Forward Air Corporation Reports Third Quarter 2020 Results
Forward Air Corporation Reports Third Quarter 2020 Results
Reports record third quarter revenue
Reports year over year increase in LTL tonnage
Announces 16.7% dividend increase
GREENEVILLE, Tenn.--(BUSINESS WIRE)-- Forward Air Corporation (NASDAQ:FWRD) (the “Company,” “we,” “our,” or “us”) today reported financial results for the three and nine months ended September 30, 2020 as presented in the tables below on a continuing operations basis (Pool Distribution is being reported as a discontinued operation).
Tom Schmitt, Chairman, President and CEO, commenting on the Company's third quarter results said, “During the third quarter our teams did a great job of continuing to restore volumes in response to COVID-19. To support our efforts to grow our fleet and enhance our network capabilities, we implemented several pricing actions during the back half of the quarter which will drive continued improvements in our operational performance and shipment-level profitability.”
|
Continuing Operations |
|
Three months ended |
|||||||||||||
|
(in thousands, except per share data) |
|
September 30, 2020 1 |
|
September 30, 2019 |
|
Change |
|
Percent Change |
|||||||
|
Operating revenue |
|
$ |
331,997 |
|
|
$ |
313,683 |
|
|
$ |
18,314 |
|
|
5.8 |
% |
|
Income from operations |
|
$ |
23,510 |
|
|
$ |
29,186 |
|
|
$ |
(5,676 |
) |
|
(19.4 |
)% |
|
Operating margin |
|
7.1 |
% |
|
9.3 |
% |
|
(220) bps |
|
|
|||||
|
Net income |
|
$ |
16,992 |
|
|
$ |
21,054 |
|
|
$ |
(4,062 |
) |
|
(19.3 |
)% |
|
Net income per diluted share |
|
$ |
0.61 |
|
|
$ |
0.74 |
|
|
$ |
(0.13 |
) |
|
(17.6 |
)% |
|
Cash provided by operating activities |
|
$ |
20,564 |
|
|
$ |
43,553 |
|
|
$ |
(22,989 |
) |
|
(52.8 |
)% |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Non-GAAP Financial Measures: 2 |
|
|
|
|
|
|
|
|
|||||||
|
EBITDA |
|
$ |
32,682 |
|
|
$ |
38,203 |
|
|
$ |
(5,521 |
) |
|
(14.5 |
)% |
|
Free cash flow |
|
$ |
18,766 |
|
|
$ |
35,213 |
|
|
$ |
(16,447 |
) |
|
(46.7 |
)% |
|
1 Results for the three months ended September 30, 2020 include a $2.3 million one-time charge related to a litigated contract dispute. |
|||||||||||||||
|
2 EBITDA and free cash flow are non-GAAP financial measures and reconciliations of these non-GAAP financial measures are provided in the below financial tables. |
|||||||||||||||
Commenting on the Company's third quarter results, Michael J. Morris, CFO, said, “Our third quarter earnings per share of $0.61 exceeded our guidance range, and reflected a $0.06 one-time charge related to a litigated contract dispute.” Regarding the Company's fourth quarter 2020 guidance, Mr. Morris said, “We expect fourth quarter year-on-year revenue growth to be 6% to 10% and net income per diluted share to be between $0.71 and $0.75 in the fourth quarter of 2020.”
On October 27, 2020, our Board of Directors approved a 16.7% increase to the Company’s quarterly dividend, raising it from $0.18 to $0.21 per share of common stock. The dividend is payable to shareholders of record at the close of business on November 25, 2020 and is expected to be paid on December 10, 2020.
This quarterly dividend is made pursuant to a cash dividend policy approved by the Board of Directors, which anticipates a total annual dividend of $0.75 per share of common stock for 2020 and $0.84 for the full year 2021, payable in quarterly increments of $0.21 per share of common stock. The actual declaration of future cash dividends, and the establishment of record and payment dates, is subject to final determination by the Board of Directors each quarter after its review of the Company’s financial performance.
Commenting on the increased dividend payment, Mr. Morris said, “This increase reflects our confidence in the growth potential of our businesses, and the Company’s continued focus on returning a portion of its free cash flow back to shareholders. In the past five years, we have returned approximately $358 million to shareholders in the form of dividends and share repurchases.”
On April 23, 2020, the Board approved a strategy to divest the Pool Distribution business (“Pool”). Accordingly, the results of operations and cash flows for Pool have been presented as discontinued operations and have been excluded from continuing operations in this release for all periods presented. In addition, Pool assets and liabilities are reflected as “held for sale” on the Consolidated Balance Sheets in this release. For more information regarding Pool discontinued operations, please see the Company’s Form 10-Q for the quarter ended September 30, 2020 expected to be filed with the Securities and Exchange Commission (the “SEC”) on October 30, 2020.
Review of Financial Results
Forward Air will hold a conference call to discuss third quarter 2020 results on Friday, October 30, 2020 at 9:00 a.m. EDT. The Company’s conference call will be available online on the Investor Relations portion of the Company’s website at www.forwardaircorp.com, or by dialing (844) 867-6169, Access Code: 7690610.
A replay of the conference call will be available on the Investor Relations portion of the Company’s website at www.forwardaircorp.com, which we use as a primary mechanism to communicate with our investors. Investors are urged to monitor the Investors Relations portion of the Company's website to easily find or navigate to current and pertinent information about us.
About Forward Air Corporation
Forward Air is a leading asset-light freight and logistics company that provides services across the United States and Canada. We provide expedited less-than-truckload (“LTL”) services, including local pick-up and delivery, shipment consolidation/deconsolidation, warehousing, and customs brokerage by utilizing a comprehensive national network of terminals; final mile services, including delivery of heavy-bulky freight; truckload brokerage services, including dedicated fleet services, high-security and temperature-controlled logistics services; intermodal first-and last-mile high-value drayage services both to and from seaports and railheads, dedicated contract and Container Freight Station warehouse and handling services; and pool distribution services, including high-frequency handling and distribution of time sensitive product to numerous destinations within a specific geographic region. For more information, visit our website at www.forwardaircorp.com.
|
Forward Air Corporation |
|||||||||||||||
|
Consolidated Statements of Comprehensive Income |
|||||||||||||||
|
(Unaudited, in thousands, except per share data) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three months ended |
|
Nine months ended |
||||||||||||
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
|
|
(As Adjusted) |
|
|
|
(As Adjusted) |
||||||||
|
Operating revenue: |
|
|
|
|
|
|
|
||||||||
|
Expedited Freight |
$ |
283,514 |
|
|
$ |
256,115 |
|
|
$ |
772,801 |
|
|
$ |
735,055 |
|
|
Intermodal |
48,948 |
|
|
58,346 |
|
|
147,836 |
|
|
163,000 |
|
||||
|
Eliminations and other operations |
(465 |
) |
|
(778 |
) |
|
(1,405 |
) |
|
(2,524 |
) |
||||
|
Operating revenue |
331,997 |
|
|
313,683 |
|
|
919,232 |
|
|
895,531 |
|
||||
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
|
Purchased transportation |
173,054 |
|
|
150,296 |
|
|
465,721 |
|
|
426,283 |
|
||||
|
Salaries, wages and employee benefits |
66,927 |
|
|
68,532 |
|
|
200,258 |
|
|
192,330 |
|
||||
|
Operating leases |
17,327 |
|
|
15,860 |
|
|
52,598 |
|
|
46,861 |
|
||||
|
Depreciation and amortization |
9,172 |
|
|
9,016 |
|
|
27,919 |
|
|
27,531 |
|
||||
|
Insurance and claims |
8,671 |
|
|
9,532 |
|
|
26,437 |
|
|
29,276 |
|
||||
|
Fuel expense |
2,715 |
|
|
4,637 |
|
|
9,247 |
|
|
13,219 |
|
||||
|
Other operating expenses |
30,621 |
|
|
26,624 |
|
|
83,854 |
|
|
78,071 |
|
||||
|
Total operating expenses |
308,487 |
|
|
284,497 |
|
|
866,034 |
|
|
813,571 |
|
||||
|
Income (loss) from continuing operations: |
|
|
|
|
|
|
|
||||||||
|
Expedited Freight |
23,461 |
|
|
27,131 |
|
|
50,394 |
|
|
76,222 |
|
||||
|
Intermodal |
4,837 |
|
|
6,900 |
|
|
12,963 |
|
|
18,326 |
|
||||
|
Other operations |
(4,788 |
) |
|
(4,845 |
) |
|
(10,159 |
) |
|
(12,588 |
) |
||||
|
Income from continuing operations |
23,510 |
|
|
29,186 |
|
|
53,198 |
|
|
81,960 |
|
||||
|
Other expense: |
|
|
|
|
|
|
|
||||||||
|
Interest expense |
(1,304 |
) |
|
(761 |
) |
|
(3,355 |
) |
|
(1,917 |
) |
||||
|
Other, net |
— |
|
|
1 |
|
|
— |
|
|
(1 |
) |
||||
|
Total other expense |
(1,304 |
) |
|
(760 |
) |
|
(3,355 |
) |
|
(1,918 |
) |
||||
|
Income before income taxes |
22,206 |
|
|
28,426 |
|
|
49,843 |
|
|
80,042 |
|
||||
|
Income tax expense |
5,214 |
|
|
7,372 |
|
|
12,209 |
|
|
20,055 |
|
||||
|
Net income from continuing operations |
16,992 |
|
|
21,054 |
|
|
37,634 |
|
|
59,987 |
|
||||
|
(Loss) income from discontinued operations, net of tax |
(345 |
) |
|
1,141 |
|
|
(9,458 |
) |
|
2,945 |
|
||||
|
Net income and comprehensive income |
$ |
16,647 |
|
|
$ |
22,195 |
|
|
$ |
28,176 |
|
|
$ |
62,932 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per share: |
|
|
|
|
|
|
|
||||||||
|
Basic net income (loss) per share: |
|
|
|
|
|
|
|
||||||||
|
Continuing operations |
$ |
0.61 |
|
|
$ |
0.74 |
|
|
$ |
1.35 |
|
|
$ |
2.10 |
|
|
Discontinued operations |
(0.01 |
) |
|
0.04 |
|
|
(0.34 |
) |
|
0.10 |
|
||||
|
Net income per share |
$ |
0.60 |
|
|
$ |
0.78 |
|
|
$ |
1.01 |
|
|
$ |
2.20 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income (loss) per share: |
|
|
|
|
|
|
|
||||||||
|
Continuing operations |
$ |
0.61 |
|
|
$ |
0.74 |
|
|
$ |
1.35 |
|
|
$ |
2.09 |
|
|
Discontinued operations |
(0.01 |
) |
|
0.04 |
|
|
(0.34 |
) |
|
0.10 |
|
||||
|
Net income per share |
$ |
0.60 |
|
|
$ |
0.78 |
|
|
$ |
1.01 |
|
|
$ |
2.19 |
|
|
Dividends per share: |
$ |
0.18 |
|
|
$ |
0.18 |
|
|
$ |
0.54 |
|
|
$ |
0.54 |
|
|
Expedited Freight Segment Information |
||||||||||||||||||||
|
(In millions) |
||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Three months ended |
|||||||||||||||||||
|
|
September 30, |
|
Percent of |
|
September 30, |
|
Percent of |
|
|
|
Percent |
|||||||||
|
|
2020 1 |
|
Revenue |
|
2019 |
|
Revenue |
|
Change |
|
Change |
|||||||||
|
|
|
|
|
|
(As Adjusted) |
|
|
|
|
|
|
|||||||||
|
Operating revenue: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Network 2 |
$ |
169.3 |
|
|
59.7 |
% |
|
$ |
169.3 |
|
|
66.1 |
% |
|
$ |
— |
|
|
— |
% |
|
Truckload |
49.8 |
|
|
17.6 |
|
|
48.1 |
|
|
18.8 |
|
|
1.7 |
|
|
3.5 |
|
|||
|
Final Mile |
57.0 |
|
|
20.1 |
|
|
31.6 |
|
|
12.3 |
|
|
25.4 |
|
|
80.4 |
|
|||
|
Other |
7.4 |
|
|
2.6 |
|
|
7.1 |
|
|
2.8 |
|
|
0.3 |
|
|
4.2 |
|
|||
|
Total operating revenue |
283.5 |
|
|
100.0 |
|
|
256.1 |
|
|
100.0 |
|
|
27.4 |
|
|
10.7 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Purchased transportation |
156.1 |
|
|
55.1 |
|
|
129.8 |
|
|
50.7 |
|
|
26.3 |
|
|
20.3 |
|
|||
|
Salaries, wages and employee benefits |
54.1 |
|
|
19.1 |
|
|
52.2 |
|
|
20.4 |
|
|
1.9 |
|
|
3.6 |
|
|||
|
Operating leases |
13.4 |
|
|
4.7 |
|
|
11.5 |
|
|
4.5 |
|
|
1.9 |
|
|
16.5 |
|
|||
|
Depreciation and amortization |
6.8 |
|
|
2.4 |
|
|
6.5 |
|
|
2.5 |
|
|
0.3 |
|
|
4.6 |
|
|||
|
Insurance and claims |
5.8 |
|
|
2.0 |
|
|
5.4 |
|
|
2.1 |
|
|
0.4 |
|
|
7.4 |
|
|||
|
Fuel expense |
1.4 |
|
|
0.5 |
|
|
2.5 |
|
|
1.0 |
|
|
(1.1 |
) |
|
(44.0 |
) |
|||
|
Other operating expenses |
22.4 |
|
|
7.9 |
|
|
21.1 |
|
|
8.2 |
|
|
1.3 |
|
|
6.2 |
|
|||
|
Total operating expenses |
260.0 |
|
|
91.7 |
|
|
229.0 |
|
|
89.4 |
|
|
31.0 |
|
|
13.5 |
|
|||
|
Income from operations |
$ |
23.5 |
|
|
8.3 |
% |
|
$ |
27.1 |
|
|
10.6 |
% |
|
$ |
(3.6 |
) |
|
(13.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
1 Includes revenues and operating expenses from the acquisition of Linn Star which was acquired in January 2020. Linn Star results are not included in the prior period. |
||||||||||||||||||||
|
2 Network revenue is comprised of all revenue, including linehaul, pickup and/or delivery, and fuel surcharge revenue, excluding accessorial, Truckload and Final Mile revenue. |
||||||||||||||||||||
|
Expedited Freight Operating Statistics |
||||||||||
|
|
|
|||||||||
|
|
Three months ended |
|||||||||
|
|
September 30, |
|
September 30, |
|
Percent |
|||||
|
|
2020 |
|
2019 |
|
Change |
|||||
|
|
|
|
(As Adjusted) |
|
|
|||||
|
|
|
|
|
|
|
|||||
|
Business days |
64 |
|
|
64 |
|
|
— |
% |
||
|
|
|
|
|
|
|
|||||
|
Tonnage 1,2 |
|
|
|
|
|
|||||
|
Total pounds |
636,194 |
|
|
613,812 |
|
|
3.6 |
|
||
|
Pounds per day |
9,941 |
|
|
9,591 |
|
|
3.6 |
|
||
|
|
|
|
|
|
|
|||||
|
Shipments 1,2 |
|
|
|
|
|
|||||
|
Total shipments |
1,018 |
|
|
977 |
|
|
4.2 |
|
||
|
Shipments per day |
15.9 |
|
|
15.3 |
|
|
4.2 |
|
||
|
|
|
|
|
|
|
|||||
|
Weight per shipment |
625 |
|
|
628 |
|
|
(0.5 |
) |
||
|
|
|
|
|
|
|
|||||
|
Revenue per hundredweight 3 |
$ |
26.84 |
|
|
$ |
27.65 |
|
|
(2.9 |
) |
|
Revenue per hundredweight, ex fuel 3 |
$ |
23.41 |
|
|
$ |
23.23 |
|
|
0.8 |
|
|
|
|
|
|
|
|
|||||
|
Revenue per shipment 3 |
$ |
166 |
|
|
$ |
176 |
|
|
(5.7 |
) |
|
Revenue per shipment, ex fuel 3 |
$ |
145 |
|
|
$ |
148 |
|
|
(2.0 |
) |
|
|
|
|
|
|
|
|||||
|
Network revenue from door-to-door shipments as a percentage of network revenue 3,4 |
51.3 |
% |
|
40.7 |
% |
|
26.0 |
|
||
|
Network gross margin 5 |
49.7 |
% |
|
55.6 |
% |
|
(10.6 |
)% |
||
|
|
|
|
|
|
|
|||||
|
1 In thousands |
||||||||||
|
2 Excludes accessorial, Truckload and Final Mile products |
||||||||||
|
3 Includes intercompany revenue between the Network and Truckload revenue streams |
||||||||||
|
4 Door-to-door shipments include all shipments with a pickup and/or delivery |
||||||||||
|
5 Network revenue less Network purchased transportation as a percentage of Network revenue |
||||||||||
|
Intermodal Segment Information |
||||||||||||||||||||
|
(In millions) |
||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Three months ended |
|||||||||||||||||||
|
|
September 30, |
|
Percent of |
|
September 30, |
|
Percent of |
|
|
|
Percent |
|||||||||
|
|
2020 1 |
|
Revenue |
|
2019 |
|
Revenue |
|
Change |
|
Change |
|||||||||
|
Operating revenue |
$ |
48.9 |
|
|
100.0 |
% |
|
$ |
58.3 |
|
|
100.0 |
% |
|
$ |
(9.4 |
) |
|
(16.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Purchased transportation |
17.3 |
|
|
35.4 |
|
|
21.0 |
|
|
36.0 |
|
|
(3.7 |
) |
|
(17.6 |
) |
|||
|
Salaries, wages and employee benefits |
11.6 |
|
|
23.7 |
|
|
14.2 |
|
|
24.4 |
|
|
(2.6 |
) |
|
(18.3 |
) |
|||
|
Operating leases |
3.9 |
|
|
8.0 |
|
|
4.3 |
|
|
7.4 |
|
|
(0.4 |
) |
|
(9.3 |
) |
|||
|
Depreciation and amortization |
2.4 |
|
|
4.9 |
|
|
2.6 |
|
|
4.5 |
|
|
(0.2 |
) |
|
(7.7 |
) |
|||
|
Insurance and claims |
2.1 |
|
|
4.3 |
|
|
1.8 |
|
|
3.1 |
|
|
0.3 |
|
|
16.7 |
|
|||
|
Fuel expense |
1.2 |
|
|
2.5 |
|
|
2.2 |
|
|
3.8 |
|
|
(1.0 |
) |
|
(45.5 |
) |
|||
|
Other operating expenses |
5.6 |
|
|
11.5 |
|
|
5.3 |
|
|
9.1 |
|
|
0.3 |
|
|
5.7 |
|
|||
|
Total operating expenses |
44.1 |
|
|
90.2 |
|
|
51.4 |
|
|
88.2 |
|
|
(7.3 |
) |
|
(14.2 |
) |
|||
|
Income from operations |
$ |
4.8 |
|
|
9.8 |
% |
|
$ |
6.9 |
|
|
11.8 |
% |
|
$ |
(2.1 |
) |
|
(30.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
1 Includes revenues and operating expenses from the acquisition of OST, which was acquired in July 2019 (and is partially included in the prior period). |
||||||||||||||||||||
|
Intermodal Operating Statistics |
||||||||||
|
|
|
|||||||||
|
|
Three months ended |
|||||||||
|
|
September 30, |
|
September 30, |
|
Percent |
|||||
|
|
2020 |
|
2019 |
|
Change |
|||||
|
|
|
|
|
|
|
|||||
|
Drayage shipments |
74,506 |
|
|
84,230 |
|
|
(11.5 |
)% |
||
|
Drayage revenue per shipment |
$ |
562 |
|
|
$ |
597 |
|
|
(5.9 |
) |
|
Number of locations |
24 |
|
|
21 |
|
|
14.3 |
% |
||
|
Forward Air Corporation |
|||||||
|
Consolidated Balance Sheets |
|||||||
|
(In thousands) |
|||||||
|
(Unaudited) |
|||||||
|
|
September 30,
|
|
December 31,
|
||||
|
Assets |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
42,990 |
|
|
$ |
64,749 |
|
|
Accounts receivable, net |
153,070 |
|
|
136,214 |
|
||
|
Other current assets |
22,062 |
|
|
20,403 |
|
||
|
Current assets held for sale |
16,925 |
|
|
14,952 |
|
||
|
Total current assets |
235,047 |
|
|
236,318 |
|
||
|
|
|
|
|
||||
|
Property and equipment |
379,306 |
|
|
373,571 |
|
||
|
Less accumulated depreciation and amortization |
189,042 |
|
|
180,815 |
|
||
|
Total property and equipment, net |
190,264 |
|
|
192,756 |
|
||
|
Operating lease right-of-use assets |
115,551 |
|
|
105,170 |
|
||
|
Goodwill and other acquired intangibles: |
|
|
|
||||
|
Goodwill |
240,933 |
|
|
215,699 |
|
||
|
Other acquired intangibles, net of accumulated amortization |
145,086 |
|
|
124,857 |
|
||
|
Total goodwill and other acquired intangibles, net |
386,019 |
|
|
340,556 |
|
||
|
Other assets |
43,266 |
|
|
39,374 |
|
||
|
Noncurrent assets held for sale |
78,063 |
|
|
76,704 |
|
||
|
Total assets |
$ |
1,048,210 |
|
|
$ |
990,878 |
|
|
|
|
|
|
||||
|
Liabilities and Shareholders’ Equity |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Accounts payable |
$ |
32,581 |
|
|
$ |
25,411 |
|
|
Accrued expenses |
52,454 |
|
|
44,154 |
|
||
|
Other current liabilities |
4,277 |
|
|
5,318 |
|
||
|
Current portion of debt and finance lease obligations |
1,557 |
|
|
1,421 |
|
||
|
Current portion of operating lease obligations |
40,258 |
|
|
35,886 |
|
||
|
Current liabilities held for sale |
26,006 |
|
|
24,974 |
|
||
|
Total current liabilities |
157,133 |
|
|
137,164 |
|
||
|
|
|
|
|
||||
|
Debt and finance lease obligations, less current portion |
116,583 |
|
|
72,249 |
|
||
|
Operating lease obligations, less current portion |
76,003 |
|
|
69,678 |
|
||
|
Other long-term liabilities |
61,536 |
|
|
56,448 |
|
||
|
Deferred income taxes |
45,532 |
|
|
41,214 |
|
||
|
Noncurrent liabilities held for sale |
39,227 |
|
|
36,943 |
|
||
|
|
|
|
|
||||
|
Shareholders’ equity: |
|
|
|
||||
|
Common stock |
273 |
|
|
279 |
|
||
|
Additional paid-in capital |
237,497 |
|
|
226,869 |
|
||
|
Retained earnings |
314,426 |
|
|
350,034 |
|
||
|
Total shareholders’ equity |
552,196 |
|
|
577,182 |
|
||
|
Total liabilities and shareholders’ equity |
$ |
1,048,210 |
|
|
$ |
990,878 |
|
|
Forward Air Corporation |
|||||||
|
Consolidated Statements of Cash Flows |
|||||||
|
(In thousands) |
|||||||
|
(Unaudited) |
|||||||
|
|
Three months ended |
||||||
|
|
September 30,
|
|
September 30,
|
||||
|
Operating activities: |
|
|
|
||||
|
Net income from continuing operations |
$ |
16,992 |
|
|
$ |
21,054 |
|
|
Adjustments to reconcile net income of continuing operations to net cash provided by operating activities of continuing operations |
|
|
|
||||
|
Depreciation and amortization |
9,172 |
|
|
9,016 |
|
||
|
Change in fair value of earn-out liability |
493 |
|
|
890 |
|
||
|
Share-based compensation |
2,345 |
|
|
2,626 |
|
||
|
Loss on disposal of property and equipment, net |
99 |
|
|
999 |
|
||
|
(Recovery of) provision for loss on receivables |
(82 |
) |
|
184 |
|
||
|
Provision for revenue adjustments |
1,185 |
|
|
962 |
|
||
|
Deferred income tax (benefit) expense |
(351 |
) |
|
2,591 |
|
||
|
Changes in operating assets and liabilities |
|
|
|
||||
|
Accounts receivable |
(23,415 |
) |
|
144 |
|
||
|
Prepaid expenses and other current assets |
(484 |
) |
|
462 |
|
||
|
Income taxes |
1,767 |
|
|
(375 |
) |
||
|
Accounts payable and accrued expenses |
12,843 |
|
|
5,000 |
|
||
|
Net cash provided by operating activities of continuing operations |
20,564 |
|
|
43,553 |
|
||
|
|
|
|
|
||||
|
Investing activities: |
|
|
|
||||
|
Proceeds from disposal of property and equipment |
427 |
|
|
685 |
|
||
|
Purchases of property and equipment |
(2,225 |
) |
|
(9,025 |
) |
||
|
Acquisition of business, net of cash acquired |
— |
|
|
(12,000 |
) |
||
|
Net cash used in investing activities of continuing operations |
(1,798 |
) |
|
(20,340 |
) |
||
|
|
|
|
|
||||
|
Financing activities: |
|
|
|
||||
|
Payments of finance lease obligations |
147 |
|
|
(391 |
) |
||
|
Proceeds from senior credit facility |
— |
|
|
10,000 |
|
||
|
Payments on senior credit facility |
(20,000 |
) |
|
— |
|
||
|
Proceeds from exercise of stock options |
1,901 |
|
|
785 |
|
||
|
Payments of cash dividends |
(5,003 |
) |
|
(5,088 |
) |
||
|
Repurchase of common stock (repurchase program) |
(29,989 |
) |
|
(9,289 |
) |
||
|
Cash settlement of share-based awards for tax withholdings |
(158 |
) |
|
(262 |
) |
||
|
(Distributions to) contributions from subsidiary held for sale |
(3,590 |
) |
|
1,079 |
|
||
|
Net cash used in financing activities from continuing operations |
(56,692 |
) |
|
(3,166 |
) |
||
|
Net (decrease) increase in cash of continuing operations |
(37,926 |
) |
|
20,047 |
|
||
|
|
|
|
|
||||
|
Cash from discontinued operations: |
|
|
|
||||
|
Cash (used in) provided by operating activities of discontinued operations, net |
(3,418 |
) |
|
2,412 |
|
||
|
Cash used in investing activities of discontinued operations, net |
(172 |
) |
|
(1,334 |
) |
||
|
Cash provided by (used in) financing activities of discontinued operations, net |
3,590 |
|
|
(1,078 |
) |
||
|
Net (decrease) increase in cash |
(37,926 |
) |
|
20,047 |
|
||
|
Cash at beginning of period of continuing operations |
80,916 |
|
|
14,777 |
|
||
|
Cash at beginning of period of discontinued operations/held for sale |
— |
|
|
— |
|
||
|
Net (decrease) increase in cash |
(37,926 |
) |
|
20,047 |
|
||
|
Less: cash at end of period of discontinued operations/held for sale |
— |
|
|
— |
|
||
|
Cash at end of period of continuing operations |
$ |
42,990 |
|
|
$ |
34,824 |
|
|
Forward Air Corporation |
|||||||
|
Consolidated Statements of Cash Flows |
|||||||
|
(In thousands) |
|||||||
|
(Unaudited) |
|||||||
|
|
Nine months ended |
||||||
|
|
September 30,
|
|
September 30,
|
||||
|
Operating activities: |
|
|
|
||||
|
Net income from continuing operations |
$ |
37,634 |
|
|
$ |
59,987 |
|
|
Adjustments to reconcile net income of continuing operations to net cash provided by operating activities of continuing operations |
|
|
|
||||
|
Depreciation and amortization |
27,919 |
|
|
27,531 |
|
||
|
Change in fair value of earn-out liability |
(2,209 |
) |
|
890 |
|
||
|
Share-based compensation |
7,852 |
|
|
8,536 |
|
||
|
Loss on disposal of property and equipment, net |
108 |
|
|
781 |
|
||
|
Provision for loss on receivables |
606 |
|
|
819 |
|
||
|
Provision for revenue adjustments |
2,972 |
|
|
2,239 |
|
||
|
Deferred income tax expense |
4,317 |
|
|
5,881 |
|
||
|
Changes in operating assets and liabilities |
|
|
|
||||
|
Accounts receivable |
(20,436 |
) |
|
(3,778 |
) |
||
|
Prepaid expenses and other current assets |
(173 |
) |
|
(4,380 |
) |
||
|
Income taxes |
1,426 |
|
|
(2,557 |
) |
||
|
Accounts payable and accrued expenses |
20,477 |
|
|
11,876 |
|
||
|
Net cash provided by operating activities of continuing operations |
80,493 |
|
|
107,825 |
|
||
|
|
|
|
|
||||
|
Investing activities: |
|
|
|
||||
|
Proceeds from disposal of property and equipment |
1,415 |
|
|
1,693 |
|
||
|
Purchases of property and equipment |
(16,439 |
) |
|
(23,240 |
) |
||
|
Acquisition of business, net of cash acquired |
(55,931 |
) |
|
(39,000 |
) |
||
|
Net cash used in investing activities of continuing operations |
(70,955 |
) |
|
(60,547 |
) |
||
|
|
|
|
|
||||
|
Financing activities: |
|
|
|
||||
|
Payments of finance lease obligations |
(529 |
) |
|
(528 |
) |
||
|
Proceeds from senior credit facility |
65,000 |
|
|
20,000 |
|
||
|
Payments on senior credit facility |
(20,000 |
) |
|
— |
|
||
|
Payments on earn-out liability |
(5,284 |
) |
|
— |
|
||
|
Proceeds from exercise of stock options |
1,901 |
|
|
2,063 |
|
||
|
Payments of cash dividends |
(15,090 |
) |
|
(15,421 |
) |
||
|
Repurchase of common stock (repurchase program) |
(45,248 |
) |
|
(47,906 |
) |
||
|
Proceeds from common stock issued under employee stock purchase plan |
294 |
|
|
261 |
|
||
|
Cash settlement of share-based awards for tax withholdings |
(3,444 |
) |
|
(3,032 |
) |
||
|
(Distributions to) contributions from subsidiary held for sale |
(8,897 |
) |
|
6,452 |
|
||
|
Net cash used in financing activities from continuing operations |
(31,297 |
) |
|
(38,111 |
) |
||
|
Net (decrease) increase in cash of continuing operations |
(21,759 |
) |
|
9,167 |
|
||
|
|
|
|
|
||||
|
Cash from discontinued operations: |
|
|
|
||||
|
Cash (used in) provided by operating activities of discontinued operations, net |
(8,090 |
) |
|
9,906 |
|
||
|
Cash used in investing activities of discontinued operations, net |
(807 |
) |
|
(3,454 |
) |
||
|
Cash provided by (used in) financing activities of discontinued operations, net |
8,897 |
|
|
(6,452 |
) |
||
|
Net (decrease) increase in cash |
(21,759 |
) |
|
9,167 |
|
||
|
Cash at beginning of period of continuing operations |
64,749 |
|
|
25,657 |
|
||
|
Cash at beginning of period of discontinued operations/held for sale |
— |
|
|
— |
|
||
|
Net (decrease) increase in cash |
(21,759 |
) |
|
9,167 |
|
||
|
Less: cash at end of period of discontinued operations/held for sale |
— |
|
|
— |
|
||
|
Cash at end of period of continuing operations |
$ |
42,990 |
|
|
$ |
34,824 |
|
Forward Air Corporation Reconciliation of U.S. GAAP and Non-GAAP Financial Measures
The Company reports its financial results in accordance with GAAP (also referred to herein as “reported”). However, the Company also uses “Non-GAAP financial measures” that are derived on the basis of methodologies other than in accordance with GAAP. Specifically, the Company believes that meaningful analysis of its financial performance requires an understanding of the factors underlying that performance, including an understanding of items that are non-operational. Management uses these non-GAAP financial measures in making financial, operating, compensation and planning decisions and in evaluating the Company’s performance.
For the three and nine months ended September 30, 2020 and 2019, this press release contains the following non-GAAP financial measures: earnings before interest, taxes, depreciation and amortization (“EBITDA”) and free cash flow. All non-GAAP financial measures are presented on a continuing operations basis.
The Company believes that EBITDA from continuing operations improves comparability from period to period by removing the impact of its capital structure (interest and financing expenses), asset base (depreciation and amortization) and tax impacts as set out in the below tables. The Company believes that free cash flow from continuing operations is an important measure of its ability to repay maturing debt or fund other uses of capital that it believes will enhance stockholder value.
Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company’s reported results prepared in accordance with GAAP. Non-GAAP financial information does not represent a comprehensive basis of accounting. As required by the Securities and Exchange Act of 1933 and the rules and regulations promulgated thereunder, the tables below present, for the periods indicated, a reconciliation of the Company's presented non-GAAP financial measures to the most directly comparable GAAP financial measures.
|
Forward Air Corporation |
||||||||||||||||
|
Reconciliation to U.S. GAAP |
||||||||||||||||
|
(In thousands) |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three months ended |
|
Nine months ended |
||||||||||||
|
Continuing Operations |
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||
|
Net income (GAAP) |
|
$ |
16,992 |
|
|
$ |
21,054 |
|
|
$ |
37,634 |
|
|
$ |
59,987 |
|
|
Interest expense |
|
1,304 |
|
|
761 |
|
|
3,355 |
|
|
1,917 |
|
||||
|
Income tax expense |
|
5,214 |
|
|
7,372 |
|
|
12,209 |
|
|
20,055 |
|
||||
|
Depreciation and amortization |
|
9,172 |
|
|
9,016 |
|
|
27,919 |
|
|
27,531 |
|
||||
|
EBITDA (Non-GAAP) |
|
$ |
32,682 |
|
|
$ |
38,203 |
|
|
$ |
81,117 |
|
|
$ |
109,490 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three months ended |
|
Nine months ended |
||||||||||||
|
Continuing Operations |
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
||||||||
|
Net cash provided by operating activities (GAAP) |
|
$ |
20,564 |
|
|
$ |
43,553 |
|
|
$ |
80,493 |
|
|
$ |
107,825 |
|
|
Proceeds from disposal of property and equipment |
|
427 |
|
|
685 |
|
|
1,415 |
|
|
1,693 |
|
||||
|
Purchases of property and equipment |
|
(2,225 |
) |
|
(9,025 |
) |
|
(16,439 |
) |
|
(23,240 |
) |
||||
|
Free cash flow (Non-GAAP) |
|
$ |
18,766 |
|
|
$ |
35,213 |
|
|
$ |
65,469 |
|
|
$ |
86,278 |
|
The following table summarizes supplemental guidance information that management believes to be useful.
|
Forward Air Corporation |
||||
|
Additional Guidance Data |
||||
|
(In thousands, except per share data) |
||||
|
(Unaudited) |
||||
|
|
|
|
||
|
|
|
Three months ended |
||
|
Actual - Continuing Operations |
|
September 30, 2020 |
||
|
Net income from continuing operations |
|
$ |
16,992 |
|
|
Income allocated to participating securities |
|
(150 |
) |
|
|
Numerator for diluted income per share - net income |
|
$ |
16,842 |
|
|
|
|
|
||
|
Fully diluted share count |
|
27,606 |
|
|
|
Diluted earnings per share from continuing operations |
|
$ |
0.61 |
|
|
|
|
|
||
|
Projected |
|
Full year 2020 |
||
|
Projected continuing operations and consolidated tax rate |
|
25.5 |
% |
|
|
|
|
|
||
|
Projected capital expenditures, net |
|
$ |
26,000 |
|
|
|
|
|
||
|
Projected |
|
December 31, 2020 |
||
|
Projected year-end fully diluted share count |
|
27,500 |
|
|
Note Regarding Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as: “anticipate,” “intend,” “plan,” “goal,” “seek,” “believe,” “project,” “estimate,” “expect,” “strategy,” “future,” “likely,” “may,” “should,” “will” and similar references to future periods. Forward-looking statements included in this press release relate to expected continued improvements in our operational performance and profitability, expected impact of COVID-19, fourth quarter 2020 revenue growth and net income per diluted share, full year 2020 projected tax rate, share count, capital expenditures and the declaration of dividends.
Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our 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, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. The following is a list of factors, among others, that could cause actual results to differ materially from those contemplated by the forward-looking statements: prolonged impact of COVID-19 and actions taken to mitigate those impacts, economic factors such as recessions, inflation, higher interest rates and downturns in customer business cycles, the creditworthiness of our customers and their ability to pay for services rendered, more limited liquidity than expected which limits our ability to make key investments, the availability and compensation of qualified independent owner-operators and freight handlers as well as contracted, third-party carriers needed to serve our customers’ transportation needs, the inability of our information systems to handle an increased volume of freight moving through our network, changes in fuel prices, our inability to maintain our historical growth rate because of a decreased volume of freight or decreased average revenue per pound of freight moving through our network, loss of a major customer, increasing competition and pricing pressure, our ability to secure terminal facilities in desirable locations at reasonable rates, our inability to successfully integrate acquisitions, claims for property damage, personal injuries or workers’ compensation, enforcement of and changes in governmental regulations, environmental and tax matters, insurance matters, the handling of hazardous materials, the outcome and impact of the 2020 presidential election and the risks described in our Annual Report on Form 10-K for the year ended December 31, 2019.
Any forward-looking statement made by us in this press release is based only on information currently available to us and speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
View source version on businesswire.com: https://www.businesswire.com/news/home/20201029006149/en/
Forward Air Corporation
Michael J. Morris, 404-362-8933
mmorris@forwardair.com
Source: Forward Air Corporation
Released October 29, 2020