TN | 62-1120025 | ||||||||||||||||
(State or other jurisdiction of incorporation) | (I.R.S. Employer Identification No.) | ||||||||||||||||
1915 Snapps Ferry Road | Building N | Greeneville | TN | 37745 | |||||||||||||
(Address of principal executive offices) | (Zip Code) |
000-22490 | ||
(Commission File Number) |
Not Applicable | ||
(Former name or former address, if changed since last report) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Common Stock, $0.01 par value | FWRD | NASDAQ |
No. | Exhibit | |||||||
99.1 | ||||||||
104 | Cover Page Interactive File (the cover page tags are embedded within the Inline XBRL document) |
FORWARD AIR CORPORATION | |||||||||||
Date: October 26, 2022 |
By: | /s/ Thomas Schmitt | |||||||||
Thomas Schmitt President and Chief Executive Officer |
Continuing Operations | Three Months Ended | |||||||||||||||||||||||||
(in thousands, except per share data) | September 30, 2022 |
September 30, 2021 |
Change | Percent Change | ||||||||||||||||||||||
Operating revenue | $ | 510,023 | $ | 419,625 | $ | 90,398 | 21.5 | % | ||||||||||||||||||
Income from operations | $ | 71,665 | $ | 42,476 | $ | 29,189 | 68.7 | % | ||||||||||||||||||
Operating margin | 14.1 | % | 10.1 | % | 400 bps | |||||||||||||||||||||
Net income | $ | 52,133 | $ | 30,503 | $ | 21,630 | 70.9 | % | ||||||||||||||||||
Net income per diluted share | $ | 1.93 | $ | 1.12 | $ | 0.81 | 72.3 | % | ||||||||||||||||||
Cash provided by operating activities | $ | 83,994 | $ | 43,091 | $ | 40,903 | 94.9 | % | ||||||||||||||||||
Non-GAAP Financial Measures: 1 |
||||||||||||||||||||||||||
Adjusted income from operations | $ | 71,665 | $ | 43,445 | $ | 28,220 | 65.0 | % | ||||||||||||||||||
Adjusted net income | $ | 52,133 | $ | 31,215 | $ | 20,918 | 67.0 | % | ||||||||||||||||||
Adjusted net income per diluted share | $ | 1.93 | $ | 1.14 | $ | 0.79 | 69.3 | % | ||||||||||||||||||
EBITDA | $ | 83,934 | $ | 51,892 | $ | 32,042 | 61.7 | % | ||||||||||||||||||
Free cash flow | $ | 77,922 | $ | 29,676 | $ | 48,246 | 162.6 | % | ||||||||||||||||||
1 Reconciliation of these non-GAAP financial measures are provided below the financial tables. |
Continuing Operations | Nine Months Ended | |||||||||||||||||||||||||
(in thousands, except per share data) | September 30, 2022 |
September 30, 2021 |
Change | Percent Change | ||||||||||||||||||||||
Operating revenue | $ | 1,492,203 | $ | 1,202,498 | $ | 289,705 | 24.1 | % | ||||||||||||||||||
Income from operations | $ | 204,561 | $ | 107,324 | $ | 97,237 | 90.6 | % | ||||||||||||||||||
Operating margin | 13.7 | % | 8.9 | % | 480 bps | |||||||||||||||||||||
Net income | $ | 150,249 | $ | 77,894 | $ | 72,355 | 92.9 | % | ||||||||||||||||||
Net income per diluted share | $ | 5.53 | $ | 2.83 | $ | 2.70 | 95.4 | % | ||||||||||||||||||
Cash provided by operating activities | $ | 196,814 | $ | 82,752 | $ | 114,062 | 137.8 | % | ||||||||||||||||||
Non-GAAP Financial Measures: 1 |
||||||||||||||||||||||||||
Adjusted income from operations | $ | 204,267 | $ | 114,863 | $ | 89,404 | 77.8 | % | ||||||||||||||||||
Adjusted net income | $ | 150,029 | $ | 83,548 | $ | 66,481 | 79.6 | % | ||||||||||||||||||
Adjusted net income per diluted share | $ | 5.53 | $ | 3.03 | $ | 2.50 | 82.5 | % | ||||||||||||||||||
EBITDA | $ | 239,555 | $ | 135,391 | $ | 104,164 | 76.9 | % | ||||||||||||||||||
Free cash flow | $ | 172,836 | $ | 62,076 | $ | 110,760 | 178.4 | % | ||||||||||||||||||
1 Reconciliation of these non-GAAP financial measures are provided below the financial tables. |
Forward Air Corporation | |||||||||||||||||||||||
Condensed Consolidated Statements of Comprehensive Income | |||||||||||||||||||||||
(Unaudited, in thousands, except per share data) | |||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, 2022 |
September 30, 2021 |
September 30, 2022 |
September 30, 2021 |
||||||||||||||||||||
Operating revenue: | |||||||||||||||||||||||
Expedited Freight | $ | 395,635 | $ | 341,557 | $ | 1,181,083 | $ | 997,478 | |||||||||||||||
Intermodal | 114,421 | 78,173 | 311,272 | 205,820 | |||||||||||||||||||
Eliminations and other operations | (33) | (105) | (152) | (800) | |||||||||||||||||||
Operating revenues | 510,023 | 419,625 | 1,492,203 | 1,202,498 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Purchased transportation | 229,326 | 205,474 | 693,648 | 605,299 | |||||||||||||||||||
Salaries, wages and employee benefits | 90,755 | 84,410 | 263,194 | 243,948 | |||||||||||||||||||
Operating leases | 24,965 | 20,536 | 71,097 | 60,073 | |||||||||||||||||||
Depreciation and amortization | 12,269 | 9,416 | 34,994 | 28,067 | |||||||||||||||||||
Insurance and claims | 12,093 | 9,984 | 37,257 | 30,616 | |||||||||||||||||||
Fuel expense | 6,772 | 4,457 | 20,951 | 12,218 | |||||||||||||||||||
Other operating expenses | 62,178 | 42,872 | 166,501 | 114,953 | |||||||||||||||||||
Total operating expenses | 438,358 | 377,149 | 1,287,642 | 1,095,174 | |||||||||||||||||||
Income (loss) from continuing operations: | |||||||||||||||||||||||
Expedited Freight | 56,304 | 34,636 | 167,091 | 93,854 | |||||||||||||||||||
Intermodal | 16,610 | 8,712 | 43,005 | 21,607 | |||||||||||||||||||
Other Operations | (1,249) | (872) | (5,535) | (8,137) | |||||||||||||||||||
Income from continuing operations | 71,665 | 42,476 | 204,561 | 107,324 | |||||||||||||||||||
Other expense: | |||||||||||||||||||||||
Interest expense | (1,544) | (973) | (3,521) | (3,461) | |||||||||||||||||||
Total other expense | (1,544) | (973) | (3,521) | (3,461) | |||||||||||||||||||
Income before income taxes | 70,121 | 41,503 | 201,040 | 103,863 | |||||||||||||||||||
Income tax expense | 17,988 | 11,000 | 50,791 | 25,969 | |||||||||||||||||||
Net income from continuing operations | 52,133 | 30,503 | 150,249 | 77,894 | |||||||||||||||||||
Loss from discontinued operation, net of tax | — | (6,967) | — | (12,500) | |||||||||||||||||||
Net income and comprehensive income | $ | 52,133 | $ | 23,536 | $ | 150,249 | $ | 65,394 | |||||||||||||||
Net income per share: | |||||||||||||||||||||||
Basic net income (loss) per share | |||||||||||||||||||||||
Continuing operations | $ | 1.94 | $ | 1.12 | $ | 5.56 | $ | 2.84 | |||||||||||||||
Discontinued operation | — | (0.26) | — | (0.46) | |||||||||||||||||||
Net income per basic share | $ | 1.94 | $ | 0.86 | $ | 5.56 | $ | 2.39 | |||||||||||||||
Diluted net income (loss) per share | |||||||||||||||||||||||
Continuing operations | $ | 1.93 | $ | 1.12 | $ | 5.53 | $ | 2.83 | |||||||||||||||
Discontinued operation | — | (0.26) | — | (0.46) | |||||||||||||||||||
Net income per diluted share | $ | 1.93 | $ | 0.86 | $ | 5.53 | $ | 2.37 | |||||||||||||||
Dividends per share | $ | 0.24 | $ | 0.21 | $ | 0.72 | $ | 0.63 | |||||||||||||||
Expedited Freight Segment Information | |||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||
September 30, 2022 |
Percent of Revenue | September 30, 2021 |
Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
Operating revenue: | |||||||||||||||||||||||||||||||||||
Network 1 |
$ | 240,482 | 60.8 | % | $ | 199,360 | 58.4 | % | $ | 41,122 | 20.6 | % | |||||||||||||||||||||||
Truckload | 55,607 | 14.1 | 53,651 | 15.7 | 1,956 | 3.6 | |||||||||||||||||||||||||||||
Final Mile | 76,822 | 19.4 | 71,355 | 20.9 | 5,467 | 7.7 | |||||||||||||||||||||||||||||
Other | 22,724 | 5.7 | 17,191 | 5.0 | 5,533 | 32.2 | |||||||||||||||||||||||||||||
Total operating revenue | 395,635 | 100.0 | 341,557 | 100.0 | 54,078 | 15.8 | |||||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||
Purchased transportation | 200,783 | 50.7 | 182,596 | 53.5 | 18,187 | 10.0 | |||||||||||||||||||||||||||||
Salaries, wages and employee benefits | 71,543 | 18.1 | 65,898 | 19.3 | 5,645 | 8.6 | |||||||||||||||||||||||||||||
Operating leases | 15,819 | 4.0 | 14,687 | 4.3 | 1,132 | 7.7 | |||||||||||||||||||||||||||||
Depreciation and amortization | 8,140 | 2.1 | 6,784 | 2.0 | 1,356 | 20.0 | |||||||||||||||||||||||||||||
Insurance and claims | 9,196 | 2.3 | 8,074 | 2.4 | 1,122 | 13.9 | |||||||||||||||||||||||||||||
Fuel expense | 2,873 | 0.7 | 2,225 | 0.7 | 648 | 29.1 | |||||||||||||||||||||||||||||
Other operating expenses | 30,977 | 7.8 | 26,657 | 7.8 | 4,320 | 16.2 | |||||||||||||||||||||||||||||
Total operating expenses | 339,331 | 85.8 | 306,921 | 89.9 | 32,410 | 10.6 | |||||||||||||||||||||||||||||
Income from operations | $ | 56,304 | 14.2 | % | $ | 34,636 | 10.1 | % | $ | 21,668 | 62.6 | % | |||||||||||||||||||||||
1 Network 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, 2022 |
September 30, 2021 |
Percent Change | |||||||||||||||
Business days | 64 | 64 | — | % | |||||||||||||
Tonnage 1,2 |
|||||||||||||||||
Total pounds | 698,004 | 687,816 | 1.5 | ||||||||||||||
Pounds per day | 10,906 | 10,747 | 1.5 | ||||||||||||||
Shipments 1,2 |
|||||||||||||||||
Total shipments | 916 | 845 | 8.4 | ||||||||||||||
Shipments per day | 14.3 | 13.2 | 8.3 | ||||||||||||||
Weight per shipment | 762 | 814 | (6.4) | ||||||||||||||
Revenue per hundredweight 3 |
$ | 34.70 | $ | 29.32 | 18.3 | ||||||||||||
Revenue per hundredweight, ex fuel 3 |
$ | 26.05 | $ | 24.34 | 7.0 | ||||||||||||
Revenue per shipment 3 |
$ | 264.30 | $ | 238.68 | 10.7 | ||||||||||||
Revenue per shipment, ex fuel 3 |
$ | 198.39 | $ | 198.18 | 0.1 | ||||||||||||
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, 2022 |
Percent of Revenue | September 30, 2021 |
Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
Operating revenue | $ | 114,421 | 100.0 | % | $ | 78,173 | 100.0 | % | $ | 36,248 | 46.4 | % | |||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||
Purchased transportation | 28,610 | 25.0 | 22,984 | 29.4 | 5,626 | 24.5 | |||||||||||||||||||||||||||||
Salaries, wages and employee benefits | 17,945 | 15.7 | 17,596 | 22.5 | 349 | 2.0 | |||||||||||||||||||||||||||||
Operating leases | 9,146 | 8.0 | 5,856 | 7.5 | 3,290 | 56.2 | |||||||||||||||||||||||||||||
Depreciation and amortization | 4,129 | 3.6 | 2,616 | 3.3 | 1,513 | 57.8 | |||||||||||||||||||||||||||||
Insurance and claims | 2,241 | 2.0 | 2,708 | 3.5 | (467) | (17.2) | |||||||||||||||||||||||||||||
Fuel expense | 3,899 | 3.4 | 2,231 | 2.9 | 1,668 | 74.8 | |||||||||||||||||||||||||||||
Other operating expenses | 31,841 | 27.8 | 15,470 | 19.8 | 16,371 | 105.8 | |||||||||||||||||||||||||||||
Total operating expenses | 97,811 | 85.5 | 69,461 | 88.9 | 28,350 | 40.8 | |||||||||||||||||||||||||||||
Income from operations | $ | 16,610 | 14.5 | % | $ | 8,712 | 11.1 | % | $ | 7,898 | 90.7 | % | |||||||||||||||||||||||
Intermodal Operating Statistics | |||||||||||||||||
Three Months Ended | |||||||||||||||||
September 30, 2022 |
September 30, 2021 |
Percent Change | |||||||||||||||
Drayage shipments | 89,236 | 91,774 | (2.8) | % | |||||||||||||
Drayage revenue per shipment | $ | 1,203 | $ | 742 | 62.1 | % | |||||||||||
Forward Air Corporation | |||||||||||
Condensed Consolidated Balance Sheets | |||||||||||
(In thousands) | |||||||||||
(Unaudited) | |||||||||||
September 30, 2022 |
December 31, 2021 |
||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 46,846 | $ | 37,316 | |||||||
Accounts receivable, net | 247,730 | 208,085 | |||||||||
Other receivables, net | — | 8,097 | |||||||||
Other current assets | 18,391 | 29,309 | |||||||||
Total current assets | 312,967 | 282,807 | |||||||||
Property and equipment, net | 230,924 | 219,095 | |||||||||
Operating lease right-of-use assets | 147,283 | 148,198 | |||||||||
Goodwill | 288,496 | 266,752 | |||||||||
Other acquired intangibles, net | 155,161 | 154,717 | |||||||||
Other assets | 51,228 | 46,254 | |||||||||
Total assets | $ | 1,186,059 | $ | 1,117,823 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 50,666 | $ | 44,837 | |||||||
Accrued expenses | 67,980 | 61,621 | |||||||||
Other current liabilities | 4,411 | 4,614 | |||||||||
Current portion of debt and finance lease obligations | 7,891 | 6,088 | |||||||||
Current portion of operating lease liabilities | 48,611 | 47,532 | |||||||||
Total current liabilities | 179,559 | 164,692 | |||||||||
Finance lease obligations, less current portion | 11,134 | 9,571 | |||||||||
Long-term debt, less current portion and debt issuance costs | 106,934 | 155,466 | |||||||||
Operating lease liabilities, less current portion | 102,889 | 101,409 | |||||||||
Other long-term liabilities | 57,476 | 49,624 | |||||||||
Deferred income taxes | 45,369 | 43,407 | |||||||||
Shareholders’ equity: | |||||||||||
Preferred stock | — | — | |||||||||
Common stock | 266 | 270 | |||||||||
Additional paid-in capital | 267,809 | 258,474 | |||||||||
Retained earnings | 414,623 | 334,910 | |||||||||
Total shareholders’ equity | 682,698 | 593,654 | |||||||||
Total liabilities and shareholders’ equity | $ | 1,186,059 | $ | 1,117,823 |
Forward Air Corporation | |||||||||||
Condensed Consolidated Statements of Cash Flows | |||||||||||
(In thousands) | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | |||||||||||
September 30, 2022 |
September 30, 2021 |
||||||||||
Operating activities: | |||||||||||
Net income from continuing operations | $ | 52,133 | $ | 30,503 | |||||||
Adjustments to reconcile net income of continuing operations to net cash provided by operating activities of continuing operations | |||||||||||
Depreciation and amortization | 12,269 | 9,416 | |||||||||
Share-based compensation expense | 2,676 | 2,601 | |||||||||
Provision for revenue adjustments | 4,368 | 1,979 | |||||||||
Deferred income tax expense (benefit) | — | (812) | |||||||||
Other | (966) | 217 | |||||||||
Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: | |||||||||||
Accounts receivable | (6,421) | 1,932 | |||||||||
Other receivables | 1,004 | (727) | |||||||||
Other current and noncurrent assets | 2,825 | 1,452 | |||||||||
Accounts payable, accrued expenses and long-term liabilities | 16,106 | (3,470) | |||||||||
Net cash provided by operating activities of continuing operations | 83,994 | 43,091 | |||||||||
Investing activities: | |||||||||||
Proceeds from sale of property and equipment | 656 | 1,025 | |||||||||
Purchases of property and equipment | (6,728) | (14,440) | |||||||||
Purchases of a business, net of cash acquired | — | (510) | |||||||||
Net cash used in investing activities of continuing operations | (6,072) | (13,925) | |||||||||
Financing activities: | |||||||||||
Repayments of finance lease obligations | (1,626) | (492) | |||||||||
Payment of debt issuance costs | — | (119) | |||||||||
Payments on credit facility | (40,375) | — | |||||||||
Payment of earn-out liability | — | (6,519) | |||||||||
Payments of dividends to shareholders | (6,467) | (5,705) | |||||||||
Repurchases and retirement of common stock | (29,994) | (14,997) | |||||||||
Payment of minimum tax withholdings on share-based awards | — | (248) | |||||||||
Net cash used in financing activities from continuing operations | (78,462) | (28,080) | |||||||||
Net (decrease) increase in cash and cash equivalents of continuing operations | (540) | 1,086 | |||||||||
Cash from discontinued operation: | |||||||||||
Net cash used in operating activities of discontinued operation | — | — | |||||||||
Net cash provided by investing activities of discontinued operation | — | — | |||||||||
Net cash used in financing activities of discontinued operation | — | — | |||||||||
Net (decrease) increase in cash and cash equivalents | (540) | 1,086 | |||||||||
Cash and cash equivalents at beginning of period of continuing operations | 47,386 | 50,844 | |||||||||
Cash at beginning of period of discontinued operation | — | — | |||||||||
Net (decrease) increase in cash and cash equivalents | (540) | 1,086 | |||||||||
Less: cash at end of period of discontinued operation | — | — | |||||||||
Cash and cash equivalents at end of period of continuing operations | $ | 46,846 | $ | 51,930 |
Forward Air Corporation | |||||||||||
Condensed Consolidated Statements of Cash Flows | |||||||||||
(In thousands) | |||||||||||
(Unaudited) | |||||||||||
Nine Months Ended | |||||||||||
September 30, 2022 |
September 30, 2021 |
||||||||||
Operating activities: | |||||||||||
Net income from continuing operations | $ | 150,249 | $ | 77,894 | |||||||
Adjustments to reconcile net income of continuing operations to net cash provided by operating activities of continuing operations | |||||||||||
Depreciation and amortization | 34,994 | 28,067 | |||||||||
Change in fair value of earn-out liability | (294) | (385) | |||||||||
Share-based compensation expense | 8,743 | 8,179 | |||||||||
Provision for revenue adjustments | 7,302 | 5,504 | |||||||||
Deferred income tax expense (benefit) | 1,962 | (1,384) | |||||||||
Other | 417 | 406 | |||||||||
Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: | |||||||||||
Accounts receivable | (43,172) | (49,086) | |||||||||
Other receivables | 8,097 | (14,218) | |||||||||
Other current and noncurrent assets | 6,743 | 8,198 | |||||||||
Accounts payable, accrued expenses and other long-term liabilities | 21,773 | 19,577 | |||||||||
Net cash provided by operating activities of continuing operations | 196,814 | 82,752 | |||||||||
Investing activities: | |||||||||||
Proceeds from sale of property and equipment | 1,423 | 2,339 | |||||||||
Purchases of property and equipment | (25,401) | (23,015) | |||||||||
Purchases of a business, net of cash acquired | (40,433) | (23,053) | |||||||||
Net cash used in investing activities of continuing operations | (64,411) | (43,729) | |||||||||
Financing activities: | |||||||||||
Repayments of finance lease obligations | (4,209) | (1,445) | |||||||||
Proceeds from credit facility | — | 45,000 | |||||||||
Payment of debt issuance costs | — | (119) | |||||||||
Payments on credit facility | (48,625) | — | |||||||||
Payment of earn-out liability | (91) | (6,519) | |||||||||
Proceeds from issuance of common stock upon stock option exercises | 206 | 3,563 | |||||||||
Payments of dividends to shareholders | (19,461) | (17,270) | |||||||||
Repurchases and retirement of common stock | (47,774) | (48,989) | |||||||||
Proceeds from common stock issued under employee stock purchase plan | 374 | 388 | |||||||||
Payment of minimum tax withholdings on share-based awards | (3,293) | (3,074) | |||||||||
Contributions from subsidiary held for sale | — | 1,118 | |||||||||
Net cash used in financing activities from continuing operations | (122,873) | (27,347) | |||||||||
Net increase in cash and cash equivalents of continuing operations | 9,530 | 11,676 | |||||||||
Cash from discontinued operation: | |||||||||||
Net cash used in operating activities of discontinued operation | — | (6,902) | |||||||||
Net cash provided by investing activities of discontinued operation | — | 8,020 | |||||||||
Net cash used in financing activities of discontinued operation | — | (1,118) | |||||||||
Net increase in cash and cash equivalents | 9,530 | 11,676 | |||||||||
Cash and cash equivalents at beginning of period of continuing operations | 37,316 | 40,254 | |||||||||
Cash at beginning of period of discontinued operation | — | — | |||||||||
Net increase in cash and cash equivalents | 9,530 | 11,676 | |||||||||
Less: cash at end of period of discontinued operation | — | — | |||||||||
Cash and cash equivalents at end of period of continuing operations | $ | 46,846 | $ | 51,930 | |||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
Continuing Operations | September 30, 2022 |
September 30, 2021 |
September 30, 2022 |
September 30, 2021 |
|||||||||||||||||||||||||
Net income | $ | 52,133 | $ | 30,503 | $ | 150,249 | $ | 77,894 | |||||||||||||||||||||
Interest expense | 1,544 | 973 | 3,521 | 3,461 | |||||||||||||||||||||||||
Income tax expense | 17,988 | 11,000 | 50,791 | 25,969 | |||||||||||||||||||||||||
Depreciation and amortization | 12,269 | 9,416 | 34,994 | 28,067 | |||||||||||||||||||||||||
EBITDA | $ | 83,934 | $ | 51,892 | $ | 239,555 | $ | 135,391 | |||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
Continuing Operations | September 30, 2022 |
September 30, 2021 |
September 30, 2022 |
September 30, 2021 |
||||||||||||||||||||||
Net cash provided by operating activities | $ | 83,994 | $ | 43,091 | $ | 196,814 | $ | 82,752 | ||||||||||||||||||
Proceeds from sale of property and equipment | 656 | 1,025 | 1,423 | 2,339 | ||||||||||||||||||||||
Purchases of property and equipment | (6,728) | (14,440) | (25,401) | (23,015) | ||||||||||||||||||||||
Free cash flow | $ | 77,922 | $ | 29,676 | $ | 172,836 | $ | 62,076 | ||||||||||||||||||
Three Months Ended September 30, 2022 | Three Months Ended September 30, 2021 | |||||||||||||||||||||||||||||||||||||
Continuing Operations | Income From Operations | Net Income | Net Income Per Diluted Share | Income From Operations | Net Income1 |
Net Income Per Diluted Share1,2 |
||||||||||||||||||||||||||||||||
As Reported | $ | 71,665 | $ | 52,133 | $ | 1.93 | $ | 42,476 | $ | 30,503 | $ | 1.12 | ||||||||||||||||||||||||||
Professional fees for an operational improvement project | — | — | — | 969 | 712 | 0.03 | ||||||||||||||||||||||||||||||||
As Adjusted | $ | 71,665 | $ | 52,133 | $ | 1.93 | $ | 43,445 | $ | 31,215 | $ | 1.14 | ||||||||||||||||||||||||||
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 $257. | ||||||||||||||||||||||||||||||||||||||
2 Rounding may impact summation of amounts. | ||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2022 | Nine Months Ended September 30, 2021 | |||||||||||||||||||||||||||||||||||||
Continuing Operations | Income From Operations | Net Income1 |
Net Income Per Diluted Share1,3 |
Income From Operations | Net Income2 |
Net Income Per Diluted Share2,3 |
||||||||||||||||||||||||||||||||
As Reported | $ | 204,561 | $ | 150,249 | $ | 5.53 | $ | 107,324 | $ | 77,894 | $ | 2.83 | ||||||||||||||||||||||||||
Professional fees for an operational improvement project | — | — | — | 969 | 727 | 0.03 | ||||||||||||||||||||||||||||||||
Professional fees for cybersecurity and shareholder engagement activities | — | — | — | 6,955 | 5,216 | 0.19 | ||||||||||||||||||||||||||||||||
Change in the fair value of the earn-out liability | (294) | (220) | (0.01) | (385) | (289) | (0.01) | ||||||||||||||||||||||||||||||||
As Adjusted | $ | 204,267 | $ | 150,029 | $ | 5.53 | $ | 114,863 | $ | 83,548 | $ | 3.03 | ||||||||||||||||||||||||||
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 ($74). | ||||||||||||||||||||||||||||||||||||||
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 effects of the above items is $1,885. | ||||||||||||||||||||||||||||||||||||||
3 Rounding may impact summation of amounts. | ||||||||||||||||||||||||||||||||||||||
Net Income Per Diluted Share1 |
||||||||
Continuing Operations | Three Months Ended December 31, 2021 | |||||||
As reported | $ | 1.40 | ||||||
Change in the fair value of the earn-out liability | — | |||||||
As adjusted | $ | 1.40 |
Actual - Continuing Operations | Three Months Ended September 30, 2022 | |||||||
Net income from continuing operations | $ | 52,133 | ||||||
Income allocated to participating securities | (325) | |||||||
Numerator for diluted net income per share - net income | $ | 51,808 | ||||||
Weighted-average common shares and common share equivalent outstanding - diluted | 26,902 | |||||||
Diluted net income per share | $ | 1.93 | ||||||
Projected | Full Year 2022 | |||||||
Projected tax rate - continuing operations | 25.6 | % | ||||||
Projected purchases of property and equipment, net of proceeds from sale of property and equipment | $ | 38,000 | ||||||
Projected | December 31, 2022 | |||||||
Projected weighted-average common shares and common share equivalent outstanding - diluted | 26,900 | |||||||