Verra Mobility Announces Third Quarter 2018 Financial Results

MESA, Arizona, Nov. 8, 2018 /PRNewswire/ -- Verra Mobility Corporation (NASDAQ: VRRM) (the "Company" or "Verra Mobility") a leading provider of smart mobility technology solutions, today announced financial results for the quarter ended September 30, 2018.

Total revenue for the third quarter increased to $107.6 million compared to $56.1 million for third quarter of 2017. During 2018, the Company completed two acquisitions that together contributed $40.2 million to the year-over-year revenue growth. Excluding the impact of the acquisitions, total revenue grew by $11.3 million, an increase of 20% over the same quarter in the prior year.

"During the third quarter we executed on our strategy of growing the core business, while integrating two strategic acquisitions and investing in new product offerings," said David Roberts, Chief Executive Officer of Verra Mobility. "We are committed to serving our customers and communities by making transportation safer, easier and more connected."

The Company reports its results of operations based on two operating segments: Commercial Services and Government Solutions. Commercial Services delivers market leading automated toll and violations management and title and registration solutions to rental car companies, fleet management companies and other large fleet owners. Government Solutions delivers market leading automated safety solutions to municipalities and school districts, including services and technology that enable photo enforcement via road safety camera programs related to red light, speed, school bus, and city bus lanes.

Third Quarter 2018 Financial Highlights

    --  Generated Net Income of $6.5 million
    --  Adjusted EBITDA of $61.9 million is 57.6% of total revenue
    --  Commercial Services segment generated revenue of $72.0 million and
        segment profit of $49.4 million
    --  Government Solutions segment generated revenue of $35.6 million and
        segment profit of $12.5 million
    --  Operating expenses as a percentage of total revenue were 25.9% compared
        to 38.6% in the prior year
    --  Cash flow from operations was $46.1 million

David Roberts, Verra Mobility's CEO, remarked, "Our recent acquisitions are performing well and we are achieving our synergy targets. Segment profit margins for Commercial Services were nearly 69% for the quarter. We expect to end the year strong and ahead of revenue and profit estimates."

Quarterly Conference Call

Verra Mobility will host a conference call today at 3:00 p.m. Mountain Time (5:00 p.m. Eastern Time) to review the Company's financial results for the quarter ended September 30, 2018. To access this call, dial (800) 289-0438 for the U.S. or Canada, or (323) 794-2423 for international callers. A live webcast of the conference call will be accessible from the Investors section of Verra Mobility's website at http://ir.verramobility.com, and a recording will be archived and accessible at http://ir.verramobility.com. An audio replay of this conference call will also be available through November 22, 2018, by dialing (844) 512-2921 for the U.S. or Canada, or (412) 317-6671 for international callers, and entering passcode 7026761.

Forward-Looking Statements

This press release contains forward-looking statements which address The Company's expected future business and financial performance, and often contain words such as "goal," "target," "future," "estimate," "expect," "anticipate," "intend," "plan," "believe," "seek," "project," "may," "should," or "will" and similar expressions. Examples of forward-looking statements include, among others, statements regarding the benefits of the Company's strategic acquisitions; changes in the market for our products and services; expected operating results, such as revenue growth; expansion plans and opportunities; and earnings guidance related to 2018 financial and operational metrics. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those currently anticipated. Risks and uncertainties that may affect future results include those that are described from time to time in the Company's filings with the Securities and Exchange Commission ("SEC"), which are available on the Company's Investor Relations website, http://ir.verramobility.com, and on the SEC website, www.sec.gov. These forward-looking statements represent the judgment of the Company, as of the date of this release, and Verra Mobility disclaims any intent or obligation to update forward-looking statements. This press release should be read in conjunction with the information included in the Company's other press releases, reports and other filings with the SEC. Understanding the information contained in these filings is important in order to fully understand the Company's reported financial results and our business outlook for future periods.

Non-GAAP Financial Information

In addition to disclosing financial results that are determined in accordance with U.S. generally accepted accounting principles ("GAAP"), the Company also discloses certain non-GAAP financial information in this press release. These financial measures are not recognized measures under GAAP and they are not intended to be and should not be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. EBITDA, adjusted EBITDA and adjusted EBITDA margin are non-GAAP financial measures as defined by SEC rules. This non-GAAP financial information may be determined or calculated differently by other companies. Reconciliations of these non-GAAP measurements to the most directly comparable GAAP financial measurements have been provided in the financial statement tables included in this press release, and investors are encouraged to review the reconciliation.

About Verra Mobility

Verra Mobility is committed to developing and using the latest in technology and data intelligence to help make transportation safer and easier. As a global company, Verra Mobility sits at the center of the mobility ecosystem - one that brings together vehicles, devices, information, and people to solve the most complex challenges faced by our customers and the constituencies they serve.

Verra Mobility serves the world's largest commercial fleets and rental car companies to manage tolling transactions and violations for millions of vehicles. A leading provider of connected systems, Verra Mobility processes millions of transactions each year through connectivity with more than 50 individual tolling authorities and more than 400 issuing authorities. Verra Mobility also fosters the development of safe cities, partnering with law enforcement agencies, transportation departments and school districts across North America operating thousands of red-light, speed, bus lane and school bus stop arm safety cameras. For more information, visit www.verramobility.com.

Investor Contact
Marc P. Griffin
ICR, Inc., for Verra Mobility
646-277-1290
IR@verramobility.com


                                      
            
       VERRA MOBILITY CORPORATION AND SUBSIDIARIES


                                    
            
       UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS




                                                           
            
              September 30,         
     
     December 31,


                                                                                              2018                    2017




     Assets



     Current assets:


                   Cash and cash equivalents                                             $51,948,613              $8,724,945


          
            Restricted cash                                                         1,727,645               1,784,665


                   Accounts receivable, net                                               76,215,796              60,180,536


          
            Unbilled receivables                                                   12,546,409               4,802,074


                   Prepaid expenses and other
                    current assets                                                        17,750,138              15,788,912




     Total current assets                                                            160,188,601              91,281,132




      Installation and service parts,
       net                                                                             11,368,887               9,066,913


      Property and equipment, net                                                      67,196,125              65,370,696



     Intangible assets, net                                                          538,103,690             203,749,221



     Goodwill                                                                        564,394,454             294,414,522


      Other non-current assets                                                          2,305,216                 982,731



     Total assets                                                                 $1,343,556,973            $664,865,215





      Liabilities and stockholders'
       equity



     Current liabilities:


          
            Accounts payable                                                      $47,697,160             $20,158,977


          
            Accrued liabilities                                                    15,763,074              10,086,622


                   Current portion of long-term
                    debt                                                                   8,400,000               3,250,000



      Total current liabilities                                                        71,860,234              33,495,599




      Long term debt, net of current
       portion and deferred financing
       costs                                                                          980,058,924             425,439,034


      Other long-term liabilities                                                       3,176,764               2,689,145


      Asset retirement obligations                                                      6,730,721               6,373,125


      Deferred income taxes, net                                                       41,790,046              49,603,691




     Total Liabilities                                                             1,103,616,689             517,600,594





     Stockholders' equity:


        Common stock, $.01 par value,
         1,000 shares authorized with
         100 shares issued and
         outstanding at September 30,
         2018 and December 31, 2017                                                             1                       1


        Additional paid-in capital                                                    246,582,030             129,026,398


        Retained earnings (accumulated
         deficit)                                                                     (2,201,891)             18,238,222


        Accumulated other comprehensive
         loss                                                                         (4,439,856)



      Total stockholders' equity                                                      239,940,284             147,264,621


      Total liabilities and
       stockholders' equity                                                        $1,343,556,973            $664,865,215


                                 
            
             VERRA MOBILITY CORPORATION AND SUBSIDIARIES


                               
       
             UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                     
           
                AND COMPREHENSIVE INCOME (LOSS)




                                        
           
                 Successor



                                      
           
                 Three months                     
              
          Three months


                                          
           
                 ended                            
            
            ended


                                    
           
                September 30, 2018                
              
         September 30, 2017

                                                                                                                                 ---

       Service revenue                                               $105,203,673                                         $55,608,693


       Product sales                                                    2,398,807                                             480,699


       Total revenue                                                  107,602,480                                          56,089,392




       Cost of service
        revenue                                                         1,735,420                                             838,211


       Cost of product sales                                            1,375,105                                             284,258


       Operating expenses                                              27,819,681                                          21,703,331


       Selling, general and
        administrative
        expenses                                                       21,687,265                                          15,830,550


       Depreciation,
        amortization and
        (gain) loss on
        disposal of assets,
        net                                                            28,789,672                                          14,221,542



       Total costs and
        expenses                                                       81,407,143                                          52,877,892





       Income from operations                                          26,195,337                                           3,211,500




       Interest expense                                                20,312,956                                           8,947,089


       Other income, net                                              (2,942,255)                                        (1,073,966)



       Total other expense                                             17,370,701                                           7,873,123





       Net income (loss)
        before income tax
        provision (benefit)                                             8,824,636                                         (4,661,623)


       Income tax provision
        (benefit)                                                       2,311,923                                         (1,314,474)



       Net income (loss)                                                6,512,713                                         (3,347,149)





     Other comprehensive loss:


       Foreign currency
        translation
        adjustment                                                      (727,998)                                                  -


        Total comprehensive
         income (loss)                                                 $5,784,715                                        $(3,347,149)

                                                                                                                                 ===


                                             
             
                VERRA MOBILITY CORPORATION AND SUBSIDIARIES


                                       
            
                UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                                  
              
                AND COMPREHENSIVE INCOME (LOSS)




                                   
            
                Successor                       
              
                Predecessor



                                  
            
                Nine months                      
              
                 Four months           
       
        Five months


                                     
            
                ended                            
              
                 ended                
       
         ended


                                
            
              September 30, 2018                
              
                September 30, 2017        
       
       May 31, 2017

                                                                                                                                                           ---

       Service revenue                                          $271,253,648                                                $74,386,326              $92,530,939


       Product sales                                               3,786,660                                                    688,325                1,340,191


       Total revenue                                             275,040,308                                                 75,074,651               93,871,130




       Cost of service
        revenue                                                    4,217,444                                                  1,123,209                1,369,445


       Cost of product sales                                       2,425,132                                                    471,197                  963,504


       Operating expenses                                         80,300,635                                                 28,767,893               35,967,664


       Selling, general and
        administrative
        expenses                                                  82,550,861                                                 30,049,143               40,884,179


       Depreciation,
        amortization and
        (gain) loss on
        disposal of assets,
        net                                                       74,829,641                                                 19,243,972               12,613,143



       Total costs and
        expenses                                                 244,323,713                                                 79,655,414               91,797,935





       Income (loss) from
        operations                                                30,716,595                                                (4,580,763)               2,073,195




       Interest expense                                           52,538,757                                                 11,835,402                  875,102


       Loss on extinguishment
        of debt                                                   10,151,074                                                                                  -


       Other income, net                                         (7,000,884)                                               (1,335,249)             (1,294,299)



       Total other expense
        (income)                                                  55,688,947                                                 10,500,153                (419,197)





       Net (loss) income
        before income tax
        (benefit) provision                                     (24,972,352)                                              (15,080,916)               2,492,392


       Income tax (benefit)
        provision                                                (4,532,239)                                               (4,137,563)               1,252,793



         Net (loss) income                                      (20,440,113)                                              (10,943,353)               1,239,599





     Other comprehensive loss:


       Foreign currency
        translation
        adjustment                                               (4,439,856)                                                                                 -



         Total comprehensive
          (loss) income                                        $(24,879,969)                                             $(10,943,353)              $1,239,599

                                                                                                                                                           ===


                                                                                    
           
      VERRA MOBILITY CORPORATION AND SUBSIDIARIES


                                                                                   
           
      UNAUDITED STATEMENTS OF SEGMENT PROFITABILITY




                                                                  
         
            Successor



                                                              
         
         Government          
              
                Commercial            
         
         Corporate and

                                   For the three months ended
                                    September 30, 2018        
         
          Solutions           
              
                 Services                
         
          Other             
     
     Total

    ---


       Service revenue                                                      $33,231,500                                  $71,972,173         
         $                        -        $105,203,673



       Product sales                                                          2,398,807                                                                                                2,398,807



       Total revenue                                                         35,630,307                                   71,972,173                                                  107,602,480




        Cost of service revenue                                                  648,277                                    1,087,143                                                    1,735,420


        Cost of product sales                                                  1,375,105                                                                                                1,375,105



       Operating expenses                                                    13,850,461                                   13,969,220                                                   27,819,681


        Selling, general and
         administrative expenses                                               7,240,689                                   10,439,986                                4,006,590           21,687,265


        Other (income) expense, net                                             (26,123)                                 (2,943,006)                                  26,874          (2,942,255)



                     Segment Profit (Loss)                                   $12,541,898                                  $49,418,830                             $(4,033,464)         $57,927,264





        Segment profit (loss)                                                $12,541,898                                  $49,418,830                             $(4,033,464)         $57,927,264


        Depreciation, amortization,
         impairment, and
         (gain) loss on disposal of
         assets, net                                                                                                                                              28,789,672           28,789,672



       Interest expense                                                                                                                                          20,312,956           20,312,956


        Loss on extinguishment of debt



        Income (loss) before income
         taxes                                                               $12,541,898                                  $49,418,830                            $(53,136,092)          $8,824,636







                                                                
         
            Successor



                                                              
         
         Government          
              
                Commercial            
         
         Corporate and

                                   For the three months ended
                                    September 30, 2017        
         
          Solutions           
              
                 Services                
         
          Other             
     
     Total

    ---


       Service revenue                                                      $32,373,306                                  $23,235,387         
         $                        -         $55,608,693



       Product sales                                                            480,699                                                                                                  480,699



       Total revenue                                                        $32,854,005                                  $23,235,387         
         $                        -         $56,089,392




        Cost of service revenue                                                  641,407                                      196,804                                                      838,211


        Cost of product sales                                                    284,258                                                                                                  284,258



       Operating expenses                                                    14,828,550                                    6,874,781                                                   21,703,331


        Selling, general and
         administrative expenses                                               5,522,603                                    5,994,795                                4,313,152           15,830,550


        Other (income) expense, net                                             (26,925)                                 (1,049,475)                                   2,434          (1,073,966)



                     Segment Profit (Loss)                                   $11,604,112                                  $11,218,482                             $(4,315,586)         $18,507,008





        Segment profit (loss)                                                $11,604,112                                  $11,218,482                             $(4,315,586)         $18,507,008


        Depreciation, amortization,
         impairment, and
         (gain) loss on disposal of
         assets, net                                                                                                                                              14,221,542           14,221,542



       Interest                                                                                                                                                   8,947,089            8,947,089


        Income (loss) before income
         taxes                                                               $11,604,112                                  $11,218,482                            $(27,484,217)        $(4,661,623)


                                                                                     
         
      VERRA MOBILITY CORPORATION AND SUBSIDIARIES


                                                                                    
         
      UNAUDITED STATEMENTS OF SEGMENT PROFITABILITY




                                                                 
         
            Successor



                                                             
         
         Government           
              
                Commercial           
        
        Corporate and

                                   For the nine months ended
                                    September 30, 2018       
         
          Solutions            
              
                 Services              
        
         Other              
     
     Total

    ---


       Service revenue                                                     $107,063,888                                   $164,189,760      
        $                       -       $271,253,648



       Product sales                                                          3,786,660                                                                                            3,786,660



       Total revenue                                                        110,850,548                                    164,189,760                                            275,040,308




        Cost of service revenue                                                2,163,458                                      2,053,986                                              4,217,444


        Cost of product sales                                                  2,425,132                                                                                            2,425,132



       Operating expenses                                                    42,701,929                                     37,598,706                                             80,300,635


        Selling, general and
         administrative expenses                                              20,585,732                                     42,992,315                          18,972,814          82,550,861


        Other (income) expense, net                                             (88,853)                                   (6,911,623)                              (408)        (7,000,884)



                     Segment Profit (Loss)                                   $43,063,150                                    $88,456,376                       $(18,972,406)       $112,547,120





        Segment profit (loss)                                                $43,063,150                                    $88,456,376                       $(18,972,406)       $112,547,120


        Depreciation, amortization,
         impairment, and
         (gain) loss on disposal of
         assets, net                                                                                                                                           74,829,641          74,829,641



       Interest expense                                                                                                                                       52,538,757          52,538,757


        Loss on extinguishment of debt                                                                                                                         10,151,074          10,151,074



        Income (loss) before income
         taxes                                                               $43,063,150                                    $88,456,376                      $(156,491,878)      $(24,972,352)







                                                               
         
            Successor



                                                             
         
         Government           
              
                Commercial           
        
        Corporate and

                                   For the four months ended
                                    September 30, 2017       
         
          Solutions            
              
                 Services              
        
         Other              
     
     Total

    ---


       Service revenue                                                      $43,746,847                                    $30,639,479      
        $                       -        $74,386,326



       Product sales                                                            688,325                                                                                              688,325



       Total revenue                                                        $44,435,172                                    $30,639,479      
        $                       -        $75,074,651




        Cost of service revenue                                                  876,729                                        246,480                                              1,123,209


        Cost of product sales                                                    471,197                                                                                              471,197



       Operating expenses                                                    19,702,233                                      9,065,660                                             28,767,893


        Selling, general and
         administrative expenses                                               7,244,266                                      7,863,415                          14,941,462          30,049,143


        Other (income) expense, net                                             (33,346)                                   (1,304,337)                              2,434         (1,335,249)



                     Segment Profit (Loss)                                   $16,174,093                                    $14,768,261                       $(14,943,896)        $15,998,458





        Segment profit (loss)                                                $16,174,093                                    $14,768,261                       $(14,943,896)        $15,998,458


        Depreciation, amortization,
         impairment, and
         (gain) loss on disposal of
         assets, net                                                                                                                                           19,243,972          19,243,972



       Interest                                                                                                                                               11,835,402          11,835,402


        Income (loss) before income
         taxes                                                               $16,174,093                                    $14,768,261                       $(46,023,270)      $(15,080,916)


                                                                               
            
      VERRA MOBILITY CORPORATION AND SUBSIDIARIES


                                                                              
            
      UNAUDITED STATEMENTS OF SEGMENT PROFITABILITY




                                                               
       
           Predecessor



                                                             
       
       Government           
              
                Commercial            
         
         Corporate and

                                   For the five months ended
                                    May 31, 2017             
       
        Solutions            
              
                 Services                
         
          Other             
     
     Total

    ---


       Service revenue                                                 $57,021,850                                   $35,509,089         
         $                        -        $92,530,939



       Product sales                                                     1,340,191                                                                                                1,340,191



       Total revenue                                                    58,362,041                                    35,509,089                                                  93,871,130




        Cost of service revenue                                           1,174,923                                       194,522                                                   1,369,445


        Cost of product sales                                               963,504                                                                                                  963,504


        Operating expenses                                               24,702,104                                    11,265,560                                                  35,967,664


        Selling, general and
         administrative expenses                                          9,230,714                                     9,881,849                               21,771,616          40,884,179


        Other (income) expense, net                                        (48,416)                                  (1,243,281)                                 (2,602)        (1,294,299)



                     Segment Profit (Loss)                              $22,339,212                                   $15,410,439                            $(21,769,014)        $15,980,637





        Segment profit (loss)                                           $22,339,212                                   $15,410,439                            $(21,769,014)        $15,980,637


        Depreciation, amortization,
         impairment, and
         (gain) loss on disposal of
         assets, net                                                                                                                                          12,613,143          12,613,143



       Interest                                                                                                                                                 875,102             875,102


        Income (loss) before income
         taxes                                                          $22,339,212                                   $15,410,439                            $(35,257,259)         $2,492,392


                                                            
              
                VERRA MOBILITY CORPORATION AND SUBSIDIARIES


                                                     
              
                UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS




                                               
              
                 Successor                       
              
                Predecessor



                                              
              
                 Nine months                      
              
                 Four months           
        
         Five months


                                                 
              
                 ended                            
              
                 ended                
        
          ended


                                           
              
                September 30, 2018                
              
                September 30, 2017        
        
        May 31, 2017

                                                                                                                                                                            ---


     Cash flows from operating activities:


      Net (loss) income                                                       $(20,440,113)                                             $(10,943,353)                $1,239,599


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


        Depreciation and
         amortization                                                            74,838,445                                                 19,256,429                 12,574,006


        Amortization of
         deferred financing
         costs and discount                                                       6,932,724                                                    948,846                    143,241


        Loss on extinguishment
         of debt                                                                 10,151,074                                                                                    -


        Accretion expense                                                           292,580                                                     87,193                    106,404


        (Gain) loss on
         disposal of assets                                                         (8,804)                                                  (12,457)                    39,137


        Installation and
         service parts
         obsolescence and
         maintenance expense                                                        431,834                                                    165,096                    177,124


        Bad debt expense                                                          4,355,700                                                  2,185,435                  2,181,957


        Deferred income taxes                                                  (16,514,331)                                               (4,482,852)               (3,326,978)



     Changes in operating assets and liabilities:                                                                                                0


        Accounts receivable,
         net                                                                   (10,703,263)                                              (13,467,878)                 6,107,664


        Unbilled receivables                                                    (7,744,334)                                               (1,974,786)                 1,945,493


        Prepaid expense and
         other current assets                                                     3,750,798                                                (8,632,290)               (1,581,750)


        Deposits and other
         non-current assets                                                     (1,304,686)                                                   421,916                    322,260


        Restricted cash                                                              57,019                                                  (619,742)                   215,478


        Accounts payable and
         accrued liabilities                                                      1,651,391                                                  2,429,653                 22,413,747


        Other liabilities                                                           364,926                                                   (78,008)                 (508,181)


        Net cash provided by
         (used in) operating
         activities                                                              46,110,960                                               (14,716,798)                42,049,201





     Cash flows from investing activities


        Purchases of
         installation and
         service parts and
         property and
         equipment                                                             (19,919,129)                                              (10,872,392)               (8,952,667)


        Proceeds from damaged
         property and
         equipment                                                                  296,264                                                     66,750                     41,909


        Cash proceeds from the
         sale of assets                                                               5,154                                                      9,975                    124,694


        Acquisition of
         business, net of cash
         acquired                                                             (525,361,663)                                             (539,082,979)                         -


      Net cash used in
       investing activities                                                   (544,979,374)                                             (549,878,646)               (8,786,064)





     Cash flows from financing activities:


        Borrowings on revolver                                                      468,306                                                 13,000,000                 40,752,179


        Repayments on revolver                                                    (468,306)                                                                        (68,213,359)


        Predecessor payment of
         debt issuance costs                                                              -                                                                            (30,000)


        Borrowings of long-
         term debt                                                                        -                                               444,250,000


        Payment of debt
         issuance costs                                                        (30,351,948)                                              (15,783,188)                         -


        Repayments of long-
         term debt                                                            (452,575,000)                                                 (812,500)                         -


        Borrowings of long-
         term debt                                                            1,033,800,000                                                                                    -


        Payment of debt
         extinguishment costs                                                   (8,186,961)                                                                                   -


        Cash received pursuant
         to the Merger                                                                    -                                               129,026,399


      Net cash provided by
       (used in) financing
       activities                                                               542,686,091                                                569,680,711               (27,491,180)




      Effect of exchange
       rate changes on cash
       and cash equivalents                                                       (594,009)                                                                                   -





      Net increase in cash
       and cash equivalents                                                      43,223,668                                                  5,085,267                  5,771,957


      Cash and cash
       equivalents-
       Beginning of period                                                        8,724,945                                                                            2,900,970


      Cash and cash
       equivalents-End of
       period                                                                   $51,948,613                                                 $5,085,267                 $8,672,927

                                                                                                                                                                            ===




     Supplemental disclosure of cash flow information:


        Cash paid (refunded)
         for income taxes, net                                                     $856,815                                                 $9,162,890                 $(211,030)


        Cash paid for interest                                                   45,238,245                                                 10,529,236                    836,236



     Supplemental non-cash investing and financing activities:


        Capital contribution
         received in Parent
         common stock and
               subsequently
               exchanged in
         acquisition of
         business                                                              $117,555,632             
              $                                 -    
        $               -


        Payable to seller in
         connection with
         business acquisition                                                    11,337,113                                                                                    -


                                                    
         
                VERRA MOBILITY CORPORATION AND SUBSIDIARIES


                                         
             
           UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY




                                                                                                                                                        
           
           Accumulated


                                                                                                       
              
                Retained                    
           
           Other               
      
      Total


                      Common Stock 
     
     Additional       
           
                Earnings                  
              
                Comprehensive             
           
           Stockholders'



                         Shares          Amount       
         
                Paid-in-Capital           
              
                (accumulated deficit)             
           
            Loss              
      
      Equity



     Balance as of
      December 31,
      2017                     100              $1                               $129,026,398                                               $18,238,222       
           $                      -           $147,264,621


     Net loss                    -                                                                                                      (20,440,113)                                                 (20,440,113)


     Foreign currency
      translation
      adjustment                 -                                                                                                                                             (4,439,856)            (4,439,856)


     Capital
      contributions
      received in
      Parent common
      stock                      -                                              117,555,632                                                                                                            117,555,632


     Balance as of
      September 30,
      2018                     100              $1                               $246,582,030                                              $(2,201,891)                          $(4,439,856)           $239,940,284


                                                                                 
              
                VERRA MOBILITY CORPORATION AND SUBSIDIARIES


                                                                                       
              
                ADJUSTED EBITDA RECEONCILIATION




                                             
       
                Successor        
        
                Successor                         
              
                Successor           
       
                Successor          
      
                Predecessor



                                           
       
                For the Three    
        
                For the Three                      
              
                For the Nine       
       
                For the Four        
      
                For the Five
                                                Months Ended                        Months Ended                                              Months Ended                        Months Ended                        Months Ended
                                                September 30,                      September 30,                                             September 30,                        September 30,                          May 31,
                                                                                                          2017                                                       2018                                 2017                                 2017
                                                                      2018



                    ($ in thousands)





     
     Net income (loss)                                              $6,513                             $(3,347)                                                 $(20,440)                           $(10,943)                              $1,240


     
     Interest expense                                               20,313                                8,947                                                     52,539                               11,835                                  875


       Income tax provision expense
        (benefit)                                                      2,312                              (1,314)                                                   (4,532)                             (4,138)                               1,253


       Depreciation and amortization                                  28,792                               14,234                                                     74,838                               19,256                               12,574


     
     EBITDA                                                         57,930                               18,520                                                    102,405                               16,011                               15,942


       Transaction and other related
        expenses(i)                                                    1,669                                   21                                                     25,589                               10,055                               21,772


       Transformation expenses(ii)                                       905                                2,462                                                      8,039                                2,462


       Loss on extinguishment of debt(iii)                                                                                                                          10,151


       Sponsor Fees and expenses(iv)                                   1,433                                1,829                                                      4,133                                2,424


       Non-cash amortization of contract
        inducement (v)                                                                                                                                                                                                                         277


     
     Adjusted EBITDA                                               $61,936                              $22,833                                                   $150,316                              $30,953                              $37,991



                  Adjusted EBITDA Margin %                            57.6%                               40.7%                                                     54.7%                               41.2%                               40.5%

     (i)   Adjustments to add back deal fees incurred in
            relation to the Platinum's acquisition of ATS
            in May 2017 and Verra's acquisitions of HTA
            and EPC in March and April 2018,
            respectively.  Consists primarily of
            acquisition services to advisors,
            professional fees and other expenses


     (ii)  One-time costs including costs for strategy
            consultants, procurement optimization and IT
            optimization


     (iii) Costs incurred to refinance the Company's
            credit facility and term loans.  Includes
            prepayment penalties, the write-off of
            deferred financing costs and lender and
            third-party 
              costs to issue the
            new debt


     (iv)  Sponsor management fees paid to Platinum


     (v)   Adjustment for amortization of a tolling
            contract with a major RAC

BASIS of Presentation

On May 31, 2017, the Company was acquired by Greenlight Acquisition Corporation ("Acquirer") pursuant to the Agreement and Plan of Merger, dated April 15, 2017 by and among the Company, Greenlight Merger Corporation, a wholly-owned subsidiary of Acquirer, ("Merger Sub") and Acquirer whereby the Company merged with and into Merger Sub with the former surviving (the "Merger"). Acquirer is ultimately owned by certain private equity investment vehicles sponsored by Platinum Equity, LLC.

Pursuant to the Merger, a new basis of accounting at fair value was established in accordance with U.S. GAAP under Accounting Standards Codification ("ASC") Topic 805, Business Combinations. The new stepped-up basis was pushed down by Acquirer to the Company. The consolidated financial statements and footnotes contained herein are presented in distinct periods to indicate the application of two different bases of accounting between the periods presented. The period from January 1, 2017 to May 31, 2017 has been labeled "Predecessor" and has been prepared using the historical basis of accounting of the Predecessor. The periods from June 1, 2017 to September 30, 2017 and from January 1, 2018 to September 30, 2018 have been labeled Successor. The accompanying condensed consolidated statements of operations, cash flows and certain footnotes include a black line division separating the Predecessor Period from the Successor Period. As a result of purchase accounting, the pre-Merger and post-Merger condensed consolidated statements of operations and cash flows are not comparable.

Segment profit (loss) is based on revenues and income (loss) from operations before depreciation, amortization, impairment and gain (loss) on disposal of assets and after other income, net. Depreciation, amortization, impairment and gain (loss) on disposal of assets, interest expense, loss on extinguishment of debt and income taxes are not indicative of operating performance, and, as a result are not included in the operating and reportable segments. Other income, net consists primarily of credit card rebates earned on the prepayment of tolls and therefore included in Segment profit (loss). There are no significant non-cash items reported in Segment profit (loss).

EBITDA and adjusted EBITDA.

EBITDA is defined as net income, net of tax (if applicable), interest expense, income taxes, depreciation and amortization. Adjusted EBITDA further excludes certain non-cash expenses, loss on extinguishment of debt and other transactions that management believes are not indicative of our business. Because EBITDA and adjusted EBITDA, as defined, exclude some but not all items that affect our cash flow from operating activities, they may not be comparable to similarly titled performance measures presented by other companies. EBITDA and adjusted EBITDA margins are calculated as EBITDA and adjusted EBITDA, respectively, divided by total revenues expressed as a percentage.

We present EBITDA and adjusted EBITDA because we believe they provide useful information regarding our ability to meet our future debt payment requirements, capital expenditures and working capital requirements and an overall evaluation of our financial condition. EBITDA and adjusted EBITDA have certain limitations as analytical tools and should not be used as substitutes for net income, cash flows from operations, or other consolidated income or cash flow data prepared in accordance with GAAP.

View original content to download multimedia:http://www.prnewswire.com/news-releases/verra-mobility-announces-third-quarter-2018-financial-results-300747157.html

SOURCE Verra Mobility