PRESS RELEASES
<< Back
Willdan Group Reports Fourth Quarter and Fiscal Year 2019 Results
Investment Community Conference Call Today at
Fourth Quarter 2019 Summary
-
Consolidated contract revenue of
$129.4 million , an increase of 49.7% -
Net revenue of
$61.0 million , an increase of 51.8% -
Diluted earnings per share of
$0.27 , an increase of 145.5% -
Adjusted diluted earnings per share of
$0.97 , an increase of 59.8% -
Adjusted EBITDA of
$13.8 million , an increase of 110.4%
Fiscal Year 2019 Summary
-
Consolidated contract revenue of
$443.1 million , an increase of 62.8% -
Net revenue of
$199.5 million , an increase of 42.9% -
Diluted earnings per share of
$0.41 , a decrease of 60.1% -
Adjusted diluted earnings per share of
$2.27 , an increase of 9.7% -
Adjusted EBITDA of
$37.7 million , an increase of 48.4%
For the fourth quarter of 2019, Willdan reported consolidated contract revenue of
“This quarter was by far the strongest performance in Willdan’s history,” said
Fourth Quarter 2019 Financial Highlights
Consolidated contract revenue for the fourth quarter of 2019 was
Net Revenue for the fourth quarter of 2019 was
Direct costs of contract revenue were
Total general and administrative expenses for the fourth quarter of 2019 was
Interest expense was
We recorded an income tax expense of
Net income for the fourth quarter of 2019 was
Adjusted EBITDA (see “Use of Non-GAAP Financial Measures” below) was
Fiscal Year 2019 Financial Highlights
Consolidated contract revenue for fiscal year 2019 was
Net Revenue for fiscal 2019 was
Direct costs of contract revenue were
Total general and administrative expenses for fiscal 2019 was
Interest expense was
We recorded an income tax benefit of
Net income for fiscal 2019 was
Adjusted EBITDA (see “Use of Non-GAAP Financial Measures” below) was
Balance Sheet
Willdan reported
Financial Targets
Willdan provided the following financial targets for fiscal 2020:
-
Net Revenue* of
$215 million to$230 million -
Adjusted Diluted EPS* of
$2.47 to$2.60 - Effective tax rate of approximately 17%
- Diluted share count of 12.0 million shares
-
Depreciation of approximately
$4.1 million -
Amortization of approximately
$13.0 million -
Stock-based compensation of approximately
$19.8 million -
Interest expense of approximately
$4.5 million
*See “Use of Non-GAAP Financial Measures” below.
The financial targets above do not include the effects of any transaction(s) that have not been completed as of the date of this press release. 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
Interested parties may participate in the conference call by dialing 888-204-4368 and providing conference ID 9767312. The conference call will be webcast simultaneously on Willdan’s website at www.willdan.com under Investors: Events 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 9767312. The replay will be available through
An Investor Report containing supplemental financial information can also be accessed on the home page of Willdan’s investor relations website.
About
Willdan is a nationwide provider of professional technical and consulting services to utilities, government agencies, and private industry. Willdan’s service offerings span a broad set of complementary disciplines that include electric grid solutions, energy efficiency and sustainability, engineering and planning, and municipal financial consulting. For additional information, visit Willdan's website at www.willdan.com.
Use of Non-GAAP Financial Measures
“Net Revenue,” defined as contract revenue as reported in accordance with GAAP minus subcontractor services and other direct costs, is a non-GAAP financial measure, Net Revenue is a supplemental measure that Willdan believes enhances investors’ ability to analyze Willdan’s business trends and performance because it substantially measures the work performed by Willdan’s employees. In the course of providing services, Willdan routinely subcontracts various services. Generally, these subcontractor services and other direct costs are passed through to Willdan’s clients and, in accordance with
“Adjusted EBITDA,” defined as net income plus interest expense, income tax expense, stock-based compensation, interest accretion, depreciation and amortization, transaction costs and gain on sale of equipment, is a non-GAAP financial measure. Adjusted EBITDA is a supplemental measure used by Willdan’s management to measure Willdan’s operating performance. 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.
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. A reconciliation of net income as reported in accordance with GAAP to Adjusted EBITDA is provided at the end of this press release.
“Adjusted Net Income,” defined as net income plus stock-based compensation, intangible amortization and transaction costs, each net of tax, is a non-GAAP financial measure.
“Adjusted Diluted EPS,” defined as net income plus stock-based compensation, intangible amortization and transaction costs, each net of tax, all divided by the diluted weighted-average shares outstanding, is a non-GAAP financial measure. Adjusted Net Income and Adjusted Diluted EPS are supplemental measures used by Willdan’s management to measure its operating performance. Willdan believes Adjusted Net Income and Adjusted Diluted EPS are useful because they allow Willdan’s management to more closely evaluate and explain the operating results of Willdan’s business by removing certain non-operating expenses. Reconciliations of net income as reported in accordance with GAAP to Adjusted Net Income and diluted EPS as reported in accordance with GAAP to Adjusted Diluted EPS are provided at the end of this press release.
Willdan’s definitions of Net Revenue, Adjusted EBITDA, Adjusted Net Income and Adjusted Diluted EPS have limitations as analytical tools and may differ from other companies reporting similarly named measures or from similarly named measures Willdan has reported in prior periods. 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, net income and diluted EPS.
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, as amended, including statements regarding Willdan’s targets for fiscal year 2020, Willdan’s ability to capitalize on increased energy efficiency spending in large markets and expected benefits from the acquisitions. All statements other than statements of historical fact included in this press release are forward-looking statements. These 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. Important factors that could cause actual results to differ materially from its expectations 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 services market, changes in state, local and regional economies and government budgets, Willdan’s ability to win new contracts, to renew existing contracts and to compete effectively for contracts awarded through bidding processes, Willdan’s ability to successfully integrate its acquisitions, including its acquisitions of Lime Energy,
The above is not a complete list of factors or events that could cause actual results to differ from Willdan’s expectations, and Willdan cannot predict all of them. All written and oral forward-looking statements attributable to Willdan, or persons acting on its behalf, are expressly qualified in their entirety by the cautionary statements and risk factors disclosed from time to time in Willdan’s reports filed with the
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
(in thousands, except par value) |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
2019 |
|
2018 |
||||
Assets |
|
|||||||
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
5,452 |
|
|
$ |
15,259 |
|
Accounts receivable, net of allowance for doubtful accounts of |
|
|
57,504 |
|
|
|
61,346 |
|
Contract assets |
|
|
101,418 |
|
|
|
51,851 |
|
Other receivables |
|
|
4,845 |
|
|
|
1,893 |
|
Prepaid expenses and other current assets |
|
|
6,254 |
|
|
|
5,745 |
|
Total current assets |
|
|
175,473 |
|
|
|
136,094 |
|
Equipment and leasehold improvements, net |
|
|
12,051 |
|
|
|
7,998 |
|
|
|
|
127,647 |
|
|
|
97,748 |
|
Right-of-use assets |
|
|
22,297 |
|
|
|
— |
|
Other intangible assets, net |
|
|
76,837 |
|
|
|
44,364 |
|
Other assets |
|
|
16,296 |
|
|
|
2,386 |
|
Deferred income taxes, net |
|
|
9,312 |
|
|
|
12,321 |
|
Total assets |
|
$ |
439,913 |
|
|
$ |
300,911 |
|
Liabilities and Stockholders’ Equity |
|
|||||||
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
34,000 |
|
|
$ |
36,829 |
|
Accrued liabilities |
|
|
67,615 |
|
|
|
37,401 |
|
Contingent consideration payable |
|
|
5,155 |
|
|
|
3,113 |
|
Contract liabilities |
|
|
5,563 |
|
|
|
5,075 |
|
Notes payable |
|
|
13,720 |
|
|
|
8,572 |
|
Finance lease obligations |
|
|
375 |
|
|
|
320 |
|
Lease liability |
|
|
5,550 |
|
|
|
— |
|
Total current liabilities |
|
|
131,978 |
|
|
|
91,310 |
|
Contingent consideration payable |
|
|
4,891 |
|
|
|
1,616 |
|
Notes payable |
|
|
116,631 |
|
|
|
62,214 |
|
Finance lease obligations, less current portion |
|
|
191 |
|
|
|
224 |
|
Lease liability, less current portion |
|
|
18,411 |
|
|
|
— |
|
Deferred lease obligations |
|
|
— |
|
|
|
724 |
|
Other noncurrent liabilities |
|
|
533 |
|
|
|
534 |
|
Total liabilities |
|
|
272,635 |
|
|
|
156,622 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
Preferred stock, |
|
|
— |
|
|
|
— |
|
Common stock, |
|
|
115 |
|
|
|
110 |
|
Additional paid-in capital |
|
|
132,547 |
|
|
|
114,008 |
|
Accumulated other comprehensive loss |
|
|
(396 |
) |
|
|
— |
|
Retained earnings |
|
|
35,012 |
|
|
|
30,171 |
|
Total stockholders’ equity |
|
|
167,278 |
|
|
|
144,289 |
|
Total liabilities and stockholders’ equity |
|
$ |
439,913 |
|
|
$ |
300,911 |
|
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
||||||||||||||||
(in thousands, except per share amounts) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Contract revenue |
|
$ |
129,416 |
|
|
$ |
86,438 |
|
|
$ |
443,099 |
|
|
$ |
272,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Direct costs of contract revenue (inclusive of directly related depreciation and amortization): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Salaries and wages |
|
|
17,806 |
|
|
|
13,230 |
|
|
|
64,485 |
|
|
|
46,588 |
|
Subcontractor services and other direct costs |
|
|
68,393 |
|
|
|
46,240 |
|
|
|
243,641 |
|
|
|
132,693 |
|
Total direct costs of contract revenue |
|
|
86,199 |
|
|
|
59,470 |
|
|
|
308,126 |
|
|
|
179,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
General and administrative expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Salaries and wages, payroll taxes and employee benefits |
|
|
20,136 |
|
|
|
13,373 |
|
|
|
66,303 |
|
|
|
45,248 |
|
Facilities and facility related |
|
|
2,499 |
|
|
|
1,513 |
|
|
|
8,568 |
|
|
|
5,600 |
|
Stock-based compensation |
|
|
3,964 |
|
|
|
1,831 |
|
|
|
12,112 |
|
|
|
6,262 |
|
Depreciation and amortization |
|
|
3,719 |
|
|
|
2,768 |
|
|
|
15,027 |
|
|
|
6,060 |
|
Other |
|
|
7,370 |
|
|
|
5,804 |
|
|
|
23,600 |
|
|
|
17,030 |
|
Total general and administrative expenses |
|
|
37,688 |
|
|
|
25,289 |
|
|
|
125,610 |
|
|
|
80,200 |
|
Income from operations |
|
|
5,529 |
|
|
|
1,679 |
|
|
|
9,363 |
|
|
|
12,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
(1,301 |
) |
|
|
(625 |
) |
|
|
(4,900 |
) |
|
|
(700 |
) |
Other, net |
|
|
162 |
|
|
|
54 |
|
|
|
193 |
|
|
|
90 |
|
Total other expense, net |
|
|
(1,139 |
) |
|
|
(571 |
) |
|
|
(4,707 |
) |
|
|
(610 |
) |
Income before income taxes |
|
|
4,390 |
|
|
|
1,108 |
|
|
|
4,656 |
|
|
|
12,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax (benefit) expense |
|
|
1,188 |
|
|
|
(93 |
) |
|
|
(185 |
) |
|
|
2,131 |
|
Net income |
|
|
3,202 |
|
|
|
1,201 |
|
|
|
4,841 |
|
|
|
10,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net unrealized loss on derivative contracts |
|
|
84 |
|
|
|
— |
|
|
|
(396 |
) |
|
|
— |
|
Comprehensive income |
|
$ |
3,286 |
|
|
$ |
1,201 |
|
|
$ |
4,445 |
|
|
$ |
10,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.28 |
|
|
$ |
0.11 |
|
|
$ |
0.43 |
|
|
$ |
1.08 |
|
Diluted |
|
$ |
0.27 |
|
|
$ |
0.11 |
|
|
$ |
0.41 |
|
|
$ |
1.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
11,357 |
|
|
|
10,662 |
|
|
|
11,162 |
|
|
|
9,264 |
|
Diluted |
|
|
11,913 |
|
|
|
11,217 |
|
|
|
11,766 |
|
|
|
9,763 |
|
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(in thousands) |
||||||||
|
|
|
|
|
|
|
||
|
|
Year Ended |
||||||
|
|
2019 |
|
2018 |
||||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
4,841 |
|
|
$ |
10,030 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
15,472 |
|
|
|
6,211 |
|
Deferred income taxes, net |
|
|
(209 |
) |
|
|
(2,890 |
) |
(Gain) loss on sale/disposal of equipment |
|
|
(8 |
) |
|
|
(12 |
) |
Provision for doubtful accounts |
|
|
1,051 |
|
|
|
470 |
|
Stock-based compensation |
|
|
12,112 |
|
|
|
6,262 |
|
Accretion and fair value adjustments of contingent consideration |
|
|
(302 |
) |
|
|
(1,426 |
) |
Changes in operating assets and liabilities, net of effects from business acquisitions: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
11,627 |
|
|
|
3,177 |
|
Contract assets |
|
|
(34,598 |
) |
|
|
(11,539 |
) |
Other receivables |
|
|
(2,714 |
) |
|
|
4,081 |
|
Prepaid expenses and other current assets |
|
|
(343 |
) |
|
|
(154 |
) |
Other assets |
|
|
(6,520 |
) |
|
|
(778 |
) |
Accounts payable |
|
|
(6,294 |
) |
|
|
(1,583 |
) |
Accrued liabilities |
|
|
16,761 |
|
|
|
(1,945 |
) |
Contract liabilities |
|
|
315 |
|
|
|
(2,272 |
) |
Right-of-use assets |
|
|
430 |
|
|
|
(64 |
) |
Net cash provided by operating activities |
|
|
11,621 |
|
|
|
7,568 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
||
Purchase of equipment and leasehold improvements |
|
|
(6,637 |
) |
|
|
(2,105 |
) |
Proceeds from sale of equipment |
|
|
45 |
|
|
|
59 |
|
Cash paid for acquisitions, net of cash acquired |
|
|
(71,756 |
) |
|
|
(124,344 |
) |
Net cash used in investing activities |
|
|
(78,348 |
) |
|
|
(126,390 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
||
Payments on contingent consideration |
|
|
(1,381 |
) |
|
|
(4,296 |
) |
Payments on notes payable |
|
|
(1,842 |
) |
|
|
(477 |
) |
Payments on debt issuance costs |
|
|
(709 |
) |
|
|
(1,300 |
) |
Proceeds from notes payable |
|
|
— |
|
|
|
1,805 |
|
Borrowings under term loan facility and line of credit |
|
|
138,000 |
|
|
|
70,000 |
|
Repayments under term loan facility and line of credit |
|
|
(78,000 |
) |
|
|
(2,500 |
) |
Principal payments on finance leases |
|
|
(639 |
) |
|
|
(367 |
) |
Proceeds from stock option exercise |
|
|
931 |
|
|
|
668 |
|
Proceeds from sales of common stock under employee stock purchase plan |
|
|
1,740 |
|
|
|
1,300 |
|
Proceeds from equity raise |
|
|
— |
|
|
|
55,266 |
|
Shares used to pay taxes on stock grants |
|
|
(2,880 |
) |
|
|
(442 |
) |
Proceeds from unregistered sales of equity |
|
|
1,700 |
|
|
|
— |
|
Net cash provided by (used in) financing activities |
|
|
56,920 |
|
|
|
119,657 |
|
Net increase (decrease) in cash and cash equivalents |
|
|
(9,807 |
) |
|
|
835 |
|
Cash and cash equivalents at beginning of period |
|
|
15,259 |
|
|
|
14,424 |
|
Cash and cash equivalents at end of period |
|
$ |
5,452 |
|
|
$ |
15,259 |
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
||
Cash paid during the period for: |
|
|
|
|
|
|
||
Interest |
|
$ |
4,169 |
|
|
$ |
494 |
|
Income taxes |
|
|
4,052 |
|
|
|
3,163 |
|
Supplemental disclosures of noncash investing and financing activities: |
|
|
|
|
|
|
||
Issuance of common stock related to business acquisitions |
|
|
— |
|
|
|
— |
|
Contingent consideration related to business acquisitions |
|
|
— |
|
|
|
943 |
|
Other working capital adjustment |
|
|
— |
|
|
|
63 |
|
Equipment acquired under finance leases |
|
|
661 |
|
|
|
462 |
|
|
||||||||||||
Reconciliation of GAAP Revenue to Net Revenue |
||||||||||||
(in thousands) |
||||||||||||
(Non-GAAP Measure) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
|
|
|
|
|
|
|
||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||
Consolidated |
|
|
|
|
|
|
|
|
||||
Contract revenue |
|
$ |
129,416 |
|
$ |
86,438 |
|
$ |
443,099 |
|
$ |
272,252 |
Subcontractor services and other direct costs |
|
|
68,393 |
|
|
46,240 |
|
|
243,641 |
|
|
132,693 |
Net Revenue |
|
$ |
61,023 |
|
$ |
40,198 |
|
$ |
199,458 |
|
$ |
139,559 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Energy segment |
|
|
|
|
|
|
|
|
|
|
|
|
Contract revenue |
|
$ |
112,806 |
|
$ |
67,689 |
|
$ |
370,716 |
|
$ |
196,832 |
Subcontractor services and other direct costs |
|
|
65,662 |
|
|
42,132 |
|
|
227,814 |
|
|
114,545 |
Net Revenue |
|
$ |
47,144 |
|
$ |
25,557 |
|
$ |
142,902 |
|
$ |
82,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Engineering and Consulting segment |
|
|
|
|
|
|
|
|
|
|
|
|
Contract revenue |
|
$ |
16,610 |
|
$ |
18,749 |
|
$ |
72,383 |
|
$ |
75,420 |
Subcontractor services and other direct costs |
|
|
2,731 |
|
|
4,108 |
|
|
15,827 |
|
|
18,148 |
Net Revenue |
|
$ |
13,879 |
|
$ |
14,641 |
|
$ |
56,556 |
|
$ |
57,272 |
|
||||||||||||||||
Reconciliation of GAAP Net Income to Adjusted EBITDA |
||||||||||||||||
(in thousands) |
||||||||||||||||
(Non-GAAP Measure) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
Net income |
|
$ |
3,202 |
|
|
$ |
1,201 |
|
|
$ |
4,841 |
|
|
$ |
10,030 |
|
Interest expense |
|
|
1,301 |
|
|
|
625 |
|
|
|
4,900 |
|
|
|
700 |
|
Income tax expense (benefit) |
|
|
1,188 |
|
|
|
(93 |
) |
|
|
(185 |
) |
|
|
2,131 |
|
Stock-based compensation |
|
|
3,964 |
|
|
|
1,831 |
|
|
|
12,112 |
|
|
|
6,262 |
|
Interest accretion (1) |
|
|
238 |
|
|
|
(712 |
) |
|
|
(302 |
) |
|
|
(1,425 |
) |
Depreciation and amortization |
|
|
3,848 |
|
|
|
2,820 |
|
|
|
15,472 |
|
|
|
6,211 |
|
Transaction costs (2) |
|
|
101 |
|
|
|
906 |
|
|
|
886 |
|
|
|
1,527 |
|
(Gain) Loss on sale of equipment |
|
|
(3 |
) |
|
|
— |
|
|
|
(8 |
) |
|
|
(14 |
) |
Adjusted EBITDA |
|
$ |
13,839 |
|
|
$ |
6,578 |
|
|
$ |
37,716 |
|
|
$ |
25,422 |
|
________________________ | ||
(1) |
Interest accretion represents the imputed interest and fair value adjustments to estimated contingent consideration. |
|
(2) |
Transaction costs represents acquisition and acquisition related costs. |
|
|
||||||||||||||
Reconciliation of GAAP Net Income to Adjusted Net Income and Adjusted Diluted EPS |
||||||||||||||
(in thousands, except per share amounts) |
||||||||||||||
(Non-GAAP Measure) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Three Months Ended |
|
Year Ended |
||||||||||
|
|
|
|
|
|
|
|
|
||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||
Net income |
|
$ |
3,202 |
|
$ |
1,201 |
|
$ |
4,841 |
|
|
$ |
10,030 |
|
Adjustment for stock-based compensation |
|
|
3,964 |
|
|
1,831 |
|
|
12,112 |
|
|
|
6,262 |
|
Tax effect of stock-based compensation |
|
|
587 |
|
|
154 |
|
|
(1,369 |
) |
|
|
(1,097 |
) |
Adjustment for intangible amortization |
|
|
2,691 |
|
|
2,340 |
|
|
11,621 |
|
|
|
4,488 |
|
Tax effect of intangible amortization |
|
|
830 |
|
|
196 |
|
|
(1,313 |
) |
|
|
(786 |
) |
Adjustment for transaction costs |
|
|
101 |
|
|
906 |
|
|
886 |
|
|
|
1,527 |
|
Tax effect of transaction costs |
|
|
88 |
|
|
76 |
|
|
(100 |
) |
|
|
(268 |
) |
Adjusted Net Income |
|
$ |
11,463 |
|
$ |
6,704 |
|
$ |
26,678 |
|
|
$ |
20,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Diluted weighted-average shares outstanding |
|
|
11,913 |
|
|
11,217 |
|
|
11,766 |
|
|
|
9,763 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Diluted earnings per share |
|
$ |
0.27 |
|
$ |
0.11 |
|
$ |
0.41 |
|
|
$ |
1.03 |
|
Impact of adjustment: |
|
|
|
|
|
|
|
|
|
|
|
|
||
Stock-based compensation per share |
|
|
0.33 |
|
|
0.16 |
|
|
1.03 |
|
|
|
0.64 |
|
Tax effect of stock-based compensation per share |
|
|
0.05 |
|
|
0.02 |
|
|
(0.12 |
) |
|
|
(0.11 |
) |
Intangible amortization per share |
|
|
0.23 |
|
|
0.21 |
|
|
0.99 |
|
|
|
0.46 |
|
Tax effect of intangible amortization per share |
|
|
0.07 |
|
|
0.02 |
|
|
(0.11 |
) |
|
|
(0.08 |
) |
Transaction costs per share |
|
|
0.01 |
|
|
0.08 |
|
|
0.08 |
|
|
|
0.16 |
|
Tax effect of transaction costs per share |
|
|
0.01 |
|
|
0.01 |
|
|
(0.01 |
) |
|
|
(0.03 |
) |
Adjusted Diluted EPS |
|
$ |
0.97 |
|
$ |
0.61 |
|
$ |
2.27 |
|
|
$ |
2.07 |
|
|
||||||||
Reconciliation of Diluted EPS to Adjusted Diluted EPS Target |
||||||||
(in thousands, except per share amounts) |
||||||||
(Non-GAAP Measure) |
||||||||
|
|
2020 |
||||||
|
|
High |
|
Low |
||||
Net income |
|
$ |
3,976 |
|
|
$ |
2,376 |
|
Adjustment for stock-based compensation |
|
|
19,800 |
|
|
|
19,800 |
|
Tax effect of stock-based compensation |
|
|
(3,366 |
) |
|
|
(3,366 |
) |
Adjustment for intangible amortization |
|
|
13,000 |
|
|
|
13,000 |
|
Tax effect of intangible amortization |
|
|
(2,210 |
) |
|
|
(2,210 |
) |
Adjustment for transaction costs |
|
|
— |
|
|
|
— |
|
Tax effect of transaction costs |
|
|
— |
|
|
|
— |
|
Adjusted Net Income |
|
$ |
31,200 |
|
|
$ |
29,600 |
|
|
|
|
|
|
|
|
||
Diluted weighted-average shares outstanding |
|
|
12,000 |
|
|
|
12,000 |
|
|
|
|
|
|
|
|
||
Diluted earnings per share |
|
$ |
0.33 |
|
|
$ |
0.20 |
|
Impact of adjustment: |
|
|
|
|
|
|
||
Stock-based compensation per share |
|
|
1.65 |
|
|
|
1.65 |
|
Tax effect of stock-based compensation per share |
|
|
(0.28 |
) |
|
|
(0.28 |
) |
Intangible amortization per share |
|
|
1.08 |
|
|
|
1.08 |
|
Tax effect of intangible amortization per share |
|
|
(0.18 |
) |
|
|
(0.18 |
) |
Transaction costs per share |
|
|
— |
|
|
|
— |
|
Tax effect of transaction costs per share |
|
|
— |
|
|
|
— |
|
Adjusted Diluted EPS |
|
$ |
2.60 |
|
|
$ |
2.47 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20200305005834/en/
Chief Financial Officer
Tel: 714-940-6300
smclaughlin@willdan.com
Or
Investor/Media Contact
Tel: 310-622-8221
trossi@finprofiles.com
Source: