Myers Industries Announces Third Consecutive Quarter of Record Results
Myers Industries, Inc. (NYSE: MYE) reported third-quarter results for 2022, showing record financial performance with net sales of $228.1 million, a 14% increase year-over-year. Earnings per diluted share surged 68% to $0.37. Adjusted EBITDA rose 57% to $27.2 million, with cash flow from operations increasing to $16.5 million. The company raised its adjusted EPS outlook for 2022 to a range of $1.50 - $1.70. Despite inflationary pressures, effective price actions helped achieve these results, indicating robust business resilience and growth.
- Net sales up 14% to $228.1 million.
- Earnings per diluted share increased 68% to $0.37.
- Adjusted EBITDA rose 57% to $27.2 million.
- Raised adjusted EPS forecast for 2022 to $1.50 - $1.70.
- Selling, general and administrative expenses increased 21.7% to $51.8 million.
Strong Execution Drives Record Top and Bottom Line Results
Reiterates Full Year Fiscal 2022 Revenue Outlook and Raises Earnings Outlook
Third Quarter 2022 Financial Highlights
-
Net sales increased
14% to , compared with$228.1 million for the third quarter of 2021$200.1 million -
On an organic basis, net sales increased
4% compared with the third quarter of 2021 -
Earnings per diluted share increased
68% to , compared with$0.37 for the third quarter of 2021$0.22 -
Adjusted earnings per diluted share increased
78% to , compared with$0.41 for the third quarter of 2021$0.23 -
Adjusted EBITDA increased
57% to , compared with$27.2 million for the third quarter of 2021$17.3 million -
Cash flow provided by operations was
and free cash flow was$16.5 million , compared with cash flow used for operations of$9.8 million and negative free cash flow of$7.8 million for the third quarter of 2021$13.8 million
McGaugh continued, "Given the resilience of our business model and another quarter of record results, we are raising our earnings outlook for 2022. We are revising our adjusted EPS range from
Third Quarter 2022 Financial Summary
|
|
Quarter Ended |
||||
(Dollars in thousands, except per share data) |
|
2022 |
|
2021 |
|
% Inc
|
Net sales |
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
Gross margin |
|
|
|
|
|
|
Operating income |
|
|
|
|
|
|
Net income: |
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
Net income per diluted share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income |
|
|
|
|
|
|
Adjusted net income: |
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
Net income per diluted share |
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
Net sales were
Gross profit increased
Third Quarter 2022 Segment Results
(Dollar amounts in the segment tables below are reported in millions)
Material Handling
|
Net
|
|
Op Income |
|
Adj Op
|
|
Adj Op
|
Q3 2022 Results |
|
|
|
|
|
|
|
Q3 2021 Results |
|
|
|
|
|
|
|
Increase (decrease) vs prior year |
|
|
|
|
|
|
+540 bps |
Net sales for the Material Handling Segment were
Distribution
|
Net
|
|
Op Income |
|
Adj Op
|
|
Adj Op
|
Q3 2022 Results |
|
|
|
|
|
|
|
Q3 2021 Results |
|
|
|
|
|
|
|
Increase vs prior year |
|
|
|
|
|
|
-160 bps |
Net sales for the Distribution Segment were
Balance Sheet & Cash Flow
As of
For the third quarter of 2022, cash flow provided by operations was
2022 Outlook
Based on current exchange rates, market outlook, and business forecast, the Company updated its outlook for fiscal 2022, and currently forecasts:
-
Net sales growth in the high teens range with approximately
45% of the increase due to the acquisitions of Trilogy Plastics and Mohawk Rubber -
Diluted EPS in the range of
to$1.39 ; adjusted diluted EPS in the range of$1.59 to$1.50 $1.70 -
Capital expenditures to be in the range of
to$25 $28 million -
Effective tax rate to approximate
26%
Conference Call Details
The Company will host an earnings conference call and webcast for investors and analysts on
Use of Non-GAAP Financial Measures
The Company uses certain non-GAAP measures in this release. Adjusted operating income (loss), adjusted operating income margin, adjusted earnings before interest, taxes, depreciation and amortization (EBITDA), adjusted EBITDA margin, adjusted income (loss) before taxes, adjusted net income, adjusted earnings per diluted share, and free cash flow are non-GAAP financial measures and are intended to serve as a supplement to results provided in accordance with accounting principles generally accepted in
About
Caution on Forward-Looking Statements
Statements in this release include “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any statement that is not of historical fact may be deemed “forward-looking”. Words such as “will”, “expect”, “believe”, “project”, “plan”, “anticipate”, “intend”, “objective”, “outlook”, “target”, “goal”, “view” and similar expressions identify forward-looking statements. These statements are based on management's current views and assumptions of future events and financial performance and involve a number of risks and uncertainties, many outside of the Company's control that could cause actual results to materially differ from those expressed or implied. Risks and uncertainties include: impacts from the COVID-19 pandemic on our business, conditions, customers and capital position; the impact of COVID-19 on local, national and global economic conditions; the effects of various governmental responses to the COVID-19 pandemic, raw material availability, increases in raw material costs, or other production costs; impacts of price increases, risks associated with our strategic growth initiatives or the failure to achieve the anticipated benefits of such initiatives; unanticipated downturn in business relationships with customers or their purchases; competitive pressures on sales and pricing; changes in the markets for the Company’s business segments; changes in trends and demands in the markets in which the Company competes; operational problems at our manufacturing facilities, or unexpected failures at those facilities; future economic and financial conditions in
M-INV
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (Dollars in thousands, except share and per share data) |
||||||||||||||||
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
228,065 |
|
|
$ |
200,058 |
|
|
$ |
686,707 |
|
|
$ |
561,856 |
|
Cost of sales |
|
|
156,417 |
|
|
|
145,860 |
|
|
|
468,415 |
|
|
|
402,251 |
|
Gross profit |
|
|
71,648 |
|
|
|
54,198 |
|
|
|
218,292 |
|
|
|
159,605 |
|
Selling, general and administrative expenses |
|
|
51,756 |
|
|
|
42,531 |
|
|
|
152,066 |
|
|
|
122,200 |
|
(Gain) loss on disposal of fixed assets |
|
|
(5 |
) |
|
|
(150 |
) |
|
|
(693 |
) |
|
|
(1,146 |
) |
Operating income (loss) |
|
|
19,897 |
|
|
|
11,817 |
|
|
|
66,919 |
|
|
|
38,551 |
|
Interest expense, net |
|
|
1,719 |
|
|
|
1,056 |
|
|
|
4,077 |
|
|
|
3,050 |
|
Income (loss) before income taxes |
|
|
18,178 |
|
|
|
10,761 |
|
|
|
62,842 |
|
|
|
35,501 |
|
Income tax expense (benefit) |
|
|
4,507 |
|
|
|
2,858 |
|
|
|
16,003 |
|
|
|
9,218 |
|
Net income (loss) |
|
$ |
13,671 |
|
|
$ |
7,903 |
|
|
$ |
46,839 |
|
|
$ |
26,283 |
|
Net income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.37 |
|
|
$ |
0.22 |
|
|
$ |
1.29 |
|
|
$ |
0.73 |
|
Diluted |
|
$ |
0.37 |
|
|
$ |
0.22 |
|
|
$ |
1.28 |
|
|
$ |
0.72 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
36,472,378 |
|
|
|
36,195,560 |
|
|
|
36,383,398 |
|
|
|
36,103,894 |
|
Diluted |
|
|
36,717,153 |
|
|
|
36,402,276 |
|
|
|
36,678,955 |
|
|
|
36,328,765 |
|
SALES AND EARNINGS BY SEGMENT (UNAUDITED) (Dollars in thousands) |
||||||||||||||||||||||||
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||
|
|
2022 |
|
|
2021 |
|
|
% Change |
|
|
2022 |
|
|
2021 |
|
|
% Change |
|
||||||
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Material Handling |
|
$ |
155,658 |
|
|
$ |
149,664 |
|
|
|
4.0 |
% |
|
$ |
505,384 |
|
|
$ |
416,784 |
|
|
|
21.3 |
% |
Distribution |
|
|
72,416 |
|
|
|
50,413 |
|
|
|
43.6 |
% |
|
$ |
181,352 |
|
|
$ |
145,119 |
|
|
|
25.0 |
% |
Inter-company Sales |
|
|
(9 |
) |
|
|
(19 |
) |
|
|
- |
|
|
$ |
(29 |
) |
|
$ |
(47 |
) |
|
|
- |
|
Total |
|
$ |
228,065 |
|
|
$ |
200,058 |
|
|
|
14.0 |
% |
|
$ |
686,707 |
|
|
$ |
561,856 |
|
|
|
22.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Material Handling |
|
$ |
23,962 |
|
|
$ |
15,066 |
|
|
|
59.0 |
% |
|
$ |
83,216 |
|
|
$ |
49,895 |
|
|
|
66.8 |
% |
Distribution |
|
|
4,899 |
|
|
|
4,377 |
|
|
|
11.9 |
% |
|
|
12,469 |
|
|
|
10,029 |
|
|
|
24.3 |
% |
Corporate |
|
|
(8,964 |
) |
|
|
(7,626 |
) |
|
|
- |
|
|
|
(28,766 |
) |
|
|
(21,373 |
) |
|
|
- |
|
Total |
|
$ |
19,897 |
|
|
$ |
11,817 |
|
|
|
68.4 |
% |
|
$ |
66,919 |
|
|
$ |
38,551 |
|
|
|
73.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Material Handling |
|
$ |
24,222 |
|
|
$ |
15,242 |
|
|
|
58.9 |
% |
|
$ |
84,127 |
|
|
$ |
49,178 |
|
|
|
71.1 |
% |
Distribution |
|
|
5,170 |
|
|
|
4,377 |
|
|
|
18.1 |
% |
|
|
12,740 |
|
|
|
10,556 |
|
|
|
20.7 |
% |
Corporate |
|
|
(7,379 |
) |
|
|
(7,091 |
) |
|
|
- |
|
|
|
(25,405 |
) |
|
|
(20,253 |
) |
|
|
- |
|
Total |
|
$ |
22,013 |
|
|
$ |
12,528 |
|
|
|
75.7 |
% |
|
$ |
71,462 |
|
|
$ |
39,481 |
|
|
|
81.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted operating income margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Material Handling |
|
|
15.6 |
% |
|
|
10.2 |
% |
|
|
|
|
|
16.6 |
% |
|
|
11.8 |
% |
|
|
|
||
Distribution |
|
|
7.1 |
% |
|
|
8.7 |
% |
|
|
|
|
|
7.0 |
% |
|
|
7.3 |
% |
|
|
|
||
Corporate |
|
n/a |
|
|
n/a |
|
|
|
|
|
n/a |
|
|
n/a |
|
|
|
|
||||||
Total |
|
|
9.7 |
% |
|
|
6.3 |
% |
|
|
|
|
|
10.4 |
% |
|
|
7.0 |
% |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Material Handling |
|
$ |
28,437 |
|
|
$ |
19,379 |
|
|
|
46.7 |
% |
|
$ |
97,366 |
|
|
$ |
62,552 |
|
|
|
55.7 |
% |
Distribution |
|
|
6,021 |
|
|
|
4,900 |
|
|
|
22.9 |
% |
|
|
14,769 |
|
|
|
12,169 |
|
|
|
21.4 |
% |
Corporate |
|
|
(7,286 |
) |
|
|
(6,993 |
) |
|
|
- |
|
|
|
(25,073 |
) |
|
|
(19,952 |
) |
|
|
- |
|
Total |
|
$ |
27,172 |
|
|
$ |
17,286 |
|
|
|
57.2 |
% |
|
$ |
87,062 |
|
|
$ |
54,769 |
|
|
|
59.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Material Handling |
|
|
18.3 |
% |
|
|
12.9 |
% |
|
|
|
|
|
19.3 |
% |
|
|
15.0 |
% |
|
|
|
||
Distribution |
|
|
8.3 |
% |
|
|
9.7 |
% |
|
|
|
|
|
8.1 |
% |
|
|
8.4 |
% |
|
|
|
||
Corporate |
|
n/a |
|
|
n/a |
|
|
|
|
|
n/a |
|
|
n/a |
|
|
|
|
||||||
Total |
|
|
11.9 |
% |
|
|
8.6 |
% |
|
|
|
|
|
12.7 |
% |
|
|
9.7 |
% |
|
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES GROSS PROFIT, OPERATING INCOME AND EBITDA (UNAUDITED) (Dollars in thousands) |
||||||||||||||||||||
|
|
Quarter Ended |
|
|||||||||||||||||
|
|
Material
|
|
|
Distribution |
|
|
Segment
|
|
|
Corporate &
|
|
|
Total |
|
|||||
Net sales |
|
$ |
155,658 |
|
|
$ |
72,416 |
|
|
$ |
228,074 |
|
|
$ |
(9 |
) |
|
$ |
228,065 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71,648 |
|
||||
Add: Restructuring expenses and other adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
260 |
|
||||
Adjusted gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71,908 |
|
||||
Gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.5 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating income (loss) |
|
|
23,962 |
|
|
|
4,899 |
|
|
|
28,861 |
|
|
|
(8,964 |
) |
|
|
19,897 |
|
Add: Acquisition and integration costs |
|
|
— |
|
|
|
271 |
|
|
|
271 |
|
|
|
85 |
|
|
|
356 |
|
Add: Restructuring expenses and other adjustments |
|
|
260 |
|
|
|
— |
|
|
|
260 |
|
|
|
— |
|
|
|
260 |
|
Add: Environmental charges |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,500 |
|
|
|
1,500 |
|
Adjusted operating income (loss)(1) |
|
|
24,222 |
|
|
|
5,170 |
|
|
|
29,392 |
|
|
|
(7,379 |
) |
|
|
22,013 |
|
Adjusted operating income margin |
|
|
15.6 |
% |
|
|
7.1 |
% |
|
|
12.9 |
% |
|
n/a |
|
|
|
9.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Add: Depreciation and amortization |
|
|
4,215 |
|
|
|
851 |
|
|
|
5,066 |
|
|
|
93 |
|
|
|
5,159 |
|
Adjusted EBITDA |
|
$ |
28,437 |
|
|
$ |
6,021 |
|
|
$ |
34,458 |
|
|
$ |
(7,286 |
) |
|
$ |
27,172 |
|
Adjusted EBITDA margin |
|
|
18.3 |
% |
|
|
8.3 |
% |
|
|
15.1 |
% |
|
n/a |
|
|
|
11.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(1) Includes gross profit adjustments of |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Quarter Ended |
|
|||||||||||||||||
|
|
Material
|
|
|
Distribution |
|
|
Segment
|
|
|
Corporate &
|
|
|
Total |
|
|||||
Net sales |
|
$ |
149,664 |
|
|
$ |
50,413 |
|
|
$ |
200,077 |
|
|
$ |
(19 |
) |
|
$ |
200,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,198 |
|
||||
Add: Restructuring expenses and other adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
145 |
|
||||
Add: Acquisition and integration costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 |
|
||||
Adjusted gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,374 |
|
||||
Gross margin as adjusted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27.2 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating income (loss) |
|
|
15,066 |
|
|
|
4,377 |
|
|
|
19,443 |
|
|
|
(7,626 |
) |
|
|
11,817 |
|
Add: Restructuring expenses and other adjustments |
|
|
145 |
|
|
|
— |
|
|
|
145 |
|
|
|
— |
|
|
|
145 |
|
Add: Acquisition and integration costs |
|
|
31 |
|
|
|
— |
|
|
|
31 |
|
|
|
535 |
|
|
|
566 |
|
Adjusted operating income (loss)(1) |
|
|
15,242 |
|
|
|
4,377 |
|
|
|
19,619 |
|
|
|
(7,091 |
) |
|
|
12,528 |
|
Adjusted operating income margin |
|
|
10.2 |
% |
|
|
8.7 |
% |
|
|
9.8 |
% |
|
n/a |
|
|
|
6.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Add: Depreciation and amortization |
|
|
4,137 |
|
|
|
523 |
|
|
|
4,660 |
|
|
|
98 |
|
|
|
4,758 |
|
Adjusted EBITDA |
|
$ |
19,379 |
|
|
$ |
4,900 |
|
|
$ |
24,279 |
|
|
$ |
(6,993 |
) |
|
$ |
17,286 |
|
Adjusted EBITDA margin |
|
|
12.9 |
% |
|
|
9.7 |
% |
|
|
12.1 |
% |
|
n/a |
|
|
|
8.6 |
% |
|
|
|
|||||||||||||||||||
(1) Includes gross profit adjustments of |
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES GROSS PROFIT, OPERATING INCOME AND EBITDA (UNAUDITED) (Dollars in thousands) |
||||||||||||||||||||
|
|
Nine Months Ended |
|
|||||||||||||||||
|
|
Material
|
|
|
Distribution |
|
|
Segment
|
|
|
Corporate &
|
|
|
Total |
|
|||||
Net sales |
|
$ |
505,384 |
|
|
$ |
181,352 |
|
|
$ |
686,736 |
|
|
$ |
(29 |
) |
|
$ |
686,707 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
218,292 |
|
||||
Add: Restructuring expenses and other adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
650 |
|
||||
Adjusted gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
218,942 |
|
||||
Gross margin as adjusted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.9 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating income (loss) |
|
|
83,216 |
|
|
|
12,469 |
|
|
|
95,685 |
|
|
|
(28,766 |
) |
|
|
66,919 |
|
Add: Acquisition and integration costs |
|
|
— |
|
|
|
271 |
|
|
|
271 |
|
|
|
561 |
|
|
|
832 |
|
Add: Restructuring expenses and other adjustments |
|
|
650 |
|
|
|
— |
|
|
|
650 |
|
|
|
— |
|
|
|
650 |
|
Add: Loss on sale of assets |
|
|
261 |
|
|
|
— |
|
|
|
261 |
|
|
|
— |
|
|
|
261 |
|
Add: Environmental charges |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,800 |
|
|
|
2,800 |
|
Adjusted operating income (loss)(1) |
|
|
84,127 |
|
|
|
12,740 |
|
|
|
96,867 |
|
|
|
(25,405 |
) |
|
|
71,462 |
|
Adjusted operating income margin |
|
|
16.6 |
% |
|
|
7.0 |
% |
|
|
14.1 |
% |
|
n/a |
|
|
|
10.4 |
% |
|
Add: Depreciation and amortization |
|
|
13,239 |
|
|
|
2,029 |
|
|
|
15,268 |
|
|
|
332 |
|
|
|
15,600 |
|
Adjusted EBITDA |
|
$ |
97,366 |
|
|
$ |
14,769 |
|
|
$ |
112,135 |
|
|
$ |
(25,073 |
) |
|
$ |
87,062 |
|
Adjusted EBITDA margin |
|
|
19.3 |
% |
|
|
8.1 |
% |
|
|
16.3 |
% |
|
n/a |
|
|
|
12.7 |
% |
|
|
|
|||||||||||||||||||
(1) Includes gross profit adjustments of |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Nine Months Ended |
|
|||||||||||||||||
|
|
Material
|
|
|
Distribution |
|
|
Segment
|
|
|
Corporate &
|
|
|
Total |
|
|||||
Net sales |
|
$ |
416,784 |
|
|
$ |
145,119 |
|
|
$ |
561,903 |
|
|
$ |
(47 |
) |
|
$ |
561,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
159,605 |
|
||||
Add: Restructuring expenses and other adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
247 |
|
||||
Add: Acquisition and integration costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 |
|
||||
Adjusted gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
159,883 |
|
||||
Gross margin as adjusted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.5 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating income (loss) |
|
|
49,895 |
|
|
|
10,029 |
|
|
|
59,924 |
|
|
|
(21,373 |
) |
|
|
38,551 |
|
Add: Severance costs |
|
|
— |
|
|
|
527 |
|
|
|
527 |
|
|
|
318 |
|
|
|
845 |
|
Add: Restructuring expenses and other adjustments |
|
|
247 |
|
|
|
— |
|
|
|
247 |
|
|
|
— |
|
|
|
247 |
|
Add: Acquisition and integration costs |
|
|
31 |
|
|
|
— |
|
|
|
31 |
|
|
|
802 |
|
|
|
833 |
|
Less: Gain on sale of assets |
|
|
(995 |
) |
|
|
— |
|
|
|
(995 |
) |
|
|
— |
|
|
|
(995 |
) |
Adjusted operating income (loss)(1) |
|
|
49,178 |
|
|
|
10,556 |
|
|
|
59,734 |
|
|
|
(20,253 |
) |
|
|
39,481 |
|
Adjusted operating income margin |
|
|
11.8 |
% |
|
|
7.3 |
% |
|
|
10.6 |
% |
|
n/a |
|
|
|
7.0 |
% |
|
Add: Depreciation and amortization |
|
|
13,374 |
|
|
|
1,613 |
|
|
|
14,987 |
|
|
|
301 |
|
|
|
15,288 |
|
Adjusted EBITDA |
|
$ |
62,552 |
|
|
$ |
12,169 |
|
|
$ |
74,721 |
|
|
$ |
(19,952 |
) |
|
$ |
54,769 |
|
Adjusted EBITDA margin |
|
|
15.0 |
% |
|
|
8.4 |
% |
|
|
13.3 |
% |
|
n/a |
|
|
|
9.7 |
% |
|
|
|
|||||||||||||||||||
(1) Includes gross profit adjustments of |
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES INCOME AND EARNINGS PER DILUTED SHARE (UNAUDITED) (Dollars in thousands, except per share data) |
||||||||||||||||
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Operating income (loss) |
|
$ |
19,897 |
|
|
$ |
11,817 |
|
|
$ |
66,919 |
|
|
$ |
38,551 |
|
Add: Severance costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
845 |
|
Add: Restructuring expenses and other adjustments |
|
|
260 |
|
|
|
145 |
|
|
|
650 |
|
|
|
247 |
|
Add: Acquisition and integration costs |
|
|
356 |
|
|
|
566 |
|
|
|
832 |
|
|
|
833 |
|
Add: Loss on sale of assets |
|
|
— |
|
|
|
— |
|
|
|
261 |
|
|
|
— |
|
Less: Gain on sale of assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(995 |
) |
Add: Environmental charges |
|
|
1,500 |
|
|
|
— |
|
|
|
2,800 |
|
|
|
— |
|
Adjusted operating income (loss) |
|
|
22,013 |
|
|
|
12,528 |
|
|
|
71,462 |
|
|
|
39,481 |
|
Less: Interest expense, net |
|
|
(1,719 |
) |
|
|
(1,056 |
) |
|
|
(4,077 |
) |
|
|
(3,050 |
) |
Adjusted income (loss) before taxes |
|
|
20,294 |
|
|
|
11,472 |
|
|
|
67,385 |
|
|
|
36,431 |
|
Less: Income tax expense(1) |
|
|
(5,276 |
) |
|
|
(2,983 |
) |
|
|
(17,520 |
) |
|
|
(9,472 |
) |
Adjusted net income (loss) |
|
$ |
15,018 |
|
|
$ |
8,489 |
|
|
$ |
49,865 |
|
|
$ |
26,959 |
|
Adjusted earnings per diluted share(2) |
|
$ |
0.41 |
|
|
$ |
0.23 |
|
|
$ |
1.36 |
|
|
$ |
0.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(1) Income taxes are calculated using the normalized effective tax rate for each year. The rate used in 2022 and 2021 is |
||||||||||||||||
(2) Adjusted earnings per diluted share is calculated using the weighted average common shares outstanding for the respective period. |
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (UNAUDITED) (Dollars in thousands) |
||||||||
|
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
|
||
Current Assets |
|
|
|
|
|
|
||
Cash |
|
$ |
20,424 |
|
|
$ |
17,655 |
|
Accounts receivable, net |
|
|
128,839 |
|
|
|
100,691 |
|
Income tax receivable |
|
|
— |
|
|
|
2,517 |
|
Inventories, net |
|
|
108,158 |
|
|
|
93,551 |
|
Prepaid expenses and other current assets |
|
|
10,491 |
|
|
|
5,500 |
|
Total Current Assets |
|
|
267,912 |
|
|
|
219,914 |
|
Property, plant, & equipment, net |
|
|
97,898 |
|
|
|
92,049 |
|
Right of use asset - operating leases |
|
|
29,809 |
|
|
|
29,285 |
|
Deferred income taxes |
|
|
105 |
|
|
|
106 |
|
Other assets |
|
|
154,000 |
|
|
|
143,195 |
|
Total Assets |
|
$ |
549,724 |
|
|
$ |
484,549 |
|
Liabilities & Shareholders' Equity |
|
|
|
|
|
|
||
Current Liabilities |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
97,131 |
|
|
$ |
81,690 |
|
Accrued expenses |
|
|
49,528 |
|
|
|
44,969 |
|
Operating lease liability - short-term |
|
|
6,155 |
|
|
|
5,341 |
|
Finance lease liability - short-term |
|
|
513 |
|
|
|
500 |
|
Total Current Liabilities |
|
|
153,327 |
|
|
|
132,500 |
|
Long-term debt |
|
|
97,961 |
|
|
|
90,945 |
|
Operating lease liability - long-term |
|
|
23,666 |
|
|
|
23,815 |
|
Finance lease liability - long-term |
|
|
9,050 |
|
|
|
9,437 |
|
Other liabilities |
|
|
13,691 |
|
|
|
13,086 |
|
Deferred income taxes |
|
|
7,052 |
|
|
|
5,441 |
|
Total Shareholders' Equity |
|
|
244,977 |
|
|
|
209,325 |
|
Total Liabilities & Shareholders' Equity |
|
$ |
549,724 |
|
|
$ |
484,549 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (Dollars in thousands) |
||||||||
|
|
Nine Months Ended |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
Cash Flows From Operating Activities |
|
|
|
|
|
|
||
Net income |
|
$ |
46,839 |
|
|
$ |
26,283 |
|
Adjustments to reconcile net income to net cash
|
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
15,963 |
|
|
|
15,631 |
|
Non-cash stock-based compensation expense |
|
|
5,168 |
|
|
|
2,601 |
|
Gain on disposal of fixed assets |
|
|
(693 |
) |
|
|
(1,146 |
) |
Other |
|
|
292 |
|
|
|
(2,096 |
) |
Cash flows provided by (used for) working capital |
|
|
|
|
|
|
||
Accounts receivable |
|
|
(18,751 |
) |
|
|
(29,528 |
) |
Inventories |
|
|
(7,016 |
) |
|
|
(21,827 |
) |
Prepaid expenses and other current assets |
|
|
(4,912 |
) |
|
|
(2,378 |
) |
Accounts payable and accrued expenses |
|
|
13,869 |
|
|
|
26,004 |
|
Net cash provided by (used for) operating activities |
|
|
50,759 |
|
|
|
13,544 |
|
Cash Flows From Investing Activities |
|
|
|
|
|
|
||
Capital expenditures |
|
|
(17,615 |
) |
|
|
(14,264 |
) |
Acquisition of business, net of cash acquired |
|
|
(24,253 |
) |
|
|
(35,473 |
) |
Proceeds from sale of property, plant, and equipment |
|
|
1,525 |
|
|
|
3,051 |
|
Net cash provided by (used for) investing activities |
|
|
(40,343 |
) |
|
|
(46,686 |
) |
Cash Flows From Financing Activities |
|
|
|
|
|
|
||
Net borrowings from revolving credit facility |
|
|
7,000 |
|
|
|
73,400 |
|
Repayments of long-term debt |
|
|
— |
|
|
|
(40,000 |
) |
Payments on finance lease |
|
|
(374 |
) |
|
|
(281 |
) |
Cash dividends paid |
|
|
(14,872 |
) |
|
|
(14,701 |
) |
Proceeds from issuance of common stock |
|
|
2,059 |
|
|
|
3,235 |
|
Shares withheld for employee taxes on equity awards |
|
|
(450 |
) |
|
|
(853 |
) |
Deferred financing fees |
|
|
(718 |
) |
|
|
(1,095 |
) |
Net cash provided by (used for) financing activities |
|
|
(7,355 |
) |
|
|
19,705 |
|
Foreign exchange rate effect on cash |
|
|
(292 |
) |
|
|
(35 |
) |
Net increase (decrease) in cash |
|
|
2,769 |
|
|
|
(13,472 |
) |
Cash at |
|
|
17,655 |
|
|
|
28,301 |
|
Cash at |
|
$ |
20,424 |
|
|
$ |
14,829 |
|
RECONCILIATION OF FREE CASH FLOW TO GAAP NET CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES – CONTINUING OPERATIONS (UNAUDITED) (Dollars in thousands) |
||||||||||||
|
|
YTD |
|
|
YTD |
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Net cash provided by (used for) operating activities |
|
$ |
50,759 |
|
|
$ |
13,544 |
|
|
|
|
|
Capital expenditures |
|
|
(17,615 |
) |
|
|
(14,264 |
) |
|
|
|
|
Free cash flow |
|
$ |
33,144 |
|
|
$ |
(720 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
|
YTD |
|
|
YTD |
|
|
Quarter |
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Net cash provided by (used for) operating activities |
|
$ |
50,759 |
|
- |
$ |
34,299 |
|
= |
$ |
16,460 |
|
Capital expenditures |
|
|
(17,615 |
) |
- |
|
(10,943 |
) |
= |
|
(6,672 |
) |
Free cash flow |
|
$ |
33,144 |
|
- |
$ |
23,356 |
|
= |
$ |
9,788 |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
|
YTD |
|
|
YTD |
|
|
Quarter |
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Net cash provided by (used for) operating activities |
|
$ |
13,544 |
|
- |
$ |
21,301 |
|
= |
$ |
(7,757 |
) |
Capital expenditures |
|
|
(14,264 |
) |
- |
|
(8,220 |
) |
= |
|
(6,044 |
) |
Free cash flow |
|
$ |
(720 |
) |
- |
$ |
13,081 |
|
= |
$ |
(13,801 |
) |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES ADJUSTED DILUTED EARNINGS PER SHARE (UNAUDITED) |
|||||||
|
Full Year 2022 Guidance |
|
|||||
|
Low |
|
|
High |
|
||
GAAP diluted net income per common share |
$ |
1.39 |
|
|
$ |
1.59 |
|
Add: Net restructuring expenses and other adjustments |
|
0.03 |
|
|
|
0.03 |
|
Add: Acquisition and integration costs |
|
0.02 |
|
|
|
0.02 |
|
Add: Environmental charges |
|
0.06 |
|
|
|
0.06 |
|
Adjusted diluted earnings per share |
$ |
1.50 |
|
|
$ |
1.70 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20221027005128/en/
Source:
FAQ
What were Myers Industries' net sales for Q3 2022?
How much did earnings per diluted share increase in Q3 2022 for MYE?
What is the adjusted EPS outlook for Myers Industries in 2022?
What was the adjusted EBITDA for MYE in Q3 2022?