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 2024 financial results.
Highlights for Second Quarter 2024
- Quarterly revenues of $828.9 million
- Quarterly net loss of $15.3 million, or ($0.91) per diluted
share
- Quarterly EBITDA of ($4.7) million
- Backlog of $2.54 billion
Management CommentsRick Swartz, MYR’s President
and CEO, said, “Our second quarter 2024 financials reflected
decreased revenues and consolidated gross profit, compared to the
same period of 2023, which were primarily related to unfavorable
clean energy projects within our T&D segment and one project
within our C&I segment. We expect all of these projects will
reach mechanical completion this year.” Mr. Swartz also said,
“Aside from these challenged projects, our core businesses in
transmission, distribution and C&I performed well, and we see
steady bidding activity in both of our segments. Our team continues
to execute well and with increased electrification, growing demand
for data centers, and continued investments being made in
electrical infrastructure, we are confident in our ability to
generate positive returns for our shareholders going forward.”
Second Quarter ResultsMYR
reported second-quarter 2024 revenues of $828.9 million, a decrease
of $59.7 million, or 6.7 percent, compared to the second quarter of
2023. Specifically, our Transmission and Distribution (“T&D”)
segment reported quarterly revenues of $458.2 million, a decrease
of $45.5 million, or 9.0 percent, from the second quarter of 2023,
due to a decrease of $39.8 million in revenue on transmission
projects and a decrease of $5.8 million in revenue on distribution
projects. Our Commercial and Industrial (“C&I”) segment
reported quarterly revenues of $370.7 million, a decrease of $14.2
million, or 3.7 percent, from the second quarter of 2023, which was
primarily due to the delayed start of certain projects.
Consolidated gross profit decreased to $40.8 million for the
second quarter of 2024, compared to $90.1 million for the second
quarter of 2023. The decrease in gross profit was due to lower
margin and lower revenues. Gross margin decreased to 4.9 percent
for the second quarter of 2024 from 10.1 percent for the second
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
labor, project inefficiencies and schedule compression on certain
projects. These margin decreases were partially offset by favorable
change orders, better-than-anticipated productivity, a favorable
job closeout, favorable joint venture results and favorable
materials pricing on a project. Changes in estimates of gross
profit on certain projects resulted in gross margin decreases of
7.2 percent and 1.3 percent for the second quarter of 2024 and
2023, respectively.
Selling, general and administrative expenses (“SG&A”)
increased to $61.8 million for the second quarter of 2024, compared
to $57.8 million for the second quarter 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.
Income tax benefit was $6.9 million for the second quarter of
2024, with an effective tax rate of 31.0 percent, compared to
income tax expense of $9.3 million for the second quarter of 2023,
with an effective tax rate of 29.5 percent. The increase in the
effective tax rate for the second quarter of 2024 compared to the
second quarter of 2023 was primarily due to higher other permanent
difference items.
For the second quarter of 2024, net loss was $15.3 million, or
($0.91) per diluted share, compared to net income of $22.3 million,
or $1.33 per diluted share, for the same period of 2023.
Second-quarter 2024 EBITDA, a non-GAAP financial measure, was
($4.7) million, compared to $47.1 million in the second quarter of
2023.
First-Half ResultsMYR reported
first-half 2024 revenues of $1.64 billion, a decrease of $55.7
million, or 3.3 percent, compared to the first half of 2023.
Specifically, our T&D segment reported revenues of $948.6
million, a decrease of $0.5 million, from the first half of 2023,
due to a decrease of $24.0 million in revenue on transmission
projects, mostly offset by an increase of $23.5 million in revenue
on distribution projects. Our C&I segment reported revenues of
$695.8 million, a decrease of $55.4 million, or 7.4 percent from
the first half of 2023, which was primarily due to the delayed
start of certain projects.
Consolidated gross profit decreased to $127.1 million in the
first half of 2024, compared to $174.5 million in the first half of
2023. The decrease in gross profit was due to lower margin and
lower revenues. Gross margin decreased to 7.7 percent for the first
half of 2024 from 10.3 percent for the first half of 2023. The
decrease in gross margin was primarily related to clean energy
projects in T&D, labor and project inefficiencies, the
unfavorable impact of a C&I project, an increase in costs
associated with schedule compression on certain
projects and an unfavorable change order. These margin
decreases were partially offset by better-than-anticipated
productivity, favorable change orders, favorable joint venture
results and a favorable job closeout. Changes in estimates of gross
profit on certain projects resulted in a gross margin decreases of
4.2 percent and 1.0 percent for the first half of 2024 and 2023,
respectively.
SG&A increased to $124.1 million in the first half of 2024,
compared to $114.7 million for the first half 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.
Interest expense increased to $2.3 million in the first half of
2024, compared to $1.7 million for the first half of 2023. The
period-over-period increase was primarily due to higher interest
rates, partially offset by lower average debt balances during the
first half of 2024 as compared to the first half of 2023.
Income tax benefit was $2.7 million for the first half of 2024,
with an effective tax rate of negative 281.9 percent, compared to
income tax expense of $13.2 million for the first half of 2023,
with an effective tax rate of 22.6 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.
For the first half of 2024, net income was $3.7 million, or
$0.22 per diluted share, compared to $45.4 million, or $2.70 per
diluted share, for the same period of 2023.
BacklogAs of June 30, 2024, MYR's backlog
was $2.54 billion, compared to $2.43 billion as of March 31,
2024. As of June 30, 2024, T&D backlog was $830.7 million,
and C&I backlog was $1.71 billion. Total backlog at
June 30, 2024 decreased $190.5 million, or 7.0 percent, from
the $2.73 billion reported at June 30, 2023.
Balance SheetAs of June 30, 2024, MYR had
$426.6 million of borrowing availability under its $490 million
revolving credit facility.
Non-GAAP Financial MeasuresTo 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 CallMYR will host a conference call
to discuss its second-quarter 2024 results on Thursday,
August 1, 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/BI677e6fd415474feea43f3f2f3bbcb594.
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 StatementsVarious 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 June 30, 2024 and December 31,
2023 |
|
(in thousands, except
share and per share data) |
June 30, 2024 |
|
December 31, 2023 |
|
(unaudited) |
|
|
ASSETS |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
1,869 |
|
|
$ |
24,899 |
|
Accounts receivable, net of allowances of $898 and $1,987,
respectively |
|
554,822 |
|
|
|
521,893 |
|
Contract assets, net of allowances of $619 and $610,
respectively |
|
402,301 |
|
|
|
420,616 |
|
Current portion of receivable for insurance claims in excess of
deductibles |
|
8,349 |
|
|
|
8,267 |
|
Refundable income taxes |
|
14,093 |
|
|
|
4,034 |
|
Prepaid expenses and other current assets |
|
35,871 |
|
|
|
46,535 |
|
Total current assets |
|
1,017,305 |
|
|
|
1,026,244 |
|
Property and equipment, net of
accumulated depreciation of $387,375 and $380,465,
respectively |
|
278,099 |
|
|
|
268,978 |
|
Operating lease right-of-use
assets |
|
40,396 |
|
|
|
35,012 |
|
Goodwill |
|
115,372 |
|
|
|
116,953 |
|
Intangible assets, net of
accumulated amortization of $32,688 and $30,534, respectively |
|
79,855 |
|
|
|
83,516 |
|
Receivable for insurance
claims in excess of deductibles |
|
33,687 |
|
|
|
33,739 |
|
Investment in joint
ventures |
|
12,861 |
|
|
|
8,707 |
|
Other assets |
|
5,667 |
|
|
|
5,597 |
|
Total assets |
$ |
1,583,242 |
|
|
$ |
1,578,746 |
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
Current liabilities: |
|
|
|
Current portion of long-term debt |
$ |
6,617 |
|
|
$ |
7,053 |
|
Current portion of operating lease obligations |
|
10,472 |
|
|
|
9,237 |
|
Current portion of finance lease obligations |
|
2,168 |
|
|
|
2,039 |
|
Accounts payable |
|
344,130 |
|
|
|
359,363 |
|
Contract liabilities |
|
256,622 |
|
|
|
240,411 |
|
Current portion of accrued self-insurance |
|
24,190 |
|
|
|
28,269 |
|
Accrued income taxes |
|
— |
|
|
|
237 |
|
Other current liabilities |
|
103,244 |
|
|
|
100,593 |
|
Total current liabilities |
|
747,443 |
|
|
|
747,202 |
|
Deferred income tax
liabilities |
|
47,647 |
|
|
|
48,230 |
|
Long-term debt |
|
38,448 |
|
|
|
29,188 |
|
Accrued self-insurance |
|
51,700 |
|
|
|
51,796 |
|
Operating lease obligations,
net of current maturities |
|
29,897 |
|
|
|
25,775 |
|
Finance lease obligations, net
of current maturities |
|
1,645 |
|
|
|
314 |
|
Other liabilities |
|
33,120 |
|
|
|
25,039 |
|
Total liabilities |
|
949,900 |
|
|
|
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 June 30, 2024 and
December 31, 2023 |
|
— |
|
|
|
— |
|
Common stock—$0.01 par value per share; 100,000,000 authorized
shares; 16,648,028 and 16,684,492 shares issued and outstanding at
June 30, 2024 and December 31, 2023, respectively |
|
166 |
|
|
|
167 |
|
Additional paid-in capital |
|
160,001 |
|
|
|
162,386 |
|
Accumulated other comprehensive loss |
|
(7,525 |
) |
|
|
(3,880 |
) |
Retained earnings |
|
480,700 |
|
|
|
492,529 |
|
Total shareholders’ equity |
|
633,342 |
|
|
|
651,202 |
|
Total liabilities and shareholders’ equity |
$ |
1,583,242 |
|
|
$ |
1,578,746 |
|
|
|
|
|
|
|
|
|
MYR GROUP INC. |
Unaudited Consolidated Statements of
Operations |
Three and Six Months Ended June 30, 2024 and
2023 |
|
|
Three months ended June
30, |
|
Six months ended June
30, |
(in thousands, except
per share data) |
2024 |
|
2023 |
|
2024 |
|
2023 |
Contract revenues |
$ |
828,890 |
|
|
$ |
888,616 |
|
|
$ |
1,644,452 |
|
|
$ |
1,700,232 |
|
Contract costs |
|
788,047 |
|
|
|
798,489 |
|
|
|
1,517,366 |
|
|
|
1,525,713 |
|
Gross profit |
|
40,843 |
|
|
|
90,127 |
|
|
|
127,086 |
|
|
|
174,519 |
|
Selling, general and
administrative expenses |
|
61,839 |
|
|
|
57,775 |
|
|
|
124,072 |
|
|
|
114,739 |
|
Amortization of intangible
assets |
|
1,217 |
|
|
|
1,229 |
|
|
|
2,445 |
|
|
|
2,455 |
|
Gain on sale of property and
equipment |
|
(1,506 |
) |
|
|
(1,315 |
) |
|
|
(2,995 |
) |
|
|
(2,539 |
) |
Income (loss) from operations |
|
(20,707 |
) |
|
|
32,438 |
|
|
|
3,564 |
|
|
|
59,864 |
|
Other income (expense): |
|
|
|
|
|
|
|
Interest income |
|
81 |
|
|
|
193 |
|
|
|
223 |
|
|
|
514 |
|
Interest expense |
|
(1,241 |
) |
|
|
(1,154 |
) |
|
|
(2,295 |
) |
|
|
(1,740 |
) |
Other income (expense), net |
|
(270 |
) |
|
|
120 |
|
|
|
(533 |
) |
|
|
30 |
|
Income (loss) before provision for income taxes |
|
(22,137 |
) |
|
|
31,597 |
|
|
|
959 |
|
|
|
58,668 |
|
Income tax expense
(benefit) |
|
(6,860 |
) |
|
|
9,324 |
|
|
|
(2,703 |
) |
|
|
13,232 |
|
Net income (loss) |
$ |
(15,277 |
) |
|
$ |
22,273 |
|
|
$ |
3,662 |
|
|
$ |
45,436 |
|
Income (loss) per common
share: |
|
|
|
|
|
|
|
—Basic |
$ |
(0.91 |
) |
|
$ |
1.33 |
|
|
$ |
0.22 |
|
|
$ |
2.73 |
|
—Diluted |
$ |
(0.91 |
) |
|
$ |
1.33 |
|
|
$ |
0.22 |
|
|
$ |
2.70 |
|
Weighted average number of
common shares and potential common shares outstanding: |
|
|
|
|
|
|
|
—Basic |
|
16,756 |
|
|
|
16,707 |
|
|
|
16,734 |
|
|
|
16,662 |
|
—Diluted |
|
16,809 |
|
|
|
16,809 |
|
|
|
16,820 |
|
|
|
16,817 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MYR GROUP INC. |
Unaudited Consolidated Statements of Cash
Flows |
Six Months Ended June 30, 2024 and 2023 |
|
|
Six months endedJune 30, |
(in
thousands) |
2024 |
|
2023 |
Cash flows from
operating activities: |
|
|
|
Net income |
$ |
3,662 |
|
|
$ |
45,436 |
|
Adjustments to reconcile net income to net cash flows provided by
operating activities: |
|
|
|
Depreciation and amortization of property and equipment |
|
29,659 |
|
|
|
26,040 |
|
Amortization of intangible assets |
|
2,445 |
|
|
|
2,455 |
|
Stock-based compensation expense |
|
4,248 |
|
|
|
4,304 |
|
Gain on sale of property and equipment |
|
(2,995 |
) |
|
|
(2,539 |
) |
Other non-cash items |
|
1,266 |
|
|
|
(221 |
) |
Changes in operating assets and liabilities: |
|
|
|
Accounts receivable, net |
|
(34,139 |
) |
|
|
(1,714 |
) |
Contract assets, net |
|
17,057 |
|
|
|
(81,243 |
) |
Receivable for insurance claims in excess of deductibles |
|
(30 |
) |
|
|
459 |
|
Other assets |
|
(3,507 |
) |
|
|
3,147 |
|
Accounts payable |
|
(10,336 |
) |
|
|
23,004 |
|
Contract liabilities |
|
16,514 |
|
|
|
1,468 |
|
Accrued self-insurance |
|
(4,161 |
) |
|
|
(1,962 |
) |
Other liabilities |
|
10,688 |
|
|
|
(2,790 |
) |
Net cash flows provided by operating activities |
|
30,371 |
|
|
|
15,844 |
|
Cash flows from
investing activities: |
|
|
|
Proceeds from sale of property and equipment |
|
3,380 |
|
|
|
3,331 |
|
Purchases of property and equipment |
|
(45,961 |
) |
|
|
(41,730 |
) |
Net cash flows used in investing activities |
|
(42,581 |
) |
|
|
(38,399 |
) |
Cash flows from
financing activities: |
|
|
|
Borrowings under revolving lines of credit |
|
290,907 |
|
|
|
185,330 |
|
Repayments under revolving lines of credit |
|
(279,488 |
) |
|
|
(178,247 |
) |
Payment of principal obligations under equipment notes |
|
(2,595 |
) |
|
|
(2,512 |
) |
Payment of principal obligations under finance leases |
|
(549 |
) |
|
|
(584 |
) |
Proceeds from exercise of stock options |
|
— |
|
|
|
20 |
|
Repurchase of common stock |
|
(14,251 |
) |
|
|
— |
|
Debt refinancing costs |
|
(33 |
) |
|
|
(2,120 |
) |
Payments related to tax withholding for stock-based
compensation |
|
(5,866 |
) |
|
|
(7,936 |
) |
Other financing activities |
|
1,600 |
|
|
|
— |
|
Net cash flows used in financing activities |
|
(10,275 |
) |
|
|
(6,049 |
) |
Effect of exchange rate changes on cash |
|
(545 |
) |
|
|
414 |
|
Net decrease in cash and cash equivalents |
|
(23,030 |
) |
|
|
(28,190 |
) |
Cash and cash
equivalents: |
|
|
|
Beginning of period |
|
24,899 |
|
|
|
51,040 |
|
End of period |
$ |
1,869 |
|
|
$ |
22,850 |
|
|
|
|
|
Supplemental cash flow
information: |
|
|
|
Noncash financing activities: |
|
|
|
Share repurchases not settled |
$ |
2,008 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
MYR GROUP INC. |
Unaudited Consolidated Selected Data, |
Unaudited Performance Measure and Reconciliation of
Non-GAAP Measure |
For the Three, Six and Twelve Months Ended June 30,
2024 and 2023 and |
As of June 30, 2024, December 31, 2023,
June 30, 2023 and June 30, 2022 |
|
|
Three months ended June
30, |
|
Last twelve months ended June
30, |
|
(dollars in thousands,
except share and per share data) |
2024 |
|
2023 |
|
2024 |
|
2023 |
|
Summary Statement of
Operations Data: |
|
|
|
|
|
|
|
|
Contract revenues |
$ |
828,890 |
|
|
$ |
888,616 |
|
|
$ |
3,588,125 |
|
|
$ |
3,364,036 |
|
|
Gross profit |
$ |
40,843 |
|
|
$ |
90,127 |
|
|
$ |
316,964 |
|
|
$ |
357,134 |
|
|
Income (loss) from
operations |
$ |
(20,707 |
) |
|
$ |
32,438 |
|
|
$ |
72,793 |
|
|
$ |
123,624 |
|
|
Income (loss) before provision
for income taxes |
$ |
(22,137 |
) |
|
$ |
31,597 |
|
|
$ |
67,295 |
|
|
$ |
120,550 |
|
|
Income tax expense
(benefit) |
$ |
(6,860 |
) |
|
$ |
9,324 |
|
|
$ |
18,079 |
|
|
$ |
32,105 |
|
|
Net income (loss) |
$ |
(15,277 |
) |
|
$ |
22,273 |
|
|
$ |
49,216 |
|
|
$ |
88,445 |
|
|
Tax rate |
|
31.0 |
% |
|
|
29.5 |
% |
|
|
26.9 |
% |
|
|
26.6 |
% |
|
|
|
|
|
|
|
|
|
|
Per Share
Data: |
|
|
|
|
|
|
|
|
Income (loss) per
common share: |
|
|
|
|
|
|
|
|
– Basic |
$ |
(0.91 |
) |
|
$ |
1.33 |
|
|
$ |
2.95 |
|
(1) |
$ |
5.31 |
|
(1) |
– Diluted |
$ |
(0.91 |
) |
|
$ |
1.33 |
|
|
$ |
2.92 |
|
(1) |
$ |
5.26 |
|
(1) |
Weighted average
number of common shares and potential common shares
outstanding: |
|
|
|
|
|
|
|
|
– Basic |
|
16,756 |
|
|
|
16,707 |
|
|
|
16,718 |
|
(2) |
|
16,640 |
|
(2) |
– Diluted |
|
16,809 |
|
|
|
16,809 |
|
|
|
16,828 |
|
(2) |
|
16,818 |
|
(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in
thousands) |
June 30,2024 |
|
December 31,2023 |
|
June 30,2023 |
|
June 30,2022 |
Summary Balance Sheet
Data: |
|
|
|
|
|
|
|
Total assets |
$ |
1,583,242 |
|
$ |
1,578,746 |
|
$ |
1,464,803 |
|
$ |
1,264,369 |
Total shareholders’
equity |
$ |
633,342 |
|
$ |
651,202 |
|
$ |
604,300 |
|
$ |
531,082 |
Goodwill and intangible
assets |
$ |
195,227 |
|
$ |
200,469 |
|
$ |
202,989 |
|
$ |
207,151 |
Total funded debt (3) |
$ |
45,065 |
|
$ |
36,241 |
|
$ |
45,125 |
|
$ |
55,446 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months endedJune 30, |
|
Six months endedJune 30,
2024 |
(dollars in
thousands) |
2024 |
|
2023 |
|
2024 |
|
2023 |
Segment
Results: |
Amount |
|
Percent |
|
Amount |
|
Percent |
|
Amount |
|
Percent |
|
Amount |
|
Percent |
Contract
revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transmission & Distribution |
$ |
458,209 |
|
|
55.3 |
% |
|
$ |
503,737 |
|
|
56.7 |
% |
|
$ |
948,604 |
|
|
57.7 |
% |
|
$ |
949,060 |
|
|
55.8 |
% |
Commercial &
Industrial |
|
370,681 |
|
|
44.7 |
|
|
|
384,879 |
|
|
43.3 |
|
|
|
695,848 |
|
|
42.3 |
|
|
|
751,172 |
|
|
44.2 |
|
Total |
$ |
828,890 |
|
|
100.0 |
% |
|
$ |
888,616 |
|
|
100.0 |
% |
|
$ |
1,644,452 |
|
|
100.0 |
% |
|
$ |
1,700,232 |
|
|
100.0 |
% |
Operating income
(loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transmission &
Distribution |
$ |
(8,300 |
) |
|
(1.8 |
)% |
|
$ |
37,734 |
|
|
7.5 |
% |
|
$ |
21,536 |
|
|
2.3 |
% |
|
$ |
70,554 |
|
|
7.4 |
% |
Commercial &
Industrial |
|
1,608 |
|
|
0.4 |
|
|
|
12,623 |
|
|
3.3 |
|
|
|
13,031 |
|
|
1.9 |
|
|
|
23,250 |
|
|
3.1 |
|
Total |
|
(6,692 |
) |
|
(0.8 |
) |
|
|
50,357 |
|
|
5.7 |
|
|
|
34,567 |
|
|
2.1 |
|
|
|
93,804 |
|
|
5.5 |
|
Corporate |
|
(14,015 |
) |
|
(1.7 |
) |
|
|
(17,919 |
) |
|
(2.0 |
) |
|
|
(31,003 |
) |
|
(1.9 |
) |
|
|
(33,940 |
) |
|
(2.0 |
) |
Consolidated |
$ |
(20,707 |
) |
|
(2.5 |
)% |
|
$ |
32,438 |
|
|
3.7 |
% |
|
$ |
3,564 |
|
|
0.2 |
% |
|
$ |
59,864 |
|
|
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 June 30, 2024 and 2023 |
|
|
Three months endedJune 30, |
|
Last twelve months endedJune
30, |
(in thousands, except
share, per share data, ratios and percentages) |
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
Financial Performance
Measures (4): |
|
|
|
|
|
|
|
EBITDA (5) |
$ |
(4,703 |
) |
|
$ |
47,064 |
|
|
$ |
134,939 |
|
|
$ |
180,667 |
|
EBITDA per Diluted
Share (6) |
$ |
(0.28 |
) |
|
$ |
2.80 |
|
|
$ |
8.02 |
|
|
$ |
10.74 |
|
EBIA, net of taxes
(7) |
$ |
(13,637 |
) |
|
$ |
23,817 |
|
|
$ |
56,375 |
|
|
$ |
95,021 |
|
Free Cash Flow
(8) |
$ |
2,503 |
|
|
$ |
(43,429 |
) |
|
$ |
(3,424 |
) |
|
$ |
34,844 |
|
Book Value per Period
End Share (9) |
$ |
37.92 |
|
|
$ |
35.94 |
|
|
|
|
|
Tangible Book Value
(10) |
$ |
438,115 |
|
|
$ |
401,311 |
|
|
|
|
|
Tangible Book Value
per Period End Share (11) |
$ |
26.23 |
|
|
$ |
23.87 |
|
|
|
|
|
Funded Debt to Equity
Ratio (12) |
|
0.07 |
|
|
|
0.07 |
|
|
|
|
|
Asset Turnover
(13) |
|
|
|
|
|
2.45 |
|
|
|
2.66 |
|
Return on Assets
(14) |
|
|
|
|
|
3.4 |
% |
|
|
7.0 |
% |
Return on Equity
(15) |
|
|
|
|
|
8.1 |
% |
|
|
16.7 |
% |
Return on Invested
Capital (16) |
|
|
|
|
|
8.7 |
% |
|
|
16.0 |
% |
|
|
|
|
|
|
|
|
Reconciliation of
Non-GAAP Measures: |
|
|
|
|
|
|
|
Reconciliation of Net
Income (Loss) to EBITDA: |
|
|
|
|
|
|
|
Net income (loss) |
$ |
(15,277 |
) |
|
$ |
22,273 |
|
|
$ |
49,216 |
|
|
$ |
88,445 |
|
Interest expense, net |
|
1,160 |
|
|
|
961 |
|
|
|
4,897 |
|
|
|
3,515 |
|
Income tax expense (benefit) |
|
(6,860 |
) |
|
|
9,324 |
|
|
|
18,079 |
|
|
|
32,105 |
|
Depreciation and amortization |
|
16,274 |
|
|
|
14,506 |
|
|
|
62,747 |
|
|
|
56,602 |
|
EBITDA
(5) |
$ |
(4,703 |
) |
|
$ |
47,064 |
|
|
$ |
134,939 |
|
|
$ |
180,667 |
|
|
|
|
|
|
|
|
|
Reconciliation of Net
Income (Loss) per Diluted Share to EBITDA per Diluted
Share: |
|
|
|
|
|
|
|
Net income (loss) per
share |
$ |
(0.91 |
) |
|
$ |
1.33 |
|
|
$ |
2.92 |
|
|
$ |
5.26 |
|
Interest expense, net, per share |
|
0.07 |
|
|
|
0.06 |
|
|
|
0.29 |
|
|
|
0.21 |
|
Income tax expense (benefit) per share |
|
(0.41 |
) |
|
|
0.55 |
|
|
|
1.08 |
|
|
|
1.90 |
|
Depreciation and amortization per share |
|
0.97 |
|
|
|
0.86 |
|
|
|
3.73 |
|
|
|
3.37 |
|
EBITDA per Diluted
Share (6) |
$ |
(0.28 |
) |
|
$ |
2.80 |
|
|
$ |
8.02 |
|
|
$ |
10.74 |
|
|
|
|
|
|
|
|
|
Reconciliation of
Non-GAAP measure: |
|
|
|
|
|
|
|
Net income (loss) |
$ |
(15,277 |
) |
|
$ |
22,273 |
|
|
$ |
49,216 |
|
|
$ |
88,445 |
|
Interest expense, net |
|
1,160 |
|
|
|
961 |
|
|
|
4,897 |
|
|
|
3,515 |
|
Amortization of intangible assets |
|
1,217 |
|
|
|
1,229 |
|
|
|
4,897 |
|
|
|
5,444 |
|
Tax impact of interest and amortization of intangible assets |
|
(737 |
) |
|
|
(646 |
) |
|
|
(2,635 |
) |
|
|
(2,383 |
) |
EBIA, net of taxes
(7) |
$ |
(13,637 |
) |
|
$ |
23,817 |
|
|
$ |
56,375 |
|
|
$ |
95,021 |
|
|
|
|
|
|
|
|
|
Calculation of Free
Cash Flow: |
|
|
|
|
|
|
|
Net cash flow from operating
activities |
$ |
22,681 |
|
|
$ |
(21,314 |
) |
|
$ |
85,543 |
|
|
$ |
123,209 |
|
Less: cash used in purchasing property and equipment |
|
(20,178 |
) |
|
|
(22,115 |
) |
|
|
(88,967 |
) |
|
|
(88,365 |
) |
Free Cash Flow
(8) |
$ |
2,503 |
|
|
$ |
(43,429 |
) |
|
$ |
(3,424 |
) |
|
$ |
34,844 |
|
|
|
|
|
|
|
|
|
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, 2024, 2023 and 2022 |
|
(in thousands, except
per share amounts) |
June 30, 2024 |
|
June 30, 2023 |
Reconciliation of Book
Value to Tangible Book Value: |
|
|
|
Book value (total shareholders' equity) |
$ |
633,342 |
|
|
$ |
604,300 |
|
Goodwill and intangible assets |
|
(195,227 |
) |
|
|
(202,989 |
) |
Tangible Book Value
(10) |
$ |
438,115 |
|
|
$ |
401,311 |
|
|
|
|
|
Reconciliation of Book
Value per Period End Share to Tangible Book Value per Period End
Share: |
|
|
|
Book value per period end share |
$ |
37.92 |
|
|
$ |
35.94 |
|
Goodwill and intangible assets per period end share |
|
(11.69 |
) |
|
|
(12.07 |
) |
Tangible Book Value
per Period End Share (11) |
$ |
26.23 |
|
|
$ |
23.87 |
|
|
|
|
|
Calculation of Period
End Shares: |
|
|
|
Shares outstanding |
|
16,648 |
|
|
|
16,710 |
|
Plus: common equivalents |
|
53 |
|
|
|
102 |
|
Period End Shares
(17) |
|
16,701 |
|
|
|
16,812 |
|
|
|
|
|
|
|
|
|
(in
thousands) |
June 30, 2024 |
|
June 30, 2023 |
|
June 30, 2022 |
Reconciliation of
Invested Capital to Shareholders Equity: |
|
|
|
|
|
Book value (total shareholders' equity) |
$ |
633,342 |
|
|
$ |
604,300 |
|
|
$ |
531,082 |
|
Plus: total funded debt |
|
45,065 |
|
|
|
45,125 |
|
|
|
55,446 |
|
Less: cash and cash equivalents |
|
(1,869 |
) |
|
|
(22,850 |
) |
|
|
(22,057 |
) |
Invested Capital |
$ |
676,538 |
|
|
$ |
626,575 |
|
|
$ |
564,471 |
|
Average Invested
Capital (18) |
$ |
651,557 |
|
|
$ |
595,523 |
|
|
|
|
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 (loss)
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 (loss) per diluted
share. |
(7) |
EBIA, net of taxes is defined as net income (loss) 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 (loss), 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 (loss) 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 (loss)
for the period by total assets at the beginning of the period. |
(15) |
Return on equity is calculated by dividing net income (loss)
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. |
MYR (NASDAQ:MYRG)
Historical Stock Chart
From Dec 2024 to Jan 2025
MYR (NASDAQ:MYRG)
Historical Stock Chart
From Jan 2024 to Jan 2025