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. |
Forward Air Corporation | |||||||||||||||||||||||
Consolidated Statements of Comprehensive Income | |||||||||||||||||||||||
(Unaudited, in thousands, except per share data) | |||||||||||||||||||||||
Three months ended | Nine months ended | ||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||
(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, 2020 | December 31, 2019 | ||||||||||
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, 2020 | September 30, 2019 | ||||||||||
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, 2020 | September 30, 2019 | ||||||||||
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 to U.S. GAAP | ||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||||||||||||
Continuing Operations | September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||||
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, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||||
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 | ||||||||||||||||||
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 | |||||||