Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Myers Industries Announces Fourth Quarter and Full Year 2024 Results

MYE

Fourth Quarter Net Sales Increased by 7% Led by Material Handling Business with Margin Expansion

New Leadership Initiates “Focused Transformation” Centered on Optimizing Business Structure, Delivering Results, Improving Cost Competitiveness and Enabling Growth Opportunities. Commits to Deliver Annualized Cost Savings, Primarily in SG&A, of $20 Million by Year-end 2025.

Board Authorizes a New $10 Million 2025 Share Repurchase Program Enabling Meaningful Capital Return to Shareholders while Investing in Growth

Myers Industries Inc. (NYSE: MYE), a leading manufacturer of products that protect the world from the ground up, today announced results for the fourth quarter and full year ended December 31, 2024.

Fourth Quarter 2024 Financial Highlights vs. Prior Year

  • Net sales of $203.9 million compared with $191.1 million
  • Gross margin of 32.3%, up 230 basis points
  • GAAP net income per diluted share of $0.11 compared with $0.34
  • Adjusted earnings per diluted share of $0.19 compared with $0.29
  • Adjusted EBITDA of $27.5 million, compared to $21.8 million
  • Additional debt paydown of $13 million in the fourth quarter

Full Year 2024 Financial Highlights vs. Prior Year

  • Net sales of $836.3 million compared with $813.1 million
  • Gross margin of 32.4%, up 50 basis points
  • GAAP net income per diluted share of $0.19 compared with $1.32
  • Adjusted earnings per diluted share of $1.04 compared with $1.39
  • Adjusted EBITDA of $122.2 million, compared to $98.0 million
  • Cash flow provided by operations of $79.3 million and free cash flow of $54.9 million
  • Reduced total debt by $26 million since March 31, 2024 after the acquisition of Signature Systems

Myers Industries’ new President and CEO Aaron Schapper commented, “During my first two months with Myers, I have met with many members of our organization and have been impressed with and encouraged by their dedication and desire to drive improvement. There are tremendous opportunities here and I am confident that we will build a brighter future working together. To begin this journey, we are launching a process to refine our strategy to create value and deliver results. We are acting with a sense of urgency to ensure we deliver on our commitments and drive improved results. Going forward, we will prioritize high-value opportunities while implementing a strategic and disciplined cost optimization plan. I am excited about the opportunity we have at Myers to improve our businesses and position the Company for growth.”

Schapper added, “In closing 2024, we reported solid fourth quarter financial results with margin growth led by our Signature and Scepter brands, demonstrating the valuable assets we have within our portfolio. Building on these results, we are launching our 'Focused Transformation' program with a target to implement $20 million of annualized cost savings, primarily in SG&A, by year-end 2025. Equally important, we will conduct a comprehensive review of the Myers portfolio, focusing on where we can add the most value while highlighting the unique differentiators that set us apart from our peers. I look forward to sharing a more detailed plan for performance improvement soon.”

Myers also announced that the Board approved the 2025 Share Repurchase Program under which the Company is authorized to repurchase up to $10 million of common stock. The 2025 Share Repurchase Program replaces the Company’s previously authorized 2013 share repurchase program and becomes effective March 10. Schapper added, “This Program reflects our confidence in the strength of our business and our commitment to return cash to shareholders as part of our disciplined capital allocation framework.”

Fourth Quarter 2024 Financial Summary

Quarter Ended December 31,

(Dollars in thousands, except per share data)

2024

2023

% Inc
(Dec)

Net sales

$

203,876

$

191,077

6.7

%

Gross profit

$

65,889

$

57,232

15.1

%

Gross margin

32.3

%

30.0

%

Operating income

$

14,637

$

18,603

(21.3

)%

Net income

$

4,297

$

12,539

(65.7

)%

Net income per diluted share

$

0.11

$

0.34

(67.6

)%

Adjusted operating income

$

17,637

$

15,893

11.0

%

Adjusted net income

$

7,308

$

10,889

(32.9

)%

Adjusted earnings per diluted share

$

0.19

$

0.29

(34.5

)%

Adjusted EBITDA

$

27,470

$

21,775

26.2

%

Net sales were $203.9 million, an increase of $12.8 million, or 6.7%, compared with $191.1 million for the fourth quarter of 2023. The increase in net sales was fueled by contributions from the acquisition of Signature Systems, and consumer fuel can sales, both of which benefited from hurricane recovery efforts, and partially offset by weaker Distribution Segment volumes and lower cyclical seed box sales in our Food and Beverage end market.

Gross profit increased $8.7 million, or 15.1%, to $65.9 million, driven by performance at Signature Systems and favorable product mix, partially offset by lower pricing and volume. Gross margin improved 230 basis points to 32.3% compared with 30.0% for the fourth quarter of 2023. Selling, general and administrative expenses (“SG&A”) were $51.3 million and increased year-over-year, primarily due to incremental SG&A from Signature inclusive of their intangible amortization and insurance recovery that reduced legal fees in the prior year, partially offset by lower incentive compensation. SG&A as a percent of sales was 25.2% vs 20.3% in the prior year.

Fourth Quarter 2024 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

Q4 2024 Results

$152.7

$25.9

17.0%

$34.7

22.7%

Q4 2023 Results

$126.9

$29.9

23.6%

$28.4

22.4%

$ Increase (decrease) vs prior year

$25.8

($4.0)

$6.3

% Increase (decrease) vs prior year

20.3%

(13.4)%

-660bps

22.3%

+30bps

Items in this table may not recalculate due to rounding

Net sales for the Material Handling segment were $152.7 million, an increase of $25.8 million, or 20.3%, compared with $126.9 million for the fourth quarter of 2023. Sales from the addition of Signature Systems were partly offset by cyclical sales declines, primarily in Seed boxes within the Food and Beverage end markets.

Operating income was $25.9 million compared with $29.9 million in the fourth quarter of 2023 primarily due to the lower sales volume and pricing in the Buckhorn business, and more than offset by the Signature acquisition. Material Handling’s operating income margin was 17.0% compared with 23.6% in the fourth quarter of 2023 due to SG&A expenses that increased year-over-year, primarily due to incremental SG&A from Signature inclusive of their intangible amortization and insurance recovery that reduced legal fees in the prior year, partially offset by lower incentive compensation. Adjusted EBITDA increased 22.3% to $34.7 million, compared with $28.4 million in the fourth quarter of 2023 primarily attributed to the Signature acquisition, partially offset by higher material costs and lower sales volume and pricing in the legacy business.

Distribution

Net Sales

Op Income

Op Income
Margin

Adj EBITDA

Adj EBITDA
Margin

Q4 2024 Results

$51.2

($1.6)

-3.0%

($0.3)

-0.6%

Q4 2023 Results

$64.2

$0.3

0.5%

$1.2

1.8%

$ Increase (decrease) vs prior year

($13.0)

($1.9)

($1.5)

% Increase (decrease) vs prior year

(20.2)%

NM

-350bps

NM

-240bps

Items in this table may not recalculate due to rounding

Net sales for the Distribution segment were $51.2 million, a decrease of $13.0 million, or 20.2%, compared with $64.2 million for the fourth quarter of 2023. The decrease was primarily driven by lower volume and pricing.

Operating income decreased $1.9 million to $(1.6) million, compared with $0.3 million for the fourth quarter of 2023. Adjusted EBITDA decreased to $(0.3) million, compared with $1.2 million in the fourth quarter of 2023. The decrease in operating income and adjusted EBITDA was primarily due to lower volume and pricing. SG&A expenses decreased year-over-year, primarily due to lower payroll costs. The Distribution segment's operating income margin was (3.0)% compared with 0.5% for the fourth quarter of 2023. The Distribution segment’s adjusted EBITDA margin was (0.6)%, compared with 1.8% for the fourth quarter of 2023.

Full Year 2024 Financial Summary

Year Ended December 31,

(Dollars in thousands, except per share data)

2024

2023

% Inc
(Dec)

Net sales

$

836,281

$

813,067

2.9

%

Gross profit

$

270,805

$

259,086

4.5

%

Gross margin

32.4

%

31.9

%

Operating income

$

44,480

$

72,405

(38.6

)%

Net income

$

7,201

$

48,867

(85.3

)%

Net income per diluted share

$

0.19

$

1.32

(85.6

)%

Adjusted operating income

$

83,645

$

75,261

11.1

%

Adjusted net income

$

39,004

$

51,684

(24.5

)%

Adjusted earnings per diluted share

$

1.04

$

1.39

(25.2

)%

Adjusted EBITDA

$

122,238

$

98,047

24.7

%

Net sales were $836.3 million, an increase of $23.2 million, or 2.9%, compared with $813.1 million for full year 2023. The increase in net sales was driven by contributions from the acquisition of Signature Systems, partially offset by lower volumes and pricing in both the Material Handling and Distribution segments.

Gross profit increased $11.7 million, or 4.5%, to $270.8 million, driven by performance at Signature Systems and favorable product mix, partially offset by lower volume and pricing as well as the impact from acquisition-related inventory step-up amortization, higher costs of restructuring and unfavorable cost productivity. Gross margin improved 50 basis points to 32.4% compared with 31.9% full year 2023. SG&A expenses were $204.1 million, an increase of $17.2 million, primarily due to the addition of Signature and partially offset by lower compensation expenses. SG&A as a percent of sales was 24.4% vs 23.0% in the prior year due to costs related to the acquisition. The company also recorded a $22.0 million non-cash goodwill impairment charge in the third quarter for the full carrying value of goodwill related to prior rotational molding acquisitions.

Full Year 2024 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

Full Year 2024 Results

$621.7

$77.8

12.5%

$142.2

22.9%

Full Year 2023 Results

$555.3

$100.1

18.0%

$113.8

20.5%

$ Increase (decrease) vs prior year

$66.4

($22.3)

$28.4

% Increase (decrease) vs prior year

12.0%

(22.3)%

-550bps

25.0%

+240bps

Items in this table may not recalculate due to rounding

Net sales for the Material Handling segment were $621.7 million, an increase of $66.4 million, or 12.0%, compared with $555.3 million in 2023. Sales from the addition of Signature Systems were partly offset by decreased volumes and lower pricing. Operating income was $77.8 million compared with $100.1 million in 2023. The decline was primarily driven by lower pricing and volume as well as a $22.0 million non-cash goodwill impairment in the third quarter, partially offset by the Signature acquisition. Material Handling’s operating income margin was 12.5%, compared with 18.0% in 2023. Adjusted EBITDA increased 25.0% to $142.2 million, compared with $113.8 million in 2023. SG&A expenses increased year-over-year, primarily due to incremental SG&A from Signature inclusive of their intangible amortization and insurance recovery that reduced legal fees in the prior year, partially offset by lower incentive compensation. Adjusted EBITDA margin improved by 240 basis points, primarily attributed to the Signature acquisition, partially offset by higher material costs and lower sales volume and pricing in the legacy business.

Distribution

Net Sales

Op Income

Op Income
Margin

Adj EBITDA

Adj EBITDA
Margin

Full Year 2024 Results

$214.8

$3.4

1.6%

$8.0

3.7%

Full Year 2023 Results

$257.9

$11.0

4.3%

$15.9

6.2%

$ Increase (decrease) vs prior year

($43.1)

($7.6)

($7.9)

% Increase (decrease) vs prior year

(16.7)%

(69.3)%

-270bps

(49.5)%

-250bps

Items in this table may not recalculate due to rounding

Net sales for the Distribution segment were $214.8 million, a decrease of $43.1 million, or 16.7%, compared with $257.9 million in the prior year. The decrease was primarily driven by lower volume as well as slightly lower pricing. Operating income decreased $7.6 million to $3.4 million, compared with $11.0 million for full-year 2023. Adjusted EBITDA decreased to $8.0 million, compared with $15.9 million in 2023. The decrease in operating income and adjusted EBITDA was primarily due to lower volume and pricing. SG&A expenses decreased year-over-year, primarily due to lower incentive costs. The Distribution segment's operating income margin was 1.6% compared with 4.3% for 2023, and adjusted EBITDA margin was 3.7%, compared with 6.2% in the prior year.

Balance Sheet & Cash Flow

As of December 31, 2024, the Company’s cash on hand totaled $32.2 million and the Company’s total debt was $383.6 million. Debt reduction continues to be a capital allocation priority for the Company. The Company reduced its total debt by $26 million since March 31, 2024, which was the quarter that Signature Systems was acquired, and Myers recapitalized the Company in order to complete the acquisition. Under the terms of the Company’s loan agreement, its net leverage ratio was 2.7x with $244.7 million of availability under its revolving credit facility as of December 31, 2024.

For the fourth quarter of 2024, cash flow provided by operations was $27.3 million and free cash flow was $20.2 million, compared with cash flow provided by operations of $15.4 million and free cash flow of $11.8 million for the fourth quarter of 2023. The increase in free cash flow was driven primarily by strong accounts receivable collections and inventory reduction. Capital expenditures for the fourth quarter of 2024 were $7.1 million compared with $3.6 million for the fourth quarter of 2023.

For the full year of 2024, cash flow provided by operations was $79.3 million and free cash flow was $54.9 million, compared with cash flow provided by operations of $86.2 million and free cash flow of $63.3 million for the full year of 2023. The decrease in cash flow was driven primarily by reductions in accounts receivable and inventory, partly offset by reductions in accounts payable. Capital expenditures for the full year of 2024 were $24.4 million, compared with $22.9 million for the full year of 2023.

2025 Guidance

Schapper stated "As we launch our 'Focused Transformation' program, we are committed to a culture of accountability and transparency. While we complete an assessment of our business and key strategies with a focus on driving long-term growth, we are temporarily suspending our practice of issuing formal annual guidance until we are able to provide a detailed outlook based upon our completed evaluation. We are encouraged by the overall sales trajectory of our business and confident in our ability to continue driving margin improvement in 2025."

Conference Call Details

The Company will host an earnings conference call and webcast for investors and analysts on Thursday, March 6, 2025, at 8:30 a.m. ET. 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=02f7baf5&confId=76932. 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: (U.S. Local) 1-929-458-6194 or (U.S. Toll-Free) 1-866-813-9403 and use access code 461896.

Use of Non-GAAP Financial Measures

The Company uses certain non-GAAP measures in this release. Adjusted gross profit, adjusted gross margin, 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., based in Akron, Ohio, 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 “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; unforeseen events, including natural disasters, unusual or severe weather events and patterns, public health crises, geopolitical crises, and other catastrophic events; 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, 2023. 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

Year Ended

December 31,
2024

December 31,
2023

December 31,
2024

December 31,
2023

Net sales

$

203,876

$

191,077

$

836,281

$

813,067

Cost of sales

137,987

133,845

565,476

553,981

Gross profit

65,889

57,232

270,805

259,086

Selling, general and administrative expenses

51,304

38,746

204,108

186,876

(Gain) loss on disposal of fixed assets

(52

)

(117

)

201

(195

)

Impairment charges

22,016

Operating income (loss)

14,637

18,603

44,480

72,405

Interest expense, net

7,761

1,374

30,937

6,349

Income (loss) before income taxes

6,876

17,229

13,543

66,056

Income tax expense (benefit)

2,579

4,690

6,342

17,189

Net income (loss)

$

4,297

$

12,539

$

7,201

$

48,867

Net income (loss) per common share:

Basic

$

0.12

$

0.34

$

0.19

$

1.33

Diluted

$

0.11

$

0.34

$

0.19

$

1.32

Weighted average common shares outstanding:

Basic

37,255,837

36,840,253

37,141,030

36,744,560

Diluted

37,444,040

37,142,056

37,403,518

37,095,568

MYERS INDUSTRIES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (UNAUDITED)

(Dollars in thousands)

December 31, 2024

December 31, 2023

Assets

Current Assets

Cash

$

32,222

$

30,290

Trade accounts receivable, net

109,372

113,907

Other accounts receivable, net

12,654

14,726

Inventories, net

97,001

90,844

Other current assets

8,058

6,854

Total Current Assets

259,307

256,621

Property, plant, & equipment, net

137,564

107,933

Right of use asset - operating leases

30,561

27,989

Goodwill and intangible assets, net

421,853

140,521

Deferred income taxes

205

209

Other assets

11,325

8,358

Total Assets

$

860,815

$

541,631

Liabilities & Shareholders' Equity

Current Liabilities

Accounts payable

$

71,049

$

79,050

Accrued expenses

49,196

53,523

Operating lease liability - short-term

6,597

5,943

Finance lease liability - short-term

621

593

Long-term debt - current portion

19,649

25,998

Total Current Liabilities

147,112

165,107

Long-term debt

355,310

31,989

Operating lease liability - long-term

23,700

22,352

Finance lease liability - long-term

7,994

8,615

Other liabilities

15,303

12,108

Deferred income taxes

33,884

8,660

Total Shareholders' Equity

277,512

292,800

Total Liabilities & Shareholders' Equity

$

860,815

$

541,631

MYERS INDUSTRIES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(Dollars in thousands)

Quarter Ended December 31,

Year Ended December 31,

2024

2023

2024

2023

Cash Flows From Operating Activities

Net income (loss)

$

4,297

$

12,539

$

7,201

$

48,867

Adjustments to reconcile net income (loss) to net cash
provided by (used for) operating activities

Depreciation and amortization

9,833

5,882

38,593

22,786

Amortization of deferred financing costs

599

79

1,917

313

Amortization of acquisition-related inventory step-up

4,457

Non-cash stock-based compensation expense

923

1,593

1,660

6,671

(Gain) loss on disposal of fixed assets

(52

)

(117

)

201

(195

)

Impairment charges

22,016

Deferred taxes

(6,048

)

1,039

(6,048

)

1,039

Other

(847

)

(1,529

)

(297

)

944

Cash flows provided by (used for) working capital

Accounts receivable - trade and other, net

11,176

(11,108

)

26,822

2,656

Inventories

7,612

5,535

6,227

2,630

Prepaid expenses and other current assets

1,143

2,204

(525

)

151

Accounts payable and accrued expenses

(1,288

)

(717

)

(22,932

)

310

Net cash provided by (used for) operating activities

27,348

15,400

79,292

86,172

Cash Flows From Investing Activities

Capital expenditures

(7,133

)

(3,563

)

(24,435

)

(22,855

)

Acquisition of business, net of cash acquired

(348,312

)

(160

)

Proceeds from sale of property, plant, and equipment

130

116

242

258

Net cash provided by (used for) investing activities

(7,003

)

(3,447

)

(372,505

)

(22,757

)

Cash Flows From Financing Activities

Net borrowings (repayments) from revolving credit facility

(5,000

)

(2,000

)

(20,000

)

(36,000

)

Proceeds from Term Loan A

400,000

Repayments of Term Loan A

(8,000

)

(18,000

)

Repayments of senior unsecured notes

(38,000

)

Payments on finance lease

(151

)

(139

)

(593

)

(542

)

Cash dividends paid

(5,040

)

(4,974

)

(20,432

)

(20,240

)

Proceeds from issuance of common stock

289

390

3,342

2,338

Shares withheld for employee taxes on equity awards

(23

)

(17

)

(2,050

)

(2,072

)

Deferred financing fees

(9,172

)

Net cash provided by (used for) financing activities

(17,925

)

(6,740

)

295,095

(56,516

)

Foreign exchange rate effect on cash

92

309

50

252

Net increase (decrease) in cash

2,512

5,522

1,932

7,151

Beginning Cash

29,710

24,768

30,290

23,139

Ending Cash

$

32,222

$

30,290

$

32,222

$

30,290

MYERS INDUSTRIES, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

GROSS PROFIT, OPERATING INCOME AND EBITDA (UNAUDITED)

(Dollars in thousands)

Quarter Ended December 31, 2024

Material
Handling

Distribution

Segment
Total

Corporate &
Other

Total

Net sales

$

152,704

$

51,225

$

203,929

$

(53

)

$

203,876

Net income

4,297

Net income margin

2.1

%

Gross profit

65,889

Less: Restructuring expenses and other adjustments

(157

)

Adjusted gross profit

65,732

Gross margin as adjusted

32.2

%

Operating income (loss)

25,924

(1,552

)

24,372

(9,735

)

14,637

Operating income margin

17.0

%

-3.0

%

12.0

%

n/a

7.2

%

Add: Restructuring expenses and other adjustments

7

427

434

1,854

2,288

Add: Acquisition and integration costs

212

212

Add: Environmental reserves, net(2)

500

500

Adjusted operating income (loss)(1)

25,931

(1,125

)

24,806

(7,169

)

17,637

Adjusted operating income margin

17.0

%

-2.2

%

12.2

%

n/a

8.7

%

Add: Depreciation and amortization

8,793

822

9,615

218

9,833

Adjusted EBITDA

$

34,724

$

(303

)

$

34,421

$

(6,951

)

$

27,470

Adjusted EBITDA margin

22.7

%

-0.6

%

16.9

%

n/a

13.5

%

(1) Includes gross profit adjustments of $(157) and SG&A adjustments of $3,157

(2) Includes environmental charges of $2,100 net of probable insurance recoveries of $1,600

Quarter Ended December 31, 2023

Material
Handling

Distribution

Segment
Total

Corporate &
Other

Total

Net sales

$

126,918

$

64,182

$

191,100

$

(23

)

$

191,077

Net income

12,539

Net income margin

6.6

%

Gross profit

57,232

Add: Restructuring expenses and other adjustments

240

Adjusted gross profit

57,472

Gross margin as adjusted

30.1

%

Operating income (loss)

29,931

339

30,270

(11,667

)

18,603

Operating income margin

23.6

%

0.5

%

15.8

%

n/a

9.7

%

Add: Restructuring expenses and other adjustments

231

61

292

292

Add: Acquisition and integration costs

79

79

2,619

2,698

Less: Insurance recovery of legal fees(3)

(6,700

)

(6,700

)

(6,700

)

Add: Environmental reserves, net(2)

1,000

1,000

Adjusted operating income (loss)(1)

23,462

479

23,941

(8,048

)

15,893

Adjusted operating income margin

18.5

%

0.7

%

12.5

%

n/a

8.3

%

Add: Depreciation and amortization

4,922

692

5,614

268

5,882

Adjusted EBITDA

$

28,384

$

1,171

$

29,555

$

(7,780

)

$

21,775

Adjusted EBITDA margin

22.4

%

1.8

%

15.5

%

n/a

11.4

%

(1) Includes gross profit adjustments of $240 and SG&A adjustments of $(2,950)

(2) Includes environmental charges of $2,700 net of probable insurance recoveries of $1,700

(3) Includes total insurance recovery of $10,000 net of recoverable expenses incurred in the current year of $3,300

MYERS INDUSTRIES, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

GROSS PROFIT, OPERATING INCOME AND EBITDA (UNAUDITED)

(Dollars in thousands)

Year Ended December 31, 2024

Material
Handling

Distribution

Segment
Total

Corporate &
Other

Total

Net sales

$

621,655

$

214,768

$

836,423

$

(142

)

$

836,281

Net income

7,201

Net income margin

0.9

%

Gross profit

270,805

Add: Restructuring expenses and other adjustments

4,006

Add: Acquisition-related inventory step-up

4,457

Adjusted gross profit

279,268

Gross margin as adjusted

33.4

%

Operating income (loss)

77,767

3,363

81,130

(36,650

)

44,480

Operating income margin

12.5

%

1.6

%

9.7

%

n/a

5.3

%

Add: Executive severance costs

1,405

1,405

Add: Restructuring expenses and other adjustments

3,867

1,402

5,269

2,271

7,540

Add: Acquisition and integration costs

305

305

4,344

4,649

Add: Acquisition-related inventory step-up

4,457

4,457

4,457

Add: Impairment charges

22,016

22,016

22,016

Less: Insurance recovery of legal fees

(702

)

(702

)

(702

)

Less: Environmental reserves, net(2)

(200

)

(200

)

Adjusted operating income (loss)(1)

107,710

4,765

112,475

(28,830

)

83,645

Adjusted operating income margin

17.3

%

2.2

%

13.4

%

n/a

10.0

%

Add: Depreciation and amortization

34,499

3,248

37,747

846

38,593

Adjusted EBITDA

$

142,209

$

8,013

$

150,222

$

(27,984

)

$

122,238

Adjusted EBITDA margin

22.9

%

3.7

%

18.0

%

n/a

14.6

%

(1) Includes gross profit adjustments of $8,463, impairment charges of $22,016 and SG&A adjustments of $8,686

(2) Includes environmental charges of $3,100 net of probable insurance recoveries of $3,300

Year Ended December 31, 2023

Material
Handling

Distribution

Segment
Total

Corporate &
Other

Total

Net sales

$

555,259

$

257,875

$

813,134

$

(67

)

$

813,067

Net income

48,867

Net income margin

6.0

%

Gross profit

259,086

Add: Restructuring expenses and other adjustments

829

Adjusted gross profit

259,915

Gross margin as adjusted

32.0

%

Operating income (loss)

100,088

10,967

111,055

(38,650

)

72,405

Operating income margin

18.0

%

4.3

%

13.7

%

n/a

8.9

%

Add: Executive severance costs

410

410

289

699

Add: Restructuring expenses and other adjustments

1,456

914

2,370

166

2,536

Add: Acquisition and integration costs

376

376

2,745

3,121

Less: Insurance recovery of legal fees(3)

(6,700

)

(6,700

)

(6,700

)

Add: Environmental reserves, net(2)

3,200

3,200

Adjusted operating income (loss)(1)

94,844

12,667

107,511

(32,250

)

75,261

Adjusted operating income margin

17.1

%

4.9

%

13.2

%

n/a

9.3

%

Add: Depreciation and amortization

18,917

3,197

22,114

672

22,786

Adjusted EBITDA

$

113,761

$

15,864

$

129,625

$

(31,578

)

$

98,047

Adjusted EBITDA margin

20.5

%

6.2

%

15.9

%

n/a

12.1

%

(1) Includes gross profit adjustments of $829 and SG&A adjustments of $2,027

(2) Includes environmental charges of $6,500 net of probable insurance recoveries of $3,300

(3) Includes total insurance recovery of $10,000 net of recoverable expenses incurred in the current year of $3,300

MYERS INDUSTRIES, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

ADJUSTED OPERATING INCOME, ADJUSTED EBITDA AND FREE CASH FLOW (UNAUDITED)

(Dollars in thousands)

Quarter Ended December 31,

Year Ended December 31,

2024

2023

2024

2023

Adjusted operating income (loss) reconciliation:

Operating income (loss)

$

14,637

$

18,603

$

44,480

$

72,405

Executive severance costs

1,405

699

Restructuring expenses and other adjustments

2,288

292

7,540

2,536

Acquisition and integration costs

212

2,698

4,649

3,121

Acquisition-related inventory step-up

4,457

Impairment charges

22,016

Insurance recovery of legal fees

(6,700

)

(702

)

(6,700

)

Environmental reserves, net

500

1,000

(200

)

3,200

Adjusted operating income (loss)

$

17,637

$

15,893

$

83,645

$

75,261

Adjusted EBITDA reconciliation:

Net income (loss)

$

4,297

$

12,539

$

7,201

$

48,867

Income tax expense (benefit)

2,579

4,690

6,342

17,189

Interest expense, net

7,761

1,374

30,937

6,349

Operating income (loss)

14,637

18,603

44,480

72,405

Depreciation and amortization

9,833

5,882

38,593

22,786

Executive severance costs

1,405

699

Restructuring expenses and other adjustments

2,288

292

7,540

2,536

Acquisition and integration costs

212

2,698

4,649

3,121

Acquisition-related inventory step-up

4,457

Impairment charges

22,016

Insurance recovery of legal fees

(6,700

)

(702

)

(6,700

)

Environmental reserves, net

500

1,000

(200

)

3,200

Adjusted EBITDA

$

27,470

$

21,775

$

122,238

$

98,047

Free cash flow reconciliation:

Net cash provided by (used for) operating activities

$

27,348

$

15,400

$

79,292

$

86,172

Capital expenditures

(7,133

)

(3,563

)

(24,435

)

(22,855

)

Free cash flow

$

20,215

$

11,837

$

54,857

$

63,317

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 December 31,

Year Ended December 31,

2024

2023

2024

2023

Adjusted net income (loss) reconciliation:

Net income (loss)

$

4,297

$

12,539

$

7,201

$

48,867

Income tax expense (benefit)

2,579

4,690

6,342

17,189

Income (loss) before income taxes

6,876

17,229

13,543

66,056

Executive severance costs

1,405

699

Restructuring expenses and other adjustments

2,288

292

7,540

2,536

Acquisition and integration costs

212

2,698

4,649

3,121

Acquisition-related inventory step-up

4,457

Impairment charges

22,016

Insurance recovery of legal fees

(6,700

)

(702

)

(6,700

)

Environmental reserves, net

500

1,000

(200

)

3,200

Adjusted income (loss) before income taxes

9,876

14,519

52,708

68,912

Income tax expense, as adjusted (1)

(2,568

)

(3,630

)

(13,704

)

(17,228

)

Adjusted net income (loss)

$

7,308

$

10,889

$

39,004

$

51,684

Adjusted earnings per diluted share reconciliation:

Net income (loss) per common diluted share

$

0.11

$

0.34

$

0.19

$

1.32

Executive severance costs

0.04

0.02

Restructuring expenses and other adjustments

0.06

0.00

0.20

0.06

Acquisition and integration costs

0.01

0.07

0.13

0.08

Acquisition-related inventory step-up

0.12

Impairment charges

0.59

Insurance recovery of legal fees

(0.18

)

(0.02

)

(0.18

)

Environmental reserves, net

0.01

0.03

(0.01

)

0.09

Adjusted effective income tax rate impact

0.00

0.03

(0.20

)

(0.00

)

Adjusted earnings per diluted share(2)

$

0.19

$

0.29

$

1.04

$

1.39

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 2024 is 26% and in 2023 is 25%.

(2) Adjusted earnings per diluted share is calculated using the weighted average common shares outstanding for the respective period.



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today