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): August 4, 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 August 4, 2016. The press release announced Willdan’s financial results for the first quarter ended July 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.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits.
99.1 Press Release of Willdan Group, Inc. dated August 4, 2016.
2
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: August 4, 2016 |
By: |
/s/ Stacy B. McLaughlin |
|
|
|
Stacy B. McLaughlin |
|
|
|
Chief Financial Officer |
3
EXHIBIT INDEX
|
Exhibit No. |
|
Document |
|
|
|
|
|
|
| 99.1 |
|
|
Press Release of Willdan Group, Inc. dated August 4, 2016 |
4
Willdan Group Reports Second Quarter 2016 Financial Results
Investment Community Conference Call Today at 5:30 p.m. Eastern Time
Second Quarter 2016 Highlights
|
· |
Total contract revenue of $58.9 million, an increase of 60% over prior year |
|
· |
Net income of $3.2 million, an increase of 99% over prior year |
|
· |
Diluted earnings per share of $0.37, an increase of 85% over prior year |
|
· |
EBITDA of $5.1 million, an increase of 55% over prior year |
ANAHEIM, Calif. – August 4, 2016 – Willdan Group, Inc. (“Willdan”) (NASDAQ: WLDN), a provider of professional technical and consulting services, today reported financial results for its second quarter ended July 1, 2016, and provided a business update.
For the second quarter of 2016, Willdan reported total contract revenue of $58.9 million and net income of $3.2 million, or $0.37 per diluted share. This compares with total contract revenue of $36.8 million and net income of $1.6 million, or $0.20 per diluted share, for the second quarter of 2015. The increase in earnings per share in the second quarter of 2016 was primarily driven by higher total contract revenue, resulting principally from incremental revenue contributed by the assets of Genesys Engineering P.C. (“Genesys”) acquired in March 2016, and lower tax expense resulting from the Company’s efforts to reduce its effective tax rate, as further described below.
“We had an outstanding quarter driven by strong organic revenue growth and significant contributions from our recent acquisitions,” said Tom Brisbin, Willdan’s CEO. “On a year-over-year basis, total contract revenue was up 60%. We are seeing strong demand for our energy efficiency services across a broad set of customers including public utilities, municipalities and universities. Over the first half of 2016, we achieved a 23% organic growth rate, driven by strong cross-selling between our groups. Looking ahead, we have several projects scheduled to ramp-up, including the new $41 million ConEd multifamily program and the $90 million San Diego Gas & Electric Local Capacity Requirements (LCR) program, among others. Our strong pipeline of pending proposals and new business opportunities should continue to propel our growth into 2017.
“Our second quarter results also reflect the progress in implementing our tax strategy. Much of the energy efficiency work we perform is eligible for certain tax deductions, which we expect to reduce our long-term effective tax rate from 42% to approximately 36%. In addition, we are now beginning to implement other aspects of our tax strategy with the goal of reducing this rate further. Along with our continued growth in revenue and operating income, the reduction in our effective tax rate is having a significant positive impact on our free cash flow,” said Mr. Brisbin.
Second Quarter 2016 Financial Highlights
Total contract revenue for the second quarter of 2016 was $58.9 million, an increase of 60.3% from $36.8 million for the second quarter of 2015. The increase was primarily due to higher contract revenue from the Energy Efficiency Services segment, which increased $21.1 million, or 98%, from the second quarter of 2015. Total contract revenue for the second quarter of 2016 included $15.5 million of revenue generated by the assets of Genesys, which were acquired in March 2016. Contract revenue for the Energy Efficiency Services, Engineering Services, Public Finance Services, and Homeland Security Services segments was $42.6 million, $12.7 million, $3.0 million and $0.6 million, respectively, in the second quarter of 2016.
Direct costs of contract revenue were $41.1 million for the second quarter of 2016, an increase of 79.5% from $22.9 million for the second quarter of 2015. Included in direct costs of contract revenue for the second quarter of 2016 was
Willdan Group
Page 2 of 10
incremental direct costs of revenue of $13.8 million attributable to the assets of Genesys. Excluding the direct costs of contract revenue attributable to the assets of Genesys, direct costs of contract revenue increased by approximately $4.4 million, primarily as a result of the increase in subcontractor services and other direct costs in the Energy Efficiency Services segment.
Revenue, net of subcontractor services and other direct costs, (as defined below) for the second quarter of 2016 was $27.6 million, compared with $22.1 million for the second quarter of 2015.
Total general and administrative expenses for the second quarter of 2016 were $13.9 million, an increase of 25.4% from $11.1 million for the prior year period, due primarily to an increase in general and administrative expenses to support the growth of the Energy Efficiency Services and Engineering Services segments.
Income tax expense was $0.7 million for the second quarter of 2016, as compared to $1.1 million for the second quarter of 2015. The effective tax rate in the second quarter of 2016 was 18.6%, as compared to 40.9% in the same period last year. The difference in the effective tax rate is primarily due to an increase in energy tax deductions related to some of the Company’s energy efficiency activities. During the second quarter of 2016, the Company recognized a tax benefit of $0.5 million as a change in estimate related to energy tax deductions earned for the 2015 tax year. Additionally, the Company recognized an increase in energy tax deductions related to some of the Company’s 2016 energy efficiency activities.
Net income for the second quarter of 2016 was $3.2 million, or $0.37 per diluted share, as compared to net income of $1.6 million, or $0.20 per diluted share, for the second quarter of 2015.
EBITDA (as defined below) was $5.1 million for the second quarter of 2016.
Six Months 2016 Financial Highlights
Total contract revenue for the six months ended July 1, 2016 was $92.9 million, an increase of 32.5% from $70.1 million for the six months ended July 3, 2015. The increase was primarily due to higher contract revenue from the Energy Efficiency Services segment, which increased $21.1 million, or 52.3%, from the six months ended July 3, 2015. Total contract revenue for the six months ended July 1, 2016 included $19.4 million of revenue generated by the assets of Genesys, which were acquired in March 2016. Contract revenue for the Energy Efficiency Services, Engineering Services, Public Finance Services, and Homeland Security Services segments was $61.6 million, $24.0 million, $6.0 million and $1.3 million, respectively, for the six months ended July 1, 2016.
Direct costs of contract revenue were $61.4 million for the six months ended July 1, 2016, an increase of 43.7% from $42.7 million for the six months ended July 3, 2015. Included in direct costs of contract revenue for the six months ended July 1, 2016 was incremental direct costs of revenue of $17.2 million attributable to the assets of Genesys. Excluding the direct costs of contract revenue attributable to the assets of Genesys, direct costs of contract revenue increased by approximately $1.5 million, primarily as a result of the growth in subcontractor services and other direct costs in the Energy Efficiency Services segment.
Revenue, net of subcontractor services and other direct costs, (as defined below) for the six months ended July 1, 2016 was $49.8 million, compared with $43.6 million for the six months ended July 3, 2015.
Total general and administrative expenses for the six months ended July 1, 2016 were $25.7 million, an increase of 17.1% from $21.9 million for the prior year period, due primarily to an increase in general and administrative expenses to support the growth of the Energy Efficiency Services segment.
Income tax expense was $1.4 million for the six months ended July 1, 2016, as compared to $2.2 million for the six months ended July 3, 2015. The reduction in income tax expense for the six months ended July 1, 2016 was attributable to an increase in energy tax deductions earned for the 2015 tax year as further described above.
Willdan Group
Page 3 of 10
Net income for the six months ended July 1, 2016 was $4.3 million, or $0.51 per diluted share, as compared to net income of $3.1 million, or $0.37 per diluted share, for the six months ended July 3, 2015.
EBITDA (as defined below) was $7.5 million for the six months ended July 1, 2016.
Liquidity and Capital Resources
Willdan reported $10.5 million in cash and cash equivalents at July 1, 2016, as compared to $4.8 million at April 1, 2016. The increase primarily resulted from net income generated in the second quarter of 2016 and strong collections on accounts receivable.
Outlook
Willdan has chosen to replace its previous full year 2016 EBITDA target with a full year 2016 diluted earnings per share target.
Willdan has raised its financial and operational targets for the full year 2016:
|
· |
Total contract revenue of $175 - $190 million |
|
· |
Diluted earnings per share of $0.84 - $0.91 |
|
· |
Effective tax rate of approximately 36% |
Conference Call Details
Chief Executive Officer Thomas Brisbin and Chief Financial Officer Stacy McLaughlin will host a conference call today, August 4, 2016, at 5:30 p.m. Eastern/2:30 p.m. Pacific to discuss Willdan’s financial results and provide a business update.
Interested parties may participate in the conference call by dialing 800-723-6604 (785-830-7977 for international callers) and providing conference ID 4356068. 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 following the call by dialing 888-203-1112 and entering the passcode 4356068. The replay will be available through August 18, 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.
Use of Non-GAAP Financial Measures
“Revenue, net of subcontractor services and other direct 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 services and other direct 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 and other
Willdan Group
Page 4 of 10
direct costs 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 revenue, net of subcontractor services and other direct costs is provided at the end of this news release.
EBITDA is a supplemental measure used by Willdan’s management to measure its operating performance. Willdan defines EBITDA as net income plus interest expense (income), income tax expense, interest accretion and depreciation and amortization. EBITDA is not a measure of net income determined in accordance with U.S. generally accepted accounting principles, or GAAP. Willdan believes 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 EBITDA to evaluate its performance for, among other things, budgeting, forecasting and incentive compensation purposes.
EBITDA has limitations as an analytical tool and should not be considered as an alternative to, or more meaningful than, net income as determined in accordance with GAAP. Certain items excluded from 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 EBITDA may also differ from those of many companies reporting similarly named measures. Willdan believes 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 EBITDA is provided at the end of this news release.
Willdan's definition of Revenue, net of subcontractor services and other direct costs, and 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 revenue and net income.
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, Willdan’s failure to execute on existing projects, inability to integrate recent acquisitions, including Genesys, a slowdown in the local and regional economies of the states where Willdan conducts business, Willdan’s inability to successfully implement its tax strategy 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 1, 2016. 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
Page 5 of 10
WILLDAN GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
|
July 1, |
|
January 1, |
|
||
|
|
|
2016 |
|
2016 |
|
||
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
10,468,000 |
|
$ |
16,487,000 |
|
|
Accounts receivable, net of allowance for doubtful accounts of $1,017,000 and $760,000 at July 1, 2016 and January 1, 2016, respectively |
|
|
29,603,000 |
|
|
17,929,000 |
|
|
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
|
25,443,000 |
|
|
13,840,000 |
|
|
Other receivables |
|
|
997,000 |
|
|
177,000 |
|
|
Prepaid expenses and other current assets |
|
|
2,300,000 |
|
|
2,082,000 |
|
|
Total current assets |
|
|
68,811,000 |
|
|
50,515,000 |
|
|
Equipment and leasehold improvements, net |
|
|
4,239,000 |
|
|
3,684,000 |
|
|
Goodwill |
|
|
25,288,000 |
|
|
16,097,000 |
|
|
Other intangible assets, net |
|
|
3,660,000 |
|
|
1,545,000 |
|
|
Other assets |
|
|
426,000 |
|
|
504,000 |
|
|
Total assets |
|
$ |
102,424,000 |
|
$ |
72,345,000 |
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
15,483,000 |
|
$ |
5,561,000 |
|
|
Accrued liabilities |
|
|
17,314,000 |
|
|
10,334,000 |
|
|
Contingent consideration payable |
|
|
2,782,000 |
|
|
1,420,000 |
|
|
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
|
9,627,000 |
|
|
6,218,000 |
|
|
Notes payable |
|
|
5,549,000 |
|
|
4,039,000 |
|
|
Capital lease obligations |
|
|
254,000 |
|
|
444,000 |
|
|
Total current liabilities |
|
|
51,009,000 |
|
|
28,016,000 |
|
|
Contingent consideration payable |
|
|
1,926,000 |
|
|
4,305,000 |
|
|
Notes payable |
|
|
2,045,000 |
|
|
1,085,000 |
|
|
Capital lease obligations, less current portion |
|
|
167,000 |
|
|
255,000 |
|
|
Deferred lease obligations |
|
|
747,000 |
|
|
737,000 |
|
|
Deferred income taxes, net |
|
|
1,790,000 |
|
|
331,000 |
|
|
Total liabilities |
|
|
57,684,000 |
|
|
34,729,000 |
|
|
|
|
|
|
|
|
|
|
|
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; 8,283,000 and 7,904,000 shares issued and outstanding at July 1, 2016 and July 3, 2016, respectively |
|
|
83,000 |
|
|
79,000 |
|
|
Additional paid-in capital |
|
|
41,229,000 |
|
|
38,377,000 |
|
|
Retained earnings (accumulated deficit) |
|
|
3,428,000 |
|
|
(840,000) |
|
|
Total stockholders’ equity |
|
|
44,740,000 |
|
|
37,616,000 |
|
|
Total liabilities and stockholders’ equity |
|
$ |
102,424,000 |
|
$ |
72,345,000 |
|
Willdan Group
Page 6 of 10
WILLDAN GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
|
|
|
July 1, |
|
July 3, |
|
July 1, |
|
July 3, |
|
||||
|
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract revenue |
|
$ |
58,941,000 |
|
$ |
36,773,000 |
|
$ |
92,856,000 |
|
$ |
70,070,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct costs of contract revenue (exclusive of depreciation and amortization shown separately below): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and wages |
|
|
9,798,000 |
|
|
8,210,000 |
|
|
18,332,000 |
|
|
16,195,000 |
|
|
Subcontractor services and other direct costs |
|
|
31,294,000 |
|
|
14,685,000 |
|
|
43,027,000 |
|
|
26,506,000 |
|
|
Total direct costs of contract revenue |
|
|
41,092,000 |
|
|
22,895,000 |
|
|
61,359,000 |
|
|
42,701,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and wages, payroll taxes and employee benefits |
|
|
8,449,000 |
|
|
6,282,000 |
|
|
15,210,000 |
|
|
12,923,000 |
|
|
Facilities and facility related |
|
|
829,000 |
|
|
948,000 |
|
|
1,939,000 |
|
|
1,996,000 |
|
|
Stock-based compensation |
|
|
257,000 |
|
|
154,000 |
|
|
464,000 |
|
|
278,000 |
|
|
Depreciation and amortization |
|
|
956,000 |
|
|
498,000 |
|
|
1,566,000 |
|
|
927,000 |
|
|
Other |
|
|
3,394,000 |
|
|
3,192,000 |
|
|
6,516,000 |
|
|
5,812,000 |
|
|
Total general and administrative expenses |
|
|
13,885,000 |
|
|
11,074,000 |
|
|
25,695,000 |
|
|
21,936,000 |
|
|
Income from operations |
|
|
3,964,000 |
|
|
2,804,000 |
|
|
5,802,000 |
|
|
5,433,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(44,000) |
|
|
(58,000) |
|
|
(94,000) |
|
|
(108,000) |
|
|
Other, net |
|
|
1,000 |
|
|
(36,000) |
|
|
2,000 |
|
|
18,000 |
|
|
Total other expense, net |
|
|
(43,000) |
|
|
(94,000) |
|
|
(92,000) |
|
|
(90,000) |
|
|
Income before income taxes |
|
|
3,921,000 |
|
|
2,710,000 |
|
|
5,710,000 |
|
|
5,343,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
731,000 |
|
|
1,108,000 |
|
|
1,442,000 |
|
|
2,246,000 |
|
|
Net income |
|
$ |
3,190,000 |
|
$ |
1,602,000 |
|
$ |
4,268,000 |
|
$ |
3,097,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.39 |
|
$ |
0.20 |
|
$ |
0.53 |
|
$ |
0.40 |
|
|
Diluted |
|
$ |
0.37 |
|
$ |
0.20 |
|
$ |
0.51 |
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
8,207,000 |
|
|
7,824,000 |
|
|
8,102,000 |
|
|
7,795,000 |
|
|
Diluted |
|
|
8,530,000 |
|
|
8,136,000 |
|
|
8,395,000 |
|
|
8,106,000 |
|
Willdan Group
Page 7 of 10
WILLDAN GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
Six Months Ended |
|
|
||||
|
|
|
July 1, |
|
July 3, |
|
|
||
|
|
|
2016 |
|
2015 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
4,268,000 |
|
$ |
3,097,000 |
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
1,566,000 |
|
|
921,000 |
|
|
|
Deferred income taxes |
|
|
856,000 |
|
|
940,000 |
|
|
|
Loss on sale/disposal of equipment |
|
|
3,000 |
|
|
3,000 |
|
|
|
Provision for doubtful accounts |
|
|
61,000 |
|
|
440,000 |
|
|
|
Stock-based compensation |
|
|
464,000 |
|
|
278,000 |
|
|
|
Accretion of contingent consideration |
|
|
110,000 |
|
|
— |
|
|
|
Changes in operating assets and liabilities, net of effects from business acquisitions: |
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
2,157,000 |
|
|
(5,598,000) |
|
|
|
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
|
(10,512,000) |
|
|
(4,269,000) |
|
|
|
Other receivables |
|
|
64,000 |
|
|
(115,000) |
|
|
|
Prepaid expenses and other current assets |
|
|
(218,000) |
|
|
810,000 |
|
|
|
Other assets |
|
|
112,000 |
|
|
77,000 |
|
|
|
Accounts payable |
|
|
(1,706,000) |
|
|
3,789,000 |
|
|
|
Accrued liabilities |
|
|
6,592,000 |
|
|
217,000 |
|
|
|
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
|
3,409,000 |
|
|
2,158,000 |
|
|
|
Deferred lease obligations |
|
|
10,000 |
|
|
85,000 |
|
|
|
Net cash provided by operating activities |
|
|
7,236,000 |
|
|
2,833,000 |
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
Purchase of equipment and leasehold improvements |
|
|
(989,000) |
|
|
(1,329,000) |
|
|
|
Cash paid for acquisitions, net of cash acquired |
|
|
(8,857,000) |
|
|
(8,168,000) |
|
|
|
Net cash used in investing activities |
|
|
(9,846,000) |
|
|
(9,497,000) |
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
Payments on contingent consideration |
|
|
(1,127,000) |
|
|
— |
|
|
|
Payments on notes payable |
|
|
(2,099,000) |
|
|
(1,131,000) |
|
|
|
Proceeds from notes payable |
|
|
— |
|
|
2,000,000 |
|
|
|
Principal payments on capital lease obligations |
|
|
(345,000) |
|
|
(107,000) |
|
|
|
Proceeds from stock option exercise |
|
|
49,000 |
|
|
347,000 |
|
|
|
Proceeds from sales of common stock under employee stock purchase plan |
|
|
113,000 |
|
|
78,000 |
|
|
|
Net cash (used in) provided by financing activities |
|
|
(3,409,000) |
|
|
1,187,000 |
|
|
|
Net decrease in cash and cash equivalents |
|
|
(6,019,000) |
|
|
(5,477,000) |
|
|
|
Cash and cash equivalents at beginning of period |
|
|
16,487,000 |
|
|
18,173,000 |
|
|
|
Cash and cash equivalents at end of period |
|
$ |
10,468,000 |
|
$ |
12,696,000 |
|
|
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
|
|
|
Interest |
|
$ |
94,000 |
|
$ |
104,000 |
|
|
|
Income taxes |
|
|
1,134,000 |
|
|
367,000 |
|
|
|
Supplemental disclosures of noncash investing and financing activities: |
|
|
|
|
|
|
|
|
|
Issuance of notes payable related to business acquisitions |
|
$ |
4,569,000 |
|
|
4,250,000 |
|
|
|
Issuance of common stock related to business acquisitions |
|
|
2,230,000 |
|
|
1,485,000 |
|
|
|
Contingent consideration related to business acquisitions |
|
|
— |
|
|
6,110,000 |
|
|
|
Other receivable for working capital adjustment |
|
|
884,000 |
|
|
— |
|
|
|
Equipment acquired under capital leases |
|
|
73,000 |
|
|
113,000 |
|
|
Willdan Group
Page 8 of 10
Willdan Group, Inc. and Subsidiaries
Reconciliation of GAAP Revenue and “Revenue, Net of Subcontractor Services and Other Direct Costs”
|
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
|
|
|
July 1, |
|
July 3, |
|
July 1, |
|
July 3, |
|
||||
|
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
||||
|
Contract revenue |
|
$ |
58,941,000 |
|
$ |
36,773,000 |
|
$ |
92,856,000 |
|
$ |
70,070,000 |
|
|
Subcontractor services and other direct costs |
|
|
31,294,000 |
|
|
14,685,000 |
|
|
43,027,000 |
|
|
26,506,000 |
|
|
Revenue, net of subcontractor services and other direct costs |
|
$ |
27,647,000 |
|
$ |
22,088,000 |
|
$ |
49,829,000 |
|
$ |
43,564,000 |
|
Willdan Group
Page 9 of 10
Willdan Group, Inc. and Subsidiaries
Reconciliation of GAAP Net Income to EBITDA
|
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
|
|
|
July 1, |
|
July 3, |
|
July 1, |
|
July 3, |
|
||||
|
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
||||
|
Net income |
|
$ |
3,190,000 |
|
$ |
1,602,000 |
|
$ |
4,268,000 |
|
$ |
3,097,000 |
|
|
Interest expense |
|
|
44,000 |
|
|
58,000 |
|
|
94,000 |
|
|
108,000 |
|
|
Income tax expense |
|
|
731,000 |
|
|
1,108,000 |
|
|
1,442,000 |
|
|
2,246,000 |
|
|
Interest accretion(1) |
|
|
138,000 |
|
|
— |
|
|
110,000 |
|
|
— |
|
|
Depreciation and amortization |
|
|
956,000 |
|
|
498,000 |
|
|
1,566,000 |
|
|
927,000 |
|
|
EBITDA |
|
$ |
5,059,000 |
|
$ |
3,266,000 |
|
$ |
7,480,000 |
|
$ |
6,378,000 |
|
|
(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. |
Willdan Group
Page 10 of 10
Contact:
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