PRESS RELEASES
<< Back
Willdan Group Reports Second Quarter 2019 Results
Investment Community Conference Call Today at
Second Quarter 2019 Summary
-
Consolidated contract revenue of
$104.4 million , an increase of 74.5% -
Net revenue of
$46.8 million , an increase of 36.4% -
Net income of
$1.6 million , or$0.14 per diluted share -
Adjusted diluted earnings per share of
$0.43 -
Adjusted EBITDA of
$7.6 million
For the second quarter of 2019,
“We are seeing strong revenue growth that is building into the second half of the year,” said
Second Quarter 2019 Financial Highlights
Consolidated contract revenue for the second quarter of 2019 was
Net Revenue for the second quarter of 2019 was
Direct costs of contract revenue were
Total general and administrative expenses for the second quarter of 2019 was
Interest expense was
The Company recorded an income tax benefit of
Net income for the second quarter of 2019 was
Adjusted EBITDA (see “Use of Non-GAAP Financial Measures” below) was
Six Months 2019 Financial Highlights
Consolidated contract revenue for the six months ended
Net Revenue for the six months ended
Direct costs of contract revenue were
Total general and administrative expenses for the six months ended
Interest expense was
The Company recorded an income tax benefit of
Net income for the six months ended
Adjusted EBITDA (see “Use of Non-GAAP Financial Measures” below) was
Balance Sheet
Financial Targets
-
Net Revenue* of
$185 to $205 million -
Adjusted Diluted EPS* of
$2.40 - $2.50 - Effective tax rate of approximately 24%
- Diluted share count of 11.8 million shares
-
Depreciation of approximately
$3.5 million -
Amortization of approximately
$9.3 million -
Stock-based compensation of approximately
$11.9 million -
Interest expense of approximately
$5.1 million
*See “Use of Non-GAAP Financial Measures” below.
The financial targets above do not include the effects of any transaction(s) that have not been completed as of the date of this press release. Over the long-term,
Conference Call Details and Investor Report
Chief Executive Officer
Interested parties may participate in the conference call by dialing 800-263-0877 and providing conference ID 5428448. The conference call will be webcast simultaneously on Willdan’s website at www.willdan.com under Investors: Events and the replay will be archived for at least 12 months.
The telephonic replay of the conference call may be accessed following the call by dialing 888-203-1112 and entering the passcode 5428448. The replay will be available through
An Investor Report containing supplemental financial information can also be accessed on the home page of Willdan’s investor relations website.
About
Use of Non-GAAP Financial Measures
“Net Revenue,” defined as contract revenue as reported in accordance with GAAP minus subcontractor services and other direct costs, is a non-GAAP financial measure, Net Revenue is a supplemental measure that
“Adjusted EBITDA,” defined as net income plus interest expense, income tax expense, stock-based compensation, interest accretion, depreciation and amortization, transaction costs and gain on sale of equipment, is a non-GAAP financial measure. Adjusted EBITDA is a supplemental measure used by Willdan’s management to measure Willdan’s operating performance.
Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company’s financial performance, such as a company’s costs of capital, stock-based compensation, as well as the historical costs of depreciable assets. A reconciliation of net income as reported in accordance with GAAP to Adjusted EBITDA is provided at the end of this press release.
“Adjusted Net Income,” defined as net income plus stock-based compensation, intangible amortization and transaction costs, each net of tax, is a non-GAAP financial measure.
“Adjusted Diluted EPS,” defined as net income plus stock-based compensation, intangible amortization and transaction costs, each net of tax, all divided by the diluted weighted-average shares outstanding, is a non-GAAP financial measure. Adjusted Net Income and Adjusted Diluted EPS are supplemental measures used by Willdan’s management to measure its operating performance.
Willdan’s definitions of Net Revenue, Adjusted EBITDA, Adjusted Net Income and Adjusted Diluted EPS have limitations as analytical tools and may differ from other companies reporting similarly named measures or from similarly named measures
Forward Looking Statements
Statements in this press release that are not purely historical, including statements regarding Willdan’s intentions, hopes, beliefs, expectations, representations, projections, estimates, plans or predictions of the future are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended, including statements regarding Willdan’s targets for fiscal 2019, Willdan’s ability to capitalize on increased energy efficiency spending in large markets and expected benefits from Willdan’s acquisitions of
The above is not a complete list of factors or events that could cause actual results to differ from Willdan’s expectations, and
WILLDAN GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) |
|||||||
|
|
|
|
|
|||
|
June 28, |
December 28, |
|||||
|
2019 |
|
2018 |
||||
Assets |
|
|
|
|
|||
Current assets: |
|
|
|
|
|||
Cash and cash equivalents |
$ |
27,602,000 |
|
$ |
15,259,000 |
||
Accounts receivable, net of allowance for doubtful accounts of $501,000 and $442,000 at June 28, 2019 and December 28, 2018, respectively |
|
46,828,000 |
|
|
61,346,000 |
||
Contract assets |
|
60,433,000 |
|
|
51,851,000 |
||
Other receivables |
|
3,649,000 |
|
|
1,893,000 |
||
Prepaid expenses and other current assets |
|
5,143,000 |
|
|
5,745,000 |
||
Total current assets |
|
143,655,000 |
|
|
136,094,000 |
||
Equipment and leasehold improvements, net |
|
10,556,000 |
|
|
7,998,000 |
||
Goodwill |
|
110,204,000 |
|
|
97,748,000 |
||
Right-of-use assets |
|
12,036,000 |
|
|
— |
||
Other intangible assets, net |
|
48,087,000 |
|
|
44,364,000 |
||
Other assets |
|
4,366,000 |
|
|
3,311,000 |
||
Deferred income taxes, net |
|
12,488,000 |
|
|
12,321,000 |
||
Total assets |
$ |
341,392,000 |
|
$ |
301,836,000 |
||
Liabilities and Stockholders’ Equity |
|
|
|
|
|||
Current liabilities: |
|
|
|
|
|||
Accounts payable |
$ |
30,261,000 |
|
$ |
36,829,000 |
||
Accrued liabilities |
|
40,174,000 |
|
|
37,401,000 |
||
Contingent consideration payable |
|
1,681,000 |
|
|
3,113,000 |
||
Contract liabilities |
|
5,291,000 |
|
|
5,075,000 |
||
Notes payable |
|
10,643,000 |
|
|
8,572,000 |
||
Finance lease obligations |
|
396,000 |
|
|
320,000 |
||
Lease liability |
|
4,056,000 |
|
|
— |
||
Total current liabilities |
|
92,502,000 |
|
|
91,310,000 |
||
Contingent consideration payable |
|
1,040,000 |
|
|
1,616,000 |
||
Notes payable |
|
90,139,000 |
|
|
63,139,000 |
||
Finance lease obligations, less current portion |
|
261,000 |
|
|
224,000 |
||
Lease liability, less current portion |
|
8,944,000 |
|
|
— |
||
Deferred lease obligations |
|
— |
|
724,000 |
|||
Other noncurrent liabilities |
|
981,000 |
|
|
534,000 |
||
Total liabilities |
|
193,867,000 |
|
|
157,547,000 |
||
|
|
|
|
|
|||
Commitments and contingencies |
|
|
|
|
|||
|
|
|
|
|
|||
Stockholders’ equity: |
|
|
|
|
|||
Preferred stock, $0.01 par value, 10,000,000 shares authorized, no shares issued and outstanding |
|
— |
|
— |
|||
Common stock, $0.01 par value, 40,000,000 shares authorized; 11,194,000 and 10,968,000 shares issued and outstanding at June 28, 2019 and December 28, 2018, respectively |
|
112,000 |
|
|
110,000 |
||
Additional paid-in capital |
|
116,457,000 |
|
|
114,008,000 |
||
Accumulated other comprehensive loss |
|
(438,000 |
) |
|
— |
||
Retained earnings |
|
31,394,000 |
|
|
30,171,000 |
||
Total stockholders’ equity |
|
147,525,000 |
|
|
144,289,000 |
||
Total liabilities and stockholders’ equity |
$ |
341,392,000 |
|
$ |
301,836,000 |
WILLDAN GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE INCOME (Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
June 28, |
|
June 29, |
|
June 28, |
|
June 29, |
||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Contract revenue |
|
$ |
104,396,000 |
|
|
$ |
59,833,000 |
|
|
$ |
196,189,000 |
|
|
$ |
114,428,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Direct costs of contract revenue (inclusive of directly related depreciation and amortization): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Salaries and wages |
|
|
15,624,000 |
|
|
|
11,127,000 |
|
|
|
30,534,000 |
|
|
|
22,125,000 |
|
Subcontractor services and other direct costs |
|
|
57,623,000 |
|
|
|
25,544,000 |
|
|
|
108,571,000 |
|
|
|
49,613,000 |
|
Total direct costs of contract revenue |
|
|
73,247,000 |
|
|
|
36,671,000 |
|
|
|
139,105,000 |
|
|
|
71,738,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
General and administrative expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Salaries and wages, payroll taxes and employee benefits |
|
|
15,437,000 |
|
|
|
10,725,000 |
|
|
|
30,406,000 |
|
|
|
20,750,000 |
|
Facilities and facility related |
|
|
2,047,000 |
|
|
|
1,386,000 |
|
|
|
3,819,000 |
|
|
|
2,595,000 |
|
Stock-based compensation |
|
|
2,224,000 |
|
|
|
1,662,000 |
|
|
|
4,041,000 |
|
|
|
2,726,000 |
|
Depreciation and amortization |
|
|
2,866,000 |
|
|
|
1,111,000 |
|
|
|
5,520,000 |
|
|
|
2,175,000 |
|
Other |
|
|
5,802,000 |
|
|
|
4,073,000 |
|
|
|
10,759,000 |
|
|
|
8,265,000 |
|
Total general and administrative expenses |
|
|
28,376,000 |
|
|
|
18,957,000 |
|
|
|
54,545,000 |
|
|
|
36,511,000 |
|
Income from operations |
|
|
2,773,000 |
|
|
|
4,205,000 |
|
|
|
2,539,000 |
|
|
|
6,179,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
(1,221,000 |
) |
|
|
(30,000 |
) |
|
|
(2,342,000 |
) |
|
|
(53,000 |
) |
Other, net |
|
|
18,000 |
|
|
|
9,000 |
|
|
|
29,000 |
|
|
|
19,000 |
|
Total other expense, net |
|
|
(1,203,000 |
) |
|
|
(21,000 |
) |
|
|
(2,313,000 |
) |
|
|
(34,000 |
) |
Income before income taxes |
|
|
1,570,000 |
|
|
|
4,184,000 |
|
|
|
226,000 |
|
|
|
6,145,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax (benefit) expense |
|
|
(70,000 |
) |
|
|
869,000 |
|
|
|
(997,000 |
) |
|
|
627,000 |
|
Net income |
|
$ |
1,640,000 |
|
|
$ |
3,315,000 |
|
|
$ |
1,223,000 |
|
|
$ |
5,518,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loss on cash flow hedge valuations |
|
$ |
(219,000 |
) |
|
$ |
— |
|
|
(438,000 |
) |
|
$ |
— |
||
Comprehensive income |
|
$ |
1,421,000 |
|
|
$ |
3,315,000 |
|
|
|
785,000 |
|
|
$ |
5,518,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.15 |
|
|
$ |
0.38 |
|
|
$ |
0.11 |
|
|
$ |
0.63 |
|
Diluted |
|
$ |
0.14 |
|
|
$ |
0.36 |
|
|
$ |
0.10 |
|
|
$ |
0.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
11,100,000 |
|
|
|
8,796,000 |
|
|
|
11,037,000 |
|
|
|
8,775,000 |
|
Diluted |
|
|
11,679,000 |
|
|
|
9,288,000 |
|
|
|
11,670,000 |
|
|
|
9,247,000 |
|
WILLDAN GROUP, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
|||||||
|
|
|
|
|
|||
|
Six Months Ended |
||||||
|
June 28, |
June 29, |
|||||
|
2019 |
|
2018 |
|
|||
Cash flows from operating activities: |
|
|
|
|
|||
Net income |
$ |
1,223,000 |
|
$ |
5,518,000 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|||
Depreciation and amortization |
|
5,712,000 |
|
|
2,243,000 |
|
|
Deferred income taxes, net |
|
(167,000 |
) |
|
(792,000 |
) |
|
Gain on sale/disposal of equipment |
|
(8,000 |
) |
|
(14,000 |
) |
|
Provision for doubtful accounts |
|
202,000 |
|
|
344,000 |
|
|
Stock-based compensation |
|
4,041,000 |
|
|
2,726,000 |
|
|
Accretion and fair value adjustments of contingent consideration |
|
(627,000 |
) |
|
622,000 |
|
|
Changes in operating assets and liabilities, net of effects from business acquisitions: |
|
|
|
|
|||
Accounts receivable |
|
15,998,000 |
|
|
16,294,000 |
|
|
Contract assets |
|
(8,148,000 |
) |
|
(16,910,000 |
) |
|
Other receivables |
|
(1,719,000 |
) |
|
1,056,000 |
|
|
Prepaid expenses and other current assets |
|
877,000 |
|
|
385,000 |
|
|
Other assets |
|
(615,000 |
) |
|
(94,000 |
) |
|
Accounts payable |
|
(6,615,000 |
) |
|
(6,915,000 |
) |
|
Accrued liabilities |
|
2,036,000 |
|
|
722,000 |
|
|
Contract liabilities |
|
65,000 |
|
|
(1,158,000 |
) |
|
Deferred lease obligations |
|
— |
|
17,000 |
|
||
Right-of-use assets |
|
240,000 |
|
|
— |
||
Net cash provided by operating activities |
|
12,495,000 |
|
|
4,044,000 |
|
|
Cash flows from investing activities: |
|
|
|
|
|||
Purchase of equipment and leasehold improvements |
|
(3,619,000 |
) |
|
(511,000 |
) |
|
Proceeds from sale of equipment |
|
44,000 |
|
|
36,000 |
|
|
Cash paid for acquisitions, net of cash acquired |
|
(21,800,000 |
) |
|
(2,994,000 |
) |
|
Net cash used in investing activities |
|
(25,375,000 |
) |
|
(3,469,000 |
) |
|
Cash flows from financing activities: |
|
|
|
|
|||
Payments on contingent consideration |
|
(1,381,000 |
) |
|
(3,199,000 |
) |
|
Payments on notes payable |
|
(929,000 |
) |
|
(383,000 |
) |
|
Payments on debt issuance costs |
|
(577,000 |
) |
|
— |
||
Borrowings under term loan facility and line of credit |
|
100,000,000 |
|
|
— |
||
Repayments under term loan facility and line of credit |
|
(70,000,000 |
) |
|
(500,000 |
) |
|
Principal payments on finance leases |
|
(300,000 |
) |
|
(207,000 |
) |
|
Proceeds from stock option exercise |
|
523,000 |
|
|
341,000 |
|
|
Proceeds from sales of common stock under employee stock purchase plan |
|
749,000 |
|
|
616,000 |
|
|
Shares used to pay taxes on stock grants |
|
(2,862,000 |
) |
|
(442,000 |
) |
|
Net cash provided by (used in) financing activities |
|
25,223,000 |
|
|
(3,774,000 |
) |
|
Net increase (decrease) in cash and cash equivalents |
|
12,343,000 |
|
|
(3,199,000 |
) |
|
Cash and cash equivalents at beginning of period |
|
15,259,000 |
|
|
14,424,000 |
|
|
Cash and cash equivalents at end of period |
$ |
27,602,000 |
|
$ |
11,225,000 |
|
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|||
Cash paid during the period for: |
|
|
|
|
|||
Interest |
$ |
2,156,000 |
|
$ |
53,000 |
|
|
Income taxes |
|
2,040,000 |
|
|
215,000 |
|
|
Supplemental disclosures of noncash investing and financing activities: |
|
|
|
|
|||
Loss on cash flow hedge valuations, net of tax |
|
(438,000 |
) |
|
— |
||
Equipment acquired under finance leases |
|
413,000 |
|
|
187,000 |
|
Willdan Group, Inc. and Subsidiaries Reconciliation of GAAP Revenue to Net Revenue (Non-GAAP Measure) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||
|
|
June 28, |
|
June 29, |
|
June 28, |
|
June 29, |
||||
Consolidated |
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
Contract revenue |
|
$ |
104,396,000 |
|
$ |
59,833,000 |
|
$ |
196,189,000 |
|
$ |
114,428,000 |
Subcontractor services and other direct costs |
|
|
57,623,000 |
|
|
25,544,000 |
|
|
108,571,000 |
|
|
49,613,000 |
Net Revenue |
|
$ |
46,773,000 |
|
$ |
34,289,000 |
|
$ |
87,618,000 |
|
$ |
64,815,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||
|
|
June 28, |
|
June 29, |
|
June 28, |
|
June 29, |
||||
Energy segment |
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
Contract revenue |
|
$ |
85,283,000 |
|
$ |
41,726,000 |
|
$ |
159,975,000 |
|
$ |
79,058,000 |
Subcontractor services and other direct costs |
|
|
52,873,000 |
|
|
21,496,000 |
|
|
100,653,000 |
|
|
42,494,000 |
Net Revenue |
|
$ |
32,410,000 |
|
$ |
20,230,000 |
|
$ |
59,322,000 |
|
$ |
36,564,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||
|
|
June 28, |
|
June 29, |
|
June 28, |
|
June 29, |
||||
Engineering and Consulting segment |
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
Contract revenue |
|
$ |
19,113,000 |
|
$ |
18,107,000 |
|
$ |
36,214,000 |
|
$ |
35,370,000 |
Subcontractor services and other direct costs |
|
|
4,750,000 |
|
|
4,048,000 |
|
|
7,918,000 |
|
|
7,119,000 |
Net Revenue |
|
$ |
14,363,000 |
|
$ |
14,059,000 |
|
$ |
28,296,000 |
|
$ |
28,251,000 |
Willdan Group, Inc. and Subsidiaries Reconciliation of GAAP Net Income to Adjusted EBITDA (Non-GAAP Measure) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
Three Months Ended |
Six Months Ended |
|||||||||||||
|
June 28, |
June 29, |
June 28, |
June 29, |
|||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|
|||||||
Net income |
$ |
1,640,000 |
|
$ |
3,315,000 |
|
$ |
1,223,000 |
|
$ |
5,518,000 |
|
|||
Interest expense |
|
1,221,000 |
|
|
30,000 |
|
|
2,342,000 |
|
|
53,000 |
|
|||
Income tax (benefit) expense |
|
(70,000 |
) |
|
869,000 |
|
|
(997,000 |
) |
|
627,000 |
|
|||
Stock-based compensation |
|
2,224,000 |
|
|
1,662,000 |
|
|
4,041,000 |
|
|
2,726,000 |
|
|||
Interest accretion(1) |
|
(737,000 |
) |
|
284,000 |
|
|
(627,000 |
) |
|
622,000 |
|
|||
Depreciation and amortization |
|
2,973,000 |
|
|
1,142,000 |
|
|
5,712,000 |
|
|
2,243,000 |
|
|||
Transaction costs(2) |
|
342,000 |
|
|
— |
|
560,000 |
|
|
— |
|||||
Gain on sale of equipment |
|
(8,000 |
) |
|
(14,000 |
) |
|
(8,000 |
) |
|
(14,000 |
) |
|||
Adjusted EBITDA |
$ |
7,585,000 |
|
$ |
7,288,000 |
|
$ |
12,246,000 |
|
$ |
11,775,000 |
|
(1) Interest accretion represents the imputed interest and fair value adjustments to estimated contingent consideration.
(2) Transaction costs represents acquisition and acquisition related costs.
Willdan Group, Inc. and Subsidiaries Reconciliation of GAAP Net Income to Adjusted Net Income and Adjusted Diluted EPS (Non-GAAP Measure) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
June 28, |
|
June 29, |
|
June 28, |
|
June 29, |
||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net income |
|
$ |
1,640,000 |
|
|
$ |
3,315,000 |
|
|
$ |
1,223,000 |
|
|
$ |
5,518,000 |
|
Adjustment for stock-based compensation |
|
|
2,224,000 |
|
|
|
1,662,000 |
|
|
|
4,041,000 |
|
|
|
2,726,000 |
|
Tax effect on stock-based compensation |
|
|
(614,000 |
) |
|
|
(345,000 |
) |
|
|
(1,117,000 |
) |
|
|
(214,000 |
) |
Adjustment for intangible amortization |
|
|
2,140,000 |
|
|
|
723,000 |
|
|
|
4,076,000 |
|
|
|
1,400,000 |
|
Tax effect on intangible amortization |
|
|
(591,000 |
) |
|
|
(150,000 |
) |
|
|
(1,126,000 |
) |
|
|
(66,000 |
) |
Adjustment for transaction costs |
|
|
342,000 |
|
|
|
— |
|
|
560,000 |
|
|
|
— |
||
Tax effect on transaction costs |
|
|
(94,000 |
) |
|
|
— |
|
|
(155,000 |
) |
|
|
— |
||
Adjusted Net Income |
|
$ |
5,047,000 |
|
|
$ |
5,205,000 |
|
|
$ |
7,502,000 |
|
|
$ |
9,364,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted weighted-average shares outstanding |
|
|
11,679,000 |
|
|
|
9,288,000 |
|
|
|
11,670,000 |
|
|
|
9,247,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted earnings per share |
|
$ |
0.14 |
|
|
$ |
0.36 |
|
|
$ |
0.10 |
|
|
$ |
0.60 |
|
Impact of adjustment: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stock-based compensation per share |
|
|
0.19 |
|
|
|
0.18 |
|
|
|
0.35 |
|
|
|
0.29 |
|
Tax effect on stock-based compensation per share |
|
|
(0.05 |
) |
|
|
(0.04 |
) |
|
|
(0.10 |
) |
|
|
(0.02 |
) |
Intangible amortization per share |
|
|
0.18 |
|
|
|
0.08 |
|
|
|
0.35 |
|
|
|
0.15 |
|
Tax effect on intangible amortization per share |
|
|
(0.05 |
) |
|
|
(0.02 |
) |
|
|
(0.10 |
) |
|
|
(0.01 |
) |
Transaction costs per share |
|
|
0.03 |
|
|
|
— |
|
|
0.05 |
|
|
|
— |
||
Tax effect on transaction costs per share |
|
|
(0.01 |
) |
|
|
— |
|
|
(0.01 |
) |
|
|
— |
||
Adjusted Diluted EPS |
|
$ |
0.43 |
|
|
$ |
0.56 |
|
|
$ |
0.64 |
|
|
$ |
1.01 |
|
Willdan Group, Inc. and Subsidiaries Reconciliation of Diluted EPS to Adjusted Diluted EPS Target (Non-GAAP Measure) |
||||||||
|
|
|
|
|
|
|
||
|
|
2019 Target |
||||||
|
|
High |
|
Low |
||||
Net income |
|
$ |
13,338,000 |
|
|
$ |
12,158,000 |
|
Adjustment for stock-based compensation |
|
|
11,900,000 |
|
|
|
11,900,000 |
|
Tax effect on stock-based compensation |
|
|
(2,856,000 |
) |
|
|
(2,856,000 |
) |
Adjustment for intangible amortization |
|
|
9,300,000 |
|
|
|
9,300,000 |
|
Tax effect on intangible amortization |
|
|
(2,232,000 |
) |
|
|
(2,232,000 |
) |
Adjustment for transaction costs |
|
|
— |
|
|
— |
||
Tax effect on transaction costs |
|
|
— |
|
|
— |
||
Adjusted Net Income |
|
$ |
29,450,000 |
|
|
$ |
28,270,000 |
|
|
|
|
|
|
|
|
||
Diluted weighted-average shares outstanding |
|
|
11,800,000 |
|
|
|
11,800,000 |
|
|
|
|
|
|
|
|
||
Diluted earnings per share |
|
$ |
1.13 |
|
|
$ |
1.03 |
|
Impact of adjustment: |
|
|
|
|
|
|
||
Stock-based compensation per share |
|
|
1.01 |
|
|
|
1.01 |
|
Tax effect on stock-based compensation per share |
|
|
(0.24 |
) |
|
|
(0.24 |
) |
Intangible amortization per share |
|
|
0.79 |
|
|
|
0.79 |
|
Tax effect on intangible amortization per share |
|
|
(0.19 |
) |
|
|
(0.19 |
) |
Transaction costs per share |
|
|
— |
|
|
— |
||
Tax effect on transaction costs per share |
|
|
— |
|
|
— |
||
Adjusted Diluted EPS |
|
$ |
2.50 |
|
|
$ |
2.40 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20190801005996/en/
Source:
Willdan Group, Inc.
Stacy McLaughlin
Chief Financial Officer
Tel: 714-940-6300
smclaughlin@willdan.com
Or
Investor/Media Contact
Financial Profiles, Inc.
Tony Rossi
Tel: 310-622-8221
trossi@finprofiles.com