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 8, 2018

 


 

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 March 8, 2018.  The press release announced Willdan’s financial results for the fourth quarter and fiscal year ended December 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 March 8, 2018.

 

 

 

 

 

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: March 8, 2018

By:

/s/ Stacy B. McLaughlin

 

 

Stacy B. McLaughlin

 

 

Chief Financial Officer

 

 

3


wldn_Ex99_1

Exhibit 99.1

 

WD_tagend_300rgb

 

Willdan Group Reports Strong

Fourth Quarter and Fiscal Year 2017 Results

 

Investment Community Conference Call Today at 5:30 p.m. Eastern Time

 

 

ANAHEIM, Calif. – March 8, 2018 – 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 December 29, 2017 and provided its financial targets for fiscal year 2018.

 

Fiscal Year 2017 Highlights

 

·

Total contract revenue of $273.4 million, an increase of 31% over prior year

·

Net Revenue was $121.4 million, an increase of 16% over prior year

·

Net income of $12.1 million, an increase of 46% over prior year

·

Diluted earnings per share of $1.32, an increase of 36% over prior year

 

Fourth Quarter 2017 Highlights

 

·

Total contract revenue of $64.2 million, an increase of 12% over prior year

·

Income from operations of $3.0 million, an increase of 11% over prior year

·

Net income of $3.3 million, an increase of 110% over prior year

·

Diluted earnings per share of $0.36, an increase of 100% over prior year

 

For the fourth quarter of 2017, Willdan reported total contract revenue of $64.2 million and net income of $3.3 million, or $0.36 per diluted share.  This compares with total contract revenue of $57.4 million and net income of $1.6 million, or $0.18 per diluted share, for the fourth quarter of 2016.  For the fourth quarter of 2017, Net Revenue, defined as revenue, net of subcontractor services and other direct costs (see “Use of Non-GAAP Financial Measures” below), was $31.1 million, up 9.8% compared to the same period in fiscal year 2016. The increase in earnings per share was primarily attributable to higher revenue and a decrease in deferred tax expense. Adjusted Diluted EPS (see “Use of Non-GAAP Financial Measures” below), which excludes the one-time benefit from remeasuring deferred tax liabilities as a result of the legislation commonly referred to as the Tax Cuts and Jobs Act (the “Tax Act”) enacted in December 2017, was $0.22, up from $0.18 in the prior year.

 

“We had a strong year in 2017, surpassing our long-term 20% growth targets,” said Tom Brisbin, Willdan’s Chairman and Chief Executive Officer.  “Importantly, through both organic growth and our acquisition activity, we continue to improve the diversification of our revenue across geographies, customers, and project types.  We anticipate another positive year in 2018, as a number of significant new programs ramp-up including our Local Capacity Requirements program for San Diego Gas & Electric and recent wins from ComEd to expand our energy efficiency work in Illinois.  Through renegotiation and a change in our approach to executing certain programs, we expect to continue reducing the amount of equipment pass-through revenue we recognize with little or no margin.  This approach is expected to significantly improve our profit margin in 2018, and we expect to generate another year of strong earnings growth.”

 

Fourth Quarter 2017 Financial Highlights

 

Total contract revenue for the fourth quarter of 2017 was $64.2 million, an increase of 11.7% from $57.4 million for the fourth quarter of 2016. The increase was primarily due to growth in the Energy Efficiency Services segment, which increased revenue by 19.4% over the same quarter of the prior year.

 


 

Willdan Group, Inc.

Revenue, net of subcontractor services and other direct costs (see “Use of Non-GAAP Financial Measures” below), for the fourth quarter of 2017 was $31.1 million, an increase of 9.8% from $28.4 million for the fourth quarter of 2016.

Direct costs of contract revenue were $44.2 million for the fourth quarter of 2017, an increase of $4.8 million, or 12.3%, from $39.3 million for the fourth quarter of 2016.  The increase was primarily due to the expanded revenue base from new contracts in the Energy Efficiency Services segment.

 

Total general and administrative expenses for the fourth quarter of 2017 increased 10.3% to $17.0 million, from $15.4 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.

 

We recorded an income tax benefit of $0.3 million in the fourth quarter of 2017, compared to income tax expense of $1.1 million for the prior year period.  On December 22, 2017, the Tax Act was enacted into law, which, among other items, lowered the U.S. corporate tax rate from 35% to 21%, effective January 1, 2018. As a result of the Tax Act, we recorded a one-time decrease in deferred tax expense of $1.3 million for the fiscal quarter ended December 29, 2017 to account for the remeasurement of our deferred tax assets and liabilities on the enactment date.

 

Net income for the fourth quarter of 2017 was $3.3 million, or $0.36 per diluted share, as compared to net income of $1.6 million, or $0.18 per diluted share, for the fourth quarter of 2016. 

 

The growth in Net Revenue and improvement in project profitability enabled Adjusted EBITDA (see “Use of Non-GAAP Financial Measures” below) to increase 24.6% to $5.3 million for the fourth quarter of 2017, as compared to $4.3 million for the fourth quarter of 2016.  Adjusted EBITDA as a percentage of Net Revenue, was 17.0% in the fourth quarter of 2017, as compared with 15.0% for the fourth quarter of 2016.

 

Fiscal Year 2017 Financial Highlights

 

Total contract revenue for fiscal year 2017 was $273.4 million, an increase of 30.8% from $208.9 million for fiscal year 2016. The increase was primarily due to new projects and new customers in the Energy Efficiency Services and Engineering segments, which increased revenue 40.7% and 9.8%, respectively, from fiscal year 2016.  

 

Direct costs of contract revenue increased 37.3% to $196.7 million, or 71.9% of contract revenue, for fiscal year 2017, compared to $143.3 million, or 68.6% of contract revenue, for fiscal year 2016.  The assets we purchased from Genesys on March 4, 2016 incurred a total of $56.8 million in direct costs of contract revenue for fiscal year 2017, which also accounts for most of the increase in direct costs as a percentage of revenue, 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.

 

Net Revenue for fiscal year 2017 increased 16.0% to $121.4 million, compared with $104.7 million for fiscal year 2016.

 

Total general and administrative expenses for fiscal year 2017 were $63.0 million, an increase of 16.3% from $54.1 million for the prior fiscal year, primarily due to an increase in general and administrative expenses to support the growth of the Energy Efficiency Services segment.

 

We recorded income tax expense of $1.6 million for fiscal year 2017, compared to income tax expense of $3.1 million for the prior fiscal year.  The effective tax rate for fiscal year 2017 was 11.4%, as compared to 27.0% for fiscal year 2016.  The reduction in the year-over-year effective tax rate for fiscal year 2017 was primarily attributable to increased deductions for stock options and disqualifying dispositions and the impact of the Tax Act, partially offset by energy efficient commercial building deductions utilized in 2016, which were not available for use in 2017.

 

Net income for fiscal year 2017 was $12.1 million, or $1.32 per diluted share, as compared to net income of $8.3 million, or $0.97 per diluted share, for fiscal year 2016. 

 

The growth in Net Revenue enabled Adjusted EBITDA to grow 32.8% to 21.8 million for fiscal year 2017, compared with $16.4 million for fiscal year 2016.  Adjusted EBITDA as a percentage of Net Revenue, was 18.0% for fiscal year 2017, as compared with 15.7% for fiscal year 2016. 

2

 


 

Willdan Group, Inc.

 

Balance Sheet

 

Willdan reported $14.4 million in cash and cash equivalents at December 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 $5.9 million for contingent consideration and on notes payable related to our prior acquisitions and $2.2 million for purchases of equipment and leasehold improvements, which was partially offset by cash proceeds from stock option exercises and proceeds from sales of common stock under our employee stock purchase plan of $2.7 million and cash provided by operations of $11.1 million. 

 

Outlook

 

Willdan has provided the following financial targets for fiscal year 2018:

 

·

Total Net Revenue of $130 - $140 million

·

Diluted earnings per share before stock-based compensation expense of $1.95 - $2.05

·

Effective tax rate of approximately 23%

·

Diluted share count of 9.3 million shares

·

Depreciation of approximately $2.0 million

·

Amortization of approximately $3.0 million

 

Over the long-term, Willdan continues to target both organic and acquisitive Net Revenue growth of greater than 10%, resulting in total Net Revenue growth of greater than 20% per year.

 

Conference Call Details and Investor Report

 

Chief Executive Officer Thomas Brisbin and Chief Financial Officer Stacy McLaughlin will host a conference call today, March 8, 2018, 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 866-548-4713 and providing conference ID 7721987.  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 7721987.  The replay will be available through March 22, 2018.

 

An Investor Report containing supplemental financial information can also be accessed on the home page of Willdan’s investor relations website.

 

About Willdan Group, Inc.

 

Willdan provides professional technical and consulting services, including comprehensive energy efficiency services, for utilities, private industry and public agencies throughout the United States. Willdan’s service offerings span a broad range of complementary services including energy efficiency and sustainability, engineering, construction management and planning, economic and financial consulting and national preparedness and interoperability. 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

 

“Net Revenue,” 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

3

 


 

Willdan Group, Inc.

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 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.

 

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), stock-based compensation, interest accretion and depreciation and amortization. Adjusted EBITDA is not a measure of net income (loss) determined in accordance with 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, stock-based compensation, 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.

 

“Adjusted Net Income” is a supplemental measure used by Willdan’s management to measure its operating performance. Willdan defines Adjusted Net Income as net income plus stock compensation expense and impact of state net operating loss carryover minus the tax benefit from the remeasurement of deferred tax liabilities. Adjusted Net Income 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. A reconciliation of net income as reported in accordance with GAAP to Adjusted Net Income is provided at the end of this news release.

 

“Adjusted Diluted EPS” is a supplemental measure used by Willdan’s management to measure its operating performance. Willdan defines Adjusted Diluted EPS as Adjusted Net Income divided by the diluted weighted-average shares outstanding. Adjusted Diluted EPS has limitations as an analytical tool and should not be considered as an alternative to, or more meaningful than, diluted EPS as determined in accordance with GAAP. A reconciliation of diluted EPS as reported in accordance with GAAP to Adjusted Diluted EPS is provided at the end of this news release.

 

Willdan’s definition of revenue, net of subcontractor services and other direct costs (Net Revenue), Adjusted EBITDA, Adjusted Net Income and Adjusted Diluted EPS 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.

 

4

 


 

Willdan Group, Inc.

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 2018 and the expected benefits of Willdan’s 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 ability to adequately complete projects in a timely manner, Willdan’s ability to compete successfully in the highly competitive energy efficiency services market, changes in state, local and regional economies and government budgets, Willdan’s ability to win new contracts, to renew existing contracts (including with its two primary customers) and to compete effectively for contracts awards through bidding processes and Willdan’s ability to successfully integrate its acquisitions and execute on its growth strategy. Willdan’s business could be affected by a number of other factors, including the risk factors listed from time to time in Willdan’s reports filed with the Securities and Exchange Commission, including, but not limited to, the Annual Report on Form 10-K filed for the year ended December 30, 2016 and the Quarterly Report on Form 10-Q for the quarter ended 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.

 

5

 


 

Willdan Group, Inc.

WILLDAN GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

December 29,

 

December 30,

 

 

    

2017

    

2016

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

14,424,000

 

$

22,668,000

 

Accounts receivable, net of allowance for doubtful accounts of $369,000 and $785,000 at December 29, 2017 and December 30, 2016, respectively

 

 

38,441,000

 

 

30,285,000

 

Costs and estimated earnings in excess of billings on uncompleted contracts

 

 

24,732,000

 

 

18,988,000

 

Other receivables

 

 

1,833,000

 

 

699,000

 

Prepaid expenses and other current assets

 

 

3,760,000

 

 

2,601,000

 

Total current assets

 

 

83,190,000

 

 

75,241,000

 

Equipment and leasehold improvements, net

 

 

5,306,000

 

 

4,511,000

 

Goodwill

 

 

38,184,000

 

 

21,947,000

 

Other intangible assets, net

 

 

10,666,000

 

 

5,941,000

 

Other assets

 

 

826,000

 

 

707,000

 

Total assets

 

$

138,172,000

 

$

108,347,000

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

20,826,000

 

$

17,395,000

 

Accrued liabilities

 

 

23,293,000

 

 

19,049,000

 

Contingent consideration payable

 

 

4,246,000

 

 

1,925,000

 

Billings in excess of costs and estimated earnings on uncompleted contracts

 

 

7,321,000

 

 

8,377,000

 

Notes payable

 

 

383,000

 

 

3,972,000

 

Capital lease obligations

 

 

289,000

 

 

334,000

 

Total current liabilities

 

 

56,358,000

 

 

51,052,000

 

Contingent consideration payable

 

 

5,062,000

 

 

2,537,000

 

Notes payable

 

 

2,500,000

 

 

2,074,000

 

Capital lease obligations, less current portion

 

 

160,000

 

 

210,000

 

Deferred lease obligations

 

 

614,000

 

 

714,000

 

Deferred income taxes, net

 

 

2,463,000

 

 

1,842,000

 

Other noncurrent liabilities

 

 

363,000

 

 

 —

 

Total liabilities

 

 

67,520,000

 

 

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; 8,799,000 and 8,348,000 shares issued and outstanding at December 29, 2017 and December 30, 2016, respectively

 

 

88,000

 

 

83,000

 

Additional paid-in capital

 

 

50,976,000

 

 

42,376,000

 

Retained earnings

 

 

19,588,000

 

 

7,459,000

 

Total stockholders’ equity

 

 

70,652,000

 

 

49,918,000

 

Total liabilities and stockholders’ equity

 

$

138,172,000

 

$

108,347,000

 

6

 


 

Willdan Group, Inc.

WILLDAN GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 29,

    

December 30,

 

December 29,

    

December 30,

 

 

    

2017

 

2016

    

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contract revenue

 

$

64,161,000

 

$

57,425,000

    

$

273,352,000

 

$

208,941,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct costs of contract revenue (inclusive of directly related depreciation and amortization):

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

11,149,000

 

 

10,271,000

 

 

44,743,000

 

 

39,024,000

 

Subcontractor services and other direct costs

 

 

33,038,000

 

 

29,075,000

 

 

151,919,000

 

 

104,236,000

 

Total direct costs of contract revenue

 

 

44,187,000

 

 

39,346,000

 

 

196,662,000

 

 

143,260,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages, payroll taxes and employee benefits

 

 

10,442,000

 

 

8,049,000

 

 

36,534,000

 

 

31,084,000

 

Facilities and facility related

 

 

1,146,000

 

 

1,107,000

 

 

4,624,000

 

 

4,085,000

 

Stock-based compensation

 

 

782,000

 

 

507,000

 

 

2,774,000

 

 

1,239,000

 

Depreciation and amortization

 

 

1,053,000

 

 

896,000

 

 

3,949,000

 

 

3,204,000

 

Other

 

 

3,557,000

 

 

4,831,000

 

 

15,105,000

 

 

14,525,000

 

Total general and administrative expenses

 

 

16,980,000

 

 

15,390,000

 

 

62,986,000

 

 

54,137,000

 

Income from operations

 

 

2,994,000

 

 

2,689,000

 

 

13,704,000

 

 

11,544,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(23,000)

 

 

(42,000)

 

 

(111,000)

 

 

(179,000)

 

Other, net

 

 

42,000

 

 

 —

 

 

98,000

 

 

2,000

 

Total other expense, net

 

 

19,000

 

 

(42,000)

 

 

(13,000)

 

 

(177,000)

 

Income before income taxes

 

 

3,013,000

 

 

2,647,000

 

 

13,691,000

 

 

11,367,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

(277,000)

 

 

1,078,000

 

 

1,562,000

 

 

3,068,000

 

Net income

 

$

3,290,000

 

$

1,569,000

 

$

12,129,000

 

$

8,299,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.38

 

$

0.19

 

$

1.42

 

$

1.01

 

Diluted

 

$

0.36

 

$

0.18

 

$

1.32

 

$

0.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

8,689,000

 

 

8,334,000

 

 

8,541,000

 

 

8,219,000

 

Diluted

 

 

9,231,000

 

 

8,959,000

 

 

9,155,000

 

 

8,565,000

 

 

7

 


 

Willdan Group, Inc.

WILLDAN GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

 

 

 

 

 

 

 

 

 

Year Ended

 

 

December 29,

    

December 30,

 

    

2017

 

2016

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

12,129,000

 

$

8,299,000

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

4,082,000

 

 

3,220,000

Deferred income taxes, net

 

 

621,000

 

 

1,225,000

Loss (gain) on sale/disposal of equipment

 

 

27,000

 

 

4,000

(Recovery of) provision for doubtful accounts

 

 

(189,000)

 

 

216,000

Stock-based compensation

 

 

2,774,000

 

 

1,239,000

Accretion and fair value adjustments of contingent consideration

 

 

1,156,000

 

 

21,000

Changes in operating assets and liabilities, net of effects from business acquisitions:

 

 

 

 

 

 

Accounts receivable

 

 

(7,412,000)

 

 

1,288,000

Costs and estimated earnings in excess of billings on uncompleted contracts

 

 

(5,744,000)

 

 

(4,057,000)

Other receivables

 

 

(1,126,000)

 

 

82,000

Prepaid expenses and other current assets

 

 

(1,096,000)

 

 

(519,000)

Other assets

 

 

25,000

 

 

(169,000)

Accounts payable

 

 

3,186,000

 

 

206,000

Accrued liabilities

 

 

4,329,000

 

 

8,409,000

Billings in excess of costs and estimated earnings on uncompleted contracts

 

 

(1,593,000)

 

 

2,159,000

Deferred lease obligations

 

 

(100,000)

 

 

(23,000)

Net cash provided by operating activities

 

 

11,069,000

 

 

21,600,000

Cash flows from investing activities:

 

 

 

 

 

 

Purchase of equipment and leasehold improvements

 

 

(2,178,000)

 

 

(1,662,000)

Proceeds from sale of equipment

 

 

 —

 

 

15,000

Cash paid for acquisitions, net of cash acquired

 

 

(14,603,000)

 

 

(8,857,000)

Net cash used in investing activities

 

 

(16,781,000)

 

 

(10,504,000)

Cash flows from financing activities:

 

 

 

 

 

 

Payments on contingent consideration

 

 

(1,709,000)

 

 

(1,284,000)

Payments on notes payable

 

 

(4,164,000)

 

 

(4,378,000)

Proceeds from notes payable

 

 

 —

 

 

733,000

Borrowings under line of credit

 

 

1,000,000

 

 

 —

Principal payments on capital lease obligations

 

 

(390,000)

 

 

(522,000)

Proceeds from stock option exercise

 

 

1,901,000

 

 

327,000

Proceeds from sales of common stock under employee stock purchase plan

 

 

830,000

 

 

209,000

Net cash used in financing activities

 

 

(2,532,000)

 

 

(4,915,000)

Net (decrease) increase in cash and cash equivalents

 

 

(8,244,000)

 

 

6,181,000

Cash and cash equivalents at beginning of period

 

 

22,668,000

 

 

16,487,000

Cash and cash equivalents at end of period

 

$

14,424,000

 

$

22,668,000

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

Interest

 

$

111,000

 

$

179,000

Income taxes

 

 

2,750,000

 

 

1,875,000

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

 

 

3,100,000

 

 

2,228,000

Contingent consideration related to business acquisitions

 

 

5,400,000

 

 

 —

Other payable for working capital adjustment

 

 

113,000

 

 

 —

Equipment acquired under capital leases

 

 

294,000

 

 

373,000

8

 


 

Willdan Group, Inc.

Willdan Group, Inc. and Subsidiaries

Reconciliation of GAAP Revenue to Net Revenue

(Non-GAAP Measure)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 29,

 

December 30,

 

December 29,

 

December 30,

 

 

    

2017

    

2016

    

2017

    

2016

 

Contract revenue

 

$

64,161,000

 

$

57,425,000

 

$

273,352,000

 

$

208,941,000

 

Subcontractor services and other direct costs

 

 

33,038,000

 

 

29,075,000

 

 

151,919,000

 

 

104,236,000

 

Net Revenue

 

$

31,123,000

 

$

28,350,000

 

$

121,433,000

 

$

104,705,000

 

 

9

 


 

Willdan Group, Inc.

Willdan Group, Inc. and Subsidiaries

Reconciliation of GAAP Net Income to Adjusted EBITDA

(Non-GAAP Measure)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 29,

    

December 30,

 

December 29,

    

December 30,

 

 

    

2017

 

2016

    

2017

 

2016

 

Net income

    

$

3,290,000

 

$

1,569,000

 

$

12,129,000

 

$

8,299,000

 

Interest expense

 

 

23,000

 

 

42,000

 

 

111,000

 

 

179,000

 

Income tax expense (benefit)

 

 

(277,000)

 

 

1,078,000

 

 

1,562,000

 

 

3,068,000

 

Stock-based compensation

 

 

782,000

 

 

507,000

 

 

2,774,000

 

 

1,239,000

 

Interest accretion(1)

 

 

377,000

 

 

161,000

 

 

1,156,000

 

 

439,000

 

Depreciation and amortization

 

 

1,106,000

 

 

896,000

 

 

4,082,000

 

 

3,204,000

 

Adjusted EBITDA

 

$

5,301,000

 

$

4,253,000

 

$

21,814,000

 

$

16,428,000

 


(1)

Interest accretion represents the imputed interest on the earn-out payments to be paid by us in connection with the acquisitions of Abacus Resource Management Company and substantially all of the assets of 360 Energy Engineers, LLC in January 2015 and the acquisition of Integral Analytics in July 2017. 

10

 


 

Willdan Group, Inc.

 

Willdan Group, Inc. and Subsidiaries

Reconciliation of GAAP Net Income to Adjusted Net Income and Adjusted Diluted EPS

(Non-GAAP Measure)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

December 29,

    

December 30,

 

December 29,

    

December 30,

 

    

2017

 

2016

    

2017

 

2016

Net income

    

$

3,290,000

 

$

1,569,000

 

$

12,129,000

 

$

8,299,000

Adjustment for remeasurement of deferred tax liabilities

 

 

(1,277,000)

 

 

 —

 

 

(1,277,000)

 

 

 —

Adjustment for stock-based compensation

 

 

782,000

 

 

507,000

 

 

2,774,000

 

 

1,239,000

Adjusted Net Income

 

 

2,795,000

 

 

2,076,000

 

 

13,626,000

 

 

9,538,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted-average shares outstanding

 

 

9,231,000

 

 

8,959,000

 

 

9,155,000

 

 

8,565,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.36

 

$

0.18

 

$

1.32

 

$

0.97

Impact of adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

Remeasurement of deferred tax liabilities

 

 

(0.14)

 

 

 —

 

 

(0.14)

 

 

 —

Stock-based compensation

 

 

0.08

 

 

0.06

 

 

0.30

 

 

0.14

Adjusted Diluted EPS

 

$

0.30

 

$

0.23

 

$

1.49

 

$

1.11

 

 

 

 

 

11

 


 

Willdan Group, Inc.

 

Willdan Group, Inc. and Subsidiaries

Reconciliation of Diluted EPS to Adjusted Diluted EPS Guidance

(Non-GAAP Measure)

 

 

 

 

 

2018 Guidance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

High

 

Low

Diluted earnings per share

    

$

1.60

 

$

1.70

Stock-based compensation expense

 

 

0.35

 

 

0.35

Adjusted Diluted EPS

 

$

1.95

 

$

2.05

 

 

 

12

 


 

Willdan Group, Inc.

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 

13