PHOENIX, AZ, Nov. 8, 2012 /CNW/ - GWR Global Water Resources Corp. (the
"Company") (TSX: GWR) today reported its financial results for the
third quarter ended September 30, 2012. See information below regarding
today's conference call information.
The Company was established to acquire an equity interest in Global
Water Resources, Inc. ("Global Water"). Global Water is a leading water
resource management and technology company based in Phoenix, Arizona,
that owns and operates water, wastewater and recycled water utilities,
and provides data and water management services through its unique,
award winning platform, FATHOM™ Utility-to-Utility (U2U™) Solutions. The Company accounts for its investment in Global Water
using the equity method of accounting; therefore the financial
information of Global Water is not consolidated with that of the
Company. All references in this press release to consolidated financial
information refer to Global Water on a consolidated basis and, unless
otherwise indicated, all amounts are in U.S. dollars.
Third Quarter Highlights:
-
Grew active service connections through September 30, 2012 at a 3.7%
annualized year-to-date growth rate with a total of 40,833 active
connections, as compared with 39,731 at December 31, 2011.
-
Received application sufficiency for an approximate 28% increase in
utility rates for regulated division.
-
Awarded agreement by the City of Glendale, Arizona to provide wastewater
and recycled water services to approximately 7,000 acres.
-
Extended our agreement with the City of Torrance, California to provide
additional FATHOM™ services to 10,000 accounts.
-
Contracted with the City of South Pasadena, California, to provide
FATHOM™ solutions for their water, wastewater and refuse operations to
approximately 6,200 service connections.
-
Collected $2.0 million from an arbitration award.
Financial Highlights
Consolidated revenues for the three months ended September 30, 2012,
totalled $9.0 million compared to $10.2 million for the same period
last year. Consolidated revenues for the nine months ended September
30, 2012, totalled $25.1 million compared to $28.7 million for the same
period in 2011.
Consolidated revenues include regulated revenue which remained
relatively flat at approximately $8.2 million for the three months
ended September 30, 2012, compared with the same period last year. For
the nine months ended September 30, 2012, regulated revenues increased
$1.4 million, or 6.2%, to $23.2 million compared with the same period
last year. The increase in regulated revenue was due primarily to the
rate increase phase-in pursuant to the 2010 Regulatory Rate Decision
effective January 1, 2012, as well as to growth in the number of active
service connections.
Consolidated revenues also include recurring revenue from the Company's
FATHOM™ business which increased 16.0% to $579,000 for the three months
ended September 30, 2012 compared with the same period last year. For
the nine months ended September 30, 2012, recurring FATHOM™ revenues
increased 34.8% to approximately $1.6 million compared with the same
period last year. While recurring revenue increased substantially,
implementation revenue, which is generally lumpy in nature, decreased
compared to last year as Global Water recorded no Automatic Meter
Infrastructure ("AMI") implementations during the 2012 period.
Consolidated revenues also decreased in 2012 compared to 2011 due to no
sale of contractual rights to date this year.
EBITDA for the three months ended September 30, 2012, totalled $4.3
million compared to $4.6 million for the same period last year. EBITDA
for the nine months ended September 30, 2012, totalled $9.5 million
compared to $11.4 million for the same period last year. The change in
EBITDA is primarily due to the decrease in implementation revenue and
revenue from the sale of contractual rights mentioned above.
Consolidated net loss was $0.6 million for the three months ended
September 30, 2012, compared to $0.1 million for the same period last
year. Consolidated net loss was $36.7 million for the nine months ended
September 30, 2012, compared to $1.9 million for the same period last
year. The change is predominantly due to a $32.8 million noncash charge
attributed to a valuation allowance recorded against the Company's net
deferred tax assets during the second quarter of 2012. Excluding this
charge, consolidated net loss totalled $4.0 million for nine months
ended September 30, 2012, compared with $1.9 million for the same
period last year.
Business Outlook
Global Water's growth strategy for the regulated business is driven by
increased service connections, continued operating efficiencies as well
as utility rate increases approved by the economic regulator. In July
2012, Global Water filed rate applications with the regulator for each
of its operating utilities. The preliminary evaluation process is
expected to conclude in November of 2013. The current revenue
requirement was set in a rate case that concluded in 2010 and was based
on a 2008 historic test year. Since that time, certain costs related to
utility operations have increased. Global Water has also continued to
make the necessary capital improvements to maintain industry‐leading
performance for compliant operations, reliability, customer service,
and critical water resource management. The applications request a
rate increase of approximately 28% or $8.4 million of additional
annualized revenue over 2012.
Expansion of FATHOM™ is driven by both market adoption and expanding the
channels to market. The primary channels remain the direct sales and
partner channels in both the national and the international
markets. With the benefits offered by Global Water's FATHOM™ OS
platform, coupled with the brand visibility associated with its
international expansion, there has been an increased activity within
both the national and international markets - particularly with larger
municipalities using systems in need of updating or upgrading. This
momentum has also opened up an emerging channel to market for large
cities based on our ability to implement FATHOM™ incrementally.
"We continue to grow the fundamentals of our business across both the
regulated and the FATHOM™ divisions. The utility rate increase
application process has gone smoothly to date and organic growth from
the regulated division is picking up as a function of new activity in
the national and state housing markets," said Trevor Hill, President
and CEO of Global Water. "FATHOM™ continues to build momentum within
the United States and abroad. The completion of FATHOM™ OS and the
momentum we have gained with the 16 utilities now on the platform
positions us well for continued growth in 2013."
The full financial statements and management's discussion and analysis
for the Company and Global Water will be available November 8, 2012 on
the Company's SEDAR profile at www.sedar.com or on the Company's website at www.gwresources.com.
Conference Call
Global Water will conduct a conference call on November 8, 2012 at 4:00
p.m. ET. You may access the call by dialing (647) 427-7450 or toll
free at (888) 231-8191. Shortly after the conclusion of the call, a
replay will be available by dialing (416) 849-0833 or 1 (855)
859-2056. The passcode is 35212185. The replay will expire at
midnight (ET) on November 22, 2012. A copy of the transcript and an
audio replay of the conference call, once available, will be archived
within the investor section of the Company's web site at www.gwresources.com.
Cautionary Note Regarding Forward-Looking Statements
This press release includes certain forward-looking statements. These
forward looking statements include, but are not limited to our plans,
objectives, expectations and intentions, and other statements contained
in this release that are not historical facts as well as statements
identified by words such as "expects", "anticipates", "intends",
"plans", "believes", "seeks", "estimates", or the negative of these
terms, or other words of similar meaning. These statements are based
on our current beliefs or expectations and are inherently subject to
significant uncertainties and changes in circumstances, many of which
are beyond our control. Actual results may differ materially from
these expectations due to changes in global political, economic,
business, competitive, market and regulatory factors and other factors
discussed under the heading "Risk Factors" in the Company's most recent
Annual Information Form. We undertake no obligation to publicly update
any forward-looking statement, except as required by law, whether as a
result of new information, future developments or otherwise.
Cautionary Note Regarding Non-GAAP Measures
This press release contains references to "EBITDA". EBITDA is defined
for the purposes of this press release as income or loss from
continuing operations before interest expense, income tax expense,
depreciation and amortization. Management believes that EBITDA is
useful supplemental measure of Global Water's operating performance.
However, EBITDA is not a recognized earnings measure under U.S. GAAP or
Canadian GAAP and does not have a standardized meaning prescribed by
U.S. GAAP or Canadian GAAP. Therefore, EBITDA may not be comparable to
similar measures presented by other issuers. EBITDA should not be
construed as an alternative to net income or loss. See "Consolidated
Statements of Operations for the eight quarters end September 30, 2012"
in the attached schedules for a reconciliation of EBITDA to net income,
the nearest comparable U.S, GAAP measure.
| GWR GLOBAL WATER RESOURCES CORP. |
| BALANCE SHEETS |
| As of September 30, 2012 and December 31, 2011 |
| (Unaudited) |
|
|
|
|
| September 30, 2012 |
|
| December 31, 2011 |
|
|
|
(in thousands of US$, except share data)
|
| ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
-
|
|
$
|
-
|
|
|
Other current assets
|
|
10
|
|
|
-
|
|
|
|
Total current assets
|
|
10
|
|
|
-
|
|
|
Equity method investment
|
|
36,287
|
|
|
54,063
|
|
TOTAL ASSETS
|
$
|
36,297
|
|
$
|
54,063
|
|
|
|
|
|
|
|
| LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
$
|
7
|
|
$
|
8
|
|
|
Due to related party
|
|
531
|
|
|
256
|
|
|
Other noncurrent liabilities
|
|
47
|
|
|
25
|
|
|
|
Total liabilities
|
|
585
|
|
|
289
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY:
|
|
|
|
|
|
|
|
Common stock, unlimited shares authorized, 8,754,612
shares issued and outstanding at September 30, 2012
and December 31, 2011
|
|
55,761
|
|
|
55,670
|
|
|
Accumulated deficit
|
|
(20,049)
|
|
|
(1,896)
|
|
|
|
Total shareholders' equity
|
|
35,712
|
|
|
53,774
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
36,297
|
|
$
|
54,063
|
| GWR GLOBAL WATER RESOURCES CORP. |
| STATEMENTS OF OPERATIONS |
| For the Three and Nine Months Ended September 30, 2012 and 2011 |
| (Unaudited) |
|
|
|
|
|
| Three Months Ended September 30, |
| Nine Months Ended September 30, |
|
|
|
|
2012 |
|
|
2011 |
|
|
2012 |
|
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS FROM EQUITY INVESTMENT
|
|
$
|
(321)
|
|
$
|
(49)
|
|
$
|
(17,820)
|
|
$
|
(904)
|
|
OPERATING EXPENSES
|
|
|
53
|
|
|
37
|
|
|
333
|
|
|
220
|
|
OPERATING INCOME (LOSS)
|
|
|
(374)
|
|
|
(86)
|
|
|
(18,153)
|
|
|
(1,124)
|
|
LOSS BEFORE INCOME TAXES
|
|
|
(374)
|
|
|
(86)
|
|
|
(18,153)
|
|
|
(1,124)
|
|
INCOME TAX BENEFIT
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
NET LOSS
|
|
$
|
(374)
|
|
$
|
(86)
|
|
$
|
(18,153)
|
|
$
|
(1,124)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
8,754,612
|
|
|
8,754,612
|
|
|
8,754,612
|
|
|
8,698,277
|
|
|
Diluted
|
|
|
8,754,612
|
|
|
8,754,612
|
|
|
8,754,612
|
|
|
8,698,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS PER SHARE:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.04)
|
|
$
|
(0.01)
|
|
$
|
(2.07)
|
|
$
|
(0.13)
|
|
|
Diluted
|
|
$
|
(0.04)
|
|
$
|
(0.01)
|
|
$
|
(2.07)
|
|
$
|
(0.13)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS EXCLUDING EFFECT OF GWRI
VALUATION ALLOWANCE
|
|
$
|
(374)
|
|
$
|
(86)
|
|
$
|
(2,401)
|
|
$
|
(1,124)
|
LOSS PER SHARE EXCLUDING EFFECT
OF GWRI VALUATION ALLOWANCE
|
|
$
|
(0.04)
|
|
$
|
(0.01)
|
|
$
|
(0.27)
|
|
$
|
(0.13)
|
| GLOBAL WATER RESOURCES, INC. |
| CONSOLIDATED BALANCE SHEETS |
| As of September 30, 2012 and December 31, 2011 |
| (Unaudited) |
|
|
|
|
|
| September 30, 2012 |
|
| December 31, 2011 |
|
|
|
(in thousands of US$, except share data)
|
| ASSETS |
|
|
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT:
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
$
|
322,606
|
|
$
|
317,804
|
|
|
Less accumulated depreciation
|
|
|
(60,776)
|
|
|
(51,856)
|
|
|
|
Net property, plant and equipment
|
|
|
261,830
|
|
|
265,948
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
6,154
|
|
|
2,233
|
|
|
Accounts receivable - net
|
|
|
2,380
|
|
|
2,779
|
|
|
Other receivables
|
|
|
748
|
|
|
444
|
|
|
Accrued revenue
|
|
|
1,721
|
|
|
1,254
|
|
|
Prepaid expenses and other current assets
|
|
|
963
|
|
|
425
|
|
|
Deferred tax asset - current
|
|
|
-
|
|
|
2,003
|
|
|
|
Total current assets
|
|
|
11,966
|
|
|
9,138
|
|
OTHER ASSETS:
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
13,082
|
|
|
13,082
|
|
|
Intangible assets - net
|
|
|
1,545
|
|
|
1,545
|
|
|
Regulatory assets
|
|
|
676
|
|
|
486
|
|
|
Deposits
|
|
|
38
|
|
|
63
|
|
|
Bond service fund and other restricted cash
|
|
|
11,380
|
|
|
9,287
|
|
|
Debt issuance costs - net
|
|
|
3,637
|
|
|
3,005
|
|
|
Deferred tax assets
|
|
|
-
|
|
|
28,068
|
|
|
|
Total other assets
|
|
|
30,358
|
|
|
55,536
|
|
TOTAL ASSETS
|
|
$
|
304,154
|
|
$
|
330,622
|
| LIABILITIES AND EQUITY (DEFICIT) |
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
2,095
|
|
$
|
3,637
|
|
|
Accrued expenses
|
|
|
7,577
|
|
|
3,884
|
|
|
Deferred revenue
|
|
|
154
|
|
|
2
|
|
|
Accrued acquisition payments
|
|
|
-
|
|
|
5,919
|
|
|
Customer and meter deposits
|
|
|
2,517
|
|
|
2,371
|
|
|
Long-term debt - current portion
|
|
|
2,316
|
|
|
5,757
|
|
|
|
Total current liabilities
|
|
|
14,659
|
|
|
21,570
|
|
NONCURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
135,872
|
|
|
115,476
|
|
|
Advances in aid of construction
|
|
|
104,804
|
|
|
105,331
|
|
|
Contributions in aid of construction - net
|
|
|
66,787
|
|
|
64,775
|
|
|
Deferred income tax liability
|
|
|
589
|
|
|
-
|
|
|
Acquisition liability
|
|
|
4,688
|
|
|
10,395
|
|
|
Other non-current liabilities
|
|
|
997
|
|
|
713
|
|
|
|
Total noncurrent liabilities
|
|
|
313,737
|
|
|
296,690
|
|
|
|
Total liabilities
|
|
|
328,396
|
|
|
318,260
|
|
SHAREHOLDERS' EQUITY (DEFICIT):
|
|
|
|
|
|
|
|
|
Common stock, $0.01 par value, 1,000,000 shares authorized, 182,050
shares issued and
outstanding at September 30, 2012 and December 31, 2011
|
|
|
2
|
|
|
2
|
|
|
Paid in capital
|
|
|
55,842
|
|
|
55,731
|
|
|
Accumulated deficit
|
|
|
(80,086)
|
|
|
(43,371)
|
|
|
|
Total equity (deficit)
|
|
|
(24,242)
|
|
|
12,362
|
|
TOTAL
|
|
$
|
304,154
|
|
$
|
330,622
|
| GLOBAL WATER RESOURCES, INC. |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
| For the Three and Nine Months Ended September 30, 2012 and 2011 |
| (Unaudited) |
|
|
|
|
| Three Months Ended September 30, |
| Nine Months Ended September 30, |
|
|
|
| 2012 |
|
|
2011 |
|
|
2012 |
|
|
2011 |
|
|
|
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Water services
|
|
$
|
4,863
|
|
$
|
5,394
|
|
$
|
13,261
|
|
$
|
13,315
|
|
|
Wastewater and recycled water services
|
|
|
3,328
|
|
|
2,872
|
|
|
9,913
|
|
|
8,509
|
|
|
Unregulated revenues
|
|
|
829
|
|
|
1,885
|
|
|
1,940
|
|
|
6,847
|
|
|
|
Total revenues
|
|
|
9,020
|
|
|
10,151
|
|
|
25,114
|
|
|
28,671
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations and maintenance
|
|
|
3,276
|
|
|
3,164
|
|
|
9,132
|
|
|
9,390
|
|
|
General and administrative
|
|
|
2,178
|
|
|
2,384
|
|
|
7,295
|
|
|
7,954
|
|
|
Depreciation
|
|
|
2,662
|
|
|
2,557
|
|
|
8,033
|
|
|
7,749
|
|
|
|
Total operating expenses
|
|
|
8,116
|
|
|
8,105
|
|
|
24,460
|
|
|
25,093
|
|
OPERATING INCOME (LOSS)
|
|
|
904
|
|
|
2,046
|
|
|
654
|
|
|
3,578
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
1
|
|
|
-
|
|
|
1
|
|
|
2
|
|
|
Interest expense
|
|
|
(2,245)
|
|
|
(2,196)
|
|
|
(7,480)
|
|
|
(6,714)
|
|
|
Other
|
|
|
723
|
|
|
(8)
|
|
|
771
|
|
|
55
|
|
|
|
Total other income (expense)
|
|
|
(1,521)
|
|
|
(2,204)
|
|
|
(6,708)
|
|
|
(6,657)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS BEFORE INCOME TAXES
|
|
|
(617)
|
|
|
(158)
|
|
|
(6,054)
|
|
|
(3,079)
|
|
INCOME TAX (EXPENSE) BENEFIT
|
|
|
-
|
|
|
56
|
|
|
(30,661)
|
|
|
1,177
|
|
NET LOSS
|
|
$
|
(617)
|
|
$
|
(102)
|
|
$
|
(36,715)
|
|
$
|
(1,902)
|
Net Loss and EBITDA per Share Information for the Three and Nine Months
Ended September 30, 2012 (amounts in thousands of US dollars, except share data): |
|
|
|
|
|
|
|
|
|
|
| Three Months Ended September 30, 2012 |
|
Nine Months Ended
September 30, 2012 |
|
|
|
| Net Loss |
|
| EBITDA |
|
| Net Loss |
|
| EBITDA |
|
Amount for the period ended September 30, 2012
|
|
$
|
(617)
|
|
$
|
4,289
|
|
$
|
(36,715)
|
|
$
|
9,458
|
Weighted average number of Global Water shares
outstanding during the period ended September
30, 2012
|
|
|
182,050
|
|
|
182,050
|
|
|
182,050
|
|
|
182,050
|
|
Global Water per share amount
|
|
$
|
(3.39)
|
|
$
|
23.56
|
|
$
|
(201.68)
|
|
$
|
51.95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Water per share amount, excluding
valuation allowance
|
|
$
|
(3.39)
|
|
$
|
23.56
|
|
$
|
(21.75)
|
|
$
|
51.95
|
| GLOBAL WATER RESOURCES, INC. |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
| For the Eight Quarters Ended September 30, 2012 |
| (Unaudited) |
|
|
|
|
| 2012 |
| 2011 |
| 2010
|
|
|
|
| Q3 |
| Q2 |
| Q1 |
|
| Q4 |
| Q3 |
| Q2 |
| Q1 |
|
| Q4 |
|
|
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Water services
|
|
$
|
4,863
|
$
|
4,844
|
$
|
3,554
|
|
$
|
3,815
|
$
|
5,394
|
$
|
4,497
|
$
|
3,424
|
|
$
|
3,836
|
|
|
Wastewater and recycled water services
|
|
|
3,328
|
|
3,353
|
|
3,232
|
|
|
2,903
|
|
2,872
|
|
2,866
|
|
2,771
|
|
|
2,219
|
|
|
Unregulated revenues
|
|
|
829
|
|
572
|
|
539
|
|
|
1,016
|
|
1,885
|
|
1,991
|
|
2,971
|
|
|
3,160
|
|
|
|
Total revenues
|
|
|
9,020
|
|
8,769
|
|
7,325
|
|
|
7,734
|
|
10,151
|
|
9,354
|
|
9,166
|
|
|
9,215
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations and maintenance
|
|
|
3,276
|
|
2,919
|
|
2,937
|
|
|
2,758
|
|
3,583
|
|
3,547
|
|
3,357
|
|
|
3,681
|
|
|
General and administrative
|
|
|
2,178
|
|
2,457
|
|
2,660
|
|
|
2,247
|
|
1,965
|
|
2,282
|
|
2,610
|
|
|
1,778
|
|
|
Depreciation
|
|
|
2,662
|
|
2,706
|
|
2,665
|
|
|
2,738
|
|
2,557
|
|
2,580
|
|
2,612
|
|
|
2,619
|
|
|
|
Total operating expenses
|
|
|
8,116
|
|
8,082
|
|
8,262
|
|
|
7,743
|
|
8,105
|
|
8,409
|
|
8,579
|
|
|
8,078
|
|
|
OPERATING INCOME (LOSS)
|
|
|
904
|
|
687
|
|
(937)
|
|
|
(9)
|
|
2,046
|
|
945
|
|
587
|
|
|
1,137
|
|
OPERATING INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
1
|
|
-
|
|
-
|
|
|
-
|
|
-
|
|
-
|
|
2
|
|
|
-
|
|
|
Interest expense
|
|
|
(2,245)
|
|
(3,005)
|
|
(2,230)
|
|
|
(2,194)
|
|
(2,196)
|
|
(2,202)
|
|
(2,316)
|
|
|
(3,428)
|
|
|
Other
|
|
|
723
|
|
54
|
|
(6)
|
|
|
2
|
|
(8)
|
|
23
|
|
40
|
|
|
51
|
|
|
|
Total other income (expense)
|
|
|
(1,521)
|
|
(2,951)
|
|
(2,236)
|
|
|
(2,192)
|
|
(2,204)
|
|
(2,179)
|
|
(2,274)
|
|
|
(3,377)
|
|
LOSS BEFORE INCOME TAXES
|
|
|
(617)
|
|
(2,264)
|
|
(3,173)
|
|
|
(2,201)
|
|
(158)
|
|
(1,234)
|
|
(1,687)
|
|
|
(2,240)
|
|
INCOME TAX (EXPENSE) BENEFIT
|
|
|
-
|
|
(31,885)
|
|
1,224
|
|
|
795
|
|
56
|
|
471
|
|
650
|
|
|
2,607
|
|
NET INCOME (LOSS)
|
|
$
|
(617)
|
$
|
(34,149)
|
$
|
(1,949)
|
|
$
|
(1,406)
|
$
|
(102)
|
$
|
(763)
|
$
|
(1,037)
|
|
$
|
367
|
|
|
Income tax expense (benefit)
|
|
|
-
|
|
31,885
|
|
(1,224)
|
|
|
(795)
|
|
(56)
|
|
(471)
|
|
(650)
|
|
|
(2,607)
|
|
|
Interest income
|
|
|
(1)
|
|
-
|
|
-
|
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
|
-
|
|
|
Interest expense
|
|
|
2,245
|
|
3,005
|
|
2,230
|
|
|
2,194
|
|
2,196
|
|
2,202
|
|
2,316
|
|
|
3,428
|
|
|
Depreciation
|
|
|
2,662
|
|
2,706
|
|
2,665
|
|
|
2,738
|
|
2,557
|
|
2,580
|
|
2,612
|
|
|
2,619
|
|
EBITDA
|
|
$
|
4,289
|
$
|
3,447
|
$
|
1,722
|
|
$
|
2,731
|
$
|
4,595
|
$
|
3,548
|
$
|
3,239
|
|
$
|
3,807
|
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Other, net
|
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
(51)
|
|
ADJUSTED EBITDA
|
|
|
4,289
|
|
3,447
|
|
1,722
|
|
$
|
2,731
|
$
|
4,595
|
$
|
3,548
|
$
|
3,239
|
|
$
|
3,756
|
|
Active service connections at period end
|
|
|
40,833
|
|
40,503
|
|
40,100
|
|
|
39,731
|
|
39,644
|
|
39,342
|
|
39,011
|
|
|
38,459
|
| GLOBAL WATER RESOURCES, INC. |
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
| For the Three and Nine Months Ended September 30, 2012 and 2011 |
| (Unaudited) |
|
|
| Three Months Ended September 30, |
| Nine Months Ended September 30, |
|
|
|
| 2012 |
|
| 2011 |
|
| 2012 |
|
| 2011 |
|
|
|
(in thousands of US$)
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(617)
|
|
$
|
(102)
|
|
$
|
(36,715)
|
|
$
|
(1,902)
|
|
|
Adjustments to reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation
|
|
|
97
|
|
|
110
|
|
|
362
|
|
|
406
|
|
|
|
Depreciation
|
|
|
2,662
|
|
|
2,557
|
|
|
8,033
|
|
|
7,749
|
|
|
|
Amortization of deferred debt issuance costs and discounts
|
|
|
81
|
|
|
55
|
|
|
311
|
|
|
188
|
|
|
|
Write-off of debt issuance costs
|
|
|
16
|
|
|
-
|
|
|
618
|
|
|
-
|
|
|
|
Loss on disposal of fixed and intangible assets
|
|
|
-
|
|
|
12
|
|
|
-
|
|
|
45
|
|
|
|
Gain on advance in aid of construction purchase
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(22)
|
|
|
|
Gain on settlement of acquisition liability
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(80)
|
|
|
|
Imputed interest expense on deferred payments for acquisitions - net
of cash paid
|
|
|
-
|
|
|
155
|
|
|
(463)
|
|
|
(348)
|
|
|
|
Provision for doubtful accounts receivable
|
|
|
41
|
|
|
49
|
|
|
123
|
|
|
140
|
|
|
|
Deferred income tax expense (benefit)
|
|
|
-
|
|
|
(56)
|
|
|
30,661
|
|
|
(1,177)
|
|
|
|
Changes in assets and liabilities - excluding effects of acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(89)
|
|
|
1,555
|
|
|
242
|
|
|
(1,207)
|
|
|
|
|
Other current assets
|
|
|
409
|
|
|
(255)
|
|
|
(756)
|
|
|
(1,670)
|
|
|
|
|
Accounts payable and other current liabilities
|
|
|
1,948
|
|
|
1,587
|
|
|
2,291
|
|
|
1,905
|
|
|
|
|
Other noncurrent assets
|
|
|
(105)
|
|
|
(19)
|
|
|
(231)
|
|
|
(76)
|
|
|
|
|
Other noncurrent liabilities
|
|
|
5
|
|
|
(12)
|
|
|
618
|
|
|
370
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
4,448
|
|
|
5,636
|
|
|
5,094
|
|
|
4,321
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(1,962)
|
|
|
(2,081)
|
|
|
(4,247)
|
|
|
(5,162)
|
|
|
Proceeds from disposal of fixed and intangible assets
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
34
|
|
|
Deposits (withdraws) of restricted cash
|
|
|
8
|
|
|
(10)
|
|
|
(2,645)
|
|
|
(54)
|
|
|
Deposits received
|
|
|
-
|
|
|
3
|
|
|
3
|
|
|
8
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(1,954)
|
|
|
(2,088)
|
|
|
(6,889)
|
|
|
(5,174)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from bonds
|
|
|
-
|
|
|
-
|
|
|
14,000
|
|
|
-
|
|
|
Loan borrowings
|
|
|
-
|
|
|
3,742
|
|
|
18,000
|
|
|
13,010
|
|
|
Loan repayments
|
|
|
(4,289)
|
|
|
(6,765)
|
|
|
(15,425)
|
|
|
(21,841)
|
|
|
Principal payments under capital lease
|
|
|
(22)
|
|
|
-
|
|
|
(22)
|
|
|
-
|
|
|
Deposit into escrow for debt service
|
|
|
-
|
|
|
-
|
|
|
(3,923)
|
|
|
-
|
|
|
Redemption from escrow for debt service
|
|
|
3,923
|
|
|
-
|
|
|
3,923
|
|
|
-
|
|
|
Related-party loan proceeds
|
|
|
-
|
|
|
-
|
|
|
8,910
|
|
|
-
|
|
|
Related-party loan repayments
|
|
|
-
|
|
|
-
|
|
|
(8,910)
|
|
|
-
|
|
|
Debt issuance costs paid
|
|
|
-
|
|
|
-
|
|
|
(1,465)
|
|
|
(34)
|
|
|
Acquisition of utilities - deferred acquisition payments
|
|
|
-
|
|
|
-
|
|
|
(11,163)
|
|
|
(4,381)
|
|
|
Net proceeds from the sale of stock
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
4,011
|
|
|
Advances in aid of construction, net of refunds paid
|
|
|
224
|
|
|
154
|
|
|
379
|
|
|
637
|
|
|
Contributions in aid of construction under ICFA and other agreements
|
|
|
1,473
|
|
|
150
|
|
|
1,921
|
|
|
249
|
|
|
Refunds of advances for construction
|
|
|
(509)
|
|
|
(503)
|
|
|
(509)
|
|
|
(503)
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
800
|
|
|
(3,222)
|
|
|
5,716
|
|
|
(8,852)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
|
|
3,294
|
|
|
326
|
|
|
3,921
|
|
|
(9,705)
|
|
CASH AND CASH EQUIVALENTS - Beginning of period
|
|
|
2,860
|
|
|
132
|
|
|
2,233
|
|
|
10,163
|
|
CASH AND CASH EQUIVALENTS - End of period
|
|
$
|
6,154
|
|
$
|
458
|
|
$
|
6,154
|
|
$
|
458
|
SOURCE: GWR Global Water Resources Corp.