
| Three Months Ended | ||||||||||||||||||||||||||
| (in thousands, except per share data) | September 30, 2024 | September 30, 2023 | Change | Percent Change | ||||||||||||||||||||||
| Operating revenue | $ | 655,937 | $ | 340,976 | $ | 314,961 | 92.4 | % | ||||||||||||||||||
| (Loss) income from operations | $ | 22,697 | $ | 11,689 | $ | 11,008 | 94.2 | % | ||||||||||||||||||
| Operating margin | 3.5 | % | 3.4 | % | 10 bps | |||||||||||||||||||||
| Net (loss) income | $ | (34,198) | $ | 6,493 | $ | (40,691) | (626.7) | % | ||||||||||||||||||
| Net (loss) income per diluted share | $ | (2.62) | $ | 0.25 | $ | (2.87) | (1,148.0) | % | ||||||||||||||||||
| Cash (used in) provided by operating activities | $ | 52,597 | $ | 24,666 | $ | 27,931 | 113.2 | % | ||||||||||||||||||
Non-GAAP Financial Measures: 1 | ||||||||||||||||||||||||||
| Consolidated EBITDA | $ | 76,997 | $ | 92,714 | $ | (15,717) | (17.0) | % | ||||||||||||||||||
| Free cash flow | $ | 43,270 | $ | 19,526 | $ | 23,744 | 121.6 | % | ||||||||||||||||||
1 Reconciliation of these non-GAAP financial measures are provided below the financial tables. | ||||||||||||||||||||||||||
| Forward Air Corporation | |||||||||||||||||||||||
| Condensed Consolidated Statements of Comprehensive (Loss) Income | |||||||||||||||||||||||
| (Unaudited, in thousands, except per share data) | |||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
| September 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | ||||||||||||||||||||
| Operating revenues: | |||||||||||||||||||||||
| Expedited Freight | $ | 284,707 | $ | 278,875 | $ | 849,284 | $ | 817,888 | |||||||||||||||
| Intermodal | 57,412 | 62,183 | 173,003 | 214,603 | |||||||||||||||||||
| Omni Logistics | 334,538 | — | 871,232 | — | |||||||||||||||||||
| Eliminations and other operations | (20,720) | (82) | (52,103) | (184) | |||||||||||||||||||
| Operating revenues | 655,937 | 340,976 | 1,841,416 | 1,032,307 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Purchased transportation | 332,469 | 148,706 | 931,072 | 435,844 | |||||||||||||||||||
| Salaries, wages and employee benefits | 133,516 | 75,373 | 406,382 | 215,983 | |||||||||||||||||||
| Operating leases | 48,810 | 19,536 | 133,871 | 66,505 | |||||||||||||||||||
| Depreciation and amortization | 25,893 | 14,209 | 106,321 | 39,826 | |||||||||||||||||||
| Insurance and claims | 17,382 | 12,969 | 44,961 | 38,988 | |||||||||||||||||||
| Fuel expense | 4,855 | 5,845 | 15,960 | 16,733 | |||||||||||||||||||
| Other operating expenses | 55,564 | 52,649 | 234,175 | 133,218 | |||||||||||||||||||
| Impairment of goodwill | 14,751 | — | 1,107,465 | — | |||||||||||||||||||
| Total operating expenses | 633,240 | 329,287 | 2,980,207 | 947,097 | |||||||||||||||||||
| Income (loss) from continuing operations: | |||||||||||||||||||||||
| Expedited Freight | 19,269 | 32,547 | 60,713 | 89,295 | |||||||||||||||||||
| Intermodal | 4,091 | 4,744 | 12,994 | 20,259 | |||||||||||||||||||
| Omni Logistics | 1,136 | — | (1,133,323) | — | |||||||||||||||||||
| Other Operations | (1,799) | (25,602) | (79,175) | (24,344) | |||||||||||||||||||
| Income from continuing operations | 22,697 | 11,689 | (1,138,791) | 85,210 | |||||||||||||||||||
| Other expense: | |||||||||||||||||||||||
| Interest expense, net | (52,770) | (2,655) | (140,788) | (7,595) | |||||||||||||||||||
| Foreign exchange (loss) gain | (2,812) | — | (1,912) | — | |||||||||||||||||||
| Other income (expense), net | (11) | — | 38 | — | |||||||||||||||||||
| Total other expense | (55,593) | (2,655) | (142,662) | (7,595) | |||||||||||||||||||
| (Loss) income before income taxes | (32,896) | 9,034 | (1,281,453) | 77,615 | |||||||||||||||||||
| Income tax (benefit) expense | 1,302 | 2,541 | (191,990) | 20,091 | |||||||||||||||||||
| Net (loss) income from continuing operations | (34,198) | 6,493 | (1,089,463) | 57,524 | |||||||||||||||||||
| (Loss) income from discontinued operation, net of tax | (1,137) | 2,795 | (6,013) | 8,083 | |||||||||||||||||||
| Net (loss) income | (35,335) | 9,288 | $ | (1,095,476) | $ | 65,607 | |||||||||||||||||
| Net income (loss) attributable to noncontrolling interest | 38,073 | — | (314,923) | — | |||||||||||||||||||
| Net (loss) income attributable to Forward Air | $ | (73,408) | $ | 9,288 | $ | (780,553) | $ | 65,607 | |||||||||||||||
| Net income per common share: | |||||||||||||||||||||||
| Basic net (loss) income per share | |||||||||||||||||||||||
| Continuing operations | $ | (2.62) | $ | 0.25 | $ | (27.98) | $ | 2.20 | |||||||||||||||
| Discontinued operation | (0.04) | 0.11 | (0.22) | 0.31 | |||||||||||||||||||
| Basic | $ | (2.66) | $ | 0.36 | $ | (28.20) | $ | 2.51 | |||||||||||||||
| Diluted net (loss) income per share | |||||||||||||||||||||||
| Continuing operations | $ | (2.62) | $ | 0.25 | $ | (27.98) | $ | 2.19 | |||||||||||||||
| Discontinued operation | (0.04) | 0.11 | (0.22) | 0.31 | |||||||||||||||||||
| Diluted | $ | (2.66) | $ | 0.36 | $ | (28.20) | $ | 2.50 | |||||||||||||||
| Dividends per share: | $ | — | $ | 0.24 | $ | — | $ | 0.72 | |||||||||||||||
| Net (loss) income | $ | (35,335) | $ | 9,288 | $ | (1,095,476) | $ | 65,607 | |||||||||||||||
| Other comprehensive (loss) income: | |||||||||||||||||||||||
| Foreign currency translation adjustments | 176 | — | (824) | — | |||||||||||||||||||
| Comprehensive (loss) income | $ | (35,159) | $ | 9,288 | $ | (1,094,652) | $ | 65,607 | |||||||||||||||
| Expedited Freight Segment Information | |||||||||||||||||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| September 30, 2024 | Percent of Revenue | September 30, 2023 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
| Operating revenues: | |||||||||||||||||||||||||||||||||||
Network 1 | $ | 217,289 | 76.3 | % | $ | 216,977 | 77.8 | % | $ | 312 | 0.1 | % | |||||||||||||||||||||||
| Truckload | 43,635 | 15.3 | 38,800 | 13.9 | 4,835 | 12.5 | |||||||||||||||||||||||||||||
| Other | 23,783 | 8.4 | 23,098 | 8.3 | 685 | 3.0 | |||||||||||||||||||||||||||||
| Total operating revenues | 284,707 | 100.0 | 278,875 | 100.0 | 5,832 | 2.1 | |||||||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||
| Purchased transportation | 140,035 | 49.2 | 129,850 | 46.6 | 10,185 | 7.8 | |||||||||||||||||||||||||||||
| Salaries, wages and employee benefits | 59,426 | 20.9 | 56,682 | 20.3 | 2,744 | 4.8 | |||||||||||||||||||||||||||||
| Operating leases | 15,556 | 5.5 | 14,392 | 5.2 | 1,164 | 8.1 | |||||||||||||||||||||||||||||
| Depreciation and amortization | 10,481 | 3.7 | 9,022 | 3.2 | 1,459 | 16.2 | |||||||||||||||||||||||||||||
| Insurance and claims | 11,672 | 4.1 | 9,533 | 3.4 | 2,139 | 22.4 | |||||||||||||||||||||||||||||
| Fuel expense | 2,113 | 0.7 | 2,954 | 1.1 | (841) | (28.5) | |||||||||||||||||||||||||||||
| Other operating expenses | 26,155 | 9.1 | 23,895 | 8.5 | 2,260 | 9.5 | |||||||||||||||||||||||||||||
| Total operating expenses | 265,438 | 93.2 | 246,328 | 88.3 | 19,110 | 7.8 | |||||||||||||||||||||||||||||
| Income from operations | $ | 19,269 | 6.8 | % | $ | 32,547 | 11.7 | % | $ | (13,278) | (40.8) | % | |||||||||||||||||||||||
1 Network revenue is comprised of all revenue, including linehaul, pickup and/or delivery, and fuel surcharge revenue, excluding accessorial and Truckload revenue. | |||||||||||||||||||||||||||||||||||
| Expedited Freight Operating Statistics | |||||||||||||||||
| Three Months Ended | |||||||||||||||||
| September 30, 2024 | September 30, 2023 | Percent Change | |||||||||||||||
| Business days | 64 | 63 | 1.6 | % | |||||||||||||
Tonnage 1,2 | |||||||||||||||||
| Total pounds | 713,212 | 685,756 | 4.0 | ||||||||||||||
| Pounds per day | 11,144 | 10,885 | 2.4 | ||||||||||||||
Shipments 1,2 | |||||||||||||||||
| Total shipments | 831 | 835 | (0.5) | ||||||||||||||
| Shipments per day | 13.0 | 13.3 | (2.3) | ||||||||||||||
| Weight per shipment | 858 | 821 | 4.5 | ||||||||||||||
Revenue per hundredweight 3 | $ | 30.47 | $ | 31.66 | (3.8) | ||||||||||||
Revenue per hundredweight, ex fuel 3 | $ | 24.09 | $ | 24.20 | (0.5) | ||||||||||||
Revenue per shipment 3 | $ | 261.55 | $ | 259.94 | 0.6 | ||||||||||||
Revenue per shipment, ex fuel 3 | $ | 206.73 | $ | 198.71 | 4.0 | ||||||||||||
1 In thousands | |||||||||||||||||
2 Excludes accessorial and Truckload and products | |||||||||||||||||
3 Includes intercompany revenue between the Network and Truckload revenue streams | |||||||||||||||||
| Intermodal Segment Information | |||||||||||||||||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| September 30, 2024 | Percent of Revenue | September 30, 2023 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
| Operating revenue | $ | 57,412 | 100.0 | % | $ | 62,183 | 100.0 | % | $ | (4,771) | (7.7) | % | |||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||
| Purchased transportation | 18,300 | 31.9 | 18,945 | 30.5 | (645) | (3.4) | |||||||||||||||||||||||||||||
| Salaries, wages and employee benefits | 14,506 | 25.3 | 16,118 | 25.9 | (1,612) | (10.0) | |||||||||||||||||||||||||||||
| Operating leases | 5,668 | 9.9 | 5,144 | 8.3 | 524 | 10.2 | |||||||||||||||||||||||||||||
| Depreciation and amortization | 4,582 | 8.0 | 5,187 | 8.3 | (605) | (11.7) | |||||||||||||||||||||||||||||
| Insurance and claims | 2,528 | 4.4 | 2,758 | 4.4 | (230) | (8.3) | |||||||||||||||||||||||||||||
| Fuel expense | 1,942 | 3.4 | 2,892 | 4.7 | (950) | (32.8) | |||||||||||||||||||||||||||||
| Other operating expenses | 5,795 | 10.0 | 6,395 | 10.3 | (600) | (9.4) | |||||||||||||||||||||||||||||
| Total operating expenses | 53,321 | 92.9 | 57,439 | 92.4 | (4,118) | (7.2) | |||||||||||||||||||||||||||||
| Income from operations | $ | 4,091 | 7.1 | % | $ | 4,744 | 7.6 | % | $ | (653) | (13.8) | % | |||||||||||||||||||||||
Intermodal Operating Statistics | |||||||||||||||||
| Three Months Ended | |||||||||||||||||
| September 30, 2024 | September 30, 2023 | Percent Change | |||||||||||||||
| Drayage shipments | 62,616 | 68,576 | (8.7) | % | |||||||||||||
| Drayage revenue per shipment | $ | 824 | $ | 823 | 0.1 | % | |||||||||||
| Omni Logistics Segment Information | |||||||||||
| (In thousands) | |||||||||||
| (Unaudited) | |||||||||||
| Three Months Ended | |||||||||||
| September 30, 2024 | Percent of Revenue | ||||||||||
| Operating revenue | $ | 334,538 | 100.0 | % | |||||||
| Operating expenses: | |||||||||||
| Purchased transportation | 194,853 | 58.2 | |||||||||
| Salaries, wages and employee benefits | 55,151 | 16.5 | |||||||||
| Operating leases | 27,586 | 8.2 | |||||||||
| Depreciation and amortization | 10,830 | 3.2 | |||||||||
| Insurance and claims | 3,488 | 1.0 | |||||||||
| Fuel expense | 800 | 0.2 | |||||||||
| Other operating expenses | 25,943 | 7.8 | |||||||||
| Impairment of goodwill | 14,751 | 4.4 | |||||||||
| Total operating expenses | 333,402 | 99.7 | |||||||||
| Income from operations | $ | 1,136 | 0.3 | % | |||||||
| Forward Air Corporation | |||||||||||
| Condensed Consolidated Balance Sheets | |||||||||||
| (In thousands) | |||||||||||
| (Unaudited) | |||||||||||
| September 30, 2024 | December 31, 2023 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 136,616 | $ | 121,969 | |||||||
| Restricted cash and restricted cash equivalents | 1,540 | 39,604 | |||||||||
| Accounts receivable, net | 361,003 | 153,267 | |||||||||
| Other receivables | 1,695 | 5,408 | |||||||||
| Prepaid expenses | 31,174 | 25,682 | |||||||||
| Other current assets | 13,053 | 1,098 | |||||||||
| Total current assets | 545,081 | 347,028 | |||||||||
| Noncurrent restricted cash equivalents | — | 1,790,500 | |||||||||
| Property and equipment | 606,418 | 508,280 | |||||||||
| Less accumulated depreciation and amortization | 281,636 | 250,185 | |||||||||
| Property and equipment, net | 324,782 | 258,095 | |||||||||
| Operating lease right-of-use assets | 355,139 | 111,552 | |||||||||
| Goodwill | 716,071 | 278,706 | |||||||||
| Other acquired intangibles, net | 1,033,352 | 134,789 | |||||||||
| Other assets | 81,415 | 58,863 | |||||||||
| Total assets | $ | 3,055,840 | $ | 2,979,533 | |||||||
| Liabilities and Shareholders' Equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 157,230 | $ | 45,430 | |||||||
| Accrued expenses | 135,590 | 62,948 | |||||||||
| Other current liabilities | 49,571 | 71,727 | |||||||||
| Current portion of debt and finance lease obligations | 16,741 | 12,645 | |||||||||
| Current portion of operating lease liabilities | 89,566 | 44,344 | |||||||||
| Total current liabilities | 448,698 | 237,094 | |||||||||
| Finance lease obligations, less current portion | 32,731 | 26,736 | |||||||||
| Long-term debt, less current portion | 1,673,292 | — | |||||||||
| Long-term debt held in escrow | — | 1,790,500 | |||||||||
| Operating lease liabilities, less current portion | 275,843 | 71,598 | |||||||||
| Liabilities under tax receivable agreement | 36,797 | — | |||||||||
| Other long-term liabilities | 42,423 | 47,144 | |||||||||
| Deferred income taxes | 209,522 | 42,200 | |||||||||
| Shareholders' equity: | |||||||||||
| Preferred stock | — | — | |||||||||
| Common stock | 287 | 257 | |||||||||
| Additional paid-in capital | 528,255 | 283,684 | |||||||||
| Retained (deficit) earnings | (301,634) | 480,320 | |||||||||
| Accumulated other comprehensive loss | (824) | — | |||||||||
| Total Forward Air shareholders' equity | 226,084 | 764,261 | |||||||||
| Noncontrolling interest | 110,450 | — | |||||||||
| Total shareholders' equity | 336,534 | 764,261 | |||||||||
| Total liabilities and shareholders' equity | $ | 3,055,840 | $ | 2,979,533 | |||||||
| Forward Air Corporation | |||||||||||
| Condensed Consolidated Statements of Cash Flows | |||||||||||
| (In thousands) | |||||||||||
| (Unaudited) | |||||||||||
| Three Months Ended | |||||||||||
| September 30, 2024 | September 30, 2023 | ||||||||||
| Operating activities: | |||||||||||
| Net (loss) income from continuing operations | $ | (34,198) | $ | 6,493 | |||||||
| Adjustments to reconcile net (loss) income of continuing operations to net cash (used in) provided by operating activities of continuing operations | |||||||||||
| Depreciation and amortization | 25,893 | 14,209 | |||||||||
| Impairment of goodwill | 14,751 | — | |||||||||
| Share-based compensation expense | 2,901 | 2,774 | |||||||||
| Provision for revenue adjustments | 602 | 1,214 | |||||||||
| Deferred income tax (benefit) expense | (33,552) | 17 | |||||||||
| Other | (730) | 688 | |||||||||
| Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: | |||||||||||
| Accounts receivable | 8,215 | (17,723) | |||||||||
| Other receivables | 628 | — | |||||||||
| Other current and noncurrent assets | 38,422 | (7,000) | |||||||||
| Accounts payable and accrued expenses | 29,665 | 23,994 | |||||||||
| Net cash provided by operating activities of continuing operations | 52,597 | 24,666 | |||||||||
| Investing activities: | |||||||||||
| Proceeds from sale of property and equipment | 1,087 | 104 | |||||||||
| Purchases of property and equipment | (10,414) | (5,244) | |||||||||
| Other | (145) | — | |||||||||
| Net cash used in investing activities of continuing operations | (9,472) | (5,140) | |||||||||
| Financing activities: | |||||||||||
| Repayments of finance lease obligations | (6,212) | (2,917) | |||||||||
| Payments on credit facility | — | (375) | |||||||||
| Payment of debt issuance costs | (1,443) | — | |||||||||
| Payments of dividends to shareholders | — | (6,198) | |||||||||
| Repurchases and retirement of common stock | — | (14,019) | |||||||||
| Proceeds from common stock issued under employee stock purchase plan | (14) | — | |||||||||
| Payment of minimum tax withholdings on share-based awards | (211) | (23) | |||||||||
| Contributions from subsidiary held for sale | — | 4,568 | |||||||||
| Net cash used in financing activities of continuing operations | (7,880) | (18,964) | |||||||||
| Effect of exchange rate changes on cash | (607) | — | |||||||||
| Net increase in cash, cash equivalents, restricted cash, and restricted cash equivalents from continuing operations | 34,638 | 562 | |||||||||
| Cash from discontinued operation: | |||||||||||
| Net cash (used in) provided by operating activities of discontinued operation | (1,137) | 5,199 | |||||||||
| Net cash used in investing activities of discontinued operation | — | (599) | |||||||||
| Net cash used in financing activities of discontinued operation | — | (4,600) | |||||||||
| Net increase in cash, cash equivalents, restricted cash and restricted cash equivalents | 33,501 | 562 | |||||||||
| Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period of continuing operations | 104,655 | 18,281 | |||||||||
| Cash at beginning of period of discontinued operation | — | — | |||||||||
| Net increase in cash, cash equivalents, restricted cash and restricted cash equivalents | 33,501 | 562 | |||||||||
| Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period of continuing operations | $ | 138,156 | $ | 18,843 | |||||||
| Forward Air Corporation | |||||||||||
| Condensed Consolidated Statements of Cash Flows | |||||||||||
| (In thousands) | |||||||||||
| (Unaudited) | |||||||||||
| Nine Months Ended | |||||||||||
| September 30, 2024 | September 30, 2023 | ||||||||||
| Operating activities: | |||||||||||
| Net (loss) income from operations | $ | (1,089,463) | $ | 57,524 | |||||||
| Adjustments to reconcile net income of operations to net cash provided by operating activities of operations | |||||||||||
| Depreciation and amortization | 106,321 | 39,826 | |||||||||
| Impairment of goodwill | 1,107,465 | — | |||||||||
| Share-based compensation expense | 8,088 | 8,570 | |||||||||
| Provision for revenue adjustments | 2,761 | 4,026 | |||||||||
| Deferred income tax (benefit) expense | (197,156) | 2,199 | |||||||||
| Other | 5,739 | (1,045) | |||||||||
| Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: | |||||||||||
| Accounts receivable | (34,050) | 20,967 | |||||||||
| Other receivables | 6,159 | — | |||||||||
| Other current and noncurrent assets | (18,215) | 3,609 | |||||||||
| Accounts payable and accrued expenses | 58,024 | 6,444 | |||||||||
| Net cash (used in) provided by operating activities | (44,327) | 142,120 | |||||||||
| Investing activities: | |||||||||||
| Proceeds from sale of property and equipment | 2,493 | 3,275 | |||||||||
| Purchases of property and equipment | (29,810) | (22,080) | |||||||||
| Purchase of a business, net of cash acquired | (1,565,242) | (56,703) | |||||||||
| Other | (319) | — | |||||||||
| Net cash used in investing activities | (1,592,878) | (75,508) | |||||||||
| Financing activities: | |||||||||||
| Repayments of finance lease obligations | (15,339) | (6,840) | |||||||||
| Proceeds from credit facility | — | 45,000 | |||||||||
| Payments on credit facility | (80,000) | (31,125) | |||||||||
| Payment of debt issuance costs | (62,034) | — | |||||||||
| Payment of earn-out liability | (12,247) | — | |||||||||
| Payments of dividends to shareholders | — | (18,798) | |||||||||
| Repurchases and retirement of common stock | — | (93,811) | |||||||||
| Proceeds from common stock issued under employee stock purchase plan | 355 | 421 | |||||||||
| Payment of minimum tax withholdings on share-based awards | (1,572) | (4,315) | |||||||||
| Contributions from (distributions to) subsidiary held for sale | — | 15,877 | |||||||||
| Net cash used in financing activities | (170,837) | (93,591) | |||||||||
| Effect of exchange rate changes on cash | 138 | — | |||||||||
| Net (decrease) increase in cash and cash equivalents | (1,807,904) | (26,979) | |||||||||
| Cash from discontinued operation: | |||||||||||
| Net cash (used in) provided by operating activities of discontinued operation | (6,013) | 17,311 | |||||||||
| Net cash used in investing activities of discontinued operation | — | (1,338) | |||||||||
| Net cash used in financing activities of discontinued operation | — | (15,973) | |||||||||
| Net decrease in cash and cash equivalents | (1,813,917) | (26,979) | |||||||||
| Cash and cash equivalents at beginning of period | 1,952,073 | 45,822 | |||||||||
| Cash and cash equivalents at end of period | $ | 138,156 | $ | 18,843 | |||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| September 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | |||||||||||||||||||||||
| Income (loss) from continuing operations | $ | (34,198) | $ | 6,493 | $ | (1,089,463) | $ | 57,524 | ||||||||||||||||||
| Interest expense | 52,770 | 2,655 | 140,788 | 7,595 | ||||||||||||||||||||||
| Income tax (benefit) expense | 1,302 | 2,541 | (191,990) | 20,091 | ||||||||||||||||||||||
| Depreciation and amortization | 25,893 | 14,209 | 106,321 | 39,826 | ||||||||||||||||||||||
| Reported EBITDA | 45,767 | 25,898 | (1,034,344) | 125,036 | ||||||||||||||||||||||
| Impairment of goodwill | 14,751 | — | 1,107,465 | — | ||||||||||||||||||||||
| Transaction and integration costs | (549) | 22,371 | 71,393 | 27,871 | ||||||||||||||||||||||
| Severance costs | 2,829 | 158 | 14,414 | 319 | ||||||||||||||||||||||
| Cost synergies | 7,267 | — | 23,518 | — | ||||||||||||||||||||||
| RIF cost savings | — | 5,509 | 10,576 | 15,875 | ||||||||||||||||||||||
| Other | 6,932 | 1,485 | 19,858 | 2,328 | ||||||||||||||||||||||
| Pro forma -Omni adjusted EBITDA | — | 37,293 | — | 128,574 | ||||||||||||||||||||||
| Consolidated EBITDA | $ | 76,997 | $ | 92,714 | $ | 212,880 | $ | 300,003 | ||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| September 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | |||||||||||||||||||||||
| Net cash provided by (used in) operating activities of continuing operations | $ | 52,597 | $ | 24,666 | $ | (44,327) | $ | 142,120 | ||||||||||||||||||
| Proceeds from sale of property and equipment | 1,087 | 104 | 2,493 | 3,275 | ||||||||||||||||||||||
| Purchases of property and equipment | (10,414) | (5,244) | (29,810) | (22,080) | ||||||||||||||||||||||
| Free cash flow | $ | 43,270 | $ | 19,526 | $ | (71,644) | $ | 123,315 | ||||||||||||||||||