Myers Industries Reports 2021 Third Quarter Results
Myers Industries (NYSE: MYE) reported a 51.3% increase in net sales for Q3 2021, totaling $200.1 million, driven by acquisitions and strong demand across various markets. However, net income per diluted share decreased to $0.22 from $0.24 year-over-year, reflecting inflationary pressures and margin compression due to rising raw material and labor costs. The company is committed to mitigating these challenges while maintaining high service levels. For 2021, net sales growth is expected to be in the mid-to-high 40% range.
- Net sales increased by 51.3% to $200.1 million in Q3 2021.
- Organic net sales grew 20%, with 7% from volume/mix and 13% from favorable pricing.
- The Material Handling Segment saw a net sales increase of 72.5%.
- Net income per diluted share decreased by 8.3% year-over-year.
- Gross margin fell to 27.1% from 35.6% due to increased raw material costs.
- Negative free cash flow of $13.8 million, down from positive free cash flow of $16.2 million in Q3 2020.
Sales Increased
Third Quarter 2021 Financial Highlights
-
Net sales increased
, or$67.8 million 51.3% to , including$200.1 million , or$40.8 million 30.9% from the Elkhart and Trilogy acquisitions, compared with for the third quarter of 2020$132.3 million -
Net income per diluted share was
, compared with$0.22 for the third quarter of 2020$0.24 -
Adjusted earnings per diluted share was
, compared with$0.23 for the third quarter of 2020$0.30
Myers Industries’ President and CEO,
McGaugh added, “We are confident in the continued success of our ‘One Myers’ strategy and are pleased with the progress we have made. Since the launch of the strategy one year ago, we have executed and integrated the strategic acquisitions of both Elkhart and Trilogy, which bolstered the already leading rotational molding position of our Material Handling Segment. These strategic actions, combined with our focused expansion efforts across all of our businesses, generated double-digit sales growth in each of the last four quarters. We have also made considerable improvements to our supply chain capabilities and overall operating efficiency, all while continuing to cultivate a high-performance culture.”
McGaugh concluded, “Our ‘One Myers’ strategy positions us well for continued momentum in 2022. The operating discipline we’re developing as we navigate this challenging cost environment should put us in a strong position to drive long-term profitable growth. I look forward to continued momentum as we close out the year and believe our journey has just begun.”
Third Quarter 2021 Financial Summary
|
|
Quarter Ended |
|
||||
|
|
2021 |
|
2020 |
|
Inc (Dec) |
|
|
|
(Dollars in millions, except per share data) |
|
||||
|
|
|
|
|
|
|
|
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
|
|
|
(10.1)% |
|
Adjusted operating income |
|
|
|
|
|
(19.5)% |
|
Adjusted operating income margin |
|
|
|
|
|
-550 bps |
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
(9.0)% |
|
Adjusted net income |
|
|
|
|
|
(20.1)% |
|
|
|
|
|
|
|
|
|
Net income per diluted share |
|
|
|
|
|
(8.3)% |
|
Adjusted earnings per diluted share |
|
|
|
|
|
(23.3)% |
|
Net sales for the third quarter of 2021 were
Gross profit increased
Third Quarter 2021 Segment Results
(Dollar amounts in the segment tables below are reported in millions)
Material Handling
|
Net
|
|
Op
|
|
Adj Op
|
|
Adj Op
|
Q3 2021 Results |
|
|
|
|
|
|
|
Increase (decrease) vs prior year |
|
|
(3.4)% |
|
(7.6)% |
|
-880 bps |
Net sales for the Material Handling Segment during the third quarter of 2021 were
Distribution
|
Net
|
|
Op
|
|
Adj Op
|
|
Adj Op
|
Q3 2021 Results |
|
|
|
|
|
|
|
Increase (decrease) vs prior year |
|
|
(14.0)% |
|
(14.0)% |
|
-250 bps |
Net sales for the Distribution Segment during the third quarter of 2021 were
Balance Sheet & Cash Flow
As of
During the third quarter, cash flow used for operations was
2021 Outlook
The Company updated its outlook for fiscal 2021, and currently forecasts:
-
Net sales growth in the mid-to-high
40% range, with slightly more than half of the increase due to the Elkhart and Trilogy acquisitions -
Diluted EPS in the range of
to$0.86 ; adjusted diluted EPS in the range of$1.01 to$0.90 $1.05 -
Capital expenditures to approximate
to$16 $19 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 gross profit, adjusted gross profit margin, 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
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) |
||||||||||||||||
(Dollars in thousands, except share and per share data) |
||||||||||||||||
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
200,058 |
|
|
$ |
132,258 |
|
|
$ |
561,856 |
|
|
$ |
372,902 |
|
Cost of sales |
|
|
145,860 |
|
|
|
85,191 |
|
|
|
402,251 |
|
|
|
240,779 |
|
Gross profit |
|
|
54,198 |
|
|
|
47,067 |
|
|
|
159,605 |
|
|
|
132,123 |
|
Selling, general and administrative expenses |
|
|
42,531 |
|
|
|
33,927 |
|
|
|
122,200 |
|
|
|
95,360 |
|
Gain on disposal of fixed assets |
|
|
(150 |
) |
|
|
— |
|
|
|
(1,146 |
) |
|
|
(7 |
) |
Gain on sale of notes receivable |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11,924 |
) |
Operating income (loss) |
|
|
11,817 |
|
|
|
13,140 |
|
|
|
38,551 |
|
|
|
48,694 |
|
Interest expense, net |
|
|
1,056 |
|
|
|
1,204 |
|
|
|
3,050 |
|
|
|
3,467 |
|
Income (loss) before income taxes |
|
|
10,761 |
|
|
|
11,936 |
|
|
|
35,501 |
|
|
|
45,227 |
|
Income tax expense (benefit) |
|
|
2,858 |
|
|
|
3,251 |
|
|
|
9,218 |
|
|
|
11,448 |
|
Net income (loss) |
|
$ |
7,903 |
|
|
$ |
8,685 |
|
|
$ |
26,283 |
|
|
$ |
33,779 |
|
Net income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.22 |
|
|
$ |
0.24 |
|
|
$ |
0.73 |
|
|
$ |
0.94 |
|
Diluted |
|
$ |
0.22 |
|
|
$ |
0.24 |
|
|
$ |
0.72 |
|
|
$ |
0.94 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
36,195,560 |
|
|
|
35,796,247 |
|
|
|
36,103,894 |
|
|
|
35,764,822 |
|
Diluted |
|
|
36,402,276 |
|
|
|
35,943,129 |
|
|
|
36,328,765 |
|
|
|
35,938,186 |
|
|
||||||||||||||||||||||||
SALES AND EARNINGS BY SEGMENT (UNAUDITED) |
||||||||||||||||||||||||
(Dollars in thousands) |
||||||||||||||||||||||||
|
|
Quarter Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||
|
|
2021 |
|
|
2020 |
|
|
% Change |
|
|
2021 |
|
|
2020 |
|
|
% Change |
|
||||||
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Material Handling |
|
$ |
149,664 |
|
|
$ |
86,769 |
|
|
|
72.5 |
% |
|
$ |
416,784 |
|
|
$ |
251,700 |
|
|
|
65.6 |
% |
Distribution |
|
|
50,413 |
|
|
|
45,517 |
|
|
|
10.8 |
% |
|
$ |
145,119 |
|
|
$ |
121,253 |
|
|
|
19.7 |
% |
Inter-company Sales |
|
|
(19 |
) |
|
|
(28 |
) |
|
|
- |
|
|
$ |
(47 |
) |
|
$ |
(51 |
) |
|
|
- |
|
Total |
|
$ |
200,058 |
|
|
$ |
132,258 |
|
|
|
51.3 |
% |
|
$ |
561,856 |
|
|
$ |
372,902 |
|
|
|
50.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Material Handling |
|
$ |
15,066 |
|
|
$ |
15,593 |
|
|
|
(3.4 |
)% |
|
$ |
49,895 |
|
|
$ |
46,556 |
|
|
|
7.2 |
% |
Distribution |
|
|
4,377 |
|
|
|
5,091 |
|
|
|
(14.0 |
)% |
|
|
10,029 |
|
|
|
8,577 |
|
|
|
16.9 |
% |
Corporate |
|
|
(7,626 |
) |
|
|
(7,544 |
) |
|
|
- |
|
|
|
(21,373 |
) |
|
|
(6,439 |
) |
|
|
- |
|
Total |
|
$ |
11,817 |
|
|
$ |
13,140 |
|
|
|
(10.1 |
)% |
|
$ |
38,551 |
|
|
$ |
48,694 |
|
|
|
(20.8 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Material Handling |
|
$ |
15,242 |
|
|
$ |
16,498 |
|
|
|
(7.6 |
)% |
|
$ |
49,178 |
|
|
$ |
47,461 |
|
|
|
3.6 |
% |
Distribution |
|
|
4,377 |
|
|
|
5,091 |
|
|
|
(14.0 |
)% |
|
|
10,556 |
|
|
|
8,594 |
|
|
|
22.8 |
% |
Corporate |
|
|
(7,091 |
) |
|
|
(6,032 |
) |
|
|
- |
|
|
|
(20,253 |
) |
|
|
(16,567 |
) |
|
|
- |
|
Total |
|
$ |
12,528 |
|
|
$ |
15,557 |
|
|
|
(19.5 |
)% |
|
$ |
39,481 |
|
|
$ |
39,488 |
|
|
|
(0.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Material Handling |
|
|
10.2 |
% |
|
|
19.0 |
% |
|
|
|
|
|
|
11.8 |
% |
|
|
18.9 |
% |
|
|
|
|
Distribution |
|
|
8.7 |
% |
|
|
11.2 |
% |
|
|
|
|
|
|
7.3 |
% |
|
|
7.1 |
% |
|
|
|
|
Corporate |
|
n/a |
|
|
n/a |
|
|
|
|
|
|
n/a |
|
|
n/a |
|
|
|
|
|
||||
Total |
|
|
6.3 |
% |
|
|
11.8 |
% |
|
|
|
|
|
|
7.0 |
% |
|
|
10.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Material Handling |
|
$ |
19,379 |
|
|
$ |
19,888 |
|
|
|
(2.6 |
)% |
|
$ |
62,552 |
|
|
$ |
61,011 |
|
|
|
2.5 |
% |
Distribution |
|
|
4,900 |
|
|
|
5,647 |
|
|
|
(13.2 |
)% |
|
|
12,169 |
|
|
|
10,354 |
|
|
|
17.5 |
% |
Corporate |
|
|
(6,993 |
) |
|
|
(5,933 |
) |
|
|
- |
|
|
|
(19,952 |
) |
|
|
(16,270 |
) |
|
|
- |
|
Total |
|
$ |
17,286 |
|
|
$ |
19,602 |
|
|
|
(11.8 |
)% |
|
$ |
54,769 |
|
|
$ |
55,095 |
|
|
|
(0.6 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Material Handling |
|
|
12.9 |
% |
|
|
22.9 |
% |
|
|
|
|
|
|
15.0 |
% |
|
|
24.2 |
% |
|
|
|
|
Distribution |
|
|
9.7 |
% |
|
|
12.4 |
% |
|
|
|
|
|
|
8.4 |
% |
|
|
8.5 |
% |
|
|
|
|
Corporate |
|
n/a |
|
|
n/a |
|
|
|
|
|
|
n/a |
|
|
n/a |
|
|
|
|
|
||||
Total |
|
|
8.6 |
% |
|
|
14.8 |
% |
|
|
|
|
|
|
9.7 |
% |
|
|
14.8 |
% |
|
|
|
|
|
||||||||||||||||||||
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 |
|
$ |
149,664 |
|
|
$ |
50,413 |
|
|
$ |
200,077 |
|
|
$ |
(19 |
) |
|
$ |
200,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,198 |
|
Add: Restructuring expenses and other adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
145 |
|
Adjusted gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,343 |
|
Gross margin as adjusted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
15,066 |
|
|
|
4,377 |
|
|
|
19,443 |
|
|
|
(7,626 |
) |
|
|
11,817 |
|
Add: Acquisition and integration costs |
|
|
31 |
|
|
|
— |
|
|
|
31 |
|
|
|
535 |
|
|
|
566 |
|
Add: Restructuring expenses and other adjustments |
|
|
145 |
|
|
|
— |
|
|
|
145 |
|
|
|
— |
|
|
|
145 |
|
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 |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|||||||||||||||||
|
|
Material
|
|
|
Distribution |
|
|
Segment
|
|
|
Corporate
|
|
|
Total |
|
|||||
Net sales |
|
$ |
86,769 |
|
|
$ |
45,517 |
|
|
$ |
132,286 |
|
|
$ |
(28 |
) |
|
$ |
132,258 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47,067 |
|
Gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
15,593 |
|
|
|
5,091 |
|
|
|
20,684 |
|
|
|
(7,544 |
) |
|
|
13,140 |
|
Add: Severance costs |
|
|
905 |
|
|
|
— |
|
|
|
905 |
|
|
|
1,512 |
|
|
|
2,417 |
|
Adjusted operating income (loss)(1) |
|
|
16,498 |
|
|
|
5,091 |
|
|
|
21,589 |
|
|
|
(6,032 |
) |
|
|
15,557 |
|
Adjusted operating income margin |
|
|
19.0 |
% |
|
|
11.2 |
% |
|
|
16.3 |
% |
|
n/a |
|
|
|
11.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Depreciation and amortization |
|
|
3,390 |
|
|
|
556 |
|
|
|
3,946 |
|
|
|
99 |
|
|
|
4,045 |
|
Adjusted EBITDA |
|
$ |
19,888 |
|
|
$ |
5,647 |
|
|
$ |
25,535 |
|
|
$ |
(5,933 |
) |
|
$ |
19,602 |
|
Adjusted EBITDA margin |
|
|
22.9 |
% |
|
|
12.4 |
% |
|
|
19.3 |
% |
|
n/a |
|
|
|
14.8 |
% |
|
|
|
|||||||||||||||||||
(1) Includes SG&A 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 |
|
$ |
416,784 |
|
|
$ |
145,119 |
|
|
$ |
561,903 |
|
|
$ |
(47 |
) |
|
$ |
561,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
159,605 |
|
Add: Restructuring expenses and other adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
247 |
|
Adjusted gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
159,852 |
|
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: Acquisition and integration costs |
|
|
31 |
|
|
|
— |
|
|
|
31 |
|
|
|
802 |
|
|
|
833 |
|
Add: Restructuring expenses and other adjustments |
|
|
247 |
|
|
|
— |
|
|
|
247 |
|
|
|
— |
|
|
|
247 |
|
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 |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|||||||||||||||||
|
|
Material
|
|
|
Distribution |
|
|
Segment
|
|
|
Corporate
|
|
|
Total |
|
|||||
Net sales |
|
$ |
251,700 |
|
|
$ |
121,253 |
|
|
$ |
372,953 |
|
|
$ |
(51 |
) |
|
$ |
372,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
132,123 |
|
Gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
46,556 |
|
|
|
8,577 |
|
|
|
55,133 |
|
|
|
(6,439 |
) |
|
|
48,694 |
|
Add: Severance costs |
|
|
905 |
|
|
|
— |
|
|
|
905 |
|
|
|
1,512 |
|
|
|
2,417 |
|
Add: Restructuring expenses and other adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
249 |
|
|
|
249 |
|
Add: Acquisition and integration costs |
|
|
— |
|
|
|
17 |
|
|
|
17 |
|
|
|
35 |
|
|
|
52 |
|
Less: Lawn and Garden sale of note/release of lease guarantee liability |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11,924 |
) |
|
|
(11,924 |
) |
Adjusted operating income (loss)(1) |
|
|
47,461 |
|
|
|
8,594 |
|
|
|
56,055 |
|
|
|
(16,567 |
) |
|
|
39,488 |
|
Adjusted operating income margin |
|
|
18.9 |
% |
|
|
7.1 |
% |
|
|
15.0 |
% |
|
n/a |
|
|
|
10.6 |
% |
|
Add: Depreciation and amortization |
|
|
13,550 |
|
|
|
1,760 |
|
|
|
15,310 |
|
|
|
297 |
|
|
|
15,607 |
|
Adjusted EBITDA |
|
$ |
61,011 |
|
|
$ |
10,354 |
|
|
$ |
71,365 |
|
|
$ |
(16,270 |
) |
|
$ |
55,095 |
|
Adjusted EBITDA margin |
|
|
24.2 |
% |
|
|
8.5 |
% |
|
|
19.1 |
% |
|
n/a |
|
|
|
14.8 |
% |
|
|
|
|||||||||||||||||||
(1) Includes SG&A 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
|
|
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
||||
Operating income (loss) |
|
$ |
11,817 |
|
|
$ |
13,140 |
|
|
$ |
38,551 |
|
|
$ |
48,694 |
|
|
Add: Severance costs |
|
|
— |
|
|
|
2,417 |
|
|
|
845 |
|
|
|
2,417 |
|
|
Add: Restructuring expenses and other adjustments |
|
|
145 |
|
|
|
— |
|
|
|
247 |
|
|
|
249 |
|
|
Add: Acquisition and integration costs |
|
|
566 |
|
|
|
— |
|
|
|
833 |
|
|
|
52 |
|
|
Less: Gain on sale of assets |
|
|
— |
|
|
|
— |
|
|
|
(995 |
) |
|
|
— |
|
|
Less: Lawn and Garden sale of note/release of lease guarantee liability |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(11,924 |
) |
|
Adjusted operating income (loss) |
|
|
12,528 |
|
|
|
15,557 |
|
|
|
39,481 |
|
|
|
39,488 |
|
|
Less: Interest expense, net |
|
|
(1,056 |
) |
|
|
(1,204 |
) |
|
|
(3,050 |
) |
|
|
(3,467 |
) |
|
Adjusted income (loss) before taxes |
|
|
11,472 |
|
|
|
14,353 |
|
|
|
36,431 |
|
|
|
36,021 |
|
|
Less: Income tax expense(1) |
|
|
(2,983 |
) |
|
|
(3,732 |
) |
|
|
(9,472 |
) |
|
|
(9,365 |
) |
|
Adjusted net income (loss) |
|
$ |
8,489 |
|
|
$ |
10,621 |
|
|
$ |
26,959 |
|
|
$ |
26,656 |
|
|
Adjusted earnings per diluted share(2) |
|
$ |
0.23 |
|
|
$ |
0.30 |
|
|
$ |
0.74 |
|
|
$ |
0.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Income taxes are calculated using the normalized effective tax rate for each year. The rate used in 2021 and 2020 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 |
|
$ |
14,829 |
|
|
$ |
28,301 |
|
Accounts receivable, net |
|
|
116,150 |
|
|
|
83,701 |
|
Income tax receivable |
|
|
— |
|
|
|
1,049 |
|
Inventories, net |
|
|
90,378 |
|
|
|
65,919 |
|
Prepaid expenses and other current assets |
|
|
7,201 |
|
|
|
4,760 |
|
Total Current Assets |
|
|
228,558 |
|
|
|
183,730 |
|
Property, plant, & equipment, net |
|
|
90,496 |
|
|
|
73,953 |
|
Right of use asset - operating leases |
|
|
30,532 |
|
|
|
18,390 |
|
Deferred income taxes |
|
|
84 |
|
|
|
84 |
|
Other assets |
|
|
145,123 |
|
|
|
123,858 |
|
Total Assets |
|
$ |
494,793 |
|
|
$ |
400,015 |
|
Liabilities & Shareholders' Equity |
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
78,552 |
|
|
$ |
61,150 |
|
Accrued expenses |
|
|
43,629 |
|
|
|
36,744 |
|
Operating lease liability - short-term |
|
|
5,369 |
|
|
|
4,359 |
|
Finance lease liability - short-term |
|
|
495 |
|
|
|
— |
|
Long-term debt - current portion |
|
|
— |
|
|
|
39,994 |
|
Total Current Liabilities |
|
|
128,045 |
|
|
|
142,247 |
|
Long-term debt |
|
|
111,339 |
|
|
|
37,582 |
|
Operating lease liability - long-term |
|
|
24,989 |
|
|
|
13,755 |
|
Finance lease liability - long-term |
|
|
9,563 |
|
|
|
— |
|
Other liabilities |
|
|
12,523 |
|
|
|
14,373 |
|
Deferred income taxes |
|
|
2,809 |
|
|
|
2,958 |
|
Total Shareholders' Equity |
|
|
205,525 |
|
|
|
189,100 |
|
Total Liabilities & Shareholders' Equity |
|
$ |
494,793 |
|
|
$ |
400,015 |
|
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
||||||||
(Dollars in thousands) |
||||||||
|
|
Nine Months Ended |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
Cash Flows From Operating Activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
26,283 |
|
|
$ |
33,779 |
|
Adjustments to reconcile net income to net cash provided by (used for) operating activities |
|
|
|
|
|
|
|
|
Depreciation |
|
|
11,524 |
|
|
|
10,400 |
|
Amortization |
|
|
4,107 |
|
|
|
5,507 |
|
Non-cash stock-based compensation expense |
|
|
2,601 |
|
|
|
2,763 |
|
Gain on disposal of fixed assets |
|
|
(1,146 |
) |
|
|
(7 |
) |
Gain on sale of notes receivable |
|
|
— |
|
|
|
(11,924 |
) |
Other |
|
|
(2,096 |
) |
|
|
2,382 |
|
Cash flows provided by (used for) working capital |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(29,528 |
) |
|
|
(14,266 |
) |
Inventories |
|
|
(21,827 |
) |
|
|
(3,939 |
) |
Prepaid expenses and other current assets |
|
|
(2,378 |
) |
|
|
(1,728 |
) |
Accounts payable and accrued expenses |
|
|
26,004 |
|
|
|
8,367 |
|
Net cash provided by (used for) operating activities |
|
|
13,544 |
|
|
|
31,334 |
|
Cash Flows From Investing Activities |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(14,264 |
) |
|
|
(8,955 |
) |
Acquisition of business |
|
|
(35,473 |
) |
|
|
(716 |
) |
Proceeds from sale of property, plant, and equipment |
|
|
3,051 |
|
|
|
— |
|
Proceeds from sale of notes receivable |
|
|
— |
|
|
|
1,200 |
|
Net cash provided by (used for) investing activities |
|
|
(46,686 |
) |
|
|
(8,471 |
) |
Cash Flows From Financing Activities |
|
|
|
|
|
|
|
|
Net borrowings from revolving credit facility |
|
|
73,400 |
|
|
|
— |
|
Repayments of long-term debt |
|
|
(40,000 |
) |
|
|
— |
|
Payments on finance lease |
|
|
(281 |
) |
|
|
— |
|
Cash dividends paid |
|
|
(14,701 |
) |
|
|
(14,570 |
) |
Proceeds from issuance of common stock |
|
|
3,235 |
|
|
|
367 |
|
Shares withheld for employee taxes on equity awards |
|
|
(853 |
) |
|
|
(416 |
) |
Deferred financing fees |
|
|
(1,095 |
) |
|
|
— |
|
Net cash provided by (used for) financing activities |
|
|
19,705 |
|
|
|
(14,619 |
) |
Foreign exchange rate effect on cash |
|
|
(35 |
) |
|
|
(25 |
) |
Net (decrease) increase in cash |
|
|
(13,472 |
) |
|
|
8,219 |
|
Cash at |
|
|
28,301 |
|
|
|
75,527 |
|
Cash at |
|
$ |
14,829 |
|
|
$ |
83,746 |
|
|
||||||||||||
RECONCILIATION OF FREE CASH FLOW TO GAAP NET CASH PROVIDED BY |
||||||||||||
(USED FOR) OPERATING ACTIVITIES – CONTINUING OPERATIONS |
||||||||||||
(UNAUDITED) |
||||||||||||
(Dollars in thousands) |
||||||||||||
|
|
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 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD |
|
|
YTD |
|
|
Quarter |
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Net cash provided by (used for) operating activities |
|
$ |
31,334 |
|
- |
$ |
11,785 |
|
= |
$ |
19,549 |
|
Capital expenditures |
|
|
(8,955 |
) |
- |
|
(5,589 |
) |
= |
|
(3,366 |
) |
Free cash flow |
|
$ |
22,379 |
|
- |
$ |
6,196 |
|
= |
$ |
16,183 |
|
|
|||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||
ADJUSTED DILUTED EARNINGS PER SHARE |
|||||||
(UNAUDITED) |
|||||||
|
Full Year 2021 Guidance |
|
|||||
|
Low |
|
|
High |
|
||
GAAP diluted net income per common share |
$ |
0.86 |
|
|
$ |
1.01 |
|
Add: Net restructuring expenses and other adjustments |
|
0.02 |
|
|
|
0.02 |
|
Add: Acquisition and integration costs |
|
0.02 |
|
|
|
0.02 |
|
Adjusted diluted earnings per share |
$ |
0.90 |
|
|
$ |
1.05 |
|
|
|
|
|
|
|
|
|
M-INV
View source version on businesswire.com: https://www.businesswire.com/news/home/20211104005154/en/
Vice President, Investor Relations & Treasurer
(330) 761-6212
Source:
FAQ
What were Myers Industries' Q3 2021 net sales?
How has inflation impacted Myers Industries in Q3 2021?
What is the forecast for Myers Industries' sales growth in 2021?
What was the impact of acquisitions on Myers Industries in Q3 2021?