UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): March 10, 2016
WILLDAN GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
001-33076 |
|
14-1951112 |
(State of other jurisdiction |
|
(Commission File Number) |
|
(IRS Employer |
2401 East Katella Avenue, Suite 300, Anaheim, California 92806
(Address of Principal Executive Offices)
Registrant’s telephone number, including area code: (800) 424-9144
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425).
☐ Soliciting material pursuant to Rule 14A-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operation and Financial Condition
Willdan Group, Inc. (“Willdan”) issued a press release on March 10, 2016. The press release announced Willdan’s financial results for the fourth quarter and fiscal year ended January 1, 2016. A copy of the press release is filed as Exhibit 99.1 hereto and is hereby incorporated by reference in its entirety. The information in this item 2.02 and the attached Exhibit 99.1 to this Current Report on Form 8-K is being furnished (not filed) pursuant to Item 2.02 of Form 8-K.
This Current Report on Form 8-K contains forward-looking statements, which involve risk and uncertainties. The words “believe,” “expect,” “estimate,” “may,” “will,” “could,” “plan,” or “continue” and similar expressions are intended to identify forward-looking statements. Willdan’s actual results could differ significantly from the results discussed in such forward-looking statements. Factors that could cause or contribute to such differences in results and outcomes include, without limitation, those discussed under the heading “Risk Factors” in Willdan’s Annual Report on Form 10-K for the year ended January 2, 2015. Readers are urged not to place undue reliance on these forward-looking statements, which speak only as of the date of this Current Report on Form 8-K. Willdan undertakes no obligation to (and expressly disclaims any obligation to) revise or update any forward-looking statement, whether as a result of new information, subsequent events, or otherwise (except as may be required by law), in order to reflect any event or circumstance which may arise after the date of this Current Report on Form 8-K.
2
Item 9.01 Financial Statements and Exhibits
(d) Exhibits.
99.1 Press Release of Willdan Group, Inc. dated March 10, 2016.
3
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
WILLDAN GROUP, INC. |
|
|
|
|
|
|
|
Date: March 10, 2016 |
By: |
/s/ Stacy B. McLaughlin |
|
|
Stacy B. McLaughlin |
|
|
Chief Financial Officer |
4
EXHIBIT INDEX
Exhibit No. |
|
Document |
|
|
|
|
|
99.1 |
|
|
Press Release of Willdan Group, Inc. dated March 10, 2016 |
5
Willdan Group Reports Fourth Quarter and
Full Year 2015 Financial Results
· |
2015 Revenue of $135.1 million |
· |
2015 Adjusted EBITDA of $10.2 million |
· |
2016 Revenue target of $170 to $185 million |
· |
2016 Adjusted EBITDA target of $14 to $15.5 million |
Investment Community Conference Call Today at 5:00 p.m. Eastern Time
ANAHEIM, Calif. – March 10, 2016 – Willdan Group, Inc. (“Willdan”) (NASDAQ: WLDN), a provider of professional technical and consulting services, today reported financial results for its fourth quarter and fiscal year ended January 1, 2016, and provided a business update.
For the fourth quarter of 2015, Willdan reported total contract revenue of $31.5 million and net income of $0.4 million, or $0.05 per basic and diluted share.
For the fiscal year ended January 1, 2016, Willdan reported total contract revenue of $135.1 million and net income of $4.3 million, or $0.54 and $0.52 per basic and diluted share, respectively.
“As we forecasted, our overall results in the fourth quarter were negatively impacted by the performance of our Energy Efficiency Services segment,” said Tom Brisbin, Willdan’s Chief Executive Officer. “Similar to what we experienced in the third quarter of 2015, we had a decline in the scope of activity for our largest utility customer and a long ramp-up phase in one of our new utilities programs. We enter 2016 with a robust pipeline of new opportunities in the Energy Efficiency Services segment, which we believe will help us improve the performance of this business going forward. Our Engineering Services segment continued to perform well, generating 13% year-over-year revenue growth in 2015, largely driven by increased demand for city engineering services in Northern California.”
Fourth Quarter 2015 Financial Highlights
Total contract revenue for the fourth quarter of 2015 increased 4.3% to $31.5 million, as compared to $30.2 million for the fourth quarter of 2014. The increase in total contract revenue was primarily due to growth in the Engineering Services segment and the contribution of contract revenue from Willdan’s January 2015 acquisitions of 360 Energy Engineers, LLC (“360 Energy”) and Abacus Resource Management Company(“Abacus”). In aggregate, contract revenue resulting from Willdan’s acquisitions of 360 Energy and Abacus was $4.5 million in the fourth quarter of 2015. Contract revenue for the Energy Efficiency Services, Engineering Services, Public Finance Services, and Homeland Security Services segments was $15.9 million, $12.1 million, $2.9 million and $0.7 million, respectively, in the fourth quarter of 2015.
Direct costs of contract revenue were $18.4 million for the fourth quarter of 2015, an increase of 2.8% as compared to $17.9 million for the fourth quarter of 2014. Included in direct costs of contract revenue for the fourth quarter of 2015 was incremental direct costs of revenue of $2.5 million attributable to Willdan’s acquisitions of 360 Energy and Abacus. Excluding the direct costs of contract revenue attributable to the acquisitions, direct costs of contract revenue decreased by approximately $2.0 million, as an increase in direct costs associated with Engineering Services was offset by a decrease in direct costs associated with Energy Efficiency Services.
Revenue, net of subcontractor costs, (as defined below) for the fourth quarter of 2015 decreased by 3.9% to $24.4 million, as compared to $25.4 million for the fourth quarter of 2014.
Total general and administrative expenses for the fourth quarter of 2015 increased by 26.6% to $12.6 million from $10.0 million for the prior year period, due primarily to increased audit fees associated with becoming an accelerated filer in the current year.
Adjusted EBITDA (as defined below) was $1.8 million for the fourth quarter of 2015.
Income tax expense was $0.2 million for the fourth quarter of 2015, as compared to income tax expense of $0.4 million for the fourth quarter of 2014. The effective tax rate in the fourth quarter of 2015 was 35.69%, as compared to 15.2% in the same period last year. The difference in the effective tax rate is primarily due to recognition of an income tax benefit for net operating loss carryforwards that were fully utilized in 2014 and no longer available to offset taxable income in 2015.
Net income for the fourth quarter of 2015 was $0.4 million, or $0.05 per diluted share, as compared to net income of $2.0 million, or $0.26 per diluted share, for the fourth quarter of 2014.
Full Year 2015 Financial Highlights
Total contract revenue for the full year 2015 increased 25.0% to $135.1 million, as compared to $108.1 million for the full year 2014. Revenue growth was due primarily to a 40.0% increase in contract revenue from the Energy Efficiency Services segment and a 12.8% increase in contract revenue from the Engineering Services segment. The increase in the Energy Efficiency Services segment was primarily attributable to incremental contract revenue of $23.1 million generated by 360 Energy and Abacus. Total contract revenue for Energy Efficiency Services, Engineering Services, Public Finance Services, and Homeland Security Services was $74.1 million, $46.0 million, $11.9 million and $3.1 million, respectively.
Direct costs of contract revenue were $82.1 million for the full year 2015, compared to $63.8 million for the full year 2014. Included in direct costs of contract revenue for full year 2015 were incremental direct costs of contract revenue of $16.3 million attributable to 360 Energy and Abacus. Excluding the increase in direct costs of contract revenue attributable to the acquisitions, direct costs of contract revenue increased by $2.0 million, primarily due to increases in direct costs for Willdan’s Engineering, Energy Efficiency and Public Finance Services, partially offset by a decrease in direct costs for its Homeland Security Services segment.
Revenue, net of subcontractor costs, for the full year 2015 was $100.5 million, as compared to $87.2 million for the full year 2014.
Total general and administrative expenses for the full year 2015 increased by 26.5% to $45.5 million from $36.0 million for the prior year period, due primarily to higher expenses in the Energy Efficiency Services segment to support the year-over-year growth in contract revenues.
Adjusted EBITDA (as defined below) was $10.2 million for the full year 2015, as compared to $8.9 million for the full year 2014.
Income tax expense was $3.1 million for the full year 2015, as compared to an income tax benefit of $1.0 million for the full year 2014. The difference between the income tax benefit for the full year 2014 versus the income tax expense for the full year 2015 is primarily due to the recognition of an income tax benefit for net operating loss carryforwards that were fully utilized in 2014 and no longer available to offset taxable income in 2015, as well as a reduction in the valuation allowances in 2014.
Net income for the full year 2015 was $4.3 million, or $0.52 per diluted share, as compared to net income of $9.4 million, or $1.22 per diluted share, for the full year 2014.
Liquidity and Capital Resources
Willdan reported $16.5 million in cash and cash equivalents at January 1, 2016, as compared to $18.2 million at January 2, 2015. The reduction primarily resulted from the three acquisitions completed during 2015. Willdan's primary sources of liquidity are cash generated from operations and a revolving line of credit with BMO Harris Bank, N.A., which matures on March 24, 2017. Cash flows provided by operating activities were $8.1 million for the full year 2015, as compared to $11.9 million for the full year 2014.
Outlook
Willdan’s financial and operational targets for full year 2016 are as follows:
· |
Total contract revenue of $170 - $185 million |
· |
Adjusted EBITDA of $14 - $15.5 million |
· |
Effective tax rate of approximately 41% |
Commenting on the outlook, Mr. Brisbin said, “We expect 2016 to be a strong year of profitable growth, particularly the second half of the year. All of our major contracts with utilities have been extended through 2016, which gives us good revenue visibility. We continue to deliver on key milestones in our utilities programs, which is leading to additional program expansion opportunities that we believe will provide incremental revenue in 2016. We are also excited about the addition of Genesys Engineering, our latest acquisition that closed on March 4, 2016. Genesys has exceptional experience in microgrid design, and the addition of their capabilities will improve our ability to capitalize on the growing demand for small-scale independent power grids across the United States.”
Use of Non-GAAP Financial Measures
"Revenue, net of subcontractor costs," a non-GAAP financial measure, is a supplemental measure that Willdan believes enhances investors' ability to analyze our business trend and performance because it substantially measures the work performed by our employees. In the course of providing services, Willdan routinely subcontracts various services. Generally, these subcontractor costs are passed through to our clients and, in accordance with Generally Accepted Accounting Principles (GAAP) and industry practice, are included in our revenue when it is our contractual responsibility to procure or manage these activities. Because subcontractor services can vary significantly from project to project and period to period, changes in revenue may not necessarily be indicative of our business trends. Accordingly, Willdan segregates costs from revenue to promote a better understanding of our business by evaluating revenue exclusive of costs associated with external service providers. A reconciliation of contract revenue as reported in accordance with GAAP to revenues, net of subcontractor costs is provided at the end of this news release.
Adjusted EBITDA is a supplemental measure used by Willdan’s management to measure its operating performance. Willdan defines Adjusted EBITDA as net income (loss) plus interest expense (income), income tax expense (benefit), goodwill impairment, interest accretion and depreciation and amortization. Adjusted EBITDA is not a measure of net income (loss) determined in accordance with U.S. generally accepted accounting principles, or GAAP. Willdan believes Adjusted EBITDA is useful because it allows Willdan’s management to evaluate its operating performance and compare the results of its operations from period to period and against its peers without regard to its financing methods, capital structure and non-operating expenses. Willdan uses Adjusted EBITDA to evaluate its performance for, among other things, budgeting, forecasting and incentive compensation purposes. Adjusted EBITDA has limitations as an analytical tool and should not be considered as an alternative to, or more meaningful than, net income (loss) as determined in accordance with GAAP. 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, as well as the historical costs of depreciable assets. Willdan’s definition of Adjusted EBITDA may also differ from those of many companies reporting similarly named measures. Willdan believes Adjusted EBITDA is useful to investors, research analysts, investment bankers and lenders because it removes the impact of certain non-operational items from its operational results, which may facilitate comparison of its results from period to period. A reconciliation of net income as reported in accordance with GAAP to Adjusted EBITDA is provided at the end of this news release.
Willdan's definition of Revenue, net of subcontractor costs, and Adjusted EBITDA may differ from other companies reporting similarly named measures. These measures should be considered in addition to, and not as a substitute for, or superior to, other measures of financial performance prepared in accordance with GAAP, such as contract revenues and net income.
Conference Call Details
Chief Executive Officer Thomas Brisbin and Chief Financial Officer Stacy McLaughlin will host a conference call today, March 10, 2016, at 5:00 p.m. Eastern/2:00 p.m. Pacific to discuss Willdan’s financial results and provide a business update.
Interested parties may participate in the conference call by dialing 888-438-5453 (719-457-2627 for international callers) and asking to be joined to the “Willdan Group Conference Call.” The conference call will be webcast simultaneously on Willdan’s website at www.willdan.com under and the replay will be archived for at least 12 months.
The telephonic replay of the conference call may be accessed approximately two hours after the call by dialing 888-203-1112 and entering the passcode 2815641. The replay will be available through March 24, 2016.
About Willdan Group, Inc.
Willdan provides professional consulting and technical services to utilities, public agencies and private industry throughout the United States. Willdan’s service offerings span a broad set of complementary disciplines that include energy efficiency and sustainability, engineering and planning, financial and economic consulting, and national preparedness. Willdan provides integrated technical solutions to extend the reach and resources of its clients, and provides all services through its subsidiaries specialized in each segment. For additional information, visit Willdan's website at www.willdan.com.
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. The forward-looking statements involve risks and uncertainties including, but not limited to, the risk that Willdan will not be able to expand its services or meet the needs of customers in markets in which it operates. It is important to note that Willdan's actual results could differ materially from those in any such forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to, a slowdown in the local and regional economies of the states where Willdan conducts business and the loss of or inability to hire additional qualified professionals. Willdan's business could be affected by a number of other factors, including the risk factors listed from time to time in Willdan's SEC reports including, but not limited to, the Annual Report on Form 10-K filed for the year ended January 2, 2015. Willdan cautions investors not to place undue reliance on the forward-looking statements contained in this press release. Willdan disclaims any obligation to, and does not undertake to, update or revise any forward-looking statements in this press release.
WILLDAN GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
January 1, |
|
January 2, |
|
||
|
|
2016 |
|
2015 |
|
||
Assets |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
16,487,000 |
|
$ |
18,173,000 |
|
Accounts receivable, net of allowance for doubtful accounts of $760,000 and $662,000 at January 1, 2016 and January 2, 2015, respectively |
|
|
17,929,000 |
|
|
13,189,000 |
|
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
|
13,840,000 |
|
|
12,170,000 |
|
Other receivables |
|
|
177,000 |
|
|
208,000 |
|
Prepaid expenses and other current assets |
|
|
2,082,000 |
|
|
2,244,000 |
|
Total current assets |
|
|
50,515,000 |
|
|
45,984,000 |
|
Equipment and leasehold improvements, net |
|
|
3,684,000 |
|
|
1,384,000 |
|
Goodwill |
|
|
16,097,000 |
|
|
— |
|
Other intangible assets, net |
|
|
1,545,000 |
|
|
— |
|
Other assets |
|
|
504,000 |
|
|
535,000 |
|
Deferred income taxes, net |
|
|
— |
|
|
1,427,000 |
|
Total assets |
|
$ |
72,345,000 |
|
$ |
49,330,000 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Accounts payable |
|
$ |
5,561,000 |
|
$ |
3,237,000 |
|
Accrued liabilities |
|
|
10,334,000 |
|
|
10,668,000 |
|
Contingent consideration payable |
|
|
1,420,000 |
|
|
— |
|
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
|
6,218,000 |
|
|
3,863,000 |
|
Notes payable |
|
|
4,039,000 |
|
|
355,000 |
|
Capital lease obligations |
|
|
444,000 |
|
|
324,000 |
|
Total current liabilities |
|
|
28,016,000 |
|
|
18,447,000 |
|
Contingent consideration payable |
|
|
4,305,000 |
|
|
— |
|
Notes payable |
|
|
1,085,000 |
|
|
— |
|
Capital lease obligations, less current portion |
|
|
255,000 |
|
|
306,000 |
|
Deferred lease obligations |
|
|
737,000 |
|
|
164,000 |
|
Deferred income taxes, net |
|
|
331,000 |
|
|
— |
|
Total liabilities |
|
|
34,729,000 |
|
|
18,917,000 |
|
|
|
|
|
|
|
|
|
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; 7,904,000 and 7,635,000 shares issued and outstanding at January 1, 2016 and January 2, 2015, respectively |
|
|
79,000 |
|
|
76,000 |
|
Additional paid-in capital |
|
|
38,377,000 |
|
|
35,436,000 |
|
Accumulated deficit |
|
|
(840,000) |
|
|
(5,099,000) |
|
Total stockholders’ equity |
|
|
37,616,000 |
|
|
30,413,000 |
|
Total liabilities and stockholders’ equity |
|
$ |
72,345,000 |
|
$ |
49,330,000 |
|
WILLDAN GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
Fiscal Year |
|
|||||||
|
|
2015 |
|
2014 |
|
2013 |
|
|||
Contract revenue |
|
$ |
135,103,000 |
|
$ |
108,080,000 |
|
$ |
85,510,000 |
|
|
|
|
|
|
|
|
|
|
|
|
Direct costs of contract revenue (exclusive of depreciation and amortization shown separately below): |
|
|
|
|
|
|
|
|
|
|
Salaries and wages |
|
|
31,880,000 |
|
|
28,207,000 |
|
|
24,098,000 |
|
Subcontractor services and other direct costs |
|
|
50,200,000 |
|
|
35,611,000 |
|
|
24,831,000 |
|
Total direct costs of contract revenue |
|
|
82,080,000 |
|
|
63,818,000 |
|
|
48,929,000 |
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses: |
|
|
|
|
|
|
|
|
|
|
Salaries and wages, payroll taxes and employee benefits |
|
|
25,741,000 |
|
|
21,394,000 |
|
|
20,555,000 |
|
Facilities and facility related |
|
|
4,246,000 |
|
|
4,371,000 |
|
|
4,654,000 |
|
Stock-based compensation |
|
|
777,000 |
|
|
258,000 |
|
|
150,000 |
|
Depreciation and amortization |
|
|
2,072,000 |
|
|
459,000 |
|
|
517,000 |
|
Lease abandonment, net |
|
|
— |
|
|
9,000 |
|
|
30,000 |
|
Other |
|
|
12,657,000 |
|
|
9,462,000 |
|
|
8,067,000 |
|
Total general and administrative expenses |
|
|
45,493,000 |
|
|
35,953,000 |
|
|
33,973,000 |
|
Income from operations |
|
|
7,530,000 |
|
|
8,309,000 |
|
|
2,608,000 |
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
— |
|
|
8,000 |
|
|
10,000 |
|
Interest expense |
|
|
(207,000) |
|
|
(16,000) |
|
|
(94,000) |
|
Other, net |
|
|
18,000 |
|
|
125,000 |
|
|
238,000 |
|
Total other (expense) income, net |
|
|
(189,000) |
|
|
117,000 |
|
|
154,000 |
|
Income before income taxes |
|
|
7,341,000 |
|
|
8,426,000 |
|
|
2,762,000 |
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit) |
|
|
3,082,000 |
|
|
(990,000) |
|
|
132,000 |
|
Net income |
|
$ |
4,259,000 |
|
$ |
9,416,000 |
|
$ |
2,630,000 |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.54 |
|
$ |
1.26 |
|
$ |
0.36 |
|
Diluted |
|
$ |
0.52 |
|
$ |
1.22 |
|
$ |
0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
7,834,000 |
|
|
7,488,000 |
|
|
7,355,000 |
|
Diluted |
|
|
8,113,000 |
|
|
7,739,000 |
|
|
7,495,000 |
|
WILLDAN GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
Fiscal Three Months Ended |
|
||||
|
|
1/1/2016 |
|
1/2/2015 |
|
||
Contract revenue |
|
$ |
31,522,000 |
|
$ |
30,237,000 |
|
Direct costs of contract revenue exclusive of depreciation and amortization |
|
|
|
|
|
|
|
shown seperately below): |
|
|
|
|
|
|
|
Salaries and wages |
|
|
7,940,000 |
|
|
7,712,000 |
|
Subconsultant services and other direct costs |
|
|
10,488,000 |
|
|
10,140,000 |
|
Total direct costs of contract revenue |
|
|
18,428,000 |
|
|
17,852,000 |
|
|
|
|
|
|
|
|
|
General and administrative expenses: |
|
|
|
|
|
|
|
Salaries and wages, payroll taxes and employee benefits |
|
|
6,748,000 |
|
|
6,018,000 |
|
Facilities and facilities related |
|
|
1,043,000 |
|
|
1,100,000 |
|
Stock-based compensation |
|
|
309,000 |
|
|
84,000 |
|
Lease abandonment (recovery), net |
|
|
— |
|
|
9,000 |
|
Depreciation and amortization |
|
|
796,000 |
|
|
130,000 |
|
Other |
|
|
3,742,000 |
|
|
2,639,000 |
|
Total general and administrative expenses |
|
|
12,638,000 |
|
|
9,980,000 |
|
Income (loss) from operations |
|
|
456,000 |
|
|
2,405,000 |
|
|
|
|
|
|
|
|
|
Other (expense) income: |
|
|
|
|
|
|
|
Interest income |
|
|
(1,000) |
|
|
4,000 |
|
Interest (expense) |
|
|
135,000 |
|
|
(5,000) |
|
Other, net |
|
|
— |
|
|
9,000 |
|
Total other income, net |
|
|
134,000 |
|
|
8,000 |
|
Income before income taxes |
|
|
590,000 |
|
|
2,413,000 |
|
Income tax expense |
|
|
210,000 |
|
|
366,000 |
|
Net income |
|
$ |
380,000 |
|
$ |
2,047,000 |
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
Basic |
|
$ |
0.05 |
|
$ |
0.27 |
|
Diluted |
|
$ |
0.05 |
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
Basic |
|
|
7,888,000 |
|
|
7,618,000 |
|
Diluted |
|
|
8,203,000 |
|
|
7,986,000 |
|
WILLDAN GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
Fiscal Year |
|
|||||||
|
|
2015 |
|
2014 |
|
2013 |
|
|||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
4,259,000 |
|
$ |
9,416,000 |
|
$ |
2,630,000 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
2,072,000 |
|
|
460,000 |
|
|
585,000 |
|
Deferred income taxes |
|
|
1,758,000 |
|
|
(1,427,000) |
|
|
— |
|
Lease abandonment expense (recovery), net |
|
|
(44,000) |
|
|
9,000 |
|
|
30,000 |
|
(Gain) loss on sale of equipment |
|
|
(37,000) |
|
|
11,000 |
|
|
(6,000) |
|
Provision for doubtful accounts |
|
|
659,000 |
|
|
510,000 |
|
|
101,000 |
|
Stock-based compensation |
|
|
777,000 |
|
|
258,000 |
|
|
150,000 |
|
Accretion of contingent consideration |
|
|
547,000 |
|
|
— |
|
|
— |
|
Changes in operating assets and liabilities, net of effects from business acquisitions: |
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(4,354,000) |
|
|
(532,000) |
|
|
2,216,000 |
|
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
|
(1,180,000) |
|
|
(2,535,000) |
|
|
225,000 |
|
Other receivables |
|
|
31,000 |
|
|
4,000 |
|
|
(117,000) |
|
Prepaid expenses and other current assets |
|
|
203,000 |
|
|
133,000 |
|
|
(595,000) |
|
Other assets |
|
|
31,000 |
|
|
(202,000) |
|
|
(26,000) |
|
Accounts payable |
|
|
1,842,000 |
|
|
(720,000) |
|
|
(3,026,000) |
|
Accrued liabilities |
|
|
(1,320,000) |
|
|
4,860,000 |
|
|
502,000 |
|
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
|
2,285,000 |
|
|
1,616,000 |
|
|
(1,172,000) |
|
Deferred lease obligations |
|
|
573,000 |
|
|
35,000 |
|
|
(284,000) |
|
Net cash provided by operating activities |
|
|
8,102,000 |
|
|
11,896,000 |
|
|
1,213,000 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
Purchase of equipment and leasehold improvements |
|
|
(2,475,000) |
|
|
(492,000) |
|
|
(306,000) |
|
Proceeds from sale of equipment |
|
|
7,000 |
|
|
5,000 |
|
|
27,000 |
|
Cash paid for acquisitions, net of cash acquired |
|
|
(8,168,000) |
|
|
— |
|
|
— |
|
Net cash used in investing activities |
|
|
(10,636,000) |
|
|
(487,000) |
|
|
(279,000) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
Payments on notes payable |
|
|
(2,090,000) |
|
|
(162,000) |
|
|
(621,000) |
|
Proceeds from notes payable |
|
|
2,606,000 |
|
|
— |
|
|
510,000 |
|
Repayments of line of credit |
|
|
— |
|
|
— |
|
|
(3,000,000) |
|
Principal payments on capital lease obligations |
|
|
(350,000) |
|
|
(261,000) |
|
|
(62,000) |
|
Proceeds from stock option exercise |
|
|
512,000 |
|
|
450,000 |
|
|
9,000 |
|
Proceeds from sales of common stock under employee stock purchase plan |
|
|
170,000 |
|
|
76,000 |
|
|
73,000 |
|
Net cash provided by (used in) financing activities |
|
|
848,000 |
|
|
103,000 |
|
|
(3,091,000) |
|
Net (decrease) increase in cash and cash equivalents |
|
|
(1,686,000) |
|
|
11,512,000 |
|
|
(2,157,000) |
|
Cash and cash equivalents at beginning of period |
|
|
18,173,000 |
|
|
6,661,000 |
|
|
8,818,000 |
|
Cash and cash equivalents at end of period |
|
$ |
16,487,000 |
|
$ |
18,173,000 |
|
$ |
6,661,000 |
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
|
|
|
|
Interest |
|
$ |
207,000 |
|
$ |
16,000 |
|
$ |
100,000 |
|
Income taxes |
|
|
949,000 |
|
|
134,000 |
|
|
324,000 |
|
Supplemental disclosures of noncash investing and financing activities: |
|
|
|
|
|
|
|
|
|
|
Issuance of notes payable related to business acquisitions |
|
$ |
4,250,000 |
|
$ |
— |
|
$ |
— |
|
Issuance of common stock related to business acquisitions |
|
|
1,485,000 |
|
|
— |
|
|
— |
|
Contingent consideration related to business acquisitions |
|
|
5,178,000 |
|
|
— |
|
|
— |
|
Equipment acquired under capital leases |
|
|
420,000 |
|
|
677,000 |
|
|
87,000 |
|
Willdan Group, Inc. and Subsidiaries
Reconciliation of GAAP Revenue and "Revenue, Net of Subcontractor Costs"
|
|
Fiscal year Ended |
|
||||||
|
|
|
|
|
|
Change |
|
||
|
|
January 1, 2016 |
|
January 2, 2015 |
|
$ |
|
% |
|
Contract Revenue |
|
135,103,000 |
|
108,080,000 |
|
27,023,000 |
|
25 |
% |
Subcontractor Costs |
|
34,558,000 |
|
20,844,000 |
|
13,714,000 |
|
66 |
% |
Revenue, net of subcontractor costs |
|
100,545,000 |
|
87,236,000 |
|
13,309,000 |
|
15 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
||||||
|
|
|
|
|
|
Change |
|
||
|
|
January 1, 2016 |
|
January 2, 2015 |
|
$ |
|
% |
|
Contract Revenue |
|
31,522,000 |
|
30,237,000 |
|
1,285,000 |
|
4 |
% |
Subcontractor Costs |
|
7,099,000 |
|
4,848,000 |
|
2,251,000 |
|
46 |
% |
Revenue, net of subcontractor costs |
|
24,423,000 |
|
25,389,000 |
|
(966,000) |
|
(4) |
% |
Willdan Group, Inc. and Subsidiaries
Reconciliation of GAAP Net Income to Adjusted EBITDA
|
|
Fiscal Year |
|
|||||||||||||
|
|
2015 |
|
2014 |
|
2013 |
|
2012 |
|
2011 |
|
|||||
Net income (loss) |
|
$ |
4,259 |
|
$ |
9,416 |
|
$ |
2,630 |
|
$ |
(17,300) |
|
$ |
1,830 |
|
Interest income |
|
|
— |
|
|
(8) |
|
|
(10) |
|
|
(6) |
|
|
(5) |
|
Interest expense |
|
|
207 |
|
|
16 |
|
|
94 |
|
|
106 |
|
|
77 |
|
Income tax (benefit) expense |
|
|
3,082 |
|
|
(990) |
|
|
132 |
|
|
(2,083) |
|
|
1,500 |
|
Impairment of goodwill |
|
|
— |
|
|
— |
|
|
— |
|
|
15,208 |
|
|
— |
|
Interest accretion(1) |
|
|
547 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Depreciation and amortization |
|
|
2,072 |
|
|
459 |
|
|
585 |
|
|
737 |
|
|
944 |
|
Adjusted EBITDA |
|
$ |
10,167 |
|
$ |
8,893 |
|
$ |
3,431 |
|
$ |
(3,338) |
|
$ |
4,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended |
|
|
|
|
|
|
|
|
|
|
||||
|
|
2015 |
|
2014 |
|
|
|
|
|
|
|
|||||
Net income (loss) |
|
$ |
380 |
|
$ |
2,047 |
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
1 |
|
|
4 |
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(135) |
|
|
(5) |
|
|
|
|
|
|
|
|
|
|
Income tax (benefit) expense |
|
|
210 |
|
|
366 |
|
|
|
|
|
|
|
|
|
|
Interest accretion(1) |
|
|
547 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
796 |
|
|
130 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
1,799 |
|
$ |
2,542 |
|
|
|
|
|
|
|
|
|
|
(1) |
Interest accretion represents the imputed interest on the earn-out payments to be paid by us in connection with our acquisitions of Abacus and 360 Energy in January 2015. The amount represents the change in fair value of such contingent liabilities for the respective period. |
Contact: |
|
|
|
Willdan Group, Inc. |
|
Stacy McLaughlin |
|
Chief Financial Officer |
|
Tel: 714-940-6300 |
|
smclaughlin@willdan.com |
|
|
|
Or |
|
|
|
Investor/Media Contact |
|
Financial Profiles, Inc. |
|
Tel: 310-478-2700 |
|
Moira Conlon: mconlon@finprofiles.com |
|
Tony Rossi: trossi@finprofiles.com |
|