Attached files

file filename
8-K - 8-K - FORWARD AIR CORPform8-kq22014earningsrelea.htm
EX-99.2 - EXHIBIT 99.2 - FORWARD AIR CORPexhibit992q22014fahistoric.htm


NEWS RELEASE
FORWARD AIR CORPORATION REPORTS
SECOND QUARTER 2014 RESULTS AND
ANNOUNCES QUARTERLY CASH DIVIDEND

GREENEVILLE, Tenn.- (BUSINESS WIRE) - July 22, 2014 - Forward Air Corporation (NASDAQ:FWRD) today reported operating revenue, operating income, net income and diluted earnings per share for the three and six months ended June 30, 2014.

Operating revenue for the quarter ended June 30, 2014 increased 21.3% to $193.9 million from $159.8 million for the same quarter in 2013. Income from operations was $27.6 million, compared with $22.5 million in the prior-year quarter. As a percent of operating revenue, income from operations was 14.2%, compared with 14.1% in the same quarter last year. Net income during the period was $17.2 million compared to $13.8 million in the prior-year quarter. Income per diluted share for the second quarter of 2014 was $0.55 compared with $0.45 in the prior-year quarter.

Operating revenue for the six months ended June 30, 2014 increased 21.2% to $365.4 million from $301.4 million for the same period in 2013. Income from operations was $43.9 million, compared with $38.3 million in the prior-year period. As a percent of operating revenue, income from operations was 12.0%, compared with 12.7% in the same period last year. Net income during the period was $27.4 million compared to $24.7 million in the prior-year period. Income per diluted share for the six months ended June 30, 2014 was $0.87 compared with $0.81 in the prior-year period.

Bruce A. Campbell, Chairman, President, and CEO, commenting on the second quarter said, “We are pleased with this quarter’s revenue and operating income performance across all of our business segments.  With the impact of the first quarter's severe winter weather behind us, we delivered strong revenue growth and a solid income performance for the quarter.”

Commenting on the Forward Air, Inc. (FAI) business segment, Mr. Campbell said, “On the strength of a full quarter of revenue and results from Central States Trucking Co. (CST), which we acquired in February, improving year-over-year tonnage volumes and a full quarter benefit from our March general rate increase, FAI achieved record revenue and operating income during the second quarter of 2014.  CST contributed approximately $18.1 million of revenue and $2.3 million of operating income during the second quarter of 2014.”

Commenting on the Forward Air Solutions (Solutions) segment, Mr. Campbell said, “Driven by a full quarter benefit from general rate increases initiated in the first quarter, continued excellent operating discipline and solid revenue growth, Solutions produced operating income of approximately $1.0 million.  Compared to the prior-year quarter results, Solutions operating results improved over $1.2 million, or 600.0%.”

Addressing the Total Quality, Inc. (TQI) business segment, Mr. Campbell said, “TQI experienced solid revenue growth and significant improvement in operating income as a result of pharmaceutical distribution opportunities that emerged during the second quarter and benefits derived from our new operating system implemented in the first quarter.”

In closing, Mr. Campbell said, “As always, I would like to thank the Forward Air team of employees and independent contractors for their dedication and hard work. This truly was a quarter that all our operating groups made a positive contribution to our overall results.”

Commenting on the Company's guidance for the third quarter, Rodney L. Bell, Senior Vice President and CFO said, “We anticipate that our third quarter 2014 revenues will increase in the range of 18% to 22% over the comparable 2013 period. We expect income per diluted share to be between $0.57 and $0.61 per share. This compares to $0.46 per share in the third quarter of 2013.”






On July 22, 2014, our Board of Directors declared a quarterly cash dividend of $0.12 per share of common stock. The dividend is payable to shareholders of record at the close of business on August 21, 2014, and is expected to be paid on September 5, 2014.

This quarterly dividend is pursuant to a cash dividend policy approved by the Board of Directors, which anticipates a total annual dividend of $0.48 per share of common stock, payable in quarterly increments of $0.12 per share of common stock. The actual declaration of future cash dividends, and the establishment of record and payment dates, is subject to final determination by the Board of Directors each quarter after its review of the Company's financial performance.

Review of Financial Results

Forward Air will hold a conference call to discuss second quarter 2014 results on Wednesday, July 23, 2014 at 9:00 a.m. EDT. The Company's conference call will be available online at www.forwardair.com or by dialing (800) 230-1092. A replay of the conference call will be available at www.forwardair.com beginning shortly after the completion of the live call.

About Forward Air Corporation

Forward Air Corporation operates three business segments, Forward Air, Inc., Forward Air Solutions, Inc. and Total Quality, Inc.
Forward Air, Inc. is a leading provider of time-definite surface transportation and related logistics services to the North American expedited ground freight market. We offer our customers local pick-up and delivery (Forward Air CompleteSM) and scheduled surface transportation of cargo as a cost-effective, reliable alternative to air transportation. We transport cargo that must be delivered at a specific time but is relatively less time-sensitive than traditional air freight or when air transportation is not economical. We also offer our customers an array of logistics and other services including: expedited full truckload (TLX); intermodal/drayage (Central States Trucking Co.); dedicated fleets; warehousing; customs brokerage; and shipment consolidation, deconsolidation and handling.
Forward Air Solutions, Inc. is a provider of pool distribution services. Pool distribution involves the consolidation and shipment of several smaller less-than-truckload shipments to a common area or region. Once at the regional destination, the loads are deconsolidated, then grouped with other shipments with common delivery points, and delivered in a very precise, time-sensitive manner. Our pool distribution network consists of 24 terminals within the mid-Atlantic, Southeast, Midwest and Southwestern United States.
Total Quality, Inc. utilizes industry-leading temperature-controlled equipment, 24-hour monitoring and tracking technology and layered security features to provide our customers with the highest level of service. In addition to our core pharmaceutical services, we provide brokerage transportation services. Headquartered in central Michigan, we service the United States, Canada and Mexico.






Forward Air Corporation
Consolidated Statements of Comprehensive Income
(In thousands, except per share data)
(Unaudited)
 
 
 
 
 
 
 
Three months ended
 
Six months ended
 
June 30,
2014
 
June 30,
2013
 
June 30,
2014
 
June 30,
2013
Operating revenue
$
193,852

 
$
159,804

 
$
365,420

 
$
301,364

 
 
 
 
 
 
 
 
Operating expenses:
 

 
 

 
 

 
 

Purchased transportation
82,834

 
70,253

 
156,385

 
131,252

Salaries, wages and employee benefits
44,391

 
36,031

 
85,813

 
69,983

Operating leases
8,165

 
6,888

 
16,516

 
13,932

Depreciation and amortization
7,751

 
5,971

 
14,764

 
11,157

Insurance and claims
3,104

 
3,215

 
7,231

 
5,874

Fuel expense
5,172

 
3,656

 
9,977

 
6,664

Other operating expenses
14,840

 
11,285

 
30,868

 
24,207

Total operating expenses
166,257

 
137,299

 
321,554

 
263,069

Income from operations
27,595

 
22,505

 
43,866

 
38,295

 
 
 
 
 
 
 
 
Other income (expense):
 

 
 

 
 

 
 

Interest expense
(101
)
 
(128
)
 
(183
)
 
(256
)
Other, net
112

 
14

 
198

 
45

Total other income (expense)
11

 
(114
)
 
15

 
(211
)
Income before income taxes
27,606

 
22,391

 
43,881

 
38,084

Income taxes
10,428

 
8,560

 
16,502

 
13,399

Net income and comprehensive income
$
17,178

 
$
13,831

 
$
27,379

 
$
24,685

 
 
 
 
 
 
 
 
Net income per share:
 

 
 

 
 

 
 

Basic
$
0.56

 
$
0.46

 
$
0.89

 
$
0.83

Diluted
$
0.55

 
$
0.45

 
$
0.87

 
$
0.81

Weighted average shares outstanding:
 

 
 

 
 

 
 

Basic
30,925

 
30,161

 
30,834

 
29,838

Diluted
31,408

 
30,736

 
31,364

 
30,477

 
 
 
 
 
 
 
 
Dividends per share:
$
0.12

 
$
0.10

 
$
0.24

 
$
0.20







Forward Air Corporation
Components of Consolidated Revenue and Purchased Transportation
(In thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Three months ended
 
June 30,
Percent of
 
June 30,
Percent of
 
 
Percent
 
2014
Revenue
 
2013
Revenue
 
Change
Change
Operating Revenue
 
 
 
 
 
 
 
 
Forward Air
 
 
 
 
 
 
 
 
      Airport-to-airport
$
107,983

70.0
 %
 
$
97,336

78.4
 %
 
$
10,647

10.9
%
      Logistics services
 
 
 
 
 
 
 
 
Expedited full truckload - TLX
19,167

12.4

 
18,581

15.0

 
586

3.2

Intermodal/drayage
14,351

9.3

 
1,254

1.0

 
13,097

1,044.4

Total Logistics services
33,518

21.7

 
19,835

16.0

 
13,683

69.0

      Other Forward Air services
12,765

8.3

 
6,909

5.6

 
5,856

84.8

Forward Air - Total revenue
154,266

79.5

 
124,080

77.7

 
30,186

24.3

TQI - Pharmaceutical services
13,682

7.1

 
12,196

7.6

 
1,486

12.2

Forward Air Solutions - Pool distribution
26,935

13.9

 
24,300

15.2

 
2,635

10.8

Intersegment eliminations
(1,031
)
(0.5
)
 
(772
)
(0.5
)
 
(259
)
33.5

Consolidated operating revenue
$
193,852

100.0
 %
 
$
159,804

100.0
 %
 
$
34,048

21.3
%
 
 
 
 
 
 
 
 
 
 
Three months ended
 
June 30,
Percent of
 
June 30,
Percent of
 
 
Percent
 
2014
Revenue
 
2013
Revenue
 
Change
Change
Purchased Transportation
 
 
 
 
 
 
 
 
Forward Air
 
 
 
 
 
 
 
 
      Airport-to-airport
$
44,776

41.5
 %
 
$
39,780

40.9
 %
 
$
4,996

12.6
%
      Logistics services
 
 
 
 
 
 
 
 
Expedited full truckload - TLX
14,695

76.7

 
13,816

74.4

 
879

6.4

Intermodal/drayage
6,073

42.3

 
779

62.1

 
5,294

679.6

Total Logistics services
20,768

62.0

 
14,595

73.6

 
6,173

42.3

      Other Forward Air services
3,045

23.9

 
2,073

30.0

 
972

46.9

Forward Air - Total purchased transportation
68,589

44.5

 
56,448

45.5

 
12,141

21.5

TQI - Pharmaceutical services
7,229

52.8

 
6,690

54.9

 
539

8.1

Forward Air Solutions - Pool distribution
7,790

28.9

 
7,740

31.9

 
50

0.6

Intersegment eliminations
(774
)
75.1

 
(625
)
81.0

 
(149
)
23.8

Consolidated purchased transportation
$
82,834

42.7
 %
 
$
70,253

44.0
 %
 
$
12,581

17.9
%






Forward Air Corporation
Components of Consolidated Revenue and Purchased Transportation
(In thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Six months ended
 
June 30,
Percent of
 
June 30,
Percent of
 
 
Percent
 
2014
Revenue
 
2013
Revenue
 
Change
Change
Operating Revenue
 
 
 
 
 
 
 
 
Forward Air
 
 
 
 
 
 
 
 
      Airport-to-airport
$
205,718

71.3
 %
 
$
187,925

78.2
 %
 
$
17,793

9.5
%
      Logistics services
 
 
 
 
 
 
 
 
Expedited full truckload - TLX
36,628

12.7

 
36,081

15.0

 
547

1.5

Intermodal/drayage
23,346

8.1

 
2,711

1.1

 
20,635

761.2

Total Logistics services
59,974

20.8

 
38,792

16.2

 
21,182

54.6

      Other Forward Air services
22,761

7.9

 
13,472

5.6

 
9,289

69.0

Forward Air - Total revenue
288,453

78.9

 
240,189

79.7

 
48,264

20.1

TQI - Pharmaceutical services
24,743

6.8

 
16,114

5.3

 
8,629

53.5

Forward Air Solutions - Pool distribution
54,257

14.9

 
46,554

15.5

 
7,703

16.5

Intersegment eliminations
(2,033
)
(0.6
)
 
(1,493
)
(0.5
)
 
(540
)
36.2

Consolidated operating revenue
$
365,420

100.0
 %
 
$
301,364

100.0
 %
 
$
64,056

21.3
%
 
 
 
 
 
 
 
 
 
 
Six months ended
 
June 30,
Percent of
 
June 30,
Percent of
 
 
Percent
 
2014
Revenue
 
2013
Revenue
 
Change
Change
Purchased Transportation
 
 
 
 
 
 
 
 
Forward Air
 
 
 
 
 
 
 
 
      Airport-to-airport
$
85,525

41.6
 %
 
$
76,465

40.7
 %
 
$
9,060

11.8
%
      Logistics services
 
 
 
 
 
 
 
 
Expedited full truckload - TLX
28,370

77.5

 
27,034

74.9

 
1,336

4.9

Intermodal/drayage
9,893

42.4

 
1,620

59.8

 
8,273

510.7

Total Logistics services
38,263

63.8

 
28,654

73.9

 
9,609

33.5

      Other Forward Air services
5,584

24.5

 
3,890

28.9

 
1,694

43.5

Forward Air - Total purchased transportation
129,372

44.9

 
109,009

45.4

 
20,363

18.7

TQI - Pharmaceutical services
12,680

51.2

 
8,914

55.3

 
3,766

42.2

Forward Air Solutions - Pool distribution
15,914

29.3

 
14,527

31.2

 
1,387

9.5

Intersegment eliminations
(1,581
)
77.8

 
(1,198
)
80.2

 
(383
)
32.0

Consolidated purchased transportation
$
156,385

42.8
 %
 
$
131,252

43.6
 %
 
$
25,133

19.1
%






Forward Air Corporation
Consolidated Balance Sheets
(In thousands)
(Unaudited)
 
June 30,
2014
 
December 31, 2013 (a)
Assets
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
24,943

 
$
127,367

Accounts receivable, net
97,560

 
76,500

Other current assets
14,655

 
16,493

Total current assets
137,158

 
220,360

 
 
 
 
Property and equipment
303,449

 
271,050

Less accumulated depreciation and amortization
124,068

 
116,287

Net property and equipment
179,381

 
154,763

Goodwill and other acquired intangibles:
 

 
 

Goodwill
138,839

 
88,496

Other acquired intangibles, net of accumulated amortization
74,560

 
40,110

Total net goodwill and other acquired intangibles
213,399

 
128,606

Other assets
2,551

 
2,540

Total assets
$
532,489

 
$
506,269

 
 
 
 
Liabilities and Shareholders’ Equity
 

 
 

Current liabilities:
 

 
 

Accounts payable
$
21,421

 
$
16,267

Accrued expenses
21,956

 
18,275

Current portion of debt and capital lease obligations
294

 
69

Total current liabilities
43,671

 
34,611

 
 
 
 
Debt and capital lease obligations, less current portion
1,415

 
3

Other long-term liabilities
7,729

 
8,940

Deferred income taxes
29,013

 
26,850

 
 

 
 

Shareholders’ equity:
 

 
 

Common stock
306

 
305

Additional paid-in capital
123,688

 
107,726

Retained earnings
326,667

 
327,834

Total shareholders’ equity
450,661

 
435,865

Total liabilities and shareholders’ equity
$
532,489

 
$
506,269

 
 
 
 
(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,
2014

June 30, 2013
Operating activities:



Net income
$
17,178


$
13,831

Adjustments to reconcile net income to net cash provided by operating activities





Depreciation and amortization
7,751


5,971

Share-based compensation
1,677


1,536

Gain on disposal of property and equipment
(128
)

(368
)
Provision for recovery on receivables
(127
)

(11
)
Provision for revenue adjustments
609


627

Deferred income tax
1,441


2,086

Excess tax benefit for stock options exercised
(270
)

(632
)
Changes in operating assets and liabilities





Accounts receivable
(4,234
)

1,185

Prepaid expenses and other current assets
(9,478
)

(1,360
)
Accounts payable and accrued expenses
4,764


(6,219
)
Net cash provided by operating activities
19,183


16,646







Investing activities:





Proceeds from disposal of property and equipment
383


884

Purchases of property and equipment
(13,872
)

(15,812
)
Acquisition of business, net of cash acquired


(109
)
Other
(133
)

(4
)
Net cash used in investing activities
(13,622
)

(15,041
)






Financing activities:





Payments of debt and capital lease obligations
(87
)

(75
)
Proceeds from exercise of stock options
1,740


10,219

Payments of cash dividends
(3,746
)

(3,047
)
Repurchase of common stock (repurchase program)
(19,985
)
 

Common stock issued under employee stock purchase plan
148


137

Cash settlement of share-based awards for minimum tax withholdings
(2
)


Excess tax benefit for stock options exercised
270


632

Net cash (used in) provided by financing activities
(21,662
)

7,866

Net (decrease) increase in cash
(16,101
)

9,471

Cash at beginning of period
41,044


71,630

Cash at end of period
$
24,943


$
81,101







Forward Air Corporation
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
 
 
 
Six months ended
 
June 30,
2014
 
June 30,
2013
Operating activities:
 
 
 
Net income
$
27,379

 
$
24,685

Adjustments to reconcile net income to net cash provided by operating activities
 
 
 
Depreciation and amortization
14,764

 
11,157

Share-based compensation
3,329

 
3,094

Gain on disposal of property and equipment
(112
)
 
(283
)
Provision for (recovery) loss on receivables
(85
)
 
290

Provision for revenue adjustments
1,250

 
1,126

Deferred income tax
1,573

 
2,936

Excess tax benefit for stock options exercised
(907
)
 
(2,870
)
Changes in operating assets and liabilities
 
 
 
Accounts receivable
(12,727
)
 
3,196

Prepaid expenses and other current assets
(2,429
)
 
(2,090
)
Accounts payable and accrued expenses
7,180

 
(3,991
)
Net cash provided by operating activities
39,215

 
37,250

 
 
 
 
Investing activities:
 
 
 
Proceeds from disposal of property and equipment
462

 
1,048

Purchases of property and equipment
(33,420
)
 
(27,994
)
Acquisition of business, net of cash acquired
(82,998
)
 
(45,328
)
Other
(193
)
 
(60
)
Net cash used in investing activities
(116,149
)
 
(72,334
)
 
 
 
 
Financing activities:
 
 
 
Payments of debt and capital lease obligations
(9,578
)
 
(20,303
)
Proceeds from exercise of stock options
11,580

 
28,179

Payments of cash dividends
(7,479
)
 
(6,014
)
Repurchase of common stock (repurchase program)
(19,985
)
 

Common stock issued under employee stock purchase plan
148

 
137

Cash settlement of share-based awards for minimum tax withholdings
(1,083
)
 
(866
)
Excess tax benefit for stock options exercised
907

 
2,870

Net cash (used in) provided by financing activities
(25,490
)
 
4,003

Net decrease in cash
(102,424
)
 
(31,081
)
Cash at beginning of period
127,367

 
112,182

Cash at end of period
$
24,943

 
$
81,101







Forward Air Corporation
Segment Information
(In millions)
(Unaudited)
 
Three months ended
 
June 30,
 
Percent of
 
June 30,
 
Percent of
 
 
 
Percent
 
2014
 
Revenue
 
2013
 
Revenue
 
Change
 
Change
Operating revenue
 
 
 
 
 
 
 
 
 
 
 
Forward Air
$
154.3

 
79.5
 %
 
$
124.1

 
77.7
 %
 
$
30.2

 
24.3
 %
FASI
26.9

 
13.9

 
24.3

 
15.2

 
2.6

 
10.7

TQI
13.7

 
7.1

 
12.2

 
7.6

 
1.5

 
12.3

Intercompany eliminations
(1.0
)
 
(0.5
)
 
(0.8
)
 
(0.5
)
 
(0.2
)
 
25.0

            Total
193.9

 
100.0

 
159.8

 
100.0

 
34.1

 
21.3

 
 
 
 
 
 
 
 
 
 
 
 
Purchased transportation
 
 
 
 
 
 
 
 
 
 
 
Forward Air
68.6

 
44.5

 
56.5

 
45.5

 
12.1

 
21.4

FASI
7.8

 
29.0

 
7.7

 
31.7

 
0.1

 
1.3

TQI
7.2

 
52.5

 
6.7

 
54.9

 
0.5

 
7.5

Intercompany eliminations
(0.8
)
 
80.0

 
(0.6
)
 
75.0

 
(0.2
)
 
33.3

            Total
82.8

 
42.7

 
70.3

 
44.0

 
12.5

 
17.8

 
 
 
 
 
 
 
 
 
 
 
 
Salaries, wages and employee benefits
 
 
 
 
 
 
 
 
 
 
 
Forward Air
32.9

 
21.3

 
25.6

 
20.6

 
7.3

 
28.5

FASI
9.3

 
34.6

 
8.5

 
35.0

 
0.8

 
9.4

TQI
2.2

 
16.1

 
1.9

 
15.6

 
0.3

 
15.8

            Total
44.4

 
22.9

 
36.0

 
22.5

 
8.4

 
23.3

 
 
 
 
 
 
 
 
 
 
 
 
Operating leases
 
 
 
 
 
 
 
 
 
 
 
Forward Air
6.2

 
4.0

 
4.9

 
4.0

 
1.3

 
26.5

FASI
2.0

 
7.4

 
1.9

 
7.8

 
0.1

 
5.3

TQI

 

 
0.1

 
0.8

 
(0.1
)
 
(100.0
)
            Total
8.2

 
4.2

 
6.9

 
4.3

 
1.3

 
18.8

 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
 
 
 
 
 
 
 
 
 
 
Forward Air
5.4

 
3.5

 
4.1

 
3.3

 
1.3

 
31.7

FASI
1.4

 
5.2

 
1.2

 
4.9

 
0.2

 
16.7

TQI
1.0

 
7.3

 
0.7

 
5.7

 
0.3

 
42.9

            Total
7.8

 
4.0

 
6.0

 
3.8

 
1.8

 
30.0

 
 
 
 
 
 
 
 
 
 
 
 
Insurance and claims
 
 
 
 
 
 
 
 
 
 
 
Forward Air
2.4

 
1.6

 
2.2

 
1.8

 
0.2

 
9.1

FASI
0.5

 
1.9

 
0.8

 
3.3

 
(0.3
)
 
(37.5
)
TQI
0.2

 
1.5

 
0.2

 
1.7

 

 

            Total
3.1

 
1.6

 
3.2

 
2.0

 
(0.1
)
 
(3.1
)
 
 
 
 
 
 
 
 
 
 
 
 
Fuel expense
 
 
 
 
 
 
 
 
 
 
 
Forward Air
2.2

 
1.4

 
1.0

 
0.8

 
1.2

 
120.0

FASI
1.8

 
6.7

 
1.5

 
6.2

 
0.3

 
20.0

TQI
1.2

 
8.8

 
1.2

 
9.8

 

 

            Total
5.2

 
2.7

 
3.7

 
2.3

 
1.5

 
40.5

 
 
 
 
 
 
 
 
 
 
 
 
Other operating expenses
 
 
 
 
 
 
 
 
 
 
 
Forward Air
11.4

 
7.4

 
7.9

 
6.4

 
3.5

 
44.3

FASI
3.1

 
11.5

 
2.9

 
11.9

 
0.2

 
6.9

TQI
0.5

 
3.6

 
0.6

 
4.9

 
(0.1
)
 
(16.7
)
Intercompany eliminations
(0.2
)
 
20.0

 
(0.2
)
 
25.0

 

 

            Total
14.8

 
7.7

 
11.2

 
7.0

 
3.6

 
32.1

 
 
 
 
 
 
 
 
 
 
 
 
Income from operations
 
 
 
 
 
 
 
 
 
 
 
Forward Air
25.2

 
16.3

 
21.9

 
17.6

 
3.3

 
15.1

FASI
1.0

 
3.7

 
(0.2
)
 
(0.8
)
 
1.2

 
(600.0
)
TQI
1.4

 
10.2

 
0.8

 
6.6

 
0.6

 
75.0

            Total
$
27.6

 
14.2
 %
 
$
22.5

 
14.1
 %
 
$
5.1

 
22.7
 %





Forward Air Corporation
Segment Information
(In millions)
(Unaudited)
 
Six months ended
 
June 30,
 
Percent of
 
June 30,
 
Percent of
 
 
 
Percent
 
2014
 
Revenue
 
2013
 
Revenue
 
Change
 
Change
Operating revenue
 
 
 
 
 
 
 
 
 
 
 
Forward Air
$
288.4

 
78.9
 %
 
$
240.2

 
79.7
 %
 
$
48.2

 
20.1
 %
FASI
54.3

 
14.9

 
46.6

 
15.5

 
7.7

 
16.5

TQI
24.7

 
6.8

 
16.1

 
5.3

 
8.6

 
53.4

Intercompany eliminations
(2.0
)
 
(0.6
)
 
(1.5
)
 
(0.5
)
 
(0.5
)
 
33.3

            Total
365.4

 
100.0

 
301.4

 
100.0

 
64.0

 
21.2

 
 
 
 
 
 
 
 
 
 
 
 
Purchased transportation
 
 
 
 
 
 
 
 
 
 
 
Forward Air
129.4

 
44.9

 
109.0

 
45.4

 
20.4

 
18.7

FASI
15.9

 
29.3

 
14.5

 
31.1

 
1.4

 
9.7

TQI
12.7

 
51.4

 
8.9

 
55.3

 
3.8

 
42.7

      Intercompany eliminations
(1.6
)
 
80.0

 
(1.2
)
 
80.0

 
(0.4
)
 
33.3

            Total
156.4

 
42.8

 
131.2

 
43.6

 
25.2

 
19.2

 
 
 
 
 
 
 
 
 
 
 
 
Salaries, wages and employee benefits
 
 
 
 
 
 
 
 
 
 
 
Forward Air
63.0

 
21.8

 
50.7

 
21.1

 
12.3

 
24.3

FASI
18.7

 
34.4

 
16.7

 
35.8

 
2.0

 
12.0

TQI
4.1

 
16.6

 
2.6

 
16.1

 
1.5

 
57.7

            Total
85.8

 
23.5

 
70.0

 
23.2

 
15.8

 
22.6

 
 
 
 
 
 
 
 
 
 
 
 
Operating leases
 
 
 
 
 
 
 
 
 
 
 
Forward Air
12.0

 
4.2

 
10.0

 
4.2

 
2.0

 
20.0

FASI
4.5

 
8.3

 
3.9

 
8.4

 
0.6

 
15.4

TQI

 

 
0.1

 
0.6

 
(0.1
)
 
(100.0
)
            Total
16.5

 
4.5

 
14.0

 
4.7

 
2.5

 
17.9

 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
 
 
 
 
 
 
 
 
 
 
Forward Air
10.3

 
3.6

 
7.9

 
3.3

 
2.4

 
30.4

FASI
2.7

 
5.0

 
2.4

 
5.1

 
0.3

 
12.5

TQI
1.7

 
6.9

 
0.9

 
5.6

 
0.8

 
88.9

            Total
14.7

 
4.0

 
11.2

 
3.7

 
3.5

 
31.3

 
 
 
 
 
 
 
 
 
 
 
 
Insurance and claims
 
 
 
 
 
 
 
 
 
 
 
Forward Air
5.5

 
1.9

 
4.1

 
1.7

 
1.4

 
34.1

FASI
1.3

 
2.4

 
1.5

 
3.2

 
(0.2
)
 
(13.3
)
TQI
0.4

 
1.6

 
0.2

 
1.3

 
0.2

 
100.0

            Total
7.2

 
2.0

 
5.8

 
1.9

 
1.4

 
24.1

 
 
 
 
 
 
 
 
 
 
 
 
Fuel expense
 
 
 
 
 
 
 
 
 
 
 
Forward Air
4.1

 
1.4

 
2.0

 
0.8

 
2.1

 
105.0

FASI
3.5

 
6.5

 
3.1

 
6.7

 
0.4

 
12.9

TQI
2.4

 
9.7

 
1.6

 
9.9

 
0.8

 
50.0

            Total
10.0

 
2.7

 
6.7

 
2.2

 
3.3

 
49.3

 
 
 
 
 
 
 
 
 
 
 
 
Other operating expenses
 
 
 
 
 
 
 
 
 
 
 
Forward Air
23.5

 
8.1

 
18.2

 
7.6

 
5.3

 
29.1

FASI
6.7

 
12.3

 
5.5

 
11.8

 
1.2

 
21.8

TQI
1.1

 
4.5

 
0.8

 
5.0

 
0.3

 
37.5

Intercompany eliminations
(0.4
)
 
20.0

 
(0.3
)
 
20.0

 
(0.1
)
 
33.3

            Total
30.9

 
8.5

 
24.2

 
8.0

 
6.7

 
27.7

 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) from operations
 
 
 
 
 
 
 
 
 
 
 
Forward Air
40.6

 
14.1

 
38.3

 
15.9

 
2.3

 
6.0

FASI
1.0

 
1.8

 
(1.0
)
 
(2.1
)
 
2.0

 
(200.0
)
TQI
2.3

 
9.3

 
1.0

 
6.2

 
1.3

 
130.0

            Total
$
43.9

 
12.0
 %
 
$
38.3

 
12.7
 %
 
$
5.6

 
14.6
 %







Forward Air Corporation
Forward Air Inc. Operating Statistics
 
 
 
 
 
 
 
Three months ended
 
June 30,
 
June 30,
 
Percent
 
2014
 
2013
 
Change
 
 
 
 
 
 
Operating ratio
83.7
%
 
82.4
%
 
1.6
 %
 
 
 
 
 
 
Business days
64.0

 
64.0

 

Business weeks
12.8

 
12.8

 

 
 
 
 
 
 
 
 
 
 
 
 
Airport-to-airport:
 
 
 
 
 
Tonnage
 
 
 
 
 
    Total pounds ¹
473,146

 
452,171

 
4.6

    Average weekly pounds ¹
36,965

 
35,326

 
4.6

 
 
 
 
 
 
Linehaul shipments
 
 
 
 
 
    Total linehaul
731,002

 
714,677

 
2.3

    Average weekly
57,110

 
55,834

 
2.3

 
 
 
 
 
 
Forward Air Complete shipments
139,572

 
115,001

 
21.4

As a percentage of linehaul shipments
19.1
%
 
16.1
%
 
18.6

 
 
 
 
 
 
Average linehaul shipment size
647

 
633

 
2.2

 
 
 
 
 
 
Revenue per pound ²
 
 
 
 
 
    Linehaul yield
$
17.66

 
$
16.98

 
3.2

    Fuel surcharge impact
2.03

 
1.87

 
0.7

    Forward Air Complete impact
3.13

 
2.68

 
2.1

Total airport-to-airport yield
$
22.82

 
$
21.53

 
6.0

 
 
 
 
 
 
 
 
 
 
 
 
Expedited full truckload - TLX:
 
 
 
 
 
Miles
 
 
 
 
 
    Owner operator ¹
6,930

 
9,147

 
(24.2
)
    Third party ¹
4,570

 
3,328

 
37.3

Total Miles
11,500

 
12,475

 
(7.8
)
 
 
 
 
 
 
Revenue per mile
$
1.67

 
$
1.49

 
12.1

 
 
 
 
 
 
Cost per mile
$
1.28

 
$
1.11

 
15.3
 %
 
 
 
 
 
 
 
 
 
 
 
 
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
 
2014
 
2013
 
Change
 
 
 
 
 
 
Operating ratio
85.9
%
 
84.1
%
 
2.1
 %
 
 
 
 
 
 
Business days
127.0

 
127.0

 

Business weeks
25.4

 
25.4

 

 
 
 
 
 
 
 
 
 
 
 
 
Airport-to-airport:
 
 
 
 
 
Tonnage
 
 
 
 
 
    Total pounds ¹
914,861

 
858,085

 
6.6

    Average weekly pounds ¹
36,018

 
33,783

 
6.6

 
 
 
 
 
 
Linehaul shipments
 
 
 
 
 
    Total linehaul
1,393,482

 
1,350,342

 
3.2

    Average weekly
54,861

 
53,163

 
3.2

 
 
 
 
 
 
Forward Air Complete shipments
247,146

 
229,086

 
7.9

As a percentage of linehaul shipments
17.7
%
 
17.0
%
 
4.1

 
 
 
 
 
 
Average linehaul shipment size
657

 
635

 
3.5

 
 
 
 
 
 
Revenue per pound ²
 
 
 
 
 
    Linehaul yield
$
17.49

 
$
17.14

 
1.6

    Fuel surcharge impact
2.03

 
1.95

 
0.4

    Forward Air Complete impact
2.97

 
2.81

 
0.7

Total airport-to-airport yield
$
22.49

 
$
21.90

 
2.7

 
 
 
 
 
 
 
 
 
 
 
 
Expedited full truckload - TLX:
 
 
 
 
 
Miles
 
 
 
 
 
    Owner operator ¹
13,898

 
17,484

 
(20.5
)
    Third party ¹
8,652

 
6,848

 
26.3

Total Miles
22,550

 
24,332

 
(7.3
)
 
 
 
 
 
 
Revenue per mile
$
1.62

 
$
1.48

 
9.5

 
 
 
 
 
 
Cost per mile
$
1.26

 
$
1.11

 
13.5
 %
 
 
 
 
 
 
 
 
 
 
 
 
¹ - In thousands
 
 
 
 
 
² - In cents per pound; percentage change is expressed as a percent of total yield.






Important Information

This press release contains “forward-looking statements,” as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking statements are statements other than historical information or statements of current condition and relate to future events or our future financial performance.  Some forward-looking statements may be identified by use of such terms as “believes,” “anticipates,” “intends,” “plans,” “estimates,” “projects” or “expects.”  Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.  The following is a list of factors, among others, that could cause actual results to differ materially from those contemplated by the forward-looking statements: economic factors such as recessions, inflation, higher interest rates and downturns in customer business cycles, our inability to maintain our historical growth rate because of a decreased volume of freight moving through our network or decreased average revenue per pound of freight moving through our network, increasing competition and pricing pressure, surplus inventories, loss of a major customer, the creditworthiness of our customers and their ability to pay for services rendered, our ability to secure terminal facilities in desirable locations at reasonable rates, the inability of our information systems to handle an increased volume of freight moving through our network, changes in fuel prices, claims for property damage, personal injuries or workers' compensation, employment matters including rising health care costs, enforcement of and changes in governmental regulations, environmental and tax matters, the handling of hazardous materials, the availability and compensation of qualified independent owner-operators and freight handlers needed to serve our transportation needs and our inability to successfully integrate acquisitions.  As a result of the foregoing, no assurance can be given as to future financial condition, cash flows or results of operations. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

-END-

CONTACT:
Forward Air Corporation
Rodney L. Bell, 423-636-7000
rbell@forwardair.com