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 October 21, 2013 |
No. | Exhibit | |
99.2 | Forward Air Inc. Historical Operating Statistics |
FORWARD AIR CORPORATION | |||
Date: October 21, 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 October 21, 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 | Nine months ended | ||||||||||||||
September 30, 2013 | September 30, 2012 | September 30, 2013 | September 30, 2012 | ||||||||||||
Operating revenue: | |||||||||||||||
Airport-to-airport | $ | 100,960 | $ | 96,914 | $ | 288,457 | $ | 290,006 | |||||||
Logistics | 32,562 | 20,878 | 87,474 | 63,315 | |||||||||||
Other | 6,862 | 6,528 | 19,624 | 19,498 | |||||||||||
Pool distribution | 29,649 | 19,194 | 75,841 | 56,102 | |||||||||||
Total operating revenue | 170,033 | 143,514 | 471,396 | 428,921 | |||||||||||
Operating expenses: | |||||||||||||||
Purchased transportation | |||||||||||||||
Airport-to-airport | 42,407 | 40,150 | 118,605 | 119,546 | |||||||||||
Logistics | 22,152 | 15,954 | 59,696 | 47,756 | |||||||||||
Other | 2,039 | 1,822 | 5,707 | 5,252 | |||||||||||
Pool distribution | 8,613 | 5,176 | 22,454 | 14,989 | |||||||||||
Total purchased transportation | 75,211 | 63,102 | 206,462 | 187,543 | |||||||||||
Salaries, wages and employee benefits | 39,165 | 31,698 | 109,149 | 97,408 | |||||||||||
Operating leases | 6,991 | 6,895 | 20,923 | 20,826 | |||||||||||
Depreciation and amortization | 6,220 | 5,425 | 17,377 | 15,940 | |||||||||||
Insurance and claims | 3,290 | 3,098 | 9,164 | 8,132 | |||||||||||
Fuel expense | 3,871 | 2,318 | 10,535 | 7,271 | |||||||||||
Other operating expenses | 12,428 | 11,352 | 36,634 | 32,303 | |||||||||||
Total operating expenses | 147,176 | 123,888 | 410,244 | 369,423 | |||||||||||
Income from operations | 22,857 | 19,626 | 61,152 | 59,498 | |||||||||||
Other income (expense): | |||||||||||||||
Interest expense | (145 | ) | (111 | ) | (401 | ) | (241 | ) | |||||||
Other, net | 27 | (21 | ) | 72 | (6 | ) | |||||||||
Total other expense | (118 | ) | (132 | ) | (329 | ) | (247 | ) | |||||||
Income before income taxes | 22,739 | 19,494 | 60,823 | 59,251 | |||||||||||
Income taxes | 8,542 | 7,227 | 21,941 | 22,544 | |||||||||||
Net income and comprehensive income | $ | 14,197 | $ | 12,267 | $ | 38,882 | $ | 36,707 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.47 | $ | 0.42 | $ | 1.30 | $ | 1.27 | |||||||
Diluted | $ | 0.46 | $ | 0.41 | $ | 1.27 | $ | 1.24 | |||||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 30,374 | 29,088 | 30,017 | 28,895 | |||||||||||
Diluted | 30,986 | 29,660 | 30,677 | 29,484 | |||||||||||
Dividends per share: | $ | 0.10 | $ | 0.10 | $ | 0.30 | $ | 0.24 |
Forward Air Corporation | |||||||
Consolidated Balance Sheets | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
September 30, 2013 | December 31, 2012 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 98,551 | $ | 112,182 | |||
Accounts receivable, net | 83,224 | 75,262 | |||||
Other current assets | 18,849 | 10,952 | |||||
Total current assets | 200,624 | 198,396 | |||||
Property and equipment | 270,113 | 239,138 | |||||
Less accumulated depreciation and amortization | 112,514 | 105,581 | |||||
Net property and equipment | 157,599 | 133,557 | |||||
Goodwill and other acquired intangibles: | |||||||
Goodwill | 88,404 | 43,332 | |||||
Other acquired intangibles, net of accumulated amortization | 41,624 | 22,102 | |||||
Total net goodwill and other acquired intangibles | 130,028 | 65,434 | |||||
Other assets | 2,551 | 1,800 | |||||
Total assets | $ | 490,802 | $ | 399,187 | |||
Liabilities and Shareholders’ Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 17,067 | $ | 11,168 | |||
Accrued expenses | 19,490 | 16,476 | |||||
Current portion of debt and capital lease obligations | 92 | 276 | |||||
Total current liabilities | 36,649 | 27,920 | |||||
Debt and capital lease obligations, less current portion | 4 | 58 | |||||
Other long-term liabilities | 9,129 | 7,098 | |||||
Deferred income taxes | 26,576 | 12,440 | |||||
Shareholders’ equity: | |||||||
Common stock | 304 | 292 | |||||
Additional paid-in capital | 102,465 | 64,644 | |||||
Retained earnings | 315,675 | 286,735 | |||||
Total shareholders’ equity | 418,444 | 351,671 | |||||
Total liabilities and shareholders’ equity | $ | 490,802 | $ | 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 | |||||||
September 30, 2013 | September 30, 2012 | ||||||
Operating activities: | |||||||
Net income | $ | 14,197 | $ | 12,267 | |||
Adjustments to reconcile net income to net cash provided by operating activities | |||||||
Depreciation and amortization | 6,220 | 5,425 | |||||
Share-based compensation | 1,525 | 1,427 | |||||
Gain on disposal of property and equipment | (185 | ) | 92 | ||||
Provision for (recovery) loss on receivables | (56 | ) | 115 | ||||
Provision for revenue adjustments | 579 | 490 | |||||
Deferred income tax | 1,722 | 1,023 | |||||
Excess tax benefit for stock options exercised | (337 | ) | (148 | ) | |||
Changes in operating assets and liabilities | |||||||
Accounts receivable | (7,458 | ) | (426 | ) | |||
Prepaid expenses and other current assets | 515 | 1,499 | |||||
Accounts payable and accrued expenses | 6,515 | (5 | ) | ||||
Net cash provided by operating activities | 23,237 | 21,759 | |||||
Investing activities: | |||||||
Proceeds from disposal of property and equipment | 617 | 131 | |||||
Purchases of property and equipment | (5,272 | ) | (2,181 | ) | |||
Other | (51 | ) | 80 | ||||
Net cash used in investing activities | (4,706 | ) | (1,970 | ) | |||
Financing activities: | |||||||
Payments of debt and capital lease obligations | (48 | ) | (139 | ) | |||
Proceeds from exercise of stock options | 1,687 | 7,295 | |||||
Payments of cash dividends | (3,057 | ) | (2,937 | ) | |||
Excess tax benefit for stock options exercised | 337 | 148 | |||||
Net cash (used in) provided by financing activities | (1,081 | ) | 4,367 | ||||
Net increase in cash | 17,450 | 24,156 | |||||
Cash at beginning of period | 81,101 | 68,832 | |||||
Cash at end of period | $ | 98,551 | $ | 92,988 |
Forward Air Corporation | |||||||
Condensed Consolidated Statements of Cash Flows | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Nine months ended | |||||||
September 30, 2013 | September 30, 2012 | ||||||
Operating activities: | |||||||
Net income | $ | 38,882 | $ | 36,707 | |||
Adjustments to reconcile net income to net cash provided by operating activities | |||||||
Depreciation and amortization | 17,377 | 15,940 | |||||
Share-based compensation | 4,619 | 4,550 | |||||
(Gain) loss on disposal of property and equipment | (468 | ) | 259 | ||||
Provision for loss on receivables | 234 | 226 | |||||
Provision for revenue adjustments | 1,705 | 1,417 | |||||
Deferred income tax | 4,658 | 2,460 | |||||
Excess tax benefit for stock options exercised | (3,207 | ) | (354 | ) | |||
Changes in operating assets and liabilities | |||||||
Accounts receivable | (4,262 | ) | (5,599 | ) | |||
Prepaid expenses and other current assets | (1,575 | ) | (1,629 | ) | |||
Accounts payable and accrued expenses | 2,525 | (8,298 | ) | ||||
Net cash provided by operating activities | 60,488 | 45,679 | |||||
Investing activities: | |||||||
Proceeds from disposal of property and equipment | 1,665 | 867 | |||||
Purchases of property and equipment | (33,266 | ) | (20,499 | ) | |||
Acquisition of businesses, net of cash acquired | (45,329 | ) | — | ||||
Other | (111 | ) | (267 | ) | |||
Net cash used in investing activities | (77,041 | ) | (19,899 | ) | |||
Financing activities: | |||||||
Payments of debt and capital lease obligations | (20,351 | ) | (411 | ) | |||
Proceeds from exercise of stock options | 29,866 | 15,740 | |||||
Payments of cash dividends | (9,071 | ) | (7,009 | ) | |||
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 | 3,207 | 354 | |||||
Net cash provided by financing activities | 2,922 | 8,407 | |||||
Net (decrease) increase in cash | (13,631 | ) | 34,187 | ||||
Cash at beginning of period | 112,182 | 58,801 | |||||
Cash at end of period | $ | 98,551 | $ | 92,988 |
Forward Air Corporation | ||||||||||||||||||||
Segment Information | ||||||||||||||||||||
(In millions) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three months ended | ||||||||||||||||||||
September 30, | Percent of | September 30, | Percent of | Percent | ||||||||||||||||
2013 | Revenue | 2012 | Revenue | Change | Change | |||||||||||||||
Operating revenue | ||||||||||||||||||||
Forward Air | $ | 128.8 | 75.8 | % | $ | 124.5 | 86.8 | % | $ | 4.3 | 3.5 | % | ||||||||
FASI | 29.8 | 17.5 | 19.5 | 13.6 | 10.3 | 52.8 | ||||||||||||||
TQI | 12.4 | 7.3 | — | — | 12.4 | 100.0 | ||||||||||||||
Intercompany eliminations | (1.0 | ) | (0.6 | ) | (0.5 | ) | (0.4 | ) | (0.5 | ) | 100.0 | |||||||||
Total | 170.0 | 100.0 | 143.5 | 100.0 | 26.5 | 18.5 | ||||||||||||||
Purchased transportation | ||||||||||||||||||||
Forward Air | 59.9 | 46.5 | 58.1 | 46.7 | 1.8 | 3.1 | ||||||||||||||
FASI | 9.1 | 30.5 | 5.4 | 27.7 | 3.7 | 68.5 | ||||||||||||||
TQI | 6.9 | 55.6 | — | — | 6.9 | 100.0 | ||||||||||||||
Intercompany eliminations | (0.7 | ) | 70.0 | (0.4 | ) | 80.0 | (0.3 | ) | 75.0 | |||||||||||
Total | 75.2 | 44.2 | 63.1 | 44.0 | 12.1 | 19.2 | ||||||||||||||
Salaries, wages and employee benefits | ||||||||||||||||||||
Forward Air | 27.3 | 21.2 | 24.3 | 19.5 | 3.0 | 12.3 | ||||||||||||||
FASI | 10.0 | 33.6 | 7.4 | 37.9 | 2.6 | 35.1 | ||||||||||||||
TQI | 1.8 | 14.5 | — | — | 1.8 | 100.0 | ||||||||||||||
Total | 39.1 | 23.0 | 31.7 | 22.1 | 7.4 | 23.3 | ||||||||||||||
Operating leases | ||||||||||||||||||||
Forward Air | 4.9 | 3.8 | 5.2 | 4.2 | (0.3 | ) | (5.8 | ) | ||||||||||||
FASI | 2.1 | 7.0 | 1.7 | 8.7 | 0.4 | 23.5 | ||||||||||||||
TQI | — | — | — | — | — | — | ||||||||||||||
Total | 7.0 | 4.1 | 6.9 | 4.8 | 0.1 | 1.4 | ||||||||||||||
Depreciation and amortization | ||||||||||||||||||||
Forward Air | 4.2 | 3.3 | 4.3 | 3.4 | (0.1 | ) | (2.3 | ) | ||||||||||||
FASI | 1.3 | 4.4 | 1.2 | 6.2 | 0.1 | 8.3 | ||||||||||||||
TQI | 0.7 | 5.7 | — | — | 0.7 | 100.0 | ||||||||||||||
Total | 6.2 | 3.7 | 5.5 | 3.8 | 0.7 | 12.7 | ||||||||||||||
Insurance and claims | ||||||||||||||||||||
Forward Air | 2.3 | 1.8 | 2.6 | 2.1 | (0.3 | ) | (11.5 | ) | ||||||||||||
FASI | 0.8 | 2.7 | 0.5 | 2.6 | 0.3 | 60.0 | ||||||||||||||
TQI | 0.2 | 1.6 | — | — | 0.2 | 100.0 | ||||||||||||||
Total | 3.3 | 1.9 | 3.1 | 2.1 | 0.2 | 6.5 | ||||||||||||||
Fuel expense | ||||||||||||||||||||
Forward Air | 0.9 | 0.7 | 1.0 | 0.8 | (0.1 | ) | (10.0 | ) | ||||||||||||
FASI | 1.7 | 5.7 | 1.3 | 6.7 | 0.4 | 30.8 | ||||||||||||||
TQI | 1.3 | 10.5 | — | — | 1.3 | 100.0 | ||||||||||||||
Total | 3.9 | 2.3 | 2.3 | 1.6 | 1.6 | 69.6 | ||||||||||||||
Other operating expenses | ||||||||||||||||||||
Forward Air | 8.7 | 6.7 | 9.7 | 7.8 | (1.0 | ) | (10.3 | ) | ||||||||||||
FASI | 3.4 | 11.4 | 1.7 | 8.7 | 1.7 | 100.0 | ||||||||||||||
TQI | 0.6 | 4.8 | — | — | 0.6 | 100.0 | ||||||||||||||
Intercompany eliminations | (0.3 | ) | 30.0 | (0.1 | ) | 20.0 | (0.2 | ) | 200.0 | |||||||||||
Total | 12.4 | 7.3 | 11.3 | 7.9 | 1.1 | 9.7 | ||||||||||||||
Income from operations | ||||||||||||||||||||
Forward Air | 20.6 | 16.0 | 19.3 | 15.5 | 1.3 | 6.7 | ||||||||||||||
FASI | 1.4 | 4.7 | 0.3 | 1.5 | 1.1 | 366.7 | ||||||||||||||
TQI | 0.9 | 7.3 | — | — | 0.9 | 100.0 | ||||||||||||||
Total | $ | 22.9 | 13.5 | % | $ | 19.6 | 13.7 | % | $ | 3.3 | 16.8 | % |
Forward Air Corporation | ||||||||||||||||||||
Segment Information | ||||||||||||||||||||
(In millions) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Nine months ended | ||||||||||||||||||||
September 30, | Percent of | September 30, | Percent of | Percent | ||||||||||||||||
2013 | Revenue | 2012 | Revenue | Change | Change | |||||||||||||||
Operating revenue | ||||||||||||||||||||
Forward Air | $ | 369.0 | 78.3 | % | $ | 373.4 | 87.1 | % | $ | (4.4 | ) | (1.2 | )% | |||||||
FASI | 76.4 | 16.2 | 57.0 | 13.3 | 19.4 | 34.0 | ||||||||||||||
TQI | 28.5 | 6.0 | — | — | 28.5 | 100.0 | ||||||||||||||
Intercompany eliminations | (2.5 | ) | (0.5 | ) | (1.5 | ) | (0.4 | ) | (1.0 | ) | 66.7 | |||||||||
Total | 471.4 | 100.0 | 428.9 | 100.0 | 42.5 | 9.9 | ||||||||||||||
Purchased transportation | ||||||||||||||||||||
Forward Air | 168.9 | 45.8 | 173.3 | 46.4 | (4.4 | ) | (2.5 | ) | ||||||||||||
FASI | 23.6 | 30.9 | 15.5 | 27.2 | 8.1 | 52.3 | ||||||||||||||
TQI | 15.9 | 55.8 | — | — | 15.9 | 100.0 | ||||||||||||||
Intercompany eliminations | (1.9 | ) | 76.0 | (1.3 | ) | 86.7 | (0.6 | ) | 46.2 | |||||||||||
Total | 206.5 | 43.8 | 187.5 | 43.7 | 19.0 | 10.1 | ||||||||||||||
Salaries, wages and employee benefits | ||||||||||||||||||||
Forward Air | 78.0 | 21.1 | 75.4 | 20.2 | 2.6 | 3.4 | ||||||||||||||
FASI | 26.8 | 35.1 | 22.0 | 38.6 | 4.8 | 21.8 | ||||||||||||||
TQI | 4.4 | 15.4 | — | — | 4.4 | 100.0 | ||||||||||||||
Total | 109.2 | 23.2 | 97.4 | 22.7 | 11.8 | 12.1 | ||||||||||||||
Operating leases | ||||||||||||||||||||
Forward Air | 14.9 | 4.0 | 15.3 | 4.1 | (0.4 | ) | (2.6 | ) | ||||||||||||
FASI | 5.9 | 7.7 | 5.5 | 9.7 | 0.4 | 7.3 | ||||||||||||||
TQI | 0.1 | 0.4 | — | — | 0.1 | 100.0 | ||||||||||||||
Total | 20.9 | 4.4 | 20.8 | 4.9 | 0.1 | 0.5 | ||||||||||||||
Depreciation and amortization | ||||||||||||||||||||
Forward Air | 12.1 | 3.3 | 12.5 | 3.4 | (0.4 | ) | (3.2 | ) | ||||||||||||
FASI | 3.6 | 4.7 | 3.5 | 6.1 | 0.1 | 2.9 | ||||||||||||||
TQI | 1.7 | 6.0 | — | — | 1.7 | 100.0 | ||||||||||||||
Total | 17.4 | 3.7 | 16.0 | 3.7 | 1.4 | 8.8 | ||||||||||||||
Insurance and claims | ||||||||||||||||||||
Forward Air | 6.5 | 1.8 | 6.4 | 1.7 | 0.1 | 1.6 | ||||||||||||||
FASI | 2.3 | 3.0 | 1.7 | 3.0 | 0.6 | 35.3 | ||||||||||||||
TQI | 0.4 | 1.4 | — | — | 0.4 | 100.0 | ||||||||||||||
Total | 9.2 | 1.9 | 8.1 | 1.9 | 1.1 | 13.6 | ||||||||||||||
Fuel expense | ||||||||||||||||||||
Forward Air | 2.9 | 0.8 | 3.2 | 0.9 | (0.3 | ) | (9.4 | ) | ||||||||||||
FASI | 4.8 | 6.3 | 4.1 | 7.2 | 0.7 | 17.1 | ||||||||||||||
TQI | 2.8 | 9.8 | — | — | 2.8 | 100.0 | ||||||||||||||
Total | 10.5 | 2.2 | 7.3 | 1.7 | 3.2 | 43.8 | ||||||||||||||
Other operating expenses | ||||||||||||||||||||
Forward Air | 26.9 | 7.3 | 27.4 | 7.3 | (0.5 | ) | (1.8 | ) | ||||||||||||
FASI | 9.0 | 11.8 | 5.1 | 8.9 | 3.9 | 76.5 | ||||||||||||||
TQI | 1.3 | 4.5 | — | — | 1.3 | 100.0 | ||||||||||||||
Intercompany eliminations | (0.6 | ) | 24.0 | (0.2 | ) | 13.3 | (0.4 | ) | 200.0 | |||||||||||
Total | 36.6 | 7.8 | 32.3 | 7.5 | 4.3 | 13.3 | ||||||||||||||
Income (loss) from operations | ||||||||||||||||||||
Forward Air | 58.8 | 15.9 | 59.9 | 16.0 | (1.1 | ) | (1.8 | ) | ||||||||||||
FASI | 0.4 | 0.5 | (0.4 | ) | (0.7 | ) | 0.8 | (200.0 | ) | |||||||||||
TQI | 1.9 | 6.7 | — | — | 1.9 | 100.0 | ||||||||||||||
Total | $ | 61.1 | 13.0 | % | $ | 59.5 | 13.9 | % | $ | 1.6 | 2.7 | % |
Forward Air Corporation | ||||||||||
Forward Air Inc. Operating Statistics | ||||||||||
Three months ended | ||||||||||
September 30, | September 30, | Percent | ||||||||
2013 | 2012 | Change | ||||||||
Operating ratio | 84.0 | % | 84.5 | % | (0.6 | )% | ||||
Business days | 64.0 | 63.0 | 1.6 | |||||||
Business weeks | 12.8 | 12.6 | 1.6 | |||||||
Airport-to-airport: | ||||||||||
Tonnage | ||||||||||
Total pounds ¹ | 462,297 | 438,265 | 5.5 | |||||||
Average weekly pounds ¹ | 36,117 | 34,783 | 3.8 | |||||||
Linehaul shipments | ||||||||||
Total linehaul | 688,257 | 691,228 | (0.4 | ) | ||||||
Average weekly | 53,770 | 54,859 | (2.0 | ) | ||||||
Forward Air Complete shipments | 124,184 | 177,216 | (29.9 | ) | ||||||
As a percentage of linehaul shipments | 18.0 | % | 25.6 | % | (29.7 | ) | ||||
Average linehaul shipment size | 672 | 634 | 6.0 | |||||||
Revenue per pound ² | ||||||||||
Linehaul yield | $ | 16.97 | $ | 17.14 | (0.8 | ) | ||||
Fuel surcharge impact | 1.85 | 1.80 | 0.2 | |||||||
Forward Air Complete impact | 3.08 | 3.20 | (0.5 | ) | ||||||
Total airport-to-airport yield | $ | 21.90 | $ | 22.14 | (1.1 | ) | ||||
Logistics: | ||||||||||
Miles | ||||||||||
Owner operator ¹ | 8,915 | 8,485 | 5.1 | |||||||
Third party ¹ | 3,815 | 4,500 | (15.2 | ) | ||||||
Total Miles | 12,730 | 12,985 | (2.0 | ) | ||||||
Revenue per mile | $ | 1.60 | $ | 1.61 | (0.6 | ) | ||||
Cost per mile | $ | 1.20 | $ | 1.23 | (2.4 | )% | ||||
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 | ||||||||||
Nine months ended | ||||||||||
September 30, | September 30, | Percent | ||||||||
2013 | 2012 | Change | ||||||||
Operating ratio | 84.1 | % | 84.0 | % | 0.1 | % | ||||
Business days | 191.0 | 191.0 | — | |||||||
Business weeks | 38.2 | 38.2 | — | |||||||
Airport-to-airport: | ||||||||||
Tonnage | ||||||||||
Total pounds ¹ | 1,320,382 | 1,322,390 | (0.2 | ) | ||||||
Average weekly pounds ¹ | 34,565 | 34,618 | (0.2 | ) | ||||||
Linehaul shipments | ||||||||||
Total linehaul | 2,038,599 | 2,064,323 | (1.2 | ) | ||||||
Average weekly | 53,366 | 54,040 | (1.2 | ) | ||||||
Forward Air Complete shipments | 353,270 | 509,527 | (30.7 | ) | ||||||
As a percentage of linehaul shipments | 17.3 | % | 24.7 | % | (30.0 | ) | ||||
Average linehaul shipment size | 648 | 641 | 1.1 | |||||||
Revenue per pound ² | ||||||||||
Linehaul yield | $ | 17.08 | $ | 17.04 | 0.2 | |||||
Fuel surcharge impact | 1.92 | 1.88 | 0.2 | |||||||
Forward Air Complete impact | 2.90 | 3.04 | (0.7 | ) | ||||||
Total airport-to-airport yield | $ | 21.90 | $ | 21.96 | (0.3 | ) | ||||
Logistics: | ||||||||||
Miles | ||||||||||
Owner operator ¹ | 26,399 | 26,590 | (0.7 | ) | ||||||
Third party ¹ | 10,663 | 12,010 | (11.2 | ) | ||||||
Total Miles | 37,062 | 38,600 | (4.0 | ) | ||||||
Revenue per mile | $ | 1.61 | $ | 1.64 | (1.8 | ) | ||||
Cost per mile | $ | 1.19 | $ | 1.24 | (4.0 | )% | ||||
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 | September 30 | Average | |||||
Forward Air, Inc. | ||||||||
Average linehaul pounds per week (1) | ||||||||
(in thousands) | 32,215 | 35,326 | 36,117 | 34,565 | ||||
Number of terminals - Company-operated | 66 | 66 | 66 | 66 | ||||
Number of terminals - agent | 22 | 22 | 22 | 22 | ||||
Number of terminals - total | 88 | 88 | 88 | 88 | ||||
Average tractors - Company | 210 | 211 | 203 | 208 | ||||
Average leased tractors - Company | 2 | 1 | 1 | 1 | ||||
Average leased straight trucks - Company | 1 | 1 | — | 1 | ||||
Average tractors - owner-operator | 945 | 961 | 964 | 957 | ||||
Average tractors - total | 1,158 | 1,174 | 1,168 | 1,167 | ||||
Average trailers | 2,882 | 3,021 | 3,030 | 2,978 | ||||
Forward Air Solutions, Inc. | ||||||||
Number of terminals - Company-operated | 19 | 19 | 19 | 19 | ||||
Number of terminals - agent | 5 | 5 | 5 | 5 | ||||
Number of terminals - total | 24 | 24 | 24 | 24 | ||||
Average tractors - Company | 45 | 58 | 62 | 55 | ||||
Average leased tractors - Company | 4 | 2 | 11 | 6 | ||||
Average straight trucks & vans - Company | 107 | 139 | 139 | 128 | ||||
Average leased straight trucks - Company | 34 | 33 | 24 | 30 | ||||
Average tractors - owner-operator | 83 | 84 | 89 | 85 | ||||
Average straight trucks & vans - owner-operator | 59 | 65 | 67 | 64 | ||||
Average tractors - total | 332 | 381 | 392 | 368 | ||||
Average trailers | 25 | 125 | 126 | 92 | ||||
Total Quality, Inc. | ||||||||
Average tractors - Company | 61 | 61 | 66 | 63 | ||||
Average tractors - owner-operator | 3 | 10 | 15 | 9 | ||||
Average tractors - total | 64 | 71 | 81 | 72 | ||||
Average trailers | 68 | 77 | 92 | 79 | ||||
(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