Attached files

file filename
8-K/A - AMENDMENT NO. 1 TO FORM 8-K - SOLARCITY CORPd815856d8ka.htm

Exhibit 99.1

 

LOGO

SolarCity Third Quarter 2014 Shareholder Letter

Nominal Contracted Payments Remaining Up 137% Y/Y to $4.1 Billion

Retained Value of $2.2 Billion

Record 230 MW Booked and 137 MW Deployed

November 5, 2014

Dear Fellow Shareholders:

Our long-term value creation for shareholders has never been stronger. Our Estimated Nominal Contracted Payments Remaining has grown to $4.1 billion and our forecast of Retained Value to $2.2 billion as of the end of the third quarter of 2014.

We continued to experience unprecedented demand in the quarter, while greater scale and efficiencies drove our unit costs to new lows. Total MW Booked increased 154% Y/Y to 230 MW and total MW Deployed grew 77% Y/Y to 137 MW with residential MW deployed up 100% Y/Y to 119 MW. Additionally, our total blended cost declined (11%) Y/Y to $2.90 per watt. We are very pleased with this execution, and we remain on track to reach our goal to roughly double our volume every year and lower our total cost to $2.50 per watt by 2017.

 

As we often tell the SolarCity team internally, “We are starting to double some really big numbers now.” With cumulative MW Deployed of 894 MW (up 93% Y/Y) and Estimated Nominal Contracted Payments of $4.1 billion (up 137% Y/Y), we have built a substantial base of solar assets offering tremendous revenue and cash flow visibility over the next 20-30 years. At our goal of one million customers by mid-2018, we would have accumulated solar assets operating with an annual revenue run rate of over $1 billion contracted for 20-30 years thereafter and poised to grow even further.

 

LOGO

 

When we started SolarCity eight years ago, we set out with the earnest goal to help transform the way energy is delivered in the 21st century through cleaner, more affordable, distributed solar generation. Ultimately, our aim is to grow distributed solar into the largest source of electricity generation in the United States—greater than coal, natural gas, nuclear or any other source. At less than 1% penetration today, this means hundreds of thousands of MW of new distributed solar. Thus, we cannot sit idly by and wait for the market to gradually open up. Rather, we strongly believe we must proactively do everything possible to drive this market forward by improving distributed solar economics. We have to innovate in every aspect of the value chain—customer acquisition, installation, logistics, technology, and finance—to continue to lower the cost of solar energy to the broader public and ultimately make solar affordable on an unsubsidized basis. From Silevo and Zep technology innovation to MyPower and Solar Bonds, we have embarked on a number of new initiatives over the last few months to broaden the addressable market of distributed solar and further differentiate SolarCity as an energy provider. In our inaugural Quarterly Shareholder Letter, we will discuss these initiatives and how they fit into our broader strategic vision and lay the groundwork for sustained growth and value creation.


MyPower: Breaking New Barriers in Access to Solar

In October, we launched our most important new product since the Solar Lease in 2008. MyPower is a new solar loan product that offers customers the benefits of ownership and lower monthly energy bills with no upfront investment. We simply sell the customer the solar system and provide a 30-year loan to finance the system. Interest and principal repayments are structured like a PPA that provides customers a discount to their local utility rate. At our introductory interest rate of 4.5%-5.0%, our first loan customers will be able to own the system and lower their monthly energy bills from the start.

 

While our solar PPA/lease clearly appeals to a huge portion of the market, we believe customers who prefer to own rather than lease represent an underserved segment with strong potential. Most loan products on the market offer higher interest rates that translate into higher monthly energy costs through a third party with onerous terms such as a lien on the customers’ home. By offering the benefits of a PPA/lease—no upfront expense and lower energy bills—as well as ownership, we expect MyPower to significantly expand our addressable market and further support our goal to continue roughly doubling volume for the next few years. Furthermore, by contracting the full value of the system over 30 years, MyPower offers SolarCity even greater visibility into future revenue and cash flow.

LOGO

 

MyPower is also significant because it is our first product not financed through a tax equity financing fund. The unique product structure allows us to focus on efficiently financing customer payments without an intermediate tax equity investor. In a future market environment without tax credits or subsidies, this will be the most effective way to finance our business. This advance in financing is an amazing accomplishment and a critical step towards our long-term goal of opening up the solar market to the masses.

Further Innovation in Solar Technology and Finance

Our efforts to further differentiate SolarCity through technology also continued to make progress in the third quarter. Following our June announcement of the agreement to acquire Silevo, we officially closed the acquisition in September and broke ground on what is expected to be the largest solar manufacturing facility in the Western Hemisphere in partnership with the state of New York. We continue to expect our first 1 GW facility to be operating at full capacity in 2017, and to lay the groundwork for a step-change reduction in the cost of solar energy.

Demonstrating the extended benefits of last year’s acquisition of Zep Solar, we introduced two key new product innovations last month that we expect to increase installation speeds, lower costs and expand the addressable U.S. market for commercial solar even further. ZS Peak—SolarCity’s new lightweight, “snap together” mounting system for commercial flat roofs—can increase the generation capacity that can be installed on each roof by up to 20% - 50%. ZS Beam allows solar panels to be attached to carports faster, more safely and at a lower cost by eliminating unnecessary components and enabling installation from below the support structure, instead of above. In tandem, these new products will make it possible for more businesses, schools and government organizations to use solar electricity generated from their rooftops or parking lots and pay a lower rate for it than they pay for electricity from their utility company.

Finally, we also launched the nation’s first registered public offering of Solar Bonds for retail investors and a new online investment site (solarbonds.solarcity.com) to make them available directly to consumers. Solar Bonds allow the broader public to participate and invest in distributed solar’s growth and we hope it will also increase our Solar Ambassador advocates across the country.


Operations Throughput Hits New Highs as Cost Declines Continue

 

    MW Booked: 230 MW; an increase of 154% Y/Y

 

    MW Deployed: 137 MW in total of which 119 MW were residential

 

    Average Cost: $2.90 per watt down (11%) Y/Y with installation costs achieving a new record low of $2.19 per watt

 

    Leadership in U.S. Residential Installations: After representing 36% of total U.S. residential solar installations in Q2 2014—more than the next 50 installers combined—we expect the 33% sequential growth in our residential deployments to lead to an even higher percentage in Q3 2014.

 

LOGO

  Our growth engine continued to fire on all cylinders in the third quarter of 2014. Sales have never been stronger with 230 MW Booked, up 154% from a year ago. We signed up a net 27,116 new energy contracts in the period. Estimated Nominal Contracted Payments Remaining—an approximation of the revenue these new contracts are expected to generate—increased sequentially by $803 million in the third quarter of 2014. To put this in perspective, this is almost as much as we added in all of 2013. We have always viewed the increase in Estimated Nominal Contracted Payments Remaining as a better measure of our new sales activity than reported revenue, which is recognized as customer payments are received over the 20-30 life of the contracts.

Our operations team continued to scale throughput to new heights with deployments up 77% Y/Y to 137 MW in the third quarter, and our plans to open 20 new operations centers around the country further expands our deployment capacity in Q4 2014. Our installation crew headcount ended the quarter up over 78% year-over-year and their efficiency continued to improve. Our best performing installation crews—Barracuda, Batman, Chevelle, GTO, Lake Placid, and Mustang—installed around 250 kW a month over the last quarter—close to two residential systems per working day. We remain laser-focused on reducing costs and our cycle times while maintaining our high quality standards.

 

Greater efficiencies and higher throughput helped push our costs down to new lows. Installation cost of $2.19 per watt declined (4%) from our Q2 2014 cost of $2.29 per watt and (17%) Y/Y. With sales cost essentially flat Q/Q at $0.50 per watt and G&A down (21%) Q/Q to $0.21 per watt, total cost per watt declined to $2.90 per watt from $3.03 per watt in Q2 2014, better than our expectations and pushing us ahead of plan on our cost roadmap. Reconciliation of our cost per watt to our GAAP financial statements is available on the investor relations section of our website (at investors.solarcity.com).    LOGO

Our goal is to achieve a blended installation cost per watt of $1.90 per Watt in 2017 and SG&A cost of less than $0.60 per watt for a total all-in cost goal of better than $2.50 per watt. This would enable us to continue to deliver distributed solar to a broad section of the country while still generating attractive returns after the current planned reduction in the ITC in 2017.


Strong Foundation Underpinning Revenue and Cash Flow Outlook over the Next 30 Years

 

    Cumulative MW Deployed: 894 MW at Sept. 30, 2014.

 

    Cumulative Customers: 168,339

 

    GAAP Operating Lease and Solar Energy Systems Revenue: $52 million, up 110% Y/Y

 

    Solar Energy Systems Assets on Balance Sheet, Net: $2,440 million

 

    Estimated Nominal Contracted Payments Remaining: $4,115 million

 

    Retained Value Forecast: $2,180 million

With cumulative MW deployed at 894 MW at the end of the quarter, we now operate a portfolio of power producing solar systems with the capacity to produce approximately 125 million megawatt-hours per year. In August, we hit a new record of 3.6 GWh on two separate days.

We now have more than 168,000 customers, up 105% from over 82,000 a year ago. To put this in perspective, we now have more customers than the No. 2 utility in Connecticut, the No. 1 utility in Washington D.C. as well as the sixth largest retail electric utility in California. While these are impressive figures, our penetration in the 15 markets we serve still remains under 1%, providing plenty of room to continue to grow at a rapid rate.

 

Backed by what essentially represents the customer’s utility bill contracted for multiple decades, the lifetime residential customer value of our Energy Contracts is significantly greater than that of other popular household services such as cable, wireless, and internet. Adding up all of the contracted cash expected from all our customers with a signed energy contract, our Estimated Nominal Contracted Payments Remaining reached $4.1 billion at the end of the third quarter of 2014. Relative to our cumulative Energy Contracts signed of 156,049, our blended average lifetime value remaining under contract exceeds $26,300 per customer.

LOGO

 

As Estimated Nominal Contracted Payments Remaining represents future cash receipts, Retained Value represents the unlevered discounted net cash flow forecast to SolarCity after all project-related costs before the payment of any debt service. Our Retained Value forecast at September 30, 2014 was $2.2 billion. This is calculated by adding up (1) all expected cash receipts from the

customer over the 30-year life of the system (assuming renewal for PPAs/leases) including performance-based incentives, and subtracting (2) all operations & maintenance expenses (including inverter replacement, insurance, and administrative costs) as well as (3) all liabilities due to our joint venture financing partners over the next few years, and (4) discounting to the current period. The retained value calculation is an illustration of our forecasted value of all of our customer energy contracts at a point in time and assumes no further development activity, which as we all know should not be the case!

GAAP operating lease and solar energy systems incentive revenue was $52 million in the third quarter of 2014. With solar energy system sale and components revenue of $6 million, total GAAP revenue was $58 million. Operating lease and solar energy incentive gross margin was 51%. Total GAAP operating expenses were $100 million with sales and marketing of $56 million (including $3 million of amortization of intangibles and $4 million in stock compensation), G&A of $40 million ($11 million in stock compensation), and R&D of $4 million ($2 million in stock compensation). Operating expenses included a one-time $6 million benefit related to insurance proceeds.


Financing and Normalized Net Cash Flow

 

    LMC III Securitization: $201.5 million

 

    Convertible Bond Issuance: $500 million ($66m Greenshoe exercised in Q4 2014)

 

    Retail-Focused Solar Bonds Launched October 2014

 

    Undeployed Tax Equity Financing Capacity: 150 MW (as of November 3, 2014)

 

Every leased system offers long-term revenue and substantial distributable cash flow. But every system also requires a large upfront cash investment. Our strategy is to cover our investing cash outflows with operating and financing cash flows.

 

On a GAAP basis in Q3 2014, net cash flow (before equity and convertible notes issuances) were ($149 million) in the third quarter of 2014, as net cash used in Operating Activities was ($23 million) and net cash used in Investing Activities was ($389 million), offset in part by net cash provided by Financing Activities (before equity and convertible notes issuances) of $263 million. We also successfully completed the issuance of $500 million in senior convertible notes in the quarter. As of September 30, 2014, cash, cash equivalents, and short-term investments totaled $733 million.

 

LOGO

Looking Ahead

Strong execution in the third quarter has provided us with excellent momentum heading into the end of the year. For the fourth quarter of 2014, we expect MW Deployed between 179 MW and 194 MW, an increase of 36% sequentially and 81% year-over-year, at the midpoint. For the full year 2014, we now expect to deploy between 505-520 MW, up 83% year-over-year at the midpoint.

With regard to Q4 2014 GAAP guidance, we expect Operating Lease and Solar Energy Systems Incentive Revenue of $47 million - $52 million as the seasonal decline in solar production from October through the start of winter in December should be offset in large part by a higher base of operating lease MW Deployed. Solar Energy System and Component Sale Revenue is expected to range between $20 million and $24 million.

Operating Lease and Solar Energy Systems Incentive Gross Margin is expected to range between 35%-40% (or 45%-50% excluding the impact of approximately $5 million in amortization of intangibles). Driven largely by an increase in sales headcount, we expect Operating Expenses of $118 million - $128 million (including between $22 million and $28 million in non-cash amortization of intangibles and stock compensation expense). In turn, Non-GAAP EPS (before Income (Loss) Attributable to Noncontrolling Interests and Redeemable Noncontrolling Interests)* is expected to range between ($1.25) – ($1.35).


LOGO

Looking further ahead, based on greater confidence in our run rate and backlog heading into next year, we are increasing the low-end our 2015 guidance and now expect MW Deployed of 920 MW – 1.0 GW. Assuming the midpoint of our guidance, we will have accumulated over 2 GW Deployed at the end of 2015 generating energy at a run rate of approximately 2.8 TWh per year.

Even with this tremendous growth, we will be barely scratching the surface of the addressable market. The U.S. consumes over 4,000 TWh per year, suggesting that our 2015 output would represent less than 0.1% of our country’s total electricity demand. Throughout the last few years, we have made tremendous progress towards our goal to make distributed solar a plurality of electricity generation, but much of the heavy lifting is still ahead of us. We thank all of our customers, advocates and shareholders for their support along this journey, and we look forward to achieving our goal together in the years ahead.

 

LOGO      LOGO

Lyndon Rive, CEO

     Brad Buss, CFO


* Non-GAAP Earnings per Share [EPS] Before Noncontrolling Interests

While GAAP EPS is based upon net income (loss) attributable to common stockholders, we also report non-GAAP EPS based upon net income (loss). The only difference between GAAP EPS and non-GAAP EPS is the sole line item net income (loss) attributable to non-controlling interests and redeemable noncontrolling interests.

Under GAAP accounting, we report net income (loss) attributable to noncontrolling interests and redeemable noncontrolling interests to reflect our joint venture fund investors’ allocable share in the results of these joint venture financing funds. Income (loss) attributable to noncontrolling interests and redeemable noncontrolling interests is calculated based primarily on the hypothetical liquidation at book value, or HLBV method, which assumes that the joint venture funds are liquidated at the reporting date, even though liquidation may or may not ever occur. Additionally the returns that will be allocated to the investors over the expected terms of the funds may differ significantly from the amounts calculated under the HLBV method. Accordingly, we also report non-GAAP EPS based on earnings before net income (loss) attributable to noncontrolling interests and redeemable noncontrolling interests per share, which we view as a better measure of our operating performance.

According to this definition, non-GAAP earnings before noncontrolling interests and redeemable noncontrolling interests per share was ($0.75).

See below for a reconciliation of GAAP EPS to non-GAAP EPS.

Earnings Conference Call

We will hold a conference call today at 4:30 pm Eastern to discuss our third quarter 2014 financial results and outlook for fourth quarter 2014 and beyond. A live webcast of the call may be accessed over the Internet at the “Events and Presentations” link of the Investor Relations section of our website at http://investors.solarcity.com/events.cfm.

Participants should follow the instructions provided on the website to download and install the necessary audio applications in advance of the call. In addition, the earnings presentation slides will be available on our Investor Relations site by 4:30 pm Eastern. The conference call can be accessed live over the phone by dialing 1-877-407-0784, or for international callers, 1-201-689-8560. A replay will be available two hours after the call and can be accessed by dialing 1-877-870-5176, or for international callers, 1-858-384-5517. The passcode is 13593802. The replay will be available until November 12, 2014.

About SolarCity

SolarCity® (Nasdaq:SCTY) provides clean energy. We are disrupting the century-old energy industry by providing renewable electricity directly to homeowners, businesses and government organizations for less than they spend on utility bills. SolarCity gives customers control of their energy costs to protect them from rising rates. The company makes solar energy easy by taking care of everything from design and permitting to monitoring and maintenance. SolarCity currently serves 15 states and signs up a new customer every minute of the work day. Visit the company online at www.solarcity.com and follow the company on Facebook & Twitter.

Forward Looking Statements

This shareholder letter contains forward-looking statements that involve risks and uncertainties, including statements regarding SolarCity’s customer and market growth opportunities; financial strategies for cash generation and increasing shareholder value; the deployment of megawatts including estimated Q4 2014 and full-year 2015 megawatt deployment; GAAP revenue, gross margin, operating expenses and non-GAAP EPS for Q4 2014; estimated nominal contracted payments remaining; forecasted retained value of energy contracts; cost goals by 2017; the amount of megawatts that can be deployed based on committed available financing; expected future GAAP and non-GAAP operating results; and assumptions relating to the foregoing.


Forward-looking statements should not be read as a guarantee of future performance or results, and will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved, if at all. Forward-looking statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements. As of the date hereof, we have bookings and financing for only a portion of the orders needed to achieve our megawatt projections and therefore expect the megawatts we need to deploy to meet our projections to be sourced substantially from new deployments of solar systems not currently under contract. In order to meet our projections, we will need to expand our workforce, increase our installation efficiency and exceed our existing bookings rate relative to what we have achieved to date. Additional key risks and uncertainties include the level of demand for our solar energy systems, the availability of a sufficient, timely, and cost-effective supply of solar panels and balance of system components, our ability to successfully integrate Silevo, Inc.’s business, operations and personnel and achieve manufacturing economies of scale and associated cost reductions, our expectations regarding the Riverbend agreement and the development and construction of the Riverbend facility, including expected capital and operating expenses and the performance of our manufacturing operations; the effects of future tariffs and other trade barriers, changes in federal tax treatment, the effect of electric utility industry regulations, net metering and related policies, the availability and amount of rebates, tax credits and other financial incentives, the availability and amount of financing from fund investors, the retail price of utility-generated electricity or the availability of alternative energy sources, risks associated with SolarCity’s rapid growth, the success of our product development efforts and customer preferences, risks that consumers who have executed energy contracts included in reported nominal contracted payments remaining and backlog may seek to cancel those contracts, assumptions as to retained value under energy contracts and contract renewal rates and terms, including applicable net present values, performance-based incentives, and other rebates, credits and expenses, SolarCity’s limited operating history, particularly as a new public company, changes in strategic planning decisions by management or reallocation of internal resources, completion of preparation of financial statements and general market, political, economic and business conditions. You should read the section entitled “Risk Factors” in our most recent Quarterly Report on Form 10-Q and subsequent Current Reports on Form 8-K (including the Current Report filed on September 23, 2014), which have been filed with the Securities and Exchange Commission, which identify certain of these and additional risks and uncertainties. We do not undertake any obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise, except as otherwise required by law.


SolarCity Corporation

Condensed Consolidated Balance Sheets

 

(In Thousands)    December 31,
2013
    September 30,
2014
 
     (audited)     (unaudited)  

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 577,080      $ 696,516   

Short term investments

     —          36,943   

Restricted cash

     19,182        22,710   

Accounts receivable – net

     23,011        22,931   

Rebates receivable – net

     20,131        26,313   

Inventories

     111,394        185,955   

Deferred income tax asset

     9,845        12,096   

Prepaid expenses and other current assets

     27,020        46,001   
  

 

 

   

 

 

 

Total current assets

     787,663        1,049,465   

Restricted cash

     301        607   

Solar energy systems, leased and to be leased – net

     1,682,521        2,440,140   

Property and equipment – net

     22,407        64,416   

Goodwill and intangible assets – net

     278,169        524,314   

Other assets

     38,473        70,438   
  

 

 

   

 

 

 

Total assets

   $ 2,809,534      $ 4,149,380   
  

 

 

   

 

 

 

Liabilities and equity

    

Current liabilities:

    

Accounts payable

   $ 121,556      $ 205,980   

Distributions payable to noncontrolling interests and redeemable noncontrolling interests

     20,390        6,934   

Current portion of deferred U.S. Treasury grants income

     15,340        15,330   

Accrued and other current liabilities

     72,157        133,657   

Customer deposits

     8,828        8,268   

Current portion of deferred revenue

     59,899        83,016   

Current portion of long-term debt

     7,422        12,099   

Current portion of solar asset-backed notes

     3,155        13,462   

Current portion of lease pass-through financing obligation

     29,041        30,813   

Current portion of sale-leaseback financing obligation

     418        546   
  

 

 

   

 

 

 

Total current liabilities

     338,206        510,105   

Deferred revenue, net of current portion

     410,161        515,098   

Long-term debt, net of current portion

     238,612        263,199   

Convertible senior notes

     230,000        730,000   

Solar asset-backed notes, net of current portion

     49,780        306,480   

Long-term deferred tax liability

     9,238        11,499   

Lease pass-through financing obligation, net of current portion

     64,167        58,453   

Sale-leaseback financing obligation, net of current portion

     14,338        14,004   

Deferred U.S. Treasury grants income, net of current portion

     412,469        401,319   

Other liabilities and deferred credits

     193,439        215,119   
  

 

 

   

 

 

 

Total liabilities

     1,960,410        3,025,276   

Redeemable noncontrolling interests in subsidiaries

     44,709        169,244   

Stockholders’ equity:

    

Common stock

     10        10   

Additional paid-in capital

     819,914        982,701   

Accumulated deficit

     (202,326     (254,805
  

 

 

   

 

 

 

Total stockholders’ equity

     617,598        727,906   

Noncontrolling interests in subsidiaries

     186,817        226,954   
  

 

 

   

 

 

 

Total equity

     804,415        954,860   
  

 

 

   

 

 

 

Total liabilities and equity

   $ 2,809,534      $ 4,149,380   
  

 

 

   

 

 

 


SolarCity Corporation

Condensed Consolidated Statements of Operations

 

     Three Months Ended  
(In Thousands Except per Share Amounts)    September 30, 2013     September 30, 2014  
     (unaudited)     (unaudited)  

Revenue:

    

Operating leases and solar energy systems incentives

   $ 24,796      $ 52,178   

Solar energy systems and components sales

     23,804        6,165   
  

 

 

   

 

 

 

Total revenue

     48,600        58,343   

Cost of revenue:

    

Operating leases and solar energy systems incentives

     8,619        25,728   

Solar energy systems and components sales

     26,128        6,640   
  

 

 

   

 

 

 

Total cost of revenue

     34,747        32,368   
  

 

 

   

 

 

 

Gross profit

     13,853        25,975   

Operating expenses:

    

Sales and marketing

     24,310        56,472   

General and administrative

     21,062        39,608   

Research and development

     364        4,235   
  

 

 

   

 

 

 

Total operating expenses

     45,736        100,315   
  

 

 

   

 

 

 

Loss from operations

     (31,883 )      (74,340 ) 

Interest expense, net

     5,781        16,321   

Other expense, net

     123        2,961   
  

 

 

   

 

 

 

Loss before income taxes

     (37,787 )      (93,622 ) 

Income tax (provision) benefit

     (23     23,506   
  

 

 

   

 

 

 

Net loss

     (37,810 )      (70,116 ) 

Net loss attributable to noncontrolling interests and redeemable noncontrolling interests

     (35,707     (89,352
  

 

 

   

 

 

 

Net (loss) income attributable to stockholders

   $ (2,103 )    $ 19,236   
  

 

 

   

 

 

 

Net (loss) income per share attributable to common stockholders:

    

Basic

   $ (0.03   $ 0.21   

Diluted

   $ (0.03   $ 0.19   

Weighted average shares used to compute net (loss) income per share attributable to common stockholders:

    

Basic

     79,918        93,324   

Diluted

     79,918        99,380   


SolarCity Corporation

Condensed Consolidated Statements of Cash Flows

 

     Three Months Ended
September 30,
    Three Months Ended
September 30,
 
(In Thousands)    2013     2014  
     (unaudited)     (unaudited)  

Operating activities:

    

Net loss

   $ (37,810   $ (70,116

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

    

Loss on disposal of property and equipment and construction in progress

     12        —     

Depreciation and amortization net of amortization of deferred U.S. Treasury grant income

     10,047        26,620   

Interest on lease pass-through financing obligation

     3,166        2,885   

Non cash interest on investment in notes receivable

     —          (85

Stock-based compensation, net of amounts capitalized

     5,848        16,769   

Loss on extinguishment of long-term debt

     —          1,504   

Deferred income taxes

     6        (23,703

Reduction in lease pass-through financing obligation

     (11,286     (13,366

Changes in operating assets and liabilities:

    

Restricted cash

     3,045        1,044   

Accounts receivable

     (8,803     (21

Rebates receivable

     1,077        (1,494

Inventories

     (22,401     (33,827

Prepaid expenses and other current assets

     (4,732     1,546   

Other assets

     (1,221     (6,891

Accounts payable

     56,120        60,362   

Accrued and other liabilities

     35,230        (9,771

Customer deposits

     1,390        1,101   

Deferred revenue

     63,828        24,905   
  

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     93,516        (22,538

Investing activities:

    

Payments for the cost of solar energy systems, leased and to be leased

     (204,951     (343,417

Purchase of property and equipment

     (1,934     (5,810

Investment in promissory notes receivable and other advances

     —          (4,750

Acquisition of business, net of cash acquired

     (3,758     1,874   

Purchases of short term investments

     —          (46,543

Proceeds from sales of short term investments

     —          9,600   
  

 

 

   

 

 

 

Net cash used in investing activities

     (210,643     (389,046

Financing activities:

    

Investment fund financings, bank, and other borrowings:

    

Borrowings under long-term debt

     22,697        57,155   

Repayments of long-term debt

     (6,074     (194,437

Proceeds from issuance of solar asset-backed notes

     —          196,116   

Repayments of borrowings under solar asset-backed notes

     —          (1,775

Repayments of sale-leaseback financing obligation

     (99     —     

Proceeds from lease pass-through financing obligation

     10,641        11,123   

Repayment of capital lease obligations

     (382     (771

Proceeds from investment by noncontrolling interests and redeemable noncontrolling interests in subsidiaries

     75,104        211,965   

Distributions paid to noncontrolling interests and redeemable noncontrolling interests in subsidiaries

     (40,781     (16,721

Proceeds from (refunds of) U.S. Treasury grants

     25,332        (18
  

 

 

   

 

 

 

Net cash provided by financing activities before equity and convertible notes issuances

     86,438        262,637   

Equity and convertible notes issuances:

    

Proceeds from issuance of convertible notes

     —          488,713   

Purchased of capped call options

     —          (57,600

Proceeds from exercise of stock options

     4,069        9,089   
  

 

 

   

 

 

 

Net cash provided by equity and convertible notes issuances

     4,069        440,202   
  

 

 

   

 

 

 

Net cash provided by financing activities

     90,507        702,839   
  

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

     (26,620     291,255   

Cash and cash equivalents, beginning of period

     159,606        405,261   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 132,986      $ 696,516   
  

 

 

   

 

 

 


Operating Activity Metrics:

 

     Q3 2013      Q2 2014      Q3 2014      Cumulative  

MW Booked

     91         218         230      

MW Deployed

     78         107         137         894   

Customers

     12,386         30,372         27,305         168,339   

Energy Contracts

     12,339         28,324         27,116         156,049   

Estimated Nominal Contracted Payments Remaining - $m

            $ 4,116   

Stock-Based Compensation Expense:

 

    

Three Months Ended

Sept. 30

     Nine Months Ended
Sept. 30
 

in thousands

   2013      2014      2013      2014  

Cost of Revenue

   $ 264       $ 302       $ 826       $ 1,765   

Sales and Marketing

   $ 1,275       $ 3,968       $ 2,578       $ 10,929   

General and Administrative

   $ 4,067       $ 10,725       $ 9,813       $ 29,919   

Research and Development

   $ 114       $ 1,756       $ 183       $ 3,047   

Reconciliation from GAAP EPS to Non-GAAP EPS:

 

in thousands except per share

   GAAP Net Income
Attributable to
Stockholders
     GAAP Net Loss
Attributable to
Noncontrolling Interests
    Non-GAAP Net Loss  

Net Income (loss)

   $ 19,236       ($ 89,352   ($ 70,116

/ Weighted Average Common Shares Outstanding

     99,380         93,324        93,324   
  

 

 

    

 

 

   

 

 

 

= Net Loss Per Share

   $ 0.19       ($ 0.96   ($ 0.75
  

 

 

    

 

 

   

 

 

 

Retained Value Sensitivities:

The following tables provide quantitative sensitivity analyses of our estimates of Retained Value Under Energy Contract, Retained Value Renewal, Retained Value, and Retained Value per Watt as of September 30, 2014 on our and alternate assumptions.

 

Retained Value Forecast ($M)    Retained Value Forecast ($/Watt)

LOGO

   LOGO
Retained Value Under Contract ($M)    Retained Value of Renewal ($/Watt)

LOGO

   LOGO


Definitions:

“MW” or “megawatts” represents the DC nameplate megawatt production capacity.

“Backlog” represents the aggregate megawatt capacity of solar energy systems not yet deployed as of the date specified pursuant to Energy Contracts and contracts for solar energy system direct sales executed as of such date.

“Customers” includes all residential, commercial and government buildings where we have installed or contracted to install a solar energy system, or performed or contracted to perform an energy efficiency evaluation or other energy efficiency services.

“Energy Contracts” includes all residential, commercial and government leases and power purchase agreements and consumer loan agreements pursuant to which consumers use or will use energy generated by a solar energy system that we have installed or contracted to install. For landlord-tenant structures in which we contract with the landlord or development company, we include each residence as an individual contract. For commercial customers with multiple locations, each location is deemed a contract if we maintain a separate contract for that location.

“MW Booked” represents the aggregate megawatt production capacity of solar energy systems pursuant to customer contracts signed (with no contingencies remaining) during the applicable period net of cancellations during the applicable period. This metric includes solar energy systems booked under Energy Contracts as well as solar energy system direct sales.

“MW Deployed” represents the megawatt production capacity of solar energy systems that have had all required building department inspections completed during the applicable period. This metric includes solar energy systems deployed under Energy Contracts as well as for solar energy system direct sales.

“Nominal Contracted Payments Remaining” represents our estimate of the sum of cash payments that are customers are obligated to pay us under our Energy Contracts over the remaining term of such contracts. This metric includes Energy Contracts for solar energy systems deployed and in Backlog. As an example, if a customer is 2 years into her 20 year contract, then 18 years of contract payments remain. As an additional example, if a customer chose to pre-pay her Energy Contract, then it is included in estimated Nominal Contracted Payments Remaining only while it is in Backlog as the pre-payment has not been received. Payments for direct sales are not included.

“Retained Value” forecast represents the sum of both “Retained Value under Energy Contract” and “Retained Value Renewal.” Retained Value under Energy Contract represents our estimate of the forecasted net present value at a discount rate of 6% of Nominal Contracted Payments Remaining and estimated performance-based incentives allocated to us, net of amounts we are obligated to distribute to our fund investors, upfront rebates, depreciation, renewable energy certificates, solar renewable energy certificates and estimated operations and maintenance, insurance, administrative and inverter replacement costs, based on contractually agreed amounts as well as historic expenses. This metric includes Energy Contracts for solar energy systems deployed and in Backlog. Retained Value Renewal represents our estimate of the forecasted net present value at a discount rate of 6% of the payments we would receive upon renewal of all Energy Contracts (excluding consumer loan agreements, which have a 30 year term) through a total term of 30 years at a rate equal to 90% of the contractual rate in effect at expiration of the initial term, net of estimated operations and maintenance, insurance, administrative and inverter replacement costs, based on contractually agreed amounts as well as historic expenses. This metric includes Energy Contracts (excluding consumer loan agreements) for solar energy systems deployed and in Backlog. We assume renewal due to both (1) a higher life expectancy of the equipment used in our solar energy systems (typically 30 years or more) vs. a contract term (typically 20 years) and (2) our assumption utility retail rates continue to increase at their historic pace and our expectation that the price of our energy contracts will continue to represent an economic incentive for our customers to renew their contracts.

“Retained Value per Watt” is computed by dividing cumulative retained value as of such date by the sum of total MWs deployed under Energy Contracts as of such date plus MWs booked under Energy Contracts as of such date but not yet deployed.

“Undeployed Tax Equity Financing Capacity” represents a forecast of the amount of MW that can be deployed based on committed available tax equity financing for Energy Contracts.

 

Investor Contact  
  Aaron Chew
  investors@solarcity.com
  650-963-5920