XML 46 R26.htm IDEA: XBRL DOCUMENT v3.22.4
Guarantor/Non-Guarantor Financial Information (Unaudited)
12 Months Ended
Dec. 31, 2022
Condensed Financial Information Disclosure [Abstract]  
Guarantor/Non-Guarantor Financial Information (Unaudited)
19.
Guarantor/Non-Guarantor Financial Information (Unaudited)

VM Consolidated is the lead borrower of the 2021 Term Loan and Senior Notes. VM Consolidated is owned by the Company through a series of holding companies that ultimately end with the Company. VM Consolidated is wholly owned by Greenlight Acquisition Corporation, which is wholly owned by Greenlight Intermediate Holding Corporation, which is wholly owned by Greenlight Holding Corporation, which is wholly owned by Verra Mobility Holdings, LLC, which is wholly owned by Verra Mobility Corporation. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions, including transactions with the Company’s wholly owned guarantor subsidiaries and non-guarantor subsidiaries.

The following financial information presents the consolidated balance sheets as of December 31, 2022 and the related consolidated statements of operations and comprehensive income (loss) and the consolidated statements of cash flows for the year ended December 31, 2022 for the Company, the combined guarantor subsidiaries and the combined non-guarantor subsidiaries.

Verra Mobility Corporation and Subsidiaries

Consolidated Balance Sheets

at December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in thousands)

 

Verra Mobility
Corporation
(Ultimate Parent)

 

 

Guarantor
Subsidiaries

 

 

Non-
guarantor
Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

 

$

64,979

 

 

$

40,225

 

 

$

 

 

$

105,204

 

Restricted cash

 

 

 

 

 

3,863

 

 

 

48

 

 

 

 

 

 

3,911

 

Accounts receivable (net of allowance for credit losses of $15.9 million)

 

 

 

 

 

151,882

 

 

 

11,904

 

 

 

 

 

 

163,786

 

Unbilled receivables

 

 

 

 

 

25,342

 

 

 

5,440

 

 

 

 

 

 

30,782

 

Investment in subsidiary

 

 

61,811

 

 

 

145,370

 

 

 

 

 

 

(207,181

)

 

 

 

Inventory

 

 

 

 

 

1,976

 

 

 

17,331

 

 

 

 

 

 

19,307

 

Prepaid expenses and other current assets

 

 

 

 

 

32,869

 

 

 

6,735

 

 

 

 

 

 

39,604

 

Total current assets

 

 

61,811

 

 

 

426,281

 

 

 

81,683

 

 

 

(207,181

)

 

 

362,594

 

Installation and service parts, net

 

 

 

 

 

22,923

 

 

 

 

 

 

 

 

 

22,923

 

Property and equipment, net

 

 

 

 

 

92,434

 

 

 

17,341

 

 

 

 

 

 

109,775

 

Operating lease assets

 

 

 

 

 

30,939

 

 

 

6,654

 

 

 

 

 

 

37,593

 

Intangible assets, net

 

 

 

 

 

276,477

 

 

 

100,943

 

 

 

 

 

 

377,420

 

Goodwill

 

 

 

 

 

689,697

 

 

 

143,783

 

 

 

 

 

 

833,480

 

Due from affiliates

 

 

169,259

 

 

 

 

 

 

 

 

 

(169,259

)

 

 

 

Other non-current assets

 

 

 

 

 

9,657

 

 

 

2,827

 

 

 

 

 

 

12,484

 

Total assets

 

$

231,070

 

 

$

1,548,408

 

 

$

353,231

 

 

$

(376,440

)

 

$

1,756,269

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

 

$

58,574

 

 

$

21,295

 

 

$

 

 

$

79,869

 

Deferred revenue

 

 

 

 

 

20,353

 

 

 

10,811

 

 

 

 

 

 

31,164

 

Accrued liabilities

 

 

 

 

 

37,740

 

 

 

11,107

 

 

 

 

 

 

48,847

 

Tax receivable agreement liability, current portion

 

 

 

 

 

4,994

 

 

 

 

 

 

 

 

 

4,994

 

Current portion of long-term debt

 

 

 

 

 

21,935

 

 

 

 

 

 

 

 

 

21,935

 

Total current liabilities

 

 

 

 

 

143,596

 

 

 

43,213

 

 

 

 

 

 

186,809

 

Long-term debt, net of current portion

 

 

 

 

 

1,190,045

 

 

 

 

 

 

 

 

 

1,190,045

 

Operating lease liabilities, net of current portion

 

 

 

 

 

28,856

 

 

 

4,506

 

 

 

 

 

 

33,362

 

Tax receivable agreement liability, net of current portion

 

 

 

 

 

50,900

 

 

 

 

 

 

 

 

 

50,900

 

Private placement warrant liabilities

 

 

 

 

 

24,066

 

 

 

 

 

 

 

 

 

24,066

 

Asset retirement obligations

 

 

 

 

 

12,942

 

 

 

51

 

 

 

 

 

 

12,993

 

Due to affiliates

 

 

 

 

 

30,386

 

 

 

138,873

 

 

 

(169,259

)

 

 

 

Deferred tax liabilities, net

 

 

 

 

 

 

 

 

21,149

 

 

 

 

 

 

21,149

 

Other long-term liabilities

 

 

 

 

 

5,806

 

 

 

69

 

 

 

 

 

 

5,875

 

Total liabilities

 

 

 

 

 

1,486,597

 

 

 

207,861

 

 

 

(169,259

)

 

 

1,525,199

 

Total stockholders' equity

 

 

231,070

 

 

 

61,811

 

 

 

145,370

 

 

 

(207,181

)

 

 

231,070

 

Total liabilities and stockholders' equity

 

$

231,070

 

 

$

1,548,408

 

 

$

353,231

 

 

$

(376,440

)

 

$

1,756,269

 

 

 

 

Verra Mobility Corporation and Subsidiaries

Consolidated Statements of Operations and Comprehensive Income (Loss)

Year Ended December 31, 2022

 

 

 

($ in thousands)

 

Verra Mobility
Corporation
(Ultimate
Parent)

 

 

Guarantor
Subsidiaries

 

 

Non-
guarantor
Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Service revenue

 

$

 

 

$

620,605

 

 

$

74,613

 

 

$

 

 

$

695,218

 

Product sales

 

 

 

 

 

26,675

 

 

 

19,705

 

 

 

 

 

 

46,380

 

Sales to affiliates

 

 

 

 

 

(1,788

)

 

 

1,788

 

 

 

 

 

 

 

Total revenue

 

 

 

 

 

645,492

 

 

 

96,106

 

 

 

 

 

 

741,598

 

Cost of service revenue

 

 

 

 

 

11,047

 

 

 

5,283

 

 

 

 

 

 

16,330

 

Cost of product sales

 

 

 

 

 

15,507

 

 

 

15,425

 

 

 

 

 

 

30,932

 

Cost of sales to affiliates

 

 

 

 

 

(10

)

 

 

10

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

186,778

 

 

 

39,546

 

 

 

 

 

 

226,324

 

Selling, general and administrative expenses

 

 

 

 

 

139,565

 

 

 

23,568

 

 

 

 

 

 

163,133

 

Depreciation, amortization and (gain) loss on disposal of assets, net

 

 

 

 

 

119,617

 

 

 

20,557

 

 

 

 

 

 

140,174

 

Total costs and expenses

 

 

 

 

 

472,504

 

 

 

104,389

 

 

 

 

 

 

576,893

 

Income (loss) from operations

 

 

 

 

 

172,988

 

 

 

(8,283

)

 

 

 

 

 

164,705

 

Income from equity investment

 

 

(92,475

)

 

 

4,039

 

 

 

 

 

 

88,436

 

 

 

 

Interest expense, net

 

 

 

 

 

70,652

 

 

 

(1,280

)

 

 

 

 

 

69,372

 

Change in fair value of private placement warrants

 

 

 

 

 

(14,400

)

 

 

 

 

 

 

 

 

(14,400

)

Tax receivable agreement liability adjustment

 

 

 

 

 

(720

)

 

 

 

 

 

 

 

 

(720

)

Gain on interest rate swap

 

 

 

 

 

(996

)

 

 

 

 

 

 

 

 

(996

)

Gain on extinguishment of debt

 

 

 

 

 

(3,005

)

 

 

 

 

 

 

 

 

(3,005

)

Other income, net

 

 

 

 

 

(10,794

)

 

 

(1,860

)

 

 

 

 

 

(12,654

)

Total other (income) expenses

 

 

(92,475

)

 

 

44,776

 

 

 

(3,140

)

 

 

88,436

 

 

 

37,597

 

Income (loss) before income taxes

 

 

92,475

 

 

 

128,212

 

 

 

(5,143

)

 

 

(88,436

)

 

 

127,108

 

Income tax provision (benefit)

 

 

 

 

 

35,737

 

 

 

(1,104

)

 

 

 

 

 

34,633

 

Net income (loss)

 

$

92,475

 

 

$

92,475

 

 

$

(4,039

)

 

$

(88,436

)

 

$

92,475

 

Other comprehensive loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in foreign currency translation adjustment

 

 

 

 

 

 

 

 

(7,771

)

 

 

 

 

 

(7,771

)

Total comprehensive income (loss)

 

$

92,475

 

 

$

92,475

 

 

$

(11,810

)

 

$

(88,436

)

 

$

84,704

 

 

 

Verra Mobility Corporation and Subsidiaries

Consolidated Statements of Cash Flows

Year Ended December 31, 2022

 

($ in thousands)

 

Verra Mobility
Corporation
(Ultimate Parent)

 

 

Guarantor
Subsidiaries

 

 

Non-
guarantor
Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

92,475

 

 

$

92,475

 

 

$

(4,039

)

 

$

(88,436

)

 

$

92,475

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

118,127

 

 

 

20,557

 

 

 

 

 

 

138,684

 

Amortization of deferred financing costs and discounts

 

 

 

 

 

5,472

 

 

 

 

 

 

 

 

 

5,472

 

Change in fair value of private placement warrants

 

 

 

 

 

(14,400

)

 

 

 

 

 

 

 

 

(14,400

)

Tax receivable agreement liability adjustment

 

 

 

 

 

(720

)

 

 

 

 

 

 

 

 

(720

)

Gain on interest rate swap

 

 

 

 

 

(996

)

 

 

 

 

 

 

 

 

(996

)

Gain on extinguishment of debt

 

 

 

 

 

(3,005

)

 

 

 

 

 

 

 

 

(3,005

)

Credit loss expense

 

 

 

 

 

13,744

 

 

 

737

 

 

 

 

 

 

14,481

 

Deferred income taxes

 

 

 

 

 

(15,473

)

 

 

(1,882

)

 

 

 

 

 

(17,355

)

Stock-based compensation

 

 

 

 

 

16,663

 

 

 

 

 

 

 

 

 

16,663

 

Impairment on a privately-held equity investment

 

 

 

 

 

1,340

 

 

 

 

 

 

 

 

 

1,340

 

Other

 

 

 

 

 

1,654

 

 

 

 

 

 

 

 

 

1,654

 

Income from equity investment

 

 

(92,475

)

 

 

4,039

 

 

 

 

 

 

88,436

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

 

 

 

(15,445

)

 

 

(2,240

)

 

 

 

 

 

(17,685

)

Unbilled receivables

 

 

 

 

 

(1,123

)

 

 

(813

)

 

 

 

 

 

(1,936

)

Inventory

 

 

 

 

 

(3,510

)

 

 

(6,800

)

 

 

 

 

 

(10,310

)

Prepaid expenses and other assets

 

 

 

 

 

529

 

 

 

3,777

 

 

 

 

 

 

4,306

 

Deferred revenue

 

 

 

 

 

3,433

 

 

 

1,158

 

 

 

 

 

 

4,591

 

Accounts payable and other current liabilities

 

 

 

 

 

2,408

 

 

 

4,105

 

 

 

 

 

 

6,513

 

Due to affiliates

 

 

 

 

 

7

 

 

 

(7

)

 

 

 

 

 

 

Other liabilities

 

 

 

 

 

(581

)

 

 

(854

)

 

 

 

 

 

(1,435

)

Net cash provided by operating activities

 

 

 

 

 

204,638

 

 

 

13,699

 

 

 

 

 

 

218,337

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment of contingent consideration

 

 

 

 

 

(647

)

 

 

 

 

 

 

 

 

(647

)

Purchases of installation and service parts and property and equipment

 

 

 

 

 

(39,447

)

 

 

(8,739

)

 

 

 

 

 

(48,186

)

Cash proceeds from the sale of assets

 

 

 

 

 

241

 

 

 

 

 

 

 

 

 

241

 

Net cash used in investing activities

 

 

 

 

 

(39,853

)

 

 

(8,739

)

 

 

 

 

 

(48,592

)

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayment on revolver

 

 

 

 

 

(25,000

)

 

 

 

 

 

 

 

 

(25,000

)

Repayment of long-term debt

 

 

 

 

 

(9,019

)

 

 

 

 

 

 

 

 

(9,019

)

Payment of debt issuance costs

 

 

 

 

 

(447

)

 

 

 

 

 

 

 

 

(447

)

Share repurchases and retirement

 

 

 

 

 

(125,071

)

 

 

 

 

 

 

 

 

(125,071

)

Proceeds from exercise of stock options

 

 

 

 

 

1,334

 

 

 

 

 

 

 

 

 

1,334

 

Payment of employee tax withholding related to RSUs vesting

 

 

 

 

 

(6,524

)

 

 

 

 

 

 

 

 

(6,524

)

Payment of contingent consideration

 

 

 

 

 

(205

)

 

 

 

 

 

 

 

 

(205

)

Net cash used in financing activities

 

 

 

 

 

(164,932

)

 

 

 

 

 

 

 

 

(164,932

)

Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

 

 

 

 

(130

)

 

 

 

 

 

(130

)

Net (decrease) increase in cash, cash equivalents and restricted cash

 

 

 

 

 

(147

)

 

 

4,830

 

 

 

 

 

 

4,683

 

Cash, cash equivalents and restricted cash - beginning of period

 

 

 

 

 

68,989

 

 

 

35,443

 

 

 

 

 

 

104,432

 

Cash, cash equivalents and restricted cash - end of period

 

$

 

 

$

68,842

 

 

$

40,273

 

 

$

 

 

$

109,115

 

Verra Mobility Corporation and Subsidiaries

Consolidated Statements of Cash Flows (Continued)

Year Ended December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Verra Mobility
Corporation
(Ultimate Parent)

 

 

Guarantor
Subsidiaries

 

 

Non-
guarantor
Subsidiaries

 

 

Eliminations

 

 

Consolidated

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

 

$

 

 

$

63,663

 

 

$

 

 

$

 

 

$

63,663

 

Income taxes paid, net of refunds

 

 

 

 

 

46,326

 

 

 

1,297

 

 

 

 

 

 

47,623

 

Supplemental non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions related to asset retirement obligations, property and equipment, and other

 

 

 

 

 

946

 

 

 

 

 

 

 

 

 

946

 

Purchases of installation and service parts and property and equipment in accounts payable and accrued liabilities at year-end

 

 

 

 

 

10,421

 

 

 

 

 

 

 

 

 

10,421