MYR Group Inc
NASDAQ:MYRG
Income Statement
Earnings Waterfall
MYR Group Inc
Revenue
|
3.6B
USD
|
Cost of Revenue
|
-3.3B
USD
|
Gross Profit
|
364.4m
USD
|
Operating Expenses
|
-239.5m
USD
|
Operating Income
|
124.9m
USD
|
Other Expenses
|
-33.9m
USD
|
Net Income
|
91m
USD
|
Income Statement
MYR Group Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
903
N/A
|
917
+2%
|
932
+2%
|
948
+2%
|
944
0%
|
973
+3%
|
1 020
+5%
|
1 042
+2%
|
1 062
+2%
|
1 071
+1%
|
1 057
-1%
|
1 070
+1%
|
1 143
+7%
|
1 189
+4%
|
1 283
+8%
|
1 374
+7%
|
1 403
+2%
|
1 449
+3%
|
1 432
-1%
|
1 458
+2%
|
1 531
+5%
|
1 654
+8%
|
1 763
+7%
|
1 946
+10%
|
2 071
+6%
|
2 122
+2%
|
2 186
+3%
|
2 211
+1%
|
2 247
+2%
|
2 322
+3%
|
2 458
+6%
|
2 460
+0%
|
2 498
+2%
|
2 542
+2%
|
2 601
+2%
|
2 791
+7%
|
3 009
+8%
|
3 184
+6%
|
3 364
+6%
|
3 504
+4%
|
3 644
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(778)
|
(792)
|
(808)
|
(823)
|
(812)
|
(838)
|
(884)
|
(910)
|
(939)
|
(951)
|
(937)
|
(945)
|
(1 008)
|
(1 056)
|
(1 154)
|
(1 243)
|
(1 278)
|
(1 314)
|
(1 286)
|
(1 302)
|
(1 364)
|
(1 480)
|
(1 584)
|
(1 754)
|
(1 857)
|
(1 889)
|
(1 935)
|
(1 942)
|
(1 972)
|
(2 030)
|
(2 147)
|
(2 142)
|
(2 173)
|
(2 214)
|
(2 273)
|
(2 460)
|
(2 665)
|
(2 836)
|
(3 007)
|
(3 140)
|
(3 280)
|
|
Gross Profit |
125
N/A
|
125
0%
|
124
-1%
|
124
+0%
|
132
+7%
|
135
+2%
|
136
+1%
|
132
-3%
|
122
-7%
|
120
-2%
|
120
0%
|
125
+5%
|
135
+7%
|
133
-1%
|
129
-3%
|
130
+1%
|
125
-4%
|
135
+8%
|
146
+8%
|
157
+7%
|
167
+7%
|
174
+4%
|
179
+3%
|
193
+8%
|
214
+11%
|
233
+9%
|
251
+8%
|
268
+7%
|
276
+3%
|
291
+6%
|
311
+7%
|
318
+2%
|
325
+2%
|
329
+1%
|
328
0%
|
331
+1%
|
344
+4%
|
348
+1%
|
357
+3%
|
363
+2%
|
364
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(70)
|
(71)
|
(73)
|
(73)
|
(74)
|
(76)
|
(77)
|
(76)
|
(80)
|
(85)
|
(89)
|
(93)
|
(97)
|
(99)
|
(102)
|
(102)
|
(99)
|
(102)
|
(106)
|
(114)
|
(121)
|
(126)
|
(131)
|
(143)
|
(161)
|
(173)
|
(181)
|
(190)
|
(192)
|
(196)
|
(206)
|
(208)
|
(210)
|
(216)
|
(218)
|
(224)
|
(231)
|
(233)
|
(237)
|
(238)
|
(240)
|
|
Selling, General & Administrative |
(70)
|
(71)
|
(73)
|
(72)
|
(74)
|
(76)
|
(76)
|
(76)
|
(79)
|
(85)
|
(88)
|
(92)
|
(96)
|
(98)
|
(101)
|
(101)
|
(99)
|
(101)
|
(105)
|
(113)
|
(119)
|
(124)
|
(128)
|
(139)
|
(157)
|
(169)
|
(176)
|
(186)
|
(189)
|
(193)
|
(204)
|
(205)
|
(207)
|
(211)
|
(211)
|
(217)
|
(222)
|
(226)
|
(232)
|
(233)
|
(235)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(5)
|
(7)
|
(7)
|
(9)
|
(7)
|
(5)
|
(6)
|
(5)
|
|
Operating Income |
55
N/A
|
54
-2%
|
51
-5%
|
52
+1%
|
58
+13%
|
59
+1%
|
59
+1%
|
55
-7%
|
43
-23%
|
35
-18%
|
31
-12%
|
32
+4%
|
38
+17%
|
34
-10%
|
28
-19%
|
28
+1%
|
26
-7%
|
33
+29%
|
41
+21%
|
43
+6%
|
47
+8%
|
48
+4%
|
47
-2%
|
50
+6%
|
54
+7%
|
60
+11%
|
70
+17%
|
79
+12%
|
84
+7%
|
95
+14%
|
105
+10%
|
111
+6%
|
115
+4%
|
113
-2%
|
110
-3%
|
106
-3%
|
113
+6%
|
115
+2%
|
120
+5%
|
125
+4%
|
125
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
Non-Reccuring Items |
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
4
|
4
|
4
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
1
|
2
|
3
|
2
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
2
|
2
|
3
|
3
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
55
N/A
|
54
-2%
|
51
-5%
|
51
+1%
|
58
+13%
|
59
+2%
|
60
+1%
|
57
-5%
|
44
-22%
|
36
-19%
|
32
-11%
|
32
+0%
|
38
+19%
|
36
-7%
|
31
-14%
|
30
-3%
|
25
-17%
|
32
+29%
|
38
+18%
|
39
+4%
|
43
+11%
|
44
+3%
|
44
-2%
|
47
+8%
|
50
+7%
|
55
+10%
|
65
+17%
|
74
+15%
|
81
+9%
|
94
+16%
|
105
+11%
|
112
+7%
|
116
+4%
|
114
-2%
|
113
-1%
|
108
-4%
|
114
+6%
|
117
+2%
|
121
+3%
|
125
+4%
|
125
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20)
|
(20)
|
(19)
|
(19)
|
(21)
|
(22)
|
(22)
|
(21)
|
(17)
|
(14)
|
(13)
|
(13)
|
(17)
|
(15)
|
(14)
|
(14)
|
(11)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(16)
|
(18)
|
(21)
|
(23)
|
(26)
|
(28)
|
(30)
|
(31)
|
(28)
|
(28)
|
(28)
|
(31)
|
(31)
|
(32)
|
(34)
|
(34)
|
|
Income from Continuing Operations |
35
|
34
|
32
|
32
|
37
|
37
|
38
|
36
|
27
|
22
|
20
|
20
|
21
|
21
|
16
|
15
|
13
|
18
|
23
|
26
|
31
|
32
|
32
|
34
|
36
|
40
|
47
|
53
|
59
|
69
|
77
|
82
|
85
|
86
|
84
|
79
|
83
|
86
|
88
|
92
|
91
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
2
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
34
N/A
|
34
-2%
|
32
-5%
|
32
+0%
|
36
+13%
|
37
+2%
|
38
+1%
|
35
-6%
|
27
-23%
|
22
-18%
|
20
-12%
|
20
-1%
|
21
+9%
|
21
-4%
|
16
-21%
|
15
-6%
|
21
+39%
|
26
+20%
|
31
+22%
|
34
+9%
|
31
-9%
|
33
+6%
|
33
+1%
|
36
+7%
|
38
+6%
|
40
+7%
|
47
+15%
|
53
+15%
|
59
+10%
|
69
+17%
|
77
+11%
|
82
+8%
|
85
+3%
|
86
+1%
|
84
-2%
|
80
-6%
|
83
+5%
|
86
+3%
|
88
+3%
|
92
+3%
|
91
-1%
|
|
EPS (Diluted) |
1.61
N/A
|
1.58
-2%
|
1.46
-8%
|
1.5
+3%
|
1.69
+13%
|
1.75
+4%
|
1.77
+1%
|
1.67
-6%
|
1.3
-22%
|
1.13
-13%
|
1.11
-2%
|
1.2
+8%
|
1.23
+3%
|
1.24
+1%
|
1
-19%
|
0.94
-6%
|
1.28
+36%
|
1.54
+20%
|
1.87
+21%
|
2.04
+9%
|
1.87
-8%
|
1.97
+5%
|
1.99
+1%
|
2.13
+7%
|
2.26
+6%
|
2.4
+6%
|
2.77
+15%
|
3.17
+14%
|
3.48
+10%
|
4.05
+16%
|
4.49
+11%
|
4.82
+7%
|
4.95
+3%
|
5
+1%
|
4.93
-1%
|
4.77
-3%
|
4.91
+3%
|
5.1
+4%
|
5.27
+3%
|
5.44
+3%
|
5.4
-1%
|