SAN FRANCISCO, May 03, 2023 (GLOBE NEWSWIRE) -- Sunrun (Nasdaq: RUN), the nation’s leading provider of residential solar, storage and energy services, today announced financial results for the quarter ended March 31, 2023.
“The Sunrun team is focused on crushing it on the fundamentals, driving strong, profitable and sustainable growth. Demand for clean affordable energy from Sunrun continued to accelerate in the first quarter, with over 30% growth in sales. The strength of Sunrun’s energy subscription offering and leading market presence allowed us to gain significant market share, and these trends are set to accelerate in the quarters ahead,” said Mary Powell, Sunrun’s Chief Executive Officer. “It is stunning to compare the speed and scale of our installed solar capacity in one quarter to utility solar developments. The average utility solar plant is 5 megawatts and takes a minimum of 6 to 12 months to build, compared to Sunrun’s installed capacity of 240 megawatts in one quarter. We are on track to add over one Gigawatt this year, on rooftops. To put that in context, the capacity we are adding this year is equivalent to an average nuclear power plant which takes decades to build. We do this by utilizing single and multi-family homes, avoiding the disruption to at least 5,000 acres of land it would take to do this in the centralized utility fashion and avoiding costly transmission and distribution infrastructure. As we accelerate adoption of storage and electric vehicles, the capability to leverage smart controllable load is powerful.”
“Sunrun’s team delivered a strong Q1, meaningfully exceeding both our installation volume and Net Subscriber Value guidance. We are on track to deliver a year of strong growth in 2023 with increasing Net Subscriber Values. A continued focus on operational efficiency and cost discipline, dramatically improving supply chain dynamics and smart execution in the capital markets places us on a path to achieving our goal for meaningful cash generation,” said Danny Abajian, Sunrun’s Chief Financial Officer.
Growth & Market Leadership
The growth opportunity for the solar industry is massive. Today, only 4% of the 88 million addressable homes in the U.S. have solar. The U.S. residential electricity market is over $194 billion per year and ongoing utility spending has resulted in escalating retail rates, increasing our value proposition and expanding our addressable market. Households that adopt electric vehicles consume approximately double the amount of electricity, increasing our market opportunity and value proposition even further. In addition to delivering a superior energy experience and more affordable electric service, we are quickly amassing one of the largest networks of storage capacity, which will position us to also serve the $125 billion annual market for utility capex. This dispatchable set of energy resources offers greater potential for resiliency and precision than bulky centralized infrastructure.
Owing to network effects and density advantages, increasing operating scale efficiencies, growing brand strength, capital raising capabilities, and advanced product and service offerings, we believe Sunrun will continue to expand our leadership position. Here are a few highlights:
Innovation & Differentiation
The world has the technologies to move to a decentralized energy architecture today. Home solar and storage can operate economically at small scale and can therefore be located where energy is consumed, leveraging the built environment instead of relying on expensive, centralized infrastructure whose design specifications do not meet today’s energy needs and weather reality. Sunrun is effectuating this transition through continued business model innovation and a superior customer experience. We provide fixed-rate solar-as-a-service subscriptions, whole-home backup power capabilities, and participation in virtual power plants. We are investing in efforts to further electrify the home, including electric vehicle charging infrastructure and converting gas appliances to electric. We expect these efforts will increase Sunrun’s share of the home energy wallet and enhance our value to customers. The following recent developments highlight our innovation and increasing differentiation:
ESG Efforts: Embracing Sustainability & Investing in Our Employees and Communities
Sunrun’s mission is to create a planet run by the sun and build an affordable energy system that combats climate change and provides energy access for all. We proactively serve all stakeholders: our customers, our employees, the communities in which we operate, and our business and financial partners. Investing in our people and providing meaningful career opportunities is critical to our success. As the country embarks on upgrading infrastructure and rewiring our buildings, the demand for skilled workers will increase substantially. We are focused on developing a differentiated talent brand and providing opportunities to train and develop workers to be part of the clean energy economy. The following recent developments highlight our commitment to sustainability, investing in people, and investing in our communities:
Key Operating Metrics
In the first quarter of 2023, Customer Additions were 32,413, including 25,154 Subscriber Additions. As of March 31, 2023, Sunrun had 829,709 Customers, including 692,395 Subscribers. Customers grew 20% in the first quarter of 2023 compared to the first quarter of 2022.
Annual Recurring Revenue from Subscribers was $1.1 billion as of March 31, 2023. The Average Contract Life Remaining of Subscribers was 17.6 years as of March 31, 2023.
Commencing with the first quarter of 2023, Sunrun increased the discount rate used to calculate Subscriber Value and Gross Earning Assets from 5% to 6%.
Subscriber Value was $44,055 in the first quarter of 2023 while Creation Cost was $32,055. Net Subscriber Value was $12,000 in the first quarter of 2023. Total Value Generated was $301.8 million in the first quarter of 2023.
Gross Earning Assets as of March 31, 2023 were $11.6 billion. Net Earning Assets were $4.0 billion, which includes $843 million in total cash, as of March 31, 2023.
Solar Energy Capacity Installed was 239.8 Megawatts in the first quarter of 2023. Solar Energy Capacity Installed for Subscribers was 187.8 Megawatts in the first quarter of 2023.
Networked Solar Energy Capacity was 5,907 Megawatts as of March 31, 2023. Networked Solar Energy Capacity for Subscribers was 4,952 Megawatts as of March 31, 2023.
Outlook
Management’s focus is on leading the market through sustainable and profitable growth, prioritizing unit cash generation capabilities, while prudently managing working capital needs.
Management continues to expect Solar Energy Capacity Installed growth to be in a range of 10% to 15% for the full year 2023. Management currently sees more upside opportunity than downside risk to achieving growth in this range and anticipates market share gains in 2023.
Management expects Solar Energy Capacity Installed growth to be in a range of 270 to 290 Megawatts in the second quarter of 2023.
Net Subscriber Value is expected to increase sequentially in the second quarter and to be materially higher in the second half of 2023 compared to the first half of 2023.
First Quarter 2023 GAAP Results
Total revenue was $589.8 million in the first quarter of 2023, up $94.1 million, or 19%, from the first quarter of 2022. Customer agreements and incentives revenue was $246.5 million, an increase of $36.8 million, or 18%, compared to the first quarter of 2022. Solar energy systems and product sales revenue was $343.4 million, an increase of $57.3 million, or 20%, compared to the first quarter of 2022.
Total cost of revenue was $556.9 million, an increase of 23% year-over-year. Total operating expenses were $817.5 million, an increase of 21% year-over-year.
Net loss attributable to common stockholders was $240.4 million, or a loss of $1.12 per basic and diluted share, in the first quarter of 2023.
Financing Activities
As of May 3, 2023, closed transactions and executed term sheets provide us expected tax equity to fund, at a 30% ITC level, over 450 Megawatts of Solar Energy Capacity Installed for Subscribers beyond what was deployed through March 31, 2023. As of March 31, 2023, Sunrun also had $522 million available in its $1.8 billion non-recourse senior revolving warehouse facility to fund over 175 Megawatts of Solar Energy Capacity Installed for Subscribers.
Conference Call Information
Sunrun is hosting a conference call for analysts and investors to discuss its first quarter 2023 results and business outlook at 1:30 p.m. Pacific Time today, May 3, 2023. A live audio webcast of the conference call along with supplemental financial information will be accessible via the “Investor Relations” section of Sunrun’s website at https://investors.sunrun.com. The conference call can also be accessed live over the phone by dialing (877) 407-5989 (toll free) or (201) 689-8434 (toll). An audio replay will be available following the call on the Sunrun Investor Relations website for approximately one month.
About Sunrun
Sunrun Inc. (Nasdaq: RUN) is the nation’s leading home solar, storage, and energy services company. Founded in 2007, Sunrun pioneered home solar service plans to make local clean energy more accessible to everyone for little to no upfront cost. Sunrun’s innovative home storage solution brings families affordable, resilient, and reliable energy. The company can also manage and share stored solar energy to provide benefits to households, utilities, and the electric grid while reducing our reliance on polluting energy sources. For more information, please visit www.sunrun.com.
Forward Looking Statements
This communication contains forward-looking statements related to Sunrun (the “Company”) within the meaning of Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. Such forward-looking statements include, but are not limited to, statements related to: the Company’s financial and operating guidance and expectations; the Company’s business plan, trajectory, and expectations, market leadership, competitive advantages, operational and financial results and metrics (and the assumptions related to the calculation of such metrics); the Company’s momentum in its business strategies including its ESG efforts, expectations regarding market share, total addressable market, customer value proposition, market penetration, financing activities, financing capacity, product mix, and ability to manage cash flow and liquidity; the growth of the solar industry; the Company’s ability to derive value from the anticipated benefits of partnerships, new technologies, and pilot programs; anticipated demand, market acceptance, and market adoption of the Company’s offerings, including new products, services, and technologies; expectations regarding the growth of home electrification, electric vehicles, virtual power plants, and distributed energy resources; the Company’s ability to manage suppliers, inventory, and workforce; supply chains and regulatory impacts affecting supply chains; the Company’s leadership team and talent development; the legislative and regulatory environment of the solar industry and the potential impacts of proposed, amended, and newly adopted legislation and regulation on the solar industry and our business; the ongoing expectations regarding the Company’s storage and energy services businesses and anticipated emissions reductions due to utilization of the Company’s solar systems; anticipated or potential residual impacts of the COVID-19 pandemic; and factors outside of the Company’s control such as macroeconomic trends, bank failures, public health emergencies, natural disasters, acts of war, terrorism, geopolitical conflict, or armed conflict / invasion, and the impacts of climate change. These statements are not guarantees of future performance; they reflect the Company’s current views with respect to future events and are based on assumptions and estimates and are subject to known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from expectations or results projected or implied by forward-looking statements. The risks and uncertainties that could cause the Company’s results to differ materially from those expressed or implied by such forward-looking statements include: the Company’s continued ability to manage costs and compete effectively; the availability of additional financing on acceptable terms; worldwide economic conditions, including slow or negative growth rates and inflation; volatile or rising interest rates; changes in policies and regulations, including net metering, interconnection limits, and fixed fees, or caps and licensing restrictions and the impact of these changes on the solar industry and our business; the Company’s ability to attract and retain the Company’s business partners; supply chain risks and associated costs; the residual impacts of COVID-19 on the Company’s operations; realizing the anticipated benefits of past or future investments, partnerships, strategic transactions, or acquisitions, and integrating those acquisitions; the Company’s leadership team and ability to attract and retain key employees; changes in the retail prices of traditional utility generated electricity; the availability of rebates, tax credits and other incentives; the availability of solar panels, batteries, and other components and raw materials; the Company’s business plan and the Company’s ability to effectively manage the Company’s growth and labor constraints; the Company’s ability to meet the covenants in the Company’s investment funds and debt facilities; factors impacting the home electrification and solar industry generally, and such other risks and uncertainties identified in the reports that we file with the U.S. Securities and Exchange Commission from time to time. All forward-looking statements used herein are based on information available to us as of the date hereof, and we assume no obligation to update publicly these forward-looking statements for any reason, except as required by law.
Citations to industry and market statistics used herein may be found in our Investor Presentation, available via the “Investor Relations” section of Sunrun’s website at https://investors.sunrun.com.
| Consolidated Balance Sheets | ||||||||
| (In Thousands) | ||||||||
| March 31, 2023 | December 31, 2022 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash | $ | 628,536 | $ | 740,508 | ||||
| Restricted cash | 214,542 | 212,367 | ||||||
| Accounts receivable, net | 218,692 | 214,255 | ||||||
| Inventories | 887,890 | 783,904 | ||||||
| Prepaid expenses and other current assets | 134,612 | 146,609 | ||||||
| Total current assets | 2,084,272 | 2,097,643 | ||||||
| Restricted cash | 148 | 148 | ||||||
| Solar energy systems, net | 11,368,850 | 10,988,361 | ||||||
| Property and equipment, net | 75,087 | 67,439 | ||||||
| Intangible assets, net | 6,186 | 7,527 | ||||||
| Goodwill | 4,280,169 | 4,280,169 | ||||||
| Other assets | 1,913,615 | 1,827,518 | ||||||
| Total assets | $ | 19,728,327 | $ | 19,268,805 | ||||
| Liabilities and total equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 345,968 | $ | 339,166 | ||||
| Distributions payable to noncontrolling interests and redeemable noncontrolling interests | 30,621 | 32,050 | ||||||
| Accrued expenses and other liabilities | 381,271 | 406,466 | ||||||
| Deferred revenue, current portion | 160,221 | 183,719 | ||||||
| Deferred grants, current portion | 8,239 | 8,252 | ||||||
| Finance lease obligations, current portion | 12,460 | 11,444 | ||||||
| Non-recourse debt, current portion | 194,410 | 157,810 | ||||||
| Pass-through financing obligation, current portion | 16,827 | 16,544 | ||||||
| Total current liabilities | 1,150,017 | 1,155,451 | ||||||
| Deferred revenue, net of current portion | 938,039 | 912,254 | ||||||
| Deferred grants, net of current portion | 198,656 | 201,094 | ||||||
| Finance lease obligations, net of current portion | 21,956 | 17,302 | ||||||
| Convertible senior notes | 393,442 | 392,882 | ||||||
| Line of credit | 552,253 | 505,158 | ||||||
| Non-recourse debt, net of current portion | 7,786,399 | 7,343,299 | ||||||
| Pass-through financing obligation, net of current portion | 286,451 | 289,011 | ||||||
| Other liabilities | 170,267 | 140,290 | ||||||
| Deferred tax liabilities | 63,093 | 133,047 | ||||||
| Total liabilities | 11,560,573 | 11,089,788 | ||||||
| Redeemable noncontrolling interests | 604,707 | 609,702 | ||||||
| Total stockholders’ equity | 6,467,758 | 6,708,122 | ||||||
| Noncontrolling interests | 1,095,289 | 861,193 | ||||||
| Total equity | 7,563,047 | 7,569,315 | ||||||
| Total liabilities, redeemable noncontrolling interests and total equity | $ | 19,728,327 | $ | 19,268,805 | ||||
| Consolidated Statements of Operations | ||||||||
| (In Thousands, Except Per Share Amounts) | ||||||||
| Three Months Ended March 31, | ||||||||
| 2023 | 2022 | |||||||
| Revenue: | ||||||||
| Customer agreements and incentives | $ | 246,474 | $ | 209,692 | ||||
| Solar energy systems and product sales | 343,375 | 286,092 | ||||||
| Total revenue | 589,849 | 495,784 | ||||||
| Operating expenses: | ||||||||
| Cost of customer agreements and incentives | 236,905 | 201,785 | ||||||
| Cost of solar energy systems and product sales | 320,018 | 249,844 | ||||||
| Sales and marketing | 202,836 | 174,926 | ||||||
| Research and development | 4,557 | 6,257 | ||||||
| General and administrative | 51,886 | 43,081 | ||||||
| Amortization of intangible assets | 1,341 | 1,341 | ||||||
| Total operating expenses | 817,543 | 677,234 | ||||||
| Loss from operations | (227,694 | ) | (181,450 | ) | ||||
| Interest expense, net | (142,698 | ) | (92,254 | ) | ||||
| Other (expense) income, net | (25,000 | ) | 113,958 | |||||
| Loss before income taxes | (395,392 | ) | (159,746 | ) | ||||
| Income tax benefit | (59,619 | ) | (3,277 | ) | ||||
| Net loss | (335,773 | ) | (156,469 | ) | ||||
| Net loss attributable to noncontrolling interests and redeemable noncontrolling interests | (95,385 | ) | (68,691 | ) | ||||
| Net loss attributable to common stockholders | $ | (240,388 | ) | $ | (87,778 | ) | ||
| Net loss per share attributable to common stockholders | ||||||||
| Basic | $ | (1.12 | ) | $ | (0.42 | ) | ||
| Diluted | $ | (1.12 | ) | $ | (0.42 | ) | ||
| Weighted average shares used to compute net loss per share attributable to common stockholders | ||||||||
| Basic | 214,548 | 208,676 | ||||||
| Diluted | 214,548 | 208,676 | ||||||
| Consolidated Statements of Cash Flows | ||||||||
| (In Thousands) | ||||||||
| Three Months Ended March 31, | ||||||||
| 2023 | 2022 | |||||||
| Operating activities: | ||||||||
| Net loss | $ | (335,773 | ) | $ | (156,469 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Depreciation and amortization, net of amortization of deferred grants | 123,105 | 106,110 | ||||||
| Deferred income taxes | (59,613 | ) | (3,277 | ) | ||||
| Stock-based compensation expense | 28,266 | 39,219 | ||||||
| Interest on pass-through financing obligations | 4,862 | 5,010 | ||||||
| Reduction in pass-through financing obligations | (9,641 | ) | (9,826 | ) | ||||
| Unrealized gain on derivatives | 30,721 | (66,182 | ) | |||||
| Other noncash items | 27,366 | (28,173 | ) | |||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (9,385 | ) | (57,232 | ) | ||||
| Inventories | (103,986 | ) | (49,127 | ) | ||||
| Prepaid and other assets | (109,454 | ) | (136,843 | ) | ||||
| Accounts payable | (1,428 | ) | 100,425 | |||||
| Accrued expenses and other liabilities | (26,776 | ) | (27,780 | ) | ||||
| Deferred revenue | 2,413 | 27,736 | ||||||
| Net cash used in operating activities | (439,323 | ) | (256,409 | ) | ||||
| Investing activities: | ||||||||
| Payments for the costs of solar energy systems | (506,314 | ) | (420,630 | ) | ||||
| Purchase of equity method investment | — | (75,000 | ) | |||||
| Purchases of property and equipment, net | (3,996 | ) | (6,471 | ) | ||||
| Net cash used in investing activities | (510,310 | ) | (502,101 | ) | ||||
| Financing activities: | ||||||||
| Proceeds from state tax credits, net of recapture | 4,033 | — | ||||||
| Proceeds from line of credit | 143,331 | 490,000 | ||||||
| Repayment of line of credit | (96,236 | ) | (231,066 | ) | ||||
| Proceeds from issuance of convertible senior notes, net of capped call transaction | — | — | ||||||
| Proceeds from issuance of non-recourse debt | 514,880 | 453,700 | ||||||
| Repayment of non-recourse debt | (50,968 | ) | (83,585 | ) | ||||
| Payment of debt fees | (733 | ) | (8,571 | ) | ||||
| Proceeds from pass-through financing and other obligations, net | 2,004 | 1,911 | ||||||
| Payment of finance lease obligations | (4,477 | ) | (3,299 | ) | ||||
| Contributions received from noncontrolling interests and redeemable noncontrolling interests | 397,750 | 230,493 | ||||||
| Distributions paid to noncontrolling interests and redeemable noncontrolling interests | (63,901 | ) | (51,245 | ) | ||||
| Acquisition of noncontrolling interests | (7,175 | ) | (30,173 | ) | ||||
| Net proceeds related to stock-based award activities | 1,328 | 2,529 | ||||||
| Net cash provided by financing activities | 839,836 | 770,694 | ||||||
| Net change in cash and restricted cash | (109,797 | ) | 12,184 | |||||
| Cash and restricted cash, beginning of period | 953,023 | 850,431 | ||||||
| Cash and restricted cash, end of period | $ | 843,226 | $ | 862,615 | ||||
Key Operating and Financial Metrics
The following operating metrics are used by management to evaluate the performance of the business. Management believes these metrics, when taken together with other information contained in our filings with the SEC and within this press release, provide investors with helpful information to determine the economic performance of the business activities in a period that would otherwise not be observable from historic GAAP measures. Management believes that it is helpful to investors to evaluate the present value of cash flows expected from subscribers over the full expected relationship with such subscribers (“Subscriber Value”, more fully defined in the definitions appendix below) in comparison to the costs associated with adding these customers, regardless of whether or not the costs are expensed or capitalized in the period (“Creation Cost”, more fully defined in the definitions appendix below). The Company also believes that Subscriber Value, Creation Costs, and Total Value Generated are useful metrics for investors because they present an unlevered view of all of the costs associated with new customers in a period compared to the expected future cash flows from these customers over a 30-year period, based on contracted pricing terms with its customers, which is not observable in any current or historic GAAP-derived metric. Management believes it is useful for investors to also evaluate the future expected cash flows from all customers that have been deployed through the respective measurement date, less estimated costs to maintain such systems and estimated distributions to tax equity partners in consolidated joint venture partnership flip structures, and distributions to project equity investors (“Gross Earning Assets”, more fully defined in the definitions appendix below). The Company also believes Gross Earning Assets is useful for management and investors because it represents the remaining future expected cash flows from existing customers, which is not a current or historic GAAP-derived measure.
Various assumptions are made when calculating these metrics. Both Subscriber Value and Gross Earning Assets utilize a 6% unlevered discount rate (weighted average cost of capital or “WACC”) to discount future cash flows to the present period. Furthermore, these metrics assume that customers renew after the initial contract period at a rate equal to 90% of the rate in effect at the end of the initial contract term. For Customer Agreements with 25-year initial contract terms, a 5-year renewal period is assumed. For a 20-year initial contract term, a 10-year renewal period is assumed. In all instances, we assume a 30-year customer relationship, although the customer may renew for additional years, or purchase the system. Estimated cost of servicing assets has been deducted and is estimated based on the service agreements underlying each fund.
| In-period volume metrics: | Three Months Ended March 31, 2023 | ||
| Customer Additions | 32,413 | ||
| Subscriber Additions | 25,154 | ||
| Solar Energy Capacity Installed (in Megawatts) | 239.8 | ||
| Solar Energy Capacity Installed for Subscribers (in Megawatts) | 187.8 | ||
| In-period value creation metrics: | Three Months Ended March 31, 2023 | ||
| Subscriber Value Contracted Period | $ | 40,523 | |
| Subscriber Value Renewal Period | $ | 3,532 | |
| Subscriber Value | $ | 44,055 | |
| Creation Cost | $ | 32,055 | |
| Net Subscriber Value | $ | 12,000 | |
| Total Value Generated (in millions) | $ | 301.8 | |
| In-period environmental impact metrics: | Three Months Ended March 31, 2023 | ||
| Positive Environmental Impact from Customers (over trailing twelve months, in millions of metric tons of CO2 avoidance) | 3.2 | ||
| Positive Expected Lifetime Environmental Impact from Customer Additions (in millions of metric tons of CO2 avoidance) | 5.1 | ||
| Period-end metrics: | March 31, 2023 | ||
| Customers | 829,709 | ||
| Subscribers | 692,395 | ||
| Households Served in Low-Income Multifamily Properties | 11,269 | ||
| Networked Solar Energy Capacity (in Megawatts) | 5,907 | ||
| Networked Solar Energy Capacity for Subscribers (in Megawatts) | 4,952 | ||
| Annual Recurring Revenue (in millions) | $ | 1,090 | |
| Average Contract Life Remaining (in years) | 17.6 | ||
| Gross Earning Assets Contracted Period (in millions) | $ | 8,584 | |
| Gross Earning Assets Renewal Period (in millions) | $ | 2,970 | |
| Gross Earning Assets (in millions) | $ | 11,553 | |
| Net Earning Assets (in millions) | $ | 4,035 | |
Note that Sunrun updated the discount rate used to calculate Subscriber Value and Gross Earning Assets to 6% commencing with the first quarter 2023 reporting. Also note that figures presented above may not sum due to rounding. For adjustments related to Subscriber Value and Creation Cost, please see the supplemental Creation Cost Methodology memo for each applicable period, which is available on investors.sunrun.com.
Definitions
Deployments represent solar energy systems, whether sold directly to customers or subject to executed Customer Agreements (i) for which we have confirmation that the systems are installed on the roof, subject to final inspection, (ii) in the case of certain system installations by our partners, for which we have accrued at least 80% of the expected project cost (inclusive of acquisitions of installed systems), or (iii) for multi-family and any other systems that have reached our internal milestone signaling construction can commence following design completion, measured on the percentage of the system that has been completed based on expected system cost.
Customer Agreements refer to, collectively, solar power purchase agreements and solar leases.
Subscriber Additions represent the number of Deployments in the period that are subject to executed Customer Agreements.
Customer Additions represent the number of Deployments in the period.
Solar Energy Capacity Installed represents the aggregate megawatt production capacity of our solar energy systems that were recognized as Deployments in the period.
Solar Energy Capacity Installed for Subscribers represents the aggregate megawatt production capacity of our solar energy systems that were recognized as Deployments in the period that are subject to executed Customer Agreements.
Creation Cost represents the sum of certain operating expenses and capital expenditures incurred divided by applicable Customer Additions and Subscriber Additions in the period. Creation Cost is comprised of (i) installation costs, which includes the increase in gross solar energy system assets and the cost of customer agreement revenue, excluding depreciation expense of fixed solar assets, and operating and maintenance expenses associated with existing Subscribers, plus (ii) sales and marketing costs, including increases to the gross capitalized costs to obtain contracts, net of the amortization expense of the costs to obtain contracts, plus (iii) general and administrative costs, and less (iv) the gross profit derived from selling systems to customers under sale agreements and Sunrun’s product distribution and lead generation businesses. Creation Cost excludes stock based compensation, amortization of intangibles, and research and development expenses, along with other items the company deems to be non-recurring or extraordinary in nature. The gross margin derived from solar energy systems and product sales is included as an offset to Creation Cost since these sales are ancillary to the overall business model and lowers our overall cost of business. The sales, marketing, general and administrative costs in Creation Costs is inclusive of sales, marketing, general and administrative activities related to the entire business, including solar energy system and product sales. As such, by including the gross margin on solar energy system and product sales as a contra cost, the value of all activities of the Company’s segment are represented in the Net Subscriber Value.
Subscriber Value represents the per subscriber value of upfront and future cash flows (discounted at 6%) from Subscriber Additions in the period, including expected payments from customers as set forth in Customer Agreements, net proceeds from tax equity finance partners, payments from utility incentive and state rebate programs, contracted net grid service program cash flows, projected future cash flows from solar energy renewable energy credit sales, less estimated operating and maintenance costs to service the systems and replace equipment, consistent with estimates by independent engineers, over the initial term of the Customer Agreements and estimated renewal period. For Customer Agreements with 25 year initial contract terms, a 5 year renewal period is assumed. For a 20 year initial contract term, a 10 year renewal period is assumed. In all instances, we assume a 30-year customer relationship, although the customer may renew for additional years, or purchase the system.
Net Subscriber Value represents Subscriber Value less Creation Cost.
Total Value Generated represents Net Subscriber Value multiplied by Subscriber Additions.
Customers represent the cumulative number of Deployments, from the company’s inception through the measurement date.
Subscribers represent the cumulative number of Customer Agreements for systems that have been recognized as Deployments through the measurement date.
Networked Solar Energy Capacity represents the aggregate megawatt production capacity of our solar energy systems that have been recognized as Deployments, from the company’s inception through the measurement date.
Networked Solar Energy Capacity for Subscribers represents the aggregate megawatt production capacity of our solar energy systems that have been recognized as Deployments, from the company’s inception through the measurement date, that have been subject to executed Customer Agreements.
Gross Earning Assets is calculated as Gross Earning Assets Contracted Period plus Gross Earning Assets Renewal Period.
Gross Earning Assets Contracted Period represents the present value of the remaining net cash flows (discounted at 6%) during the initial term of our Customer Agreements as of the measurement date. It is calculated as the present value of cash flows (discounted at 6%) that we would receive from Subscribers in future periods as set forth in Customer Agreements, after deducting expected operating and maintenance costs, equipment replacements costs, distributions to tax equity partners in consolidated joint venture partnership flip structures, and distributions to project equity investors. We include cash flows we expect to receive in future periods from state incentive and rebate programs, contracted sales of solar renewable energy credits, and awarded net cash flows from grid service programs with utilities or grid operators.
Gross Earning Assets Renewal Period is the forecasted net present value we would receive upon or following the expiration of the initial Customer Agreement term but before the 30th anniversary of the system’s activation (either in the form of cash payments during any applicable renewal period or a system purchase at the end of the initial term), for Subscribers as of the measurement date. We calculate the Gross Earning Assets Renewal Period amount at the expiration of the initial contract term assuming either a system purchase or a renewal, forecasting only a 30-year customer relationship (although the customer may renew for additional years, or purchase the system), at a contract rate equal to 90% of the customer’s contractual rate in effect at the end of the initial contract term. After the initial contract term, our Customer Agreements typically automatically renew on an annual basis and the rate is initially set at up to a 10% discount to then-prevailing utility power prices.
Net Earning Assets represents Gross Earning Assets, plus total cash, less adjusted debt and less pass-through financing obligations, as of the same measurement date. Debt is adjusted to exclude a pro-rata share of non-recourse debt associated with funds with project equity structures along with debt associated with the company’s ITC safe harboring facility. Because estimated cash distributions to our project equity partners are deducted from Gross Earning Assets, a proportional share of the corresponding project level non-recourse debt is deducted from Net Earning Assets, as such debt would be serviced from cash flows already excluded from Gross Earning Assets.
Annual Recurring Revenue represents revenue arising from Customer Agreements over the following twelve months for Subscribers that have met initial revenue recognition criteria as of the measurement date.
Average Contract Life Remaining represents the average number of years remaining in the initial term of Customer Agreements for Subscribers that have met revenue recognition criteria as of the measurement date.
Households Served in Low-Income Multifamily Properties represent the number of individual rental units served in low-income multi-family properties from shared solar energy systems deployed by Sunrun. Households are counted when the solar energy system has interconnected with the grid, which may differ from Deployment recognition criteria.
Positive Environmental Impact from Customers represents the estimated reduction in carbon emissions as a result of energy produced from our Networked Solar Energy Capacity over the trailing twelve months. The figure is presented in millions of metric tons of avoided carbon emissions and is calculated using the Environmental Protection Agency’s AVERT tool. The figure is calculated using the most recent published tool from the EPA, using the current-year avoided emission factor for distributed resources on a state by state basis. The environmental impact is estimated based on the system, regardless of whether or not Sunrun continues to own the system or any associated renewable energy credits.
Positive Expected Lifetime Environmental Impact from Customer Additions represents the estimated reduction in carbon emissions over thirty years as a result of energy produced from solar energy systems that were recognized as Deployments in the period. The figure is presented in millions of metric tons of avoided carbon emissions and is calculated using the Environmental Protection Agency’s AVERT tool. The figure is calculated using the most recent published tool from the EPA, using the current-year avoided emission factor for distributed resources on a state by state basis, leveraging our estimated production figures for such systems, which degrade over time, and is extrapolated for 30 years. The environmental impact is estimated based on the system, regardless of whether or not Sunrun continues to own the system or any associated renewable energy credits.
Investor & Analyst Contact:
Patrick Jobin
Senior Vice President, Finance & IR
This email address is being protected from spambots. You need JavaScript enabled to view it.
Media Contact:
Wyatt Semanek
Director, Corporate Communications
This email address is being protected from spambots. You need JavaScript enabled to view it.
| Last Trade: | US$9.55 |
| Daily Change: | -0.31 -3.14 |
| Daily Volume: | 2,864,579 |
| Market Cap: | US$2.140B |
November 07, 2024 October 23, 2024 September 17, 2024 August 20, 2024 | |
Hillcrest Energy Technologies is a clean technology company developing high value, high performance power conversion technologies and digital control systems for next-generation powertrains and grid-connected renewable...
CLICK TO LEARN MORE
GreenPower Motor designs, builds and distributes a full suite of high-floor and low-floor all-electric medium and heavy-duty vehicles, including transit buses, school buses, shuttles, cargo van, and a cab and chassis...
CLICK TO LEARN MORE
