MYR Group Inc. Announces Second-Quarter and First-Half 2022 Results

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

HENDERSON, Colo., July 27, 2022 (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 second-quarter and first-half 2022 financial results.

Highlights for Second Quarter 2022

  • Record high quarterly revenues of $708.1 million

  • Quarterly net income of $19.7 million and earnings per diluted share of $1.15

  • Record high quarterly EBITDA of $43.9 million

  • Record backlog of $2.44 billion

Management Comments
Rick Swartz, MYR’s President and CEO, said, "Our solid performance this quarter continues to demonstrate the overall strength in the markets we serve and our ability to capitalize on new opportunities that deepen and expand our market presence. We continue to invest in our team, apply proven management practices and foster customer relationships that strengthen our performance. The Transmission and Distribution (“T&D”) and Commercial and Industrial (“C&I”) markets are seeing long-term sustained investment, presenting exciting opportunities for future growth."

Second Quarter Results
MYR reported second-quarter 2022 revenues of $708.1 million, an increase of $58.5 million, or 9.0 percent, compared to the second quarter of 2021. Specifically, our T&D segment reported revenues of $415.2 million for the second quarter of 2022, an increase of $88.4 million, or 27.0 percent, from the second quarter of 2021, primarily due to an increase in revenue on distribution projects, including incremental distribution revenues from the acquired Powerline Plus Companies and an increase in revenue from transmission projects. Our C&I segment reported revenues of $292.9 million for the second quarter of 2022, a decrease of $29.8 million, or 9.3 percent, from the second quarter of 2021, primarily due to a decrease in revenue in certain geographical areas.

Consolidated gross profit in second quarter of 2022 was $80.9 million, a decrease of $0.1 million or 0.2 percent, from the second quarter of 2021. The decrease in gross profit was due to lower margins, partially offset by higher revenues. Gross margin was 11.4 percent for the second quarter of 2022 compared to 12.5 percent for the second quarter of 2021. The decrease in gross margin was primarily due to overall cost increases mainly associated with supply chain disruptions, inflation and continued impacts from the COVID-19 pandemic, some of which also caused labor and material inefficiencies on certain projects. Gross margin was also negatively impacted by an unfavorable change order adjustment on a project and inclement weather experienced on certain projects. These margin decreases were partially offset by better-than-anticipated productivity on certain projects and a favorable job close out. Changes in estimates of gross profit on certain projects resulted in a gross margin decrease of 0.1 percent and an increase of 0.8 percent for the second quarter of 2022 and 2021, respectively.

Selling, general and administrative expenses ("SG&A") increased to $52.0 million in the second quarter of 2022, compared to $51.9 million for the second quarter of 2021. The period-over-period increase was primarily due to costs associated with the recently acquired Powerline Plus Companies partially offset by a decrease in employee incentive compensation costs.

Amortization of intangible assets increased to $3.3 million in the second quarter of 2022, compared to $0.6 million for the second quarter of 2021. The period-over-period increase was primarily due to amortization related to certain intangibles acquired with the Powerline Plus Companies.

Other income, net increased to $2.3 million in the second quarter of 2022, compared to $0.1 million for the second quarter of 2021. The change was largely due to funds received under the Canadian Emergency Wage Subsidy ("CEWS") program, which were attributable to a C&I segment company.

Income tax expense was $8.2 million for the second quarter of 2022, with an effective tax rate of 29.4 percent, compared to income tax expense of $7.9 million for the second quarter of 2021, with an effective tax rate of 27.0 percent. The period-over-period increase in tax rate was primarily due to an increase in permanent difference items, partially offset by the reduction of the impact of the global intangible low tax income (“GILTI”).

For the second quarter of 2022, net income was $19.7 million, or $1.15 per diluted share, compared to $21.2 million, or $1.24 per diluted share, for the same period of 2021. Second-quarter 2022 EBITDA, a non-GAAP financial measure, was $43.9 million, compared to $41.2 million in the second quarter of 2021.

First-Half Results
MYR reported first-half 2022 revenues of $1.34 billion, an increase of $102.6 million, or 8.3 percent, compared to the first half of 2021. Specifically, the T&D segment reported revenues of $780.1 million, an increase of $138.4 million, or 21.6 percent, from the first half of 2021, primarily due to an increase in revenue on distribution projects, including incremental distribution revenues from the Powerline Plus Companies and an increase in revenue from transmission projects. The C&I segment reported revenues of $564.6 million, a decrease of $35.7 million, or 5.9 percent from the first half of 2021, primarily due to a decrease in revenue in certain geographical areas.

Consolidated gross profit increased to $161.3 million in the first half of 2022, an increase of $3.3 million or 2.1 percent, from the first half of 2021. The increase in gross profit was due to higher revenues, partially offset by lower margins. Gross margin was 12.0 percent for the first half of 2022 compared to 12.7 percent for the first half of 2021. The decrease in gross margin was primarily due to overall cost increases mainly associated with supply chain disruptions, inflation and continued impacts from the COVID-19 pandemic, some of which also caused labor and material inefficiencies on certain projects, as well as inclement weather experienced on certain projects. These margin decreases were partially offset by favorable job close outs and better-than-anticipated productivity on certain projects. Changes in estimates of gross profit on certain projects resulted in gross margin increases of 0.3 percent the first half of 2022 and 2021.

SG&A increased to $105.6 million in the first half of 2022, compared to $101.5 million for the first half of 2021. The period-over-period increase was primarily due to costs associated with the recently acquired Powerline Plus Companies and an increase in employee-related expenses, partially offset by a decrease in employee incentive compensation costs.

Amortization of intangible assets increased to $6.0 million in the first half of 2022, compared to $1.2 million for the first half of 2021. The period-over-period increase was primarily due to amortization related to certain intangibles acquired with the Powerline Plus Companies.

Other income, net increased to $2.3 million in the first half of 2022, compared to $0.1 million for the first half of 2021. The change was largely due to funds received under the CEWS program, which were attributable to a C&I segment company.

Income tax expense was $12.0 million for the first half of 2022, with an effective tax rate of 22.8 percent, compared to income tax expense of $14.9 million for the first half of 2021, with an effective tax rate of 26.6 percent. The period-over-period decrease in tax rate was primarily due to a favorable impact from stock compensation excess tax benefits and the reduction of the impact of GILTI, partially offset by an increase in other permanent difference items.

For the first half of 2022, net income was $40.4 million, or $2.36 per diluted share, compared to $41.1 million, or $2.41 per diluted share, for the same period of 2021.

Backlog
As of June 30, 2022, MYR's backlog was $2.44 billion, compared to $2.41 billion as of March 31, 2022. As of June 30, 2022, T&D backlog was $1.06 billion, and C&I backlog was $1.38 billion. Total backlog at June 30, 2022 increased $878.1 million, or 56.0 percent, from the $1.57 billion reported at June 30, 2021.

Balance Sheet
As of June 30, 2022, MYR had $310.3 million of borrowing availability under its $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 second-quarter 2022 results on Thursday, July 28, 2022 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/BI43cc296fd5f14d99b76c2c45b5f233a2. 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 Group Inc.
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,” “estimate,” “expect,” “intend,” “likely,” “may,” “objective,” “outlook,” “plan,” “project,” “possible,” “potential,” “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 for the fiscal year ended December 31, 2021, 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 June 30, 2022 and December 31, 2021

(in thousands, except share and per share data)

June 30,
2022

 

December 31,
2021

 

(unaudited)

 

 

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

22,057

 

 

$

82,092

Accounts receivable, net of allowances of $2,337 and $2,441, respectively

 

409,497

 

 

 

375,353

Contract assets, net of allowances of $452 and $385, respectively

 

280,718

 

 

 

225,075

Current portion of receivable for insurance claims in excess of deductibles

 

9,755

 

 

 

11,078

Refundable income taxes

 

9,650

 

 

 

9,228

Prepaid expenses and other current assets

 

52,733

 

 

 

45,564

Total current assets

 

784,410

 

 

 

748,390

Property and equipment, net of accumulated depreciation of $336,347 and $322,128, respectively

 

212,055

 

 

 

196,092

Operating lease right-of-use assets

 

32,675

 

 

 

20,971

Goodwill

 

108,405

 

 

 

66,065

Intangible assets, net of accumulated amortization of $22,729 and $16,779, respectively

 

98,746

 

 

 

49,054

Receivable for insurance claims in excess of deductibles

 

21,262

 

 

 

32,443

Investment in joint ventures

 

3,155

 

 

 

3,978

Other assets

 

3,661

 

 

 

4,099

Total assets

$

1,264,369

 

 

$

1,121,092

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

Current liabilities:

 

 

 

Current portion of long-term debt

$

1,065

 

 

$

1,039

Current portion of operating lease obligations

 

9,405

 

 

 

7,765

Current portion of finance lease obligations

 

1,318

 

 

 

Accounts payable

 

251,646

 

 

 

200,744

Contract liabilities

 

203,163

 

 

 

167,931

Current portion of accrued self-insurance

 

23,526

 

 

 

24,242

Accrued income taxes

 

2,669

 

 

 

2,021

Other current liabilities

 

72,614

 

 

 

94,857

Total current liabilities

 

565,406

 

 

 

498,599

Deferred income tax liabilities

 

24,613

 

 

 

24,620

Long-term debt

 

54,381

 

 

 

3,464

Accrued self-insurance

 

39,666

 

 

 

50,816

Operating lease obligations, net of current maturities

 

23,272

 

 

 

13,230

Finance lease obligations, net of current maturities

 

3,026

 

 

 

Other liabilities

 

22,923

 

 

 

11,261

Total liabilities

 

733,287

 

 

 

601,990

Commitments and contingencies

 

 

 

Stockholders’ equity:

 

 

 

Preferred stock—$0.01 par value per share; 4,000,000 authorized shares; none issued and outstanding at June 30, 2022 and December 31, 2021

 

 

 

 

Common stock—$0.01 par value per share; 100,000,000 authorized shares; 16,723,583 and 16,870,636 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively

 

167

 

 

 

168

Additional paid-in capital

 

158,691

 

 

 

163,754

Accumulated other comprehensive income (loss)

 

(1,653

)

 

 

173

Retained earnings

 

373,877

 

 

 

355,007

Total stockholders’ equity

 

531,082

 

 

 

519,102

Total liabilities and stockholders’ equity

$

1,264,369

 

 

$

1,121,092

MYR GROUP INC.
Unaudited Consolidated Statements of Operations
Three and Six Months Ended June 30, 2022 and 2021

 

Three months ended
June 30,

 

Six months ended
June 30,

(in thousands, except per share data)

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Contract revenues

$

708,114

 

 

$

649,573

 

 

$

1,344,738

 

 

$

1,242,059

 

Contract costs

 

627,252

 

 

 

568,551

 

 

 

1,183,391

 

 

 

1,084,084

 

Gross profit

 

80,862

 

 

 

81,022

 

 

 

161,347

 

 

 

157,975

 

Selling, general and administrative expenses

 

52,016

 

 

 

51,890

 

 

 

105,580

 

 

 

101,537

 

Amortization of intangible assets

 

3,253

 

 

 

578

 

 

 

6,020

 

 

 

1,156

 

Gain on sale of property and equipment

 

(652

)

 

 

(1,111

)

 

 

(1,400

)

 

 

(1,794

)

Income from operations

 

26,245

 

 

 

29,665

 

 

 

51,147

 

 

 

57,076

 

Other income (expense):

 

 

 

 

 

 

 

Interest income

 

6

 

 

 

15

 

 

 

14

 

 

 

28

 

Interest expense

 

(650

)

 

 

(678

)

 

 

(1,101

)

 

 

(1,153

)

Other income, net

 

2,277

 

 

 

80

 

 

 

2,262

 

 

 

121

 

Income before provision for income taxes

 

27,878

 

 

 

29,082

 

 

 

52,322

 

 

 

56,072

 

Income tax expense

 

8,194

 

 

 

7,863

 

 

 

11,950

 

 

 

14,925

 

Net income

$

19,684

 

 

$

21,219

 

 

$

40,372

 

 

$

41,147

 

Income per common share:

 

 

 

 

 

 

 

—Basic

$

1.17

 

 

$

1.26

 

 

$

2.39

 

 

$

2.45

 

—Diluted

$

1.15

 

 

$

1.24

 

 

$

2.36

 

 

$

2.41

 

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

 

 

 

 

 

 

 

—Basic

 

16,894

 

 

 

16,854

 

 

 

16,904

 

 

 

16,807

 

—Diluted

 

17,070

 

 

 

17,125

 

 

 

17,141

 

 

 

17,093

 

MYR GROUP INC.
Unaudited Consolidated Statements of Cash Flows
Six Months Ended June 30, 2022 and 2021

 

Six months ended
June 30,

 

(in thousands)

 

2022

 

 

 

2021

 

 

Cash flows from operating activities:

 

 

 

 

Net income

$

40,372

 

 

$

41,147

 

 

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

 

 

 

 

Depreciation and amortization of property and equipment

 

24,043

 

 

 

22,172

 

 

Amortization of intangible assets

 

6,020

 

 

 

1,156

 

 

Stock-based compensation expense

 

3,688

 

 

 

3,435

 

 

Deferred income taxes

 

(1

)

 

 

481

 

 

Gain on sale of property and equipment

 

(1,400

)

 

 

(1,794

)

 

Other non-cash items

 

581

 

 

 

1,370

 

 

Changes in operating assets and liabilities, net of acquisition:

 

 

 

 

Accounts receivable, net

 

(20,457

)

 

 

(10,098

)

 

Contract assets, net

 

(43,413

)

 

 

(10,855

)

 

Receivable for insurance claims in excess of deductibles

 

12,504

 

 

 

304

 

 

Other assets

 

(4,939

)

 

 

10,389

 

 

Accounts payable

 

42,763

 

 

 

47,772

 

 

Contract liabilities

 

33,619

 

 

 

(21,433

)

 

Accrued self-insurance

 

(11,861

)

 

 

1,869

 

 

Other liabilities

 

(21,400

)

 

 

2,647

 

 

Net cash flows provided by operating activities

 

60,119

 

 

 

88,562

 

 

Cash flows from investing activities:

 

 

 

 

Proceeds from sale of property and equipment

 

1,237

 

 

 

1,637

 

 

Cash paid for acquired business, net of cash acquired

 

(110,576

)

 

 

 

 

Purchases of property and equipment

 

(30,421

)

 

 

(20,997

)

 

Net cash flows used in investing activities

 

(139,760

)

 

 

(19,360

)

 

Cash flows from financing activities:

 

 

 

 

Net borrowings under revolving lines of credit

 

51,395

 

 

 

 

 

Payment of principal obligations under equipment notes

 

(516

)

 

 

(20,635

)

 

Payment of principal obligations under finance leases

 

(880

)

 

 

(376

)

 

Proceeds from exercise of stock options

 

4

 

 

 

429

 

 

Repurchase of common stock

 

(23,467

)

 

 

 

 

Payments related to tax withholding for stock-based compensation

 

(6,791

)

 

 

(3,352

)

 

Other financing activities

 

607

 

 

 

12

 

 

Net cash flows provided by (used in) financing activities

 

20,352

 

 

 

(23,922

)

 

Effect of exchange rate changes on cash

 

(746

)

 

 

374

 

 

Net increase (decrease) in cash and cash equivalents

 

(60,035

)

 

 

45,654

 

 

Cash and cash equivalents:

 

 

 

 

Beginning of period

 

82,092

 

 

 

22,668

 

 

End of period

$

22,057

 

 

$

68,322

 

 


MYR GROUP INC.
Unaudited Consolidated Selected Data,
Unaudited Performance Measure and Reconciliation of Non-GAAP Measure
For the Three and Twelve Months Ended June 30, 2022 and 2021 and
As of June 30, 2022, December 31, 2021, June 30, 2021 and June 30, 2020

 

Three months ended
June 30,

 

Last twelve months ended
June 30,

 

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

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

Summary Statement of Operations Data:

 

 

 

 

 

 

 

 

Contract revenues

$

708,114

 

 

$

649,573

 

 

$

2,600,968

 

 

$

2,457,930

 

 

Gross profit

$

80,862

 

 

$

81,022

 

 

$

328,353

 

 

$

310,891

 

 

Income from operations

$

26,245

 

 

$

29,665

 

 

$

112,631

 

 

$

107,871

 

 

Income before provision for income taxes

$

27,878

 

 

$

29,082

 

 

$

112,556

 

 

$

105,103

 

 

Income tax expense

$

8,194

 

 

$

7,863

 

 

$

28,325

 

 

$

28,514

 

 

Net income

$

19,684

 

 

$

21,219

 

 

$

84,231

 

 

$

76,589

 

 

Tax rate

 

29.4

%

 

 

27.0

%

 

 

25.2

%

 

 

27.1

%

 

 

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

 

Income per common share:

 

 

 

 

 

 

 

 

  • Basic

$

1.17

 

 

$

1.26

 

 

$

4.99

 

(1

)

$

4.58

 

(1

)

  • Diluted

$

1.15

 

 

$

1.24

 

 

$

4.91

 

(1

)

$

4.50

 

(1

)

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

 

 

 

 

 

 

 

 

  • Basic

 

16,894

 

 

 

16,854

 

 

 

16,887

 

(2

)

 

16,759

 

(2

)

  • Diluted

 

17,070

 

 

 

17,125

 

 

 

17,145

 

(2

)

 

17,018

 

(2

)


(in thousands)

June 30,
2022

 

December 31,
2021

 

June 30,
2021

 

June 30,
2020

Summary Balance Sheet Data:

 

 

 

 

 

 

 

Total assets

$

1,264,369

 

$

1,121,092

 

$

1,050,833

 

$

950,086

Total stockholders’ equity

$

531,082

 

$

519,102

 

$

471,629

 

$

389,450

Goodwill and intangible assets

$

207,151

 

$

115,119

 

$

116,293

 

$

118,537

Total funded debt (3)

$

55,446

 

$

4,503

 

$

8,785

 

$

81,968


(in thousands)

Last twelve months ended
June 30,

 

 

2022

 

 

 

2021

 

Financial Performance Measure (4):

 

 

 

Reconciliation of Non-GAAP measure:

 

 

 

Net income

$

84,231

 

 

$

76,589

 

Interest expense, net

 

1,691

 

 

 

2,857

 

Amortization of intangible assets

 

7,175

 

 

 

2,311

 

Tax impact of interest and amortization of intangible assets

 

(2,234

)

 

 

(1,401

)

EBIA, net of taxes (5)

$

90,863

 

 

$

80,356

 

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 June 30, 2022 and 2021

 

Three months ended
June 30,

 

Last twelve months ended
June 30,

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

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

 

 

 

 

 

 

 

Financial Performance Measures (4):

 

 

 

 

 

 

 

EBITDA (6)

$

43,914

 

 

$

41,202

 

 

$

167,187

 

 

$

153,986

 

EBITDA per Diluted Share (7)

$

2.57

 

 

$

2.41

 

 

$

9.75

 

 

$

9.05

 

Free Cash Flow (8)

$

22,268

 

 

$

15,206

 

 

$

47,000

 

 

$

117,392

 

Book Value per Period End Share (9)

$

31.42

 

 

$

27.52

 

 

 

 

 

Tangible Book Value (10)

$

323,931

 

 

$

355,336

 

 

 

 

 

Tangible Book Value per Period End Share (11)

$

19.17

 

 

$

20.73

 

 

 

 

 

Funded Debt to Equity Ratio (12)

 

0.10

 

 

 

0.02

 

 

 

 

 

Asset Turnover (13)

 

 

 

 

 

2.48

 

 

 

2.59

 

Return on Assets (14)

 

 

 

 

 

8.0

%

 

 

8.1

%

Return on Equity (15)

 

 

 

 

 

17.9

%

 

 

19.7

%

Return on Invested Capital (18)

 

 

 

 

 

18.6

%

 

 

18.4

%

 

 

 

 

 

 

 

 

Reconciliation of Non-GAAP Measures:

 

 

 

 

 

 

 

Reconciliation of Net Income to EBITDA:

 

 

 

 

 

 

 

Net income

$

19,684

 

 

$

21,219

 

 

$

84,231

 

 

$

76,589

 

Interest expense, net

 

644

 

 

 

663

 

 

 

1,691

 

 

 

2,857

 

Income tax expense

 

8,194

 

 

 

7,863

 

 

 

28,325

 

 

 

28,514

 

Depreciation and amortization

 

15,392

 

 

 

11,457

 

 

 

52,940

 

 

 

46,026

 

EBITDA (6)

$

43,914

 

 

$

41,202

 

 

$

167,187

 

 

$

153,986

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income per Diluted Share to EBITDA per Diluted Share:

 

 

 

 

 

 

 

Net income per share

$

1.15

 

 

$

1.24

 

 

$

4.91

 

 

$

4.50

 

Interest expense, net, per share

 

0.04

 

 

 

0.04

 

 

 

0.10

 

 

 

0.17

 

Income tax expense per share

 

0.48

 

 

 

0.46

 

 

 

1.65

 

 

 

1.68

 

Depreciation and amortization per share

 

0.90

 

 

 

0.67

 

 

 

3.09

 

 

 

2.70

 

EBITDA per Diluted Share (7)

$

2.57

 

 

$

2.41

 

 

$

9.75

 

 

$

9.05

 

 

 

 

 

 

 

 

 

Calculation of Free Cash Flow:

 

 

 

 

 

 

 

Net cash flow from operating activities

$

38,652

 

 

$

29,172

 

 

$

108,785

 

 

$

165,806

 

Less: cash used in purchasing property and equipment

 

(16,384

)

 

 

(13,966

)

 

 

(61,785

)

 

 

(48,414

)

Free Cash Flow (8)

$

22,268

 

 

$

15,206

 

 

$

47,000

 

 

$

117,392

 

 

 

 

 

 

 

 

 

See notes at the end of this earnings release.

MYR GROUP INC.
Unaudited Performance Measures and Reconciliation of Non-GAAP Measures
As of June 30, 2022, 2021 and 2020

(in thousands)

June 30, 2022

 

June 30, 2021

Reconciliation of Book Value to Tangible Book Value:

 

 

 

Book value (total stockholders' equity)

$

531,082

 

 

$

471,629

 

Goodwill and intangible assets

 

(207,151

)

 

 

(116,293

)

Tangible Book Value (10)

$

323,931

 

 

$

355,336

 

 

 

 

 

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

 

 

 

Book value per period end share

$

31.42

 

 

$

27.52

 

Goodwill and intangible assets per period end share

 

(12.25

)

 

 

(6.79

)

Tangible Book Value per Period End Share (11)

$

19.17

 

 

$

20.73

 

 

 

 

 

Calculation of Period End Shares:

 

 

 

Shares outstanding

 

16,724

 

 

 

16,867

 

Plus: common equivalents

 

176

 

 

 

271

 

Period End Shares (16)

 

16,900

 

 

 

17,138

 


(in thousands)

June 30, 2022

 

June 30, 2021

 

June 30, 2020

Reconciliation of Invested Capital to Stockholders Equity:

 

 

 

 

 

Book value (total stockholders' equity)

$

531,082

 

 

$

471,629

 

 

$

389,450

 

Plus: total funded debt

 

55,446

 

 

 

8,785

 

 

 

81,968

 

Less: cash and cash equivalents

 

(22,057

)

 

 

(68,322

)

 

 

(9,991

)

Invested Capital

$

564,471

 

 

$

412,092

 

 

$

461,427

 

Average Invested Capital (17)

$

488,282

 

 

$

436,760

 

 

 

See notes at the end of this earnings release.

(1) Last-twelve-months earnings per share is the sum of earnings per share reported in the last four quarters.
(2) Last-twelve-months weighted average basic and diluted shares were determined by adding the weighted average shares reported for the last four quarters and dividing by four.
(3) Funded debt includes outstanding borrowings under our revolving credit facility and our outstanding equipment notes.
(4) 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.
(5) EBIA, net of taxes is defined as net income 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.
(6) 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 our 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 our 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.
(7) EBITDA per diluted share is calculated by dividing EBITDA by the weighted average number of diluted shares 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.
(8) 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, 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.
(9) Book value per period end share is calculated by dividing total stockholders’ equity at the end of the period by the period end shares outstanding.
(10) Tangible book value is calculated by subtracting goodwill and intangible assets outstanding at the end of the period from stockholders’ equity. Tangible book value is not recognized under GAAP and does not purport to be an alternative to book value or stockholders’ equity.
(11) 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.
(12) The funded debt to equity ratio is calculated by dividing total funded debt at the end of the period by total stockholders’ equity at the end of the period.
(13) Asset turnover is calculated by dividing the current period revenue by total assets at the beginning of the period.
(14) Return on assets is calculated by dividing net income for the period by total assets at the beginning of the period.
(15) Return on equity is calculated by dividing net income for the period by total stockholders’ equity at the beginning of the period.
(16) Period end shares is calculated by adding average common stock equivalents for the quarter to the period end balance of common stock 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.
(17) Average invested capital is calculated by adding net funded debt (total funded debt less cash and marketable securities) to total stockholders’ equity and calculating the average of the beginning and ending of each period.
(18) 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