UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
Form 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): May 7, 2014
MYR GROUP INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
1-08325 |
|
36-3158643 |
(State or Other Jurisdiction of Incorporation) |
|
(Commission File Number) |
|
(I.R.S. Employer |
|
|
|
1701 Golf Road, Suite 3-1012 Rolling Meadows, IL |
|
60008-4210 |
(Address of Principal Executive Offices) |
|
(ZIP Code) |
Registrants telephone number, including area code: (847) 290-1891
None
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition.
On May 7, 2014, MYR Group Inc. issued a press release announcing its financial results for the three months ended March 31, 2014. The press release is furnished hereto as Exhibit 99.1.
This information shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934 (the Exchange Act) or incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d) The following exhibit is being furnished with this Current Report on Form 8-K.
99.1 MYR Group Inc. Press Release, dated May 7, 2014
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
MYR GROUP INC. | ||
|
| ||
Dated: May 7, 2014 |
By: |
/s/ PAUL J. EVANS | |
|
|
Name: |
Paul J. Evans |
|
|
Title: |
Vice President, Chief Financial Officer and Treasurer |
Exhibit 99.1
MYR Group Inc. Announces First-Quarter 2014 Results
Rolling Meadows, Ill., May 7, 2014 MYR Group Inc. (MYR or the Company) (NASDAQ: MYRG), a leading specialty contractor serving the electrical infrastructure market in the United States, today announced its first-quarter 2014 financial results.
· Q1 2014 net income and diluted earnings per share down slightly at $6.3 million and $0.29 per share versus $7.0 million and $0.32 per share for the same period last year.
· Q1 2014 revenues of $215.6 million compared to $201.3 million for the same period last year.
· Backlog increased $59.5 million, or 18.2 percent, to $385.6 million at March 31, 2014 from $326.1 million at December 31, 2013.
· Share repurchase program amended from $22.5 million to $25.0 million and extended to May 29, 2015.
Management Comments
Bill Koertner, MYRs President and CEO said, We experienced another solid quarter in spite of the adverse effects of an extremely harsh winter across much of the country. We are encouraged by our backlog growth since December 31, 2013 in both our T&D and C&I segments and remain optimistic about our prospects in both markets. Mr. Koertner added, We continue to execute our disciplined growth strategy by pursuing opportunities in new and existing geographical markets, adding resources, managing our cost structure and striving for continuous improvement in all areas, including safety. Our solid reputation in the industry, experienced management team and workforce, plus our strong balance sheet position MYR to expand the business organically and through strategic acquisitions.
First-Quarter Results
MYR reported first-quarter 2014 revenues of $215.6 million, an increase of $14.3 million, or 7.1 percent, compared to the first quarter of 2013. Specifically, the Transmission and Distribution (T&D) segment reported revenues of $162.0 million, an increase of $1.5 million, or 0.9 percent, over the first quarter of 2013. Material and subcontractor costs in our T&D segment comprised approximately 20 percent of total contract costs in the three months ended March 31, 2014, compared to approximately 27 percent in the three months ended March 31, 2013. The Commercial and Industrial (C&I) segment reported first-quarter 2014 revenues of $53.6 million, an increase of $12.8 million, or 31.3 percent, over the first quarter of 2013. The increase in revenues was due to an increase in revenues from projects with contract values of all sizes.
Consolidated gross profit decreased to $27.1 million, or 12.6 percent of revenues, in the first quarter of 2014, compared to $27.3 million, or 13.6 percent of revenues, in the first quarter of 2013. The first quarter of 2013 included a gross margin benefit of approximately 1.0 percent related to improved contract margins on a few large transmission projects. First-quarter 2014 benefited by approximately 3.1 percent in gross margin due to improved contract margins on several large transmission projects due to cost efficiencies, additional work and effective contract management. This benefit was partially offset by lower contract margins of approximately 1.4 percent on other projects largely due to severe winter weather conditions that caused lower productivity in certain areas of the country. The remaining benefit was largely offset by lower equipment utilization and higher equipment repairs and maintenance costs during the first quarter of 2014.
Selling, general and administrative expenses increased to $16.9 million in the first quarter of 2014 compared to $16.0 million in the first quarter of 2013. The increase in selling, general and administrative expenses was primarily due to higher personnel costs due to increased staff to support operations. As a percentage of revenues, selling, general and administrative expenses decreased to 7.9 percent for the first quarter of 2014 from 8.0 percent for the first quarter of 2013.
For the first quarter of 2014, net income was $6.3 million, or $0.29 per diluted share, compared to $7.0 million, or $0.32 per diluted share, for the same period of 2013. First-quarter 2014 EBITDA, a non-GAAP financial measure, was $18.2 million, or 8.4 percent of revenues, compared to $18.4 million, or 9.1 percent of revenues, in the first quarter of 2013.
Backlog
As of March 31, 2014, MYRs backlog was $385.6 million, consisting of $248.5 million in the T&D segment and $137.1 million in the C&I segment. Total backlog at March 31, 2014 was $59.5 million higher compared to the $326.1 million reported at December 31, 2013. T&D backlog at March 31, 2014 increased $59.2 million, or 31.3 percent from December 31, 2013, while C&I backlog increased $0.3 million, or 0.2 percent, over the same period. Total backlog at March 31, 2014 decreased $81.5 million, or 17.4 percent, from the $467.1 million reported at March 31, 2013.
Balance Sheet
As of March 31, 2014, MYR had cash and cash equivalents of $54.4 million and $156.6 million of borrowing availability under its credit facility.
Share Repurchase Program
On May 1, 2014, MYRs board of directors approved an amended share repurchase program, increasing the amount of the program from $22.5 million to $25.0 million of its outstanding common stock and extending the term of the program through August 31, 2015. To date, MYR has not repurchased any shares under its existing program. MYR expects to fund the program using available liquidity.
Non-GAAP Financial Measures
To supplement MYRs 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. MYRs 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 MYRs performance using the same tools that management uses to evaluate MYRs past performance, reportable business segments and prospects for future performance, (iii) publicly disclose results that are relevant to financial covenants included in MYRs 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 first-quarter 2014 results on Thursday, May 8, 2014, at 9:00 a.m. Central time. To participate in the conference call via telephone, please dial (877) 561-2750 (domestic) or (763) 416-8565 (international) at least five minutes prior to the start of the event. A replay of the conference call will be available through Wednesday, May 14, 2014, at 11:59 p.m. Eastern time, by dialing (855) 859-2056 or (404) 537-3406, and entering conference ID 24614544. MYR will also broadcast the conference call live via the internet. Interested parties may access the webcast through the Investor Relations section of the Companys website at www.myrgroup.com. Please access the website at least 15 minutes prior to the start of the call to register, download and install any necessary audio software. The webcast will be available until Wednesday, May 14, 2014.
About MYR Group Inc.
MYR Group is a leading specialty contractor serving the electrical infrastructure market and has the experience and expertise to complete electrical installations of any type and size. MYR Groups comprehensive services on electric transmission and distribution networks and substation facilities include design, engineering, procurement, construction, upgrade, maintenance and repair services. MYR Groups transmission and distribution customers include electric utilities, cooperatives, municipalities and private developers. MYR Group also provides commercial and industrial electrical contracting services to property owners and general contractors throughout the western United States. For more information, visit myrgroup.com.
Forward-Looking Statements
Various statements in this announcement are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements include those that express a belief, expectation, or intention, as well as those that are not statements of historical fact, and may include projections and estimates concerning the timing and success of specific projects and our future revenue, income, backlog, liquidity, capital spending and investments. The forward-looking statements in this announcement are generally accompanied by words such as estimate, project, predict, believe, expect, intend, anticipate, potential, possible, plan, goal, objective, outlook, see, may, should, could, appears 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 and are based on our current expectations and assumptions about future events, including with respect to expected growth, results of operations, performance, business prospects and opportunities and effective tax rates. These statements do not guarantee future performance and actual results may differ materially from these statements. We disclaim any obligation to update these statements, unless required by securities laws, and we caution you not to rely on them unduly. 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. Forward-looking statements in this announcement should be evaluated together with the many uncertainties that affect MYRs business, particularly those mentioned in the risk factors and cautionary statements in Item 1A of MYRs Annual Report on Form 10-K for the fiscal year ended December 31, 2013, and in any risk factors or cautionary statements contained in MYRs Quarterly Reports on Form 10-Q or Current Reports on Form 8-K.
MYR Group Inc. Contact:
Paul J. Evans, Chief Financial Officer, 847-290-1891, investorinfo@myrgroup.com
Investor Contact:
Philip Kranz, Dresner Corporate Services, 312-780-7240, pkranz@dresnerco.com
Financial tables follow
MYR GROUP INC.
Consolidated Balance Sheets
As of March 31, 2014 and December 31, 2013
|
|
March 31, |
|
December 31, |
| ||
(In thousands, except share and per share data) |
|
2014 |
|
2013 |
| ||
|
|
(unaudited) |
|
|
| ||
ASSETS |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
54,375 |
|
$ |
76,454 |
|
Accounts receivable, net of allowances of $1,144 and $1,132, respectively |
|
173,344 |
|
173,468 |
| ||
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
47,637 |
|
40,519 |
| ||
Deferred income tax assets |
|
14,550 |
|
14,550 |
| ||
Receivable for insurance claims in excess of deductibles |
|
12,084 |
|
11,389 |
| ||
Refundable income taxes |
|
|
|
1,286 |
| ||
Other current assets |
|
6,495 |
|
6,283 |
| ||
Total current assets |
|
308,485 |
|
323,949 |
| ||
Property and equipment, net of accumulated depreciation of $123,537 and $115,679, respectively |
|
149,877 |
|
142,931 |
| ||
Goodwill |
|
46,599 |
|
46,599 |
| ||
Intangible assets, net of accumulated amortization of $2,977 and $2,893, respectively |
|
10,115 |
|
10,199 |
| ||
Other assets |
|
1,707 |
|
1,744 |
| ||
Total assets |
|
$ |
516,783 |
|
$ |
525,422 |
|
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
67,896 |
|
$ |
79,605 |
|
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
48,752 |
|
52,952 |
| ||
Accrued self insurance |
|
39,734 |
|
39,111 |
| ||
Accrued income taxes |
|
1,817 |
|
|
| ||
Other current liabilities |
|
31,146 |
|
32,711 |
| ||
Total current liabilities |
|
189,345 |
|
204,379 |
| ||
Deferred income tax liabilities |
|
23,719 |
|
23,719 |
| ||
Other liabilities |
|
1,242 |
|
1,233 |
| ||
Total liabilities |
|
214,306 |
|
229,331 |
| ||
Commitments and contingencies |
|
|
|
|
| ||
Stockholders equity: |
|
|
|
|
| ||
Preferred stock$0.01 par value per share; 4,000,000 authorized shares; none issued and outstanding at March 31, 2014 and December 31, 2013 |
|
|
|
|
| ||
Common stock$0.01 par value per share; 100,000,000 authorized shares; 21,298,836 and 21,223,076 shares issued and outstanding at March 31, 2014 and December 31, 2013, respectively |
|
211 |
|
210 |
| ||
Additional paid-in capital |
|
161,315 |
|
161,202 |
| ||
Retained earnings |
|
140,951 |
|
134,679 |
| ||
Total stockholders equity |
|
302,477 |
|
296,091 |
| ||
Total liabilities and stockholders equity |
|
$ |
516,783 |
|
$ |
525,422 |
|
MYR GROUP INC.
Unaudited Consolidated Statements of Operations
Three Months Ended March 31, 2014 and 2013
|
|
Three months ended |
| ||||
(In thousands, except per share data) |
|
2014 |
|
2013 |
| ||
Contract revenues |
|
$ |
215,638 |
|
$ |
201,342 |
|
Contract costs |
|
188,558 |
|
174,039 |
| ||
Gross profit |
|
27,080 |
|
27,303 |
| ||
Selling, general and administrative expenses |
|
16,875 |
|
16,007 |
| ||
Amortization of intangible assets |
|
84 |
|
84 |
| ||
Gain on sale of property and equipment |
|
(11 |
) |
(178 |
) | ||
Income from operations |
|
10,132 |
|
11,390 |
| ||
Other income (expense) |
|
|
|
|
| ||
Interest income |
|
3 |
|
3 |
| ||
Interest expense |
|
(178 |
) |
(183 |
) | ||
Other, net |
|
54 |
|
5 |
| ||
Income before provision for income taxes |
|
10,011 |
|
11,215 |
| ||
Income tax expense |
|
3,739 |
|
4,255 |
| ||
Net income |
|
$ |
6,272 |
|
$ |
6,960 |
|
Income per common share: |
|
|
|
|
| ||
Basic |
|
$ |
0.30 |
|
$ |
0.33 |
|
Diluted |
|
$ |
0.29 |
|
$ |
0.32 |
|
Weighted average number of common shares and potential common shares outstanding: |
|
|
|
|
| ||
Basic |
|
21,036 |
|
20,661 |
| ||
Diluted |
|
21,513 |
|
21,311 |
|
MYR GROUP INC.
Unaudited Consolidated Statements of Cash Flows
Three Months Ended March 31, 2014 and 2013
|
|
Three months ended |
| ||||
(In thousands) |
|
2014 |
|
2013 |
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net income |
|
$ |
6,272 |
|
$ |
6,960 |
|
Adjustments to reconcile net income to net cash flows provided by (used in) operating activities |
|
|
|
|
| ||
Depreciation and amortization of property and equipment |
|
7,950 |
|
6,879 |
| ||
Amortization of intangible assets |
|
84 |
|
84 |
| ||
Stock-based compensation expense |
|
833 |
|
751 |
| ||
Gain on sale of property and equipment |
|
(11 |
) |
(178 |
) | ||
Other non-cash items |
|
35 |
|
34 |
| ||
Changes in operating assets and liabilities |
|
|
|
|
| ||
Accounts receivable, net |
|
124 |
|
7,892 |
| ||
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
(7,118 |
) |
18,499 |
| ||
Receivable for insurance claims in excess of deductibles |
|
(695 |
) |
38 |
| ||
Other assets |
|
1,076 |
|
339 |
| ||
Accounts payable |
|
(14,195 |
) |
(23,646 |
) | ||
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
(4,200 |
) |
(349 |
) | ||
Accrued self insurance |
|
623 |
|
(38 |
) | ||
Other liabilities |
|
255 |
|
(4,771 |
) | ||
Net cash flows provided by (used in) operating activities |
|
(8,967 |
) |
12,494 |
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Proceeds from sale of property and equipment |
|
42 |
|
178 |
| ||
Purchases of property and equipment |
|
(12,441 |
) |
(12,458 |
) | ||
Net cash flows used in investing activities |
|
(12,399 |
) |
(12,280 |
) | ||
Cash flows from financing activities: |
|
|
|
|
| ||
Employee stock option and restricted stock transactions |
|
(824 |
) |
679 |
| ||
Excess tax benefit from stock-based awards |
|
111 |
|
563 |
| ||
Net cash flows provided by (used in) financing activities |
|
(713 |
) |
1,242 |
| ||
Net increase (decrease) in cash and cash equivalents |
|
(22,079 |
) |
1,456 |
| ||
Cash and cash equivalents: |
|
|
|
|
| ||
Beginning of period |
|
76,454 |
|
19,825 |
| ||
End of period |
|
$ |
54,375 |
|
$ |
21,281 |
|
MYR GROUP INC.
Unaudited Consolidated Selected Data and Net Income Per Share
Three and Twelve Months Ended March 31, 2014 and 2013
|
|
Three months ended |
|
Last twelve months ended |
| ||||||||
|
|
March 31, |
|
March 31, |
| ||||||||
(in thousands, except per share data) |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Summary Statement of Operations Data: |
|
|
|
|
|
|
|
|
| ||||
Contract revenues |
|
$ |
215,638 |
|
$ |
201,342 |
|
$ |
917,025 |
|
$ |
960,073 |
|
Gross profit |
|
$ |
27,080 |
|
$ |
27,303 |
|
$ |
124,654 |
|
$ |
119,853 |
|
Income from operations |
|
$ |
10,132 |
|
$ |
11,390 |
|
$ |
54,359 |
|
$ |
56,924 |
|
Net income |
|
$ |
6,272 |
|
$ |
6,960 |
|
$ |
34,071 |
|
$ |
35,012 |
|
|
|
|
|
|
|
|
|
|
| ||||
Per Share Data: |
|
|
|
|
|
|
|
|
| ||||
Income per common share (1): |
|
|
|
|
|
|
|
|
| ||||
- Basic |
|
$ |
0.30 |
|
$ |
0.33 |
|
$ |
1.61 |
(2) |
$ |
1.68 |
(2) |
- Diluted |
|
$ |
0.29 |
|
$ |
0.32 |
|
$ |
1.57 |
(2) |
$ |
1.64 |
(2) |
Weighted average number of common shares and potential common shares outstanding : |
|
|
|
|
|
|
|
|
| ||||
- Basic |
|
21,036 |
|
20,661 |
|
20,914 |
(3) |
20,481 |
(3) | ||||
- Diluted |
|
21,513 |
|
21,311 |
|
21,478 |
(3) |
21,211 |
(3) |
|
|
March 31, |
|
December 31, |
|
March 31, |
|
March 31, |
| ||||
(in thousands) |
|
2014 |
|
2013 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Summary Balance Sheet Data: |
|
|
|
|
|
|
|
|
| ||||
Total assets |
|
$ |
516,783 |
|
$ |
525,422 |
|
$ |
446,892 |
|
$ |
420,933 |
|
Total stockholders equity (book value) |
|
$ |
302,477 |
|
$ |
296,091 |
|
$ |
263,643 |
|
$ |
222,552 |
|
Goodwill and intangible assets |
|
$ |
56,714 |
|
$ |
56,798 |
|
$ |
57,049 |
|
$ |
57,384 |
|
Total debt |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
(1) MYR calculates net income per common share in accordance with ASC 260, Earnings Per Share.
(2) Last-twelve-months earnings per share is the sum of earnings per share reported in the last four quarters.
(3) Last-twelve-months average basic and diluted shares were determined by adding the average shares reported for the last four quarters and dividing by four.
MYR GROUP INC.
Unaudited Performance Measures and Reconciliation of Non-GAAP Measures
Three and Twelve Months Ended March 31, 2014 and 2013
|
|
Three months ended |
|
Last twelve months ended |
| ||||||||
|
|
March 31, |
|
March 31, |
| ||||||||
(in thousands, except per share data, ratios and percentages) |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Financial Performance Measures (1): |
|
|
|
|
|
|
|
|
| ||||
EBITDA (2) |
|
$ |
18,220 |
|
$ |
18,358 |
|
$ |
84,647 |
|
$ |
83,069 |
|
EBITDA per Diluted Share (3) |
|
$ |
0.85 |
|
$ |
0.86 |
|
$ |
3.94 |
|
$ |
3.92 |
|
Free Cash Flow (4) |
|
$ |
(21,408 |
) |
$ |
36 |
|
$ |
30,893 |
|
$ |
13,124 |
|
Book Value per Diluted Share (5) |
|
$ |
14.06 |
|
$ |
12.37 |
|
|
|
|
| ||
Tangible Book Value (6) |
|
$ |
245,763 |
|
$ |
206,594 |
|
|
|
|
| ||
Tangible Book Value per Diluted Share (7) |
|
$ |
11.41 |
|
$ |
9.69 |
|
|
|
|
| ||
Debt Leverage Ratio (8) |
|
0.0 |
|
0.0 |
|
|
|
|
| ||||
Asset Turnover (9) |
|
|
|
|
|
2.05 |
|
2.28 |
| ||||
Return on Assets (10) |
|
|
|
|
|
7.6 |
% |
8.3 |
% | ||||
Return on Equity (11) |
|
|
|
|
|
12.9 |
% |
15.7 |
% | ||||
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Non-GAAP measures: |
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Net Income to EBITDA: |
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
6,272 |
|
$ |
6,960 |
|
$ |
34,071 |
|
$ |
35,012 |
|
Interest expense, net |
|
$ |
175 |
|
$ |
180 |
|
$ |
713 |
|
$ |
848 |
|
Provision for income taxes |
|
$ |
3,739 |
|
$ |
4,255 |
|
$ |
19,597 |
|
$ |
20,874 |
|
Depreciation and amortization |
|
$ |
8,034 |
|
$ |
6,963 |
|
$ |
30,266 |
|
$ |
26,335 |
|
EBITDA (2) |
|
$ |
18,220 |
|
$ |
18,358 |
|
$ |
84,647 |
|
$ |
83,069 |
|
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Net Income per diluted share to EBITDA per diluted share: |
|
|
|
|
|
|
|
|
| ||||
Net Income per share: |
|
$ |
0.29 |
|
$ |
0.32 |
|
$ |
1.57 |
|
$ |
1.64 |
|
Interest expense, net, per share |
|
$ |
0.01 |
|
$ |
0.01 |
|
$ |
0.03 |
|
$ |
0.04 |
|
Provision for income taxes per share |
|
$ |
0.17 |
|
$ |
0.20 |
|
$ |
0.92 |
|
$ |
0.99 |
|
Depreciation and amortization per share |
|
$ |
0.38 |
|
$ |
0.33 |
|
$ |
1.42 |
|
$ |
1.25 |
|
EBITDA per diluted share (3) |
|
$ |
0.85 |
|
$ |
0.86 |
|
$ |
3.94 |
|
$ |
3.92 |
|
|
|
|
|
|
|
|
|
|
| ||||
Calculation of Free Cash Flow: |
|
|
|
|
|
|
|
|
| ||||
Net cash flow from operating activities |
|
$ |
(8,967 |
) |
$ |
12,494 |
|
$ |
73,601 |
|
$ |
54,501 |
|
Less: cash used in purchasing property and equipment |
|
$ |
(12,441 |
) |
$ |
(12,458 |
) |
$ |
(42,708 |
) |
$ |
(41,377 |
) |
Free Cash Flow (4) |
|
$ |
(21,408 |
) |
$ |
36 |
|
$ |
30,893 |
|
$ |
13,124 |
|
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Book Value to Tangible Book Value: |
|
|
|
|
|
|
|
|
| ||||
Book value (total stockholders equity) |
|
$ |
302,477 |
|
$ |
263,643 |
|
|
|
|
| ||
Goodwill and intangible assets |
|
$ |
(56,714 |
) |
$ |
(57,049 |
) |
|
|
|
| ||
Tangible Book Value (6) |
|
$ |
245,763 |
|
$ |
206,594 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Book Value per diluted share to Tangible Book Value per diluted share: |
|
|
|
|
|
|
|
|
| ||||
Book value per diluted share: |
|
$ |
14.06 |
|
$ |
12.37 |
|
|
|
|
| ||
Goodwill and intangible assets per diluted share |
|
(2.65 |
) |
(2.68 |
) |
|
|
|
| ||||
Tangible Book Value per diluted share (7) |
|
$ |
11.41 |
|
$ |
9.69 |
|
|
|
|
|
(1) These financial performance measures are provided as supplemental information to the financial statements. These measures are used by management to evaluate our past performance and prospects for future performance, to review measurements included in the financial covenants in our credit facility 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.
(2) 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. EBITDA is a component of the debt to EBITDA covenant that we must report to our bank on a quarterly basis. In addition, management considers EBITDA a useful measure because it eliminates differences which are caused by different capital structures as well as different tax rates and depreciation schedules when comparing our measures to our peers measures.
(3) EBITDA per 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.
(4) 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.
(5) Book value per share is calculated by dividing total stockholders equity at the end of the period by the weighted average diluted shares outstanding for the period.
(6) Tangible book value is calculated by subtracting goodwill and intangible assets outstanding at the end of the period from stockholders equity outstanding at the end of the period. Tangible book value is not recognized under GAAP and does not purport to be an alternative to book value or stockholders equity.
(7) Tangible book value per share is calculated by dividing tangible book value at the end of the period by the weighted average number of diluted shares outstanding for the period. Tangible book value per diluted share is not recognized under GAAP and does not purport to be an alternative to income per diluted share.
(8) The debt leverage ratio is calculated by dividing total debt at the end of the period by total stockholders equity at the end of the period.
(9) Asset turnover is calculated by dividing the current period revenue by total assets at the beginning of the period.
(10) Return on assets is calculated by dividing net income for the period by total assets at the beginning of the period.
(11) Return on equity is calculated by dividing net income for the period by total stockholders equity at the beginning of the period.