Global Water Resources Reports Second Quarter 2022 Results

·19 min read
Global Water Resources, Inc.
Global Water Resources, Inc.

PHOENIX, Aug. 10, 2022 (GLOBE NEWSWIRE) -- Global Water Resources, Inc. (NASDAQ: GWRS), (TSX: GWR), a pure-play water resource management company, reported results for the second quarter ended June 30, 2022. All comparisons are to the same year-ago period unless otherwise noted. The company will hold a conference call at 1:00 p.m. Eastern time tomorrow to discuss the results (see dial-in information below.)

Q2 and Year to Date 2022 Financial Highlights

  • Revenues increased $0.8 million, or 7.0%, to $11.7 million during the second quarter of 2022 which was driven primarily by an 8.8% increase in active service connections. During the first half of 2022, revenues increased $1.5 million, or 7.6%, to $21.7 million which aligned with the increase in active service connections.

  • Net income increased $0.1 million, or 6.3%, to $2.1 million, or $0.09 per share, for the second quarter ended June 30, 2022. During the first half of 2022, net income totaled $3.0 million, or $0.13 per share, an increase of $1.2 million, or 69.7%, compared to the same period a year ago.

  • Adjusted EBITDA increased $0.8 million, or 14.3%, to $6.1 million during the second quarter of 2022 (see definition of adjusted EBITDA, a non-GAAP term, and its reconciliation to GAAP, below). During the first half of 2022, adjusted EBITDA increased $2.4 million, or 26.7%, to $11.2 million compared to the same period in 2021.

  • Declared three monthly cash dividends of $0.02458 per common share or $0.29496 per share on an annualized basis.

Q2 2022 Operational Highlights

  • Total active service connections increased 8.8% to 55,814 at June 30, 2022 from 51,314 at June 30, 2021.

  • Annualized active service connection growth rate was 7.2%.

  • Water consumption increased 8.1% to 1.1 billion gallons.

  • Signed definitive agreement to acquire Farmers Water Company in Pima County, which is expected to add 3,300 active water service connections as well as approximately 21.5 square miles of Certificate of Convenience and Necessity service area in Sahuarita and surrounding unincorporated Pima County.

  • Partnered with Town of Sahuarita located in Pima County to support regional growth with integrated water utility solutions.

Subsequent Events

  • Received approval from the Arizona Corporation Commission (ACC) to establish new water and wastewater rates for 96% of the company's active service connections. Effective August 1, 2022, the new rates are expected to result in an annualized revenue increase of approximately $2.2 million. The last rate increase was in 2014, which helped fund substantial infrastructure investments by the company.

  • Completed public offering of common stock for gross proceeds of approximately of $15.5 million. Company anticipates using the net proceeds from the offering for potential acquisitions, working capital and other general corporate purposes.

  • Increased the company's revolving credit line with Northern Trust from $10.0 million to $15.0 million.

Management Commentary

“In Q2, we generated strong top-line growth compared to the same year-ago quarter,” stated Global Water Resources president and CEO, Ron Fleming. “The increase in revenues was primarily driven by organic growth in connections and our acquisition of Las Quintas Serenas Water Company in the fourth quarter of 2021.

“In July, we received approval from the Arizona Corporation Commission to establish new water and wastewater rates for 96% of our active service connections. As with our previous rate increase, we expect the additional revenue to provide the financial resources we need to meet the current and future needs of our customers. This includes sustaining the high quality of our water and wastewater infrastructure, as well as improve services for the communities we have the privilege to serve.”

Global Water's CFO, Mike Liebman, added, “We recently strengthened our capital resources by increasing our unused revolving credit line from $10 million to $15 million, as well as raising $15.5 million in gross proceeds from equity capital raise earlier this month. These funds enable us to pursue growth through investments in organic expansion, acquisitions and new projects.”

Fleming concluded by stating, “Through the remainder of the year, we expect continued top-line and bottom-line improvements to be driven by organic growth in new connections and increased rates. We also anticipate future growth from the successful execution of our acquisition strategy, which includes the pursuit of accretive acquisitions with consolidation benefits.”

Q2 2022 Financial Summary

Revenues

Total revenues in the second quarter of 2022 increased $0.8 million or 7.0% to $11.7 million compared to $10.9 million in the same period in 2021. This increase was primarily driven by connections growth combined with increases in consumption and rates related to Rate Decision No. 74364.

Total revenues for the first half of 2022, increased $1.5 million or 7.6% to $21.7 million compared to $20.2 million in the same period in 2021. This increase was primarily driven by an increase in active service connections, combined with the increase in rates related to Rate Decision No. 74364.

Operating Expenses

Operating expenses increased $0.6 million or 7.4% to $9.2 million in the second quarter of 2022 compared to $8.6 million in the same period in 2021. The increase was primarily attributed to increased operations and maintenance expenses associated with increased personnel expenses and repairs and maintenance costs as well as increased regulatory expenses tied to the recent rate case and higher professional fees. These costs were offset by lower deferred compensation expense tied to the stock price.

Operating expenses for the first half of 2022 increased $1.1 million, or 6.5%, to $17.9 million compared to $16.8 million in the same period in 2021. The increase was primarily attributed to increased operations and maintenance expenses associated with increased personnel expenses combined with increased contract services expense, utilities power expense, and repair and maintenance expense. Additionally, the company had increased regulatory expense tied to the recent rate case and higher professional fees. Lastly, depreciation and amortization expense increased approxmiately $0.1 million.

Other Expenses

Total other expense totaled $0.5 million for the second quarter of 2022 compared to other income of $0.3 million in the second quarter of 2021. The $0.8 million decrease was primarily attributable to the one time cell tower sale in second quarter of 2021 offset by higher Buckeye growth premium and lower interest expense recognized during the three months ended June 30, 2022 compared to the same period in 2021.

Total other expense for the first half of 2022 totaled $0.6 million compared to $1.0 million for the same period in 2021. The $0.4 million improvement was primarily driven by the one time cell tower sale in the second quarter of 2021 offset by higher Buckeye growth premium and lower interest expense in 2022.

Net Income

Net income totaled $2.1 million, or $0.09 per share, in the second quarter of 2022, compared to $2.0 million, or $0.09 per share in the same period in 2021.

Net income increased $1.2 million to $3.0 million, or $0.13 per share in the first half of 2022, from $1.8 million, or $0.08 per share in the same period in 2021.

Adjusted EBITDA

Adjusted EBITDA increased $0.8 million, or 14.3%, to $6.1 million in the second quarter of 2022 compared to $5.3 million for the same period in 2021. The increase was primarily driven by increased personnel costs and increased professional fees, partially offset by the sale of the communications tower in Q2 2021 (see definition of Adjusted EBITDA, a non-GAAP term, and its reconciliation to GAAP, below).

Adjusted EBITDA increased $2.4 million, or 26.7%, to $11.2 million for the first half of 2022 compared to $8.9 million for the same period in 2021. The increase was primarily attributable to decreased deferred compensation expense tied to stock price, increased personnel costs, and increased professional fees, partially offset by the sale of the communications tower in Q2 2021 (see definition of adjusted EBITDA, a non-GAAP term, and its reconciliation to GAAP, below).

Capital Resources

Cash and cash equivalents totaled $4.8 million at June 30, 2022, as compared to $12.6 million at December 31, 2021. The decrease was primarily due to the company's capital expenditures as it continued to expand and invest in its infrastructure. As of June 30, 2022, the company has no notable near-term cash expenditures, other than a principal payment on its debt obligation in the amount of $1.9 million due in December 2022.

Dividend Policy

The company recently declared a monthly cash dividend of $0.02458 per common share (or $0.29496 per share on an annualized basis), which will be payable on August 31, 2022 to holders of record at the close of business on August 17, 2022.

Business Strategy

Global Water's near-term growth strategy involves increasing service connections, improving operating efficiencies, and increasing utility rates as approved by the Arizona Corporation Commission. The company will also continue to aggregate water and wastewater utilities, allowing the company and its customers to realize the benefits of consolidation, regionalization, and environmental stewardship.

Connection Rates

As of June 30, 2022, active service connections increased by 4,500 or 8.8% to 55,814, compared to 51,314 at June 30, 2021. The increase in active service connections was primarily due to growth in the company's service areas. As of June 30, 2022, the vacancy rate was 0.6%.

Arizona’s Growth Corridor: Positive Population and Economic Trends

The Metropolitan Phoenix area is steadily growing due to low-cost housing, excellent weather, large and growing universities, a diverse employment base, and business friendly environment. The area's population has increased throughout 2020 and 2021, and it continues to grow. The Employment and Population Statistics Department of the State of Arizona predicts that Phoenix Metro will have a population of 5.7 million by 2030 and reach 6.5 million by 2040. The company sees this strong growth outlook as an opportunity to increase active service connections and grow revenues.

Conference Call

Global Water Resources will hold a conference call to discuss its second quarter 2022 results tomorrow, followed by a question-and-answer period.

Date: Thursday, August 11, 2022
Time: 1:00 p.m. Eastern time (10:00 a.m. Pacific time)
Toll-free dial-in number: 1-855-327-6837
International dial-in number: 1-631-891-4304
Conference ID: 10019844
Webcast (live and replay): here

The conference call will be webcast live and available for replay here as well as via a link in the Investors section of the company’s website at www.gwresources.com.

Please call the conference telephone number five minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact CMA at 1-949-432-7566.

A replay of the call will be available after 4:00 p.m. Eastern time on the same day through August 25, 2022.

Toll-free replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 10019844

About Global Water Resources

Global Water Resources, Inc. is a leading water resource management company that owns and operates 25 systems which provide water, wastewater, and recycled water services. The company’s service areas are located primarily in growth corridors around metropolitan Phoenix. Global Water recycles over 1 billion gallons of water annually.

Cautionary Statement Regarding Non-GAAP Measures

This press release contains certain financial measures that are not recognized measures under accounting principles generally accepted in the United States of America (“GAAP”), including EBITDA, and Adjusted EBITDA.   EBITDA is defined for the purposes of this press release as net income (loss) before interest, income taxes, depreciation, and amortization. Adjusted EBITDA is defined as EBITDA excluding the gain or loss related to (i) nonrecurring events; (ii) option expense related to awards made to the board of directors and management; (iii) restricted stock expense related to awards made to executive officers; and (iv) disposal of assets.

Management believes that EBITDA and Adjusted EBITDA are useful supplemental measures of our operating performance and provide our investors meaningful measures of overall corporate performance. EBITDA is also presented because management believes that it is frequently used by investment analysts, investors, and other interested parties as a measure of financial performance. Adjusted EBITDA is also presented because management believes that it provides our investors a measure of our recurring core business. However, non-GAAP measures do not have a standardized meaning prescribed by GAAP, and investors are cautioned that non-GAAP measures, such as EBITDA and Adjusted EBITDA, should not be construed as an alternative to net income or loss or other income statement data (which are determined in accordance with GAAP) as an indicator of our performance or as a measure of liquidity and cash flows. Management's method of calculating EBITDA and Adjusted EBITDA may differ materially from the method used by other companies and accordingly, may not be comparable to similarly titled measures used by other companies. A reconciliation of EBITDA and Adjusted EBITDA to net income (loss), the most comparable GAAP measure, is included in the schedules attached to this press release.

Cautionary Note Regarding Forward-Looking Statements

This press release includes certain forward-looking statements which reflect the company's expectations regarding future events. The forward-looking statements involve a number of assumptions, risks, uncertainties, and other factors that could cause actual results to differ materially from those contained in the forward-looking statements. These forward-looking statements include, but are not limited to, statements concerning future top-line and bottom-line growth, our strategy, acquisition plans and our ability to complete additional acquisitions, including the acquisition of Farmers Water Company and the expected future benefits, our dividend policy, trends relating to population growth, active service connections, regulated revenue, the development of residential and commercial properties within our service areas, the anticipated impacts from the COVID-19 pandemic on the company, including to our business operations, results of operations, cash flows, and financial position, and our future responses to the COVID-19 pandemic, the outcome and timing of our rate application and the anticipated timing of any resulting phase-in of new rates, and other statements that are not historical facts as well as statements identified by words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," or the negative of these terms, or other words of similar meaning. These statements are based on our current beliefs or expectations and are inherently subject to a number of risks, uncertainties, and assumptions, most of which are difficult to predict and many of which are beyond our control. Actual results may differ materially from these expectations due to changes in political, economic, business, market, regulatory, and other factors, including the duration and severity of the COVID-19 pandemic and the actions to contain the virus or treat its impact, such as the efficacy of vaccines (particularly with respect to emerging strains of the virus). Factors that may also affect future results are disclosed under the headings “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our filings with the Securities and Exchange Commission (the "SEC"), which are available at the SEC's website at www.sec.gov. This includes, but is not limited to, our Annual Report on Form 10-K for the year ended December 31, 2021, our Quarterly Report on Form 10-Q for the quarter ended June 30, 2022, and subsequent filings with the SEC. Additional risks and uncertainties include, but are not limited to, whether all conditions precedent in the definitive agreement to acquire Farmers Water Company will be satisfied, including the receipt of ACC approval, and other risks to consummation of the acquisition, including circumstances that could give rise to the termination of the definitive agreement and the risk that the transaction will not be consummated without undue delay, cost or expense, or at all.  Accordingly, investors are cautioned not to place undue reliance on any forward-looking statements, which reflect management’s views as of the date hereof. We undertake no obligation to publicly update any forward-looking statement, except as required by law, whether as a result of new information, future developments or otherwise.

Company Contact:
Michael Liebman
CFO and SVP
Tel (480) 999-5104
mike.liebman@gwresources.com

Investor Relations Contact:
Ron Both or Justin Lumley
CMA Investor Relations
Tel (949) 432-7566
GWRS@cma.team

Media & ESG Contact:
Tim Randall
CMA Tel (949) 432-7572
GWRS@cma.team

 

GLOBAL WATER RESOURCES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, in thousands, except share and per share amounts)

 

 

June 30, 2022

 

December 31, 2021

ASSETS

 

 

 

PROPERTY, PLANT AND EQUIPMENT:

 

 

 

Land

$

1,456

 

 

$

1,338

 

Depreciable property, plant and equipment

 

322,086

 

 

$

313,700

 

Construction work-in-progress

 

67,108

 

 

$

53,511

 

Other

 

697

 

 

$

697

 

Less accumulated depreciation

 

(119,619

)

 

 

(113,380

)

Net property, plant and equipment

 

271,728

 

 

 

255,866

 

CURRENT ASSETS:

 

 

 

Cash and cash equivalents

 

4,791

 

 

 

12,637

 

Accounts receivable — net

 

2,337

 

 

 

1,994

 

Customer payments in-transit

 

368

 

 

 

201

 

Unbilled revenue

 

2,940

 

 

 

2,510

 

Prepaid expenses and other current assets

 

1,486

 

 

 

1,645

 

Total current assets

 

11,922

 

 

 

18,987

 

OTHER ASSETS:

 

 

 

Goodwill

 

5,082

 

 

 

5,730

 

Intangible assets — net

 

10,259

 

 

 

10,339

 

Regulatory asset

 

3,270

 

 

 

2,336

 

Restricted cash

 

1,925

 

 

 

806

 

Right-of -use asset - finance lease

 

1,749

 

 

 

 

Other noncurrent assets

 

34

 

 

 

10

 

Total other assets

 

22,319

 

 

 

19,221

 

TOTAL ASSETS

 

305,969

 

 

 

294,074

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

CURRENT LIABILITIES:

 

 

 

Accounts payable

 

1,399

 

 

 

2,120

 

Accrued expenses

 

8,692

 

 

 

9,191

 

Customer and meter deposits

 

1,798

 

 

 

1,646

 

Long-term debt and capital leases — current portion

 

3,962

 

 

 

3,975

 

Total current liabilities

 

15,851

 

 

 

16,932

 

NONCURRENT LIABILITIES:

 

 

 

Long-term debt and capital leases

 

106,981

 

 

 

108,933

 

Deferred revenue - ICFA

 

20,870

 

 

 

19,035

 

Regulatory liability

 

6,584

 

 

 

7,421

 

Advances in aid of construction

 

91,964

 

 

 

84,578

 

Contributions in aid of construction — net

 

25,281

 

 

 

21,326

 

Deferred income tax liabilities — net

 

3,570

 

 

 

3,269

 

Acquisition liability

 

1,762

 

 

 

1,773

 

Other noncurrent liabilities

 

1,803

 

 

 

778

 

Right-of-use liability - finance lease

 

1,442

 

 

 

 

Total noncurrent liabilities

 

260,257

 

 

 

247,113

 

Total liabilities

 

276,108

 

 

 

264,045

 

Commitments and contingencies

 

 

 

SHAREHOLDERS' EQUITY:

 

 

 

Common stock, $0.01 par value, 60,000,000 shares authorized; 22,939,811 and 22,832,013 shares issued as of June 30, 2022 and December 31, 2021, respectively.

 

228

 

 

 

228

 

Treasury stock, 223,202 and 182,445 shares at June 30, 2022 and December 31, 2021, respectively.

 

(2

)

 

 

(2

)

Paid in capital

 

29,635

 

 

 

29,803

 

Retained earnings

 

 

 

 

 

Total shareholders' equity

 

29,861

 

 

 

30,029

 

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

305,969

 

 

$

294,074

 


 

GLOBAL WATER RESOURCES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, in thousands, except share and per share amounts)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

REVENUES:

 

 

 

 

 

 

 

Water services

$

5,682

 

 

$

5,250

 

 

$

10,030

 

 

$

9,236

 

Wastewater and recycled water services

 

6,020

 

 

 

5,676

 

 

 

11,701

 

 

 

10,919

 

Unregulated revenues

 

5

 

 

 

18

 

 

 

5

 

 

 

47

 

Total revenues

 

11,707

 

 

 

10,944

 

 

 

21,736

 

 

 

20,202

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

Operations and maintenance

 

2,942

 

 

 

2,480

 

 

 

5,485

 

 

 

4,979

 

General and administrative

 

3,876

 

 

 

3,717

 

 

 

7,656

 

 

 

7,207

 

Depreciation and amortization

 

2,427

 

 

 

2,408

 

 

 

4,770

 

 

 

4,634

 

Total operating expenses

 

9,245

 

 

 

8,605

 

 

 

17,911

 

 

 

16,820

 

OPERATING INCOME

 

2,462

 

 

 

2,339

 

 

 

3,825

 

 

 

3,382

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

Interest income

 

2

 

 

 

8

 

 

 

4

 

 

 

13

 

Interest expense

 

(1,057

)

 

 

(1,353

)

 

 

(2,262

)

 

 

(2,678

)

Other

 

550

 

 

 

1,629

 

 

 

1,622

 

 

 

1,644

 

Total other expense

 

(505

)

 

 

284

 

 

 

(636

)

 

 

(1,021

)

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

1,957

 

 

 

2,623

 

 

 

3,189

 

 

 

2,361

 

INCOME TAX BENEFIT (EXPENSE)

 

150

 

 

 

(641

)

 

 

(193

)

 

 

(596

)

NET INCOME

$

2,107

 

 

$

1,982

 

 

$

2,996

 

 

$

1,765

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.09

 

 

$

0.09

 

 

$

0.13

 

 

$

0.08

 

Diluted earnings per common share

$

0.09

 

 

$

0.09

 

 

$

0.13

 

 

$

0.08

 

Dividends declared per common share

$

0.07

 

 

$

0.07

 

 

$

0.15

 

 

$

0.15

 

 

 

 

 

 

 

 

 

Weighted average number of common shares used in the determination of:

 

 

 

 

 

 

 

Basic

 

22,686,559

 

 

 

22,620,037

 

 

 

22,667,990

 

 

 

22,603,991

 

Diluted

 

22,867,290

 

 

 

22,895,275

 

 

 

22,876,273

 

 

 

22,884,618

 


 

GLOBAL WATER RESOURCES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)

 

 

Six Months Ended June 30,

 

 

2022

 

 

 

2021

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

Net income

$

2,996

 

 

$

1,765

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

Deferred compensation

 

537

 

 

 

1,697

 

Depreciation and amortization

 

4,770

 

 

 

4,634

 

Right of use amortization

 

26

 

 

 

 

Amortization of deferred debt issuance costs and discounts

 

22

 

 

 

22

 

Other losses

 

(5

)

 

 

16

 

Provision for doubtful accounts receivable

 

32

 

 

 

36

 

Deferred income tax expense

 

301

 

 

 

528

 

Changes in assets and liabilities:

 

 

 

Accounts receivable

 

(375

)

 

 

212

 

Other current assets

 

(463

)

 

 

(798

)

Accounts payable and other current liabilities

 

(1,339

)

 

 

(3,077

)

Other noncurrent assets

 

(483

)

 

 

(193

)

Other noncurrent liabilities

 

5,857

 

 

 

2,522

 

Net cash provided by operating activities

 

11,876

 

 

 

7,364

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

Capital expenditures

 

(14,638

)

 

 

(6,408

)

Cash paid for acquisitions, net of cash acquired

 

(121

)

 

 

(5

)

Other cash flows from investing activities

 

(24

)

 

 

 

Net cash used in investing activities

 

(14,783

)

 

 

(6,413

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

Dividends paid

 

(3,343

)

 

 

(3,301

)

Advances in aid of construction

 

1,789

 

 

 

1,773

 

Proceeds from stock option exercise

 

3

 

 

 

4

 

Principal payments under capital lease

 

(28

)

 

 

(67

)

Refunds of advances for construction

 

(91

)

 

 

 

Loan repayments

 

(233

)

 

 

 

Repayments of bond

 

(1,917

)

 

 

 

Net cash (used) provided by financing activities

 

(3,820

)

 

 

(1,591

)

DECREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH

 

(6,727

)

 

 

(640

)

CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — Beginning of period

 

13,443

 

 

 

21,305

 

CASH, CASH EQUIVALENTS, AND RESTRICTED CASH – End of period

$

6,716

 

 

$

20,665

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

June 30, 2022

 

June 30, 2021

Cash and cash equivalents

$

4,791

 

 

$

19,349

 

Restricted cash

 

1,925

 

 

 

1,316

 

Total cash, cash equivalents, and restricted cash

$

6,716

 

 

$

20,665

 

 

 

 

 

 

 

 

 

A reconciliation of net income (expense) to EBITDA and Adjusted EBITDA for the three and six months ended June 30, 2022 and 2021 is as follows (in thousands):

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Net Income

 

$

2,107

 

 

$

1,982

 

 

$

2,996

 

 

$

1,765

 

Income tax expense (benefit)

 

 

(150

)

 

 

641

 

 

 

193

 

 

 

596

 

Interest income

 

 

(3

)

 

 

(8

)

 

 

(4

)

 

 

(13

)

Interest expense

 

 

1,057

 

 

 

1,353

 

 

 

2,262

 

 

 

2,678

 

Depreciation and amortization

 

 

2,427

 

 

 

2,408

 

 

 

4,770

 

 

 

4,634

 

EBITDA

 

$

5,438

 

 

$

6,376

 

 

$

10,217

 

 

$

9,660

 

Management options

 

 

45

 

 

 

115

 

 

 

90

 

 

 

226

 

Gain/loss on disposal of assets

 

 

2

 

 

 

 

 

 

(5

)

 

 

 

Restricted stock

 

 

310

 

 

 

306

 

 

 

654

 

 

 

465

 

Cell tower sale

 

 

 

 

 

(1,485

)

 

 

 

 

 

(1,485

)

Rate case adjustment

 

 

276

 

 

 

 

 

 

276

 

 

 

 

EBITDA adjustments

 

 

633

 

 

 

(1,064

)

 

 

1,015

 

 

 

(794

)

Adjusted EBITDA

 

$

6,071

 

 

$

5,312

 

 

$

11,232

 

 

$

8,866