Exhibit 99.1
Myers Industries Reports 2020 Fourth Quarter and Full Year Results
Fourth quarter sales increased 8% on an organic basis, 18% including Elkhart acquisition
March 11, 2021, Akron, Ohio - Myers Industries, Inc. (NYSE: MYE), a manufacturer of polymer products and distributor for the tire, wheel, and under-vehicle service industry, today announced results for the fourth quarter and full year ended December 31, 2020.
Fourth Quarter and Full Year 2020 Financial Highlights
| • | Fourth quarter and full year results include the acquisition of Elkhart Plastics completed in November 2020 |
| • | GAAP income per diluted share from continuing operations was $0.08 for the fourth quarter and $1.02 for the full year, compared with $0.16 and $0.68, respectively, for the fourth quarter and full year of 2019 |
| • | Adjusted income per diluted share from continuing operations was $0.11 for the fourth quarter and $0.85 for the full year, compared with $0.12 and $0.78, respectively, for the fourth quarter and full year of 2019 |
| • | Net sales for the fourth quarter increased 17.7% to $137.5 million, compared with $116.8 million for the fourth quarter of 2019; net sales for the full year decreased 1.0% to $510.4 million, compared with $515.7 million for the full year of 2019 |
| • | Gross profit margin was 29.0% for the fourth quarter and 33.7% for the full year, compared with 33.6% and 33.2%, respectively for the fourth quarter and full year of 2019 |
| • | Generated cash flow from continuing operations of $46.5 million, and free cash flow of $33.1 million for the full year of 2020 |
“While our organization was not immune to the effects of the global pandemic in 2020, recovery momentum accelerated over the course of the year and culminated in strong fourth quarter top-line growth of 8% on an organic basis and 18% including our recent acquisition,” said Mike McGaugh, President and Chief Executive Officer of Myers Industries. “We are executing against our long-term strategic plan and completed the acquisition of Elkhart Plastics during the quarter. We’ve already begun to integrate the Elkhart team into the Myers organization and believe our combination will bring new opportunities in the rotational molding industry.”
Mr. McGaugh continued, “We enter 2021 with strong top-line momentum, and a clear long-term vision to transform Myers into a high-growth, customer-centric innovator of engineered plastic solutions. Our ‘One Myers’ strategy remains focused on our four strategic pillars. These include: 1) driving organic growth through sales and commercial excellence, innovation, and eCommerce; 2) complementing our organic growth through bolt-on acquisitions within existing plastics technologies that can expand our opportunities in current and adjacent markets; 3) committing to operational excellence through additional self-help initiatives in purchasing, pricing and SG&A optimization; and 4) developing a high-performance mindset and culture. We have just begun our journey and we believe we have the right strategy to drive long-term value for all of our stakeholders.”
Fourth Quarter 2020 Financial Summary
Net sales for the fourth quarter of 2020, which included $11.8 million of incremental sales from the Elkhart acquisition, were $137.5 million, an increase of $20.7 million, or 17.7%, compared with $116.8 million for the fourth quarter of 2019. The increase was the result of higher sales in both the Material Handling and Distribution Segments. Gross profit increased $0.6 million to $39.8 million, compared with $39.2 million for the fourth quarter of 2019. Gross profit margin decreased to 29.0% compared with 33.6% last year. The gross margin decrease was primarily due to an unfavorable price to cost relationship, higher repairs and maintenance costs, higher employee benefit costs and an unfavorable product mix. Selling, general and administrative (SG&A) expenses increased to $35.0 million, compared with $30.3 million for the fourth quarter of 2019, primarily due to the acquisition of Elkhart Plastics and higher employee compensation and benefit costs, which was partially offset by lower depreciation and amortization expense. GAAP income per diluted share from continuing operations was $0.08, compared with $0.16 for the fourth quarter of 2019. Adjusted income per diluted share from continuing operations was $0.11, compared with $0.12 for the fourth quarter of 2019.
Net sales in the Material Handling Segment (consumer, food and beverage, industrial and vehicle end markets) for the fourth quarter of 2020 were $92.2 million, an increase of $18.8 million or 25.5%, compared with $73.4 million for the fourth quarter of 2019. The
sales increase was due to higher sales volumes across all end markets, which included $11.8 million of incremental sales from the Elkhart Plastics acquisition. For the fourth quarter of 2020, operating income for this segment decreased 5.0% to $8.5 million, compared with $9.0 million in 2019. Adjusted operating income increased 1.2% to $9.1 million, compared with $9.0 million in 2019. The increase was due primarily to higher sales volume, mostly offset by an unfavorable price to cost relationship, higher repairs and maintenance costs, higher employee benefit costs and an unfavorable product mix. As a result, the Material Handling Segment’s adjusted operating income margin was 9.8%, compared with 12.2% for the fourth quarter of 2019.
Net sales in the Distribution Segment (auto aftermarket end market) for the fourth quarter of 2020 were $45.3 million, an increase of $1.9 million, or 4.4%, compared with $43.4 million for the fourth quarter of 2019. Fourth quarter operating income for this segment increased 13.5% to $3.6 million, compared with $3.2 million in 2019. Adjusted operating income increased 12.9% to $3.6 million, compared with $3.2 million in 2019, primarily due to higher sales volume and reduced costs. The Distribution Segment’s adjusted operating income margin was 7.9%, compared with 7.3% for the fourth quarter of 2020.
Full Year 2020 Financial Summary
Net sales for the full year of 2020, which included $11.8 million of incremental sales from the Elkhart acquisition, were $510.4 million, a decrease of $5.3 million, or 1.0%, compared with $515.7 million for the full year of 2019. The decrease was the result of lower sales in the Material Handling Segment, partially offset by higher sales in the Distribution Segment. Gross profit margin increased to 33.7%, compared with 33.2% last year. The increase was primarily due to a favorable price to cost relationship. Additionally, full year 2019 gross profit included a $3.5 million charge for estimated product replacement costs. SG&A expenses decreased to $130.3 million, compared with $133.1 million for the full year of 2019. The decrease was primarily driven by savings from the transformation plan executed in the Distribution segment, lower depreciation and amortization expense, and lower travel expenses, partially offset by incremental SG&A from the acquisitions of Tuffy Manufacturing in August 2019 and Elkhart Plastics in November 2020. GAAP income per diluted share from continuing operations was $1.02, compared with $0.68 for the full year of 2019. Adjusted income per diluted share from continuing operations was $0.85, compared with $0.78 for the full year of 2019.
Net sales in the Material Handling Segment (consumer, food and beverage, industrial and vehicle end markets) for the full year of 2020 were $343.9 million, a decrease of $12.5 million or 3.5%, compared with $356.4 million for the full year of 2019. The sales decrease was primarily due to lower sales volumes from the impacts of COVID-19 in the vehicle, food and beverage, and industrial end markets, which was partially offset by higher sales volume in the consumer end market driven by heightened storm activity. This decrease was also partially offset by $11.8 million of incremental sales due to the Elkhart Plastics acquisition on November 10, 2020. For the full year of 2020, operating income for this segment increased 3.6% to $55.1 million, compared with $53.1 million in 2019. Adjusted operating income increased 4.2% to $56.5 million, compared with $54.2 million in 2019. The increase was primarily due to a favorable price to cost relationship and lower depreciation and amortization. Additionally, full year 2019 operating income included a $3.5 million charge for estimated product replacement costs. As a result, the Material Handling Segment’s adjusted operating income margin increased to 16.4%, compared with 15.2% for the full year of 2019.
Net sales in the Distribution Segment (auto aftermarket end market) for the full year of 2020 were $166.5 million, an increase of $7.2 million, or 4.5%, compared with $159.3 million for the full year of 2019. Incremental sales of $12.9 million from the Tuffy acquisition completed in August 2019 more than offset lower sales volumes that primarily occurred in the first half of the year due to impacts from COVID-19. Full year operating income for this segment increased 20.7% to $12.2 million, compared with $10.1 million in 2019. Adjusted operating income increased 8.6% to $12.2 million, compared with $11.2 million in 2019, primarily due to higher sales volume and savings from the segment’s transformation plan, partially offset by an unfavorable product mix. The Distribution Segment’s adjusted operating income margin was 7.3%, compared with 7.0% for the full year of 2019.
2021 Outlook
Based on current exchange rates, market outlook and business forecast, Myers Industries offered the following business outlook for fiscal 2021:
| • | Net sales growth in the mid to high 20% range, including impact of the Elkhart acquisition |
| • | Diluted EPS in the range of $0.88 to $1.03; adjusted diluted EPS in the range of $0.90 to $1.05 |
| • | Capital expenditures to approximately be $15 million |
| • | Effective tax rate to approximately be 26% |
Mr. McGaugh concluded, “We have seen significant increases in raw material costs as a result of the tightening supply on the Gulf coast. At the same time, demand has increased for these critical raw materials within our industry and others. As a result, we announced an 8% price increase effective March 1, 2021, across a broad portfolio of our products.”
Conference Call Details
The Company will host an earnings conference call and webcast for investors and analysts on Thursday, March 11, 2021, 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: http://www.directeventreg.com/registration/event/9228078. Upon registering, each participant will be provided with call details and a registrant ID that will be used to track call attendance. Reminders will also be sent to registered participants via email. The live webcast of the conference call can be accessed from the Investor Relations section of the Company’s website at www.myersindustries.com. Click on the Investor Relations tab to access the webcast. Webcast attendees will be in a listen-only mode. 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) 800-585-8367 or (Int’l) 416-621-4642. The Conference ID # is 9228078.
Use of Non-GAAP Financial Measures
The Company uses certain non-GAAP measures in this release. Gross profit as adjusted, gross profit margin as adjusted, operating income (loss) as adjusted, operating income margin as adjusted, earnings before interest, taxes, depreciation and amortization (EBITDA) as adjusted, EBITDA margin as adjusted, income before taxes as adjusted, income from continuing operations as adjusted, adjusted earnings per diluted share from continuing operations, 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 polymer 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 “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 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; impact of the U.S. elections impacts on the regulatory landscape, capital markets, and responses to and management of the COVID-19 pandemic including further economic stimulus from the federal government; and other important factors detailed previously and from time to time in the Company’s filings with the Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K for the year ended December 31, 2019 and subsequent Quarterly Reports on Form 10-Q. Such reports are available on the Securities and Exchange Commission’s public reference facilities and its website at www.sec.gov and on the Company’s Investor Relations section of its website at www.myersindustries.com. Myers Industries undertakes no obligation to publicly update or revise any forward-looking statements contained herein. These statements speak only as of the date made.
Contact: Monica Vinay, Vice President, Investor Relations & Treasurer, (330) 761-6212
MYERS INDUSTRIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(Dollars in thousands, except share and per share data)
| Quarter Ended | Year Ended | |||||||||||||||
| December 31, 2020 |
December 31, 2019 |
December 31, 2020 |
December 31, 2019 |
|||||||||||||
| Net sales |
$ | 137,467 | $ | 116,818 | $ | 510,369 | $ | 515,698 | ||||||||
| Cost of sales |
97,630 | 77,587 | 338,409 | 344,386 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Gross profit |
39,837 | 39,231 | 171,960 | 171,312 | ||||||||||||
| Selling, general and administrative expenses |
34,971 | 30,338 | 130,331 | 133,130 | ||||||||||||
| Loss (gain) on disposal of fixed assets |
10 | 87 | 3 | — | ||||||||||||
| Impairment charges |
— | — | — | 916 | ||||||||||||
| Other (income) expenses |
— | — | (11,924 | ) | — | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating income (loss) |
4,856 | 8,806 | 53,550 | 37,266 | ||||||||||||
| Interest expense, net |
1,221 | 1,024 | 4,688 | 4,083 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) from continuing operations before income taxes |
3,635 | 7,782 | 48,862 | 33,183 | ||||||||||||
| Income tax expense (benefit) |
645 | 2,035 | 12,093 | 8,968 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) from continuing operations |
2,990 | 5,747 | 36,769 | 24,215 | ||||||||||||
| Income (loss) from discontinued operations, net of income tax |
— | (9 | ) | — | 118 | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income (loss) |
$ | 2,990 | $ | 5,738 | $ | 36,769 | $ | 24,333 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income (loss) per common share from continuing operations: |
||||||||||||||||
| Basic |
$ | 0.08 | $ | 0.16 | $ | 1.03 | $ | 0.68 | ||||||||
| Diluted |
$ | 0.08 | $ | 0.16 | $ | 1.02 | $ | 0.68 | ||||||||
| Income (loss) per common share from discontinued operations: |
||||||||||||||||
| Basic |
$ | — | $ | — | $ | — | $ | — | ||||||||
| Diluted |
$ | — | $ | — | $ | — | $ | — | ||||||||
| Net income (loss) per common share: |
||||||||||||||||
| Basic |
$ | 0.08 | $ | 0.16 | $ | 1.03 | $ | 0.68 | ||||||||
| Diluted |
$ | 0.08 | $ | 0.16 | $ | 1.02 | $ | 0.68 | ||||||||
| Weighted average common shares outstanding: |
||||||||||||||||
| Basic |
35,848,726 | 35,611,892 | 35,785,798 | 35,491,958 | ||||||||||||
| Diluted |
36,017,750 | 35,724,633 | 35,916,630 | 35,653,147 | ||||||||||||
MYERS INDUSTRIES, INC.
SALES AND EARNINGS BY SEGMENT (UNAUDITED)
(Dollars in thousands)
| Quarter Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||
| 2020 | 2019 | % Change | 2020 | 2019 | % Change | |||||||||||||||||||
| Net sales |
||||||||||||||||||||||||
| Material Handling |
$ | 92,184 | $ | 73,444 | 25.5 | % | $ | 343,884 | $ | 356,407 | (3.5 | )% | ||||||||||||
| Distribution |
45,291 | 43,392 | 4.4 | % | 166,544 | 159,349 | 4.5 | % | ||||||||||||||||
| Inter-company Sales |
(8 | ) | (18 | ) | — | (59 | ) | (58 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 137,467 | $ | 116,818 | 17.7 | % | $ | 510,369 | $ | 515,698 | (1.0 | )% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Operating income (loss) |
||||||||||||||||||||||||
| Material Handling |
$ | 8,516 | $ | 8,963 | (5.0 | )% | $ | 55,072 | $ | 53,144 | 3.6 | % | ||||||||||||
| Distribution |
3,580 | 3,153 | 13.5 | % | 12,157 | 10,076 | 20.7 | % | ||||||||||||||||
| Corporate |
(7,240 | ) | (3,310 | ) | — | (13,679 | ) | (25,954 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 4,856 | $ | 8,806 | (44.9 | )% | $ | 53,550 | $ | 37,266 | 43.7 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Operating income (loss) as adjusted |
||||||||||||||||||||||||
| Material Handling |
$ | 9,072 | $ | 8,963 | 1.2 | % | $ | 56,533 | $ | 54,232 | 4.2 | % | ||||||||||||
| Distribution |
3,580 | 3,171 | 12.9 | % | 12,174 | 11,215 | 8.6 | % | ||||||||||||||||
| Corporate |
(6,240 | ) | (4,995 | ) | — | (22,807 | ) | (23,404 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 6,412 | $ | 7,139 | (10.2 | )% | $ | 45,900 | $ | 42,043 | 9.2 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Operating income margin as adjusted |
||||||||||||||||||||||||
| Material Handling |
9.8 | % | 12.2 | % | 16.4 | % | 15.2 | % | ||||||||||||||||
| Distribution |
7.9 | % | 7.3 | % | 7.3 | % | 7.0 | % | ||||||||||||||||
| Corporate |
n/a | n/a | n/a | n/a | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
4.7 | % | 6.1 | % | 9.0 | % | 8.2 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| EBITDA as adjusted |
||||||||||||||||||||||||
| Material Handling |
$ | 13,356 | $ | 14,029 | (4.8 | )% | $ | 74,367 | $ | 75,470 | (1.5 | )% | ||||||||||||
| Distribution |
4,120 | 3,798 | 8.5 | % | 14,474 | 12,716 | 13.8 | % | ||||||||||||||||
| Corporate |
(6,141 | ) | (4,890 | ) | — | (22,411 | ) | (22,991 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 11,335 | $ | 12,937 | (12.4 | )% | $ | 66,430 | $ | 65,195 | 1.9 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| EBITDA margin as adjusted |
||||||||||||||||||||||||
| Material Handling |
14.5 | % | 19.1 | % | 21.6 | % | 21.2 | % | ||||||||||||||||
| Distribution |
9.1 | % | 8.8 | % | 8.7 | % | 8.0 | % | ||||||||||||||||
| Corporate |
n/a | n/a | n/a | n/a | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
8.2 | % | 11.1 | % | 13.0 | % | 12.6 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
MYERS INDUSTRIES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
GROSS PROFIT, OPERATING INCOME AND EBITDA (UNAUDITED)
(Dollars in thousands)
| Quarter Ended December 31, 2020 | ||||||||||||||||||||
| Material Handling |
Distribution | Segment Total |
Corporate & Other |
Total | ||||||||||||||||
| GAAP Net sales |
$ | 92,184 | $ | 45,291 | $ | 137,475 | $ | (8) | $ | 137,467 | ||||||||||
| GAAP Gross profit |
39,837 | — | 39,837 | |||||||||||||||||
| Add: Elkhart acquisition and integration costs |
552 | — | 552 | |||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
| Gross profit as adjusted |
40,389 | — | 40,389 | |||||||||||||||||
| Gross profit margin as adjusted |
29.4 | % | n/a | 29.4 | % | |||||||||||||||
| GAAP Operating income (loss) |
8,516 | 3,580 | 12,096 | (7,240 | ) | 4,856 | ||||||||||||||
| Add: Elkhart acquisition and integration costs(1) |
556 | — | 556 | 500 | 1,056 | |||||||||||||||
| Add: Environmental charges |
— | — | — | 500 | 500 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating income (loss) as adjusted |
9,072 | 3,580 | 12,652 | (6,240 | ) | 6,412 | ||||||||||||||
| Operating income margin as adjusted |
9.8 | % | 7.9 | % | 9.2 | % | n/a | 4.7 | % | |||||||||||
| Add: Depreciation and amortization |
4,284 | 540 | 4,824 | 99 | 4,923 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
| EBITDA as adjusted |
$ | 13,356 | $ | 4,120 | $ | 17,476 | $ | (6,141 | ) | $ | 11,335 | |||||||||
| EBITDA margin as adjusted |
14.5 | % | 9.1 | % | 12.7 | % | n/a | 8.2 | % | |||||||||||
| (1) Includes gross profit adjustments of $552 and SG&A adjustments of $504
|
| |||||||||||||||||||
| Quarter Ended December 31, 2019 | ||||||||||||||||||||
| Material Handling |
Distribution | Segment Total |
Corporate & Other |
Total | ||||||||||||||||
| GAAP Net sales |
$ | 73,444 | $ | 43,392 | $ | 116,836 | $ | (18) | $ | 116,818 | ||||||||||
| GAAP Gross profit |
39,231 | — | 39,231 | |||||||||||||||||
| Gross profit margin |
33.6 | % | n/a | 33.6 | % | |||||||||||||||
| GAAP Operating income (loss) |
8,963 | 3,153 | 12,116 | (3,310 | ) | 8,806 | ||||||||||||||
| Add: Restructuring expenses and other adjustments |
— | — | — | 265 | 265 | |||||||||||||||
| Add: Tuffy acquisition costs |
— | 18 | 18 | 81 | 99 | |||||||||||||||
| Less: CEO stock award reversal |
— | — | — | (2,031 | ) | (2,031 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating income (loss) as adjusted |
8,963 | 3,171 | 12,134 | (4,995 | ) | 7,139 | ||||||||||||||
| Operating income margin as adjusted |
12.2 | % | 7.3 | % | 10.4 | % | n/a | 6.1 | % | |||||||||||
| Add: Depreciation and amortization |
5,066 | 627 | 5,693 | 105 | 5,798 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| EBITDA as adjusted |
$ | 14,029 | $ | 3,798 | $ | 17,827 | $ | (4,890 | ) | $ | 12,937 | |||||||||
| EBITDA margin as adjusted |
19.1 | % | 8.8 | % | 15.3 | % | n/a | 11.1 | % | |||||||||||
MYERS INDUSTRIES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
GROSS PROFIT, OPERATING INCOME AND EBITDA (UNAUDITED)
(Dollars in thousands)
| Year Ended December 31, 2020 | ||||||||||||||||||||
| Material Handling |
Distribution | Segment Total |
Corporate & Other |
Total | ||||||||||||||||
| GAAP Net sales |
$ | 343,884 | $ | 166,544 | $ | 510,428 | $ | (59 | ) | $ | 510,369 | |||||||||
| GAAP Gross profit |
171,960 | — | 171,960 | |||||||||||||||||
| Add: Elkhart acquisition and integration costs |
552 | — | 552 | |||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
| Gross profit as adjusted |
172,512 | — | 172,512 | |||||||||||||||||
| Gross profit margin as adjusted |
33.8 | % | n/a | 33.8 | % | |||||||||||||||
| GAAP Operating income (loss) |
55,072 | 12,157 | 67,229 | (13,679 | ) | 53,550 | ||||||||||||||
| Add: Severance costs |
905 | — | 905 | 1,512 | 2,417 | |||||||||||||||
| Add: Restructuring expenses and other adjustments |
— | — | — | 249 | 249 | |||||||||||||||
| Add: Tuffy acquisition costs |
— | 17 | 17 | 35 | 52 | |||||||||||||||
| Add: Elkhart acquisition and integration costs(1) |
556 | — | 556 | 500 | 1,056 | |||||||||||||||
| Add: Environmental charges |
— | — | — | 500 | 500 | |||||||||||||||
| Less: Lawn and Garden sale of note/release of lease guarantee liability |
— | — | — | (11,924 | ) | (11,924 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating income (loss) as adjusted |
56,533 | 12,174 | 68,707 | (22,807 | ) | 45,900 | ||||||||||||||
| Operating income margin as adjusted |
16.4 | % | 7.3 | % | 13.5 | % | n/a | 9.0 | % | |||||||||||
| Add: Depreciation and amortization |
17,834 | 2,300 | 20,134 | 396 | 20,530 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| EBITDA as adjusted |
$ | 74,367 | $ | 14,474 | $ | 88,841 | $ | (22,411 | ) | $ | 66,430 | |||||||||
| EBITDA margin as adjusted |
21.6 | % | 8.7 | % | 17.4 | % | n/a | 13.0 | % | |||||||||||
| (1) Includes gross profit adjustments of $552 and SG&A adjustments of $504 |
| |||||||||||||||||||
| Year Ended December 31, 2019 | ||||||||||||||||||||
| Material Handling |
Distribution | Segment Total |
Corporate & Other |
Total | ||||||||||||||||
| GAAP Net sales |
$ | 356,407 | $ | 159,349 | $ | 515,756 | $ | (58 | ) | $ | 515,698 | |||||||||
| GAAP Gross profit |
171,312 | — | 171,312 | |||||||||||||||||
| Add: Restructuring expenses and other adjustments |
172 | — | 172 | |||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
| Gross profit as adjusted |
171,484 | — | 171,484 | |||||||||||||||||
| Gross profit margin as adjusted |
33.2 | % | n/a | 33.3 | % | |||||||||||||||
| GAAP Operating income (loss) |
53,144 | 10,076 | 63,220 | (25,954 | ) | 37,266 | ||||||||||||||
| Add: Restructuring expenses and other adjustments(1) |
172 | 865 | 1,037 | 265 | 1,302 | |||||||||||||||
| Add: Tuffy acquisition costs |
— | 274 | 274 | 316 | 590 | |||||||||||||||
| Add: Asset impairment |
916 | — | 916 | — | 916 | |||||||||||||||
| Add: Environmental charges |
— | — | — | 4,000 | 4,000 | |||||||||||||||
| Less: CEO stock award reversal |
— | — | — | (2,031 | ) | (2,031 | ) | |||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
| Operating income (loss) as adjusted |
54,232 | 11,215 | 65,447 | (23,404 | ) | 42,043 | ||||||||||||||
| Operating income margin as adjusted |
15.2 | % | 7.0 | % | 12.7 | % | n/a | 8.2 | % | |||||||||||
| Add: Depreciation and amortization |
21,282 | 1,501 | 22,783 | 413 | 23,196 | |||||||||||||||
| Less: Depreciation adjustments |
(44 | ) | — | (44 | ) | — | (44 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| EBITDA as adjusted |
$ | 75,470 | $ | 12,716 | $ | 88,186 | $ | (22,991 | ) | $ | 65,195 | |||||||||
| EBITDA margin as adjusted |
21.2 | % | 8.0 | % | 17.1 | % | n/a | 12.6 | % | |||||||||||
| (1) Includes gross profit adjustments of $172 and SG&A adjustments of $1,130 |
| |||||||||||||||||||
MYERS INDUSTRIES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
INCOME AND EARNINGS PER DILUTED SHARE (UNAUDITED)
(Dollars in thousands, except per share data)
| Quarter Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| GAAP Operating income (loss) |
$ | 4,856 | $ | 8,806 | $ | 53,550 | $ | 37,266 | ||||||||
| Add: Severance costs |
— | — | 2,417 | — | ||||||||||||
| Add: Restructuring expenses and other adjustments |
— | 265 | 249 | 1,302 | ||||||||||||
| Add: Tuffy acquisition costs |
— | 99 | 52 | 590 | ||||||||||||
| Add: Elkhart acquisition and integration costs |
1,056 | — | 1,056 | — | ||||||||||||
| Less: CEO stock award reversal |
— | (2,031 | ) | — | (2,031 | ) | ||||||||||
| Less: Lawn and Garden sale of note/release of lease guarantee liability |
— | — | (11,924 | ) | — | |||||||||||
| Add: Asset impairment |
— | — | — | 916 | ||||||||||||
| Add: Environmental charges |
500 | — | 500 | 4,000 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating income (loss) as adjusted |
6,412 | 7,139 | 45,900 | 42,043 | ||||||||||||
| Less: Interest expense, net |
(1,221 | ) | (1,024 | ) | (4,688 | ) | (4,083 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income before taxes as adjusted |
5,191 | 6,115 | 41,212 | 37,960 | ||||||||||||
| Less: Income tax expense(1) |
(1,350 | ) | (1,651 | ) | (10,715 | ) | (10,249 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income from continuing operations as adjusted |
$ | 3,841 | $ | 4,464 | $ | 30,497 | $ | 27,711 | ||||||||
| Adjusted earnings per diluted share from continuing operations |
$ | 0.11 | $ | 0.12 | $ | 0.85 | $ | 0.78 | ||||||||
| (1) Income taxes are calculated using the normalized effective tax rate for each year. The rate used in 2020 is 26% and in 2019 is 27%. |
| |||||||||||||||
MYERS INDUSTRIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (UNAUDITED)
(Dollars in thousands)
| December 31, 2020 | December 31, 2019 | |||||||
| Assets |
||||||||
| Current Assets |
||||||||
| Cash |
$ | 28,301 | $ | 75,527 | ||||
| Accounts receivable, net |
83,701 | 62,279 | ||||||
| Income tax receivable |
1,049 | 142 | ||||||
| Inventories, net |
65,919 | 44,260 | ||||||
| Prepaid expenses and other current assets |
4,760 | 2,834 | ||||||
|
|
|
|
|
|||||
| Total Current Assets |
183,730 | 185,042 | ||||||
| Property, plant, & equipment, net |
73,953 | 54,964 | ||||||
| Right of use asset—operating leases |
18,390 | 5,901 | ||||||
| Deferred income taxes |
84 | 5,807 | ||||||
| Other assets |
123,858 | 101,425 | ||||||
|
|
|
|
|
|||||
| Total Assets |
$ | 400,015 | $ | 353,139 | ||||
|
|
|
|
|
|||||
| Liabilities & Shareholders’ Equity |
||||||||
| Current Liabilities |
||||||||
| Accounts payable |
$ | 61,150 | $ | 46,867 | ||||
| Accrued expenses |
36,744 | 33,701 | ||||||
| Operating lease liability - short-term |
4,359 | 2,057 | ||||||
| Long-term debt - current portion |
39,994 | — | ||||||
|
|
|
|
|
|||||
| Total Current Liabilities |
142,247 | 82,625 | ||||||
| Long-term debt |
37,582 | 77,176 | ||||||
| Operating lease liability - long-term |
13,755 | 4,074 | ||||||
| Other liabilities |
14,373 | 22,582 | ||||||
| Deferred income taxes |
2,958 | — | ||||||
| Total Shareholders’ Equity |
189,100 | 166,682 | ||||||
|
|
|
|
|
|||||
| Total Liabilities & Shareholders’ Equity |
$ | 400,015 | $ | 353,139 | ||||
|
|
|
|
|
|||||
MYERS INDUSTRIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(Dollars in thousands)
| Year Ended December 31, | ||||||||
| 2020 | 2019 | |||||||
| Cash Flows From Operating Activities |
||||||||
| Net income (loss) |
$ | 36,769 | $ | 24,333 | ||||
| Income (loss) from discontinued operations, net of income taxes |
— | 118 | ||||||
|
|
|
|
|
|||||
| Income (loss) from continuing operations |
36,769 | 24,215 | ||||||
| Adjustments to reconcile income (loss) from continuing operations to net cash provided by (used for) operating activities |
||||||||
| Depreciation |
14,257 | 15,120 | ||||||
| Amortization |
6,673 | 8,463 | ||||||
| Non-cash stock-based compensation expense |
3,534 | 1,715 | ||||||
| Loss on disposal of fixed assets |
3 | — | ||||||
| Gain on sale of notes receivable |
(11,924 | ) | — | |||||
| Deferred taxes |
8,732 | (922 | ) | |||||
| Impairment charges |
— | 916 | ||||||
| Other |
1,421 | 583 | ||||||
| Payments on long-term performance based compensation |
— | (413 | ) | |||||
| Other long-term liabilities |
2,804 | 3,578 | ||||||
| Cash flows provided by (used for) working capital |
||||||||
| Accounts receivable |
(11,589 | ) | 12,479 | |||||
| Inventories |
(7,868 | ) | 2,222 | |||||
| Prepaid expenses and other current assets |
(969 | ) | (243 | ) | ||||
| Accounts payable and accrued expenses |
4,664 | (20,687 | ) | |||||
|
|
|
|
|
|||||
| Net cash provided by (used for) operating activities - continuing operations |
46,507 | 47,026 | ||||||
| Net cash provided by (used for) operating activities - discontinued operations |
— | 7,297 | ||||||
|
|
|
|
|
|||||
| Net cash provided by (used for) operating activities |
46,507 | 54,323 | ||||||
|
|
|
|
|
|||||
| Cash Flows From Investing Activities |
||||||||
| Capital expenditures |
(13,421 | ) | (10,294 | ) | ||||
| Acquisition of business |
(63,334 | ) | (18,000 | ) | ||||
| Proceeds from sale of property, plant and equipment |
2 | 7,537 | ||||||
| Proceeds from sale of notes receivable |
1,200 | — | ||||||
|
|
|
|
|
|||||
| Net cash provided by (used for) investing activities - continuing operations |
(75,553 | ) | (20,757 | ) | ||||
| Net cash provided by (used for) investing activities - discontinued operations |
— | — | ||||||
|
|
|
|
|
|||||
| Net cash provided by (used for) investing activities |
(75,553 | ) | (20,757 | ) | ||||
|
|
|
|
|
|||||
| Cash Flows From Financing Activities |
||||||||
| Cash dividends paid |
(19,425 | ) | (19,316 | ) | ||||
| Proceeds from issuance of common stock |
1,732 | 3,336 | ||||||
| Shares withheld for employee taxes on equity awards |
(623 | ) | (1,008 | ) | ||||
|
|
|
|
|
|||||
| Net cash provided by (used for) financing activities - continuing operations |
(18,316 | ) | (16,988 | ) | ||||
| Net cash provided by (used for) financing activities - discontinued operations |
— | — | ||||||
|
|
|
|
|
|||||
| Net cash provided by (used for) financing activities |
(18,316 | ) | (16,988 | ) | ||||
|
|
|
|
|
|||||
| Foreign exchange rate effect on cash |
136 | 55 | ||||||
|
|
|
|
|
|||||
| Net (decrease) increase in cash |
(47,226 | ) | 16,633 | |||||
| Cash at January 1 |
75,527 | 58,894 | ||||||
|
|
|
|
|
|||||
| Cash at December 31 |
$ | 28,301 | $ | 75,527 | ||||
|
|
|
|
|
|||||
MYERS INDUSTRIES, INC.
RECONCILIATION OF FREE CASH FLOW TO GAAP NET CASH PROVIDED BY
(USED FOR) OPERATING ACTIVITIES – CONTINUING OPERATIONS
(UNAUDITED)
(Dollars in thousands)
| YTD | YTD | |||||||||||||||||||
| December 31, 2020 | December 31, 2019 | |||||||||||||||||||
| Net cash provided by (used for) operating activities - continuing operations |
$ | 46,507 | $ | 47,026 | ||||||||||||||||
| Capital expenditures |
(13,421 | ) | (10,294 | ) | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| Free cash flow |
$ | 33,086 | $ | 36,732 | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| YTD | YTD | Quarter | ||||||||||||||||||
| December 31, 2020 | September 30, 2020 | December 31, 2020 | ||||||||||||||||||
| Net cash provided by (used for) operating activities - continuing operations |
$ | 46,507 | - | $ | 31,334 | = | $ | 15,173 | ||||||||||||
| Capital expenditures |
(13,421 | ) | - | (8,955 | ) | = | (4,466 | ) | ||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
| Free cash flow |
$ | 33,086 | - | $ | 22,379 | = | $ | 10,707 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
| YTD | YTD | Quarter | ||||||||||||||||||
| December 31, 2019 | September 30, 2019 | December 31, 2019 | ||||||||||||||||||
| Net cash provided by (used for) operating activities - continuing operations |
$ | 47,026 | - | $ | 39,492 | = | $ | 7,534 | ||||||||||||
| Capital expenditures |
(10,294 | ) | - | (5,669 | ) | = | (4,625 | ) | ||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
| Free cash flow |
$ | 36,732 | - | $ | 33,823 | = | $ | 2,909 | ||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
MYERS INDUSTRIES, INC.
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 |
$ | 0.88 | $ | 1.03 | ||||
| Add: Restructuring expenses and other adjustments |
0.01 | 0.01 | ||||||
| Add: Acquisition and integration costs |
0.01 | 0.01 | ||||||
|
|
|
|
|
|||||
| Adjusted diluted earnings per share |
$ | 0.90 | $ | 1.05 | ||||
|
|
|
|
|
|||||
