Attached files

file filename
8-K - 8-K - FORWARD AIR CORPform8-kq32014earningsrelea.htm
EX-99.2 - EXHIBIT 99.2 - FORWARD AIR CORPexhibit992q32014fahistoric.htm


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

GREENEVILLE, Tenn.- (BUSINESS WIRE) - October 23, 2014 - Forward Air Corporation (NASDAQ:FWRD) today reported operating revenue, income from operations, net income and diluted earnings per share for the three and nine months ended September 30, 2014.

Operating revenue for the quarter ended September 30, 2014 increased 18.5% to $201.5 million from $170.0 million for the same quarter in 2013. Income from operations was $26.9 million, compared with $22.9 million in the prior-year quarter. As a percent of operating revenue, income from operations was 13.3%, compared with 13.5% in the same quarter last year. Net income during the period was $16.7 million compared to $14.2 million in the prior-year quarter. Net income per diluted share for the third quarter of 2014 was $0.54 compared with $0.46 in the prior-year quarter.

Operating revenue for the nine months ended September 30, 2014 increased 20.3% to $566.9 million from $471.4 million for the same period in 2013. Income from operations was $70.8 million, compared with $61.1 million in the prior-year period. As a percent of operating revenue, income from operations was 12.5%, compared with 13.0% in the same period last year. Net income during the period was $44.1 million compared to $38.9 million in the prior-year period. Net income per diluted share for the nine months ended September 30, 2014 was $1.41 compared with $1.27 in the prior-year period.

Bruce A. Campbell, Chairman, President, and CEO, commenting on the third quarter said, “We were pleased with our revenue and operating income performance across all of our business segments especially in light of the challenging capacity environment and its impact on our cost structure.”

Commenting on the Forward Air, Inc. (“FAI”) business segment, Mr. Campbell said, “FAI revenue continues to benefit from the acquisition of Central States Trucking Company (“CST”) along with strong year-over-year growth in our tonnage volumes and improving airport-to-airport pricing. These positive trends were partially offset by higher purchased transportation and recruiting costs resulting from our efforts to grow our fleet to keep pace with our increased shipping activity.  CST contributed approximately $21.1 million of revenue and $2.5 million of operating income during the third quarter of 2014.”

Commenting on the Forward Air Solutions (“Solutions”) segment, Mr. Campbell said, “Solutions continues to show significant improvement in operating income driven primarily by the general rate increases initiated in the first quarter and excellent operating discipline. Compared to the prior-year quarter results, Solutions operating results improved over $0.4 million, or 50.0% incremental profitability.”

Addressing the Total Quality, Inc. (“TQI”) business segment, Mr. Campbell said, “Despite a lack of revenue growth, we continue to experience improvement in operating income as a percentage of revenue as a result of operating efficiencies initiated during 2014.”

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.”

Commenting on the Company's guidance for the fourth quarter, Rodney L. Bell, Senior Vice President and CFO said, “We anticipate that our fourth 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 $0.60 and $0.66 per share. This compares to $0.50 per share in the fourth quarter of 2013.”

On October 23, 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 November 21, 2014, and is expected to be paid on December 8, 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 third quarter 2014 results on Friday, October 24, 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
 
Nine months ended
 
September 30,
2014
 
September 30,
2013
 
September 30,
2014
 
September 30,
2013
Operating revenue
$
201,477

 
$
170,033

 
$
566,897

 
$
471,396

 
 
 
 
 
 
 
 
Operating expenses:
 

 
 

 
 

 
 

Purchased transportation
85,874

 
75,211

 
242,259

 
206,462

Salaries, wages and employee benefits
45,651

 
39,165

 
131,464

 
109,149

Operating leases
8,503

 
6,991

 
25,019

 
20,923

Depreciation and amortization
8,115

 
6,220

 
22,879

 
17,377

Insurance and claims
3,747

 
3,290

 
10,978

 
9,164

Fuel expense
5,012

 
3,871

 
14,990

 
10,535

Other operating expenses
17,669

 
12,428

 
48,537

 
36,634

Total operating expenses
174,571

 
147,176

 
496,126

 
410,244

Income from operations
26,906

 
22,857

 
70,771

 
61,152

 
 
 
 
 
 
 
 
Other income (expense):
 

 
 

 
 

 
 

Interest expense
(172
)
 
(145
)
 
(355
)
 
(401
)
Other, net
(55
)
 
27

 
144

 
72

Total other income (expense)
(227
)
 
(118
)
 
(211
)
 
(329
)
Income before income taxes
26,679

 
22,739

 
70,560

 
60,823

Income taxes
9,935

 
8,542

 
26,437

 
21,941

Net income and comprehensive income
$
16,744

 
$
14,197

 
$
44,123

 
$
38,882

 
 
 
 
 
 
 
 
Net income per share:
 

 
 

 
 

 
 

Basic
$
0.55

 
$
0.47

 
$
1.44

 
$
1.30

Diluted
$
0.54

 
$
0.46

 
$
1.41

 
$
1.27

Weighted average shares outstanding:
 

 
 

 
 

 
 

Basic
30,415

 
30,374

 
30,710

 
30,017

Diluted
30,932

 
30,986

 
31,234

 
30,677

 
 
 
 
 
 
 
 
Dividends per share:
$
0.12

 
$
0.10

 
$
0.36

 
$
0.30







Forward Air Corporation
Components of Consolidated Revenue and Purchased Transportation
(In thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Three months ended
 
September 30,
Percent of
 
September 30,
Percent of
 
 
Percent
 
2014
Revenue
 
2013
Revenue
 
Change
Change
Operating Revenue
 
 
 
 
 
 
 
 
Forward Air
 
 
 
 
 
 
 
 
      Airport-to-airport
$
111,429

69.6
 %
 
$
101,238

78.6
 %
 
$
10,191

10.1
 %
      Logistics services
 
 
 
 
 
 
 
 
Expedited full truckload - TLX
19,955

12.5

 
19,138

14.9

 
817

4.3

Intermodal/drayage
15,799

9.9

 
1,090

0.8

 
14,709

1,349.4

Total Logistics services
35,754

22.4

 
20,228

15.7

 
15,526

76.8

      Other Forward Air services
12,902

8.0

 
7,325

5.7

 
5,577

76.1

Forward Air - Total revenue
160,085

79.4

 
128,791

75.8

 
31,294

24.3

TQI - Pharmaceutical services
12,029

6.0

 
12,431

7.3

 
(402
)
(3.2
)
Forward Air Solutions - Pool distribution
30,615

15.2

 
29,827

17.5

 
788

2.6

Intersegment eliminations
(1,252
)
(0.6
)
 
(1,016
)
(0.6
)
 
(236
)
23.2

Consolidated operating revenue
$
201,477

100.0
 %
 
$
170,033

100.0
 %
 
$
31,444

18.5
 %
 
 
 
 
 
 
 
 
 
 
Three months ended
 
September 30,
Percent of
 
September 30,
Percent of
 
 
Percent
 
2014
Revenue
 
2013
Revenue
 
Change
Change
Purchased Transportation
 
 
 
 
 
 
 
 
Forward Air
 
 
 
 
 
 
 
 
      Airport-to-airport
$
47,720

42.8
 %
 
$
42,542

42.0
 %
 
$
5,178

12.2
 %
      Logistics services
 
 
 
 
 
 
 
 
Expedited full truckload - TLX
15,048

75.4

 
14,545

76.0

 
503

3.5

Intermodal/drayage
5,966

37.8

 
708

65.0

 
5,258

742.7

Total Logistics services
21,014

58.8

 
15,253

75.4

 
5,761

37.8

      Other Forward Air services
3,191

24.7

 
2,116

28.9

 
1,075

50.8

Forward Air - Total purchased transportation
71,925

44.9

 
59,911

46.5

 
12,014

20.1

TQI - Pharmaceutical services
6,018

50.0

 
6,921

55.7

 
(903
)
(13.0
)
Forward Air Solutions - Pool distribution
8,767

28.6

 
9,094

30.5

 
(327
)
(3.6
)
Intersegment eliminations
(836
)
66.8

 
(715
)
70.4

 
(121
)
16.9

Consolidated purchased transportation
$
85,874

42.6
 %
 
$
75,211

44.2
 %
 
$
10,663

14.2
 %






Forward Air Corporation
Components of Consolidated Revenue and Purchased Transportation
(In thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Nine months ended
 
September 30,
Percent of
 
September 30,
Percent of
 
 
Percent
 
2014
Revenue
 
2013
Revenue
 
Change
Change
Operating Revenue
 
 
 
 
 
 
 
 
Forward Air
 
 
 
 
 
 
 
 
      Airport-to-airport
$
317,147

70.7
 %
 
$
289,163

78.4
 %
 
$
27,984

9.7
%
      Logistics services
 
 
 
 
 
 
 
 
Expedited full truckload - TLX
56,582

12.6

 
55,219

15.0

 
1,363

2.5

Intermodal/drayage
39,146

8.7

 
3,801

1.0

 
35,345

929.9

Total Logistics services
95,728

21.3

 
59,020

16.0

 
36,708

62.2

      Other Forward Air services
35,663

8.0

 
20,797

5.6

 
14,866

71.5

Forward Air - Total revenue
448,538

79.1

 
368,980

78.3

 
79,558

21.6

TQI - Pharmaceutical services
36,771

6.5

 
28,545

6.1

 
8,226

28.8

Forward Air Solutions - Pool distribution
84,872

15.0

 
76,381

16.1

 
8,491

11.1

Intersegment eliminations
(3,284
)
(0.6
)
 
(2,510
)
(0.5
)
 
(774
)
30.8

Consolidated operating revenue
$
566,897

100.0
 %
 
$
471,396

100.0
 %
 
$
95,501

20.3
%
 
 
 
 
 
 
 
 
 
 
Nine months ended
 
September 30,
Percent of
 
September 30,
Percent of
 
 
Percent
 
2014
Revenue
 
2013
Revenue
 
Change
Change
Purchased Transportation
 
 
 
 
 
 
 
 
Forward Air
 
 
 
 
 
 
 
 
      Airport-to-airport
$
133,245

42.0
 %
 
$
119,007

41.2
 %
 
$
14,238

12.0
%
      Logistics services
 
 
 
 
 
 
 
 
Expedited full truckload - TLX
43,419

76.7

 
41,579

75.3

 
1,840

4.4

Intermodal/drayage
15,859

40.5

 
2,328

61.2

 
13,531

581.2

Total Logistics services
59,278

61.9

 
43,907

74.4

 
15,371

35.0

      Other Forward Air services
8,774

24.6

 
6,006

28.9

 
2,768

46.1

Forward Air - Total purchased transportation
201,297

44.9

 
168,920

45.8

 
32,377

19.2

TQI - Pharmaceutical services
18,698

50.8

 
15,835

55.5

 
2,863

18.1

Forward Air Solutions - Pool distribution
24,681

29.1

 
23,621

30.9

 
1,060

4.5

Intersegment eliminations
(2,417
)
73.6

 
(1,914
)
76.3

 
(503
)
26.3

Consolidated purchased transportation
$
242,259

42.7
 %
 
$
206,462

43.8
 %
 
$
35,797

17.3
%






Forward Air Corporation
Consolidated Balance Sheets
(In thousands)
(Unaudited)
 
September 30,
2014
 
December 31, 2013 (a)
Assets
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
24,573

 
$
127,367

Accounts receivable, net
100,016

 
76,500

Other current assets
14,057

 
16,493

Total current assets
138,646

 
220,360

 
 
 
 
Property and equipment
303,755

 
271,050

Less accumulated depreciation and amortization
127,259

 
116,287

Net property and equipment
176,496

 
154,763

Goodwill and other acquired intangibles:
 

 
 

Goodwill
140,678

 
88,496

Other acquired intangibles, net of accumulated amortization
71,778

 
40,110

Total net goodwill and other acquired intangibles
212,456

 
128,606

Other assets
2,347

 
2,540

Total assets
$
529,945

 
$
506,269

 
 
 
 
Liabilities and Shareholders’ Equity
 

 
 

Current liabilities:
 

 
 

Accounts payable
$
21,395

 
$
16,267

Accrued expenses
23,356

 
18,275

Current portion of debt and capital lease obligations
280

 
69

Total current liabilities
45,031

 
34,611

 
 
 
 
Debt and capital lease obligations, less current portion
1,346

 
3

Other long-term liabilities
8,148

 
8,940

Deferred income taxes
28,838

 
26,850

 
 

 
 

Shareholders’ equity:
 

 
 

Common stock
302

 
305

Additional paid-in capital
126,516

 
107,726

Retained earnings
319,764

 
327,834

Total shareholders’ equity
446,582

 
435,865

Total liabilities and shareholders’ equity
$
529,945

 
$
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

September 30,
2014

September 30, 2013
Operating activities:



Net income
$
16,744


$
14,197

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





Depreciation and amortization
8,115


6,220

Share-based compensation
1,676


1,525

Gain on disposal of property and equipment
(329
)

(185
)
Provision for loss (recovery) on receivables
46


(56
)
Provision for revenue adjustments
646


579

Deferred income tax
156


1,722

Excess tax benefit for stock options exercised
353


(337
)
Changes in operating assets and liabilities





Accounts receivable
(3,148
)

(7,458
)
Prepaid expenses and other current assets
1,032


515

Accounts payable and accrued expenses
587


6,515

Net cash provided by operating activities
25,878


23,237







Investing activities:





Proceeds from disposal of property and equipment
1,120


617

Purchases of property and equipment
(3,681
)

(5,272
)
Acquisition of business, net of cash acquired
(1,350
)


Other
246


(51
)
Net cash used in investing activities
(3,665
)

(4,706
)






Financing activities:





Payments of debt and capital lease obligations
(84
)

(48
)
Proceeds from exercise of stock options
1,503


1,687

Payments of cash dividends
(3,662
)

(3,057
)
Repurchase of common stock (repurchase program)
(19,987
)
 

Excess tax benefit for stock options exercised
(353
)

337

Net cash used in financing activities
(22,583
)

(1,081
)
Net (decrease) increase in cash
(370
)

17,450

Cash at beginning of period
24,943


81,101

Cash at end of period
$
24,573


$
98,551







Forward Air Corporation
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
 
 
 
Nine months ended
 
September 30,
2014
 
September 30,
2013
Operating activities:
 
 
 
Net income
$
44,123

 
$
38,882

Adjustments to reconcile net income to net cash provided by operating activities
 
 
 
Depreciation and amortization
22,879

 
17,377

Share-based compensation
5,005

 
4,619

Gain on disposal of property and equipment
(441
)
 
(468
)
Provision for (recovery) loss on receivables
(39
)
 
234

Provision for revenue adjustments
1,896

 
1,705

Deferred income tax
1,729

 
4,658

Excess tax benefit for stock options exercised
(554
)
 
(3,207
)
Changes in operating assets and liabilities
 
 
 
Accounts receivable
(15,875
)
 
(4,262
)
Prepaid expenses and other current assets
(1,397
)
 
(1,575
)
Accounts payable and accrued expenses
7,767

 
2,524

Net cash provided by operating activities
65,093

 
60,487

 
 
 
 
Investing activities:
 
 
 
Proceeds from disposal of property and equipment
1,582

 
1,665

Purchases of property and equipment
(37,101
)
 
(33,266
)
Acquisition of business, net of cash acquired
(84,348
)
 
(45,328
)
Other
53

 
(111
)
Net cash used in investing activities
(119,814
)
 
(77,040
)
 
 
 
 
Financing activities:
 
 
 
Payments of debt and capital lease obligations
(9,662
)
 
(20,351
)
Proceeds from exercise of stock options
13,083

 
29,866

Payments of cash dividends
(11,141
)
 
(9,071
)
Repurchase of common stock (repurchase program)
(39,972
)
 

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
554

 
3,207

Net cash (used in) provided by financing activities
(48,073
)
 
2,922

Net decrease in cash
(102,794
)
 
(13,631
)
Cash at beginning of period
127,367

 
112,182

Cash at end of period
$
24,573

 
$
98,551







Forward Air Corporation
Segment Information
(In millions)
(Unaudited)
 
Three months ended
 
September 30,
 
Percent of
 
September 30,
 
Percent of
 
 
 
Percent
 
2014
 
Revenue
 
2013
 
Revenue
 
Change
 
Change
Operating revenue
 
 
 
 
 
 
 
 
 
 
 
Forward Air
$
160.1

 
79.4
 %
 
$
128.8

 
75.8
 %
 
$
31.3

 
24.3
 %
FASI
30.6

 
15.2

 
29.8

 
17.5

 
0.8

 
2.7

TQI
12.0

 
6.0

 
12.4

 
7.3

 
(0.4
)
 
(3.2
)
Intercompany eliminations
(1.2
)
 
(0.6
)
 
(1.0
)
 
(0.6
)
 
(0.2
)
 
20.0

            Total
201.5

 
100.0

 
170.0

 
100.0

 
31.5

 
18.5

 
 
 
 
 
 
 
 
 
 
 
 
Purchased transportation
 
 
 
 
 
 
 
 
 
 
 
Forward Air
71.9

 
44.9

 
59.9

 
46.5

 
12.0

 
20.0

FASI
8.8

 
28.8

 
9.1

 
30.5

 
(0.3
)
 
(3.3
)
TQI
6.0

 
50.0

 
6.9

 
55.6

 
(0.9
)
 
(13.0
)
Intercompany eliminations
(0.8
)
 
66.7

 
(0.7
)
 
70.0

 
(0.1
)
 
14.3

            Total
85.9

 
42.6

 
75.2

 
44.2

 
10.7

 
14.2

 
 
 
 
 
 
 
 
 
 
 
 
Salaries, wages and employee benefits
 
 
 
 
 
 
 
 
 
 
 
Forward Air
33.1

 
20.7

 
27.3

 
21.2

 
5.8

 
21.2

FASI
10.4

 
34.0

 
10.0

 
33.6

 
0.4

 
4.0

TQI
2.2

 
18.3

 
1.8

 
14.5

 
0.4

 
22.2

            Total
45.7

 
22.7

 
39.1

 
23.0

 
6.6

 
16.9

 
 
 
 
 
 
 
 
 
 
 
 
Operating leases
 
 
 
 
 
 
 
 
 
 
 
Forward Air
6.5

 
4.1

 
4.9

 
3.8

 
1.6

 
32.7

FASI
2.0

 
6.5

 
2.1

 
7.0

 
(0.1
)
 
(4.8
)
TQI

 

 

 

 

 

            Total
8.5

 
4.2

 
7.0

 
4.1

 
1.5

 
21.4

 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
 
 
 
 
 
 
 
 
 
 
Forward Air
5.7

 
3.6

 
4.2

 
3.3

 
1.5

 
35.7

FASI
1.5

 
4.9

 
1.3

 
4.4

 
0.2

 
15.4

TQI
0.9

 
7.5

 
0.7

 
5.7

 
0.2

 
28.6

            Total
8.1

 
4.0

 
6.2

 
3.7

 
1.9

 
30.6

 
 
 
 
 
 
 
 
 
 
 
 
Insurance and claims
 
 
 
 
 
 
 
 
 
 
 
Forward Air
3.1

 
1.9

 
2.3

 
1.8

 
0.8

 
34.8

FASI
0.4

 
1.3

 
0.8

 
2.7

 
(0.4
)
 
(50.0
)
TQI
0.2

 
1.7

 
0.2

 
1.6

 

 

            Total
3.7

 
1.9

 
3.3

 
1.9

 
0.4

 
12.1

 
 
 
 
 
 
 
 
 
 
 
 
Fuel expense
 
 
 
 
 
 
 
 
 
 
 
Forward Air
2.1

 
1.3

 
0.9

 
0.7

 
1.2

 
133.3

FASI
1.8

 
5.9

 
1.7

 
5.7

 
0.1

 
5.9

TQI
1.1

 
9.2

 
1.3

 
10.5

 
(0.2
)
 
(15.4
)
            Total
5.0

 
2.5

 
3.9

 
2.3

 
1.1

 
28.2

 
 
 
 
 
 
 
 
 
 
 
 
Other operating expenses
 
 
 
 
 
 
 
 
 
 
 
Forward Air
13.5

 
8.4

 
8.7

 
6.7

 
4.8

 
55.2

FASI
3.9

 
12.7

 
3.4

 
11.4

 
0.5

 
14.7

TQI
0.7

 
5.8

 
0.6

 
4.8

 
0.1

 
16.7

Intercompany eliminations
(0.4
)
 
33.3

 
(0.3
)
 
30.0

 
(0.1
)
 
33.3

            Total
17.7

 
8.8

 
12.4

 
7.3

 
5.3

 
42.7

 
 
 
 
 
 
 
 
 
 
 
 
Income from operations
 
 
 
 
 
 
 
 
 
 
 
Forward Air
24.2

 
15.1

 
20.6

 
16.0

 
3.6

 
17.5

FASI
1.8

 
5.9

 
1.4

 
4.7

 
0.4

 
28.6

TQI
0.9

 
7.5

 
0.9

 
7.3

 

 

            Total
$
26.9

 
13.3
 %
 
$
22.9

 
13.5
 %
 
$
4.0

 
17.5
 %





Forward Air Corporation
Segment Information
(In millions)
(Unaudited)
 
Nine months ended
 
September 30,
 
Percent of
 
September 30,
 
Percent of
 
 
 
Percent
 
2014
 
Revenue
 
2013
 
Revenue
 
Change
 
Change
Operating revenue
 
 
 
 
 
 
 
 
 
 
 
Forward Air
$
448.5

 
79.1
 %
 
$
369.0

 
78.3
 %
 
$
79.5

 
21.5
 %
FASI
84.9

 
15.0

 
76.4

 
16.2

 
8.5

 
11.1

TQI
36.8

 
6.5

 
28.5

 
6.0

 
8.3

 
29.1

Intercompany eliminations
(3.3
)
 
(0.6
)
 
(2.5
)
 
(0.5
)
 
(0.8
)
 
32.0

            Total
566.9

 
100.0

 
471.4

 
100.0

 
95.5

 
20.3

 
 
 
 
 
 
 
 
 
 
 
 
Purchased transportation
 
 
 
 
 
 
 
 
 
 
 
Forward Air
201.3

 
44.9

 
168.9

 
45.8

 
32.4

 
19.2

FASI
24.6

 
29.0

 
23.6

 
30.9

 
1.0

 
4.2

TQI
18.7

 
50.8

 
15.9

 
55.8

 
2.8

 
17.6

      Intercompany eliminations
(2.4
)
 
72.7

 
(1.9
)
 
76.0

 
(0.5
)
 
26.3

            Total
242.2

 
42.7

 
206.5

 
43.8

 
35.7

 
17.3

 
 
 
 
 
 
 
 
 
 
 
 
Salaries, wages and employee benefits
 
 
 
 
 
 
 
 
 
 
 
Forward Air
96.1

 
21.4

 
78.0

 
21.1

 
18.1

 
23.2

FASI
29.0

 
34.2

 
26.8

 
35.1

 
2.2

 
8.2

TQI
6.4

 
17.4

 
4.4

 
15.4

 
2.0

 
45.5

            Total
131.5

 
23.2

 
109.2

 
23.2

 
22.3

 
20.4

 
 
 
 
 
 
 
 
 
 
 
 
Operating leases
 
 
 
 
 
 
 
 
 
 
 
Forward Air
18.4

 
4.1

 
14.9

 
4.0

 
3.5

 
23.5

FASI
6.5

 
7.7

 
5.9

 
7.7

 
0.6

 
10.2

TQI
0.1

 
0.3

 
0.1

 
0.4

 

 

            Total
25.0

 
4.4

 
20.9

 
4.4

 
4.1

 
19.6

 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
 
 
 
 
 
 
 
 
 
 
Forward Air
16.0

 
3.6

 
12.1

 
3.3

 
3.9

 
32.2

FASI
4.2

 
4.9

 
3.6

 
4.7

 
0.6

 
16.7

TQI
2.7

 
7.3

 
1.7

 
6.0

 
1.0

 
58.8

            Total
22.9

 
4.0

 
17.4

 
3.7

 
5.5

 
31.6

 
 
 
 
 
 
 
 
 
 
 
 
Insurance and claims
 
 
 
 
 
 
 
 
 
 
 
Forward Air
8.7

 
1.9

 
6.5

 
1.8

 
2.2

 
33.8

FASI
1.8

 
2.1

 
2.3

 
3.0

 
(0.5
)
 
(21.7
)
TQI
0.5

 
1.4

 
0.4

 
1.4

 
0.1

 
25.0

            Total
11.0

 
2.0

 
9.2

 
1.9

 
1.8

 
19.6

 
 
 
 
 
 
 
 
 
 
 
 
Fuel expense
 
 
 
 
 
 
 
 
 
 
 
Forward Air
6.2

 
1.4

 
2.9

 
0.8

 
3.3

 
113.8

FASI
5.3

 
6.2

 
4.8

 
6.3

 
0.5

 
10.4

TQI
3.5

 
9.5

 
2.8

 
9.8

 
0.7

 
25.0

            Total
15.0

 
2.6

 
10.5

 
2.2

 
4.5

 
42.9

 
 
 
 
 
 
 
 
 
 
 
 
Other operating expenses
 
 
 
 
 
 
 
 
 
 
 
Forward Air
37.0

 
8.3

 
26.9

 
7.3

 
10.1

 
37.5

FASI
10.7

 
12.6

 
9.0

 
11.8

 
1.7

 
18.9

TQI
1.7

 
4.6

 
1.3

 
4.5

 
0.4

 
30.8

Intercompany eliminations
(0.9
)
 
27.3

 
(0.6
)
 
24.0

 
(0.3
)
 
50.0

            Total
48.5

 
8.6

 
36.6

 
7.8

 
11.9

 
32.5

 
 
 
 
 
 
 
 
 
 
 
 
Income from operations
 
 
 
 
 
 
 
 
 
 
 
Forward Air
64.8

 
14.4

 
58.8

 
15.9

 
6.0

 
10.2

FASI
2.8

 
3.3

 
0.4

 
0.5

 
2.4

 
600.0

TQI
3.2

 
8.7

 
1.9

 
6.7

 
1.3

 
68.4

            Total
$
70.8

 
12.5
 %
 
$
61.1

 
13.0
 %
 
$
9.7

 
15.9
 %







Forward Air Corporation
Forward Air Inc. Operating Statistics
 
 
 
 
 
 
 
Three months ended
 
September 30,
 
September 30,
 
Percent
 
2014
 
2013
 
Change
 
 
 
 
 
 
Operating ratio
84.9
%
 
84.0
%
 
1.1
 %
 
 
 
 
 
 
Business days
64.0

 
64.0

 

Business weeks
12.8

 
12.8

 

 
 
 
 
 
 
 
 
 
 
 
 
Airport-to-airport:
 
 
 
 
 
Tonnage
 
 
 
 
 
    Total pounds ¹
484,827

 
462,297

 
4.9

    Average weekly pounds ¹
37,877

 
36,117

 
4.9

 
 
 
 
 
 
Linehaul shipments
 
 
 
 
 
    Total linehaul
734,163

 
688,257

 
6.7

    Average weekly
57,356

 
53,770

 
6.7

 
 
 
 
 
 
Forward Air Complete shipments
146,024

 
124,184

 
17.6

As a percentage of linehaul shipments
19.9
%
 
18.0
%
 
10.6

 
 
 
 
 
 
Average linehaul shipment size
660

 
672

 
(1.8
)
 
 
 
 
 
 
Revenue per pound ²
 
 
 
 
 
    Linehaul yield
$
17.69

 
$
16.97

 
3.3

    Fuel surcharge impact
1.94

 
1.85

 
0.4

    Forward Air Complete impact
3.35

 
3.08

 
1.2

Total airport-to-airport yield
$
22.98

 
$
21.90

 
4.9

 
 
 
 
 
 
 
 
 
 
 
 
Expedited full truckload - TLX:
 
 
 
 
 
Miles
 
 
 
 
 
    Owner operator ¹
6,391

 
8,915

 
(28.3
)
    Third party ¹
4,895

 
3,815

 
28.3

Total Miles
11,286

 
12,730

 
(11.3
)
 
 
 
 
 
 
Revenue per mile
$
1.77

 
$
1.50

 
18.0

 
 
 
 
 
 
Cost per mile
$
1.33

 
$
1.14

 
16.7
 %
 
 
 
 
 
 
 
 
 
 
 
 
¹ - In thousands
 
 
 
 
 
² - In dollars per hundred 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
 
2014
 
2013
 
Change
 
 
 
 
 
 
Operating ratio
85.6
%
 
84.1
%
 
1.8
 %
 
 
 
 
 
 
Business days
191.0

 
191.0

 

Business weeks
38.2

 
38.2

 

 
 
 
 
 
 
 
 
 
 
 
 
Airport-to-airport:
 
 
 
 
 
Tonnage
 
 
 
 
 
    Total pounds ¹
1,399,687

 
1,320,382

 
6.0

    Average weekly pounds ¹
36,641

 
34,565

 
6.0

 
 
 
 
 
 
Linehaul shipments
 
 
 
 
 
    Total linehaul
2,127,645

 
2,038,599

 
4.4

    Average weekly
55,698

 
53,366

 
4.4

 
 
 
 
 
 
Forward Air Complete shipments
393,170

 
353,270

 
11.3

As a percentage of linehaul shipments
18.5
%
 
17.3
%
 
6.9

 
 
 
 
 
 
Average linehaul shipment size
658

 
648

 
1.5

 
 
 
 
 
 
Revenue per pound ²
 
 
 
 
 
    Linehaul yield
$
17.56

 
$
17.08

 
2.2

    Fuel surcharge impact
2.00

 
1.92

 
0.4

    Forward Air Complete impact
3.10

 
2.90

 
0.9

Total airport-to-airport yield
$
22.66

 
$
21.90

 
3.5

 
 
 
 
 
 
 
 
 
 
 
 
Expedited full truckload - TLX:
 
 
 
 
 
Miles
 
 
 
 
 
    Owner operator ¹
20,288

 
26,399

 
(23.1
)
    Third party ¹
13,547

 
10,663

 
27.0

Total Miles
33,835

 
37,062

 
(8.7
)
 
 
 
 
 
 
Revenue per mile
$
1.67

 
$
1.49

 
12.1

 
 
 
 
 
 
Cost per mile
$
1.28

 
$
1.12

 
14.3
 %
 
 
 
 
 
 
 
 
 
 
 
 
¹ - In thousands
 
 
 
 
 
² - In dollars per hundred 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