MYR Group Inc. Announces Third-Quarter and First Nine-Months 2024 Results

GlobeNewswire Inc.

October 30, 2024 8:06PM GMT

THORNTON, Colo., Oct. 30, 2024 (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 third-quarter and first nine-months 2024 financial results.

Highlights for Third Quarter 2024

  • Quarterly revenues of $888.0 million
  • Quarterly net income of $10.6 million, or $0.65 per diluted share
  • Quarterly EBITDA of $37.2 million
  • Backlog of $2.60 billion

Management Comments
Rick Swartz, MYR’s President and CEO, said, “Our core markets remain active, and bidding activity continued at a robust pace during the quarter. Opportunities for long-term growth remain healthy as we continue to strategically expand our strong customer relationships across our business segments.” Mr. Swartz also said, “Our third quarter performance showed improvement over the second quarter, demonstrating strong project execution in core areas of our business as we continue to resolve unfavorable impacts from a relatively small group of projects expected to complete this year.”

Third Quarter Results
MYR reported third-quarter 2024 revenues of $888.0 million, a decrease of $51.5 million, or 5.5 percent, compared to the third quarter of 2023. Specifically, our Transmission and Distribution (“T&D”) segment reported quarterly revenues of $481.9 million, a decrease of $66.7 million, or 12.2 percent, from the third quarter of 2023, due to a decrease of $81.0 million in revenue on transmission projects and an increase of $14.3 million in revenue on distribution projects. Our Commercial and Industrial (“C&I”) segment reported quarterly revenues of $406.2 million, an increase of $15.3 million, or 3.9 percent, from the third quarter of 2023, which was primarily due to an increase in revenue on fixed priced contracts and T&E contracts.

Consolidated gross profit decreased to $77.3 million for the third quarter of 2024, compared to $92.4 million for the third quarter of 2023. The decrease in gross profit was due to lower margin and lower revenues. Gross margin decreased to 8.7 percent for the third quarter of 2024 from 9.8 percent for the third quarter of 2023. The decrease in gross margin was primarily related to clean energy projects in T&D, the unfavorable impact of a C&I project, as well as an increase in costs associated with unfavorable job closeouts, and labor and project inefficiencies. These margin decreases were partially offset by better-than-anticipated productivity and a favorable change order. Changes in estimates of gross profit on certain projects resulted in gross margin decreases of 3.9 percent and 1.3 percent for the third quarter of 2024 and 2023, respectively.

Selling, general and administrative expenses (“SG&A”) decreased to $57.5 million for the third quarter of 2024, compared to $59.9 million for the third quarter of 2023. The period-over-period decrease was primarily due to a decrease in employee incentive compensation costs and a decrease in contingent compensation expense related to a prior acquisition, partially offset by an increase in employee-related expenses to support future growth.

Income tax expense was $7.9 million for the third quarter of 2024, with an effective tax rate of 42.5 percent, compared to income tax expense of $9.3 million for the third quarter of 2023, with an effective tax rate of 30.3 percent. The period-over-period change in tax rate was primarily due to higher permanent difference items mostly related to deductibility limits of contingent compensation, associated with a prior acquisition, which was successfully achieved during the third quarter of 2024, as well as higher U.S. taxes on Canadian income.

For the third quarter of 2024, net income was $10.6 million, or $0.65 per diluted share, compared to $21.5 million, or $1.28 per diluted share, for the same period of 2023. Third-quarter 2024 EBITDA, a non-GAAP financial measure, was $37.2 million, compared to $47.0 million in the third quarter of 2023.

First Nine-Months Results
MYR reported first nine-months 2024 revenues of $2.53 billion, a decrease of $107.2 million, or 4.1 percent, compared to the first nine months of 2023. Specifically, our T&D segment reported revenues of $1.43 billion, a decrease of $67.2 million, from the first nine months of 2023, due to a decrease of $105.0 million in revenue on transmission projects, offset by an increase of $37.8 million in revenue on distribution projects. Our C&I segment reported revenues of $1.10 billion, a decrease of $40.1 million, or 3.5 percent from the first nine months of 2023, which was primarily due to the delayed start of certain projects in 2024.

Consolidated gross profit decreased to $204.4 million in the first nine months of 2024, compared to $266.9 million in the first nine months of 2023. The decrease in gross profit was due to lower margin and lower revenues. Gross margin decreased to 8.1 percent for the first nine months of 2024 from 10.1 percent for the first nine months of 2023. The decrease in gross margin was primarily related to clean energy projects in T&D, the unfavorable impact of a C&I project, labor and project inefficiencies, an increase in costs associated with schedule compression on certain projects, an unfavorable change order and an unfavorable job closeout. These margin decreases were partially offset by better-than-anticipated productivity, favorable change orders, favorable job closeouts and favorable joint venture results. Changes in estimates of gross profit on certain projects resulted in a gross margin decreases of 4.4 percent and 1.2 percent for the first nine months of 2024 and 2023, respectively.

SG&A increased to $181.5 million in the first nine months of 2024, compared to $174.6 million for the first nine months of 2023. The period-over-period increase was primarily due to an increase in contingent compensation expense related to a prior acquisition and an increase in employee-related expenses to support future growth, partially offset by a decrease in employee incentive compensation costs.

Interest expense increased to $4.3 million in the first nine months of 2024, compared to $3.1 million for the first nine months of 2023. The period-over-period increase was primarily due to higher average debt balances during the first nine months of 2024 as compared to the first nine months of 2023.

Income tax expense was $5.2 million for the first nine months of 2024, with an effective tax rate of 26.6 percent, compared to income tax expense of $22.6 million for the first nine months of 2023, with an effective tax rate of 25.2 percent. The period-over-period change in tax rate was primarily due to lower pretax income and higher other permanent difference items, offset by lower stock compensation excess tax benefits. The increase in permanent difference items primarily related to deductibility limits of contingent compensation, associated with a prior acquisition, as well as higher U.S. taxes on Canadian income.

For the first nine months of 2024, net income was $14.3 million, or $0.86 per diluted share, compared to $66.9 million, or $3.98 per diluted share, for the same period of 2023.

Backlog
As of September 30, 2024, MYR's backlog was $2.60 billion, compared to $2.54 billion as of June 30, 2024. As of September 30, 2024, T&D backlog was $798.7 million, and C&I backlog was $1.80 billion. Total backlog at September 30, 2024 decreased $19.7 million, or 0.8 percent, from the $2.62 billion reported at September 30, 2023.

Balance Sheet
As of September 30, 2024, MYR had $375.5 million of borrowing availability under its $490 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 third-quarter 2024 results on Thursday, October 31, 2024 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/BIcf56e5d4dfbd47ab90fa168c7ef8653c. 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. Through their T&D segment they provide services on electric transmission, distribution networks, substation facilities, clean energy projects and electric vehicle charging infrastructure. Their comprehensive T&D services 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, signalization and electric vehicle charging infrastructure. 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, 2023, 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:
Kelly M. Huntington, 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 September 30, 2024 and December 31, 2023

(in thousands, except share and per share data)

September 30,2024

 

December 31,2023

 

(unaudited)

 

 

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

7,569

 

 

$

24,899

 

Accounts receivable, net of allowances of $977 and $1,987, respectively

 

571,342

 

 

 

521,893

 

Contract assets, net of allowances of $582 and $610, respectively

 

411,843

 

 

 

420,616

 

Current portion of receivable for insurance claims in excess of deductibles

 

9,056

 

 

 

8,267

 

Refundable income taxes

 

6,280

 

 

 

4,034

 

Prepaid expenses and other current assets

 

25,532

 

 

 

46,535

 

Total current assets

 

1,031,622

 

 

 

1,026,244

 

Property and equipment, net of accumulated depreciation of $388,180 and $380,465, respectively

 

279,634

 

 

 

268,978

 

Operating lease right-of-use assets

 

40,665

 

 

 

35,012

 

Goodwill

 

115,970

 

 

 

116,953

 

Intangible assets, net of accumulated amortization of $34,036 and $30,534, respectively

 

79,077

 

 

 

83,516

 

Receivable for insurance claims in excess of deductibles

 

34,925

 

 

 

33,739

 

Investment in joint ventures

 

5,835

 

 

 

8,707

 

Other assets

 

5,331

 

 

 

5,597

 

Total assets

$

1,593,059

 

 

$

1,578,746

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

Current liabilities:

 

 

 

Current portion of long-term debt

$

4,364

 

 

$

7,053

 

Current portion of operating lease obligations

 

11,136

 

 

 

9,237

 

Current portion of finance lease obligations

 

1,168

 

 

 

2,039

 

Accounts payable

 

329,971

 

 

 

359,363

 

Contract liabilities

 

262,557

 

 

 

240,411

 

Current portion of accrued self-insurance

 

25,394

 

 

 

28,269

 

Accrued income taxes

 

 

 

 

237

 

Other current liabilities

 

127,846

 

 

 

100,593

 

Total current liabilities

 

762,436

 

 

 

747,202

 

Deferred income tax liabilities

 

47,722

 

 

 

48,230

 

Long-term debt

 

88,822

 

 

 

29,188

 

Accrued self-insurance

 

54,262

 

 

 

51,796

 

Operating lease obligations, net of current maturities

 

29,529

 

 

 

25,775

 

Finance lease obligations, net of current maturities

 

2,312

 

 

 

314

 

Other liabilities

 

19,467

 

 

 

25,039

 

Total liabilities

 

1,004,550

 

 

 

927,544

 

Commitments and contingencies

 

 

 

Shareholders’ equity:

 

 

 

Preferred stock—$0.01 par value per share; 4,000,000 authorized shares; none issued and outstanding at September 30, 2024 and December 31, 2023

 

 

 

 

 

Common stock—$0.01 par value per share; 100,000,000 authorized shares; 16,121,901 and 16,684,492 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively

 

161

 

 

 

167

 

Additional paid-in capital

 

156,799

 

 

 

162,386

 

Accumulated other comprehensive loss

 

(6,216)

 

 

 

(3,880)

 

Retained earnings

 

437,765

 

 

 

492,529

 

Total shareholders’ equity

 

588,509

 

 

 

651,202

 

Total liabilities and shareholders’ equity

$

1,593,059

 

 

$

1,578,746

 

MYR GROUP INC.
Unaudited Consolidated Statements of Operations
Three and Nine Months Ended September 30, 2024 and 2023

 

Three months endedSeptember 30,

 

Nine months endedSeptember 30,

(in thousands, except per share data)

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Contract revenues

$

888,043

 

 

$

939,476

 

 

$

2,532,495

 

 

$

2,639,708

 

Contract costs

 

810,755

 

 

 

847,093

 

 

 

2,328,121

 

 

 

2,372,806

 

Gross profit

 

77,288

 

 

 

92,383

 

 

 

204,374

 

 

 

266,902

 

Selling, general and administrative expenses

 

57,456

 

 

 

59,879

 

 

 

181,528

 

 

 

174,618

 

Amortization of intangible assets

 

1,221

 

 

 

1,231

 

 

 

3,666

 

 

 

3,686

 

Gain on sale of property and equipment

 

(1,750)

 

 

 

(754)

 

 

 

(4,745)

 

 

 

(3,293)

 

Income from operations

 

20,361

 

 

 

32,027

 

 

 

23,925

 

 

 

91,891

 

Other income (expense):

 

 

 

 

 

 

 

Interest income

 

73

 

 

 

226

 

 

 

296

 

 

 

740

 

Interest expense

 

(2,016)

 

 

 

(1,319)

 

 

 

(4,311)

 

 

 

(3,059)

 

Other income (expense), net

 

112

 

 

 

(91)

 

 

 

(421)

 

 

 

(61)

 

Income before provision for income taxes

 

18,530

 

 

 

30,843

 

 

 

19,489

 

 

 

89,511

 

Income tax expense

 

7,881

 

 

 

9,331

 

 

 

5,178

 

 

 

22,563

 

Net income

$

10,649

 

 

$

21,512

 

 

$

14,311

 

 

$

66,948

 

Income per common share:

 

 

 

 

 

 

 

—Basic

$

0.65

 

 

$

1.29

 

 

$

0.86

 

 

$

4.01

 

—Diluted

$

0.65

 

 

$

1.28

 

 

$

0.86

 

 

$

3.98

 

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

 

 

 

 

 

 

 

—Basic

 

16,283

 

 

 

16,710

 

 

 

16,582

 

 

 

16,678

 

—Diluted

 

16,324

 

 

 

16,829

 

 

 

16,647

 

 

 

16,821

 

MYR GROUP INC.
Unaudited Consolidated Statements of Cash Flows
Nine Months Ended September 30, 2024 and 2023

 

Nine months endedSeptember 30,

(in thousands)

 

2024

 

 

 

2023

 

Cash flows from operating activities:

 

 

 

Net income

$

14,311

 

 

$

66,948

 

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

 

 

 

Depreciation and amortization of property and equipment

 

45,131

 

 

 

39,848

 

Amortization of intangible assets

 

3,666

 

 

 

3,686

 

Stock-based compensation expense

 

6,198

 

 

 

6,562

 

Deferred income taxes

 

(144)

 

 

 

 

Gain on sale of property and equipment

 

(4,745)

 

 

 

(3,293)

 

Other non-cash items

 

1,044

 

 

 

564

 

Changes in operating assets and liabilities:

 

 

 

Accounts receivable, net

 

(50,193)

 

 

 

(76,349)

 

Contract assets, net

 

8,212

 

 

 

(109,803)

 

Receivable for insurance claims in excess of deductibles

 

(1,975)

 

 

 

1,558

 

Other assets

 

21,687

 

 

 

21,503

 

Accounts payable

 

(20,607)

 

 

 

62,276

 

Contract liabilities

 

22,294

 

 

 

3,941

 

Accrued self-insurance

 

(402)

 

 

 

(1,119)

 

Other liabilities

 

21,519

 

 

 

12,070

 

Net cash flows provided by operating activities

 

65,996

 

 

 

28,392

 

Cash flows from investing activities:

 

 

 

Proceeds from sale of property and equipment

 

6,815

 

 

 

3,998

 

Purchases of property and equipment

 

(63,634)

 

 

 

(63,791)

 

Net cash flows used in investing activities

 

(56,819)

 

 

 

(59,793)

 

Cash flows from financing activities:

 

 

 

Borrowings under revolving lines of credit

 

584,070

 

 

 

354,467

 

Repayments under revolving lines of credit

 

(520,076)

 

 

 

(328,085)

 

Payment of principal obligations under equipment notes

 

(7,049)

 

 

 

(4,597)

 

Payment of principal obligations under finance leases

 

(2,083)

 

 

 

(872)

 

Proceeds from exercise of stock options

 

 

 

 

20

 

Repurchase of common stock

 

(75,000)

 

 

 

 

Debt refinancing costs

 

(34)

 

 

 

(2,129)

 

Payments related to tax withholding for stock-based compensation

 

(5,866)

 

 

 

(7,936)

 

Net cash flows provided by (used in) financing activities

 

(26,038)

 

 

 

10,868

 

Effect of exchange rate changes on cash

 

(469)

 

 

 

(36)

 

Net decrease in cash and cash equivalents

 

(17,330)

 

 

 

(20,569)

 

Cash and cash equivalents:

 

 

 

Beginning of period

 

24,899

 

 

 

51,040

 

End of period

$

7,569

 

 

$

30,471

 

MYR GROUP INC.
Unaudited Consolidated Selected Data,
Unaudited Performance Measure and Reconciliation of Non-GAAP Measure
For the Three, Nine and Twelve Months Ended September 30, 2024 and 2023 and
As of September 30, 2024, December 31, 2023, September 30, 2023 and September 30, 2022

 

Three months endedSeptember 30,

 

Last twelve months endedSeptember 30,

 

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

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

Summary Statement of Operations Data:

 

 

 

 

 

 

 

 

Contract revenues

$

888,043

 

 

$

939,476

 

 

$

3,536,692

 

 

$

3,503,664

 

 

Gross profit

$

77,288

 

 

$

92,383

 

 

$

301,869

 

 

$

363,171

 

 

Income from operations

$

20,361

 

 

$

32,027

 

 

$

61,127

 

 

$

128,676

 

 

Income before provision for income taxes

$

18,530

 

 

$

30,843

 

 

$

54,982

 

 

$

125,285

 

 

Income tax expense

$

7,881

 

 

$

9,331

 

 

$

16,629

 

 

$

33,764

 

 

Net income

$

10,649

 

 

$

21,512

 

 

$

38,353

 

 

$

91,521

 

 

Tax rate

 

42.5%

 

 

 

30.3%

 

 

 

30.2%

 

 

 

26.9%

 

 

 

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

 

Income per common share:

 

 

 

 

 

 

 

 

- Basic

$

0.65

 

 

$

1.29

 

 

$

2.31

 

(1)

 

$

5.49

 

(1)

 

- Diluted

$

0.65

 

 

$

1.28

 

 

$

2.29

 

(1)

 

$

5.45

 

(1)

 

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

 

 

 

 

 

 

 

 

- Basic

 

16,283

 

 

 

16,710

 

 

 

16,611

 

(2)

 

 

16,653

 

(2)

 

- Diluted

 

16,324

 

 

 

16,829

 

 

 

16,702

 

(2)

 

 

16,812

 

(2)

 

(in thousands)

September 30,2024

 

December 31,2023

 

September 30,2023

 

September 30,2022

Summary Balance Sheet Data:

 

 

 

 

 

 

 

Total assets

$

1,593,059

 

$

1,578,746

 

$

1,560,733

 

$

1,329,956

Total shareholders’ equity

$

588,509

 

$

651,202

 

$

625,459

 

$

535,877

Goodwill and intangible assets

$

195,047

 

$

200,469

 

$

199,518

 

$

204,275

Total funded debt (3)

$

93,186

 

$

36,241

 

$

62,338

 

$

85,912

 

Three months endedSeptember 30,

 

Nine months endedSeptember 30,

(dollars in thousands)

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Segment Results:

Amount

 

Percent

 

Amount

 

Percent

 

Amount

 

Percent

 

Amount

 

Percent

Contract revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transmission & Distribution

$

481,876

 

 

54.3%

 

 

$

548,595

 

 

58.4%

 

 

$

1,430,480

 

 

56.5%

 

 

$

1,497,655

 

 

56.7%

 

Commercial & Industrial

 

406,167

 

 

45.7%

 

 

 

390,881

 

 

41.6%

 

 

 

1,102,015

 

 

43.5%

 

 

 

1,142,053

 

 

43.3%

 

Total

$

888,043

 

 

100.0%

 

 

$

939,476

 

 

100.0%

 

 

$

2,532,495

 

 

100.0%

 

 

$

2,639,708

 

 

100.0%

 

Operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transmission & Distribution

$

17,568

 

 

3.6%

 

 

$

36,262

 

 

6.6%

 

 

$

39,104

 

 

2.7%

 

 

$

106,817

 

 

7.1%

 

Commercial & Industrial

 

20,309

 

 

5.0%

 

 

 

13,932

 

 

3.6%

 

 

 

33,340

 

 

3.0%

 

 

 

37,182

 

 

3.3%

 

Total

$

37,877

 

 

4.3%

 

 

$

50,194

 

 

5.3%

 

 

$

72,444

 

 

2.9%

 

 

$

143,999

 

 

5.5%

 

Corporate

 

(17,516)

 

 

(2.0)%

 

 

 

(18,167)

 

 

(1.9)%

 

 

 

(48,519)

 

 

(1.9)%

 

 

 

(52,108)

 

 

(2.0)%

 

Consolidated

$

20,361

 

 

2.3%

 

 

$

32,027

 

 

3.4%

 

 

$

23,925

 

 

1.0%

 

 

$

91,891

 

 

3.5%

 

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 September 30, 2024 and 2023

 

Three months endedSeptember 30,

 

Last twelve months endedSeptember 30,

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

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

 

 

 

 

 

 

Financial Performance Measures (4):

 

 

 

 

 

 

 

EBITDA (5)

$

37,166

 

 

$

46,975

 

 

$

125,130

 

 

$

187,343

 

EBITDA per Diluted Share (6)

$

2.27

 

 

$

2.79

 

 

$

7.49

 

 

$

11.14

 

EBIA, net of taxes (7)

$

12,468

 

 

$

23,132

 

 

$

45,776

 

 

$

98,368

 

Free Cash Flow (8)

$

17,952

 

 

$

(9,513)

 

 

$

24,041

 

 

$

29,825

 

Book Value per Period End Share (9)

$

36.41

 

 

$

37.17

 

 

 

 

 

Tangible Book Value (10)

$

393,462

 

 

$

425,941

 

 

 

 

 

Tangible Book Value per Period End Share (11)

$

24.34

 

 

$

25.31

 

 

 

 

 

Funded Debt to Equity Ratio (12)

 

0.16

 

 

 

0.10

 

 

 

 

 

Asset Turnover (13)

 

 

 

 

 

2.27

 

 

 

2.63

 

Return on Assets (14)

 

 

 

 

 

2.5%

 

 

 

6.9%

 

Return on Equity (15)

 

 

 

 

 

6.1%

 

 

 

17.1%

 

Return on Invested Capital (16)

 

 

 

 

 

6.9%

 

 

 

15.8%

 

 

 

 

 

 

 

 

 

Reconciliation of Non-GAAP Measures:

 

 

 

 

 

 

 

Reconciliation of Net Income to EBITDA:

 

 

 

 

 

 

 

Net income

$

10,649

 

 

$

21,512

 

 

$

38,353

 

 

$

91,521

 

Interest expense, net

 

1,943

 

 

 

1,093

 

 

 

5,747

 

 

 

3,518

 

Income tax expense

 

7,881

 

 

 

9,331

 

 

 

16,629

 

 

 

33,764

 

Depreciation and amortization

 

16,693

 

 

 

15,039

 

 

 

64,401

 

 

 

58,540

 

EBITDA (5)

$

37,166

 

 

$

46,975

 

 

$

125,130

 

 

$

187,343

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net income per share

$

0.65

 

 

$

1.28

 

 

$

2.29

 

 

$

5.45

 

Interest expense, net, per share

 

0.12

 

 

 

0.07

 

 

 

0.34

 

 

 

0.21

 

Income tax expense per share

 

0.48

 

 

 

0.55

 

 

 

1.00

 

 

 

2.00

 

Depreciation and amortization per share

 

1.02

 

 

 

0.89

 

 

 

3.86

 

 

 

3.48

 

EBITDA per Diluted Share (6)

$

2.27

 

 

$

2.79

 

 

$

7.49

 

 

$

11.14

 

 

 

 

 

 

 

 

 

Reconciliation of Non-GAAP measure:

 

 

 

 

 

 

 

Net income

$

10,649

 

 

$

21,512

 

 

$

38,353

 

 

$

91,521

 

Interest expense, net

 

1,943

 

 

 

1,093

 

 

 

5,747

 

 

 

3,518

 

Amortization of intangible assets

 

1,221

 

 

 

1,231

 

 

 

4,887

 

 

 

5,848

 

Tax impact of interest and amortization of intangible assets

 

(1,345)

 

 

 

(704)

 

 

 

(3,211)

 

 

 

(2,519)

 

EBIA, net of taxes (7)

$

12,468

 

 

$

23,132

 

 

$

45,776

 

 

$

98,368

 

 

 

 

 

 

 

 

 

Calculation of Free Cash Flow:

 

 

 

 

 

 

 

Net cash flow from operating activities

$

35,625

 

 

$

12,548

 

 

$

108,620

 

 

$

122,150

 

Less: cash used in purchasing property and equipment

 

(17,673)

 

 

 

(22,061)

 

 

 

(84,579)

 

 

 

(92,325)

 

Free Cash Flow (8)

$

17,952

 

 

$

(9,513)

 

 

$

24,041

 

 

$

29,825

 

 

 

 

 

 

 

 

 

See notes at the end of this earnings release.
MYR GROUP INC.
Unaudited Performance Measures and Reconciliation of Non-GAAP Measures
As of September 30, 2024, 2023 and 2022

(in thousands, except per share amounts)

September 30, 2024

 

September 30, 2023

Reconciliation of Book Value to Tangible Book Value:

 

 

 

Book value (total shareholders' equity)

$

588,509

 

 

$

625,459

 

Goodwill and intangible assets

 

(195,047)

 

 

 

(199,518)

 

Tangible Book Value (10)

$

393,462

 

 

$

425,941

 

 

 

 

 

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

 

 

 

Book value per period end share

$

36.41

 

 

$

37.17

 

Goodwill and intangible assets per period end share

 

(12.07)

 

 

 

(11.86)

 

Tangible Book Value per Period End Share (11)

$

24.34

 

 

$

25.31

 

 

 

 

 

Calculation of Period End Shares:

 

 

 

Shares outstanding

 

16,122

 

 

 

16,710

 

Plus: common equivalents

 

41

 

 

 

119

 

Period End Shares (17)

 

16,163

 

 

 

16,829

 

(in thousands)

September 30, 2024

 

September 30, 2023

 

September 30, 2022

Reconciliation of Invested Capital to Shareholders Equity:

 

 

 

 

 

Book value (total shareholders' equity)

$

588,509

 

 

$

625,459

 

 

$

535,877

 

Plus: total funded debt

 

93,186

 

 

 

62,338

 

 

 

85,912

 

Less: cash and cash equivalents

 

(7,569)

 

 

 

(30,471)

 

 

 

(35,767)

 

Invested Capital

$

674,126

 

 

$

657,326

 

 

$

586,022

 

Average Invested Capital (18)

$

665,726

 

 

$

621,674

 

 

 

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) 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.
(6) 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.
(7) 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.
(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 shareholders’ 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 shareholders’ equity. Tangible book value is not recognized under GAAP and does not purport to be an alternative to book value or shareholders’ 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 shareholders’ 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 shareholders’ equity at the beginning of the 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.
(17) 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.
(18) 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.