wldn_Current Folio_8K

 

 

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
of incorporation)

 

(Commission File Number)

 

(IRS Employer
Identification No.)

 

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

 


wldn_Ex99_1

Exhibit 99.1

 

WD_tagend_300rgb

 

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