FORWARD AIR CORPORATION |
(Exact name of registrant as specified in its charter) |
Tennessee | 000-22490 | 62-1120025 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
430 Airport Road Greeneville, Tennessee | 37745 | |
(Address of principal executive offices) | (Zip Code) |
Not Applicable |
(Former name or former address, if changed since last report) |
No. | Exhibit | |
99.1 | Press Release of Forward Air Corporation dated July 18, 2013 |
No. | Exhibit | |
99.2 | Forward Air Inc. Historical Operating Statistics |
FORWARD AIR CORPORATION | |||
Date: July 18, 2013 | By: | /s/ Rodney L. Bell | |
Rodney L. Bell Chief Financial Officer, Senior Vice President and Treasurer |
No. | Exhibit | |
99.1 | Press Release of Forward Air Corporation dated July 18, 2013 |
No. | Exhibit | |
99.2 | Forward Air Inc. Historical Operating Statistics |
Forward Air Corporation | |||||||||||||||
Consolidated Statements of Comprehensive Income | |||||||||||||||
(In thousands, except per share data) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three months ended | Six months ended | ||||||||||||||
June 30, 2013 | June 30, 2012 | June 30, 2013 | June 30, 2012 | ||||||||||||
Operating revenue: | |||||||||||||||
Airport-to-airport | $ | 97,120 | $ | 102,464 | $ | 187,497 | $ | 193,092 | |||||||
Logistics | 31,941 | 21,124 | 54,912 | 42,437 | |||||||||||
Other | 6,620 | 6,769 | 12,762 | 12,970 | |||||||||||
Pool distribution | 24,123 | 17,969 | 46,193 | 36,908 | |||||||||||
Total operating revenue | 159,804 | 148,326 | 301,364 | 285,407 | |||||||||||
Operating expenses: | |||||||||||||||
Purchased transportation | |||||||||||||||
Airport-to-airport | 39,639 | 42,639 | 76,198 | 79,396 | |||||||||||
Logistics | 21,235 | 16,086 | 37,544 | 31,802 | |||||||||||
Other | 1,937 | 1,832 | 3,672 | 3,430 | |||||||||||
Pool distribution | 7,442 | 4,686 | 13,838 | 9,813 | |||||||||||
Total purchased transportation | 70,253 | 65,243 | 131,252 | 124,441 | |||||||||||
Salaries, wages and employee benefits | 36,031 | 32,536 | 69,983 | 65,710 | |||||||||||
Operating leases | 6,888 | 6,824 | 13,932 | 13,931 | |||||||||||
Depreciation and amortization | 5,971 | 5,394 | 11,157 | 10,515 | |||||||||||
Insurance and claims | 3,215 | 2,236 | 5,874 | 5,034 | |||||||||||
Fuel expense | 3,656 | 2,412 | 6,664 | 4,953 | |||||||||||
Other operating expenses | 11,285 | 10,598 | 24,207 | 20,951 | |||||||||||
Total operating expenses | 137,299 | 125,243 | 263,069 | 245,535 | |||||||||||
Income from operations | 22,505 | 23,083 | 38,295 | 39,872 | |||||||||||
Other income (expense): | |||||||||||||||
Interest expense | (128 | ) | (79 | ) | (256 | ) | (130 | ) | |||||||
Other, net | 14 | (2 | ) | 45 | 15 | ||||||||||
Total other expense | (114 | ) | (81 | ) | (211 | ) | (115 | ) | |||||||
Income before income taxes | 22,391 | 23,002 | 38,084 | 39,757 | |||||||||||
Income taxes | 8,560 | 8,835 | 13,399 | 15,317 | |||||||||||
Net income and comprehensive income | $ | 13,831 | $ | 14,167 | $ | 24,685 | $ | 24,440 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.46 | $ | 0.49 | $ | 0.83 | $ | 0.85 | |||||||
Diluted | $ | 0.45 | $ | 0.48 | $ | 0.81 | $ | 0.83 | |||||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 30,161 | 28,908 | 29,838 | 28,800 | |||||||||||
Diluted | 30,736 | 29,445 | 30,477 | 29,402 | |||||||||||
Dividends per share: | $ | 0.10 | $ | 0.07 | $ | 0.20 | $ | 0.14 |
Forward Air Corporation | |||||||
Consolidated Balance Sheets | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
June 30, 2013 | December 31, 2012 (a) | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 81,101 | $ | 112,182 | |||
Accounts receivable, net | 76,280 | 75,262 | |||||
Other current assets | 19,900 | 10,952 | |||||
Total current assets | 177,281 | 198,396 | |||||
Property and equipment | 266,811 | 239,138 | |||||
Less accumulated depreciation and amortization | 109,346 | 105,581 | |||||
Net property and equipment | 157,465 | 133,557 | |||||
Goodwill and other acquired intangibles: | |||||||
Goodwill | 87,771 | 43,332 | |||||
Other acquired intangibles, net of accumulated amortization | 43,138 | 22,102 | |||||
Total net goodwill and other acquired intangibles | 130,909 | 65,434 | |||||
Other assets | 2,537 | 1,800 | |||||
Total assets | $ | 468,192 | $ | 399,187 | |||
Liabilities and Shareholders’ Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 12,189 | $ | 11,168 | |||
Accrued expenses | 17,220 | 16,476 | |||||
Current portion of debt and capital lease obligations | 121 | 276 | |||||
Total current liabilities | 29,530 | 27,920 | |||||
Debt and capital lease obligations, less current portion | 23 | 58 | |||||
Other long-term liabilities | 8,985 | 7,098 | |||||
Deferred income taxes | 25,899 | 12,440 | |||||
Shareholders’ equity: | |||||||
Common stock | 303 | 292 | |||||
Additional paid-in capital | 98,915 | 64,644 | |||||
Retained earnings | 304,537 | 286,735 | |||||
Total shareholders’ equity | 403,755 | 351,671 | |||||
Total liabilities and shareholders’ equity | $ | 468,192 | $ | 399,187 | |||
(a) Taken from audited financial statements, which are not presented in their entirety. |
Forward Air Corporation | |||||||
Condensed Consolidated Statements of Cash Flows | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Three months ended | |||||||
June 30, 2013 | June 30, 2012 | ||||||
Operating activities: | |||||||
Net income | $ | 13,831 | $ | 14,167 | |||
Adjustments to reconcile net income to net cash provided by operating activities | |||||||
Depreciation and amortization | 5,971 | 5,394 | |||||
Share-based compensation | 1,536 | 1,517 | |||||
Gain on disposal of property and equipment | (368 | ) | (29 | ) | |||
Provision for (recovery) loss on receivables | (11 | ) | 1 | ||||
Provision for revenue adjustments | 627 | 500 | |||||
Deferred income tax | 2,086 | 2,241 | |||||
Excess tax benefit for stock options exercised | (632 | ) | (2 | ) | |||
Changes in operating assets and liabilities | |||||||
Accounts receivable | 1,185 | (2,682 | ) | ||||
Prepaid expenses and other current assets | (1,360 | ) | (2,203 | ) | |||
Accounts payable and accrued expenses | (6,219 | ) | (12,939 | ) | |||
Net cash provided by operating activities | 16,646 | 5,965 | |||||
Investing activities: | |||||||
Proceeds from disposal of property and equipment | 884 | 531 | |||||
Purchases of property and equipment | (15,812 | ) | (5,220 | ) | |||
Acquisition of business, net of cash acquired | (109 | ) | — | ||||
Other | (4 | ) | (41 | ) | |||
Net cash used in investing activities | (15,041 | ) | (4,730 | ) | |||
Financing activities: | |||||||
Payments of debt and capital lease obligations | (75 | ) | (136 | ) | |||
Proceeds from exercise of stock options | 10,219 | 253 | |||||
Payments of cash dividends | (3,047 | ) | (2,038 | ) | |||
Common stock issued under employee stock purchase plan | 137 | 119 | |||||
Excess tax benefit for stock options exercised | 632 | 2 | |||||
Net cash provided by (used in) financing activities | 7,866 | (1,800 | ) | ||||
Net increase (decrease) in cash | 9,471 | (565 | ) | ||||
Cash at beginning of period | 71,630 | 69,397 | |||||
Cash at end of period | $ | 81,101 | $ | 68,832 |
Forward Air Corporation | |||||||
Condensed Consolidated Statements of Cash Flows | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Six months ended | |||||||
June 30, 2013 | June 30, 2012 | ||||||
Operating activities: | |||||||
Net income | $ | 24,685 | $ | 24,440 | |||
Adjustments to reconcile net income to net cash provided by operating activities | |||||||
Depreciation and amortization | 11,157 | 10,515 | |||||
Share-based compensation | 3,094 | 3,123 | |||||
(Gain) loss on disposal of property and equipment | (283 | ) | 167 | ||||
Provision for loss on receivables | 290 | 111 | |||||
Provision for revenue adjustments | 1,126 | 927 | |||||
Deferred income tax | 2,936 | 1,437 | |||||
Excess tax benefit for stock options exercised | (2,870 | ) | (206 | ) | |||
Changes in operating assets and liabilities | |||||||
Accounts receivable | 3,196 | (5,173 | ) | ||||
Prepaid expenses and other current assets | (2,090 | ) | (3,128 | ) | |||
Accounts payable and accrued expenses | (3,991 | ) | (8,293 | ) | |||
Net cash provided by operating activities | 37,250 | 23,920 | |||||
Investing activities: | |||||||
Proceeds from disposal of property and equipment | 1,048 | 736 | |||||
Purchases of property and equipment | (27,994 | ) | (18,318 | ) | |||
Acquisition of businesses, net of cash acquired | (45,328 | ) | — | ||||
Other | (60 | ) | (347 | ) | |||
Net cash used in investing activities | (72,334 | ) | (17,929 | ) | |||
Financing activities: | |||||||
Payments of debt and capital lease obligations | (20,303 | ) | (272 | ) | |||
Proceeds from exercise of stock options | 28,179 | 8,445 | |||||
Payments of cash dividends | (6,014 | ) | (4,072 | ) | |||
Common stock issued under employee stock purchase plan | 137 | 119 | |||||
Cash settlement of share-based awards for minimum tax withholdings | (866 | ) | (386 | ) | |||
Excess tax benefit for stock options exercised | 2,870 | 206 | |||||
Net cash provided by financing activities | 4,003 | 4,040 | |||||
Net (decrease) increase in cash | (31,081 | ) | 10,031 | ||||
Cash at beginning of period | 112,182 | 58,801 | |||||
Cash at end of period | $ | 81,101 | $ | 68,832 |
Forward Air Corporation | ||||||||||||||||||||
Segment Information | ||||||||||||||||||||
(In millions) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three months ended | ||||||||||||||||||||
June 30, | Percent of | June 30, | Percent of | Percent | ||||||||||||||||
2013 | Revenue | 2012 | Revenue | Change | Change | |||||||||||||||
Operating revenue | ||||||||||||||||||||
Forward Air | $ | 124.1 | 77.7 | % | $ | 130.5 | 88.0 | % | $ | (6.4 | ) | (4.9 | )% | |||||||
FASI | 24.3 | 15.2 | 18.4 | 12.4 | 5.9 | 32.1 | ||||||||||||||
TQI | 12.2 | 7.6 | — | — | 12.2 | 100.0 | ||||||||||||||
Intercompany eliminations | (0.8 | ) | (0.5 | ) | (0.6 | ) | (0.4 | ) | (0.2 | ) | 33.3 | |||||||||
Total | 159.8 | 100.0 | 148.3 | 100.0 | 11.5 | 7.8 | ||||||||||||||
Purchased transportation | ||||||||||||||||||||
Forward Air | 56.5 | 45.5 | 60.9 | 46.7 | (4.4 | ) | (7.2 | ) | ||||||||||||
FASI | 7.7 | 31.7 | 4.9 | 26.6 | 2.8 | 57.1 | ||||||||||||||
TQI | 6.7 | 54.9 | — | — | 6.7 | 100.0 | ||||||||||||||
Intercompany eliminations | (0.6 | ) | 75.0 | (0.5 | ) | 83.3 | (0.1 | ) | 20.0 | |||||||||||
Total | 70.3 | 44.0 | 65.3 | 44.0 | 5.0 | 7.7 | ||||||||||||||
Salaries, wages and employee benefits | ||||||||||||||||||||
Forward Air | 25.6 | 20.6 | 25.4 | 19.5 | 0.2 | 0.8 | ||||||||||||||
FASI | 8.5 | 35.0 | 7.1 | 38.6 | 1.4 | 19.7 | ||||||||||||||
TQI | 1.9 | 15.6 | — | — | 1.9 | 100.0 | ||||||||||||||
Total | 36.0 | 22.5 | 32.5 | 21.9 | 3.5 | 10.8 | ||||||||||||||
Operating leases | ||||||||||||||||||||
Forward Air | 4.9 | 4.0 | 5.0 | 3.8 | (0.1 | ) | (2.0 | ) | ||||||||||||
FASI | 1.9 | 7.8 | 1.8 | 9.8 | 0.1 | 5.6 | ||||||||||||||
TQI | 0.1 | 0.8 | — | — | 0.1 | 100.0 | ||||||||||||||
Total | 6.9 | 4.3 | 6.8 | 4.6 | 0.1 | 1.5 | ||||||||||||||
Depreciation and amortization | ||||||||||||||||||||
Forward Air | 4.1 | 3.3 | 4.2 | 3.2 | (0.1 | ) | (2.4 | ) | ||||||||||||
FASI | 1.2 | 4.9 | 1.2 | 6.5 | — | — | ||||||||||||||
TQI | 0.7 | 5.7 | — | — | 0.7 | 100.0 | ||||||||||||||
Total | 6.0 | 3.8 | 5.4 | 3.6 | 0.6 | 11.1 | ||||||||||||||
Insurance and claims | ||||||||||||||||||||
Forward Air | 2.2 | 1.8 | 1.7 | 1.3 | 0.5 | 29.4 | ||||||||||||||
FASI | 0.8 | 3.3 | 0.5 | 2.7 | 0.3 | 60.0 | ||||||||||||||
TQI | 0.2 | 1.7 | — | — | 0.2 | 100.0 | ||||||||||||||
Total | 3.2 | 2.0 | 2.2 | 1.5 | 1.0 | 45.5 | ||||||||||||||
Fuel expense | ||||||||||||||||||||
Forward Air | 1.0 | 0.8 | 1.0 | 0.7 | — | — | ||||||||||||||
FASI | 1.5 | 6.2 | 1.4 | 7.6 | 0.1 | 7.1 | ||||||||||||||
TQI | 1.2 | 9.8 | — | — | 1.2 | 100.0 | ||||||||||||||
Total | 3.7 | 2.3 | 2.4 | 1.6 | 1.3 | 54.2 | ||||||||||||||
Other operating expenses | ||||||||||||||||||||
Forward Air | 7.9 | 6.4 | 9.1 | 7.0 | (1.2 | ) | (13.2 | ) | ||||||||||||
FASI | 2.9 | 11.9 | 1.6 | 8.7 | 1.3 | 81.3 | ||||||||||||||
TQI | 0.6 | 4.9 | — | — | 0.6 | 100.0 | ||||||||||||||
Intercompany eliminations | (0.2 | ) | 25.0 | (0.1 | ) | 16.7 | (0.1 | ) | 100.0 | |||||||||||
Total | 11.2 | 7.0 | 10.6 | 7.2 | 0.6 | 5.7 | ||||||||||||||
Income (loss) from operations | ||||||||||||||||||||
Forward Air | 21.9 | 17.6 | 23.2 | 17.8 | (1.3 | ) | (5.6 | ) | ||||||||||||
FASI | (0.2 | ) | (0.8 | ) | (0.1 | ) | (0.5 | ) | (0.1 | ) | 100.0 | |||||||||
TQI | 0.8 | 6.6 | — | — | 0.8 | 100.0 | ||||||||||||||
Total | $ | 22.5 | 14.1 | % | $ | 23.1 | 15.6 | % | $ | (0.6 | ) | (2.6 | )% |
Forward Air Corporation | ||||||||||||||||||||
Segment Information | ||||||||||||||||||||
(In millions) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Six months ended | ||||||||||||||||||||
June 30, | Percent of | June 30, | Percent of | Percent | ||||||||||||||||
2013 | Revenue | 2012 | Revenue | Change | Change | |||||||||||||||
Operating revenue | ||||||||||||||||||||
Forward Air | $ | 240.2 | 79.7 | % | $ | 248.9 | 87.2 | % | $ | (8.7 | ) | (3.5 | )% | |||||||
FASI | 46.6 | 15.5 | 37.6 | 13.2 | 9.0 | 23.9 | ||||||||||||||
TQI | 16.1 | 5.3 | — | — | 16.1 | 100.0 | ||||||||||||||
Intercompany eliminations | (1.5 | ) | (0.5 | ) | (1.1 | ) | (0.4 | ) | (0.4 | ) | 36.4 | |||||||||
Total | 301.4 | 100.0 | 285.4 | 100.0 | 16.0 | 5.6 | ||||||||||||||
Purchased transportation | ||||||||||||||||||||
Forward Air | 109.0 | 45.4 | 115.2 | 46.3 | (6.2 | ) | (5.4 | ) | ||||||||||||
FASI | 14.5 | 31.1 | 10.1 | 26.9 | 4.4 | 43.6 | ||||||||||||||
TQI | 8.9 | 55.3 | — | — | 8.9 | 100.0 | ||||||||||||||
Intercompany eliminations | (1.2 | ) | 80.0 | (0.9 | ) | 81.8 | (0.3 | ) | 33.3 | |||||||||||
Total | 131.2 | 43.6 | 124.4 | 43.6 | 6.8 | 5.5 | ||||||||||||||
Salaries, wages and employee benefits | ||||||||||||||||||||
Forward Air | 50.7 | 21.1 | 51.1 | 20.5 | (0.4 | ) | (0.8 | ) | ||||||||||||
FASI | 16.7 | 35.8 | 14.6 | 38.8 | 2.1 | 14.4 | ||||||||||||||
TQI | 2.6 | 16.1 | — | — | 2.6 | 100.0 | ||||||||||||||
Total | 70.0 | 23.2 | 65.7 | 23.0 | 4.3 | 6.5 | ||||||||||||||
Operating leases | ||||||||||||||||||||
Forward Air | 10.0 | 4.2 | 10.1 | 4.1 | (0.1 | ) | (1.0 | ) | ||||||||||||
FASI | 3.9 | 8.4 | 3.8 | 10.1 | 0.1 | 2.6 | ||||||||||||||
TQI | 0.1 | 0.6 | — | — | 0.1 | 100.0 | ||||||||||||||
Total | 14.0 | 4.7 | 13.9 | 4.9 | 0.1 | 0.7 | ||||||||||||||
Depreciation and amortization | ||||||||||||||||||||
Forward Air | 7.9 | 3.3 | 8.2 | 3.3 | (0.3 | ) | (3.7 | ) | ||||||||||||
FASI | 2.4 | 5.1 | 2.3 | 6.1 | 0.1 | 4.3 | ||||||||||||||
TQI | 0.9 | 5.6 | — | — | 0.9 | 100.0 | ||||||||||||||
Total | 11.2 | 3.7 | 10.5 | 3.7 | 0.7 | 6.7 | ||||||||||||||
Insurance and claims | ||||||||||||||||||||
Forward Air | 4.1 | 1.7 | 3.8 | 1.5 | 0.3 | 7.9 | ||||||||||||||
FASI | 1.5 | 3.2 | 1.2 | 3.2 | 0.3 | 25.0 | ||||||||||||||
TQI | 0.2 | 1.3 | — | — | 0.2 | 100.0 | ||||||||||||||
Total | 5.8 | 1.9 | 5.0 | 1.7 | 0.8 | 16.0 | ||||||||||||||
Fuel expense | ||||||||||||||||||||
Forward Air | 2.0 | 0.8 | 2.2 | 0.9 | (0.2 | ) | (9.1 | ) | ||||||||||||
FASI | 3.1 | 6.7 | 2.8 | 7.5 | 0.3 | 10.7 | ||||||||||||||
TQI | 1.6 | 9.9 | — | — | 1.6 | 100.0 | ||||||||||||||
Total | 6.7 | 2.2 | 5.0 | 1.7 | 1.7 | 34.0 | ||||||||||||||
Other operating expenses | ||||||||||||||||||||
Forward Air | 18.2 | 7.6 | 17.8 | 7.1 | 0.4 | 2.2 | ||||||||||||||
FASI | 5.5 | 11.8 | 3.4 | 9.0 | 2.1 | 61.8 | ||||||||||||||
TQI | 0.8 | 5.0 | — | — | 0.8 | 100.0 | ||||||||||||||
Intercompany eliminations | (0.3 | ) | 20.0 | (0.2 | ) | 18.2 | (0.1 | ) | 50.0 | |||||||||||
Total | 24.2 | 8.0 | 21.0 | 7.4 | 3.2 | 15.2 | ||||||||||||||
Income (loss) from operations | ||||||||||||||||||||
Forward Air | 38.3 | 15.9 | 40.5 | 16.3 | (2.2 | ) | (5.4 | ) | ||||||||||||
FASI | (1.0 | ) | (2.1 | ) | (0.6 | ) | (1.6 | ) | (0.4 | ) | 66.7 | |||||||||
TQI | 1.0 | 6.2 | — | — | 1.0 | 100.0 | ||||||||||||||
Total | $ | 38.3 | 12.7 | % | $ | 39.9 | 14.0 | % | $ | (1.6 | ) | (4.0 | )% |
Forward Air Corporation | ||||||||||
Forward Air Inc. Operating Statistics | ||||||||||
Three months ended | ||||||||||
June 30, | June 30, | Percent | ||||||||
2013 | 2012 | Change | ||||||||
Operating ratio | 82.4 | % | 82.2 | % | 0.2 | % | ||||
Business days | 64.0 | 64.0 | — | |||||||
Business weeks | 12.8 | 12.8 | — | |||||||
Airport-to-airport: | ||||||||||
Tonnage | ||||||||||
Total pounds ¹ | 452,171 | 461,986 | (2.1 | ) | ||||||
Average weekly pounds ¹ | 35,326 | 36,093 | (2.1 | ) | ||||||
Linehaul shipments | ||||||||||
Total linehaul | 714,677 | 735,657 | (2.9 | ) | ||||||
Average weekly | 55,834 | 57,473 | (2.9 | ) | ||||||
Forward Air Complete shipments | 115,001 | 208,945 | (45.0 | ) | ||||||
As a percentage of linehaul shipments | 16.1 | % | 28.4 | % | (43.3 | ) | ||||
Average linehaul shipment size | 633 | 628 | 0.8 | |||||||
Revenue per pound ² | ||||||||||
Linehaul yield | $ | 16.98 | $ | 17.07 | (0.4 | ) | ||||
Fuel surcharge impact | 1.87 | 1.93 | (0.3 | ) | ||||||
Forward Air Complete impact | 2.68 | 3.21 | (2.4 | ) | ||||||
Total airport-to-airport yield | $ | 21.53 | $ | 22.21 | (3.1 | ) | ||||
Logistics: | ||||||||||
Miles | ||||||||||
Owner operator ¹ | 9,147 | 9,185 | (0.4 | ) | ||||||
Third party ¹ | 3,328 | 3,823 | (12.9 | ) | ||||||
Total Miles | 12,475 | 13,008 | (4.1 | ) | ||||||
Revenue per mile | $ | 1.60 | $ | 1.62 | (1.2 | ) | ||||
Cost per mile | $ | 1.18 | $ | 1.25 | (5.6 | )% | ||||
¹ - In thousands | ||||||||||
² - In cents per pound; percentage change is expressed as a percent of total yield. |
Forward Air Corporation | ||||||||||
Forward Air Inc. Operating Statistics | ||||||||||
Six months ended | ||||||||||
June 30, | June 30, | Percent | ||||||||
2013 | 2012 | Change | ||||||||
Operating ratio | 84.1 | % | 83.7 | % | 0.5 | % | ||||
Business days | 127.0 | 128.0 | (0.8 | ) | ||||||
Business weeks | 25.4 | 25.6 | (0.8 | ) | ||||||
Airport-to-airport: | ||||||||||
Tonnage | ||||||||||
Total pounds ¹ | 858,085 | 884,124 | (2.9 | ) | ||||||
Average weekly pounds ¹ | 33,783 | 34,536 | (2.2 | ) | ||||||
Linehaul shipments | ||||||||||
Total linehaul | 1,350,342 | 1,373,095 | (1.7 | ) | ||||||
Average weekly | 53,163 | 53,637 | (0.9 | ) | ||||||
Forward Air Complete shipments | 229,086 | 332,311 | (31.1 | ) | ||||||
As a percentage of linehaul shipments | 17.0 | % | 24.2 | % | (29.8 | ) | ||||
Average linehaul shipment size | 635 | 644 | (1.4 | ) | ||||||
Revenue per pound ² | ||||||||||
Linehaul yield | $ | 17.14 | $ | 16.99 | 0.7 | |||||
Fuel surcharge impact | 1.95 | 1.92 | 0.1 | |||||||
Forward Air Complete impact | 2.81 | 2.96 | (0.7 | ) | ||||||
Total airport-to-airport yield | $ | 21.90 | $ | 21.87 | 0.1 | |||||
Logistics: | ||||||||||
Miles | ||||||||||
Owner operator ¹ | 17,484 | 18,105 | (3.4 | ) | ||||||
Third party ¹ | 6,848 | 7,510 | (8.8 | ) | ||||||
Total Miles | 24,332 | 25,615 | (5.0 | ) | ||||||
Revenue per mile | $ | 1.61 | $ | 1.66 | (3.0 | ) | ||||
Cost per mile | $ | 1.19 | $ | 1.25 | (4.8 | )% | ||||
¹ - In thousands | ||||||||||
² - In cents per pound; percentage change is expressed as a percent of total yield. |
Forward Air Corporation | ||||||||||
Historical Operating Data - Unaudited | ||||||||||
2011 | ||||||||||
March 31 | June 30 | September 30 | December 31 | Average | ||||||
Forward Air, Inc. | ||||||||||
Average linehaul pounds per week (1) | ||||||||||
(in thousands) | 31,294 | 34,235 | 34,209 | 36,411 | 34,028 | |||||
Number of terminals - Company-operated | 66 | 66 | 66 | 66 | 66 | |||||
Number of terminals - agent | 18 | 18 | 19 | 19 | 19 | |||||
Number of terminals - total | 84 | 84 | 85 | 85 | 85 | |||||
Average tractors - Company | 195 | 218 | 216 | 189 | 205 | |||||
Average leased tractors - Company | 5 | 5 | 5 | 4 | 5 | |||||
Average leased straight trucks - Company | 18 | 9 | 9 | 8 | 11 | |||||
Average tractors - owner-operator | 843 | 871 | 897 | 910 | 880 | |||||
Average tractors - total | 1,061 | 1,103 | 1,127 | 1,111 | 1,101 | |||||
Average trailers | 2,274 | 2,265 | 2,510 | 2,517 | 2,392 | |||||
Forward Air Solutions, Inc. | ||||||||||
Number of terminals - Company-operated | 18 | 18 | 18 | 18 | 18 | |||||
Number of terminals - agent | 1 | 1 | 1 | 1 | 1 | |||||
Number of terminals - total | 19 | 19 | 19 | 19 | 19 | |||||
Average tractors - Company | 44 | 44 | 42 | 41 | 43 | |||||
Average leased tractors - Company | 23 | 12 | 11 | 11 | 14 | |||||
Average straight trucks & vans - Company | 118 | 116 | 110 | 109 | 113 | |||||
Average leased straight trucks - Company | 43 | 52 | 52 | 52 | 50 | |||||
Average tractors - owner-operator | 63 | 64 | 82 | 89 | 75 | |||||
Average straight trucks & vans - owner-operator | 61 | 55 | 54 | 62 | 58 | |||||
Average tractors - total | 352 | 343 | 351 | 364 | 353 | |||||
Average trailers | 26 | 26 | 26 | 26 | 26 | |||||
(1) Includes pounds associated with linehaul shipments only. |
Forward Air Corporation | ||||||||||
Historical Operating Data - Unaudited | ||||||||||
2012 | ||||||||||
March 31 | June 30 | September 30 | December 31 | Average | ||||||
Forward Air, Inc. | ||||||||||
Average linehaul pounds per week (1) | ||||||||||
(in thousands) | 32,980 | 36,093 | 34,783 | 35,626 | 34,871 | |||||
Number of terminals - Company-operated | 66 | 66 | 66 | 66 | 66 | |||||
Number of terminals - agent | 19 | 19 | 19 | 22 | 22 | |||||
Number of terminals - total | 85 | 85 | 85 | 88 | 88 | |||||
Average tractors - Company | 200 | 195 | 195 | 197 | 197 | |||||
Average leased tractors - Company | 4 | 2 | 3 | 2 | 3 | |||||
Average leased straight trucks - Company | 5 | 1 | 1 | 1 | 2 | |||||
Average tractors - owner-operator | 927 | 967 | 951 | 949 | 949 | |||||
Average tractors - total | 1,136 | 1,165 | 1,150 | 1,149 | 1,151 | |||||
Average trailers | 2,572 | 2,742 | 2,710 | 2,685 | 2,677 | |||||
Forward Air Solutions, Inc. | ||||||||||
Number of terminals - Company-operated | 18 | 18 | 18 | 17 | 17 | |||||
Number of terminals - agent | 2 | 2 | 2 | 2 | 2 | |||||
Number of terminals - total | 20 | 20 | 20 | 19 | 19 | |||||
Average tractors - Company | 47 | 46 | 45 | 45 | 46 | |||||
Average leased tractors - Company | 11 | 5 | 5 | 5 | 7 | |||||
Average straight trucks & vans - Company | 134 | 126 | 123 | 123 | 127 | |||||
Average leased straight trucks - Company | 50 | 35 | 34 | 34 | 38 | |||||
Average tractors - owner-operator | 82 | 78 | 84 | 84 | 82 | |||||
Average straight trucks & vans - owner-operator | 64 | 56 | 57 | 61 | 60 | |||||
Average tractors - total | 388 | 346 | 348 | 352 | 360 | |||||
Average trailers | 26 | 25 | 25 | 25 | 25 | |||||
(1) Includes pounds associated with linehaul shipments only. |
Forward Air Corporation | ||||||
Historical Operating Data - Unaudited | ||||||
2013 | ||||||
March 31 | June 30 | Average | ||||
Forward Air, Inc. | ||||||
Average linehaul pounds per week (1) | ||||||
(in thousands) | 32,215 | 35,326 | 33,783 | |||
Number of terminals - Company-operated | 66 | 66 | 66 | |||
Number of terminals - agent | 22 | 22 | 22 | |||
Number of terminals - total | 88 | 88 | 88 | |||
Average tractors - Company | 210 | 211 | 211 | |||
Average leased tractors - Company | 2 | 1 | 1 | |||
Average leased straight trucks - Company | 1 | 1 | 1 | |||
Average tractors - owner-operator | 945 | 961 | 953 | |||
Average tractors - total | 1,158 | 1,174 | 1,166 | |||
Average trailers | 2,882 | 3,021 | 2,952 | |||
Forward Air Solutions, Inc. | ||||||
Number of terminals - Company-operated | 19 | 19 | 19 | |||
Number of terminals - agent | 5 | 5 | 5 | |||
Number of terminals - total | 24 | 24 | 24 | |||
Average tractors - Company | 45 | 58 | 52 | |||
Average leased tractors - Company | 4 | 2 | 3 | |||
Average straight trucks & vans - Company | 107 | 139 | 123 | |||
Average leased straight trucks - Company | 34 | 33 | 33 | |||
Average tractors - owner-operator | 83 | 84 | 84 | |||
Average straight trucks & vans - owner-operator | 59 | 65 | 62 | |||
Average tractors - total | 332 | 381 | 357 | |||
Average trailers | 25 | 125 | 75 | |||
Total Quality, Inc. | ||||||
Average tractors - Company | 61 | 61 | 61 | |||
Average tractors - owner-operator | 3 | 10 | 7 | |||
Average tractors - total | 64 | 71 | 68 | |||
Average trailers | 68 | 77 | 68 | |||
(1) Includes pounds associated with linehaul shipments only. |
G6\LFV2S<3R0,+:60K;QM^V&Y1O.WD
M8R<'YL_@>A[?I7N9?D^6Y9%_V=1C%RDYRFWS3G.3@W*4G%/3ELE=VO)K63