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): November 7, 2012
MYR GROUP INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
1-08325 |
|
36-3158643 |
(State or Other Jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
1701 Golf Road, Suite 3-1012 |
|
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 November 7, 2012, MYR Group Inc. issued a press release announcing its financial results for the three and nine months ended September 30, 2012. 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 November 7, 2012
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: November 7, 2012 |
By: |
/s/ PAUL J. EVANS | |
|
|
Name: |
Paul J. Evans |
|
|
Title: |
Vice President, Chief Financial Officer and Treasurer |
Exhibit 99.1
MYR Group Inc. Announces Third-Quarter and First Nine-Months 2012 Results
Rolling Meadows, Ill., November 7, 2012 MYR Group Inc. (MYR) (NASDAQ: MYRG), a leading specialty contractor serving the electrical infrastructure market in the United States, today announced its third-quarter and first nine-months 2012 financial results.
Highlights
· Q3 2012 revenues of $250.6 million compared to $210.5 million in Q3 2011.
· Q3 2012 EBITDA of $20.7 million compared to $11.7 million in Q3 2011.
· Q3 2012 diluted earnings per share (EPS) of $0.41 compared to $0.20 in Q3 2011.
· Q3 2012 gross margin of 11.8 percent compared to 9.4 percent in Q3 2011.
· First nine-months 2012 EBITDA of $58.4 million compared to $34.2 million for the same period in 2011.
· First nine-months 2012 diluted EPS of $1.15 compared to $0.59 for the same period in 2011.
Management Comments
Bill Koertner, MYRs president and CEO said, We are very pleased to report significant increases in revenue, contract margin, EBITDA and EPS compared to the third quarter last year. We anticipate the investment in upgrading the nations transmission systems by our customers, which we are benefitting from, will remain strong for several years. We continue to reap the benefits of the investment weve made over the last several years in work force development, equipment and tooling. Our equipment utilization remained strong during the quarter and contributed to our strong financial performance. We remain focused on improving the execution on our contracts and finding new work. We believe our strong balance sheet provides us with the capital needed to pursue projects that fit us strategically while we execute our work with the best people, safety programs processes and equipment in the industry.
Third-Quarter Results
MYR reported third-quarter 2012 revenues of $250.6 million, an increase of $40.1 million, or 19.0 percent, compared to the third quarter of 2011. Specifically, the Transmission and Distribution (T&D) segment reported revenues of $204.3 million, an increase of $33.4 million, or 19.6 percent, over the third quarter of 2011. The majority of the growth in T&D revenues was the result of increased revenues from several large transmission projects as well as an increase in revenues from many small and a few medium-sized transmission projects, which were partially offset by a decrease in distribution revenues. The Commercial and Industrial (C&I) segment reported third-quarter 2012 revenues of $46.3 million, an increase of $6.7 million, or 16.8 percent, over the third quarter of 2011, primarily as the result of an increase in revenue on medium-sized projects.
Consolidated gross profit increased to $29.6 million, or 11.8 percent of revenues, in the third quarter of 2012, compared to $19.8 million, or 9.4 percent of revenues, in the third quarter of 2011. The growth in gross profit was primarily due to the increase in volume. The higher gross profit as a percentage of revenues was mainly a result of improved overall project margins in both segments and improved utilization of fleet assets.
-more-
Selling, general and administrative expenses increased to $15.6 million in the third quarter of 2012, compared to $13.5 million in the third quarter of 2011, mainly due to higher employee compensation and benefit costs primarily related to an increase in the number of support personnel. As a percentage of revenues, these expenses decreased to 6.3 percent for the third quarter of 2012 from 6.4 percent for the third quarter of 2011.
For the third quarter of 2012, net income was $8.7 million, or $0.41 per diluted share, compared to $4.2 million, or $0.20 per diluted share, for the same period of 2011. Third-quarter 2012 EBITDA was $20.7 million, or 8.2 percent of revenues, compared to $11.7 million, or 5.5 percent of revenues, in the third quarter of 2011. The increase in EBITDA as a percentage of revenues was mainly due to the higher gross margin, higher depreciation expense as a percent of revenues and lower selling, general and administrative expenses as a percent of revenues, as discussed above.
First Nine-Months Results
MYR reported revenues of $751.2 million for the first nine months of 2012, an increase of $205.1 million, or 37.6 percent, compared with the first nine months of 2011. The T&D segment reported revenues of $625.1 million in the first nine months of 2012, an increase of 45.9 percent over the 2011 period. The growth in revenues was primarily the result of an increase in revenues from large transmission projects, as well as an increase in revenues from many small and a few medium-sized transmission projects, which were partially offset by a decrease in distribution revenues. The C&I segment reported first nine-months 2012 revenues of $126.1 million, an increase of 7.3 percent from 2011, due to an increase in revenue on medium-sized projects.
Consolidated gross profit increased to $85.7 million for the first nine months of 2012 from $60.9 million for the first nine months of 2011. As a percentage of overall revenues, gross margin grew to 11.4 percent for the first nine months of 2012 from 11.2 percent for the first nine months of 2011. The increase in gross profit as a percentage of revenues was mainly attributable to improved overall project margins on small and medium-sized projects in both segments and to improved utilization of fleet assets.
Selling, general and administrative expenses increased to $46.1 million for the first nine months of 2012 from $41.2 million for the first nine months of 2011, primarily due to higher employee compensation and benefit costs, related primarily to the increased number of support personnel. As a percentage of revenues, these expenses decreased to 6.1 percent for the first nine months of 2012 from 7.5 percent for the first nine months of 2011.
For the first nine months of 2012, net income was $24.5 million, or $1.15 per diluted share, compared to $12.4 million, or $0.59 per diluted share, for the same period of 2011. EBITDA for the first nine months of 2012 was $58.4 million, or 7.8 percent of revenues, compared to $34.2 million, or 6.3 percent of revenues, for the first nine months of 2011. The increase in EBITDA as a percentage of revenues was mainly due to the increase in gross margin and lower selling, general and administrative expense as a percentage of revenues.
Backlog
As of September 30, 2012, MYRs backlog was $491.3 million, consisting of $391.0 million in the T&D segment and $100.3 million in the C&I segment. Compared to September 30, 2011, T&D
backlog decreased $266.3 million, or 40.5 percent, while C&I backlog increased $36.2 million, or 56.6 percent.
Total backlog at September 30, 2012 was $51.7 million lower compared to the $543.0 million reported at June 30, 2012. T&D backlog decreased $73.2 million, or 15.8 percent, while C&I backlog increased $21.5 million, or 27.2 percent.
Backlog may not accurately represent the revenues that MYR expects to realize during any period. The timing of contract awards as well as the type and duration of large projects can significantly affect MYRs backlog at any point in time. Large projects that include a substantial amount of subcontractor and material costs can also affect MYRs backlog at any point in time. Backlog is a non-GAAP measure; therefore, reporting on this measure can vary considerably from company to company depending on each companys backlog definition. Backlog should not be reviewed or relied upon as a stand-alone indicator of future results.
Balance Sheet
As of September 30, 2012, MYR had cash and cash equivalents of $16.6 million and $157.8 million of borrowing availability under its credit facility. MYRs credit facility provides for revolving loans, letters of credit and swingline loans and matures in December 2016.
Non-GAAP Financial Measures
To assist investors understanding of MYRs financial results, MYR has provided EBITDA and EBITDA per diluted share in this press release. MYR defines EBITDA as earnings before interest, taxes, depreciation and amortization. EBITDA is a measure not recognized by generally accepted accounting principles in the United States (GAAP). EBITDA per diluted share is also a non-GAAP calculation, defined as EBITDA divided by MYRs diluted weighted average shares outstanding. Management believes this information is useful to investors in understanding results of operations because it illustrates the impact that interest, taxes, depreciation and amortization had on MYRs results. EBITDA is not 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 per share is not an alternative to income per share, nor is it a measure of liquidity per share. A reconciliation of EBITDA to net income is provided at the end of this release.
Conference Call
MYR will host a conference call to discuss its third-quarter and first nine months 2012 results on Thursday, November 8, 2012, 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, November 14, 2012, at 11:59 p.m. Eastern time, by dialing (855) 859-2056 or (404) 537-3406, and entering conference ID 53856841. 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 archived for seven days.
About MYR Group Inc.
MYR is a leading specialty contractor serving the electrical infrastructure market in the United States. MYR is one of the largest national contractors servicing the transmission and distribution sector of the United States electric utility industry. MYRs transmission and distribution customers include electric utilities, cooperatives and municipalities. MYR provides a broad range of transmission and distribution services which includes design, engineering, procurement, construction, upgrade, maintenance and repair services with a particular focus on construction, maintenance and repair throughout the continental United States. MYR also provides commercial and industrial electrical contracting services in the western United States.
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, share repurchases and investments. Forward-looking statements are generally accompanied by words such as estimate, project, predict, believe, expect, anticipate, potential, plan, goal, should, 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; 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 press 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, 2011, 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 September 30, 2012 and December 31, 2011
(In thousands, except share and per share data) |
|
September 30, |
|
December 31, |
| ||
|
|
(unaudited) |
|
|
| ||
ASSETS |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
16,599 |
|
$ |
34,013 |
|
Accounts receivable, net of allowances of $1,338 and $1,078, respectively |
|
164,440 |
|
126,911 |
| ||
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
63,107 |
|
43,694 |
| ||
Construction materials inventory |
|
|
|
4,003 |
| ||
Deferred income tax assets |
|
13,118 |
|
13,253 |
| ||
Receivable for insurance claims in excess of deductibles |
|
11,282 |
|
10,122 |
| ||
Refundable income taxes |
|
|
|
884 |
| ||
Other current assets |
|
1,540 |
|
3,071 |
| ||
Total current assets |
|
270,086 |
|
235,951 |
| ||
Property and equipment, net of accumulated depreciation of $81,717 and $64,345, respectively |
|
131,029 |
|
117,178 |
| ||
Goodwill |
|
46,599 |
|
46,599 |
| ||
Intangible assets, net of accumulated amortization of $2,474 and $2,223, respectively |
|
10,618 |
|
10,869 |
| ||
Other assets |
|
1,917 |
|
1,971 |
| ||
Total assets |
|
$ |
460,249 |
|
$ |
412,568 |
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Short-term borrowings |
|
$ |
|
|
$ |
10,000 |
|
Accounts payable |
|
92,915 |
|
73,924 |
| ||
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
30,065 |
|
24,945 |
| ||
Accrued self insurance |
|
39,629 |
|
38,850 |
| ||
Accrued income taxes |
|
124 |
|
|
| ||
Other current liabilities |
|
33,610 |
|
29,078 |
| ||
Total current liabilities |
|
196,343 |
|
176,797 |
| ||
Deferred income tax liabilities |
|
19,416 |
|
19,354 |
| ||
Other liabilities |
|
1,258 |
|
679 |
| ||
Total liabilities |
|
217,017 |
|
196,830 |
| ||
Commitments and contingencies |
|
|
|
|
| ||
Stockholders equity: |
|
|
|
|
| ||
Preferred stock$0.01 par value per share; 4,000,000 authorized shares; none issued and outstanding at September 30, 2012 and December 31, 2011 |
|
|
|
|
| ||
Common stock$0.01 par value per share; 100,000,000 authorized shares; 20,646,372 and 20,405,044 shares issued and outstanding at September 30, 2012 and December 31, 2011, respectively |
|
205 |
|
203 |
| ||
Additional paid-in capital |
|
152,878 |
|
149,877 |
| ||
Retained earnings |
|
90,149 |
|
65,658 |
| ||
Total stockholders equity |
|
243,232 |
|
215,738 |
| ||
Total liabilities and stockholders equity |
|
$ |
460,249 |
|
$ |
412,568 |
|
MYR GROUP INC.
Unaudited Consolidated Statements of Operations
Three Months and Nine Months Ended September 30, 2012 and 2011
|
|
Three months ended |
|
Nine months ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
(In thousands, except per share data) |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Contract revenues |
|
$ |
250,558 |
|
$ |
210,489 |
|
$ |
751,196 |
|
$ |
546,093 |
|
Contract costs |
|
220,986 |
|
190,676 |
|
665,459 |
|
485,152 |
| ||||
Gross profit |
|
29,572 |
|
19,813 |
|
85,737 |
|
60,941 |
| ||||
Selling, general and administrative expenses |
|
15,639 |
|
13,523 |
|
46,072 |
|
41,174 |
| ||||
Amortization of intangible assets |
|
84 |
|
84 |
|
251 |
|
251 |
| ||||
Gain on sale of property and equipment |
|
(387 |
) |
(428 |
) |
(707 |
) |
(728 |
) | ||||
Income from operations |
|
14,236 |
|
6,634 |
|
40,121 |
|
20,244 |
| ||||
Other income (expense) |
|
|
|
|
|
|
|
|
| ||||
Interest income |
|
|
|
5 |
|
1 |
|
48 |
| ||||
Interest expense |
|
(368 |
) |
(93 |
) |
(754 |
) |
(463 |
) | ||||
Other, net |
|
(87 |
) |
(21 |
) |
(146 |
) |
(53 |
) | ||||
Income before provision for income taxes |
|
13,781 |
|
6,525 |
|
39,222 |
|
19,776 |
| ||||
Income tax expense |
|
5,035 |
|
2,304 |
|
14,731 |
|
7,338 |
| ||||
Net income |
|
$ |
8,746 |
|
$ |
4,221 |
|
$ |
24,491 |
|
$ |
12,438 |
|
Income per common share: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.42 |
|
$ |
0.21 |
|
$ |
1.19 |
|
$ |
0.62 |
|
Diluted |
|
$ |
0.41 |
|
$ |
0.20 |
|
$ |
1.15 |
|
$ |
0.59 |
|
Weighted average number of common shares and potential common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
20,410 |
|
20,265 |
|
20,349 |
|
20,102 |
| ||||
Diluted |
|
21,186 |
|
21,041 |
|
21,134 |
|
20,985 |
|
MYR GROUP INC.
Unaudited Consolidated Statements of Cash Flows
Three and Nine Months Ended September 30, 2012 and 2011
|
|
Three months ended |
|
Nine months ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
(In thousands) |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
8,746 |
|
$ |
4,221 |
|
$ |
24,491 |
|
$ |
12,438 |
|
Adjustments to reconcile net income to net cash flows provided by (used in) operating activities |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization of property and equipment |
|
6,420 |
|
4,980 |
|
18,167 |
|
13,794 |
| ||||
Amortization of intangible assets |
|
84 |
|
84 |
|
251 |
|
251 |
| ||||
Stock-based compensation expense |
|
688 |
|
146 |
|
2,029 |
|
1,100 |
| ||||
Deferred income taxes |
|
197 |
|
(622 |
) |
197 |
|
(576 |
) | ||||
Gain on sale of property and equipment |
|
(387 |
) |
(428 |
) |
(707 |
) |
(728 |
) | ||||
Other non-cash items |
|
35 |
|
17 |
|
103 |
|
78 |
| ||||
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
| ||||
Accounts receivable, net |
|
(10,269 |
) |
(37,261 |
) |
(37,529 |
) |
(29,831 |
) | ||||
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
(8,941 |
) |
4,233 |
|
(19,413 |
) |
(20,947 |
) | ||||
Construction materials inventory |
|
|
|
(2,754 |
) |
4,003 |
|
(2,754 |
) | ||||
Receivable for insurance claims in excess of deductibles |
|
(1,401 |
) |
35 |
|
(1,160 |
) |
(714 |
) | ||||
Other assets |
|
1,135 |
|
2,656 |
|
2,379 |
|
4,223 |
| ||||
Accounts payable |
|
7,176 |
|
4,972 |
|
18,897 |
|
21,389 |
| ||||
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
1,202 |
|
(3,014 |
) |
5,120 |
|
(6,566 |
) | ||||
Accrued self insurance |
|
1,291 |
|
2,797 |
|
779 |
|
3,799 |
| ||||
Other liabilities |
|
6,617 |
|
967 |
|
5,133 |
|
315 |
| ||||
Net cash flows provided by (used in) operating activities |
|
12,593 |
|
(18,971 |
) |
22,740 |
|
(4,729 |
) | ||||
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
| ||||
Proceeds from sale of property and equipment |
|
513 |
|
508 |
|
877 |
|
808 |
| ||||
Purchases of property and equipment |
|
(11,665 |
) |
(11,338 |
) |
(32,094 |
) |
(34,162 |
) | ||||
Net cash flows used in investing activities |
|
(11,152 |
) |
(10,830 |
) |
(31,217 |
) |
(33,354 |
) | ||||
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
| ||||
Repayments on term loan |
|
|
|
|
|
|
|
(20,000 |
) | ||||
Net borrowings (repayments) on revolving credit facility |
|
(10,000 |
) |
10,000 |
|
(10,000 |
) |
10,000 |
| ||||
Employee stock option transactions |
|
719 |
|
711 |
|
864 |
|
1,290 |
| ||||
Excess tax benefit from stock-based awards |
|
139 |
|
1,228 |
|
174 |
|
1,672 |
| ||||
Debt issuance costs |
|
|
|
|
|
(13 |
) |
|
| ||||
Other financing activities |
|
|
|
|
|
38 |
|
45 |
| ||||
Net cash flows provided by (used in) financing activities |
|
(9,142 |
) |
11,939 |
|
(8,937 |
) |
(6,993 |
) | ||||
Net decrease in cash and cash equivalents |
|
(7,701 |
) |
(17,862 |
) |
(17,414 |
) |
(45,076 |
) | ||||
Cash and cash equivalents: |
|
|
|
|
|
|
|
|
| ||||
Beginning of period |
|
24,300 |
|
35,409 |
|
34,013 |
|
62,623 |
| ||||
End of period |
|
$ |
16,599 |
|
$ |
17,547 |
|
$ |
16,599 |
|
$ |
17,547 |
|
MYR GROUP INC.
Unaudited Consolidated Selected Data, Net Income Per Share
And EBITDA Reconciliation
Three and Nine Months Ended September 30, 2012 and 2011
|
|
Three months ended |
|
Nine months ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
(In thousands, except per share data) |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Summary Data: |
|
|
|
|
|
|
|
|
| ||||
Contract revenues |
|
$ |
250,558 |
|
$ |
210,489 |
|
$ |
751,196 |
|
$ |
546,093 |
|
Gross profit |
|
$ |
29,572 |
|
$ |
19,813 |
|
$ |
85,737 |
|
$ |
60,941 |
|
Income from operations |
|
$ |
14,236 |
|
$ |
6,634 |
|
$ |
40,121 |
|
$ |
20,244 |
|
Net income |
|
$ |
8,746 |
|
$ |
4,221 |
|
$ |
24,491 |
|
$ |
12,438 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income per common share (1): |
|
|
|
|
|
|
|
|
| ||||
- Basic |
|
$ |
0.42 |
|
$ |
0.21 |
|
$ |
1.19 |
|
$ |
0.62 |
|
- Diluted |
|
$ |
0.41 |
|
$ |
0.20 |
|
$ |
1.15 |
|
$ |
0.59 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average number of common shares and potential common shares outstanding (1): |
|
|
|
|
|
|
|
|
| ||||
- Basic |
|
20,410 |
|
20,265 |
|
20,349 |
|
20,102 |
| ||||
- Diluted |
|
21,186 |
|
21,041 |
|
21,134 |
|
20,985 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Net Income to EBITDA: |
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
8,746 |
|
$ |
4,221 |
|
$ |
24,491 |
|
$ |
12,438 |
|
Interest expense (income), net |
|
368 |
|
88 |
|
753 |
|
415 |
| ||||
Provision for income taxes |
|
5,035 |
|
2,304 |
|
14,731 |
|
7,338 |
| ||||
Depreciation and amortization |
|
6,504 |
|
5,064 |
|
18,418 |
|
14,045 |
| ||||
EBITDA (2) |
|
$ |
20,653 |
|
$ |
11,677 |
|
$ |
58,393 |
|
$ |
34,236 |
|
|
|
|
|
|
|
|
|
|
| ||||
Calculation of EBITDA per diluted share: |
|
|
|
|
|
|
|
|
| ||||
EBITDA |
|
$ |
20,653 |
|
$ |
11,677 |
|
$ |
58,393 |
|
$ |
34,236 |
|
Diluted weighted average number of common shares and potential common shares outstanding: |
|
21,186 |
|
21,041 |
|
21,134 |
|
20,985 |
| ||||
EBITDA per diluted share (2) |
|
$ |
0.97 |
|
$ |
0.55 |
|
$ |
2.76 |
|
$ |
1.63 |
|
(1) MYR calculates net income per common share in accordance with ASC 260, Earnings Per Share. Basic earnings per share are calculated by dividing net income available to common shareholders by the weighted average number of shares outstanding for the reporting period. Diluted earnings per share are computed similarly, except that it reflects the potential dilutive impact that would occur if dilutive securities were exercised into common shares. Potential common shares are not included in the denominator of the diluted earnings per share calculation when inclusion of such shares would be anti-dilutive or included performance conditions that were not met.
(2) 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 per diluted share is not recognized under GAAP and does not purport to be an alternative to income per diluted share.
-###-