01/23/2025 | Press release | Distributed by Public on 01/23/2025 15:29
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
($000s, except per share information)
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Total Revenue
|
$
|
277,331
|
$
|
273,985
|
$
|
1,131,476
|
$
|
1,103,573
|
||||||||
Freight Revenue, Excludes Fuel Surcharge
|
$
|
251,145
|
$
|
240,006
|
$
|
1,013,941
|
$
|
970,509
|
||||||||
Operating Income
|
$
|
8,613
|
$
|
14,267
|
$
|
44,760
|
$
|
58,823
|
||||||||
Adjusted Operating Income (1)
|
$
|
17,943
|
$
|
17,132
|
$
|
70,740
|
$
|
63,846
|
||||||||
Operating Ratio
|
96.9
|
%
|
94.8
|
%
|
96.0
|
%
|
94.7
|
%
|
||||||||
Adjusted Operating Ratio (1)
|
92.9
|
%
|
92.9
|
%
|
93.0
|
%
|
93.4
|
%
|
||||||||
Net Income
|
$
|
6,720
|
$
|
12,795
|
$
|
35,921
|
$
|
55,229
|
||||||||
Adjusted Net Income (1)
|
$
|
13,687
|
$
|
14,791
|
$
|
54,977
|
$
|
57,508
|
||||||||
Earnings per Diluted Share
|
$
|
0.24
|
$
|
0.47
|
$
|
1.30
|
$
|
2.00
|
||||||||
Adjusted Earnings per Diluted Share (1)
|
$
|
0.49
|
$
|
0.55
|
$
|
1.98
|
$
|
2.08
|
(1)
|
Represents non-GAAP measures.
|
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
($000s, except statistical information)
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Combined Truckload
|
||||||||||||||||
Total Revenue
|
$
|
190,418
|
$
|
184,039
|
$
|
780,875
|
$
|
744,107
|
||||||||
Freight Revenue, excludes Fuel Surcharge
|
$
|
164,479
|
$
|
150,367
|
$
|
664,484
|
$
|
612,244
|
||||||||
Operating Income
|
$
|
2,379
|
$
|
10,593
|
$
|
24,580
|
$
|
46,573
|
||||||||
Adj. Operating Income (1)
|
$
|
10,530
|
$
|
12,935
|
$
|
47,811
|
$
|
49,945
|
||||||||
Operating Ratio
|
98.8
|
%
|
94.2
|
%
|
96.9
|
%
|
93.7
|
%
|
||||||||
Adj. Operating Ratio (1)
|
93.6
|
%
|
91.4
|
%
|
92.8
|
%
|
91.8
|
%
|
||||||||
Average Freight Revenue per Tractor per Week
|
$
|
5,444
|
$
|
5,344
|
$
|
5,613
|
$
|
5,549
|
||||||||
Average Freight Revenue per Total Mile
|
$
|
2.48
|
$
|
2.31
|
$
|
2.41
|
$
|
2.34
|
||||||||
Average Miles per Tractor per Period
|
28,795
|
30,410
|
121,935
|
123,896
|
||||||||||||
Weighted Average Tractors for Period
|
2,299
|
2,141
|
2,264
|
2,116
|
||||||||||||
Expedited
|
||||||||||||||||
Total Revenue
|
$
|
98,666
|
$
|
105,432
|
$
|
416,461
|
$
|
423,820
|
||||||||
Freight Revenue, excludes Fuel Surcharge
|
$
|
83,816
|
$
|
84,463
|
$
|
346,697
|
$
|
343,779
|
||||||||
Operating Income
|
$
|
6,143
|
$
|
6,247
|
$
|
22,162
|
$
|
28,861
|
||||||||
Adj. Operating Income (1)
|
$
|
6,676
|
$
|
7,272
|
$
|
24,295
|
$
|
31,156
|
||||||||
Operating Ratio
|
93.8
|
%
|
94.1
|
%
|
94.7
|
%
|
93.2
|
%
|
||||||||
Adj. Operating Ratio (1)
|
92.0
|
%
|
91.4
|
%
|
93.0
|
%
|
90.9
|
%
|
||||||||
Average Freight Revenue per Tractor per Week
|
$
|
7,291
|
$
|
7,024
|
$
|
7,416
|
$
|
7,501
|
||||||||
Average Freight Revenue per Total Mile
|
$
|
2.13
|
$
|
2.09
|
$
|
2.09
|
$
|
2.13
|
||||||||
Average Miles per Tractor per Period
|
45,036
|
44,081
|
185,340
|
183,717
|
||||||||||||
Weighted Average Tractors for Period
|
875
|
915
|
894
|
879
|
||||||||||||
Dedicated
|
||||||||||||||||
Total Revenue
|
$
|
91,752
|
$
|
78,607
|
$
|
364,414
|
$
|
320,287
|
||||||||
Freight Revenue, excludes Fuel Surcharge
|
$
|
80,663
|
$
|
65,904
|
$
|
317,787
|
$
|
268,465
|
||||||||
Operating Income (Loss)
|
$
|
(3,764
|
)
|
$
|
4,346
|
$
|
2,418
|
$
|
17,712
|
|||||||
Adj. Operating Income (1)
|
$
|
3,854
|
$
|
5,663
|
$
|
23,516
|
$
|
18,789
|
||||||||
Operating Ratio
|
104.1
|
%
|
94.5
|
%
|
99.3
|
%
|
94.5
|
%
|
||||||||
Adj. Operating Ratio (1)
|
95.2
|
%
|
91.4
|
%
|
92.6
|
%
|
93.0
|
%
|
||||||||
Average Freight Revenue per Tractor per Week
|
$
|
4,310
|
$
|
4,090
|
$
|
4,436
|
$
|
4,162
|
||||||||
Average Freight Revenue per Total Mile
|
$
|
3.01
|
$
|
2.66
|
$
|
2.88
|
$
|
2.67
|
||||||||
Average Miles per Tractor per Period
|
18,818
|
20,207
|
80,556
|
81,387
|
||||||||||||
Weighted Average Tractors for Period
|
1,424
|
1,226
|
1,370
|
1,237
|
(1)
|
Represents non-GAAP measures.
|
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
($000s)
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Freight Revenue
|
$
|
62,271
|
$
|
65,035
|
$
|
248,939
|
$
|
258,903
|
||||||||
Operating Income
|
$
|
4,232
|
$
|
2,484
|
$
|
12,282
|
$
|
9,388
|
||||||||
Adj. Operating Income (1)
|
$
|
5,152
|
$
|
2,748
|
$
|
13,995
|
$
|
9,924
|
||||||||
Operating Ratio
|
93.2
|
%
|
96.2
|
%
|
95.1
|
%
|
96.4
|
%
|
||||||||
Adj. Operating Ratio (1)
|
91.7
|
%
|
95.8
|
%
|
94.4
|
%
|
96.2
|
%
|
(1)
|
Represents non-GAAP measures.
|
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
($000s)
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Freight Revenue
|
$
|
24,395
|
$
|
24,604
|
$
|
100,518
|
$
|
99,362
|
||||||||
Operating Income
|
$
|
2,002
|
$
|
1,190
|
$
|
7,898
|
$
|
2,862
|
||||||||
Adj. Operating Income (1)
|
$
|
2,261
|
$
|
1,449
|
$
|
8,934
|
$
|
3,977
|
||||||||
Operating Ratio
|
91.9
|
%
|
95.2
|
%
|
92.2
|
%
|
97.2
|
%
|
||||||||
Adj. Operating Ratio (1)
|
90.7
|
%
|
94.1
|
%
|
91.1
|
%
|
96.0
|
%
|
(1)
|
Represents non-GAAP measures.
|
Covenant Logistics Group, Inc.
|
Key Financial and Operating Statistics
|
Income Statement Data
|
||||||||||||||||||||||||
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||||||||||
($s in 000s, except per share data)
|
2024
|
2023
|
% Change
|
2024
|
2023
|
% Change
|
||||||||||||||||||
Revenues
|
||||||||||||||||||||||||
Freight revenue
|
$
|
251,145
|
$
|
240,006
|
4.6
|
%
|
$
|
1,013,941
|
$
|
970,509
|
4.5
|
%
|
||||||||||||
Fuel surcharge revenue
|
26,186
|
33,979
|
(22.9
|
%)
|
117,535
|
133,064
|
(11.7
|
%)
|
||||||||||||||||
Total revenue
|
$
|
277,331
|
$
|
273,985
|
1.2
|
%
|
$
|
1,131,476
|
$
|
1,103,573
|
2.5
|
%
|
||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Salaries, wages, and related expenses
|
105,796
|
97,738
|
423,319
|
400,491
|
||||||||||||||||||||
Fuel expense
|
27,391
|
32,599
|
115,981
|
133,291
|
||||||||||||||||||||
Operations and maintenance
|
14,858
|
13,425
|
61,696
|
63,753
|
||||||||||||||||||||
Revenue equipment rentals and purchased transportation
|
60,362
|
68,848
|
254,302
|
271,893
|
||||||||||||||||||||
Operating taxes and licenses
|
3,083
|
3,248
|
11,954
|
13,409
|
||||||||||||||||||||
Insurance and claims
|
15,066
|
13,289
|
59,845
|
50,099
|
||||||||||||||||||||
Communications and utilities
|
1,402
|
1,259
|
5,407
|
5,012
|
||||||||||||||||||||
General supplies and expenses
|
18,809
|
11,275
|
66,053
|
49,444
|
||||||||||||||||||||
Depreciation and amortization
|
22,069
|
18,242
|
86,529
|
69,943
|
||||||||||||||||||||
(Gain) loss on disposition of property and equipment, net
|
(118
|
)
|
(205
|
)
|
1,630
|
(12,585
|
)
|
|||||||||||||||||
Total operating expenses
|
268,718
|
259,718
|
1,086,716
|
1,044,750
|
||||||||||||||||||||
Operating income
|
8,613
|
14,267
|
44,760
|
58,823
|
||||||||||||||||||||
Interest expense, net
|
3,235
|
2,437
|
13,576
|
7,967
|
||||||||||||||||||||
Income from equity method investment
|
(2,950
|
)
|
(4,725
|
)
|
(14,713
|
)
|
(21,384
|
)
|
||||||||||||||||
Income from continuing operations before income taxes
|
8,328
|
16,555
|
45,897
|
72,240
|
||||||||||||||||||||
Income tax expense
|
1,758
|
3,910
|
10,576
|
17,611
|
||||||||||||||||||||
Income from continuing operations
|
6,570
|
12,645
|
35,321
|
54,629
|
||||||||||||||||||||
Income from discontinued operations, net of tax
|
150
|
150
|
600
|
600
|
||||||||||||||||||||
Net income
|
$
|
6,720
|
$
|
12,795
|
$
|
35,921
|
$
|
55,229
|
||||||||||||||||
Basic earnings per share (1)
|
||||||||||||||||||||||||
Income from continuing operations
|
$
|
0.25
|
$
|
0.49
|
$
|
1.35
|
$
|
2.09
|
||||||||||||||||
Income from discontinued operations
|
$
|
0.01
|
$
|
0.01
|
$
|
0.02
|
$
|
0.02
|
||||||||||||||||
Net income per basic share
|
$
|
0.26
|
$
|
0.49
|
$
|
1.37
|
$
|
2.12
|
||||||||||||||||
Diluted earnings per share (1)
|
||||||||||||||||||||||||
Income from continuing operations
|
$
|
0.24
|
$
|
0.46
|
$
|
1.28
|
$
|
1.97
|
||||||||||||||||
Income from discontinued operations
|
$
|
0.01
|
$
|
0.01
|
$
|
0.02
|
$
|
0.02
|
||||||||||||||||
Net income per diluted share
|
$
|
0.24
|
$
|
0.47
|
$
|
1.30
|
$
|
2.00
|
||||||||||||||||
Basic weighted average shares outstanding (000s)
|
26,402
|
25,898
|
26,307
|
26,096
|
||||||||||||||||||||
Diluted weighted average shares outstanding (000s)
|
27,900
|
27,420
|
27,714
|
27,668
|
(1)
|
Total may not sum due to rounding.
|
Segment Freight Revenues
|
||||||||||||||||||||||||
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||||||||||
($s in 000's)
|
2024
|
2023
|
% Change
|
2024
|
2023
|
% Change
|
||||||||||||||||||
Expedited - Truckload
|
$
|
83,816
|
$
|
84,463
|
(0.8
|
%)
|
$
|
346,697
|
$
|
343,779
|
0.8
|
%
|
||||||||||||
Dedicated - Truckload
|
80,663
|
65,904
|
22.4
|
%
|
317,787
|
268,465
|
18.4
|
%
|
||||||||||||||||
Combined Truckload
|
164,479
|
150,367
|
9.4
|
%
|
664,484
|
612,244
|
8.5
|
%
|
||||||||||||||||
Managed Freight
|
62,271
|
65,035
|
(4.3
|
%)
|
248,939
|
258,903
|
(3.8
|
%)
|
||||||||||||||||
Warehousing
|
24,395
|
24,604
|
(0.8
|
%)
|
100,518
|
99,362
|
1.2
|
%
|
||||||||||||||||
Consolidated Freight Revenue
|
$
|
251,145
|
$
|
240,006
|
4.6
|
%
|
$
|
1,013,941
|
$
|
970,509
|
4.5
|
%
|
Truckload Operating Statistics
|
||||||||||||||||||||||||
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||||||||||
2024
|
2023
|
% Change
|
2024
|
2023
|
% Change
|
|||||||||||||||||||
Average freight revenue per loaded mile
|
$
|
2.91
|
$
|
2.64
|
10.2
|
%
|
$
|
2.77
|
$
|
2.66
|
4.1
|
%
|
||||||||||||
Average freight revenue per total mile
|
$
|
2.48
|
$
|
2.31
|
7.4
|
%
|
$
|
2.41
|
$
|
2.34
|
3.0
|
%
|
||||||||||||
Average freight revenue per tractor per week
|
$
|
5,444
|
$
|
5,344
|
1.9
|
%
|
$
|
5,613
|
$
|
5,549
|
1.2
|
%
|
||||||||||||
Average miles per tractor per period
|
28,795
|
30,410
|
(5.3
|
%)
|
121,935
|
123,896
|
(1.6
|
%)
|
||||||||||||||||
Weighted avg. tractors for period
|
2,299
|
2,141
|
7.4
|
%
|
2,264
|
2,116
|
7.0
|
%
|
||||||||||||||||
Tractors at end of period
|
2,307
|
2,139
|
7.9
|
%
|
2,307
|
2,139
|
7.9
|
%
|
||||||||||||||||
Trailers at end of period
|
6,445
|
5,880
|
9.6
|
%
|
6,445
|
5,880
|
9.6
|
%
|
Selected Balance Sheet Data
|
||||||||
($s in '000's, except per share data)
|
12/31/2024
|
12/31/2023
|
||||||
Total assets
|
$
|
997,768
|
$
|
954,438
|
||||
Total stockholders' equity
|
$
|
438,340
|
$
|
403,420
|
||||
Total indebtedness, comprised of total debt and finance leases, net of cash
|
$
|
219,620
|
$
|
248,329
|
||||
Net Indebtedness to Capitalization Ratio
|
33.4
|
%
|
38.1
|
%
|
||||
Leverage Ratio(1)
|
1.65
|
2.14
|
||||||
Tangible book value per end-of-quarter basic share
|
$
|
10.17
|
$
|
8.72
|
(1)
|
Leverage Ratio is calculated as average total indebtedness, comprised of total debt and finance leases, net of cash, divided by the trailing twelve months sum of operating income (loss), depreciation and amortization, and gain on disposition of property and equipment, net.
|
Covenant Logistics Group, Inc.
|
|||||||||||||||||||||||||
Non-GAAP Reconciliation (Unaudited)
|
|||||||||||||||||||||||||
Adjusted Operating Income and Adjusted Operating Ratio(1)
|
|||||||||||||||||||||||||
(Dollars in thousands)
|
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||||||||||
GAAP Presentation
|
2024
|
2023
|
bps Change
|
2024
|
2023
|
bps Change
|
|||||||||||||||||||
Total revenue
|
$
|
277,331
|
$
|
273,985
|
$
|
1,131,476
|
$
|
1,103,573
|
|||||||||||||||||
Total operating expenses
|
268,718
|
259,718
|
1,086,716
|
1,044,750
|
|||||||||||||||||||||
Operating income
|
$
|
8,613
|
$
|
14,267
|
$
|
44,760
|
$
|
58,823
|
|||||||||||||||||
Operating ratio
|
96.9
|
%
|
94.8
|
%
|
210
|
96.0
|
%
|
94.7
|
%
|
130
|
|||||||||||||||
Non-GAAP Presentation
|
2024
|
2023
|
bps Change
|
2024
|
2023
|
bps Change
|
|||||||||||||||||||
Total revenue
|
$
|
277,331
|
$
|
273,985
|
$
|
1,131,476
|
$
|
1,103,573
|
|||||||||||||||||
Fuel surcharge revenue
|
(26,186
|
)
|
(33,979
|
)
|
(117,535
|
)
|
(133,064
|
)
|
|||||||||||||||||
Freight revenue (total revenue, excluding fuel surcharge)
|
251,145
|
240,006
|
1,013,941
|
970,509
|
|||||||||||||||||||||
Total operating expenses
|
268,718
|
259,718
|
1,086,716
|
1,044,750
|
|||||||||||||||||||||
Adjusted for:
|
|||||||||||||||||||||||||
Fuel surcharge revenue
|
(26,186
|
)
|
(33,979
|
)
|
(117,535
|
)
|
(133,064
|
)
|
|||||||||||||||||
Amortization of intangibles (2)
|
(2,372
|
)
|
(2,373
|
)
|
(9,488
|
)
|
(7,515
|
)
|
|||||||||||||||||
Gain on disposal of terminals, net
|
-
|
-
|
-
|
7,627
|
|||||||||||||||||||||
Contingent consideration liability adjustment
|
(6,958
|
)
|
(492
|
)
|
(16,492
|
)
|
(2,977
|
)
|
|||||||||||||||||
Transaction and executive retirement
|
-
|
-
|
-
|
(2,158
|
)
|
||||||||||||||||||||
Adjusted operating expenses
|
233,202
|
222,874
|
943,201
|
906,663
|
|||||||||||||||||||||
Adjusted operating income
|
17,943
|
17,132
|
70,740
|
63,846
|
|||||||||||||||||||||
Adjusted operating ratio
|
92.9
|
%
|
92.9
|
%
|
-
|
93.0
|
%
|
93.4
|
%
|
(40
|
)
|
(1)
|
Pursuant to the requirements of Regulation G, this table reconciles consolidated GAAP operating income and operating ratio to consolidated non-GAAP Adjusted operating income and Adjusted operating ratio.
|
(2)
|
"Amortization of intangibles" reflects the non-cash amortization expense relating to intangible assets.
|
(Dollars in thousands)
|
Three Months Ended December 31,
|
Year Ended December 31,
|
||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
GAAP Presentation - Net income
|
$
|
6,720
|
$
|
12,795
|
$
|
35,921
|
$
|
55,229
|
||||||||
Adjusted for:
|
||||||||||||||||
Amortization of intangibles (2)
|
2,372
|
2,373
|
9,488
|
7,515
|
||||||||||||
Discontinued operations reversal of loss contingency (3)
|
(200
|
)
|
(200
|
)
|
(800
|
)
|
(800
|
)
|
||||||||
Gain on disposal of terminals, net
|
-
|
-
|
-
|
(7,627
|
)
|
|||||||||||
Contingent consideration liability adjustment
|
6,958
|
492
|
16,492
|
2,977
|
||||||||||||
Transaction and executive retirement
|
-
|
-
|
-
|
2,158
|
||||||||||||
Total adjustments before taxes
|
9,130
|
2,665
|
25,180
|
4,223
|
||||||||||||
Provision for income tax expense at effective rate
|
(2,163
|
)
|
(669
|
)
|
(6,124
|
)
|
(944
|
)
|
||||||||
Tax effected adjustments
|
$
|
6,967
|
$
|
1,996
|
$
|
19,056
|
$
|
3,279
|
||||||||
Tennessee works tax act
|
-
|
-
|
-
|
(1,000
|
)
|
|||||||||||
Non-GAAP Presentation - Adjusted net income
|
$
|
13,687
|
$
|
14,791
|
$
|
54,977
|
$
|
57,508
|
||||||||
GAAP Presentation - Diluted earnings per share ("EPS") (4)
|
$
|
0.24
|
$
|
0.47
|
$
|
1.30
|
$
|
2.00
|
||||||||
Adjusted for:
|
||||||||||||||||
Amortization of intangibles (2)
|
0.09
|
0.09
|
0.34
|
0.27
|
||||||||||||
Discontinued operations reversal of loss contingency(3)
|
(0.01
|
)
|
(0.01
|
)
|
(0.03
|
)
|
(0.03
|
)
|
||||||||
Gain on sale of terminal, net
|
-
|
-
|
-
|
(0.28
|
)
|
|||||||||||
Contingent consideration liability adjustment
|
0.25
|
0.02
|
0.59
|
0.11
|
||||||||||||
Transaction and executive retirement
|
-
|
-
|
-
|
0.08
|
||||||||||||
Total adjustments before taxes
|
0.33
|
0.10
|
0.90
|
0.15
|
||||||||||||
Provision for income tax expense at effective rate
|
(0.08
|
)
|
(0.02
|
)
|
(0.22
|
)
|
(0.03
|
)
|
||||||||
Tax effected adjustments
|
$
|
0.25
|
$
|
0.08
|
$
|
0.68
|
$
|
0.12
|
|
|||||||
Tennessee works tax act
|
-
|
-
|
-
|
(0.04
|
)
|
|||||||||||
Non-GAAP Presentation - Adjusted EPS
|
$
|
0.49
|
$
|
0.55
|
$
|
1.98
|
$
|
2.08
|
(1)
|
Pursuant to the requirements of Regulation G, this table reconciles consolidated GAAP net income to consolidated non-GAAP adjusted net income and consolidated GAAP diluted earnings per share to non-GAAP consolidated Adjusted EPS.
|
(2)
|
"Amortization of intangibles" reflects the non-cash amortization expense relating to intangible assets.
|
(3)
|
"Discontinued Operations reversal of loss contingency" reflects the non-cash reversal of a previously recorded loss contingency that is no longer considered probable. The original loss contingency was recorded in Q4 2020 as a result of our disposal of our former accounts receivable factoring segment, TFS.
|
(4)
|
Total may not sum due to rounding.
|
Covenant Logistics Group, Inc
|
|||||||||||||||||||||||||||||||||||||||||
Non-GAAP Reconciliation (Unaudited)
|
|||||||||||||||||||||||||||||||||||||||||
Adjusted Operating Income and Adjusted Operating Ratio (1)
|
|||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
Three Months Ended December 31,
|
||||||||||||||||||||||||||||||||||||||||
GAAP Presentation
|
2024
|
2023
|
|||||||||||||||||||||||||||||||||||||||
Expedited
|
Dedicated
|
Combined Truckload
|
Managed Freight
|
Warehousing
|
Expedited
|
Dedicated
|
Combined Truckload
|
Managed Freight
|
Warehousing
|
||||||||||||||||||||||||||||||||
Total revenue
|
$
|
98,666
|
$
|
91,752
|
$
|
190,418
|
$
|
62,271
|
$
|
24,642
|
$
|
105,432
|
$
|
78,607
|
$
|
184,039
|
$
|
65,035
|
$
|
24,911
|
|||||||||||||||||||||
Total operating expenses
|
92,523
|
95,516
|
188,039
|
58,039
|
22,640
|
99,185
|
74,261
|
173,446
|
62,551
|
23,721
|
|||||||||||||||||||||||||||||||
Operating income
|
$
|
6,143
|
($
|
3,764
|
)
|
$
|
2,379
|
$
|
4,232
|
$
|
2,002
|
$
|
6,247
|
$
|
4,346
|
$
|
10,593
|
$
|
2,484
|
$
|
1,190
|
||||||||||||||||||||
Operating ratio
|
93.8
|
%
|
104.1
|
%
|
98.8
|
%
|
93.2
|
%
|
91.9
|
%
|
94.1
|
%
|
94.5
|
%
|
94.2
|
%
|
96.2
|
%
|
95.2
|
%
|
|||||||||||||||||||||
Non-GAAP Presentation
|
|||||||||||||||||||||||||||||||||||||||||
Total revenue
|
$
|
98,666
|
$
|
91,752
|
$
|
190,418
|
$
|
62,271
|
$
|
24,642
|
$
|
105,432
|
$
|
78,607
|
$
|
184,039
|
$
|
65,035
|
$
|
24,911
|
|||||||||||||||||||||
Fuel surcharge revenue
|
(14,850
|
)
|
(11,089
|
)
|
(25,939
|
)
|
-
|
(247
|
)
|
(20,969
|
)
|
(12,703
|
)
|
(33,672
|
)
|
-
|
(307
|
)
|
|||||||||||||||||||||||
Freight revenue (total revenue, excluding fuel surcharge)
|
83,816
|
80,663
|
164,479
|
62,271
|
24,395
|
84,463
|
65,904
|
150,367
|
65,035
|
24,604
|
|||||||||||||||||||||||||||||||
Total operating expenses
|
92,523
|
95,516
|
188,039
|
58,039
|
22,640
|
99,185
|
74,261
|
173,446
|
62,551
|
23,721
|
|||||||||||||||||||||||||||||||
Adjusted for:
|
|||||||||||||||||||||||||||||||||||||||||
Fuel surcharge revenue
|
(14,850
|
)
|
(11,089
|
)
|
(25,939
|
)
|
-
|
(247
|
)
|
(20,969
|
)
|
(12,703
|
)
|
(33,672
|
)
|
-
|
(307
|
)
|
|||||||||||||||||||||||
Amortization of intangibles (2)
|
(533
|
)
|
(1,316
|
)
|
(1,849
|
)
|
(264
|
)
|
(259
|
)
|
(533
|
)
|
(1,317
|
)
|
(1,850
|
)
|
(264
|
)
|
(259
|
)
|
|||||||||||||||||||||
Contingent consideration liability adjustment
|
-
|
(6,302
|
)
|
(6,302
|
)
|
(656
|
)
|
-
|
(492
|
)
|
-
|
(492
|
)
|
-
|
-
|
||||||||||||||||||||||||||
Adjusted operating expenses
|
77,140
|
76,809
|
153,949
|
57,119
|
22,134
|
77,191
|
60,241
|
137,432
|
62,287
|
23,155
|
|||||||||||||||||||||||||||||||
Adjusted operating income
|
6,676
|
3,854
|
10,530
|
5,152
|
2,261
|
7,272
|
5,663
|
12,935
|
2,748
|
1,449
|
|||||||||||||||||||||||||||||||
Adjusted operating ratio
|
92.0
|
%
|
95.2
|
%
|
93.6
|
%
|
91.7
|
%
|
90.7
|
%
|
91.4
|
%
|
91.4
|
%
|
91.4
|
%
|
95.8
|
%
|
94.1
|
%
|
Year Ended December 31,
|
||||||||||||||||||||||||||||||||||||||||
GAAP Presentation
|
2024
|
2023
|
||||||||||||||||||||||||||||||||||||||
Expedited
|
Dedicated
|
Combined Truckload
|
Managed Freight
|
Warehousing
|
Expedited
|
Dedicated
|
Combined Truckload
|
Managed Freight
|
Warehousing
|
|||||||||||||||||||||||||||||||
Total revenue
|
$
|
416,461
|
$
|
364,414
|
$
|
780,875
|
$
|
248,939
|
$
|
101,662
|
$
|
423,820
|
$
|
320,287
|
$
|
744,107
|
$
|
258,903
|
$
|
100,563
|
||||||||||||||||||||
Total operating expenses
|
394,299
|
361,996
|
756,295
|
236,657
|
93,764
|
394,959
|
302,575
|
697,534
|
249,515
|
97,701
|
||||||||||||||||||||||||||||||
Operating income
|
$
|
22,162
|
$
|
2,418
|
$
|
24,580
|
$
|
12,282
|
$
|
7,898
|
$
|
28,861
|
$
|
17,712
|
$
|
46,573
|
$
|
9,388
|
$
|
2,862
|
||||||||||||||||||||
Operating ratio
|
94.7
|
%
|
99.3
|
%
|
96.9
|
%
|
95.1
|
%
|
92.2
|
%
|
93.2
|
%
|
94.5
|
%
|
93.7
|
%
|
96.4
|
%
|
97.2
|
%
|
||||||||||||||||||||
Non-GAAP Presentation
|
||||||||||||||||||||||||||||||||||||||||
Total revenue
|
$
|
416,461
|
$
|
364,414
|
$
|
780,875
|
$
|
248,939
|
$
|
101,662
|
$
|
423,820
|
$
|
320,287
|
$
|
744,107
|
$
|
258,903
|
$
|
100,563
|
||||||||||||||||||||
Fuel surcharge revenue
|
(69,764
|
)
|
(46,627
|
)
|
(116,391
|
)
|
-
|
(1,144
|
)
|
(80,041
|
)
|
(51,822
|
)
|
(131,863
|
)
|
-
|
(1,201
|
)
|
||||||||||||||||||||||
Freight revenue (total revenue, excluding fuel surcharge)
|
346,697
|
317,787
|
664,484
|
248,939
|
100,518
|
343,779
|
268,465
|
612,244
|
258,903
|
99,362
|
||||||||||||||||||||||||||||||
Total operating expenses
|
394,299
|
361,996
|
756,295
|
236,657
|
93,764
|
394,959
|
302,575
|
697,534
|
249,515
|
97,701
|
||||||||||||||||||||||||||||||
Adjusted for:
|
||||||||||||||||||||||||||||||||||||||||
Fuel surcharge revenue
|
(69,764
|
)
|
(46,627
|
)
|
(116,391
|
)
|
-
|
(1,144
|
)
|
(80,041
|
)
|
(51,822
|
)
|
(131,863
|
)
|
-
|
(1,201
|
)
|
||||||||||||||||||||||
Amortization of intangibles (2)
|
(2,133
|
)
|
(5,262
|
)
|
(7,395
|
)
|
(1,057
|
)
|
(1,036
|
)
|
(2,133
|
)
|
(3,900
|
)
|
(6,033
|
)
|
(446
|
)
|
(1,036
|
)
|
||||||||||||||||||||
Gain on disposal of terminals, net
|
-
|
-
|
-
|
-
|
-
|
3,928
|
3,699
|
7,627
|
-
|
-
|
||||||||||||||||||||||||||||||
Contingent consideration liability adjustment
|
-
|
(15,836
|
)
|
(15,836
|
)
|
(656
|
)
|
-
|
(2,977
|
)
|
-
|
(2,977
|
)
|
-
|
-
|
|||||||||||||||||||||||||
Transaction and executive retirement
|
-
|
-
|
-
|
-
|
-
|
(1,113
|
)
|
(876
|
)
|
(1,989
|
)
|
(90
|
)
|
(79
|
)
|
|||||||||||||||||||||||||
Adjusted operating expenses
|
322,402
|
294,271
|
616,673
|
234,944
|
91,584
|
312,623
|
249,676
|
562,299
|
248,979
|
95,385
|
||||||||||||||||||||||||||||||
Adjusted operating income
|
24,295
|
23,516
|
47,811
|
13,995
|
8,934
|
31,156
|
18,789
|
49,945
|
9,924
|
3,977
|
||||||||||||||||||||||||||||||
Adjusted operating ratio
|
93.0
|
%
|
92.6
|
%
|
92.8
|
%
|
94.4
|
%
|
91.1
|
%
|
90.9
|
%
|
93.0
|
%
|
91.8
|
%
|
96.2
|
%
|
96.0
|
%
|
(1)
|
Pursuant to the requirements of Regulation G, this table reconciles consolidated GAAP operating income and operating ratio to consolidated non-GAAP Adjusted operating income and Adjusted operating ratio.
|
(2)
|
"Amortization of intangibles" reflects the non-cash amortization expense relating to intangible assets.
|