Further Implementation of Myers Business System
Supports Gross Margin Expansion
Improving Balance Sheet Strength with
Additional Debt Reduction
Myers Industries, Inc. (NYSE: MYE), a leading manufacturer of a
wide range of polymer and metal products and distributor for the
tire, wheel, and under-vehicle service industry, today announced
results for the third quarter ended September 30, 2023.
Third Quarter 2023 Financial
Highlights
- Net sales of $197.8 million compared to $228.1 million in the
prior year period
- Gross margin of 31.5%, up 10 basis points versus the prior year
period
- GAAP net income per diluted share of $0.34 compared to $0.37 in
the prior year period
- Adjusted earnings per diluted share of $0.38 compared to $0.41
in the prior year period
- Cash flow provided by operations was $22.1 million and free
cash flow was $18.1 million
Myers Industries’ President and CEO Mike McGaugh said "In the
third quarter, we continue to see the real value of the Myers
Business System in driving strong business results, in-spite of
continued significant revenue headwinds in several of our key
markets. We are managing our business well, as we expanded
year-over-year adjusted gross margin for the seventh consecutive
quarter while also expanding adjusted EBITDA margin and generating
healthy cash flows. These results are strong indications that our
Myers Business System and our other self-help initiatives continue
to deliver solid results. During the period we saw weakness within
our consumer-facing verticals and a less active hurricane season
year over year, both of which adversely affected our Material
Handling segment. Our Distribution segment posted improved
profitability and remains well positioned to capitalize on
anticipated longer-term market tailwinds in the tire repair
industry. We are keenly focused on protecting profitability by
improving our cost structures across both segments as we continue
to make investments for the future. We are optimizing our plants in
aligning capacity to consistently match production levels,
controlling costs, and driving new commercial excellence programs.
Through these dedicated efforts, we lessened the total impact of
current headwinds, allowing for the Company to continue progressing
against its long-term strategic and financial objectives."
McGaugh continued “During the quarter, we generated elevated
levels of free cash flow, which allowed us to further strengthen
our balance sheet and pay down debt. We will continue to evaluate a
number of opportunities within our M&A pipeline and will
opportunistically deploy capital towards attractive growth
opportunities when they make strategic sense. We look forward to
driving future shareholder value through strong execution against
our long-term growth strategy and by maintaining strong
profitability through all economic conditions.”
Third Quarter 2023 Financial
Summary
Quarter Ended September
30,
(Dollars in thousands, except per share
data)
2023
2022
% Inc (Dec)
Net sales
$197,798
$228,065
(13.3)%
Gross profit
$62,379
$71,648
(12.9)%
Gross margin
31.5%
31.4%
Operating income
$18,703
$19,897
(6.0)%
Net income
$12,747
$13,671
(6.8)%
Net income per diluted share
$0.34
$0.37
(8.1)%
Adjusted operating income
$20,039
$22,013
(9.0)%
Adjusted net income
$13,875
$15,018
(7.6)%
Adjusted earnings per diluted share
$0.38
$0.41
(7.3)%
Adjusted EBITDA
$25,648
$27,172
(5.6)%
Net sales were $197.8 million, a decrease of $30.3 million, or
13.3%, compared with $228.1 million for the third quarter of 2022.
The decrease was the result of lower volume/mix and lower pricing
in certain targeted areas in the Material Handling segment.
Gross profit decreased $9.3 million, or 12.9% to $62.4 million,
as the contribution from lower raw material costs was not enough to
offset lower volumes and pricing. Gross margin expanded 10 basis
points to 31.5% compared with 31.4% for the third quarter of 2022.
Selling, general and administrative expenses decreased $8.1
million, or 15.6% to $43.7 million due to lower incentive
compensation and facility costs. SG&A as a percentage of sales
decreased to 22.1%, compared with 22.7% in the same period last
year. Net income per diluted share was $0.34, compared with $0.37
for the third quarter of 2022. Adjusted earnings per diluted share
were $0.38, compared with $0.41 for the third quarter of 2022.
Third Quarter 2023 Segment
Results
(Dollar amounts in the segment tables below are reported in
millions)
Material Handling
Net Sales
Op Income
Op Income Margin
Adj EBITDA
Adj EBITDA Margin
Q3 2023 Results
$132.5
$20.0
15.1%
$25.1
19.0%
Q3 2022 Results
$155.7
$24.0
15.4%
$28.4
18.3%
$ Increase (decrease) vs prior year
($23.2)
($4.0)
($3.3)
% Increase (decrease) vs prior year
(14.9)%
(16.6)%
-30 bps
(11.6)%
+70 bps
Items in this table may not recalculate
due to rounding
Net sales for the Material Handling segment were $132.5 million,
a decrease of $23.2 million, or 14.9%, compared with $155.7 million
for the third quarter of 2022. Net sales decreased in the vehicle,
industrial, food & beverage and consumer end markets, with the
greatest reduction in demand for RV products, construction
products, and fuel container products, due in part to a slower
hurricane season. Operating income decreased 16.6% to $20.0
million, compared with $24.0 million in the third quarter of 2022.
Operating income margin decreased to 15.1% compared with 15.4% for
the third quarter of 2022. Adjusted EBITDA margin improved by 70
basis points, primarily attributed to self-help initiatives, but
partially dampened by a decrease in sales volume. Adjusted EBITDA
decreased 11.6% to $25.1 million, compared with $28.4 million in
the third quarter of 2022. Lower sales volume, pricing and an
unfavorable mix more than offset lower raw material costs. SG&A
expenses were lower year-over-year, primarily due to a decrease in
facility costs and lower incentive compensation.
Distribution
Net Sales
Op Income
Op Income Margin
Adj EBITDA
Adj EBITDA Margin
Q3 2023 Results
$65.3
$5.0
7.6%
$6.6
10.1%
Q3 2022 Results
$72.4
$4.9
6.8%
$6.0
8.3%
$ Increase (decrease) vs prior year
($7.1)
$0.1
$0.6
% Increase (decrease) vs prior year
(9.8)%
1.9%
+80 bps
9.4%
+180 bps
Items in this table may not recalculate
due to rounding
Net sales for the Distribution segment were $65.3 million, a
decrease of $7.1 million, or 9.8%, compared with $72.4 million for
the third quarter of 2022. Operating income increased $0.1 million
to $5.0 million, compared with $4.9 million for the third quarter
of 2022. Adjusted EBITDA increased 9.4% to $6.6 million, compared
with $6.0 million in the third quarter of 2022. The increase in
operating income and adjusted EBITDA was primarily due to an
increase in prices and lower product costs. The decrease in
SG&A expenses was primarily the result of lower incentive
compensation. The Distribution segment's operating income margin
was 7.6% compared with 6.8% for the third quarter of 2022. The
Distribution segment’s adjusted EBITDA margin was 10.1%, compared
with 8.3% for the third quarter of 2022. The Distribution Segment
continues to implement pricing actions to counter cost inflation
and improve margin.
Balance Sheet & Cash
Flow
As of September 30, 2023, the Company’s cash on hand totaled
$24.8 million. Total debt as of September 30, 2023 was $69.3
million.
For the third quarter of 2023, cash flow provided by operations
was $22.1 million and free cash flow was $18.1 million, compared
with cash flow provided by operations of $16.5 million and free
cash flow of $9.8 million for the third quarter of 2022. The
increase in cash flow was driven primarily by a decrease in working
capital. Capital expenditures for the third quarter of 2023 were
$4.1 million, compared with $6.7 million for the third quarter of
2022.
2023 Outlook
Based on current exchange rates, market outlook, and business
forecast, the Company revised its outlook for fiscal 2023, and
currently forecasts:
- Net sales decline in the mid to high single digit range
- Net income per diluted share in the range of $1.20 to
$1.28
- Lowered adjusted earnings per diluted share range of $1.35 to
$1.40
- Capital expenditures to be in the range of $25 to $30
million
- Effective tax rate to approximate 25%
Conference Call Details
The Company will host an earnings conference call and webcast
for investors and analysts on Wednesday, November 1, 2023, at 8:30
a.m. EDT. The call is anticipated to last less than one hour and
may be accessed using the following online participation
registration link:
https://www.netroadshow.com/events/login?show=3cf4c0ee&confId=53778
. Upon registering, each participant will be provided with call
details and a registrant ID. Reminders will also be sent to
registered participants via email. Alternatively, the conference
call will be available via a live webcast. To access the live
webcast or a replay, visit the Company's website
www.myersindustries.com and click on the Investor Relations tab. An
archived replay of the call will also be available on the site
shortly after the event. To listen to the telephone replay, callers
should dial: (US Local) 1-929-458-6194 or (US Toll-Free)
1-866-813-9403.
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 net income,
adjusted earnings per diluted share (adjusted EPS), 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 the United States. Myers
Industries believes that such information provides an additional
measurement and consistent historical comparison of the Company’s
performance. A reconciliation of the non-GAAP financial measures to
the most directly comparable GAAP measures is available in this
news release.
About Myers Industries
Myers Industries, Inc. is a manufacturer of sustainable plastic
and metal products for industrial, agricultural, automotive,
commercial, and consumer markets. The Company is also the largest
distributor of tools, equipment and supplies for the tire, wheel,
and under-vehicle service industry in the United States. Visit
www.myersindustries.com to learn more.
Caution on Forward-Looking
Statements
Statements in this release include contains “forward-looking
statements” within the meaning of the safe harbor provisions of the
U.S. Private Securities Litigation Reform Act of 1995, including
information regarding the Company’s financial outlook, future
plans, objectives, business prospects and anticipated financial
performance. Forward-looking statements can be identified by words
such as “will,” “believe,” “anticipate,” “expect,” “estimate,”
“intend,” “plan,” or variations of these words, or similar
expressions. These forward-looking statements are neither
historical facts nor assurances of future performance. Instead,
they are based only on the Company’s current beliefs, expectations
and assumptions regarding the future of our business, future plans
and strategies, projections, anticipated events and trends, the
economy and other future conditions. Because forward-looking
statements relate to the future, these statements inherently
involve a wide range of inherent uncertainties, risks and changes
in circumstances that are difficult to predict and many of which
are outside of our control. The Company’s actual actions, results,
and financial condition may differ materially from what is
expressed or implied by the forward-looking statements.
Specific factors that could cause such a difference on our
business, financial position, results of operations and/or
liquidity include, without limitation, raw material availability,
increases in raw material costs, or other production costs; 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 the United States and around the world; inability of
the Company to meet future capital requirements; claims, litigation
and regulatory actions against the Company; changes in laws and
regulations affecting the Company; impacts from the novel
coronavirus (“COVID-19”) pandemic; and other risks and
uncertainties detailed from time to time in the Company’s filings
with the SEC, including without limitation, the risk factors
disclosed in Item 1A, “Risk Factors,” in the Company’s Annual
Report on Form 10-K for the year ended December 31, 2022. Given
these factors, as well as other variables that may affect our
operating results, readers should not rely on forward-looking
statements, assume that past financial performance will be a
reliable indicator of future performance, nor use historical trends
to anticipate results or trends in future periods. Readers are
cautioned not to place undue reliance on these forward-looking
statements, which speak only as of the date thereof. The Company
expressly disclaims any obligation or intention to provide updates
to the forward-looking statements and the estimates and assumptions
associated with them.
M-INV
MYERS INDUSTRIES, INC.
CONDENSED CONSOLIDATED
STATEMENTS OF OPERATIONS (UNAUDITED)
(Dollars in thousands, except
share and per share data)
Quarter Ended
Nine Months Ended
September 30, 2023
September 30, 2022
September 30, 2023
September 30, 2022
Net sales
$
197,798
$
228,065
$
621,990
$
686,707
Cost of sales
135,419
156,417
420,136
468,415
Gross profit
62,379
71,648
201,854
218,292
Selling, general and administrative
expenses
43,698
51,756
148,130
152,066
(Gain) loss on disposal of fixed
assets
(22
)
(5
)
(78
)
(693
)
Operating income (loss)
18,703
19,897
53,802
66,919
Interest expense, net
1,539
1,719
4,975
4,077
Income (loss) before income
taxes
17,164
18,178
48,827
62,842
Income tax expense (benefit)
4,417
4,507
12,499
16,003
Net income (loss)
$
12,747
$
13,671
$
36,328
$
46,839
Net income (loss) per common
share:
Basic
$
0.35
$
0.37
$
0.99
$
1.29
Diluted
$
0.34
$
0.37
$
0.98
$
1.28
Weighted average common shares
outstanding:
Basic
36,811,296
36,472,378
36,712,662
36,383,398
Diluted
36,979,880
36,717,153
36,972,384
36,678,955
MYERS INDUSTRIES, INC.
CONDENSED CONSOLIDATED
STATEMENTS OF FINANCIAL POSITION (UNAUDITED)
(Dollars in thousands)
September 30, 2023
December 31, 2022
Assets
Current Assets
Cash
$
24,768
$
23,139
Accounts receivable, net
117,362
133,716
Inventories, net
96,230
93,351
Other current assets
9,051
7,001
Total Current Assets
247,411
257,207
Property, plant, & equipment, net
106,936
101,566
Right of use asset - operating leases
27,384
28,908
Deferred income taxes
129
129
Other assets
149,261
154,824
Total Assets
$
531,121
$
542,634
Liabilities & Shareholders'
Equity
Current Liabilities
Accounts payable
$
80,760
$
73,536
Accrued expenses
50,940
57,531
Operating lease liability - short-term
5,604
6,177
Finance lease liability - short-term
581
518
Long-term debt - current portion
25,994
—
Total Current Liabilities
163,879
137,762
Long-term debt
33,987
93,962
Operating lease liability - long-term
22,023
22,786
Finance lease liability - long-term
8,766
8,919
Other liabilities
10,284
15,270
Deferred income taxes
9,961
7,508
Total Shareholders' Equity
282,221
256,427
Total Liabilities & Shareholders'
Equity
$
531,121
$
542,634
MYERS INDUSTRIES, INC.
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS (UNAUDITED)
(Dollars in thousands)
Quarter Ended September
30,
Nine Months Ended September
30,
2023
2022
2023
2022
Cash Flows From Operating
Activities
Net income
$
12,747
$
13,671
$
36,328
$
46,839
Adjustments to reconcile net income to net
cash provided by (used for) operating activities
Depreciation and amortization
5,609
5,159
16,904
15,600
Amortization of deferred financing
costs
78
121
234
363
Non-cash stock-based compensation
expense
686
1,308
5,078
5,168
(Gain) loss on disposal of fixed
assets
(22
)
(5
)
(78
)
(693
)
Other
(19
)
(406
)
2,473
292
Cash flows provided by (used for) working
capital
Accounts receivable
(1,332
)
2,449
13,764
(18,751
)
Inventories
1,825
243
(2,905
)
(7,016
)
Prepaid expenses and other current
assets
1,775
790
(2,053
)
(4,912
)
Accounts payable and accrued expenses
787
(6,870
)
1,027
13,869
Net cash provided by (used for) operating
activities
22,134
16,460
70,772
50,759
Cash Flows From Investing
Activities
Capital expenditures
(4,076
)
(6,672
)
(19,292
)
(17,615
)
Acquisition of business, net of cash
acquired
—
—
(160
)
(24,253
)
Proceeds from sale of property, plant, and
equipment
—
26
142
1,525
Net cash provided by (used for) investing
activities
(4,076
)
(6,646
)
(19,310
)
(40,343
)
Cash Flows From Financing
Activities
Net borrowings (repayments) from revolving
credit facility
(19,000
)
(6,000
)
(34,000
)
7,000
Payments on finance lease
(145
)
(125
)
(403
)
(374
)
Cash dividends paid
(4,970
)
(4,938
)
(15,266
)
(14,872
)
Proceeds from issuance of common stock
379
221
1,948
2,059
Shares withheld for employee taxes on
equity awards
(22
)
(103
)
(2,055
)
(450
)
Deferred financing fees
—
(718
)
—
(718
)
Net cash provided by (used for) financing
activities
(23,758
)
(11,663
)
(49,776
)
(7,355
)
Foreign exchange rate effect on cash
(224
)
(161
)
(57
)
(292
)
Net increase (decrease) in cash
(5,924
)
(2,010
)
1,629
2,769
Beginning Cash
30,692
22,434
23,139
17,655
Ending Cash
$
24,768
$
20,424
$
24,768
$
20,424
MYERS INDUSTRIES, INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES
GROSS PROFIT, OPERATING INCOME
AND EBITDA (UNAUDITED)
(Dollars in thousands)
Quarter Ended September 30,
2023
Material Handling
Distribution
Segment Total
Corporate & Other
Total
Net sales
$
132,484
$
65,335
$
197,819
$
(21
)
$
197,798
Net income
12,747
Net income margin
6.4
%
Gross profit
62,379
Add: Restructuring expenses and other
adjustments
307
Adjusted gross profit
62,686
Gross margin as adjusted
31.7
%
Operating income (loss)
19,978
4,993
24,971
(6,268
)
18,703
Operating income margin
15.1
%
7.6
%
12.6
%
n/a
9.5
%
Add: Restructuring expenses and other
adjustments
529
674
1,203
156
1,359
Add: Acquisition and integration costs
—
77
77
—
77
Less: Environmental reserves, net(2)
—
—
—
(100
)
(100
)
Adjusted operating income (loss)(1)
20,507
5,744
26,251
(6,212
)
20,039
Adjusted operating income margin
15.5
%
8.8
%
13.3
%
n/a
10.1
%
Add: Depreciation and amortization
4,641
842
5,483
126
5,609
Adjusted EBITDA
$
25,148
$
6,586
$
31,734
$
(6,086
)
$
25,648
Adjusted EBITDA margin
19.0
%
10.1
%
16.0
%
n/a
13.0
%
(1) Includes gross profit adjustments of
$307 and SG&A adjustments of $1,029
(2) Includes environmental charges of $300
net of probable insurance recoveries of $400
Quarter Ended September 30,
2022
Material Handling
Distribution
Segment Total
Corporate & Other
Total
Net sales
$
155,658
$
72,416
$
228,074
$
(9
)
$
228,065
Net income
13,671
Net income margin
6.0
%
Gross profit
71,648
Add: Restructuring expenses and other
adjustments
260
Adjusted gross profit
71,908
Gross margin as adjusted
31.5
%
Operating income (loss)
23,962
4,899
28,861
(8,964
)
19,897
Operating income margin
15.4
%
6.8
%
12.7
%
n/a
8.7
%
Add: Restructuring expenses and other
adjustments
260
—
260
—
260
Add: Acquisition and integration costs
—
271
271
85
356
Add: Environmental reserves, net(2)
—
—
—
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
$260 and SG&A adjustments of $1,856
(2) Includes environmental charges of
$1,500 net of probable insurance recoveries of $0
MYERS INDUSTRIES, INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES
GROSS PROFIT, OPERATING INCOME
AND EBITDA (UNAUDITED)
(Dollars in thousands)
Nine Months Ended September
30, 2023
Material Handling
Distribution
Segment Total
Corporate & Other
Total
Net sales
$
428,341
$
193,693
$
622,034
$
(44
)
$
621,990
Net income
36,328
Net income margin
5.8
%
Gross profit
201,854
Add: Restructuring expenses and other
adjustments
589
Adjusted gross profit
202,443
Gross margin as adjusted
32.5
%
Operating income (loss)
70,157
10,628
80,785
(26,983
)
53,802
Operating income margin
16.4
%
5.5
%
13.0
%
n/a
8.6
%
Add: Executive severance costs
—
410
410
289
699
Add: Restructuring expenses and other
adjustments
1,225
853
2,078
166
2,244
Add: Acquisition and integration costs
—
297
297
126
423
Add: Environmental reserves, net(2)
—
—
—
2,200
2,200
Adjusted operating income (loss)(1)
71,382
12,188
83,570
(24,202
)
59,368
Adjusted operating income margin
16.7
%
6.3
%
13.4
%
n/a
9.5
%
Add: Depreciation and amortization
13,995
2,505
16,500
404
16,904
Adjusted EBITDA
$
85,377
$
14,693
$
100,070
$
(23,798
)
$
76,272
Adjusted EBITDA margin
19.9
%
7.6
%
16.1
%
n/a
12.3
%
(1) Includes gross profit adjustments of
$589 and SG&A adjustments of $4,977
(2) Includes environmental charges of
$3,800 net of probable insurance recoveries of $1,600
Nine Months Ended September
30, 2022
Material Handling
Distribution
Segment Total
Corporate & Other
Total
Net sales
$
505,384
$
181,352
$
686,736
$
(29
)
$
686,707
Net income
46,839
Net income margin
6.8
%
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
Operating income margin
16.5
%
6.9
%
13.9
%
n/a
9.7
%
Add: Restructuring expenses and other
adjustments
650
—
650
—
650
Add: Acquisition and integration costs
—
271
271
561
832
Add: Loss on sale of assets
261
—
261
—
261
Add: Environmental reserves, net(2)
—
—
—
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
$650 and SG&A adjustments of $3,893
(2) Includes environmental charges of
$2,800 net of probable insurance recoveries of $0
MYERS INDUSTRIES, INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES
ADJUSTED OPERATING INCOME,
ADJUSTED EBITDA AND FREE CASH FLOW (UNAUDITED)
(Dollars in thousands, except
per share data)
Quarter Ended September
30,
Nine Months Ended September
30,
2023
2022
2023
2022
Adjusted operating income (loss)
reconciliation:
Operating income (loss)
$
18,703
$
19,897
$
53,802
$
66,919
Executive severance costs
—
—
699
—
Restructuring expenses and other
adjustments
1,359
260
2,244
650
Acquisition and integration costs
77
356
423
832
Loss on sale of assets
—
—
—
261
Environmental reserves, net
(100
)
1,500
2,200
2,800
Adjusted operating income (loss)
$
20,039
$
22,013
$
59,368
$
71,462
Adjusted EBITDA reconciliation:
Net income (loss)
$
12,747
$
13,671
$
36,328
$
46,839
Income tax expense (benefit)
4,417
4,507
12,499
16,003
Interest expense, net
1,539
1,719
4,975
4,077
Operating income (loss)
18,703
19,897
53,802
66,919
Depreciation and amortization
5,609
5,159
16,904
15,600
Executive severance costs
—
—
699
—
Restructuring expenses and other
adjustments
1,359
260
2,244
650
Acquisition and integration costs
77
356
423
832
Loss on sale of assets
—
—
—
261
Environmental reserves, net
(100
)
1,500
2,200
2,800
Adjusted EBITDA
$
25,648
$
27,172
$
76,272
$
87,062
Free cash flow reconciliation:
Net cash provided by (used for) operating
activities
$
22,134
$
16,460
$
70,772
$
50,759
Capital expenditures
(4,076
)
(6,672
)
(19,292
)
(17,615
)
Free cash flow
$
18,058
$
9,788
$
51,480
$
33,144
MYERS INDUSTRIES, INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES
ADJUSTED NET INCOME AND
ADJUSTED EARNINGS PER DILUTED SHARE (UNAUDITED)
(Dollars in thousands, except
per share data)
Quarter Ended September
30,
Nine Months Ended September
30,
2023
2022
2023
2022
Adjusted net income (loss)
reconciliation:
Net income (loss)
$
12,747
$
13,671
$
36,328
$
46,839
Income tax expense (benefit)
4,417
4,507
12,499
16,003
Income (loss) before income taxes
17,164
18,178
48,827
62,842
Executive severance costs
—
—
699
—
Restructuring expenses and other
adjustments
1,359
260
2,244
650
Acquisition and integration costs
77
356
423
832
Loss on sale of assets
—
—
—
261
Environmental reserves, net
(100
)
1,500
2,200
2,800
Adjusted income (loss) before income
taxes
18,500
20,294
54,393
67,385
Income tax expense, as adjusted (1)
(4,625
)
(5,276
)
(13,598
)
(17,520
)
Adjusted net income (loss)
$
13,875
$
15,018
$
40,795
$
49,865
Adjusted earnings per diluted share
reconciliation:
Net income (loss) per common diluted
share
$
0.34
$
0.37
$
0.98
$
1.28
Executive severance costs
—
—
0.02
—
Restructuring expenses and other
adjustments
0.04
0.01
0.06
0.02
Acquisition and integration costs
0.00
0.01
0.01
0.02
Loss on sale of assets
—
—
—
0.01
Environmental reserves, net
(0.00
)
0.04
0.06
0.08
Adjusted effective income tax rate
impact
(0.01
)
(0.02
)
(0.03
)
(0.04
)
Adjusted earnings per diluted share(2)
$
0.38
$
0.41
$
1.10
$
1.36
Items in this table may not recalculate
due to rounding
(1) Income taxes are calculated using the
normalized effective tax rate for each year. The rate used in 2023
is 25% and in 2022 is 26%.
(2) Adjusted earnings per diluted share is
calculated using the weighted average common shares outstanding for
the respective period.
MYERS INDUSTRIES, INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES
GUIDANCE FOR FULL YEAR
ADJUSTED EARNINGS PER DILUTED SHARE
(UNAUDITED)
Full Year 2023
Guidance
Low
High
GAAP diluted net income per common
share
$
1.20
$
1.28
Add: Executive severance costs
0.02
0.02
Add: Net restructuring expenses and other
adjustments
0.11
0.07
Add: Acquisition and integration costs
0.01
0.01
Add: Environmental reserves, net
0.06
0.06
Less: Adjusted effective income tax rate
impact (1)
(0.05
)
(0.04
)
Adjusted earnings per diluted share
(2)
$
1.35
$
1.40
(1) Income taxes are calculated using the
normalized effective tax rate for each year. The rate used in 2023
is 25%.
(2) Adjusted earnings per diluted share is
calculated using the weighted average common shares
outstanding.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20231101721364/en/
Rich Pasela, Manager, Investor Relations and Treasury,
330-761-6284
Myers Industries (NYSE:MYE)
Historical Stock Chart
From Apr 2024 to May 2024
Myers Industries (NYSE:MYE)
Historical Stock Chart
From May 2023 to May 2024