MYR Group Inc. Announces Fourth-Quarter and Full Year 2022 Results

In this article:
MYR Group, Inc.MYR Group, Inc.
MYR Group, Inc.

THORNTON, Colo., Feb. 22, 2023 (GLOBE NEWSWIRE) -- MYR Group Inc. (“MYR”) (NASDAQ: MYRG), a holding company of leading specialty contractors serving the electric utility infrastructure, commercial and industrial construction markets in the United States and Canada, announced today its fourth-quarter and full year 2022 financial results.

Fourth Quarter 2022 Highlights

  • Record high quarterly revenues of $864.0 million

  • Record high quarterly net income of $24.6 million, or $1.46 per diluted share

  • Record high quarterly EBITDA of $52.0 million

Full Year 2022 Highlights

  • Record high full-year revenues of $3.01 billion

  • Strong full-year net income of $83.4 million, or $4.91 per diluted share

  • Record high full-year EBITDA of $175.8 million

  • Record high backlog of $2.50 billion

Management Comments
Rick Swartz, MYR’s President and CEO, said, “We finished 2022 with strong financial results in the fourth quarter, and annual revenues were $3.01 billion, setting a record high for the eighth consecutive year. Fourth quarter 2022 net income was $24.6 million, a 18.8 percent increase over the fourth quarter of 2021, with revenues, consolidated gross profit and EBITDA increasing compared to the same period of 2021. Our backlog at the end of the fourth quarter was $2.50 billion, reflecting our ability to foster strong client relationships and compete effectively in the market.” Mr. Swartz continued, “The dedication and talent of our team members contributed to our growing success in 2022. Market indicators remain positive, and we look forward to positioning the company for increased success in 2023. Our corporate values coupled with a commitment to our clients’ success will be the foundation upon which we will continue to grow.”

Fourth Quarter Results
MYR reported fourth-quarter 2022 revenues of $864.0 million, an increase of $218.0 million, or 33.7 percent, compared to the fourth quarter of 2021. Specifically, our T&D segment reported record quarterly revenues of $513.7 million, an increase of $160.4 million, or 45.4 percent, from the fourth quarter of 2021, primarily due to an increase in revenue on transmission projects, an increase in revenues on distribution projects, including incremental distribution revenues from the acquired Powerline Plus Companies. Our C&I segment also reported record quarterly revenues of $350.3 million, an increase of $57.6 million, or 19.6 percent, from the fourth quarter of 2021, primarily due to an increase in revenue on various-sized projects in certain geographic areas.

Consolidated gross profit increased to $96.3 million for the fourth quarter of 2022, compared to $83.1 million for the fourth quarter of 2021. Gross margin decreased to 11.1 percent for the fourth quarter of 2022 from 12.9 percent for the fourth quarter of 2021. The decrease in gross margin was primarily due to overall cost increases mainly associated with supply chain disruptions and inflation. Gross margin was also negatively impacted by labor inefficiencies, inclement weather experienced on certain projects and an unfavorable change order on a project. These margin decreases were partially offset by a favorable change order adjustment, better-than-anticipated productivity on certain projects and a favorable job close out. Changes in estimates of gross profit on certain projects were not significant for the fourth quarter of 2022 and resulted in gross margin increase of 1.0 percent for the fourth quarter of 2021.

Selling, general and administrative expenses (“SG&A”) increased to $58.0 million for the fourth quarter of 2022, compared to $52.6 million for the fourth quarter of 2021. The period-over-period increase was primarily due to the acquisition of the Powerline Plus Companies and an increase in employee-related expenses to support the growth in our operations.

Amortization of intangible assets increased to $2.2 million for the fourth quarter of 2022, compared to $0.6 million for the fourth quarter of 2021. The period-over-period increase was primarily due to amortization related to certain intangibles acquired with the Powerline Plus Companies.

Interest expense increased to $1.3 million for the fourth quarter of 2022, compared to $0.3 million for the fourth quarter of 2021. The period-over-period increase was primarily attributable to higher outstanding debt and interest rates during the fourth quarter of 2022 as compared to the fourth quarter of 2021.

Income tax expense was $11.2 million for the fourth quarter of 2022, with an effective tax rate of 31.3 percent, compared to income tax expense of $8.8 million for the fourth quarter of 2021, which represented 29.9 percent of pretax income. The increase in the effective tax rate for the fourth quarter of 2022 compared to the fourth quarter of 2021 was primarily due to adjustments associated with the prior year global intangible low tax income (“GILTI”).

For the fourth quarter of 2022, net income attributable to MYR Group Inc. was $24.6 million, or $1.46 per diluted share attributable to MYR Group Inc., compared to $20.7 million, or $1.20 per diluted share, for the same period of 2021. Fourth-quarter 2022 EBITDA, a non-GAAP financial measure, was $52.0 million, compared to $41.4 million in the fourth quarter of 2021.

Full Year Results
MYR reported record revenues of $3.01 billion for the full year of 2022, an increase of $510.2 million, or 20.4 percent, compared to $2.50 billion for the full year of 2021. Specifically, the T&D segment reported revenues of $1.75 billion, an increase of $444.2 million, or 34.1 percent, from the full year of 2021, primarily related to an increase in revenue on transmission projects, and an increase in revenues on distribution projects, including incremental distribution revenues from the Powerline Plus Companies. The C&I segment reported full year of 2022 revenues of $1.26 billion, an increase of $66.1 million, or 5.5 percent, from the full year of 2021, primarily due to an increase in revenue in certain geographic areas.

Consolidated gross profit was $344.0 million for the full year of 2022, compared to $325.0 million for the full year of 2021. The increase in gross profit was due to higher revenues, partially offset by lower margins. Gross margin decreased to 11.4 percent for the full year of 2022 from 13.0 percent for the full year of 2021. The decrease in gross margin was primarily due to overall cost increases mainly associated with supply chain disruptions and inflation. Gross margin was also negatively impacted by labor and equipment inefficiencies, unfavorable change order adjustments and inclement weather experienced on certain projects. These margin decreases were partially offset by favorable job close outs, better-than-anticipated productivity on certain projects and favorable change order adjustments on certain projects. Changes in estimates of gross profit on certain projects resulted in a gross margin decrease of 0.4 percent and an increase of 0.4 percent for the full years of 2022 and 2021, respectively.

SG&A increased to $222.4 million for the full year of 2022, compared to $207.2 million for the full year of 2021. The year-over-year increase was primarily due to the acquisition of the Powerline Plus Companies and an increase in employee-related expenses to support the growth in our operations, partially offset by a decrease in employee incentive compensation costs.

Amortization of intangible assets increased to $9.0 million for the full year of 2022, compared to $2.3 million for the full year of 2021. The year-over-year increase was primarily due to amortization related to certain intangibles acquired with the Powerline Plus Companies.

Interest expense increased to $3.6 million for the full year of 2022, compared to $1.8 million for the full year of 2021. The year-over-year increase was primarily attributable to higher outstanding debt and interest rates during the full year of 2022 as compared to the full year of 2021.

Income tax expense was $30.8 million for the full year of 2022, with an effective tax rate of 27.0 percent, compared to income tax expense of $31.3 million for the full year of 2021, with an effective tax rate of 26.9 percent. The increase in the tax rate for the year ended December 31, 2022 was primarily due to adjustments associated with the prior year global intangible low tax income (“GILTI”), partially offset by a favorable impact from stock compensation excess tax benefits.

For the full year of 2022, net income attributable to MYR Group Inc. was $83.4 million, or $4.91 per diluted share attributable to MYR Group Inc., compared to $85.0 million, or $4.95 per diluted share, for the same period of 2021. Full-year 2022 EBITDA, a non-GAAP financial measure, was a record $175.8 million, compared to $164.2 million for the full year of 2021.

Backlog
As of December 31, 2022, MYR's backlog was $2.50 billion, compared to $2.48 billion as of September 30, 2022. As of December 31, 2022, T&D backlog was $1.07 billion and C&I backlog was $1.44 billion. Total backlog at December 31, 2022 increased $712.7 million, or 39.8 percent, from the $1.79 billion reported at December 31, 2021.

Balance Sheet
As of December 31, 2022, MYR had $349.3 million of borrowing availability under our $375 million revolving credit facility.

Non-GAAP Financial Measures
To supplement MYR’s financial statements presented in accordance with generally accepted accounting principles in the United States (“GAAP”), MYR uses certain non-GAAP measures. Reconciliation to the nearest GAAP measures of all non-GAAP measures included in this press release can be found at the end of this release. MYR’s definitions of these non-GAAP measures may differ from similarly titled measures used by others. These non-GAAP measures should be considered supplemental to, and not a substitute for, financial information prepared in accordance with GAAP.

MYR believes that these non-GAAP measures are useful because they (i) provide both management and investors meaningful supplemental information regarding financial performance by excluding certain expenses and benefits that may not be indicative of recurring core business operating results, (ii) permit investors to view MYR’s performance using the same tools that management uses to evaluate MYR’s past performance, reportable business segments and prospects for future performance, (iii) publicly disclose results that are relevant to financial covenants included in MYR’s credit facility and (iv) otherwise provide supplemental information that may be useful to investors in evaluating MYR.

Conference Call
MYR will host a conference call to discuss its fourth-quarter and full year 2022 results on Thursday, February 23, 2023 at 8:00 a.m. Mountain time. To participate via telephone and join the call live, please register in advance here: https://register.vevent.com/register/BI1922a471424f43b7ac0c63ab4e8315d9. Upon registration, telephone participants will receive a confirmation email detailing how to join the conference call, including the dial-in number and a unique passcode. Participants may access the audio-only webcast of the conference call from the Investors page of MYR Group’s website at myrgroup.com. A replay of the webcast will be available for seven days.

About MYR
MYR Group is a holding company of leading, specialty electrical contractors providing services throughout the United States and Canada through two business segments: Transmission & Distribution (T&D) and Commercial & Industrial (C&I). MYR Group subsidiaries have the experience and expertise to complete electrical installations of any type and size. Their comprehensive T&D services on electric transmission, distribution networks, substation facilities and clean energy projects include design, engineering, procurement, construction, upgrade, maintenance and repair services. T&D customers include investor-owned utilities, cooperatives, private developers, government-funded utilities, independent power producers, independent transmission companies, industrial facility owners and other contractors. Through their C&I segment, they provide a broad range of services which include the design, installation, maintenance and repair of commercial and industrial wiring generally for airports, hospitals, data centers, hotels, stadiums, commercial and industrial facilities, clean energy projects, manufacturing plants, processing facilities, water/waste-water treatment facilities, mining facilities, intelligent transportation systems, roadway lighting and signalization. C&I customers include general contractors, commercial and industrial facility owners, government agencies and developers. For more information, visit myrgroup.com.

Forward-Looking Statements
Various statements in this announcement, including those that express a belief, expectation, or intention, as well as those that are not statements of historical fact, are forward-looking statements. The forward-looking statements may include projections and estimates concerning the timing and success of specific projects and our future production, revenue, income, capital spending, segment improvements and investments. Forward-looking statements are generally accompanied by words such as “anticipate,” “believe,” “encouraged,” “estimate,” “expect,” “intend,” “likely,” “may,” “objective,” “outlook,” “plan,” “possible,” “potential,” “project,” “remain confident,” “should,” “unlikely,” or other words that convey the uncertainty of future events or outcomes. The forward-looking statements in this announcement speak only as of the date of this announcement; we disclaim any obligation to update these statements (unless required by securities laws), and we caution you not to rely on them unduly. We have based these forward-looking statements on our current expectations and assumptions about future events. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. No forward-looking statement can be guaranteed and actual results may differ materially from those projected. Forward-looking statements in this announcement should be evaluated together with the many uncertainties that affect MYR's business, particularly those mentioned in the risk factors and cautionary statements in Item 1A of MYR's Annual Report on Form 10-K, and in any risk factors or cautionary statements contained in MYR's subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K.

MYR Group Inc. Contact:
Betty R. Johnson, Chief Financial Officer, 847-290-1891, investorinfo@myrgroup.com

Investor Contact:
David Gutierrez, Dresner Corporate Services, 312-780-7204, dgutierrez@dresnerco.com

Financial tables follow…



MYR GROUP INC.

Consolidated Balance Sheets

As of December 31, 2022 and 2021

 

(in thousands, except share and per share data)

December 31,
2022

 

December 31,
2021

 

 

 

 

ASSETS

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

51,040

 

 

$

82,092

Accounts receivable, net of allowances of $2,073 and $2,441, respectively

 

472,543

 

 

 

375,353

Contract assets, net of allowances of $499 and $385, respectively

 

300,615

 

 

 

225,075

Current portion of receivable for insurance claims in excess of deductibles

 

9,325

 

 

 

11,078

Refundable income taxes

 

8,944

 

 

 

9,228

Prepaid expenses and other current assets

 

47,824

 

 

 

45,564

Total current assets

 

890,291

 

 

 

748,390

Property and equipment, net of accumulated depreciation of $351,753 and $322,128, respectively

 

233,175

 

 

 

196,092

Operating lease right-of-use assets

 

30,544

 

 

 

20,971

Goodwill

 

115,847

 

 

 

66,065

Intangible assets, net of accumulated amortization of $25,439 and $16,779, respectively

 

87,557

 

 

 

49,054

Receivable for insurance claims in excess of deductibles

 

34,210

 

 

 

32,443

Investment in joint venture

 

3,697

 

 

 

3,978

Other assets

 

3,537

 

 

 

4,099

Total assets

$

1,398,858

 

 

$

1,121,092

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

Current liabilities

 

 

 

Current portion of long-term debt

$

5,074

 

 

$

1,039

Current portion of operating lease obligations

 

9,711

 

 

 

7,765

Current portion of finance lease obligations

 

1,127

 

 

 

Accounts payable

 

315,323

 

 

 

200,744

Contract liabilities

 

227,055

 

 

 

167,931

Current portion of accrued self-insurance

 

28,752

 

 

 

24,242

Accrued income taxes

 

 

 

 

2,021

Other current liabilities

 

79,918

 

 

 

94,857

Total current liabilities

 

666,960

 

 

 

498,599

Deferred income tax liabilities

 

45,775

 

 

 

24,620

Long-term debt

 

35,479

 

 

 

3,464

Accrued self-insurance

 

51,287

 

 

 

50,816

Operating lease obligations, net of current maturities

 

20,845

 

 

 

13,230

Finance lease obligations, net of current maturities

 

2,313

 

 

 

Other liabilities

 

15,999

 

 

 

11,261

Total liabilities

 

838,658

 

 

 

601,990

Commitments and contingencies

 

 

 

Shareholders’ equity

 

 

 

Preferred stock – $0.01 par value per share; 4,000,000 authorized shares; none issued and outstanding at December 31, 2022 and December 31, 2021

 

 

 

 

Common stock – $0.01 par value per share; 100,000,000 authorized shares; 16,563,767 and 16,870,636 shares issued and outstanding at December 31, 2022 and December 31, 2021, respectively

 

165

 

 

 

168

Additional paid-in capital

 

161,427

 

 

 

163,754

Accumulated other comprehensive income (loss)

 

(6,300

)

 

 

173

Retained earnings

 

404,908

 

 

 

355,007

Total shareholders’ equity

 

560,200

 

 

 

519,102

Total liabilities and shareholders’ equity

$

1,398,858

 

 

$

1,121,092


MYR GROUP INC.

Consolidated Statements of Operations

Three Months and Twelve Months Ended December 31, 2022 and 2021

 

 

Three months ended
December 31,

 

For the year ended
December 31,

(in thousands, except per share data)

2022

 

2021

 

2022

 

2021

 

 

 

 

 

 

 

 

Contract revenues

$

863,956

 

 

$

646,048

 

 

$

3,008,542

 

 

$

2,498,289

 

Contract costs

 

767,687

 

 

 

562,965

 

 

 

2,664,580

 

 

 

2,173,308

 

Gross profit

 

96,269

 

 

 

83,083

 

 

 

343,962

 

 

 

324,981

 

Selling, general and administrative expenses

 

57,953

 

 

 

52,599

 

 

 

222,424

 

 

 

207,208

 

Amortization of intangible assets

 

2,162

 

 

 

577

 

 

 

9,009

 

 

 

2,311

 

Gain on sale of property and equipment

 

(631

)

 

 

(625

)

 

 

(2,378

)

 

 

(3,098

)

Income from operations

 

36,785

 

 

 

30,532

 

 

 

114,907

 

 

 

118,560

 

Other income (expense):

 

 

 

 

 

 

 

Interest income

 

129

 

 

 

19

 

 

 

187

 

 

 

70

 

Interest expense

 

(1,328

)

 

 

(341

)

 

 

(3,563

)

 

 

(1,799

)

Other income (expense), net

 

188

 

 

 

(715

)

 

 

2,673

 

 

 

(525

)

Income before provision for income taxes

 

35,774

 

 

 

29,495

 

 

 

114,204

 

 

 

116,306

 

Income tax expense

 

11,201

 

 

 

8,807

 

 

 

30,823

 

 

 

31,300

 

Net income

 

24,573

 

 

 

20,688

 

 

 

83,381

 

 

 

85,006

 

Less: net loss attributable to noncontrolling interest

 

 

 

 

(4

)

 

 

 

 

 

(4

)

Net income attributable to MYR Group Inc.

$

24,573

 

 

$

20,692

 

 

$

83,381

 

 

$

85,010

 

Income per common share attributable to MYR Group Inc.:

 

 

 

 

 

 

 

– Basic

$

1.48

 

 

$

1.23

 

 

$

4.98

 

 

$

5.05

 

– Diluted

$

1.46

 

 

$

1.20

 

 

$

4.91

 

 

$

4.95

 

Weighted average number of common shares and potential common shares outstanding:

 

 

 

 

 

 

 

– Basic

 

16,575

 

 

 

16,870

 

 

 

16,760

 

 

 

16,838

 

– Diluted

 

16,787

 

 

 

17,209

 

 

 

16,980

 

 

 

17,161

 


MYR GROUP INC.

Consolidated Statements of Cash Flows

Twelve Months Ended December 31, 2022 and 2021

 

 

For the year ended
December 31,

(in thousands)

2022

 

2021

 

 

 

 

Cash flows from operating activities:

 

 

 

Net income

$

83,381

 

 

$

85,006

 

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

 

 

 

Depreciation and amortization of property and equipment

 

49,161

 

 

 

43,894

 

Amortization of intangible assets

 

9,009

 

 

 

2,311

 

Stock-based compensation expense

 

7,922

 

 

 

7,496

 

Deferred income taxes

 

9,573

 

 

 

6,281

 

Gain on sale of property and equipment

 

(2,378

)

 

 

(3,098

)

Other non-cash items

 

2,294

 

 

 

1,892

 

Changes in operating assets and liabilities:

 

 

 

Accounts receivable, net

 

(86,939

)

 

 

10,659

 

Contract assets, net

 

(64,421

)

 

 

(39,266

)

Receivable for insurance claims in excess of deductibles

 

(14

)

 

 

(4,619

)

Prepaid expenses and other assets

 

1,640

 

 

 

(25,320

)

Accounts payable

 

109,008

 

 

 

34,348

 

Contract liabilities

 

58,001

 

 

 

9,573

 

Accrued self-insurance

 

4,999

 

 

 

5,233

 

Other liabilities

 

(13,752

)

 

 

2,838

 

Net cash flows provided by operating activities

 

167,484

 

 

 

137,228

 

Cash flows from investing activities:

 

 

 

Proceeds from sale of property and equipment

 

1,990

 

 

 

3,062

 

Cash paid for acquisitions, net of cash acquired

 

(110,660

)

 

 

 

Purchases of property and equipment

 

(77,056

)

 

 

(52,361

)

Net cash flows used in investing activities

 

(185,726

)

 

 

(49,299

)

Cash flows from financing activities:

 

 

 

Net borrowings under revolving lines of credit

 

12,915

 

 

 

 

Payment of principal obligations under equipment notes

 

(1,047

)

 

 

(24,917

)

Payment of principal obligations under finance leases

 

(1,592

)

 

 

(336

)

Borrowings under equipment notes

 

24,184

 

 

 

 

Proceeds from exercise of stock options

 

40

 

 

 

498

 

Repurchase of common stock

 

(36,981

)

 

 

 

Payments related to tax withholding for stock-based compensation

 

(6,791

)

 

 

(3,352

)

Other financing activities

 

 

 

 

12

 

Net cash flows used in financing activities

 

(9,272

)

 

 

(28,095

)

Effect of exchange rate changes on cash

 

(3,538

)

 

 

(410

)

Net increase (decrease) in cash and cash equivalents

 

(31,052

)

 

 

59,424

 

Cash and cash equivalents:

 

 

 

Beginning of period

 

82,092

 

 

 

22,668

 

End of period

$

51,040

 

 

$

82,092

 


MYR GROUP INC.

Unaudited Consolidated Selected Data,

Unaudited Performance Measure and Reconciliation of Non-GAAP Measure

For the Three and Twelve Months Ended December 31, 2022 and 2021 and

As of December 31, 2022, 2021, 2020 and 2019

 

 

Three months ended
December 31,

 

Twelve months ended
December 31,

(dollars in thousands, except share and per share data)

2022

 

2021

 

2022

 

2021

 

 

 

 

 

 

 

 

Summary Statement of Operations Data:

 

 

 

 

 

 

 

Contract revenues

$

863,956

 

 

$

646,048

 

 

$

3,008,542

 

 

$

2,498,289

 

Gross profit

$

96,269

 

 

$

83,083

 

 

$

343,962

 

 

$

324,981

 

Income from operations

$

36,785

 

 

$

30,532

 

 

$

114,907

 

 

$

118,560

 

Income before provision for income taxes

$

35,774

 

 

$

29,495

 

 

$

114,204

 

 

$

116,306

 

Income tax expense

$

11,201

 

 

$

8,807

 

 

$

30,823

 

 

$

31,300

 

Net income attributable to MYR Group Inc.

$

24,573

 

 

$

20,692

 

 

$

83,381

 

 

$

85,010

 

Effective tax rate

 

31.3

%

 

 

29.9

%

 

 

27.0

%

 

 

26.9

%

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

Income per common share attributable to MYR Group Inc.:

 

 

 

 

 

 

 

–Basic

$

1.48

 

 

$

1.23

 

 

$

4.98

 

 

$

5.05

 

–Diluted

$

1.46

 

 

$

1.20

 

 

$

4.91

 

 

$

4.95

 

Weighted average number of common shares and potential common shares outstanding:

 

 

 

 

 

 

 

–Basic

 

16,575

 

 

 

16,870

 

 

 

16,760

 

 

 

16,838

 

–Diluted

 

16,787

 

 

 

17,209

 

 

 

16,980

 

 

 

17,161

 


(in thousands)

December 31,
2022

 

December 31,
2021

 

December 31,
2020

 

December 31,
2019

 

 

 

 

 

 

 

 

Summary Balance Sheet Data:

 

 

 

 

 

 

 

Total assets

$

1,398,858

 

$

1,121,092

 

$

995,859

 

$

1,007,871

Total shareholders’ equity

$

560,200

 

$

519,102

 

$

429,288

 

$

364,471

Goodwill and intangible assets

$

203,404

 

$

115,119

 

$

117,430

 

$

121,000

Total funded debt (1)

$

40,553

 

$

4,503

 

$

29,420

 

$

165,824


(in thousands)

Twelve months ended
December 31,

 

2022

 

2021

Financial Performance Measure (2):

 

 

 

Reconciliation of Non-GAAP measure:

 

 

 

Net income attributable to MYR Group Inc.

$

83,381

 

 

$

85,010

 

Interest expense, net

 

3,376

 

 

 

1,729

 

Amortization of intangible assets

 

9,009

 

 

 

2,311

 

Tax impact of interest and amortization of intangible assets

 

(3,344

)

 

 

(1,087

)

EBIA, net of taxes (3)

$

92,422

 

 

$

87,963

 

See notes at the end of this earnings release


MYR GROUP INC.

Unaudited Performance Measures and Reconciliation of Non-GAAP Measures

Three and Twelve Months Ended December 31, 2022 and 2021

 

 

Three months ended
December 31,

 

Twelve months ended
December 31,

(in thousands, except share, per share data, ratios and percentages)

2022

 

2021

 

2022

 

2021

 

 

 

 

 

 

 

 

Financial Performance Measures (2):

 

 

 

 

 

 

 

EBITDA (4)

$

51,979

 

 

$

41,404

 

 

$

175,750

 

 

$

164,240

 

EBITDA per Diluted Share (5)

$

3.09

 

 

$

2.41

 

 

$

10.35

 

 

$

9.57

 

Free Cash Flow (6)

$

65,224

 

 

$

9,353

 

 

$

90,428

 

 

$

84,867

 

Book Value per Period End Share (7)

 

 

 

 

$

33.38

 

 

$

30.19

 

Tangible Book Value (8)

 

 

 

 

$

356,796

 

 

$

403,983

 

Tangible Book Value per Period End Share (9)

 

 

 

 

$

21.26

 

 

$

23.50

 

Funded Debt to Equity Ratio (10)

 

 

 

 

 

0.1

 

 

 

 

Asset Turnover (11)

 

 

 

 

 

2.68

 

 

 

2.51

 

Return on Assets (12)

 

 

 

 

 

7.4

%

 

 

8.5

%

Return on Equity (13)

 

 

 

 

 

16.1

%

 

 

19.8

%

Return on Invested Capital (16)

 

 

 

 

 

18.6

%

 

 

20.0

%

 

 

 

 

 

 

 

 

Reconciliation of Non-GAAP Measures:

 

 

 

 

 

 

 

Reconciliation of Net Income Attributable to MYR Group Inc. to EBITDA:

 

 

 

 

 

 

 

Net income attributable to MYR Group Inc.

$

24,573

 

 

$

20,692

 

 

$

83,381

 

 

$

85,010

 

Net loss attributable to noncontrolling interest

 

 

 

 

(4

)

 

 

 

 

 

(4

)

Net income

 

24,573

 

 

 

20,688

 

 

 

83,381

 

 

 

85,006

 

Interest expense, net

 

1,199

 

 

 

322

 

 

 

3,376

 

 

 

1,729

 

Income tax expense

 

11,201

 

 

 

8,807

 

 

 

30,823

 

 

 

31,300

 

Depreciation and amortization

 

15,006

 

 

 

11,587

 

 

 

58,170

 

 

 

46,205

 

EBITDA (4)

$

51,979

 

 

$

41,404

 

 

$

175,750

 

 

$

164,240

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income Attributable to MYR Group Inc. per Diluted Share to EBITDA per Diluted Share:

 

 

 

 

 

 

 

Net income attributable to MYR Group Inc. per share

$

1.46

 

 

$

1.20

 

 

$

4.91

 

 

$

4.95

 

Net loss attributable to noncontrolling interest per share

 

 

 

 

 

 

 

 

 

 

 

Net income per share

 

1.46

 

 

 

1.20

 

 

 

4.91

 

 

 

4.95

 

Interest expense, net, per share

 

0.07

 

 

 

0.02

 

 

 

0.20

 

 

 

0.10

 

Income tax expense per share

 

0.67

 

 

 

0.51

 

 

 

1.82

 

 

 

1.82

 

Depreciation and amortization per share

 

0.89

 

 

 

0.68

 

 

 

3.42

 

 

 

2.70

 

EBITDA per Diluted Share (5)

$

3.09

 

 

$

2.41

 

 

$

10.35

 

 

$

9.57

 

 

 

 

 

 

 

 

 

Calculation of Free Cash Flow:

 

 

 

 

 

 

 

Net cash flow from operating activities

$

93,758

 

 

$

29,013

 

 

$

167,484

 

 

$

137,228

 

Less: cash used in purchasing property and equipment

 

(28,534

)

 

 

(19,660

)

 

 

(77,056

)

 

 

(52,361

)

Free Cash Flow (6)

$

65,224

 

 

$

9,353

 

 

$

90,428

 

 

$

84,867

 

 

 

 

 

 

 

 

 

See notes at the end of this earnings release.


MYR GROUP INC.

Unaudited Performance Measures and Reconciliation of Non-GAAP Measures

As of December 31, 2022, 2021 and 2020

 

(in thousands)

December 31,
2022

 

December 31,
2021

 

 

 

 

Reconciliation of Book Value to Tangible Book Value:

 

 

 

Book value (total shareholders' equity)

$

560,200

 

 

$

519,102

 

Goodwill and intangible assets

 

(203,404

)

 

 

(115,119

)

Tangible Book Value (9)

$

356,796

 

 

$

403,983

 

 

 

 

 

Reconciliation of Book Value per Period End Share to Tangible Book Value per Period End Share:

 

 

 

Book value per period end share

$

33.38

 

 

$

30.19

 

Goodwill and intangible assets per period end share

 

(12.12

)

 

 

(6.69

)

Tangible Book Value per Period End Share (8)

$

21.26

 

 

$

23.50

 

 

 

 

 

Calculation of Period End Shares:

 

 

 

Shares outstanding

 

16,564

 

 

 

16,871

 

Plus: common equivalents

 

220

 

 

 

323

 

Period End Shares (14)

 

16,784

 

 

 

17,194

 


(in thousands)

 

December 31,
2022

 

December 31,
2021

 

December 31,
2020

 

 

 

 

 

 

 

Reconciliation of Invested Capital to Shareholders Equity:

 

 

 

 

 

 

Book value (total shareholders' equity)

 

$

560,200

 

 

$

519,102

 

 

$

429,288

 

Plus: total funded debt

 

 

40,553

 

 

 

4,503

 

 

 

29,420

 

Less: cash and cash equivalents

 

 

(51,040

)

 

 

(82,092

)

 

 

(22,668

)

Invested Capital

 

$

549,713

 

 

$

441,513

 

 

$

436,040

 

Average Invested Capital (15)

 

 

495,613

 

 

 

438,777

 

 

 

See notes at the end of this earnings release.

(1)  Funded debt includes borrowings under our revolving credit facility and the outstanding balances of our outstanding equipment notes.
(2)  These financial performance measures are provided as supplemental information to the financial statements. These measures are used by management to evaluate our past performance, our prospects for future performance and our ability to comply with certain material covenants as defined within our credit agreement, and to compare our results with those of our peers. In addition, we believe that certain of the measures, such as book value, tangible book value, free cash flow, asset turnover, return on equity and debt leverage are measures that are monitored by sureties, lenders, lessors, suppliers and certain investors. Our calculation of each measure is described in the following notes; our calculation may not be the same as the calculations made by other companies.
(3)  EBIA, net of taxes is defined as net income attributable to MYR Group Inc. plus net interest plus amortization of intangible assets, less the tax impact of net interest and amortization of intangible assets. The tax impact of net interest and amortization of intangible assets is computed by multiplying net interest and amortization of intangible assets by the effective tax rate. Management uses EBIA, net of taxes, to measure our results exclusive of the impact of financing and amortization of intangible assets costs.
(4)  EBITDA is defined as earnings before interest, taxes, depreciation and amortization. EBITDA is not recognized under GAAP and does not purport to be an alternative to net income as a measure of operating performance or to net cash flows provided by operating activities as a measure of liquidity. Certain material covenants contained within our credit agreement are based on EBITDA with certain additional adjustments, including our interest coverage ratio and leverage ratio, which we must comply with to avoid potential immediate repayment of amounts borrowed or additional fees to seek relief from our lenders. In addition, management considers EBITDA a useful measure because it provides MYR Group Inc. and its investors with an additional tool to compare MYR Group Inc. operating performance on a consistent basis by removing the impact of certain items that management believes to not directly reflect the company’s core operations. Management further believes that EBITDA is useful to investors and other external users of MYR Group Inc. financial statements in evaluating the company’s operating performance and cash flow because EBITDA is widely used by investors to measure a company’s operating performance without regard to items such as interest expense, taxes, depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, useful lives placed on assets, capital structure and the method by which assets were acquired.
(5)  EBITDA per diluted share is calculated by dividing EBITDA by the weighted average number of diluted shares attributable to MYR Group Inc. outstanding for the period. EBITDA per diluted share is not recognized under GAAP and does not purport to be an alternative to income per diluted share.
(6)  Free cash flow, which is defined as cash flow provided by operating activities minus cash flow used in purchasing property and equipment, is not recognized under GAAP and does not purport to be an alternative to net income attributable to MYR Group Inc., cash flow from operations or the change in cash on the balance sheet. Management views free cash flow as a measure of operational performance, liquidity and financial health.
(7)  Book value per period end share is calculated by dividing total shareholders’ equity at the end of the period by the period end shares outstanding.
(8)  Tangible book value is calculated by subtracting goodwill and intangible assets at the end of the period from shareholders’ equity at the end of the period. Tangible book value is not recognized under GAAP and does not purport to be an alternative to book value or shareholders’ equity.
(9)  Tangible book value per period end share is calculated by dividing tangible book value at the end of the period by the period end number of shares outstanding. Tangible book value per period end share is not recognized under GAAP and does not purport to be an alternative to income per diluted share.
(10)  The funded debt to equity ratio is calculated by dividing total funded debt at the end of the period by total shareholders’ equity at the end of the period.
(11)   Asset turnover is calculated by dividing the current period revenue by total assets at the beginning of the period.
(12)   Return on assets is calculated by dividing net income attributable to MYR Group Inc. for the period by total assets at the beginning of the period.
(13)   Return on equity is calculated by dividing net income attributable to MYR Group Inc. for the period by total shareholders’ equity at the beginning of the period.
(14)   Period end shares is calculated by adding average common stock equivalents for the quarter to the period end balance of common shares outstanding. Period end shares is not recognized under GAAP and does not purport to be an alternative to diluted shares. Management views period end shares as a better measure of shares outstanding as of the end of the period.
(15)   Average invested capital is calculated by adding net funded debt (total funded debt less cash and marketable securities) to total shareholders’ equity and calculating the average of the beginning and ending of each period.
(16)   Return on invested capital is calculated by dividing EBIA, net of taxes, less any dividends, by average invested capital. Return on invested capital is not recognized under GAAP, and is a key metric used by management to determine our executive compensation.


Advertisement