)
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Amortization expense was $8,339 and $5,000 for the three months ended March 28, 2020 and March 30, 2019, respectively.
Note 8 – Accrued Liabilities
Accrued liabilities consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
March 28, 2020
|
|
December 28, 2019
|
|
Current portion of lease liability
|
$
|
12,751
|
|
|
$
|
13,108
|
|
|
Accrued vacation
|
10,855
|
|
|
10,048
|
|
|
Payroll and related taxes
|
6,068
|
|
|
12,146
|
|
|
Benefits
|
1,805
|
|
|
4,637
|
|
|
Unrecognized tax benefits
|
887
|
|
|
887
|
|
|
Professional liability reserve
|
1,080
|
|
|
1,083
|
|
|
Other
|
7,641
|
|
|
5,523
|
|
|
Total
|
$
|
41,087
|
|
|
$
|
47,432
|
|
Note 9 – Notes Payable and Other Obligations
Notes payable and other obligations consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
March 28, 2020
|
|
December 28, 2019
|
|
Senior credit facility
|
$
|
320,457
|
|
|
$
|
320,457
|
|
|
Uncollateralized promissory notes
|
34,785
|
|
|
36,217
|
|
|
Finance leases
|
2,800
|
|
|
2,707
|
|
|
Other obligations
|
2,316
|
|
|
2,884
|
|
|
Debt issuance costs, net of amortization
|
(4,095
|
)
|
|
(4,078
|
)
|
|
Total notes payable and other obligations
|
356,263
|
|
|
358,187
|
|
|
Current portion of notes payable and other obligations
|
(24,946
|
)
|
|
(25,332
|
)
|
|
Notes payable and other obligations, less current portion
|
$
|
331,317
|
|
|
$
|
332,854
|
|
As of March 28, 2020 and December 28, 2019, the carrying amount of debt obligations approximates their fair values based on Level 2 inputs as the terms are comparable to terms currently offered by local lending institutions for arrangements with similar terms to industry peers with comparable credit characteristics.
Senior Credit Facility
On December 20, 2019 (the "Closing Date"), the Company amended and restated its Credit Agreement (the "A&R Credit Agreement"), dated December 7, 2016, as amended on December 20, 2018, with Bank of America, N.A. ("Bank of America"), as administrative agent, swingline lender and letter of credit issuer, the other lenders party thereto, and certain of the Company's subsidiaries as guarantors. Pursuant to the A&R Credit Agreement, the lenders provided term commitments of $150.0 million in the aggregate in a single draw on the Closing Date to fund the acquisition of QSI and various costs and expenses relating thereto and revolving commitments totaling $215.0 million in the aggregate. The revolving commitment is available through December 20, 2024 (the "Maturity Date"), at which time the term commitments and revolving commitments will be due and payable in full. An aggregate amount of $320.5 million was drawn under the A&R Credit Agreement on the Closing Date to fund the QSI acquisition and repay previously existing borrowings. The Senior Credit Facility is secured by a first priority lien on substantially all of the assets of the Company. The A&R Credit Agreement also includes an accordion feature permitting the Company to request an increase in either the term facility or the revolver facility under the A&R Credit Agreement by an additional amount of up to $100.0 million in the aggregate.
Borrowings under the term facility amortize at the rate of 5.0% per annum for the first two years of the facility and thereafter at the rate of 7.5% per annum until the Maturity Date.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Borrowings under the A&R Credit Agreement bear interest at variable rates described below, which are, at the Company's option, tied to a Eurocurrency rate equal to LIBOR (London Interbank Offered Rate) plus an applicable margin or a base rate denominated in U.S. dollars. Interest rates are subject to change based on the Company's consolidated leverage ratio. The consolidated leverage ratio is the ratio of our pro forma consolidated funded indebtedness to the Company's pro forma consolidated EBITDA for the most recently completed measurement period.
The A&R Credit Agreement contains covenants that may have the effect of limiting the ability of the Company and its subsidiaries to, among other things, merge with or acquire other entities, enter into a transaction resulting in a Change in Control, create certain new liens, incur certain additional indebtedness, engage in certain transactions with affiliates, or engage in new lines of business or sell a substantial part of their assets. The A&R Credit Agreement also contains financial covenants that requires the Company to maintain a consolidated fixed charge coverage ratio of no less than 1.20 to 1.00 as of the end of any measurement period. In addition, prior to the Amendment Closing Date referred to below, the Company was required to maintain a consolidated leverage ratio as described below:
|
|
|
|
|
|
Measurement Period Ending
|
Maximum Consolidated Leverage Ratio
|
|
Closing Date through June 30, 2020
|
4.25 to 1.00
|
|
July 1, 2020 through September 30, 2020
|
4.00 to 1.00
|
|
October 1, 2020 through December 31, 2020
|
3.75 to 1.00
|
|
January 1, 2021 and thereafter
|
3.50 to 1.00
|
As of March 28, 2020, the Company was in compliance with the financial covenants.
The A&R Credit Agreement also contains customary events of default, including (but not limited to) a default in the payment of principal or, following an applicable grace period, interest, breaches of the Company's covenants or warranties under the A&R Credit Agreement, payment default or acceleration of certain indebtedness of the Company or any subsidiary, certain events of bankruptcy, insolvency or liquidation involving the Company or any subsidiaries, certain judgments or uninsured losses, changes in control and certain liabilities related to ERISA based plans.
The A&R Credit Agreement limits the payment of cash dividends (together with certain other payments that would constitute a "Restricted Payment" within the meaning of the A&R Credit Agreement and generally including dividends, stock repurchases and certain other payments in respect to warrants, options, and other rights to acquire equity securities) to no more than $10,000 in any fiscal year, so long as no default shall exist at the time of or arise as a result from such payment.
Total debt issuance costs incurred and capitalized in connection with the issuance of the A&R Credit Agreement were $3,912. Total amortization of debt issuance costs was $220 during the three months ended March 28, 2020.
On May 5, 2020 (the "Amendment Closing Date"), in response to the COVID-19 pandemic, the Company entered into an amendment to the A&R Credit Agreement (the "Amended A&R Credit Agreement"). The amended consolidated leverage ratio requirements are as follows:
|
|
|
|
|
|
Measurement Period Ending
|
Maximum Consolidated Leverage Ratio
|
|
Amendment Closing Date through June 27, 2020
|
4.50 to 1.00
|
|
June 28, 2020 through October 3, 2020
|
5.00 to 1.00
|
|
October 4, 2020 through January 2, 2021
|
5.25 to 1.00
|
|
January 3, 2021 and April 3, 2021
|
4.75 to 1.00
|
|
April 4, 2021 and July 3, 2021
|
4.00 to 1.00
|
|
July 4, 2021 and thereafter
|
3.50 to 1.00
|
The Amended A&R Credit Agreement also amended pricing terms which remain variable and tied to a Eurocurrency rate equal to LIBOR plus an applicable margin or a base rate denominated in U.S. dollars. Interest rates remain subject to change based on the Company's consolidated leverage ratio.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Other Obligations
On July 1, 2019, the Company acquired GeoDesign. The purchase price allowed for the payment of $425 in shares of the Company's stock or a combination of cash and shares of the Company's stock, at its discretion, payable on the first and second anniversary of July 1, 2019. At March 28, 2020 and December 28, 2019, the outstanding balance of this obligation was $382.
On June 3, 2019, the Company acquired Page One. The purchase price allowed for the payment of $200 in shares of the Company's stock or a combination of cash and shares of the Company's stock, at its discretion, payable on the first anniversary of June 3, 2019. At March 28, 2020 and December 28, 2019, the outstanding balance of this obligation was $181.
On December 31, 2018, the Company acquired certain assets of Celtic. The purchase price allowed for the payment of $200 in shares of the company's stock or a combination of cash and shares of the Company's stock, at its discretion, payable on the first anniversary of December 31, 2018. There was no outstanding balance on this obligation as of March 28, 2020. At December 28, 2019, the outstanding balance of this obligation was $181.
On November 2, 2018, the Company acquired CHI. The purchase price allowed for the payment of $3,000 in shares of the Company’s stock or a combination of cash and shares of the Company’s stock, at its discretion, payable in three equal annual installments. At March 28, 2020 and December 28, 2019, the outstanding balance of this obligation was $1,754.
On February 2, 2018, the Company acquired CSA. The purchase price allowed for the payment of $250 in shares of the Company’s stock or a combination of cash and shares of the Company’s stock, at its discretion, payable in two equal annual installments. There was no outstanding balance on this obligation as of March 28, 2020. At December 28, 2019, the outstanding balance of this obligation $111.
On January 12, 2018, the Company acquired all of the outstanding equity interest in Butsko. The purchase price allowed for the payment of $600 in shares of the Company’s stock or a combination of cash and shares of the Company’s stock, at its discretion, payable in two equal annual installments. There was no outstanding balance on this obligation as of March 28, 2020. At December 28, 2019, the outstanding balance of this obligation was $267.
Uncollateralized Promissory Notes
On July 1, 2019, the Company acquired GeoDesign. The purchase price included an uncollateralized $2,000 promissory note bearing interest at 4.0% ("GeoDesign Note") and payable in four equal annual installments. The outstanding balance of the GeoDesign Note was $2,000 as of March 28, 2020 and December 28, 2019.
On June 3, 2019, the Company acquired Alta. The purchase price included an uncollateralized $2,000 promissory note bearing interest at 4.0% ("Alta Note") and payable in four equal annual installments. The outstanding balance of the Alta Note was $2,000 as of March 28, 2020 and December 28, 2019.
On June 3, 2019, the Company acquired Page One. The purchase price included an uncollateralized $1,000 promissory note bearing interest at 3.0% ("Page One Note") and payable in three equal annual installments. The outstanding balance of the Page One Note was $1,000 as of March 28, 2020 and December 28, 2019.
On March 22, 2019, the Company acquired The Sextant Group. The purchase price included an uncollateralized $4,000 promissory note bearing interest at 4.0% ("The Sextant Group Note") and payable in four equal annual installments. The outstanding balance of The Sextant Group Note was $3,000 and $3,140 as of March 28, 2020 and December 28, 2019, respectively.
On December 31, 2018, the Company acquired certain assets of Celtic. The purchase price included an uncollateralized $300 promissory note bearing interest at 3.0% (the "Celtic Note") payable in three equal annual installments. The outstanding balance of the Celtic Note was $200 and $300 as of March 28, 2020 and December 28, 2019, respectively.
On November 2, 2018, the Company acquired CHI. The purchase price included an uncollateralized $15,000 promissory note bearing interest at 3.0% (the "CHI Note") payable in four equal annual installments. The outstanding balance of the CHI Note was $11,250 as of March 28, 2020 and December 28, 2019.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
On August 24, 2018, the Company acquired CALYX. The purchase price included an uncollateralized $4,000 promissory note bearing interest at 3.75% payable in four equal annual installments of $1,000. The outstanding balance of the CALYX Note was $3,000 as of March 28, 2020 and December 28, 2019.
On February 2, 2018, the Company acquired CSA. The purchase price included an uncollateralized $600 promissory note bearing interest at 3.0% (the "CSA Note") payable in four equal annual installments of $150. The outstanding balance of the CSA Note was $300 and $450 as of March 28, 2020 and December 28, 2019, respectively.
On January 12, 2018, the Company acquired all of the outstanding equity interest in Butsko. The purchase price included an uncollateralized $1,000 promissory note bearing interest at 3.0% (the "Butsko Note") payable in four equal annual installments of $250. The outstanding balance of the Butsko Note was $500 and $750 as of March 28, 2020 and December 28, 2019, respectively
On September 6, 2017, the Company acquired all of the outstanding interests in Marron. The purchase price included an uncollateralized $300 promissory note bearing interest at 3.0% (the "Marron Note") payable in three equal annual installments of $100. The outstanding balance of the Marron Note was $100 and March 28, 2020 and December 28, 2019, respectively.
On June 6, 2017, the Company acquired all of the outstanding equity interest in RDK. The purchase price included an uncollateralized $5,500 promissory note bearing interest at 3.0% (the "RDK Note") payable in four equal annual installments of $1,375. The outstanding balance of the RDK Note was $2,750 as of March 28, 2020 and December 28, 2019.
On May 4, 2017, the Company acquired all of the outstanding equity interest in H&K. The purchase price included an uncollateralized $600 promissory note bearing interest at 3.0% (the "H&K Note") payable in four equal annual installments of $150. The outstanding balance of the H&K Note was $300 as of March 28, 2020 and December 28, 2019.
On May 1, 2017, the Company acquired all of the outstanding equity interest in Lochrane. The purchase price included an uncollateralized $1,650 promissory note bearing interest at 3.0% (the "Lochrane Note") payable in four equal annual installments of $413. The outstanding balance of the Lochrane Note was $825 as of March 28, 2020 and December 28, 2019.
On December 6, 2016, the Company acquired all of the outstanding interests of CivilSource. The purchase price included an uncollateralized $3,500 promissory note bearing interest at 3.0% (the "CivilSource Note") payable in four equal annual installments of $875. The outstanding balance of the CivilSource Note was $875 and $1,502 as of March 28, 2020 and December 28, 2019, respectively.
On November 30, 2016, the Company acquired all of the outstanding interests of Hanna. The purchase price included an uncollateralized $2,700 promissory note bearing interest at 3.0% (the "Hanna Note") payable in four equal annual installments of $675. The outstanding balance of the Hanna Note was $675 as of March 28, 2020 and December 28, 2019.
On October 26, 2016, the Company acquired all of the outstanding interests of JBA. The purchase price included an uncollateralized $7,000 promissory note bearing interest at 3.0% (the "JBA Note") payable in five equal annual installments of $1,400. The outstanding balance of the JBA Note was $4,163 as of March 28, 2020 and December 28, 2019.
On September 12, 2016, the Company acquired certain assets of Weir. The purchase price included an uncollateralized $500 promissory note bearing interest at 3.0% (the "Weir Note") payable in four equal annual installments of $125. The outstanding balance of the Weir Note was $125 as of March 28, 2020 and December 28, 2019.
On May 20, 2016, the Company acquired all of the outstanding equity interests of Dade Moeller. The purchase price included an aggregate of $6,000 of uncollateralized promissory notes bearing interest at 3.0% (the "Dade Moeller Notes") payable in four equal annual installments of $1,500. The outstanding balance of the Dade Moeller Notes was $1,497 as of March 28, 2020 and December 28, 2019.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Note 10 – Contingent Consideration
The following table summarizes the changes in the carrying value of estimated contingent consideration:
|
|
|
|
|
|
|
|
|
|
|
|
|
March 28, 2020
|
|
December 28, 2019
|
|
Contingent consideration, beginning of the year
|
$
|
4,002
|
|
|
$
|
4,698
|
|
|
Additions for acquisitions
|
—
|
|
|
1,316
|
|
|
Reduction of liability for payments made
|
(928
|
)
|
|
(1,938
|
)
|
|
Increase (decrease) of liability related to re-measurement of fair value
|
—
|
|
|
(74
|
)
|
|
Total contingent consideration, end of the period
|
3,074
|
|
|
4,002
|
|
|
Current portion of contingent consideration
|
(1,079
|
)
|
|
(1,954
|
)
|
|
Contingent consideration, less current portion
|
$
|
1,995
|
|
|
$
|
2,048
|
|
Note 11 – Commitments and Contingencies
Litigation, Claims and Assessments
The Company is subject to certain claims and lawsuits typically filed against the engineering, consulting and construction profession, alleging primarily professional errors or omissions. The Company carries professional liability insurance, subject to certain deductibles and policy limits, against such claims. However, in some actions, parties are seeking damages that exceed our insurance coverage or for which we are not insured. While management does not believe that the resolution of these claims will have a material adverse effect, individually or in aggregate, on its financial position, results of operations or cash flows, management acknowledges the uncertainty surrounding the ultimate resolution of these matters.
Note 12 – Stock-Based Compensation
In October 2011, our stockholders approved the 2011 Equity Incentive Plan, which was subsequently amended and restated in March 2013 (as amended, the “2011 Equity Plan”). The 2011 Equity Plan provides directors, executive officers, and other employees of the Company with additional incentives by allowing them to acquire ownership interest in the business and, as a result, encouraging them to contribute to the Company’s success. We may provide these incentives through the grant of stock options, stock appreciation rights, restricted stock, restricted stock units, performance shares and units, and other cash-based or stock-based awards. As of March 28, 2020, 1,232,612 shares of common stock are authorized and reserved for issuance under the 2011 Equity Plan. This reserve automatically increases on each January 1 from 2014 through 2023, by an amount equal to the smaller of (i) 3.5% of the number of shares issued and outstanding on the immediately preceding December 31, or (ii) an amount determined by our Board of Directors. The restricted shares of common stock granted generally provide for service-based vesting after two to four years following the grant date.
The following summarizes the activity of restricted stock awards during the three months ended March 28, 2020:
|
|
|
|
|
|
|
|
|
|
|
Number of Unvested Restricted Shares of Common Stock and Restricted Stock Units
|
|
Weighted Average
Grant Date Fair
Value
|
|
December 28, 2019
|
652,677
|
|
$
|
58.20
|
|
|
Granted
|
16,560
|
|
$
|
65.00
|
|
|
Vested
|
(9,908)
|
|
$
|
36.00
|
|
|
Forfeited
|
(12,143)
|
|
$
|
63.00
|
|
|
March 28, 2020
|
647,186
|
|
$
|
59.06
|
|
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Share-based compensation expense relating to restricted stock awards during the three months ended March 28, 2020 and March 30, 2019 was $3,379 and $1,798, respectively. Approximately $17,783 of deferred compensation, which is expected to be recognized over the remaining weighted average vesting period of 1.2 years, is unrecognized at March 28, 2020. The total fair value of restricted shares vested during the three months ended March 28, 2020 and March 30, 2019 was $528 and $989, respectively.
Note 13 – Income Taxes
As of March 28, 2020 and December 28, 2019, the Company had net deferred income tax liabilities of $51,727 and $53,341, respectively. Deferred income tax liabilities primarily relate to intangible assets and accounting basis adjustments where we have a future obligation for tax purposes.
Our consolidated effective income tax rate was 25.1% and 21.5%, respectively, for the three months ended March 28, 2020 and March 30, 2019, respectively. The difference between the effective income tax rate and the combined statutory federal and state income tax rate was primarily due to federal credits and excess tax benefits from share-based payments in the first quarter of 2019.
We evaluate tax positions for recognition using a more-likely-than-not recognition threshold, and those tax positions eligible for recognition are measured as the largest amount of tax benefit that is greater than 50% likely of being realized upon the effective settlement with a taxing authority that has full knowledge of all relevant information. The California Franchise Tax Board (“CFTB”) challenged research and development tax credits generated for the years 2012 to 2014. Fiscal years 2012 through 2019 are considered open tax years in the State of California and 2016 through 2019 in the U.S. federal jurisdiction and other state and foreign jurisdictions. It is not expected that there will be a significant change in the unrecognized tax benefits within the next 12 months.
Note 14 – Reportable Segments
The Company reports segment information in accordance with ASC Topic No. 280 “Segment Reporting” (“Topic No. 280”). Effective the beginning of fiscal year 2020, the Company's Chief Executive Officer, who is the chief operating decision maker ("CODM"), re-evaluated the structure of the Company's internal organization as a result of the 2019 acquisition of QSI. To reflect management's revised perspective, the Company is now organized into three operating and reportable segments: Infrastructure (INF), which includes the Company's engineering, civil program management, and construction quality assurance practices; Building, Technology & Sciences (BTS), which includes the Company's utility services, environmental practices and buildings program management practices; and Geospatial Solutions (GEO), which includes the Company's geospatial solution practices. The GEO segment has been created in order to provide greater visibility regarding the operational and financial performance of QSI and of the Company as a whole. The GEO segment structure is consistent with how the Company plans and allocates resources, manages its business, and assesses its performance. There was no impact to the INF and BTS prior period segment financial results. The assets of QSI were reallocated from the Company's INF reportable segment to the Company's new GEO reportable segment.
We evaluate the performance of these reportable segments based on their respective operating income before the effect of amortization expense related to acquisitions and other unallocated corporate expenses. We account for inter-segment revenues and transfers as if the sales and transfers were to third parties. All intercompany balances and transactions are eliminated in consolidation.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
The following tables set forth summarized financial information concerning our reportable segments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
March 28, 2020
|
|
March 30, 2019
|
|
Gross revenues
|
|
|
|
|
INF
|
$
|
85,476
|
|
|
$
|
77,772
|
|
|
BTS
|
43,525
|
|
|
40,274
|
|
|
GEO
|
37,958
|
|
|
—
|
|
|
Elimination of inter-segment revenues
|
(1,479
|
)
|
|
(711
|
)
|
|
Total gross revenues
|
$
|
165,480
|
|
|
$
|
117,335
|
|
|
|
|
|
|
|
Segment income before taxes
|
|
|
|
|
INF
|
$
|
13,340
|
|
|
$
|
12,574
|
|
|
BTS
|
5,419
|
|
|
5,917
|
|
|
GEO
|
7,613
|
|
|
—
|
|
|
Total Segment income before taxes
|
26,372
|
|
|
18,491
|
|
|
Corporate(1)
|
(20,778
|
)
|
|
(11,431
|
)
|
|
Total income before taxes
|
$
|
5,594
|
|
|
$
|
7,060
|
|
(1) Includes amortization of intangibles of $8,339 and $5,000 for the three months ended March 28, 2020 and March 30, 2019, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
March 28, 2020
|
|
December 28, 2019
|
|
Assets
|
|
|
|
|
INF
|
$
|
306,061
|
|
|
$
|
303,239
|
|
|
BTS
|
129,556
|
|
|
131,967
|
|
|
GEO
|
366,933
|
|
|
365,605
|
|
|
Corporate(1)
|
88,868
|
|
|
92,326
|
|
|
Total assets
|
$
|
891,418
|
|
|
$
|
893,137
|
|
(1) Corporate assets consist of intercompany eliminations and assets not allocated to segments including cash and cash equivalents and certain other assets.
Substantially all of the Company's assets are located in the United States.
Upon adoption of Topic 606, we disaggregate our gross revenues from contracts with customers by geographic location, customer-type and contract-type for each of our reportable segments. Disaggregated revenues include the elimination of inter-segment revenues which has been allocated to each segment. We believe this best depicts how the nature, amount, timing and uncertainty of our revenues and cash flows are affected by economic factors. Gross revenue, classified by the major geographic areas in which the Company's customers were located, were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 28, 2020
|
|
Three Months Ended March 30, 2019
|
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
United States
|
$
|
84,426
|
|
|
$
|
40,442
|
|
|
$
|
37,537
|
|
|
$
|
162,405
|
|
|
$
|
77,273
|
|
|
$
|
37,497
|
|
|
$
|
—
|
|
|
$
|
114,770
|
|
|
Foreign
|
—
|
|
|
2,670
|
|
|
405
|
|
|
3,075
|
|
|
—
|
|
|
2,565
|
|
|
—
|
|
|
2,565
|
|
|
Total gross revenues
|
$
|
84,426
|
|
|
$
|
43,112
|
|
|
$
|
37,942
|
|
|
$
|
165,480
|
|
|
$
|
77,273
|
|
|
$
|
40,062
|
|
|
$
|
—
|
|
|
$
|
117,335
|
|
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Gross revenue by customer were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 28, 2020
|
|
Three Months Ended March 30, 2019
|
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
Public and quasi-public sector
|
$
|
65,385
|
|
|
$
|
17,836
|
|
|
$
|
26,513
|
|
|
$
|
109,734
|
|
|
$
|
68,129
|
|
|
$
|
15,316
|
|
|
$
|
—
|
|
|
$
|
83,445
|
|
|
Private sector
|
19,041
|
|
|
25,276
|
|
|
11,429
|
|
|
55,746
|
|
|
9,144
|
|
|
24,746
|
|
|
—
|
|
|
33,890
|
|
|
Total gross revenues
|
$
|
84,426
|
|
|
$
|
43,112
|
|
|
$
|
37,942
|
|
|
$
|
165,480
|
|
|
$
|
77,273
|
|
|
$
|
40,062
|
|
|
$
|
—
|
|
|
$
|
117,335
|
|
Gross revenues by contract type were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 28, 2020
|
|
Three Months Ended March 30, 2019
|
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
Cost-reimbursable contracts
|
$
|
80,365
|
|
|
$
|
33,211
|
|
|
$
|
37,942
|
|
|
$
|
151,518
|
|
|
$
|
75,767
|
|
|
$
|
32,144
|
|
|
$
|
—
|
|
|
$
|
107,911
|
|
|
Fixed-unit price contracts
|
4,061
|
|
|
9,901
|
|
|
—
|
|
|
13,962
|
|
|
1,506
|
|
|
7,918
|
|
|
—
|
|
|
9,424
|
|
|
Total gross revenues
|
$
|
84,426
|
|
|
$
|
43,112
|
|
|
$
|
37,942
|
|
|
$
|
165,480
|
|
|
$
|
77,273
|
|
|
$
|
40,062
|
|
|
$
|
—
|
|
|
$
|
117,335
|
|
Note 15 – Leases
The Company primarily leases property under operating leases and has five equipment operating leases for aircrafts used by the operations of QSI. The Company's property operating leases consist of various office facilities, which we lease from unrelated parties. We use a portfolio approach to account for such leases due to the similarities in characteristics and apply an incremental borrowing rate based on estimates of rates the Company would pay for senior collateralized loans over a similar term. Our office leases with an initial term of 12 months or less are not recorded on the balance sheet. We account for lease components (e.g. fixed payments including rent, real estate taxes and common area maintenance costs) as a single lease component. Some of our leases include one or more options to renew the lease term at our sole discretion; however, these are not included in the calculation of our lease liability or ROU lease asset because they are not reasonably certain of exercise.
We also lease vehicles through a fleet leasing program. The payments for the vehicles are based on the terms selected. We have determined that it is reasonably certain that the leased vehicles will be held beyond the period in which the entire capitalized value of the vehicle has been paid to the lessor. As such, the capitalized value is the delivered price of the vehicle. Our vehicle leases are classified as financing leases.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Supplemental balance sheet information related to the Company's operating and finance leases is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leases
|
|
Classification
|
|
March 28, 2020
|
|
December 28, 2019
|
|
Assets
|
|
|
|
|
|
|
|
Operating lease assets
|
|
Right-of-use lease asset, net (1)
|
|
$
|
43,950
|
|
|
$
|
46,313
|
|
|
Finance lease assets
|
|
Property and equipment, net (1)
|
|
2,493
|
|
|
2,371
|
|
|
Total leased assets
|
|
|
|
$
|
46,443
|
|
|
$
|
48,685
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
Operating
|
|
Accrued liabilities
|
|
$
|
(12,751
|
)
|
|
$
|
(13,108
|
)
|
|
Finance
|
|
Current portion of notes payable and other obligations
|
|
(1,084
|
)
|
|
(1,022
|
)
|
|
Noncurrent
|
|
|
|
|
|
|
|
Operating
|
|
Long-term lease liability
|
|
(32,624
|
)
|
|
(34,573
|
)
|
|
Finance
|
|
Notes payable and other obligations, less current portion
|
|
(1,716
|
)
|
|
(1,685
|
)
|
|
Total lease liabilities
|
|
|
|
$
|
(48,175
|
)
|
|
$
|
(50,388
|
)
|
(1) At March 28, 2020, operating right of-use lease assets and finance lease assets are recorded net of accumulated amortization of $11,361 and $1,849, respectively. At December 28, 2019, operating right-of-use lease assets and finance lease assets are recorded net of accumulated amortization of $9,657 and $1,592, respectively.
Supplemental balance sheet information related to the Company's operating and finance leases is as follows:
|
|
|
|
|
|
|
|
|
Weighted - Average Remaining Lease Term (Years)
|
|
March 28, 2020
|
|
December 28, 2019
|
|
Operating leases
|
|
4.9
|
|
5.0
|
|
Finance leases
|
|
2.6
|
|
2.8
|
|
|
|
|
|
|
|
Weighted - Average Discount Rate
|
|
|
|
|
|
Operating leases
|
|
4%
|
|
4%
|
|
Finance leases
|
|
7%
|
|
7%
|
Supplemental cash flow information related to the Company's operating and finance lease liabilities is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
March 28, 2020
|
|
March 30, 2019
|
|
Operating cash flows from operating leases
|
|
$
|
3,520
|
|
|
$
|
2,280
|
|
|
Financing cash flows from finance leases
|
|
$
|
267
|
|
|
$
|
163
|
|
|
Right-of-use assets obtained in exchange for lease obligations
|
|
|
|
|
|
Operating leases
|
|
$
|
4,990
|
|
|
$
|
1,062
|
|
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
The following table summarizes the components of lease cost recognized in the consolidated statements of net income and comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Lease Cost
|
|
Classification
|
|
March 28, 2020
|
|
March 30, 2019
|
|
Operating lease cost
|
|
Facilities and facilities related
|
|
$
|
3,585
|
|
|
$
|
2,452
|
|
|
Finance lease cost
|
|
|
|
|
|
|
|
Amortization of financing lease assets
|
|
Depreciation and amortization
|
|
249
|
|
|
163
|
|
|
Interest on lease liabilities
|
|
Interest expense
|
|
30
|
|
|
25
|
|
|
Total lease cost
|
|
|
|
$
|
3,864
|
|
|
$
|
2,640
|
|
As of March 28, 2020, maturities of the Company's lease liabilities under its long-term operating leases and finance leases for the next five fiscal years and thereafter are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year
|
|
Operating Leases
|
|
Finance Leases
|
|
Remainder of 2020
|
|
$
|
10,997
|
|
|
$
|
817
|
|
|
2021
|
|
12,770
|
|
|
964
|
|
|
2022
|
|
8,956
|
|
|
769
|
|
|
2023
|
|
6,301
|
|
|
483
|
|
|
2024
|
|
4,034
|
|
|
213
|
|
|
Thereafter
|
|
6,940
|
|
|
6
|
|
|
Total lease payments
|
|
49,998
|
|
|
3,252
|
|
|
Less: Interest
|
|
(4,623
|
)
|
|
(452
|
)
|
|
Present value of lease liabilities
|
|
$
|
45,375
|
|
|
$
|
2,800
|
|