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): August 7, 2012
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 August 7, 2012, MYR Group Inc. issued a press release announcing its financial results for the three and six months ended June 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 August 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: August 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 Second-Quarter and First-Half 2012 Results
Rolling Meadows, Ill., August 7, 2012 MYR Group Inc. (MYR) (NASDAQ: MYRG), a leading specialty contractor serving the electrical infrastructure market in the United States, today announced its second-quarter and first-half 2012 financial results and the approval of a share repurchase program.
Highlights
· Record Q2 2012 revenues of $260.4 million compared to $185.3 million in Q2 2011.
· Q2 2012 EBITDA of $21.8 million compared to $10.6 million in Q2 2011.
· Q2 2012 diluted earnings per share (EPS) of $0.45 compared to $0.18 in Q2 2011.
· Q2 2012 gross margin of 11.5 percent compared to 10.5 percent in Q2 2011.
· First-half 2012 EBITDA of $37.7 million compared to $22.6 million for the same period in 2011.
· First-half 2012 diluted EPS of $0.74 compared to $0.39 for the same period in 2011.
· Approval of a $20.0 million share repurchase program.
Management Comments
Bill Koertner, MYRs president and CEO said, We are pleased to report record revenues, EBITDA, gross profit and EPS for the second quarter of 2012. The transmission side of our business is experiencing unprecedented growth. We remain focused on executing our work under contract as well as bidding new work to build our backlog across all of our business lines. While our backlog has decreased from its record level in 2011, the transmission bidding environment remains robust. We anticipate a strong market for transmission projects of all sizes over the next several years and are positioned to take advantage of these opportunities as they come to market. We believe that we have one of the strongest balance sheets in the industry, which provides us with the capital needed to finance equipment, tooling, working capital and workforce development to support our growth. We are committed to creating long-term value for our stockholders, and believe the decision to repurchase common shares will further that objective without compromising our ability to grow our business.
Second-Quarter Results
MYR reported second-quarter 2012 revenues of $260.4 million, an increase of $75.1 million, or 40.5 percent, compared to the second quarter of 2011. Specifically, the Transmission and Distribution (T&D) segment reported revenues of $215.8 million, an increase of $76.1 million, or 54.5 percent, over the second quarter of 2011. The majority of the increase in revenues was the result of increased revenues from several large transmission projects. The Commercial and Industrial (C&I) segment reported second-quarter 2012 revenues of $44.6 million, a decrease of $1.0 million, or 2.3 percent, over the second quarter of 2011.
Consolidated gross profit increased to $30.1 million, or 11.5 percent of revenues, in the second quarter of 2012, compared to $19.5 million, or 10.5 percent of revenues, in the second quarter of 2011. The increase in gross profit was primarily due to the increase in T&D volume. The increase in gross profit as a percentage of revenues was mainly a result of improved overall project margins on small and medium-sized projects in both segments and improved utilization of fleet assets.
-more-
Selling, general and administrative expenses increased to $14.5 million in the second quarter of 2012, compared to $13.7 million in the second quarter of 2011. The increase was mainly due to an increase in 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 5.6 percent for the second quarter of 2012 from 7.4 percent for the second quarter of 2011.
For the second quarter of 2012, net income was $9.5 million, or $0.45 per diluted share, compared to $3.7 million, or $0.18 per diluted share, for the same period of 2011. Second-quarter 2012 EBITDA was $21.8 million, or 8.4 percent of revenues, compared to $10.6 million, or 5.7 percent of revenues, in the second quarter of 2011. The increase in EBITDA as a percentage of revenues was mainly due to the higher gross margin and lower selling, general and administrative expenses as a percent of revenues, as discussed above.
First-Half Results
MYR reported revenues of $500.6 million for the first half of 2012, an increase of $165.0 million, or 49.2 percent, compared with the first half of 2011. The T&D segment reported revenues of $420.8 million in the first half of 2012, an increase of 63.3 percent over 2011. The increase in revenues was primarily the result of an increase in revenues from several large and many small transmission projects. The C&I segment reported first half 2012 revenues of $79.8 million, an increase of 2.4 percent from 2011.
Consolidated gross profit increased to $56.2 million for the first half of 2012 from $41.1 million for the first half of 2011. As a percentage of overall revenues, gross margin decreased to 11.2 percent for the first half of 2012 from 12.2 percent for first half of 2011. The decrease in gross profit as a percentage of revenues was mainly attributable to a few large transmission projects which experienced above-average margins of approximately $5.8 million in the first three months of 2011 when they were in the final stages of completion. Utilization of fleet assets in the first half of 2012 improved over the prior year period.
Selling, general and administrative expenses increased to $30.4 million for the first half of 2012 from $27.7 million for the first half of 2011. The increase was mainly due to increases in 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 half of 2012 from 8.2 percent for the first half of 2011.
For the first half of 2012, net income was $15.7 million, or $0.74 per diluted share, compared to $8.2 million, or $0.39 per diluted share, for the same period of 2011. EBITDA for the first half of 2012 was $37.7 million, or 7.5 percent of revenues, compared to $22.6 million, or 6.7 percent of revenues, for the first half of 2011. The increase in EBITDA as a percentage of revenues was mainly due to the decrease in selling, general and administrative expense as a percentage of revenues, which was partially offset by a decrease in gross margin.
Backlog
As of June 30, 2012, MYRs backlog was $543.0 million, consisting of $464.2 million in the T&D segment and $78.8 million in the C&I segment. Total backlog decreased $174.0 million, or 24.3 percent, from $716.9 million reported at June 30, 2011.
Total backlog at June 30, 2012 was $96.9 million lower compared to the $639.9 million reported at March 31, 2012. T&D backlog decreased $99.1 million, or 17.6 percent, while C&I backlog increased $2.2 million, or 2.8 percent.
The timing of contract awards and the duration of large projects can significantly affect MYRs backlog at any point in time and may not accurately represent the revenues that MYR expects to realize during any period. 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 June 30, 2012, MYR had cash and cash equivalents of $24.3 million and $147.8 million of borrowing availability under its credit facility. MYRs long-term credit agreement matures in December 2016.
Share Repurchase Program
On August 1, 2012, MYRs board of directors approved a share repurchase program of up to $20.0 million of its outstanding common stock. The shares may be repurchased in the open market or otherwise, in accordance with applicable legal requirements. The timing of the repurchases and the exact number of shares of common stock to be purchased will be determined by MYR, and will depend upon market and business conditions and other factors. The program, which will become effective on August 10, 2012, does not obligate MYR to acquire any particular amount of common stock and, unless earlier terminated, will remain open for one year. MYR expects to fund the program using available liquidity.
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. 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 second-quarter and first-half 2012 results on Wednesday, August 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 Tuesday, August 14, 2012, at 11:59 p.m. Eastern time, by dialing (855) 859-2056 or (404) 537-3406, and entering conference ID 99594540. 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 August 14, 2012.
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 to facility owners and general contractors 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, 847-979-5861, 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 June 30, 2012 and December 31, 2011
(In thousands, except share and per share data) |
|
June 30, |
|
December 31, |
| ||
|
|
(unaudited) |
|
|
| ||
ASSETS |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
24,300 |
|
$ |
34,013 |
|
Accounts receivable, net of allowances of $1,142 and $1,078, respectively |
|
154,171 |
|
126,911 |
| ||
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
54,166 |
|
43,694 |
| ||
Construction materials inventory |
|
|
|
4,003 |
| ||
Deferred income tax assets |
|
13,253 |
|
13,253 |
| ||
Receivable for insurance claims in excess of deductibles |
|
9,881 |
|
10,122 |
| ||
Refundable income taxes |
|
|
|
884 |
| ||
Other current assets |
|
2,679 |
|
3,071 |
| ||
Total current assets |
|
258,450 |
|
235,951 |
| ||
Property and equipment, net of accumulated depreciation of $75,742 and $64,345, respectively |
|
127,070 |
|
117,178 |
| ||
Goodwill |
|
46,599 |
|
46,599 |
| ||
Intangible assets, net of accumulated amortization of $2,390 and $2,223, respectively |
|
10,702 |
|
10,869 |
| ||
Other assets |
|
1,948 |
|
1,971 |
| ||
Total assets |
|
$ |
444,769 |
|
$ |
412,568 |
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Short-term borrowings |
|
$ |
10,000 |
|
$ |
10,000 |
|
Accounts payable |
|
86,899 |
|
73,924 |
| ||
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
28,863 |
|
24,945 |
| ||
Accrued self insurance |
|
38,338 |
|
38,850 |
| ||
Accrued income taxes |
|
15 |
|
|
| ||
Other current liabilities |
|
27,080 |
|
29,078 |
| ||
Total current liabilities |
|
191,195 |
|
176,797 |
| ||
Deferred income tax liabilities |
|
19,354 |
|
19,354 |
| ||
Other liabilities |
|
1,230 |
|
679 |
| ||
Total liabilities |
|
211,779 |
|
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 June 30, 2012 and December 31, 2011 |
|
|
|
|
| ||
Common stock$0.01 par value per share; 100,000,000 authorized shares; 20,532,426 and 20,405,044 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively |
|
203 |
|
203 |
| ||
Additional paid-in capital |
|
151,384 |
|
149,877 |
| ||
Retained earnings |
|
81,403 |
|
65,658 |
| ||
Total stockholders equity |
|
232,990 |
|
215,738 |
| ||
Total liabilities and stockholders equity |
|
$ |
444,769 |
|
$ |
412,568 |
|
MYR GROUP INC.
Unaudited Consolidated Statements of Operations
Three Months and Six Months Ended June 30, 2012 and 2011
|
|
Three months ended |
|
Six months ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
(In thousands, except per share data) |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Contract revenues |
|
$ |
260,410 |
|
$ |
185,310 |
|
$ |
500,638 |
|
$ |
335,604 |
|
Contract costs |
|
230,348 |
|
165,771 |
|
444,473 |
|
294,476 |
| ||||
Gross profit |
|
30,062 |
|
19,539 |
|
56,165 |
|
41,128 |
| ||||
Selling, general and administrative expenses |
|
14,515 |
|
13,698 |
|
30,433 |
|
27,651 |
| ||||
Amortization of intangible assets |
|
83 |
|
83 |
|
167 |
|
167 |
| ||||
Gain on sale of property and equipment |
|
(193 |
) |
(229 |
) |
(320 |
) |
(300 |
) | ||||
Income from operations |
|
15,657 |
|
5,987 |
|
25,885 |
|
13,610 |
| ||||
Other income (expense) |
|
|
|
|
|
|
|
|
| ||||
Interest income |
|
1 |
|
14 |
|
1 |
|
43 |
| ||||
Interest expense |
|
(204 |
) |
(160 |
) |
(386 |
) |
(370 |
) | ||||
Other, net |
|
(32 |
) |
(10 |
) |
(59 |
) |
(32 |
) | ||||
Income before provision for income taxes |
|
15,422 |
|
5,831 |
|
25,441 |
|
13,251 |
| ||||
Income tax expense |
|
5,887 |
|
2,114 |
|
9,696 |
|
5,034 |
| ||||
Net income |
|
$ |
9,535 |
|
$ |
3,717 |
|
$ |
15,745 |
|
$ |
8,217 |
|
Income per common share: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.46 |
|
$ |
0.19 |
|
$ |
0.77 |
|
$ |
0.41 |
|
Diluted |
|
$ |
0.45 |
|
$ |
0.18 |
|
$ |
0.74 |
|
$ |
0.39 |
|
Weighted average number of common shares and potential common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
20,338 |
|
20,059 |
|
20,319 |
|
20,021 |
| ||||
Diluted |
|
21,094 |
|
20,978 |
|
21,098 |
|
20,956 |
|
MYR GROUP INC.
Unaudited Consolidated Statements of Cash Flows
Three and Six Months Ended June 30, 2012 and 2011
|
|
Three months ended |
|
Six months ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
(In thousands) |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
9,535 |
|
$ |
3,717 |
|
$ |
15,745 |
|
$ |
8,217 |
|
Adjustments to reconcile net income to net cash flows provided by operating activities |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization of property and equipment |
|
6,047 |
|
4,567 |
|
11,747 |
|
8,814 |
| ||||
Amortization of intangible assets |
|
83 |
|
83 |
|
167 |
|
167 |
| ||||
Stock-based compensation expense |
|
647 |
|
606 |
|
1,341 |
|
954 |
| ||||
Deferred income taxes |
|
|
|
46 |
|
|
|
46 |
| ||||
Gain on sale of property and equipment |
|
(193 |
) |
(229 |
) |
(320 |
) |
(300 |
) | ||||
Other non-cash items |
|
34 |
|
17 |
|
68 |
|
61 |
| ||||
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
| ||||
Accounts receivable, net |
|
1,158 |
|
(7,886 |
) |
(27,260 |
) |
7,430 |
| ||||
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
(293 |
) |
(19,069 |
) |
(10,472 |
) |
(25,180 |
) | ||||
Construction materials inventory |
|
1,542 |
|
|
|
4,003 |
|
|
| ||||
Receivable for insurance claims in excess of deductibles |
|
61 |
|
(786 |
) |
241 |
|
(749 |
) | ||||
Other assets |
|
654 |
|
(2,118 |
) |
1,244 |
|
1,123 |
| ||||
Accounts payable |
|
5,544 |
|
22,273 |
|
11,721 |
|
16,417 |
| ||||
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
113 |
|
(872 |
) |
3,918 |
|
(3,552 |
) | ||||
Accrued self insurance |
|
135 |
|
913 |
|
(512 |
) |
1,002 |
| ||||
Other liabilities |
|
(2,912 |
) |
(814 |
) |
(1,484 |
) |
(208 |
) | ||||
Net cash flows provided by operating activities |
|
22,155 |
|
448 |
|
10,147 |
|
14,242 |
| ||||
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
| ||||
Proceeds from sale of property and equipment |
|
224 |
|
229 |
|
364 |
|
300 |
| ||||
Purchases of property and equipment |
|
(12,099 |
) |
(10,601 |
) |
(20,429 |
) |
(22,824 |
) | ||||
Net cash flows used in investing activities |
|
(11,875 |
) |
(10,372 |
) |
(20,065 |
) |
(22,524 |
) | ||||
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
| ||||
Repayments on term loan |
|
|
|
|
|
|
|
(20,000 |
) | ||||
Net borrowings (repayments) on revolving credit facility |
|
10,000 |
|
|
|
|
|
|
| ||||
Employee stock option transactions |
|
219 |
|
300 |
|
145 |
|
579 |
| ||||
Excess tax benefit from stock-based awards |
|
15 |
|
275 |
|
35 |
|
444 |
| ||||
Debt issuance costs |
|
(2 |
) |
|
|
(13 |
) |
|
| ||||
Other financing activities |
|
38 |
|
45 |
|
38 |
|
45 |
| ||||
Net cash flows provided by (used in) financing activities |
|
10,270 |
|
620 |
|
205 |
|
(18,932 |
) | ||||
Net increase (decrease) in cash and cash equivalents |
|
20,550 |
|
(9,304 |
) |
(9,713 |
) |
(27,214 |
) | ||||
Cash and cash equivalents: |
|
|
|
|
|
|
|
|
| ||||
Beginning of period |
|
3,750 |
|
44,713 |
|
34,013 |
|
62,623 |
| ||||
End of period |
|
$ |
24,300 |
|
$ |
35,409 |
|
$ |
24,300 |
|
$ |
35,409 |
|
MYR GROUP INC.
Unaudited Consolidated Selected Data, Net Income Per Share
And EBITDA Reconciliation
Three and Six Months Ended June 30, 2012 and 2011
|
|
Three months ended |
|
Six months ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
(In thousands, except per share data) |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Summary Data: |
|
|
|
|
|
|
|
|
| ||||
Contract revenues |
|
$ |
260,410 |
|
$ |
185,310 |
|
$ |
500,638 |
|
$ |
335,604 |
|
Gross profit |
|
$ |
30,062 |
|
$ |
19,539 |
|
$ |
56,165 |
|
$ |
41,128 |
|
Income from operations |
|
$ |
15,657 |
|
$ |
5,987 |
|
$ |
25,885 |
|
$ |
13,610 |
|
Net income |
|
$ |
9,535 |
|
$ |
3,717 |
|
$ |
15,745 |
|
$ |
8,217 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income per common share (1): |
|
|
|
|
|
|
|
|
| ||||
- Basic |
|
$ |
0.46 |
|
$ |
0.19 |
|
$ |
0.77 |
|
$ |
0.41 |
|
- Diluted |
|
$ |
0.45 |
|
$ |
0.18 |
|
$ |
0.74 |
|
$ |
0.39 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average number of common shares and potential common shares outstanding (1): |
|
|
|
|
|
|
|
|
| ||||
- Basic |
|
20,338 |
|
20,059 |
|
20,319 |
|
20,021 |
| ||||
- Diluted |
|
21,094 |
|
20,978 |
|
21,098 |
|
20,956 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Reconciliation of Net Income to EBITDA: |
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
9,535 |
|
$ |
3,717 |
|
$ |
15,745 |
|
$ |
8,217 |
|
Interest expense (income), net |
|
203 |
|
146 |
|
385 |
|
327 |
| ||||
Provision for income taxes |
|
5,887 |
|
2,114 |
|
9,696 |
|
5,034 |
| ||||
Depreciation and amortization |
|
6,130 |
|
4,650 |
|
11,914 |
|
8,981 |
| ||||
EBITDA (2) |
|
$ |
21,755 |
|
$ |
10,627 |
|
$ |
37,740 |
|
$ |
22,559 |
|
|
|
|
|
|
|
|
|
|
| ||||
Calculation of EBITDA per diluted share: |
|
|
|
|
|
|
|
|
| ||||
EBITDA |
|
$ |
21,755 |
|
$ |
10,627 |
|
$ |
37,740 |
|
$ |
22,559 |
|
Diluted weighted average number of common shares and potential common shares outstanding: |
|
21,094 |
|
20,978 |
|
21,098 |
|
20,956 |
| ||||
EBITDA per diluted share (2) |
|
$ |
1.03 |
|
$ |
0.51 |
|
$ |
1.79 |
|
$ |
1.08 |
|
(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.
-###-