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): November 2, 2017
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)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition
Willdan Group, Inc. (“Willdan”) issued a press release on November 2, 2017. The press release announced Willdan’s financial results for the third quarter ended September 29, 2017. A copy of the press release is attached 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.
|
Exhibit No. |
|
Document |
|
|
|
|
|
|
| 99.1 |
|
|
Press Release of Willdan Group, Inc. dated November 2, 2017. |
|
|
|
|
|
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: November 2, 2017 |
By: |
/s/ Stacy B. McLaughlin |
|
|
|
Stacy B. McLaughlin |
|
|
|
Chief Financial Officer |
3
Exhibit 99.1
Willdan Group Reports Increased Revenues and Earnings for Third Quarter 2017
Investment Community Conference Call Today at 5:30 p.m. Eastern Time
ANAHEIM, Calif. – November 2, 2017 – Willdan Group, Inc. (“Willdan”) (NASDAQ: WLDN), a provider of professional technical solutions, today reported financial results for its third quarter ended September 29, 2017 and updated its previously provided targets for fiscal year 2017.
Third Quarter 2017 Highlights
|
· |
Total contract revenue of $69.0 million, an increase of 18% over prior year |
|
· |
Organic revenue growth (as defined below) was 16% in the third quarter |
|
· |
Income from operations of $4.2 million, an increase of 37% over prior year |
|
· |
Diluted earnings per share of $0.31 |
For the third quarter of 2017, Willdan reported total contract revenue of $69.0 million and net income of $2.9 million, or $0.31 per diluted share. This compares with total contract revenue of $58.7 million and net income of $2.5 million, or $0.28 per diluted share, for the third quarter of 2016. An increase in Willdan’s effective tax rate from 18% to 31% as a result of the absence of a renewal of the Section 179D tax deductions resulted in earnings per share increasing at a lower rate than operating income.
“We see positive trends across Willdan as a result of our disciplined focus on expanding into new geographies, new customers and new programs with existing customers,” said Tom Brisbin, Willdan’s Chairman and Chief Executive Officer. “It’s a good year. We have won all of our recompetes this year. The new acquisition of Integral Analytics is doing well as demonstrated by the Hawaiian Electric press release on October 19, 2017. The number of opportunities is accelerating due to our new capabilities and geographies.”
Third Quarter 2017 Financial Highlights
Total contract revenue for the third quarter of 2017 was $69.0 million, an increase of 17.6% from $58.7 million for the third quarter of 2016. That increase was primarily due to continuing strong demand for our services in the Energy Efficiency Services and Engineering Services segments. The revenues for those segments for the third quarter of 2017 increased 19.2% and 16.1%, respectively, from the third quarter of 2016. Also included in our total contract revenue and contract revenue in our Energy Efficiency Services segment for the third quarter of 2017 was incremental contract revenue of $0.5 million attributable to the acquisition of Integral Analytics, Inc. (“Integral Analystics”) that we completed on July 28, 2017. As the economy continues to grow, utility customers and governmental agencies continue to see demand from their constituents for a greener, more productive supply of energy and investment in governmental infrastructure. Organic revenue growth was 16% in the third quarter. Organic revenue growth is calculated as revenue generated by Willdan and its acquisition targets in the applicable period of the current year divided by the revenue generated by Willdan and its acquisition targets in the same period of the prior year.
Direct costs of contract revenue were $48.7 million for the third quarter of 2017, an increase of $6.1 million, or 14.5%, from $42.6 million for the third quarter of 2016. The increase was primarily due to the expanded revenue base from new contracts commencing during the quarter in the Energy Efficiency Services segment.
Revenue, net of subcontractor services and other direct costs (see “Use of Non-GAAP Financial Measures” below), for the third quarter of 2017 was $31.7 million, an increase of 19.5% from $26.5 million for the third quarter of 2016.
Willdan Group
Page 2 of 10
Total general and administrative expenses for the third quarter of 2017 increased 23.3% to $16.1 million, from $13.1 million for the prior year period, due primarily to the need for increased staffing in support of the continuing growth in our Energy Efficiency Services and Engineering Services segments, as well as an expansion of business development, M&A and other expenses aimed at accelerating growth and control.
Net income for the third quarter of 2017 was $2.9 million, or $0.31 per diluted share, as compared to net income of $2.5 million, or $0.28 per diluted share, for the third quarter of 2016. The effective tax rate for the third quarter of 2017 was 30.9% compared to only 18.2% in the same period of 2016. The increase in the effective tax rate is primarily due to the expiration of tax deductions for energy efficiency projects in commercial buildings under Internal Revenue Code 179D. The deductions were utilized in 2016 but have not been available in 2017.
The growth in revenue and improvement in project profitability enabled EBITDA (see “Use of Non-GAAP Financial Measures” below) to increase 45% to $5.8 million for the third quarter of 2017, as compared to $4.0 million for the third quarter of 2016. EBITDA as a percentage of revenue, net of subcontractor services and other direct costs, was 18.3% in the third quarter of 2017, as compared with 14.9% for the third quarter of 2016. EBITDA as a percentage of contract revenue, or EBITDA margin, was 8.4% in the third quarter of 2017, as compared to 6.8% for the third quarter of 2016.
Nine Months 2017 Financial Highlights
Total contract revenue for the nine months ended September 29, 2017 was $209.2 million, an increase of 38.1% from $151.5 million for the nine months ended September 30, 2016. $15.3 million of the increase was attributable to the acquisition of substantially all of the assets of Genesys Engineering, P.C. (“Genesys”) that we completed on March 4, 2016 and incremental contract revenue of $0.5 million attributable to the acquisition of Integral Analytics that was completed on July 28, 2017. The remaining increase was primarily due to new projects and new customers in the Energy Efficiency and Engineering segments, which increased 48.6% and 17.9%, respectively, from the nine months ended September 30, 2016.
Direct costs of contract revenue increased 46.7% to $152.5 million, or 72.9% of revenue, for the nine months ended September 29, 2017, compared to $103.9 million, or 68.6% of revenue, for the nine months ended September 30, 2016. $14.0 million of the increase in direct costs resulted from the acquisition of substantially all of the assets of Genesys, which also accounts for most of the increase in direct costs as a percentage of revenues, as Genesys’ projects tend to have a significantly higher percentage of equipment and subcontractor costs than much of the rest of Willdan’s business mix.
Revenue, net of subcontractor services and other direct costs, for the nine months ended September 29, 2017 increased 18.1% to $90.3 million, compared with $76.4 million for the nine months ended September 30, 2016.
Total general and administrative expenses for the nine months ended September 29, 2017 were $46.0 million, an increase of 18.7% from $38.7 million for the prior year period, primarily due to an increase in general and administrative expenses to support the growth of the Energy Efficiency Services segment.
Net income for the nine months ended September 29, 2017 was $8.8 million, or $0.97 per diluted share, as compared to net income of $6.7 million, or $0.79 per diluted share, for the nine months ended September 30, 2016. Income tax expense was $1.8 million for the nine months ended September 29, 2017, as compared to $2.0 million for the nine months ended September 30, 2016.
The growth in revenues enabled EBITDA to grow 26.9% to $14.5 million for the nine months ended September 29, 2017, compared with $11.4 million for the nine months ended September 30, 2016. EBITDA as a percentage of revenue, net of subcontractor services and other direct costs, was 16.1% for the nine months ended September 29, 2017, as compared with 15.0% for the nine months ended September 30, 2016.
Willdan Group
Page 3 of 10
Liquidity and Capital Resources
Willdan reported $5.6 million in cash and cash equivalents at September 29, 2017, as compared to $22.7 million at December 30, 2016. The decrease in cash and cash equivalents was primarily due to cash paid for the acquisition of Integral Analytics of $15.0 million, payments of $4.9 million for contingent consideration and notes payable related to our prior acquisitions and $1.8 million for purchases of equipment and leasehold improvements, which was partially offset by cash proceeds from stock option exercises and sales of common stock under our employee stock purchase plan of $2.6 million and cash provided by operations of $2.0 million.
Outlook
Willdan updated the following financial targets for fiscal year 2017:
|
· |
Total contract revenue of $255 - $265 million |
|
· |
Diluted earnings per share of $1.12 - $1.18 |
|
· |
Effective tax rate of approximately 40% for the remaining quarter |
|
· |
Diluted share count of 9.25 million shares |
|
· |
Depreciation of $1.6 million |
|
· |
Amortization of $2.7 million |
Over the long-term, Willdan continues to target both organic and acquisitive revenue growth of greater than 10%, resulting in total revenue growth of greater than 20% per year.
Conference Call Details
Chief Executive Officer Thomas Brisbin and Chief Financial Officer Stacy McLaughlin will host a conference call today, November 2, 2017, 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 888-394-8218 and providing conference ID 5266745. 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 5266745. The replay will be available through November 16, 2017.
About Willdan Group, Inc.
Willdan provides professional technical and consulting 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 U.S. 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 direct costs can vary significantly from project to project and period to period, changes in revenue may not necessarily
Willdan Group
Page 4 of 10
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 (loss) plus interest expense (income), income tax expense (benefit), interest accretion and depreciation and amortization. EBITDA is not a measure of net income (loss) determined in accordance with 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 (loss) 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, including statements regarding Willdan’s targets for fiscal year 2017 and the expected benefits of Willdan’s recent acquisition of Integral Analytics. 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 its recent acquisition of Integral Analytics, 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 December 30, 2016 and the Quarterly Reports on Form 10-Q for the quarters ended June 30, 2017 and September 29, 2017. 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)
|
|
|
September 29, |
|
December 30, |
|
||
|
|
|
2017 |
|
2016 |
|
||
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
5,603,000 |
|
$ |
22,668,000 |
|
|
Accounts receivable, net of allowance for doubtful accounts of $516,000 and $785,000 at September 29, 2017 and December 30, 2016, respectively |
|
|
36,084,000 |
|
|
30,285,000 |
|
|
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
|
27,188,000 |
|
|
18,988,000 |
|
|
Other receivables |
|
|
1,778,000 |
|
|
699,000 |
|
|
Prepaid expenses and other current assets |
|
|
2,831,000 |
|
|
2,601,000 |
|
|
Total current assets |
|
|
73,484,000 |
|
|
75,241,000 |
|
|
Equipment and leasehold improvements, net |
|
|
5,360,000 |
|
|
4,511,000 |
|
|
Goodwill |
|
|
40,056,000 |
|
|
21,947,000 |
|
|
Other intangible assets, net |
|
|
11,145,000 |
|
|
5,941,000 |
|
|
Other assets |
|
|
807,000 |
|
|
707,000 |
|
|
Total assets |
|
$ |
130,852,000 |
|
$ |
108,347,000 |
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
23,048,000 |
|
$ |
17,395,000 |
|
|
Accrued liabilities |
|
|
17,755,000 |
|
|
19,049,000 |
|
|
Contingent consideration payable |
|
|
777,000 |
|
|
1,925,000 |
|
|
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
|
7,102,000 |
|
|
8,377,000 |
|
|
Notes payable |
|
|
1,276,000 |
|
|
3,972,000 |
|
|
Capital lease obligations |
|
|
307,000 |
|
|
334,000 |
|
|
Total current liabilities |
|
|
50,265,000 |
|
|
51,052,000 |
|
|
Contingent consideration payable |
|
|
8,205,000 |
|
|
2,537,000 |
|
|
Notes payable |
|
|
1,500,000 |
|
|
2,074,000 |
|
|
Capital lease obligations, less current portion |
|
|
177,000 |
|
|
210,000 |
|
|
Deferred lease obligations |
|
|
650,000 |
|
|
714,000 |
|
|
Deferred income taxes, net |
|
|
3,626,000 |
|
|
1,842,000 |
|
|
Total liabilities |
|
|
64,423,000 |
|
|
58,429,000 |
|
|
|
|
|
|
|
|
|
|
|
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; 8,764,000 and 8,348,000 shares issued and outstanding at September 29, 2017 and December 30, 2016, respectively |
|
|
88,000 |
|
|
83,000 |
|
|
Additional paid-in capital |
|
|
50,043,000 |
|
|
42,376,000 |
|
|
Retained earnings |
|
|
16,298,000 |
|
|
7,459,000 |
|
|
Total stockholders’ equity |
|
|
66,429,000 |
|
|
49,918,000 |
|
|
Total liabilities and stockholders’ equity |
|
$ |
130,852,000 |
|
$ |
108,347,000 |
|
Willdan Group
Page 6 of 10
WILLDAN GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
|
September 29, |
|
September 30, |
|
September 29, |
|
September 30, |
|
||||
|
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract revenue |
|
$ |
69,007,000 |
|
$ |
58,660,000 |
|
$ |
209,191,000 |
|
$ |
151,516,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct costs of contract revenue (inclusive of directly related depreciation and amortization): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and wages |
|
|
11,425,000 |
|
|
10,421,000 |
|
|
33,594,000 |
|
|
28,753,000 |
|
|
Subcontractor services and other direct costs |
|
|
37,310,000 |
|
|
32,134,000 |
|
|
118,881,000 |
|
|
75,161,000 |
|
|
Total direct costs of contract revenue |
|
|
48,735,000 |
|
|
42,555,000 |
|
|
152,475,000 |
|
|
103,914,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and wages, payroll taxes and employee benefits |
|
|
8,691,000 |
|
|
7,825,000 |
|
|
26,092,000 |
|
|
23,035,000 |
|
|
Facilities and facility related |
|
|
1,235,000 |
|
|
1,039,000 |
|
|
3,478,000 |
|
|
2,978,000 |
|
|
Stock-based compensation |
|
|
896,000 |
|
|
268,000 |
|
|
1,992,000 |
|
|
732,000 |
|
|
Depreciation and amortization |
|
|
1,053,000 |
|
|
742,000 |
|
|
2,896,000 |
|
|
2,308,000 |
|
|
Other |
|
|
4,214,000 |
|
|
3,178,000 |
|
|
11,548,000 |
|
|
9,694,000 |
|
|
Total general and administrative expenses |
|
|
16,089,000 |
|
|
13,052,000 |
|
|
46,006,000 |
|
|
38,747,000 |
|
|
Income from operations |
|
|
4,183,000 |
|
|
3,053,000 |
|
|
10,710,000 |
|
|
8,855,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(23,000) |
|
|
(43,000) |
|
|
(88,000) |
|
|
(137,000) |
|
|
Other, net |
|
|
18,000 |
|
|
— |
|
|
56,000 |
|
|
2,000 |
|
|
Total other expense, net |
|
|
(5,000) |
|
|
(43,000) |
|
|
(32,000) |
|
|
(135,000) |
|
|
Income before income taxes |
|
|
4,178,000 |
|
|
3,010,000 |
|
|
10,678,000 |
|
|
8,720,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
1,292,000 |
|
|
548,000 |
|
|
1,839,000 |
|
|
1,990,000 |
|
|
Net income |
|
$ |
2,886,000 |
|
$ |
2,462,000 |
|
$ |
8,839,000 |
|
$ |
6,730,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.33 |
|
$ |
0.30 |
|
$ |
1.03 |
|
$ |
0.82 |
|
|
Diluted |
|
$ |
0.31 |
|
$ |
0.28 |
|
$ |
0.97 |
|
$ |
0.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
8,730,000 |
|
|
8,308,000 |
|
|
8,580,000 |
|
|
8,181,000 |
|
|
Diluted |
|
|
9,248,000 |
|
|
8,720,000 |
|
|
9,138,000 |
|
|
8,516,000 |
|
Willdan Group
Page 7 of 10
WILLDAN GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
Nine Months Ended |
||||
|
|
|
September 29, |
|
September 30, |
||
|
|
|
2017 |
|
2016 |
||
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income |
|
$ |
8,839,000 |
|
$ |
6,730,000 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
2,976,000 |
|
|
2,314,000 |
|
Deferred income taxes, net |
|
|
1,784,000 |
|
|
2,556,000 |
|
Loss on sale/disposal of equipment |
|
|
26,000 |
|
|
3,000 |
|
(Recovery of) provision for doubtful accounts |
|
|
(98,000) |
|
|
92,000 |
|
Stock-based compensation |
|
|
1,992,000 |
|
|
732,000 |
|
Accretion and fair value adjustments of contingent consideration |
|
|
779,000 |
|
|
(139,000) |
|
Changes in operating assets and liabilities, net of effects from business acquisitions: |
|
|
|
|
|
|
|
Accounts receivable |
|
|
(5,061,000) |
|
|
5,148,000 |
|
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
|
(8,200,000) |
|
|
(7,956,000) |
|
Other receivables |
|
|
(1,071,000) |
|
|
(1,918,000) |
|
Prepaid expenses and other current assets |
|
|
(167,000) |
|
|
(335,000) |
|
Other assets |
|
|
44,000 |
|
|
56,000 |
|
Accounts payable |
|
|
5,408,000 |
|
|
1,760,000 |
|
Accrued liabilities |
|
|
(3,340,000) |
|
|
5,246,000 |
|
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
|
(1,812,000) |
|
|
2,469,000 |
|
Deferred lease obligations |
|
|
(64,000) |
|
|
(9,000) |
|
Net cash provided by operating activities |
|
|
2,035,000 |
|
|
16,749,000 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Purchase of equipment and leasehold improvements |
|
|
(1,826,000) |
|
|
(1,386,000) |
|
Cash paid for acquisitions, net of cash acquired |
|
|
(14,603,000) |
|
|
(8,857,000) |
|
Net cash used in investing activities |
|
|
(16,429,000) |
|
|
(10,243,000) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Payments on contingent consideration |
|
|
(1,659,000) |
|
|
(1,285,000) |
|
Payments on notes payable |
|
|
(3,270,000) |
|
|
(3,083,000) |
|
Principal payments on capital lease obligations |
|
|
(323,000) |
|
|
(411,000) |
|
Proceeds from stock option exercise |
|
|
1,751,000 |
|
|
164,000 |
|
Proceeds from sales of common stock under employee stock purchase plan |
|
|
830,000 |
|
|
209,000 |
|
Net cash used in financing activities |
|
|
(2,671,000) |
|
|
(4,406,000) |
|
Net (decrease) increase in cash and cash equivalents |
|
|
(17,065,000) |
|
|
2,100,000 |
|
Cash and cash equivalents at beginning of period |
|
|
22,668,000 |
|
|
16,487,000 |
|
Cash and cash equivalents at end of period |
|
$ |
5,603,000 |
|
$ |
18,587,000 |
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
|
Interest |
|
$ |
88,000 |
|
$ |
137,000 |
|
Income taxes |
|
|
2,142,000 |
|
|
2,046,000 |
|
Supplemental disclosures of noncash investing and financing activities: |
|
|
|
|
|
|
|
Issuance of notes payable related to business acquisitions |
|
$ |
— |
|
$ |
4,569,000 |
|
Issuance of common stock related to business acquisitions |
|
|
3,099,000 |
|
|
2,228,000 |
|
Contingent consideration related to business acquisitions |
|
|
5,400,000 |
|
|
— |
|
Other payable for working capital adjustment |
|
|
1,881,000 |
|
|
— |
|
Other receivable for working capital adjustment |
|
|
— |
|
|
604,000 |
|
Equipment acquired under capital leases |
|
|
263,000 |
|
|
186,000 |
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”
(Non-GAAP Measure)
|
Three Months Ended |
Nine Months Ended |
||||||||||||
|
September 29, |
September 30, |
September 29, |
September 30, |
||||||||||
|
2017 |
2016 |
2017 |
2016 |
||||||||||
|
Contract revenue |
|
$ |
69,007,000 |
|
$ |
58,660,000 |
|
$ |
209,191,000 |
|
$ |
151,516,000 |
|
|
Subcontractor services and other direct costs |
|
|
37,310,000 |
|
|
32,134,000 |
|
|
118,881,000 |
|
|
75,161,000 |
|
|
Revenue, net of subcontractor services and other direct costs |
|
$ |
31,697,000 |
|
$ |
26,526,000 |
|
$ |
90,310,000 |
|
$ |
76,355,000 |
|
Willdan Group
Page 9 of 10
Willdan Group, Inc. and Subsidiaries
Reconciliation of GAAP Net Income to EBITDA
(Non-GAAP Measure)
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
|
September 29, |
|
September 30, |
|
September 29, |
|
September 30, |
|
||||
|
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
||||
|
Net income |
|
$ |
2,886,000 |
|
$ |
2,462,000 |
|
$ |
8,839,000 |
|
$ |
6,730,000 |
|
|
Interest expense |
|
|
23,000 |
|
|
43,000 |
|
|
88,000 |
|
|
137,000 |
|
|
Income tax expense |
|
|
1,292,000 |
|
|
548,000 |
|
|
1,839,000 |
|
|
1,990,000 |
|
|
Interest accretion(1) |
|
|
498,000 |
|
|
168,000 |
|
|
779,000 |
|
|
278,000 |
|
|
Depreciation and amortization |
|
|
1,106,000 |
|
|
742,000 |
|
|
2,976,000 |
|
|
2,308,000 |
|
|
EBITDA |
|
$ |
5,805,000 |
|
$ |
3,963,000 |
|
$ |
14,521,000 |
|
$ |
11,443,000 |
|
|
(1) |
Interest accretion represents the imputed interest on the earn-out payments to be paid by us in connection with our acquisitions of Abacus Resource Management Company, Economists.com, LLC, Integral Analytics and substantially all of the assets of 360 Energy Engineers, LLC. |
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