Strong momentum in LTL volumes
Growth with LTL freight forwarders and direct shippers
Continued weak demand for intermodal and truckload brokerage services
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, 2023 as presented in the tables below.
Tom Schmitt, Chairman, President and CEO, commenting on third quarter results said, “Precision execution of our revenue growth strategies led to positive volume trends and improved freight quality metrics. In the first weeks of the fourth quarter, we have seen continued momentum with +6% pounds per day growth over the same period in the prior year. In addition to the growth of our LTL volumes, our third quarter of 2023 weight per shipment increased +8% over the same period in the prior year. After a sluggish start to the third quarter, our LTL line of business achieved an operating ratio of approximately 85.5% for September 2023, a sequential improvement of 80 basis points from June 2023.”
Mr. Schmitt continued, “We are growing with both our domestic freight forwarder and direct shipper customers. Subsequent to the announcement of our proposed acquisition of Omni Logistics on August 10, our average daily volumes with domestic freight forwarders increased by more than 14%. In addition, we grew our LTL direct shipper customer count by more than 33% from third quarter of 2022 to third quarter of 2023 to over 240 direct shipper customers. We are winning market share with the direct shipper customer who does not use a domestic freight forwarder. A key focus area has been the expansion of our door-to-door solution. We built a commercial team dedicated to working closely with customers on selecting, pricing and handling freight, and we added new terminals in 2023 that were strategically located in markets closer to current and future customers. In the third quarter of 2023, our door-to-door revenue increased 12% over the same period in the prior year. We believe our service, being the best in the LTL industry in damage-free, intact, on-time shipments, continues to make us the most compelling choice for customers with high value freight needs.”
In closing, Mr. Schmitt said, “Over the next few weeks, we are excited to share the next phase of the Grow Forward revenue strategy that includes a further enhanced LTL focus. Also, to ensure corporate clarity, we are accelerating our strategic portfolio review.”
Regarding the third quarter results, Rebecca J. Garbrick, CFO, said, “Market demand continues to be challenged for our intermodal and truckload brokerage services as both lines of business are navigating an extended weak freight environment. Softer demand for our intermodal and truckload brokerage services combined with a decrease in the price of diesel over the same period in the prior year resulted in a 19% decline in revenues on a consolidated basis, and reported net income per diluted share of $0.36 and adjusted net income per diluted share of $0.99.”
Ms. Garbrick continued, regarding fourth quarter of 2023 guidance, “We expect our year-over-year revenue to decline 7% to 17% and adjusted net income per diluted share in the range of $0.98 to $1.02, compared to reported net income per diluted share of $1.60 and adjusted net income per diluted share of $1.65 in the fourth quarter of 2022.”
|
|
|
Three Months Ended |
|||||||||||||
|
(in thousands, except per share data) |
|
September 30, |
|
September 30, |
|
Change |
|
Percent |
|||||||
|
Operating revenue |
|
$ |
413,447 |
|
|
$ |
510,023 |
|
|
$ |
(96,576 |
) |
|
(18.9 |
)% |
|
Income from operations |
|
$ |
15,493 |
|
|
$ |
71,665 |
|
|
$ |
(56,172 |
) |
|
(78.4 |
)% |
|
Operating margin |
|
|
3.7 |
% |
|
|
14.1 |
% |
|
(1,040) bps |
|||||
|
Net income |
|
$ |
9,288 |
|
|
$ |
52,133 |
|
|
$ |
(42,845 |
) |
|
(82.2 |
)% |
|
Net income per diluted share |
|
$ |
0.36 |
|
|
$ |
1.93 |
|
|
$ |
(1.57 |
) |
|
(81.3 |
)% |
|
Cash provided by operating activities |
|
$ |
29,865 |
|
|
$ |
83,994 |
|
|
$ |
(54,129 |
) |
|
(64.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Non-GAAP Financial Measures: 1 |
|
|
|
|
|
|
|
|
|||||||
|
Adjusted income from operations |
|
$ |
37,864 |
|
|
$ |
71,665 |
|
|
$ |
(33,801 |
) |
|
(47.2 |
)% |
|
Adjusted net income |
|
$ |
25,462 |
|
|
$ |
52,133 |
|
|
$ |
(26,671 |
) |
|
(51.2 |
)% |
|
Adjusted net income per diluted share |
|
$ |
0.99 |
|
|
$ |
1.93 |
|
|
$ |
(0.94 |
) |
|
(48.9 |
)% |
|
EBITDA |
|
$ |
30,999 |
|
|
$ |
83,934 |
|
|
$ |
(52,935 |
) |
|
(63.1 |
)% |
|
Free cash flow |
|
$ |
24,126 |
|
|
$ |
77,922 |
|
|
$ |
(53,796 |
) |
|
(69.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|||||||
|
1 Reconciliation of these non-GAAP financial measures are provided below the financial tables. |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
Nine Months Ended |
|||||||||||||
|
(in thousands, except per share data) |
|
September 30, |
|
September 30, |
|
Change |
|
Percent |
|||||||
|
Operating revenue |
|
$ |
1,242,695 |
|
|
$ |
1,492,203 |
|
|
$ |
(249,508 |
) |
|
(16.7 |
)% |
|
Income from operations |
|
$ |
96,213 |
|
|
$ |
204,561 |
|
|
$ |
(108,348 |
) |
|
(53.0 |
)% |
|
Operating margin |
|
|
7.7 |
% |
|
|
13.7 |
% |
|
(600) bps |
|||||
|
Net income |
|
$ |
65,607 |
|
|
$ |
150,249 |
|
|
$ |
(84,642 |
) |
|
(56.3 |
)% |
|
Net income per diluted share |
|
$ |
2.50 |
|
|
$ |
5.53 |
|
|
$ |
(3.03 |
) |
|
(54.8 |
)% |
|
Cash provided by operating activities |
|
$ |
159,431 |
|
|
$ |
196,814 |
|
|
$ |
(37,383 |
) |
|
(19.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Non-GAAP Financial Measures: 1 |
|
|
|
|
|
|
|
|
|||||||
|
Adjusted income from operations |
|
$ |
124,084 |
|
|
$ |
204,267 |
|
|
$ |
(80,183 |
) |
|
(39.3 |
)% |
|
Adjusted net income |
|
$ |
86,232 |
|
|
$ |
150,029 |
|
|
$ |
(63,797 |
) |
|
(42.5 |
)% |
|
Adjusted net income per diluted share |
|
$ |
3.29 |
|
|
$ |
5.53 |
|
|
$ |
(2.24 |
) |
|
(40.5 |
)% |
|
EBITDA |
|
$ |
139,867 |
|
|
$ |
239,555 |
|
|
$ |
(99,688 |
) |
|
(41.6 |
)% |
|
Free cash flow |
|
$ |
139,288 |
|
|
$ |
172,836 |
|
|
$ |
(33,548 |
) |
|
(19.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|||||||
|
1 Reconciliation of these non-GAAP financial measures are provided below the financial tables. |
|||||||||||||||
On October 24, 2023, our Board of Directors declared a quarterly cash dividend of $0.24 per share of common stock. The dividend is payable to shareholders of record at the close of business on November 22, 2023 and is expected to be paid on December 7, 2023. This quarterly dividend is made pursuant to a cash dividend policy approved by the Board of Directors, which anticipates a total annual dividend of $0.96 for the full year 2023, payable in quarterly increments of $0.24 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 and position.
Review of Financial Results
Forward Air will hold a conference call to discuss third quarter 2023 results on Tuesday, October 31, 2023 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) 767-5679, Access Code: 7274129.
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 Investor 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 provider of transportation services across the United States, Canada and Mexico. 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. In addition, we offer final mile services, including delivery of heavy-bulky freight, truckload brokerage services, including dedicated fleet services; and 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. We are more than a transportation company. Forward is a single resource for your shipping needs. For more information, visit our website at www.forwardaircorp.com.
|
Forward Air Corporation |
|||||||||||||||
|
Condensed 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, |
||||||||
|
Operating revenue: |
|
|
|
|
|
|
|
||||||||
|
Expedited Freight |
$ |
351,346 |
|
|
$ |
395,635 |
|
|
$ |
1,028,276 |
|
|
$ |
1,181,083 |
|
|
Intermodal |
|
62,183 |
|
|
|
114,421 |
|
|
|
214,603 |
|
|
|
311,272 |
|
|
Eliminations and other operations |
|
(82 |
) |
|
|
(33 |
) |
|
|
(184 |
) |
|
|
(152 |
) |
|
Operating revenues |
|
413,447 |
|
|
|
510,023 |
|
|
|
1,242,695 |
|
|
|
1,492,203 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
|
Purchased transportation |
|
190,766 |
|
|
|
229,326 |
|
|
|
557,626 |
|
|
|
693,648 |
|
|
Salaries, wages and employee benefits |
|
88,159 |
|
|
|
90,755 |
|
|
|
254,365 |
|
|
|
263,194 |
|
|
Operating leases |
|
22,662 |
|
|
|
24,965 |
|
|
|
76,094 |
|
|
|
71,097 |
|
|
Depreciation and amortization |
|
15,506 |
|
|
|
12,269 |
|
|
|
43,654 |
|
|
|
34,994 |
|
|
Insurance and claims |
|
13,626 |
|
|
|
12,093 |
|
|
|
40,768 |
|
|
|
37,257 |
|
|
Fuel expense |
|
5,917 |
|
|
|
6,772 |
|
|
|
16,975 |
|
|
|
20,951 |
|
|
Other operating expenses |
|
61,318 |
|
|
|
62,178 |
|
|
|
157,000 |
|
|
|
166,501 |
|
|
Total operating expenses |
|
397,954 |
|
|
|
438,358 |
|
|
|
1,146,482 |
|
|
|
1,287,642 |
|
|
Income (loss) from operations: |
|
|
|
|
|
|
|
||||||||
|
Expedited Freight |
|
36,351 |
|
|
|
56,304 |
|
|
|
100,298 |
|
|
|
167,091 |
|
|
Intermodal |
|
4,744 |
|
|
|
16,610 |
|
|
|
20,259 |
|
|
|
43,005 |
|
|
Other Operations |
|
(25,602 |
) |
|
|
(1,249 |
) |
|
|
(24,344 |
) |
|
|
(5,535 |
) |
|
Income from operations |
|
15,493 |
|
|
|
71,665 |
|
|
|
96,213 |
|
|
|
204,561 |
|
|
Other expense: |
|
|
|
|
|
|
|
||||||||
|
Interest expense, net |
|
(2,655 |
) |
|
|
(1,544 |
) |
|
|
(7,595 |
) |
|
|
(3,521 |
) |
|
Total other expense |
|
(2,655 |
) |
|
|
(1,544 |
) |
|
|
(7,595 |
) |
|
|
(3,521 |
) |
|
Income before income taxes |
|
12,838 |
|
|
|
70,121 |
|
|
|
88,618 |
|
|
|
201,040 |
|
|
Income tax expense |
|
3,550 |
|
|
|
17,988 |
|
|
|
23,011 |
|
|
|
50,791 |
|
|
Net income and comprehensive income |
$ |
9,288 |
|
|
$ |
52,133 |
|
|
$ |
65,607 |
|
|
$ |
150,249 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per share: |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
0.36 |
|
|
$ |
1.94 |
|
|
$ |
2.51 |
|
|
$ |
5.56 |
|
|
Diluted |
$ |
0.36 |
|
|
$ |
1.93 |
|
|
$ |
2.50 |
|
|
$ |
5.53 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends per share: |
$ |
0.24 |
|
|
$ |
0.24 |
|
|
$ |
0.72 |
|
|
$ |
0.72 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Expedited Freight Segment Information |
||||||||||||||||||
|
(In thousands) |
||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Three Months Ended |
|||||||||||||||||
|
|
September 30, |
|
Percent of |
|
September 30, |
|
Percent of |
|
Change |
|
Percent |
|||||||
|
Operating revenue: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Network 1 |
$ |
216,977 |
|
61.8 |
% |
|
$ |
240,482 |
|
60.8 |
% |
|
$ |
(23,505 |
) |
|
(9.8 |
)% |
|
Truckload |
|
38,800 |
|
11.0 |
|
|
|
55,607 |
|
14.1 |
|
|
|
(16,807 |
) |
|
(30.2 |
) |
|
Final Mile |
|
72,471 |
|
20.6 |
|
|
|
76,822 |
|
19.4 |
|
|
|
(4,351 |
) |
|
(5.7 |
) |
|
Other |
|
23,098 |
|
6.6 |
|
|
|
22,724 |
|
5.7 |
|
|
|
374 |
|
|
1.6 |
|
|
Total operating revenue |
|
351,346 |
|
100.0 |
|
|
|
395,635 |
|
100.0 |
|
|
|
(44,289 |
) |
|
(11.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Purchased transportation |
|
171,910 |
|
48.9 |
|
|
|
200,783 |
|
50.7 |
|
|
|
(28,873 |
) |
|
(14.4 |
) |
|
Salaries, wages and employee benefits |
|
69,468 |
|
19.8 |
|
|
|
71,543 |
|
18.1 |
|
|
|
(2,075 |
) |
|
(2.9 |
) |
|
Operating leases |
|
17,518 |
|
5.0 |
|
|
|
15,819 |
|
4.0 |
|
|
|
1,699 |
|
|
10.7 |
|
|
Depreciation and amortization |
|
10,319 |
|
2.9 |
|
|
|
8,140 |
|
2.1 |
|
|
|
2,179 |
|
|
26.8 |
|
|
Insurance and claims |
|
10,190 |
|
2.9 |
|
|
|
9,196 |
|
2.3 |
|
|
|
994 |
|
|
10.8 |
|
|
Fuel expense |
|
3,026 |
|
0.9 |
|
|
|
2,873 |
|
0.7 |
|
|
|
153 |
|
|
5.3 |
|
|
Other operating expenses |
|
32,564 |
|
9.3 |
|
|
|
30,977 |
|
7.8 |
|
|
|
1,587 |
|
|
5.1 |
|
|
Total operating expenses |
|
314,995 |
|
89.7 |
|
|
|
339,331 |
|
85.8 |
|
|
|
(24,336 |
) |
|
(7.2 |
) |
|
Income from operations |
$ |
36,351 |
|
10.3 |
% |
|
$ |
56,304 |
|
14.2 |
% |
|
$ |
(19,953 |
) |
|
(35.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
1Network 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 |
|||
|
|
|
|
|
|
|
|||
|
Business days |
|
63 |
|
|
64 |
|
(1.6 |
)% |
|
|
|
|
|
|
|
|||
|
Tonnage 1,2 |
|
|
|
|
|
|||
|
Total pounds |
|
685,756 |
|
|
698,004 |
|
(1.8 |
) |
|
Pounds per day |
|
10,885 |
|
|
10,906 |
|
(0.2 |
) |
|
|
|
|
|
|
|
|||
|
Shipments 1,2 |
|
|
|
|
|
|||
|
Total shipments |
|
835 |
|
|
916 |
|
(8.8 |
) |
|
Shipments per day |
|
13.3 |
|
|
14.3 |
|
(7.0 |
) |
|
|
|
|
|
|
|
|||
|
Weight per shipment |
|
821 |
|
|
762 |
|
7.7 |
|
|
|
|
|
|
|
|
|||
|
Revenue per hundredweight 3 |
$ |
31.66 |
|
$ |
34.70 |
|
(8.8 |
) |
|
Revenue per hundredweight, ex fuel 3 |
$ |
24.20 |
|
$ |
26.05 |
|
(7.1 |
) |
|
|
|
|
|
|
|
|||
|
Revenue per shipment 3 |
$ |
259.94 |
|
$ |
264.30 |
|
(1.6 |
) |
|
Revenue per shipment, ex fuel 3 |
$ |
198.71 |
|
$ |
198.39 |
|
0.2 |
|
|
|
|
|
|
|
|
|||
|
1 In thousands |
||||||||
|
2 Excludes accessorial, Truckload and Final Mile products |
||||||||
|
3 Includes intercompany revenue between the Network and Truckload revenue streams |
||||||||
|
Intermodal Segment Information |
||||||||||||||||||
|
(In thousands) |
||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Three Months Ended |
|||||||||||||||||
|
|
September 30, |
|
Percent of |
|
September 30, |
|
Percent of |
|
Change |
|
Percent |
|||||||
|
Operating revenue |
$ |
62,183 |
|
100.0 |
% |
|
$ |
114,421 |
|
100.0 |
% |
|
$ |
(52,238 |
) |
|
(45.7 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Purchased transportation |
|
18,945 |
|
30.5 |
|
|
|
28,610 |
|
25.0 |
|
|
|
(9,665 |
) |
|
(33.8 |
) |
|
Salaries, wages and employee benefits |
|
16,118 |
|
25.9 |
|
|
|
17,945 |
|
15.7 |
|
|
|
(1,827 |
) |
|
(10.2 |
) |
|
Operating leases |
|
5,144 |
|
8.3 |
|
|
|
9,146 |
|
8.0 |
|
|
|
(4,002 |
) |
|
(43.8 |
) |
|
Depreciation and amortization |
|
5,187 |
|
8.3 |
|
|
|
4,129 |
|
3.6 |
|
|
|
1,058 |
|
|
25.6 |
|
|
Insurance and claims |
|
2,758 |
|
4.4 |
|
|
|
2,241 |
|
2.0 |
|
|
|
517 |
|
|
23.1 |
|
|
Fuel expense |
|
2,892 |
|
4.7 |
|
|
|
3,899 |
|
3.4 |
|
|
|
(1,007 |
) |
|
(25.8 |
) |
|
Other operating expenses |
|
6,395 |
|
10.3 |
|
|
|
31,841 |
|
27.8 |
|
|
|
(25,446 |
) |
|
(79.9 |
) |
|
Total operating expenses |
|
57,439 |
|
92.4 |
|
|
|
97,811 |
|
85.5 |
|
|
|
(40,372 |
) |
|
(41.3 |
) |
|
Income from operations |
$ |
4,744 |
|
7.6 |
% |
|
$ |
16,610 |
|
14.5 |
% |
|
$ |
(11,866 |
) |
|
(71.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Intermodal Operating Statistics |
||||||||
|
|
|
|||||||
|
|
Three Months Ended |
|||||||
|
|
September 30, |
|
September 30, |
|
Percent |
|||
|
Drayage shipments |
|
68,576 |
|
|
89,236 |
|
(23.2 |
)% |
|
Drayage revenue per shipment |
$ |
823 |
|
$ |
1,203 |
|
(31.6 |
)% |
|
Forward Air Corporation |
|||||
|
Condensed Consolidated Balance Sheets |
|||||
|
(In thousands) |
|||||
|
(Unaudited) |
|||||
|
|
September 30, |
|
December 31, |
||
|
Assets |
|
|
|
||
|
Current assets: |
|
|
|
||
|
Cash and cash equivalents |
$ |
18,843 |
|
$ |
45,822 |
|
Accounts receivable, net |
|
191,758 |
|
|
221,028 |
|
Other current assets |
|
27,129 |
|
|
37,465 |
|
Total current assets |
|
237,730 |
|
|
304,315 |
|
|
|
|
|
||
|
Property and equipment, net |
|
258,248 |
|
|
249,080 |
|
Operating lease right-of-use assets |
|
134,726 |
|
|
141,865 |
|
Goodwill |
|
356,763 |
|
|
306,184 |
|
Other acquired intangibles, net |
|
146,710 |
|
|
154,801 |
|
Other assets |
|
56,404 |
|
|
51,831 |
|
Total assets |
$ |
1,190,581 |
|
$ |
1,208,076 |
|
|
|
|
|
||
|
Liabilities and Shareholders’ Equity |
|
|
|
||
|
Current liabilities: |
|
|
|
||
|
Accounts payable |
$ |
45,702 |
|
$ |
54,601 |
|
Accrued expenses |
|
56,552 |
|
|
54,291 |
|
Other current liabilities |
|
21,619 |
|
|
3,956 |
|
Current portion of debt and finance lease obligations |
|
15,053 |
|
|
9,444 |
|
Current portion of operating lease liabilities |
|
51,515 |
|
|
47,106 |
|
Total current liabilities |
|
190,441 |
|
|
169,398 |
|
|
|
|
|
||
|
Finance lease obligations, less current portion |
|
23,387 |
|
|
15,844 |
|
Long-term debt, less current portion and debt issuance costs |
|
118,857 |
|
|
106,588 |
|
Operating lease liabilities, less current portion |
|
87,938 |
|
|
98,865 |
|
Other long-term liabilities |
|
50,966 |
|
|
59,044 |
|
Deferred income taxes |
|
53,292 |
|
|
51,093 |
|
|
|
|
|
||
|
Shareholders’ equity: |
|
|
|
||
|
|
|
|
|
||
|
Preferred stock |
|
— |
|
|
— |
|
Common stock |
|
257 |
|
|
265 |
|
Additional paid-in capital |
|
280,640 |
|
|
270,855 |
|
Retained earnings |
|
384,803 |
|
|
436,124 |
|
Total shareholders’ equity |
|
665,700 |
|
|
707,244 |
|
Total liabilities and shareholders’ equity |
$ |
1,190,581 |
|
$ |
1,208,076 |
|
Forward Air Corporation |
|||||||
|
Condensed Consolidated Statements of Cash Flows |
|||||||
|
(In thousands) |
|||||||
|
(Unaudited) |
|||||||
|
|
Three Months Ended |
||||||
|
|
September 30, |
|
September 30, |
||||
|
Operating activities: |
|
|
|
||||
|
Net income from operations |
$ |
9,288 |
|
|
$ |
52,133 |
|
|
Adjustments to reconcile net income of operations to net cash provided by operating activities of operations |
|
|
|
||||
|
Depreciation and amortization |
|
15,506 |
|
|
|
12,269 |
|
|
Share-based compensation expense |
|
3,043 |
|
|
|
2,676 |
|
|
Provision for revenue adjustments |
|
2,782 |
|
|
|
4,368 |
|
|
Deferred income tax expense |
|
17 |
|
|
|
— |
|
|
Other |
|
1,396 |
|
|
|
(966 |
) |
|
Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: |
|
|
|
||||
|
Accounts receivable |
|
(19,425 |
) |
|
|
(6,421 |
) |
|
Other receivables |
|
— |
|
|
|
1,004 |
|
|
Other current and noncurrent assets |
|
(6,916 |
) |
|
|
2,825 |
|
|
Accounts payable and accrued expenses |
|
24,174 |
|
|
|
16,106 |
|
|
Net cash provided by operating activities |
|
29,865 |
|
|
|
83,994 |
|
|
|
|
|
|
||||
|
Investing activities: |
|
|
|
||||
|
Proceeds from sale of property and equipment |
|
104 |
|
|
|
656 |
|
|
Purchases of property and equipment |
|
(5,843 |
) |
|
|
(6,728 |
) |
|
Net cash used in investing activities |
|
(5,739 |
) |
|
|
(6,072 |
) |
|
|
|
|
|
||||
|
Financing activities: |
|
|
|
||||
|
Repayments of finance lease obligations |
|
(2,949 |
) |
|
|
(1,626 |
) |
|
Payments on credit facility |
|
(375 |
) |
|
|
(40,375 |
) |
|
Payments of dividends to shareholders |
|
(6,198 |
) |
|
|
(6,467 |
) |
|
Repurchases and retirement of common stock |
|
(14,019 |
) |
|
|
(29,994 |
) |
|
Payment of minimum tax withholdings on share-based awards |
|
(23 |
) |
|
|
— |
|
|
Net cash used in financing activities |
|
(23,564 |
) |
|
|
(78,462 |
) |
|
|
|
|
|
||||
|
Net increase (decrease) in cash and cash equivalents |
|
562 |
|
|
|
(540 |
) |
|
|
|
|
|
||||
|
Cash and cash equivalents at beginning of period |
|
18,281 |
|
|
|
47,386 |
|
|
Cash and cash equivalents at end of period |
$ |
18,843 |
|
|
$ |
46,846 |
|
|
|
|
|
|
||||
|
Forward Air Corporation |
|||||||
|
Condensed Consolidated Statements of Cash Flows |
|||||||
|
(In thousands) |
|||||||
|
(Unaudited) |
|||||||
|
|
Nine Months Ended |
||||||
|
|
September 30, |
|
September 30, |
||||
|
Operating activities: |
|
|
|
||||
|
Net income from operations |
$ |
65,607 |
|
|
$ |
150,249 |
|
|
Adjustments to reconcile net income of operations to net cash provided by operating activities of operations |
|
|
|
||||
|
Depreciation and amortization |
|
43,654 |
|
|
|
34,994 |
|
|
Change in fair value of earn-out liability |
|
— |
|
|
|
(294 |
) |
|
Share-based compensation expense |
|
9,352 |
|
|
|
8,743 |
|
|
Provision for revenue adjustments |
|
8,311 |
|
|
|
7,302 |
|
|
Deferred income tax expense |
|
2,199 |
|
|
|
1,962 |
|
|
Other |
|
964 |
|
|
|
417 |
|
|
Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: |
|
|
|
||||
|
Accounts receivable |
|
18,874 |
|
|
|
(43,172 |
) |
|
Other receivables |
|
— |
|
|
|
8,097 |
|
|
Other current and noncurrent assets |
|
4,207 |
|
|
|
6,743 |
|
|
Accounts payable and accrued expenses |
|
6,263 |
|
|
|
21,773 |
|
|
Net cash provided by operating activities |
|
159,431 |
|
|
|
196,814 |
|
|
|
|
|
|
||||
|
Investing activities: |
|
|
|
||||
|
Proceeds from sale of property and equipment |
|
3,275 |
|
|
|
1,423 |
|
|
Purchases of property and equipment |
|
(23,418 |
) |
|
|
(25,401 |
) |
|
Purchase of a business, net of cash acquired |
|
(56,703 |
) |
|
|
(40,433 |
) |
|
Net cash used in investing activities |
|
(76,846 |
) |
|
|
(64,411 |
) |
|
|
|
|
|
||||
|
Financing activities: |
|
|
|
||||
|
Repayments of finance lease obligations |
|
(6,936 |
) |
|
|
(4,209 |
) |
|
Proceeds from credit facility |
|
45,000 |
|
|
|
— |
|
|
Payments on credit facility |
|
(31,125 |
) |
|
|
(48,625 |
) |
|
Payment of earn-out liability |
|
— |
|
|
|
(91 |
) |
|
Proceeds from issuance of common stock upon stock option exercises |
|
— |
|
|
|
206 |
|
|
Payments of dividends to shareholders |
|
(18,798 |
) |
|
|
(19,461 |
) |
|
Repurchases and retirement of common stock |
|
(93,811 |
) |
|
|
(47,774 |
) |
|
Proceeds from common stock issued under employee stock purchase plan |
|
421 |
|
|
|
374 |
|
|
Payment of minimum tax withholdings on share-based awards |
|
(4,315 |
) |
|
|
(3,293 |
) |
|
Net cash used in financing activities |
|
(109,564 |
) |
|
|
(122,873 |
) |
|
|
|
|
|
||||
|
Net (decrease) increase in cash and cash equivalents |
|
(26,979 |
) |
|
|
9,530 |
|
|
|
|
|
|
||||
|
Cash and cash equivalents at beginning of period |
|
45,822 |
|
|
|
37,316 |
|
|
Cash and cash equivalents at end of period |
$ |
18,843 |
|
|
$ |
46,846 |
|
Forward Air Corporation Reconciliation of Non-GAAP Financial Measures
In this press release, the Company uses non-GAAP financial measures that are derived on the basis of methodologies other than in accordance with GAAP. 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 as well as evaluating the Company’s performance.
For the three and nine months ended September 30, 2023 and 2022, this press release contains the following non-GAAP financial measures: earnings before interest, taxes, depreciation and amortization (“EBITDA”), free cash flow, adjusted income from operations, adjusted net income, and adjusted net income per diluted share.
The Company believes that EBITDA 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. The Company believes that free cash flow is an important measure of its ability to repay maturing debt or fund other uses of capital that it believes will enhance shareholder value. The Company believes providing adjusted income from operations, net income and net income per share allows investors to compare Company performance consistently over various periods without regard to the impact of unusual, nonrecurring or nonoperational items.
Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company’s financial 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 Company has included, for the periods indicated, a reconciliation of the non-GAAP financial measure to the most directly comparable GAAP financial measure.
Due to the forward-looking nature of the fourth quarter 2023 guidance for adjusted net income per diluted share, the Company is unable to reconcile this non-GAAP measure to the most directly comparable GAAP measure because the comparable GAAP measure is not reasonably accessible or reliable due to the inherent difficulty in forecasting and quantifying measures that would be required for such reconciliation.
The following is a reconciliation of net income to EBITDA for the three and nine months ended September 30, 2023 and 2022 (in thousands):
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||
|
|
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
||||
|
Net income |
|
$ |
9,288 |
|
$ |
52,133 |
|
$ |
65,607 |
|
$ |
150,249 |
|
Interest expense |
|
|
2,655 |
|
|
1,544 |
|
|
7,595 |
|
|
3,521 |
|
Income tax expense |
|
|
3,550 |
|
|
17,988 |
|
|
23,011 |
|
|
50,791 |
|
Depreciation and amortization |
|
|
15,506 |
|
|
12,269 |
|
|
43,654 |
|
|
34,994 |
|
EBITDA |
|
$ |
30,999 |
|
$ |
83,934 |
|
$ |
139,867 |
|
$ |
239,555 |
|
|
|
|
|
|
|
|
|
|
||||
The following is a reconciliation of net cash provided by operating activities to free cash flow for the three and nine months ended September 30, 2023 and 2022 (in thousands):
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
||||||||
|
Net cash provided by operating activities |
|
$ |
29,865 |
|
|
$ |
83,994 |
|
|
$ |
159,431 |
|
|
$ |
196,814 |
|
|
Proceeds from sale of property and equipment |
|
|
104 |
|
|
|
656 |
|
|
|
3,275 |
|
|
|
1,423 |
|
|
Purchases of property and equipment |
|
|
(5,843 |
) |
|
|
(6,728 |
) |
|
|
(23,418 |
) |
|
|
(25,401 |
) |
|
Free cash flow |
|
$ |
24,126 |
|
|
$ |
77,922 |
|
|
$ |
139,288 |
|
|
$ |
172,836 |
|
The following is a reconciliation of reported income from operations, net income, and net income per diluted share to adjusted income from operations, net income, and net income per diluted share for the three and nine months ended September 30, 2023 and 2022 (in thousands, except net income per diluted share):
|
|
|
Three Months Ended September 30, 2023 |
|
Three Months Ended September 30, 2022 |
|||||||||||||||||
|
|
|
Income From |
|
Net |
|
Net Income |
|
Income From |
|
Net |
|
Net Income |
|||||||||
|
As Reported |
|
$ |
15,493 |
|
$ |
9,288 |
|
$ |
0.36 |
|
$ |
71,665 |
|
|
$ |
52,133 |
|
|
$ |
1.93 |
|
|
Due diligence and transaction costs |
|
|
22,371 |
|
|
16,174 |
|
|
0.63 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
As Adjusted |
|
$ |
37,864 |
|
$ |
25,462 |
|
$ |
0.99 |
|
$ |
71,665 |
|
|
$ |
52,133 |
|
|
$ |
1.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
1 Net income and net income per diluted share amounts are based on the after-tax effect of each item. The income tax effect is calculated by applying the effective tax rate to the pre-tax amount. The total tax effect of the above item is $6,197. |
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
Nine Months Ended September 30, 2023 |
|
Nine Months Ended September 30, 2022 |
|||||||||||||||||
|
|
|
Income From |
|
Net |
|
Net Income |
|
Income From |
|
Net |
|
Net Income |
|||||||||
|
As Reported |
|
$ |
96,213 |
|
$ |
65,607 |
|
$ |
2.50 |
|
$ |
204,561 |
|
|
$ |
150,249 |
|
|
$ |
5.53 |
|
|
Due diligence and transaction costs |
|
|
27,871 |
|
|
20,625 |
|
|
0.79 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Change in the fair value of the earn-out liability |
|
|
— |
|
|
— |
|
|
— |
|
|
(294 |
) |
|
|
(220 |
) |
|
|
(0.01 |
) |
|
As Adjusted |
|
$ |
124,084 |
|
$ |
86,232 |
|
$ |
3.29 |
|
$ |
204,267 |
|
|
$ |
150,029 |
|
|
$ |
5.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
1 Net income and net income per diluted share amounts are based on the after-tax effect of each item. The income tax effect is calculated by applying the effective tax rate to the pre-tax amount. The total tax effect of the above item is $7,246. |
|||||||||||||||||||||
|
2 Net income and net income per diluted share amounts are based on the after-tax effect of each item. The income tax effect is calculated by applying the effective tax rate to the pre-tax amount. The total tax effect of the above item is ($74). |
|||||||||||||||||||||
Contacts
Forward Air Corporation
Brandon Hammer, 423-636-7173
[email protected]
