|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
($000s, except per share information)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Total Revenue
|
$
|
210,830
|
$
|
220,459
|
$
|
613,333
|
$
|
654,832
|
||||||||
|
Freight Revenue, Excludes Fuel Surcharge
|
$
|
196,217
|
$
|
197,377
|
$
|
565,362
|
$
|
583,950
|
||||||||
|
Operating Income (Loss)
|
$
|
6,811
|
$
|
(3,870
|
)
|
$
|
(23,594
|
)
|
$
|
7,106
|
||||||
|
Adjusted Operating Income (Loss) (1)
|
$
|
13,410
|
$
|
(3,139
|
)
|
$
|
13,631
|
$
|
9,299
|
|||||||
|
Operating Ratio
|
96.8
|
%
|
101.8
|
%
|
103.8
|
%
|
98.9
|
%
|
||||||||
|
Adjusted Operating Ratio (1)
|
93.2
|
%
|
101.6
|
%
|
97.6
|
%
|
98.4
|
%
|
||||||||
|
Net Income (Loss)
|
$
|
7,501
|
$
|
(3,189
|
)
|
$
|
(17,055
|
)
|
$
|
7,315
|
||||||
|
Adjusted Net Income (Loss) (1)
|
$
|
9,646
|
$
|
(2,644
|
)
|
$
|
8,404
|
$
|
8,865
|
|||||||
|
Earnings (Loss) per Diluted Share
|
$
|
0.43
|
$
|
(0.17
|
)
|
$
|
(0.98
|
)
|
$
|
0.39
|
||||||
|
Adjusted Earnings (Loss) per Diluted Share (1)
|
$
|
0.56
|
$
|
(0.15
|
)
|
$
|
0.47
|
$
|
0.48
|
|||||||
|
•
|
Pretax and earnings per diluted share adjustments for the third quarters of 2020 and 2019 included the following:
|
|
($000s, except per share information)
|
Third Quarter
2020 Pretax
Impact
|
Third Quarter
2020 EPS
Impact
|
Third Quarter
2019 Pretax
Impact
|
Third Quarter
2019 EPS
Impact
|
||||||||||||
|
Insurance Policy Costs
|
$
|
4,447
|
$
|
0.20
|
$
|
-
|
$
|
-
|
||||||||
|
Separation Costs
|
$
|
1,000
|
$
|
0.05
|
$
|
-
|
$
|
-
|
||||||||
|
Gain on Disposal of TFS
|
$
|
(3,720
|
)
|
$
|
(0.17
|
)
|
$
|
-
|
$
|
-
|
||||||
|
Intangible Asset Amortization
|
$
|
1,152
|
$
|
0.05
|
$
|
731
|
$
|
0.03
|
||||||||
|
•
|
The third quarter consolidated net income and adjusted net income included a $1.2 million, or $0.05 per share, pass-through of earnings
from the Company’s 49% equity investment in Transport Enterprise Leasing (“TEL”). This compares to a $2.1 million, or $0.08 per share, pass-through income from the Company’s investment in TEL included in consolidated net loss and
adjusted net loss in the third quarter of 2019.
|
|
•
|
As previously disclosed, the results reflect the classification of the Company’s former factoring segment, Transport Financial Solutions
(“TFS”), the assets of which were sold on July 8, 2020, as discontinued operations. Additionally, the segment formerly disclosed as Highway Services is now reflected as Expedited, given the change in business mix surrounding the
exit of the majority of the solo-refrigerated business in the second quarter of 2020. Also, given how management views the changes and growth, we have separated Warehousing as a separate segment from Managed Freight. We believe
the updated presentation aligns with how management views and manages our service offerings and overall strategic direction: Expedited, Dedicated, Managed Freight and Warehousing.
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
(Total Revenue and Freight Revenue, $000s)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Combined Truckload
|
||||||||||||||||
|
Total Revenue
|
$
|
149,514
|
$
|
174,958
|
$
|
463,180
|
$
|
523,026
|
||||||||
|
Freight Revenue, excludes Fuel Surcharge
|
$
|
135,011
|
$
|
152,007
|
$
|
415,567
|
$
|
452,597
|
||||||||
|
Operating Income (Loss)
|
$
|
3,447
|
$
|
(5,616
|
)
|
$
|
(25,641
|
)
|
$
|
842
|
||||||
|
Adj. Operating Income (Loss) (1)
|
$
|
9,495
|
$
|
(5,213
|
)
|
$
|
6,801
|
$
|
3,029
|
|||||||
|
Operating Ratio
|
97.7
|
%
|
103.2
|
%
|
105.5
|
%
|
99.8
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
93.0
|
%
|
103.4
|
%
|
98.4
|
%
|
99.3
|
%
|
||||||||
|
Freight Revenue per Truck per Week
|
$
|
4,065
|
$
|
3,766
|
$
|
3,823
|
$
|
3,752
|
||||||||
|
Freight Revenue per Total Mile
|
$
|
1.83
|
$
|
1.86
|
$
|
1.83
|
$
|
1.86
|
||||||||
|
Miles per Tractor per Week
|
2,224
|
2,027
|
2,089
|
2,016
|
||||||||||||
|
Total Tractor Count
|
2,527
|
3,071
|
2,777
|
3,093
|
||||||||||||
|
Expedited
|
||||||||||||||||
|
Total Revenue
|
$
|
78,409
|
$
|
87,674
|
$
|
244,347
|
$
|
265,665
|
||||||||
|
Freight Revenue, excludes Fuel Surcharge
|
$
|
71,730
|
$
|
77,609
|
$
|
222,036
|
$
|
234,196
|
||||||||
|
Operating Income (Loss)
|
$
|
2,521
|
$
|
(2,637
|
)
|
$
|
(11,845
|
)
|
$
|
(1,876
|
)
|
|||||
|
Adj. Operating Income (Loss) (1)
|
$
|
5,692
|
$
|
(2,637
|
)
|
$
|
3,256
|
$
|
(1,876
|
)
|
||||||
|
Operating Ratio
|
96.8
|
%
|
103.0
|
%
|
104.8
|
%
|
100.7
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
92.1
|
%
|
103.4
|
%
|
98.5
|
%
|
100.8
|
%
|
||||||||
|
Freight Revenue per Truck per Week
|
$
|
5,524
|
$
|
4,673
|
$
|
4,857
|
$
|
4,529
|
||||||||
|
Freight Revenue per Total Mile
|
$
|
1.78
|
$
|
1.92
|
$
|
1.80
|
$
|
1.92
|
||||||||
|
Miles per Tractor per Week
|
3,102
|
2,432
|
2,692
|
2,363
|
||||||||||||
|
Total Tractor Count
|
988
|
1,258
|
1,168
|
1,324
|
||||||||||||
|
Dedicated
|
||||||||||||||||
|
Total Revenue
|
$
|
71,104
|
$
|
87,284
|
$
|
218,833
|
$
|
257,362
|
||||||||
|
Freight Revenue, excludes Fuel Surcharge
|
$
|
63,281
|
$
|
74,398
|
$
|
193,531
|
$
|
218,401
|
||||||||
|
Operating Income (Loss)
|
$
|
926
|
$
|
(2,979
|
)
|
$
|
(13,796
|
)
|
$
|
2,718
|
||||||
|
Adj. Operating Income (Loss) (1)
|
$
|
3,803
|
$
|
(2,600
|
)
|
$
|
3,545
|
$
|
4,905
|
|||||||
|
Operating Ratio
|
98.7
|
%
|
103.4
|
%
|
106.3
|
%
|
98.9
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
94.0
|
%
|
103.5
|
%
|
98.2
|
%
|
97.8
|
%
|
||||||||
|
Freight Revenue per Truck per Week
|
$
|
3,129
|
$
|
3,136
|
$
|
3,073
|
$
|
3,171
|
||||||||
|
Freight Revenue per Total Mile
|
$
|
1.89
|
$
|
1.80
|
$
|
1.86
|
$
|
1.81
|
||||||||
|
Miles per Tractor per Week
|
1,659
|
1,745
|
1,651
|
1,756
|
||||||||||||
|
Total Tractor Count
|
1,539
|
1,813
|
1,609
|
1,769
|
||||||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30, |
|||||||||||||||
|
($000s)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Freight Revenue
|
$
|
47,595
|
$
|
33,339
|
$
|
112,695
|
$
|
95,723
|
||||||||
|
Operating Income
|
$
|
2,079
|
$
|
506
|
$
|
(893
|
)
|
$
|
2,018
|
|||||||
|
Adj. Operating Income (1)
|
$
|
2,243
|
$
|
564
|
$
|
2,915
|
$
|
2,192
|
||||||||
|
Operating Ratio
|
95.6
|
%
|
98.5
|
%
|
100.8
|
%
|
97.9
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
95.3
|
%
|
98.3
|
%
|
97.4
|
%
|
97.7
|
%
|
||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
($000s)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Operating Revenue
|
$
|
13,611
|
$
|
12,031
|
$
|
37,100
|
$
|
35,630
|
||||||||
|
Operating Income
|
$
|
1,285
|
$
|
1,240
|
$
|
2,939
|
$
|
4,145
|
||||||||
|
Adj. Operating Income (1)
|
$
|
1,672
|
$
|
1,534
|
$
|
3,914
|
$
|
5,127
|
||||||||
|
Operating Ratio
|
90.6
|
%
|
89.8
|
%
|
92.2
|
%
|
88.2
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
87.7
|
%
|
87.2
|
%
|
89.5
|
%
|
85.6
|
%
|
||||||||
|
Covenant Logistics Group, Inc.
|
||||||||||||||||||||||||
|
Key Financial and Operating Statistics
|
||||||||||||||||||||||||
|
Income Statement Data
|
||||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||
|
($s in 000s, except per share data)
|
2020
|
2019
|
% Change
|
2020
|
2019
|
% Change
|
||||||||||||||||||
|
Freight revenue
|
$
|
196,217
|
$
|
197,377
|
(0.6
|
%)
|
$
|
565,362
|
$
|
583,950
|
(3.2
|
%)
|
||||||||||||
|
Fuel surcharge revenue
|
14,613
|
23,082
|
(36.7
|
%)
|
47,971
|
70,882
|
(32.3
|
%)
|
||||||||||||||||
|
Total revenue
|
$
|
210,830
|
$
|
220,459
|
(4.4
|
%)
|
$
|
613,333
|
$
|
654,832
|
(6.3
|
%)
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||
|
Salaries, wages, and related expenses
|
78,812
|
83,687
|
235,964
|
238,281
|
||||||||||||||||||||
|
Fuel expense
|
18,061
|
28,812
|
59,264
|
85,858
|
||||||||||||||||||||
|
Operations and maintenance
|
11,912
|
14,742
|
36,956
|
44,814
|
||||||||||||||||||||
| Revenue equipment rentals and purchased transportation |
58,604 | 50,428 | 151,677 | 146,267 | ||||||||||||||||||||
|
Operating taxes and licenses
|
2,979
|
3,170
|
9,555
|
9,719
|
||||||||||||||||||||
|
Insurance and claims
|
13,317
|
14,050
|
40,491
|
35,755
|
||||||||||||||||||||
|
Communications and utilities
|
1,306
|
1,790
|
4,657
|
5,268
|
||||||||||||||||||||
|
General supplies and expenses
|
7,673
|
7,584
|
27,568
|
21,493
|
||||||||||||||||||||
|
Depreciation and amortization
|
13,428
|
20,817
|
51,274
|
61,230
|
||||||||||||||||||||
| Gain on disposition of property and equipment, net |
(2,073 | ) |
(751 |
) |
(7,048 | ) |
(959 |
) |
||||||||||||||||
|
Impairment of long lived property & equipment
|
-
|
-
|
26,569
|
-
|
||||||||||||||||||||
|
Total operating expenses
|
204,019
|
224,329
|
636,927
|
647,726
|
||||||||||||||||||||
|
Operating income (loss)
|
6,811
|
(3,870
|
)
|
(23,594
|
)
|
7,106
|
||||||||||||||||||
|
Interest expense, net
|
1,935
|
2,198
|
5,917
|
6,048
|
||||||||||||||||||||
|
Income from equity method investment
|
(1,176
|
)
|
(2,138
|
)
|
(971
|
)
|
(7,548
|
)
|
||||||||||||||||
| Income (loss) from continuing operations before income taxes |
6,052 | (3,930 | ) |
(28,540 | ) |
8,606 | ||||||||||||||||||
|
Income tax expense (benefit)
|
1,339
|
112
|
(7,000
|
)
|
3,645
|
|||||||||||||||||||
|
Income (loss) from continuing operations
|
4,713
|
(4,042
|
)
|
(21,540
|
)
|
4,961
|
||||||||||||||||||
|
Income from discontinued operations, net of tax
|
2,788
|
853
|
4,485
|
2,354
|
||||||||||||||||||||
|
Net income (loss)
|
$
|
7,501
|
$
|
(3,189
|
)
|
$
|
(17,055
|
)
|
$
|
7,315
|
||||||||||||||
|
Basic earnings (loss) per share
|
||||||||||||||||||||||||
|
Income (loss) from continuing operations
|
$
|
0.28
|
$
|
(0.22
|
)
|
$
|
(1.24
|
)
|
$
|
0.27
|
||||||||||||||
|
Income from discontinued operations
|
$
|
0.16
|
$
|
0.05
|
$
|
0.26
|
$
|
0.13
|
||||||||||||||||
|
Net income (loss)
|
$
|
0.44
|
$
|
(0.17
|
)
|
$
|
(0.98
|
)
|
$
|
0.40
|
||||||||||||||
|
Diluted earnings (loss) per share
|
||||||||||||||||||||||||
|
Income (loss) from continuing operations
|
$
|
0.27
|
$
|
(0.22
|
)
|
$
|
(1.24
|
)
|
$
|
0.27
|
||||||||||||||
|
Income from discontinued operations
|
$
|
0.16
|
$
|
0.05
|
$
|
0.26
|
$
|
0.13
|
||||||||||||||||
|
Net income (loss)
|
$
|
0.43
|
$
|
(0.17
|
)
|
$
|
(0.98
|
)
|
$
|
0.39
|
||||||||||||||
|
Basic weighted average shares outstanding (000s)
|
17,134
|
18,458
|
17,435
|
18,426
|
||||||||||||||||||||
| Diluted weighted average shares outstanding (000s) |
17,267 | 18,458 |
17,435 | 18,620 |
||||||||||||||||||||
|
Segment Freight Revenues
|
||||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||
|
($s in 000's)
|
2020
|
2019
|
% Change
|
2020
|
2019
|
% Change
|
||||||||||||||||||
|
Expedited - Truckload
|
$
|
71,730
|
$
|
77,609
|
(7.6
|
%)
|
$
|
222,036
|
$
|
234,196
|
(5.2
|
%)
|
||||||||||||
|
Dedicated - Truckload
|
63,281
|
74,398
|
(14.9
|
%)
|
193,531
|
218,401
|
(11.4
|
%)
|
||||||||||||||||
|
Combined Truckload
|
135,011
|
152,007
|
(11.2
|
%)
|
415,567
|
452,597
|
(8.2
|
%)
|
||||||||||||||||
|
Managed Freight
|
47,595
|
33,339
|
42.8
|
%
|
112,695
|
95,723
|
17.7
|
%
|
||||||||||||||||
|
Warehousing
|
13,611
|
12,031
|
13.1
|
%
|
37,100
|
35,630
|
4.1
|
%
|
||||||||||||||||
|
Consolidated Freight Revenue
|
$
|
196,217
|
$
|
197,377
|
(0.6
|
%)
|
$
|
565,362
|
$
|
583,950
|
(3.2
|
%)
|
||||||||||||
|
Truckload Operating Statistics
|
||||||||||||||||||||||||
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||
|
2020
|
2019
|
% Change
|
2020
|
2019
|
% Change
|
|||||||||||||||||||
|
Average freight revenue per loaded mile
|
$
|
2.01
|
$
|
2.05
|
(2.0
|
%)
|
$
|
2.02
|
$
|
2.06
|
(2.0
|
%)
|
||||||||||||
|
Average freight revenue per total mile
|
$
|
1.83
|
$
|
1.86
|
(1.6
|
%)
|
$
|
1.83
|
$
|
1.86
|
(1.7
|
%)
|
||||||||||||
|
Average freight revenue per tractor per week
|
$
|
4,065
|
$
|
3,766
|
7.9
|
%
|
$
|
3,823
|
$
|
3,752
|
1.9
|
%
|
||||||||||||
|
Average miles per tractor per period
|
29,223
|
26,638
|
9.7
|
%
|
81,775
|
78,609
|
4.0
|
%
|
||||||||||||||||
|
Weighted avg. tractors for period
|
2,527
|
3,071
|
(17.7
|
%)
|
2,777
|
3,093
|
(10.2
|
%)
|
||||||||||||||||
|
Tractors at end of period
|
2,485
|
3,008
|
(17.4
|
%)
|
2,485
|
3,008
|
(17.4
|
%)
|
||||||||||||||||
|
Trailers at end of period
|
6,259
|
6,822
|
(8.3
|
%)
|
6,259
|
6,822
|
(8.3
|
%)
|
||||||||||||||||
|
Selected Balance Sheet Data
|
||||||||||||||||||||||||
|
(in '000's, except per share data)
|
9/30/2020
|
12/31/2019
|
||||||||||||||||||||||
|
Total assets
|
$
|
723,833
|
$
|
881,640
|
||||||||||||||||||||
|
Total stockholders' equity
|
$
|
314,796
|
$
|
350,110
|
||||||||||||||||||||
|
Total indebtedness, net of cash
|
$
|
153,137
|
$
|
304,573
|
||||||||||||||||||||
|
Net Indebtedness to Capitalization Ratio
|
32.7
|
%
|
46.5
|
%
|
||||||||||||||||||||
| Tangible book value per end-of-quarter basic share |
$ |
14.39 | $ |
15.07 |
||||||||||||||||||||
|
Covenant Logistics Group, Inc.
|
||||||||||||||||||||||||
|
Non-GAAP Reconciliation (Unaudited)
|
||||||||||||||||||||||||
|
Adjusted Operating Income and Adjusted Operating Ratio (1)
|
||||||||||||||||||||||||
|
(Dollars in thousands)
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||||||||||||
|
GAAP Presentation
|
2020
|
2019
|
bps Change
|
2020
|
2019
|
bps Change
|
||||||||||||||||||
|
Total revenue
|
$
|
210,830
|
$
|
220,459
|
$
|
613,333
|
$
|
654,832
|
||||||||||||||||
|
Total operating expenses
|
204,019
|
224,329
|
636,927
|
647,726
|
||||||||||||||||||||
|
Operating income (loss)
|
$
|
6,811
|
$
|
(3,870
|
)
|
$
|
(23,594
|
)
|
$
|
7,106
|
||||||||||||||
|
Operating ratio
|
96.8
|
%
|
101.8
|
%
|
(500
|
)
|
103.8
|
%
|
98.9
|
%
|
490
|
|||||||||||||
|
Non-GAAP Presentation
|
2020
|
2019
|
bps Change
|
2020
|
2019
|
bps Change
|
||||||||||||||||||
|
Total revenue
|
$
|
210,830
|
$
|
220,459
|
$
|
613,333
|
$
|
654,832
|
||||||||||||||||
|
Fuel surcharge revenue
|
(14,613
|
)
|
(23,082
|
)
|
(47,971
|
)
|
(70,882
|
)
|
||||||||||||||||
| Freight revenue (total revenue, excluding fuel surcharge) |
196,217 | 197,377 |
565,362 | 583,950 |
||||||||||||||||||||
|
Total operating expenses
|
204,019
|
224,329
|
636,927
|
647,726
|
||||||||||||||||||||
|
Adjusted for:
|
||||||||||||||||||||||||
|
Fuel surcharge revenue
|
(14,613
|
)
|
(23,082
|
)
|
(47,971
|
)
|
(70,882
|
)
|
||||||||||||||||
|
Amortization of intangibles (2)
|
(1,152
|
)
|
(731
|
)
|
(2,614
|
)
|
(2,193
|
)
|
||||||||||||||||
| Bad debt expense associated with customer bankruptcy and high credit risk customers |
- | - |
(2,617 | ) |
- | |||||||||||||||||||
|
Strategic restructuring adjusting items:
|
||||||||||||||||||||||||
| Insurance policy erosion and premium reinstatement expense |
(4,417 | ) |
- | (4,447 | ) |
- | ||||||||||||||||||
|
Gain on sale of terminal
|
-
|
-
|
5,712
|
-
|
||||||||||||||||||||
| Impairment of real estate and related tangible assets |
- | - | (9,790 | ) |
- | |||||||||||||||||||
| Impairment of revenue equipment and related charges |
- | - | (17,604 | ) |
- | |||||||||||||||||||
|
Employee separation charges
|
(1,000
|
)
|
-
|
(2,791
|
)
|
-
|
||||||||||||||||||
| Abandonment and change in useful life of intangible assets |
- | - | (1,331 | ) |
- | |||||||||||||||||||
| Abandonment of information technology infrastructure |
- | - | (1,048 | ) |
- | |||||||||||||||||||
|
Contract exit costs and other restructuring
|
-
|
-
|
(695
|
)
|
-
|
|||||||||||||||||||
|
Adjusted operating expenses
|
182,807
|
200,516
|
551,731
|
574,651
|
||||||||||||||||||||
|
Adjusted operating income (loss)
|
13,410
|
(3,139
|
)
|
13,631
|
9,299
|
|||||||||||||||||||
|
Adjusted operating ratio
|
93.2
|
%
|
101.6
|
%
|
(840
|
)
|
97.6
|
%
|
98.4
|
%
|
(80
|
)
|
||||||||||||
|
(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.
|
||||||||||||||||||||||||
|
Non-GAAP Reconciliation (Unaudited)
|
||||||||||||||||
|
Adjusted Net Income and Adjusted EPS (1)
|
||||||||||||||||
|
(Dollars in thousands)
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
GAAP Presentation - Net income (loss)
|
$
|
7,501
|
$
|
(3,189
|
)
|
$
|
(17,055
|
)
|
$
|
7,315
|
||||||
|
Adjusted for:
|
||||||||||||||||
|
Amortization of intangibles (2)
|
1,152
|
731
|
2,614
|
2,193
|
||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
-
|
-
|
2,617
|
-
|
||||||||||||
|
Strategic restructuring adjusting items:
|
-
|
-
|
-
|
-
|
||||||||||||
| Insurance policy erosion and premium reinstatement expense |
4,447 |
- | 4,447 |
- |
||||||||||||
|
Gain on Sale of TFS
|
(3,720
|
)
|
-
|
(3,720
|
)
|
-
|
||||||||||
|
Gain on sale of terminal
|
-
|
-
|
(5,712
|
)
|
-
|
|||||||||||
| Impairment of real estate and related tangible assets |
- | - | 9,790 | - | ||||||||||||
| Impairment of revenue equipment and related charges |
- | - | 17,604 | - | ||||||||||||
|
Employee separation charges
|
1,000
|
-
|
2,791
|
-
|
||||||||||||
| Abandonment and change in useful life of intangible assets |
- | - | 1,331 | - | ||||||||||||
| Abandonment of information technology infrastructure |
- | - | 1,048 | - | ||||||||||||
|
Contract exit costs and other restructuring
|
-
|
-
|
695
|
-
|
||||||||||||
|
Adjusted income before income taxes
|
2,879
|
731
|
33,505
|
2,193
|
||||||||||||
|
Provision for income tax expense at effective rate
|
(734
|
)
|
(186
|
)
|
(8,046
|
)
|
(643
|
)
|
||||||||
|
Tax effected adjustments
|
$
|
2,145
|
$
|
545
|
$
|
25,459
|
$
|
1,550
|
||||||||
| Non-GAAP Presentation - Adjusted net (loss) income |
$ |
9,646 |
$ |
(2,644 | ) |
$ |
8,404 | $ |
8,865 | |||||||
| GAAP Presentation - Diluted earnings (loss) per share ("EPS") | $ |
0.43 |
$ | (0.17 | ) |
$ |
(0.98 | ) |
$ |
0.39 |
||||||
|
Adjusted for:
|
||||||||||||||||
|
Amortization of intangibles (2)
|
0.07
|
0.04
|
0.15
|
0.12
|
||||||||||||
| Bad debt expense associated with customer bankruptcy and high credit risk customers | - | - | 0.15 |
- |
||||||||||||
|
Strategic restructuring adjusting items:
|
||||||||||||||||
| Insurance policy erosion and premium reinstatement expense |
0.26 |
- | 0.26 | - | ||||||||||||
|
Gain on Sale of TFS
|
(0.22
|
)
|
-
|
(0.21
|
)
|
-
|
||||||||||
|
Gain on sale of terminal
|
-
|
-
|
(0.33
|
)
|
-
|
|||||||||||
| Impairment of real estate and related tangible assets |
- |
- |
0.56 |
- |
||||||||||||
| Impairment of revenue equipment and related charges |
- | - | 1.01 |
- | ||||||||||||
|
Employee separation charges
|
0.06
|
-
|
0.16
|
-
|
||||||||||||
| Abandonment and change in useful life of intangible assets | - | - |
0.08 |
- | ||||||||||||
| Abandonment of information technology infrastructure |
- | - |
0.06 |
- |
||||||||||||
|
Contract exit costs and other restructuring
|
-
|
-
|
0.04
|
-
|
||||||||||||
|
Adjusted income before income taxes
|
0.17
|
0.04
|
1.91
|
0.12
|
||||||||||||
|
Provision for income tax expense at effective rate
|
(0.04
|
)
|
(0.01
|
)
|
(0.46
|
)
|
(0.03
|
)
|
||||||||
|
Tax effected adjustments
|
$
|
0.13
|
$
|
0.02
|
$
|
1.45
|
$
|
0.09
|
||||||||
|
Non-GAAP Presentation - Adjusted EPS
|
$
|
0.56
|
$
|
(0.15
|
)
|
$
|
0.47
|
$
|
0.48
|
|||||||
|
(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.
|
||||||||||||||||
|
Covenant Logistics Group, Inc.
|
||||||||||||||||||||||||||||||||
|
Non-GAAP Reconciliation (Unaudited)
|
||||||||||||||||||||||||||||||||
|
Adjusted Operating Income and Adjusted Operating Ratio by Reportable Segment (1)
|
||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
For the three months ended September 30,
|
|||||||||||||||||||||||||||||||
|
GAAP Presentation
|
2020
|
2019
|
||||||||||||||||||||||||||||||
|
Expedited
|
Dedicated
|
Managed Freight
|
Warehousing
|
Expedited
|
Dedicated
|
Managed Freight
|
Warehousing
|
|||||||||||||||||||||||||
|
Total revenue
|
$
|
78,410
|
$
|
71,104
|
$
|
47,594
|
$
|
13,722
|
$
|
87,674
|
$
|
87,284
|
$
|
33,339
|
$
|
12,162
|
||||||||||||||||
|
Total operating expenses
|
75,889
|
70,178
|
$
|
45,515
|
12,437
|
90,311
|
90,263
|
32,833
|
10,922
|
|||||||||||||||||||||||
|
Operating income (loss)
|
$
|
2,521
|
$
|
926
|
$
|
2,079
|
$
|
1,285
|
$
|
(2,637
|
)
|
$
|
(2,979
|
)
|
$
|
506
|
$
|
1,240
|
||||||||||||||
|
Operating ratio
|
96.8
|
%
|
98.7
|
%
|
95.6
|
%
|
90.6
|
%
|
103.0
|
%
|
103.4
|
%
|
98.5
|
%
|
89.8
|
%
|
||||||||||||||||
|
Non-GAAP Presentation
|
||||||||||||||||||||||||||||||||
|
Total revenue
|
$
|
78,410
|
$
|
71,104
|
$
|
47,594
|
$
|
13,722
|
$
|
87,674
|
$
|
87,284
|
$
|
33,339
|
$
|
12,162
|
||||||||||||||||
|
Fuel surcharge revenue
|
(6,680
|
)
|
(7,823
|
)
|
-
|
(111
|
)
|
(10,065
|
)
|
(12,886
|
)
|
-
|
(131
|
)
|
||||||||||||||||||
|
Freight revenue (total revenue, excluding fuel surcharge)
|
71,730
|
63,281
|
47,594
|
13,611
|
77,609
|
74,398
|
33,339
|
12,031
|
||||||||||||||||||||||||
|
Total operating expenses
|
75,889
|
70,178
|
45,515
|
12,437
|
90,311
|
90,263
|
32,833
|
10,922
|
||||||||||||||||||||||||
|
Adjusted for:
|
||||||||||||||||||||||||||||||||
|
Fuel surcharge revenue
|
(6,680
|
)
|
(7,823
|
)
|
-
|
(111
|
)
|
(10,065
|
)
|
(12,886
|
)
|
-
|
(131
|
)
|
||||||||||||||||||
|
Amortization of intangibles (2)
|
-
|
(601
|
)
|
(164
|
)
|
(387
|
)
|
-
|
(379
|
)
|
(58
|
)
|
(294
|
)
|
||||||||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Strategic restructuring adjusting items:
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Insurance policy erosion and premium reinstatement expense
|
(2,640
|
)
|
(1,807
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
Gain on sale of terminal
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Impairment of real estate and related tangible assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Impairment of revenue equipment and related charges
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Employee separation charges
|
(531
|
)
|
(469
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
Abandonment and change in useful life of intangible assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Abandonment of information technology infrastructure
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Contract exit costs and other restructuring
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Adjusted operating expenses
|
66,038
|
59,478
|
45,351
|
11,939
|
80,246
|
76,998
|
32,775
|
10,497
|
||||||||||||||||||||||||
|
Adjusted operating income (loss)
|
5,692
|
3,803
|
2,243
|
1,672
|
(2,637
|
)
|
(2,600
|
)
|
564
|
1,534
|
||||||||||||||||||||||
|
Adjusted operating ratio
|
92.1
|
%
|
94.0
|
%
|
95.3
|
%
|
87.7
|
%
|
103.4
|
%
|
103.5
|
%
|
98.3
|
%
|
87.2
|
%
|
||||||||||||||||
|
For the nine months ended September 30,
|
||||||||||||||||||||||||||||||||
|
GAAP Presentation
|
2020
|
2019
|
||||||||||||||||||||||||||||||
|
Expedited
|
Dedicated
|
Managed Freight
|
Warehousing
|
Expedited
|
Dedicated
|
Managed Freight
|
Warehousing
|
|||||||||||||||||||||||||
|
Total revenue
|
$
|
244,347
|
$
|
218,833
|
$
|
112,695
|
$
|
37,458
|
$
|
265,665
|
$
|
257,362
|
$
|
95,725
|
$
|
36,081
|
||||||||||||||||
|
Total operating expenses
|
256,192
|
$
|
232,629
|
$
|
113,588
|
$
|
34,519
|
$
|
267,541
|
$
|
254,644
|
$
|
93,707
|
$
|
31,835
|
|||||||||||||||||
|
Operating (loss) income
|
$
|
(11,845
|
)
|
$
|
(13,796
|
)
|
$
|
(893
|
)
|
$
|
2,939
|
$
|
(1,876
|
)
|
$
|
2,718
|
$
|
2,018
|
$
|
4,246
|
||||||||||||
|
Operating ratio
|
104.8
|
%
|
106.3
|
%
|
100.8
|
%
|
92.2
|
%
|
100.7
|
%
|
98.9
|
%
|
97.9
|
%
|
88.2
|
%
|
||||||||||||||||
|
Non-GAAP Presentation
|
||||||||||||||||||||||||||||||||
|
Total revenue
|
$
|
244,347
|
$
|
218,833
|
$
|
112,695
|
$
|
37,458
|
$
|
265,665
|
$
|
257,362
|
$
|
95,725
|
$
|
36,081
|
||||||||||||||||
|
Fuel surcharge revenue
|
(22,311
|
)
|
(25,302
|
)
|
-
|
(358
|
)
|
(31,469
|
)
|
218,401
|
-
|
(451
|
)
|
|||||||||||||||||||
|
Freight revenue (total revenue, excluding fuel surcharge)
|
222,036
|
193,531
|
112,695
|
37,100
|
234,196
|
475,763
|
95,725
|
35,630
|
||||||||||||||||||||||||
|
Total operating expenses
|
256,192
|
232,629
|
113,588
|
34,519
|
267,541
|
254,644
|
93,707
|
31,835
|
||||||||||||||||||||||||
|
Adjusted for:
|
||||||||||||||||||||||||||||||||
|
Fuel surcharge revenue
|
(22,311
|
)
|
(25,302
|
)
|
-
|
(358
|
)
|
(31,469
|
)
|
218,401
|
-
|
(451
|
)
|
|||||||||||||||||||
|
Amortization of intangibles (2)
|
-
|
(1,359
|
)
|
(280
|
)
|
(975
|
)
|
-
|
(1,137
|
)
|
(174
|
)
|
(882
|
)
|
||||||||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
(977
|
)
|
(862
|
)
|
(778
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Strategic restructuring adjusting items:
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Insurance policy erosion and premium reinstatement expense
|
(2,640
|
)
|
(1,807
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
Gain on sale of terminal
|
3,035
|
2,677
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Impairment of real estate and related tangible assets
|
(4,013
|
)
|
(3,541
|
)
|
(2,236
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Impairment of revenue equipment and related charges
|
(8,097
|
)
|
(9,507
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
Employee separation charges
|
(1,483
|
)
|
(1,308
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
Abandonment and change in useful life of intangible assets
|
-
|
(817
|
)
|
(514
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
Abandonment of information technology infrastructure
|
(557
|
)
|
(491
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
Contract exit costs and other restructuring
|
(369
|
)
|
(326
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
|
Adjusted operating expenses
|
218,780
|
189,986
|
109,780
|
33,186
|
236,072
|
471,908
|
93,533
|
30,502
|
||||||||||||||||||||||||
|
Adjusted operating income (loss)
|
3,256
|
3,545
|
2,915
|
3,914
|
(1,876
|
)
|
3,855
|
2,192
|
5,128
|
|||||||||||||||||||||||
|
Adjusted operating ratio
|
98.5
|
%
|
98.2
|
%
|
97.4
|
%
|
89.5
|
%
|
100.8
|
%
|
99.2
|
%
|
97.7
|
%
|
85.6
|
%
|
||||||||||||||||
|
(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.
|
||||||||||||||||||||||||||||||||
|
Truckload GAAP operating income and operating ratio is reconciled to Truckload non-GAAP Adjusted operating income and Adjusted operating ratio
by combining the Expedited and Dedicated corresponding columns.
|
||||||||||||||||||||||||||||||||
|
(2) "Amortization of intangibles"
reflects the non-cash amortization expense relating to intangible assets.
|
||||||||||||||||||||||||||||||||