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,” or “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:
|
|
|
|
|
|
|
|
|
|
|
|
●
|
Utility services
|
●
|
MEP & technology engineering
|
●
|
LNG services
|
●
|
Commissioning
|
●
|
Engineering
|
●
|
Program management
|
●
|
Civil program management
|
●
|
Environmental health & safety
|
●
|
Surveying
|
●
|
Real estate transaction services
|
●
|
Testing, inspection & consulting (TIC)
|
●
|
Energy efficiency services
|
●
|
Code compliance consulting
|
●
|
3D geospatial data modeling
|
●
|
Forensic engineering
|
●
|
Environmental & natural resources
|
●
|
Litigation support
|
●
|
Robotic survey solutions
|
●
|
Ecological studies
|
●
|
Geospatial data applications & software
|
Fiscal Year
The Company operates on a "52/53 week" fiscal year ending on the Saturday closest to the calendar quarter end, and fiscal 2021 contains 52 weeks compared to fiscal 2020, which contained 53 weeks.
Impact of COVID-19 on Our Business
The COVID-19 pandemic has significantly impacted global stock markets and economies. The Company is closely monitoring the impact of the outbreak of COVID-19 on all aspects of its business, including how it will impact the Company's customers and employees. Some of the Company's services were affected, primarily its Geospatial segment, real estate transactional services and hospitality-related services. In particular, due to COVID-19 restrictions, some of the Company's casino and hotel projects have been delayed. As U.S. and international economies begin to reopen and with a vaccine underway, real estate transactional services have recovered, however the Company is unable to predict the ultimate impact that it may have on its business, future results of operations, financial position, or cash flows. The extent to which the Company's 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. The Company intends to continue to monitor the impact of COVID-19 pandemic on its 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
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
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 January 2, 2021 (the “2020 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 2021 fiscal year.
Performance Obligations
To determine the proper revenue recognition method, the Company evaluates 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 performance obligation. The majority of the Company's contracts have a single performance obligation as the promise to transfer the individual goods or services that 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 the Company's 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, sub-consultant services, 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 July 3, 2021, the Company had $678,715 of remaining performance obligations, of which $544,001 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 the Company's 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 the Company 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, the Company includes 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 $4,742 and $23,358 for the three and six months ended July 3, 2021.
Goodwill and Intangible Assets
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
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
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 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 as of August 1 of each year. The Company conducts its annual impairment tests on the goodwill using the quantitative method of evaluating goodwill.
As of August 1, 2020, 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, 2020. Furthermore, there were no indicators, events or changes in circumstances that would indicate goodwill was impaired during the period from August 2, 2020 through July 3, 2021.
Identifiable intangible assets primarily include customer backlog, customer relationships, 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 six months ended July 3, 2021.
See Note 8, Goodwill and Intangible Assets, for further information on goodwill and identified intangibles.
There have been no material changes 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 January 2, 2021.
Note 3 – Recent Accounting Pronouncements
In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848) ("ASU 2020-04"). This ASU provides optional expedients and exceptions to the current guidance on contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendments in this update apply only to contracts and hedging relationships that reference the London Interbank Offered Rate ("LIBOR") or another reference rate expected to be discontinued due to reference rate reform. The guidance was effective upon issuance and generally can be applied to applicable contract modifications through December 31, 2022. The Company adopted this ASU upon issuance and there was no impact to its financial statements as a result of the adoption. The Company will apply this guidance to any future modifications to its Credit Agreement that references LIBOR.
Note 4 – 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, excluding unvested restricted shares. 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 six months ended July 3, 2021 and June 27, 2020 exclude 830,182 and 612,827 non-vested restricted shares, respectively. During the three and six months ended July 3, 2021, there were 16,894 and 11,805 weighted average securities which are not included in the calculation of diluted weighted average shares outstanding because their impact is anti-dilutive or their performance conditions have not been met. During the three and six months ended June 27, 2020, there were 180,554 and 177,029 weighted average securities which are not included in the calculation of diluted weighted average shares outstanding because their impact is anti-dilutive.
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
|
|
Six Months Ended
|
|
July 3, 2021
|
|
June 27, 2020
|
|
July 3, 2021
|
|
June 27, 2020
|
Numerator:
|
|
|
|
|
|
|
|
Net income – basic and diluted
|
$
|
13,638
|
|
|
$
|
4,503
|
|
|
$
|
19,118
|
|
|
$
|
8,691
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding
|
14,419,671
|
|
|
12,308,965
|
|
|
13,648,247
|
|
|
12,271,221
|
|
Effect of dilutive non-vested restricted shares and units
|
515,913
|
|
|
245,282
|
|
|
520,824
|
|
|
271,618
|
|
Effect of issuable shares related to acquisitions
|
29,604
|
|
|
55,671
|
|
|
26,964
|
|
|
58,991
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding
|
14,965,188
|
|
|
12,609,918
|
|
|
14,196,035
|
|
|
12,601,830
|
|
Secondary Offering
On March 10, 2021, the Company priced an underwritten public offering of 1,612,903 shares of its common stock (the "Firm Shares") at a price of $93.00 per share. The shares were sold pursuant to an effective registration statement on Form S-3 (Registration No. 333-237167). In addition, the Company also granted the underwriters a 30-day option to purchase 241,935 additional shares (the "Option Shares") of its common stock at the public offering price. On March 15, 2021, the Company closed on the Firm Shares, for which it received net proceeds of approximately $140,642 after deducting the underwriting discount and estimated offering expenses payable by the Company. On April 13, 2021, the underwriters exercised the Option Shares and the Company received net proceeds of $21,150 after deducting the underwriting discount and estimated offering expenses payable by the Company.
Note 5 – Business Acquisitions
2021 Acquisitions
On February 9, 2021 ("IDA Closing Date"), the Company acquired all of the outstanding equity interests in Industrial Design Associates International, Industrial Design Associates International PTE LTD., and IDA Engineering Private Limited (collectively "IDA"), an international engineering services consulting company that provides building commissioning and MEP design services to clients throughout Asia. The aggregate purchase price is $2,955, including $1,975 of cash and a $980 promissory note, payable in two equal installments due on each of the sixth month and twelve month anniversaries of the IDA Closing Date. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed for IDA, 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 assets and liabilities will be completed within the one-year measurement period as required by ASC Topic 805, Business Combinations ("ASC 805"). The IDA acquisition will necessitate the use of this measurement period to adequately analyze and assess 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 February 22, 2021 ("TerraTech Closing Date"), the Company acquired all of the outstanding equity interests in TerraTech Engineers, Inc. ("TerraTech"), a geotechnical engineering, environmental consulting, and materials testing company headquartered in North Carolina. The aggregate purchase price is $7,514, including $3,000 of cash, a $3,200 promissory note (bearing interest at 2.75%), payable in five equal installments of $640 due on the first, second, third, fourth and fifth anniversaries of the TerraTech Closing Date, and $450 of the Company's common stock (5,204 shares) issued at the closing date. The purchase price also includes $864 of the Company's common stock payable in two equal installments due on the first and second anniversaries of the TerraTech Closing Date. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed for TerraTech, 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 assets and liabilities will be completed within the one-year measurement period as required by ASC 805. The TerraTech acquisition will necessitate the use of this measurement period
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
to adequately analyze and assess 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 March 25, 2021 ("Geodynamics Closing Date"), the Company acquired all of the outstanding equity interests in Geodynamics LLC ("Geodynamics"), a provider of sonar-based, deep-water geospatial solutions. The aggregate purchase price is $19,879, including $11,000 of cash, a $4,000 promissory note (bearing interest at 2.75%), payable in three equal installments of $1,333 due on the first, second, and third anniversaries of the Geodynamics Closing Date, and $2,610 of the Company's common stock (30,533 shares) issued at the closing date. The purchase price also includes a potential $21,000 earn-out of cash, which was recorded at an estimated fair value of $2,269. An option based model was used to determine the fair value of the earn-out, which is a generally accepted valuation technique that embodies all significant assumption types. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed for Geodynamics, the Company engaged an independent third-party valuation specialist to assist in the determination of fair values. The final determination of the fair value of assets and liabilities will be completed within the one-year measurement period as required by ASC 805. The Geodynamics acquisition will necessitate the use of this measurement period to adequately analyze and assess 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 May 14, 2021 ("PES Environmental Closing Date"), the Company acquired all of the outstanding equity interests in PES Environmental, Inc. ("PES Environmental"), an environmental engineering and consulting company providing environmental site assessment, water resources and stormwater management, permitting and compliance, industrial hygiene, and litigation support services. The aggregate purchase price is $9,655, including $6,500 of cash, a $1,500 promissory note (bearing interest at 2.75%), payable in three equal installments due on the first, second, and third anniversaries of the PES Environmental Closing Date, and $630 of the Company's common stock (7,847 shares) issuable within 90 days of the PES Environmental Closing Date. The purchase price also includes a potential non-interest bearing earn-out of up to $1,100 payable in cash and stock, which was recorded at an estimated fair value of $1,025. An option based model was used to determine the fair value of the earn-out, which is a generally accepted valuation technique that embodies all significant assumption types. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed for PES Environmental, the Company engaged an independent third-party valuation specialist to assist in the determination of fair values. The final determination of the fair value of assets and liabilities will be completed within the one-year measurement period as required by ASC 805. The PES Environmental acquisition will necessitate the use of this measurement period to adequately analyze and assess 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.
2020 Acquisitions
On July 16, 2020, the Company acquired all of the outstanding equity interests in Mediatech FZ, LLC and Mediatech Information Technology Consultants ("Mediatech"), a technology company providing security, enterprise IT, and building technology solutions in the Middle East and North Africa (MENA) region and South East Asia. Mediatech provides technology design services for the hospitality, industrial, healthcare, commercial, retail, and convention center markets. The Company acquired Mediatech for an aggregate purchase price of $1,949, including $882 of cash and $500 in promissory note, payable in four equal installments of $125 due on the first, second, third, and fourth anniversaries of the closing date. The purchase price also includes $312 of the Company's common stock payable in four equal installments due at closing and on the first, second and third anniversaries of the closing date. Further, the purchase price includes $255 in additional contingent payments. In order to determine the fair values of tangible and intangible assets acquired and liabilities assumed for Mediatech, the Company performed a fair value assessment.
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 the six months ended July 3, 2021 and the fiscal year ended January 2, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
Fiscal Year Ended
|
|
July 3, 2021
|
|
January 2, 2021
|
Cash
|
$
|
823
|
|
|
$
|
—
|
|
Billed and unbilled receivables, net
|
5,631
|
|
|
1,439
|
|
Right-of-use assets
|
2,329
|
|
|
—
|
|
Property and equipment
|
3,475
|
|
|
28
|
|
Prepaid expenses
|
392
|
|
|
33
|
|
Other assets
|
6
|
|
|
28
|
|
Intangible assets:
|
|
|
|
Customer relationships
|
11,709
|
|
|
237
|
|
Trade name
|
703
|
|
|
30
|
|
Customer backlog
|
1,547
|
|
|
56
|
|
|
|
|
|
Non-compete
|
2,715
|
|
|
5
|
|
Total Assets
|
$
|
29,330
|
|
|
$
|
1,856
|
|
Liabilities
|
(5,155)
|
|
|
(345)
|
|
Deferred tax liabilities
|
(4,852)
|
|
|
(86)
|
|
Net assets acquired
|
$
|
19,323
|
|
|
$
|
1,425
|
|
|
|
|
|
Consideration paid (Cash, Notes and/or stock)
|
$
|
36,709
|
|
|
$
|
1,694
|
|
Contingent earn-out liability (Cash and stock)
|
3,294
|
|
|
255
|
|
Total Consideration
|
$
|
40,003
|
|
|
$
|
1,949
|
|
Excess consideration over the amounts assigned to the net assets acquired (Goodwill)
|
$
|
20,680
|
|
|
$
|
524
|
|
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 8, Goodwill and Intangible Assets, for further information on fair value adjustments to goodwill and identified intangibles.
The consolidated financial statements of the Company include the results of operations from any business acquired from their respective dates of acquisition. The following table presents the results of operations of businesses acquired from their respective dates of acquisition for the three and six months ended July 3, 2021.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
July 3, 2021
|
|
July 3, 2021
|
Gross revenues
|
$
|
8,529
|
|
|
$
|
9,981
|
|
Income before income taxes
|
$
|
2,795
|
|
|
$
|
3,288
|
|
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
The following table presents the unaudited, pro forma consolidated results of operations (in thousands, except per share amounts) for the three and six months ended July 3, 2021 and June 27, 2020 as if the acquisitions of TerraTech, GeoDynamics, and PES Environmental had occurred at the beginning of fiscal year 2020. The pro forma information provided below is compiled from the pre-acquisition financial information of TerraTech, GeoDynamics, and PES Environmental 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 2020 or (ii) future results of operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
July 3, 2021
|
|
June 27, 2020
|
|
July 3, 2021
|
|
June 27, 2020
|
Gross revenues
|
$
|
180,954
|
|
|
$
|
168,656
|
|
|
$
|
339,947
|
|
|
$
|
341,214
|
|
Net income
|
$
|
13,551
|
|
|
$
|
4,484
|
|
|
$
|
19,299
|
|
|
$
|
8,974
|
|
Basic earnings per share
|
$
|
0.94
|
|
|
$
|
0.36
|
|
|
$
|
1.41
|
|
|
$
|
0.73
|
|
Diluted earnings per share
|
$
|
0.91
|
|
|
$
|
0.35
|
|
|
$
|
1.36
|
|
|
$
|
0.71
|
|
The pro forma results for Mediatech and IDA have not been presented as the financial impact on the Company's consolidated financial statements would be immaterial.
Note 6 – Billed and Unbilled Receivables
Billed and Unbilled Receivables consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
July 3, 2021
|
|
January 2, 2021
|
Billed receivables
|
$
|
114,779
|
|
|
$
|
149,233
|
|
Less: allowance for doubtful accounts
|
(5,657)
|
|
|
(6,528)
|
|
Billed receivables, net
|
$
|
109,122
|
|
|
$
|
142,705
|
|
|
|
|
|
Unbilled receivables
|
$
|
85,996
|
|
|
$
|
76,609
|
|
Less: allowance for doubtful accounts
|
(2,410)
|
|
|
(2,151)
|
|
Unbilled receivables, net
|
$
|
83,586
|
|
|
$
|
74,458
|
|
Note 7 – Property and Equipment, net
Property and equipment, net, consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
July 3, 2021
|
|
January 2, 2021
|
Office furniture and equipment
|
$
|
3,845
|
|
|
$
|
3,782
|
|
Computer equipment
|
16,648
|
|
|
15,597
|
|
Survey and field equipment
|
27,143
|
|
|
22,866
|
|
Leasehold improvements
|
6,406
|
|
|
6,322
|
|
Total
|
54,042
|
|
|
48,567
|
|
Less: accumulated depreciation
|
(24,598)
|
|
|
(21,556)
|
|
Property and equipment, net
|
$
|
29,444
|
|
|
$
|
27,011
|
|
Depreciation expense was $2,865 and $5,439 for the three and six months ended July 3, 2021, respectively, of which $1,178 and $2,280 was included in other direct costs for the three and six months ended July 3, 2021. Depreciation expense was $2,725 and $5,426 for the three and six months ended June 27, 2020, respectively, of which $1,077 and $2,179 was included in other direct costs for the three and six months ended June 27, 2020, respectively.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Note 8 – Goodwill and Intangible Assets
Goodwill
The changes in the carrying value by reportable segment for the six months ended July 3, 2021 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
January 2, 2021
|
|
2021 Acquisitions
|
|
Adjustments
|
|
July 3, 2021
|
INF
|
$
|
87,333
|
|
|
$
|
3,392
|
|
|
$
|
—
|
|
|
$
|
90,725
|
|
BTS
|
78,848
|
|
|
5,790
|
|
|
86
|
|
|
84,724
|
|
GEO
|
177,615
|
|
|
11,498
|
|
|
—
|
|
|
189,113
|
|
Total
|
$
|
343,796
|
|
|
$
|
20,680
|
|
|
$
|
86
|
|
|
$
|
364,562
|
|
During the six months ended July 3, 2021, the Company recorded goodwill related to the acquisitions of IDA, TerraTech, Geodynamics, and PES Environmental of $832, $3,392, $11,498, and $4,958, respectively, and a purchase price allocation adjustment of $86 that increased goodwill for the acquisition of Mediatech.
Intangible Assets
Intangible assets, net, as of July 3, 2021 and January 2, 2021 consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 3, 2021
|
|
January 2, 2021
|
|
Gross
Carrying
Amount
|
|
Accumulated Amortization
|
|
Net
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated Amortization
|
|
Net
Amount
|
Finite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
Customer relationships(1)
|
$
|
194,757
|
|
|
$
|
(55,536)
|
|
|
$
|
139,221
|
|
|
$
|
183,048
|
|
|
$
|
(46,506)
|
|
|
$
|
136,542
|
|
Trade name(2)
|
15,220
|
|
|
(13,540)
|
|
|
1,680
|
|
|
14,517
|
|
|
(12,099)
|
|
|
2,418
|
|
Customer backlog(3)
|
26,658
|
|
|
(22,372)
|
|
|
4,286
|
|
|
25,111
|
|
|
(19,709)
|
|
|
5,402
|
|
Non-compete(4)
|
12,088
|
|
|
(7,920)
|
|
|
4,168
|
|
|
9,373
|
|
|
(6,909)
|
|
|
2,464
|
|
Developed technology(5)
|
32,944
|
|
|
(7,206)
|
|
|
25,738
|
|
|
32,944
|
|
|
(4,839)
|
|
|
28,105
|
|
Total finite-lived intangible assets
|
$
|
281,667
|
|
|
$
|
(106,574)
|
|
|
$
|
175,093
|
|
|
$
|
264,993
|
|
|
$
|
(90,062)
|
|
|
$
|
174,931
|
|
(1) Amortized on a straight-line basis over estimated lives (5 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)
Amortization expense was $8,529 and $16,497 during the three and six months ended July 3, 2021, respectively, and $9,512 and $17,851 during the three and six months ended June 27, 2020, respectively.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Note 9 – Accrued Liabilities
Accrued liabilities consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
July 3, 2021
|
|
January 2, 2021
|
Current portion of lease liability
|
$
|
12,879
|
|
|
$
|
13,161
|
|
Accrued vacation
|
14,542
|
|
|
11,998
|
|
Payroll and related taxes
|
11,453
|
|
|
10,744
|
|
Benefits
|
3,130
|
|
|
4,764
|
|
Accrued operating expenses
|
3,568
|
|
|
2,792
|
|
Professional liability reserve
|
902
|
|
|
949
|
|
Accrued interest expense
|
507
|
|
|
506
|
|
Income tax payable and other liabilities
|
338
|
|
|
411
|
|
Total
|
$
|
47,319
|
|
|
$
|
45,325
|
|
Note 10 – Notes Payable and Other Obligations
Notes payable and other obligations consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
July 3, 2021
|
|
January 2, 2021
|
Senior credit facility
|
$
|
138,750
|
|
|
$
|
283,832
|
|
Uncollateralized promissory notes
|
28,374
|
|
|
23,175
|
|
Finance leases
|
2,742
|
|
|
2,994
|
|
Other obligations
|
2,645
|
|
|
1,151
|
|
Debt issuance costs, net of amortization
|
(3,175)
|
|
|
(3,630)
|
|
Total notes payable and other obligations
|
169,336
|
|
|
307,522
|
|
Current portion of notes payable and other obligations
|
26,989
|
|
|
24,196
|
|
Notes payable and other obligations, less current portion
|
$
|
142,347
|
|
|
$
|
283,326
|
|
As of July 3, 2021 and January 2, 2021, 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 $150,000 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 $215,000 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 $320,500 was drawn under the A&R Credit Agreement on the Closing Date to fund the QSI acquisition and repay previously existing borrowings. Borrowings under the A&R Credit Agreement are 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 $100,000 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)
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") to amend the financial covenants that requires NV5 Global to maintain a consolidated leverage ratio (the ratio of the Company's pro forma consolidated funded indebtedness to the Company's pro forma consolidated EBITDA for the most recently completed measurement period). 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
|
These financial covenants also require 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. As of July 3, 2021, the Company was in compliance with the financial covenants.
The Amended A&R Credit Agreement also amended pricing terms which remain variable and 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 remain subject to change based on the Company's consolidated leverage ratio. As of July 3, 2021 the Company's interest rate was 2.3%.
The Amended A&R Credit Agreement contains covenants that may have the effect of limiting the Company's ability 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 Amended 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 Amended A&R Credit Agreement, payment default or acceleration of certain indebtedness, certain events of bankruptcy, insolvency or liquidation, certain judgments or uninsured losses, changes in control and certain liabilities related to ERISA based plans.
The Amended 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 Amended 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 Amended A&R Credit Agreement were $4,123. Total amortization of debt issuance costs was $227 and $454 during the three and six months ended July 3, 2021, respectively, and $222 and $442 during the three and six months ended June 27, 2020, respectively.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Other Obligations
On May 14, 2021, the Company acquired PES Environmental. The purchase price allowed for the payment of $630 in shares of the Company's stock payable within 90 days of the PES Environmental Closing Date. At July 3, 2021, the outstanding balance on this obligation was $630.
On February 22, 2021, the Company acquired TerraTech. The purchase price allowed for the payment of $864 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. At July 3, 2021, the outstanding balance on this obligation was $864.
On July 16, 2020, the Company acquired Mediatech. The purchase price allowed for the payment of $230 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 July 3, 2021 and January 2, 2021, the outstanding balance on this obligation was $230.
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 July 3, 2021 and January 2, 2021, the outstanding balance on this obligation was $44.
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 July 3, 2021 and January 2, 2021, the outstanding balance of this obligation was $877.
Uncollateralized Promissory Notes
On May 14, 2021, the Company acquired PES Environmental. The purchase price included an uncollateralized $1,500 promissory note bearing interest at 2.75% ("PES Environmental Note") and payable in three equal annual installments. The outstanding balance of the PES Environmental Note was $1,500 as of July 3, 2021.
On March 25, 2021, the Company acquired Geodynamics. The purchase price included an uncollateralized $4,000 promissory note bearing interest at 2.75% ("Geodynamics Note") and payable in three equal annual installments. The outstanding balance of the Geodynamics Note was $4,000 as of July 3, 2021.
On February 22, 2021, the Company acquired TerraTech. The purchase price included an uncollateralized $3,200 promissory note bearing interest at 2.75% ("TerraTech Note") and payable in five equal annual installments. The outstanding balance of the TerraTech Note was $3,200 as of July 3, 2021.
On February 9, 2021, the Company acquired IDA. The purchase price included an uncollateralized $980 promissory note ("IDA Note") payable in two equal annual installments. The outstanding balance of the IDA Note was $980 as of July 3, 2021.
On July 16, 2020, the Company acquired Mediatech. The purchase price included an uncollateralized $500 promissory note ("Mediatech Note") payable in four equal annual installments. The outstanding balance of the Mediatech Note was $500 as of July 3, 2021 and January 2, 2021.
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 $1,000 and $1,500 as of July 3, 2021 and January 2, 2021, respectively.
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 $1,000 and $1,500 as of July 3, 2021 and January 2, 2021, respectively.
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 $333 and $700 as of July 3, 2021 and January 2, 2021, respectively.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
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 $2,000 and $3,000 as of July 3, 2021 and January 2, 2021, 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 $97 and $100 as of July 3, 2021 and January 2, 2021, 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 $7,500 as of July 3, 2021 and January 2, 2021.
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 $2,000 as of July 3, 2021 and January 2, 2021.
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 $150 and $300 as of July 3, 2021 and January 2, 2021, 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 $300 and $500 as of July 3, 2021 and January 2, 2021, 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. There was no outstanding balance on the RDK Note as of July 3, 2021. As of January 2, 2021, the outstanding balance of the RDK Note was $1,375.
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. There was no outstanding balance on the H&K Note as of July 3, 2021. As of January 2, 2021, the outstanding balance of the H&K Note was $150.
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. There was no outstanding balance on the Lochrane Note as of July 3, 2021. As of January 2, 2021, the outstanding balance of the Lochrane Note was $413.
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 $430 as of July 3, 2021 and January 2, 2021.
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 $3,011 as of July 3, 2021 and January 2, 2021.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
Note 11 – Contingent Consideration
The following table summarizes the changes in the carrying value of estimated contingent consideration:
|
|
|
|
|
|
|
|
|
|
|
|
|
July 3, 2021
|
|
January 2, 2021
|
Contingent consideration, beginning of the year
|
$
|
2,400
|
|
|
$
|
4,002
|
|
Additions for acquisitions
|
3,294
|
|
|
255
|
|
Reduction of liability for payments made
|
(622)
|
|
|
(1,857)
|
|
Increase of liability related to re-measurement of fair value
|
235
|
|
|
—
|
|
Total contingent consideration, end of the period
|
5,307
|
|
|
2,400
|
|
Current portion of contingent consideration
|
3,933
|
|
|
1,334
|
|
Contingent consideration, less current portion
|
$
|
1,374
|
|
|
$
|
1,066
|
|
Note 12 – 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 13 – 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 July 3, 2021, 661,858 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 six months ended July 3, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Unvested Restricted Shares of Common Stock and Restricted Stock Units
|
|
Weighted Average
Grant Date Fair
Value
|
January 2, 2021
|
770,183
|
|
$
|
57.20
|
|
Granted
|
235,418
|
|
$
|
90.02
|
|
Vested
|
(137,477)
|
|
$
|
62.13
|
|
Forfeited
|
(32,362)
|
|
$
|
57.71
|
|
July 3, 2021
|
835,762
|
|
$
|
65.83
|
|
Stock-based compensation expense relating to restricted stock awards during the three and six months ended July 3, 2021 was $4,094 and $7,790, respectively, and $3,501 and $6,880 during the three and six months ended June 27, 2020, respectively. Approximately $34,940 of deferred compensation, which is expected to be recognized over the remaining weighted average
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
vesting period of 1.8 years, is unrecognized at July 3, 2021. The total fair value of restricted shares vested during the six months ended July 3, 2021 and June 27, 2020 was $12,426 and $8,426, respectively.
Note 14 – Income Taxes
As of July 3, 2021 and January 2, 2021, the Company had net deferred income tax liabilities of $29,736 and $27,791, respectively. Deferred income tax liabilities primarily relate to intangible assets and accounting basis adjustments where we have a future obligation for tax purposes.
The Company's effective income tax rate was 19.7% and 21.1% during the three and six months ended July 3, 2021, respectively, and 31.3% and 28.5% during the three and six months ended June 27, 2020, respectively. The difference between the effective income tax rate and the combined statutory federal and state income tax rate was primarily due to the recognition of excess tax benefits from stock-based payments in the second quarter of 2021 and the recognition of tax expense from stock-based payments in the second quarter in 2020.
The Company evaluates 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 2020 are considered open tax years in the State of California and 2017 through 2020 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 15 – Reportable Segments
The Company reports segment information in accordance with ASC Topic No. 280 “Segment Reporting” (“Topic No. 280”). The Company's Chief Executive Officer, who is the chief operating decision maker ("CODM"), organized the Company into three operating and reportable segments: Infrastructure ("INF"), which includes the Company's engineering, civil program management, utility services, and construction quality assurance, testing and inspection practices; Building, Technology & Sciences ("BTS"), which includes the Company's environmental, buildings and program management, and MEP & technology practices; and Geospatial Solutions ("GEO"), which includes the Company's geospatial solution practices. The prior period results of the Company's INF and GEO reportable segments were adjusted to include the results of Skyscene, LLC ("Skyscene") in the Company's GEO reportable segment. The adjustment to the INF and GEO segments was not material to prior period segment financial results.
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
The Company evaluates 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. The following tables set forth summarized financial information concerning our reportable segments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
July 3, 2021
|
|
June 27, 2020
|
|
July 3, 2021
|
|
June 27, 2020
|
Gross revenues
|
|
|
|
|
|
|
|
INF
|
$
|
97,755
|
|
|
$
|
87,087
|
|
|
$
|
185,288
|
|
|
$
|
170,820
|
|
BTS
|
43,818
|
|
|
36,641
|
|
|
82,423
|
|
|
79,752
|
|
GEO
|
37,930
|
|
|
38,961
|
|
|
64,887
|
|
|
77,597
|
|
Total gross revenues
|
$
|
179,503
|
|
|
$
|
162,689
|
|
|
$
|
332,598
|
|
|
$
|
328,169
|
|
|
|
|
|
|
|
|
|
Segment income before taxes
|
|
|
|
|
|
|
|
INF
|
$
|
19,149
|
|
|
$
|
15,484
|
|
|
$
|
35,961
|
|
|
$
|
28,596
|
|
BTS
|
7,501
|
|
|
5,409
|
|
|
13,766
|
|
|
10,828
|
|
GEO
|
10,121
|
|
|
6,458
|
|
|
14,026
|
|
|
14,299
|
|
Total Segment income before taxes
|
36,771
|
|
|
27,351
|
|
|
63,753
|
|
|
53,723
|
|
Corporate(1)
|
(19,787)
|
|
|
(20,792)
|
|
|
(39,533)
|
|
|
(41,570)
|
|
Total income before taxes
|
$
|
16,984
|
|
|
$
|
6,559
|
|
|
$
|
24,220
|
|
|
$
|
12,153
|
|
(1) Includes amortization of intangibles of $8,529 and $16,497 for the three and six months ended July 3, 2021, respectively, and $9,512 and $17,851 for the three and six months ended June 27, 2020, respectively.
Upon adoption of Topic 606, the Company disaggregates its 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. The Company believes this best depicts how the nature, amount, timing and uncertainty of its 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 July 3, 2021
|
|
Six Months Ended July 3, 2021
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
United States
|
$
|
97,755
|
|
|
$
|
39,718
|
|
|
$
|
37,490
|
|
|
$
|
174,963
|
|
|
$
|
185,288
|
|
|
$
|
75,016
|
|
|
$
|
63,864
|
|
|
$
|
324,168
|
|
Foreign
|
—
|
|
|
4,100
|
|
|
440
|
|
|
4,540
|
|
|
—
|
|
|
7,407
|
|
|
1,023
|
|
|
8,430
|
|
Total gross revenues
|
$
|
97,755
|
|
|
$
|
43,818
|
|
|
$
|
37,930
|
|
|
$
|
179,503
|
|
|
$
|
185,288
|
|
|
$
|
82,423
|
|
|
$
|
64,887
|
|
|
$
|
332,598
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 27, 2020
|
|
Six Months Ended June 27, 2020
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
United States
|
$
|
87,087
|
|
|
$
|
34,743
|
|
|
$
|
38,731
|
|
|
$
|
160,561
|
|
|
$
|
170,820
|
|
|
$
|
75,185
|
|
|
$
|
76,962
|
|
|
$
|
322,967
|
|
Foreign
|
—
|
|
|
1,898
|
|
|
230
|
|
|
2,128
|
|
|
—
|
|
|
4,567
|
|
|
635
|
|
|
5,202
|
|
Total gross revenues
|
$
|
87,087
|
|
|
$
|
36,641
|
|
|
$
|
38,961
|
|
|
$
|
162,689
|
|
|
$
|
170,820
|
|
|
$
|
79,752
|
|
|
$
|
77,597
|
|
|
$
|
328,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 July 3, 2021
|
|
Six Months Ended July 3, 2021
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Public and quasi-public sector
|
$
|
76,777
|
|
|
$
|
16,562
|
|
|
$
|
24,847
|
|
|
$
|
118,186
|
|
|
$
|
145,460
|
|
|
$
|
36,885
|
|
|
$
|
42,820
|
|
|
$
|
225,165
|
|
Private sector
|
20,978
|
|
|
27,256
|
|
|
13,083
|
|
|
61,317
|
|
|
39,828
|
|
|
45,538
|
|
|
22,067
|
|
|
107,433
|
|
Total gross revenues
|
$
|
97,755
|
|
|
$
|
43,818
|
|
|
$
|
37,930
|
|
|
$
|
179,503
|
|
|
$
|
185,288
|
|
|
$
|
82,423
|
|
|
$
|
64,887
|
|
|
$
|
332,598
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 27, 2020
|
|
Six Months Ended June 27, 2020
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Public and quasi-public sector
|
$
|
67,157
|
|
|
$
|
17,658
|
|
|
$
|
27,090
|
|
|
$
|
111,905
|
|
|
$
|
132,090
|
|
|
$
|
35,492
|
|
|
$
|
54,053
|
|
|
$
|
221,635
|
|
Private sector
|
19,930
|
|
|
18,983
|
|
|
11,871
|
|
|
50,784
|
|
|
38,730
|
|
|
44,260
|
|
|
23,544
|
|
|
106,534
|
|
Total gross revenues
|
$
|
87,087
|
|
|
$
|
36,641
|
|
|
$
|
38,961
|
|
|
$
|
162,689
|
|
|
$
|
170,820
|
|
|
$
|
79,752
|
|
|
$
|
77,597
|
|
|
$
|
328,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross revenues by contract type were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended July 3, 2021
|
|
Six Months Ended July 3, 2021
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost-reimbursable contracts
|
$
|
93,396
|
|
|
$
|
31,453
|
|
|
$
|
37,822
|
|
|
$
|
162,671
|
|
|
$
|
176,781
|
|
|
$
|
60,162
|
|
|
$
|
64,711
|
|
|
$
|
301,654
|
|
Fixed-unit price contracts
|
4,359
|
|
|
12,365
|
|
|
108
|
|
|
16,832
|
|
|
8,507
|
|
|
22,261
|
|
|
176
|
|
|
30,944
|
|
Total gross revenues
|
$
|
97,755
|
|
|
$
|
43,818
|
|
|
$
|
37,930
|
|
|
$
|
179,503
|
|
|
$
|
185,288
|
|
|
$
|
82,423
|
|
|
$
|
64,887
|
|
|
$
|
332,598
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 27, 2020
|
|
Six Months Ended June 27, 2020
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
INF
|
|
BTS
|
|
GEO
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost-reimbursable contracts
|
$
|
81,884
|
|
|
$
|
31,167
|
|
|
$
|
38,906
|
|
|
$
|
151,957
|
|
|
$
|
161,660
|
|
|
$
|
64,377
|
|
|
$
|
77,438
|
|
|
$
|
303,475
|
|
Fixed-unit price contracts
|
5,203
|
|
|
5,474
|
|
|
55
|
|
|
10,732
|
|
|
9,160
|
|
|
15,375
|
|
|
159
|
|
|
24,694
|
|
Total gross revenues
|
$
|
87,087
|
|
|
$
|
36,641
|
|
|
$
|
38,961
|
|
|
$
|
162,689
|
|
|
$
|
170,820
|
|
|
$
|
79,752
|
|
|
$
|
77,597
|
|
|
$
|
328,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 16 – Leases
The Company primarily leases property under operating leases and has six equipment operating leases for aircrafts used by the operations of QSI. The Company's property operating leases consist of various office facilities. The Company uses 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. The Company's office leases with an initial term of 12 months or less are not recorded on the balance sheet. The Company accounts for lease components (e.g. fixed payments including rent, real estate taxes and common area maintenance costs) as a single lease component. Some of the Company's leases include one or more options to renew the lease term at its sole discretion; however, these are not included in the calculation of its lease liability or ROU lease asset because they are not reasonably certain of exercise.
The Company also leases vehicles through a fleet leasing program. The payments for the vehicles are based on the terms selected. The Company has 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. The Company's 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
|
|
July 3, 2021
|
|
January 2, 2021
|
Assets
|
|
|
|
|
|
|
Operating lease assets
|
|
Right-of-use lease asset, net (1)
|
|
$
|
44,196
|
|
|
$
|
43,607
|
|
Finance lease assets
|
|
Property and equipment, net (1)
|
|
2,719
|
|
|
2,946
|
|
Total leased assets
|
|
|
|
$
|
46,915
|
|
|
$
|
46,553
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
Operating
|
|
Accrued liabilities
|
|
$
|
(12,879)
|
|
|
$
|
(13,161)
|
|
Finance
|
|
Current portion of notes payable and other obligations
|
|
(1,346)
|
|
|
(1,321)
|
|
Noncurrent
|
|
|
|
|
|
|
Operating
|
|
Other long-term liabilities
|
|
(33,076)
|
|
|
(32,290)
|
|
Finance
|
|
Notes payable and other obligations, less current portion
|
|
(1,396)
|
|
|
(1,673)
|
|
Total lease liabilities
|
|
|
|
$
|
(48,697)
|
|
|
$
|
(48,445)
|
|
(1) At July 3, 2021, operating right of-use lease assets and finance lease assets are recorded net of accumulated amortization of $23,964 and $3,034, respectively. At January 2, 2021, operating right-of-use lease assets and finance lease assets are recorded net of accumulated amortization of $19,096 and $2,499, respectively.
Supplemental balance sheet information related to the Company's operating and finance leases is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted - Average Remaining Lease Term (Years)
|
|
July 3, 2021
|
|
January 2, 2021
|
Operating leases
|
|
4.7
|
|
4.9
|
Finance leases
|
|
1.9
|
|
2.1
|
|
|
|
|
|
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
|
|
Six Months Ended
|
|
|
July 3, 2021
|
|
June 27, 2020
|
|
July 3, 2021
|
|
June 27, 2020
|
Operating cash flows from operating leases
|
|
$
|
3,531
|
|
|
$
|
3,419
|
|
|
$
|
7,048
|
|
|
$
|
6,939
|
|
Financing cash flows from finance leases
|
|
$
|
337
|
|
|
$
|
268
|
|
|
$
|
592
|
|
|
$
|
535
|
|
Right-of-use assets obtained in exchange for lease obligations:
|
|
|
|
|
|
|
|
|
Operating leases
|
|
$
|
1,073
|
|
|
$
|
2,995
|
|
|
$
|
2,382
|
|
|
$
|
7,985
|
|
NV5 Global, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(in thousands, except share data)
The following tables summarize the components of lease cost recognized in the consolidated statements of net income and comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
Lease Cost
|
|
Classification
|
|
July 3, 2021
|
|
July 3, 2021
|
Operating lease cost
|
|
Facilities and facilities related
|
|
$
|
3,973
|
|
|
$
|
7,654
|
|
Variable operating lease cost
|
|
Facilities and facilities related
|
|
333
|
|
|
931
|
|
Finance lease cost
|
|
|
|
|
|
|
Amortization of financing lease assets
|
|
Depreciation and amortization
|
|
337
|
|
|
592
|
|
Interest on lease liabilities
|
|
Interest expense
|
|
45
|
|
|
78
|
|
Total lease cost
|
|
|
|
$
|
4,688
|
|
|
$
|
9,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
Lease Cost
|
|
Classification
|
|
June 27, 2020
|
|
June 27, 2020
|
Operating lease cost
|
|
Facilities and facilities related
|
|
$
|
3,515
|
|
|
$
|
7,100
|
|
Variable operating lease cost
|
|
Facilities and facilities related
|
|
—
|
|
|
—
|
|
Finance lease cost
|
|
|
|
|
|
|
Amortization of financing lease assets
|
|
Depreciation and amortization
|
|
260
|
|
|
509
|
|
Interest on lease liabilities
|
|
Interest expense
|
|
31
|
|
|
61
|
|
Total lease cost
|
|
|
|
$
|
3,806
|
|
|
$
|
7,670
|
|
As of July 3, 2021, 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 2021
|
|
$
|
7,512
|
|
|
$
|
1,397
|
|
2022
|
|
12,729
|
|
|
993
|
|
2023
|
|
10,143
|
|
|
522
|
|
2024
|
|
7,411
|
|
|
119
|
|
2025
|
|
5,436
|
|
|
53
|
|
Thereafter
|
|
7,245
|
|
|
—
|
|
Total lease payments
|
|
50,476
|
|
|
3,084
|
|
Less: Interest
|
|
(4,521)
|
|
|
(342)
|
|
Present value of lease liabilities
|
|
$
|
45,955
|
|
|
$
|
2,742
|
|