Myers Industries Inc
NYSE:MYE
Income Statement
Earnings Waterfall
Myers Industries Inc
Revenue
|
813.1m
USD
|
Cost of Revenue
|
-554m
USD
|
Gross Profit
|
259.1m
USD
|
Operating Expenses
|
-186.9m
USD
|
Operating Income
|
72.2m
USD
|
Other Expenses
|
-23.3m
USD
|
Net Income
|
48.9m
USD
|
Income Statement
Myers Industries 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 |
585
N/A
|
520
-11%
|
589
+13%
|
610
+4%
|
624
+2%
|
630
+1%
|
641
+2%
|
621
-3%
|
571
-8%
|
596
+4%
|
576
-3%
|
567
-2%
|
534
-6%
|
520
-3%
|
511
-2%
|
513
+0%
|
547
+7%
|
542
-1%
|
547
+1%
|
547
+0%
|
567
+4%
|
553
-2%
|
547
-1%
|
537
-2%
|
516
-4%
|
499
-3%
|
483
-3%
|
490
+1%
|
510
+4%
|
563
+10%
|
632
+12%
|
699
+11%
|
761
+9%
|
813
+7%
|
858
+6%
|
886
+3%
|
900
+1%
|
890
-1%
|
865
-3%
|
835
-4%
|
813
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(415)
|
(367)
|
(422)
|
(445)
|
(462)
|
(464)
|
(468)
|
(446)
|
(394)
|
(414)
|
(400)
|
(397)
|
(373)
|
(363)
|
(357)
|
(354)
|
(382)
|
(376)
|
(375)
|
(374)
|
(387)
|
(376)
|
(370)
|
(363)
|
(344)
|
(331)
|
(319)
|
(318)
|
(338)
|
(383)
|
(439)
|
(500)
|
(549)
|
(578)
|
(605)
|
(615)
|
(616)
|
(606)
|
(588)
|
(566)
|
(554)
|
|
Gross Profit |
170
N/A
|
153
-10%
|
167
+9%
|
165
-1%
|
162
-2%
|
165
+2%
|
173
+5%
|
175
+1%
|
177
+1%
|
182
+3%
|
176
-3%
|
170
-3%
|
162
-5%
|
157
-3%
|
154
-1%
|
160
+3%
|
165
+3%
|
166
+1%
|
172
+3%
|
173
+1%
|
179
+4%
|
178
-1%
|
177
-1%
|
174
-1%
|
171
-2%
|
168
-2%
|
164
-3%
|
171
+5%
|
172
+0%
|
180
+5%
|
192
+7%
|
200
+4%
|
212
+6%
|
234
+10%
|
254
+8%
|
271
+7%
|
284
+5%
|
283
0%
|
277
-2%
|
269
-3%
|
259
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(125)
|
(113)
|
(124)
|
(137)
|
(138)
|
(145)
|
(144)
|
(140)
|
(140)
|
(146)
|
(147)
|
(141)
|
(133)
|
(129)
|
(129)
|
(131)
|
(135)
|
(132)
|
(135)
|
(168)
|
(173)
|
(171)
|
(173)
|
(137)
|
(132)
|
(130)
|
(123)
|
(123)
|
(128)
|
(136)
|
(145)
|
(156)
|
(163)
|
(172)
|
(184)
|
(193)
|
(200)
|
(204)
|
(204)
|
(196)
|
(187)
|
|
Selling, General & Administrative |
(125)
|
(113)
|
(124)
|
(137)
|
(138)
|
(144)
|
(144)
|
(141)
|
(140)
|
(146)
|
(147)
|
(141)
|
(133)
|
(129)
|
(129)
|
(131)
|
(135)
|
(132)
|
(135)
|
(134)
|
(139)
|
(138)
|
(140)
|
(137)
|
(132)
|
(130)
|
(123)
|
(123)
|
(128)
|
(136)
|
(145)
|
(156)
|
(163)
|
(172)
|
(184)
|
(193)
|
(200)
|
(204)
|
(204)
|
(196)
|
(187)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33)
|
(33)
|
(33)
|
(33)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
45
N/A
|
40
-10%
|
43
+6%
|
28
-34%
|
24
-15%
|
20
-14%
|
29
+41%
|
34
+18%
|
38
+10%
|
36
-4%
|
29
-20%
|
29
+1%
|
29
+0%
|
28
-5%
|
26
-8%
|
29
+12%
|
30
+3%
|
34
+15%
|
37
+10%
|
6
-85%
|
7
+20%
|
7
+4%
|
4
-49%
|
37
+936%
|
39
+5%
|
39
-2%
|
41
+6%
|
48
+18%
|
44
-8%
|
44
+1%
|
47
+6%
|
43
-8%
|
50
+15%
|
62
+26%
|
70
+12%
|
78
+12%
|
85
+8%
|
80
-6%
|
74
-8%
|
74
0%
|
72
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
|
Non-Reccuring Items |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(3)
|
(11)
|
(12)
|
(12)
|
(2)
|
7
|
4
|
4
|
(7)
|
(6)
|
(2)
|
(3)
|
(0)
|
(3)
|
(2)
|
(2)
|
(2)
|
12
|
12
|
9
|
10
|
(3)
|
(2)
|
0
|
(0)
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
0
|
|
Pre-Tax Income |
40
N/A
|
35
-12%
|
36
+3%
|
20
-46%
|
14
-28%
|
11
-23%
|
19
+71%
|
25
+33%
|
26
+4%
|
17
-34%
|
9
-49%
|
9
+2%
|
19
+110%
|
26
+37%
|
21
-20%
|
25
+19%
|
16
-36%
|
21
+32%
|
28
+37%
|
(3)
N/A
|
1
N/A
|
0
-86%
|
(2)
N/A
|
31
N/A
|
33
+6%
|
46
+39%
|
48
+4%
|
53
+10%
|
49
-8%
|
37
-25%
|
40
+10%
|
39
-3%
|
45
+15%
|
59
+30%
|
65
+11%
|
73
+11%
|
78
+8%
|
72
-8%
|
65
-10%
|
64
-2%
|
66
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(12)
|
(12)
|
(6)
|
(5)
|
(4)
|
(7)
|
(9)
|
(8)
|
(9)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(8)
|
(0)
|
(3)
|
(3)
|
(2)
|
(9)
|
(9)
|
(12)
|
(12)
|
(14)
|
(12)
|
(9)
|
(10)
|
(10)
|
(12)
|
(15)
|
(17)
|
(18)
|
(18)
|
(16)
|
(14)
|
(14)
|
(17)
|
|
Income from Continuing Operations |
27
|
23
|
24
|
14
|
9
|
7
|
11
|
16
|
18
|
8
|
3
|
3
|
11
|
18
|
15
|
18
|
10
|
15
|
21
|
(4)
|
(1)
|
(3)
|
(5)
|
22
|
24
|
34
|
36
|
40
|
37
|
27
|
30
|
29
|
34
|
44
|
48
|
54
|
60
|
56
|
51
|
50
|
49
|
|
Net Income (Common) |
26
N/A
|
19
-28%
|
16
-14%
|
7
-57%
|
(9)
N/A
|
(4)
+52%
|
2
N/A
|
5
+200%
|
18
+296%
|
9
-49%
|
3
-65%
|
3
+3%
|
1
-67%
|
8
+582%
|
4
-47%
|
7
+73%
|
(10)
N/A
|
(6)
+37%
|
0
N/A
|
(24)
N/A
|
(3)
+86%
|
(3)
-3%
|
(5)
-59%
|
21
N/A
|
24
+16%
|
34
+41%
|
36
+5%
|
40
+10%
|
37
-7%
|
27
-26%
|
30
+10%
|
29
-3%
|
34
+14%
|
44
+30%
|
48
+11%
|
54
+12%
|
60
+11%
|
56
-7%
|
51
-9%
|
50
-2%
|
49
-2%
|
|
EPS (Diluted) |
0.77
N/A
|
0.56
-27%
|
0.5
-11%
|
0.22
-56%
|
-0.27
N/A
|
-0.13
+52%
|
0.04
N/A
|
0.14
+250%
|
0.56
+300%
|
0.3
-46%
|
0.1
-67%
|
0.09
-10%
|
0.03
-67%
|
0.24
+700%
|
0.13
-46%
|
0.22
+69%
|
-0.32
N/A
|
-0.2
+38%
|
0.01
N/A
|
-0.68
N/A
|
-0.09
+87%
|
-0.09
N/A
|
-0.15
-67%
|
0.58
N/A
|
0.68
+17%
|
0.96
+41%
|
1.01
+5%
|
1.1
+9%
|
1.02
-7%
|
0.75
-26%
|
0.82
+9%
|
0.8
-2%
|
0.92
+15%
|
1.19
+29%
|
1.32
+11%
|
1.47
+11%
|
1.64
+12%
|
1.51
-8%
|
1.37
-9%
|
1.34
-2%
|
1.32
-1%
|