
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
($000s, except per share information)
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
|
Total Revenue
|
$
|
256,324
|
$
|
191,689
|
$
|
477,213
|
$
|
402,502
|
||||||||
|
Freight Revenue, Excludes Fuel Surcharge
|
$
|
231,948
|
$
|
179,564
|
$
|
432,636
|
$
|
369,145
|
||||||||
|
Operating Income (Loss)
|
$
|
18,332
|
$
|
(28,950
|
)
|
$
|
28,843
|
$
|
(30,404
|
)
|
||||||
|
Adjusted Operating Income (1)
|
$
|
19,484
|
$
|
945
|
$
|
31,147
|
$
|
222
|
||||||||
|
Operating Ratio
|
92.8
|
%
|
115.1
|
%
|
94.0
|
%
|
107.6
|
%
|
||||||||
|
Adjusted Operating Ratio (1)
|
91.6
|
%
|
99.5
|
%
|
92.8
|
%
|
99.9
|
%
|
||||||||
|
Net Income (Loss)
|
$
|
15,417
|
$
|
(22,343
|
)
|
$
|
26,559
|
$
|
(24,146
|
)
|
||||||
|
Adjusted Net Income (Loss) (1)
|
$
|
16,263
|
$
|
427
|
$
|
25,771
|
$
|
(839
|
)
|
|||||||
|
Earnings (Loss) per Diluted Share
|
$
|
0.91
|
$
|
(1.31
|
)
|
$
|
1.56
|
$
|
(1.37
|
)
|
||||||
|
Adjusted Earnings (Loss) per Diluted Share (1)
|
$
|
0.96
|
$
|
0.02
|
$
|
1.52
|
$
|
(0.04
|
)
|
|||||||
|
(1) Represents non-GAAP measures.
|
||||||||||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
($000s, except statistical information)
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
|
Combined Truckload
|
||||||||||||||||
|
Total Revenue
|
$
|
169,237
|
$
|
145,718
|
$
|
323,163
|
$
|
313,666
|
||||||||
|
Freight Revenue, excludes Fuel Surcharge
|
$
|
145,025
|
$
|
133,708
|
$
|
278,885
|
$
|
280,558
|
||||||||
|
Operating Income (Loss)
|
$
|
10,034
|
$
|
(26,021
|
)
|
$
|
14,446
|
$
|
(29,114
|
)
|
||||||
|
Adj. Operating Income (Loss) (1)
|
$
|
10,635
|
$
|
(6
|
)
|
$
|
15,648
|
$
|
(2,720
|
)
|
||||||
|
Operating Ratio
|
94.1
|
%
|
117.9
|
%
|
95.5
|
%
|
109.3
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
92.7
|
%
|
100.0
|
%
|
94.4
|
%
|
101.0
|
%
|
||||||||
|
Average Freight Revenue per Tractor per Week
|
$
|
4,551
|
$
|
3,647
|
$
|
4,340
|
$
|
3,717
|
||||||||
|
Average Freight Revenue per Total Mile
|
$
|
2.00
|
$
|
1.83
|
$
|
1.96
|
$
|
1.83
|
||||||||
|
Average Miles per Tractor per Period
|
29,571
|
25,970
|
57,367
|
52,787
|
||||||||||||
|
Weighted Average Tractors for Period
|
2,451
|
2,820
|
2,485
|
2,903
|
||||||||||||
|
Expedited
|
||||||||||||||||
|
Total Revenue
|
$
|
87,369
|
$
|
79,778
|
$
|
165,849
|
$
|
165,938
|
||||||||
|
Freight Revenue, excludes Fuel Surcharge
|
$
|
75,338
|
$
|
73,330
|
$
|
144,609
|
$
|
150,308
|
||||||||
|
Operating Income (Loss)
|
$
|
10,225
|
$
|
(12,844
|
)
|
$
|
16,436
|
$
|
(14,396
|
)
|
||||||
|
Adj. Operating Income (Loss) (1)
|
$
|
10,225
|
$
|
767
|
$
|
16,436
|
$
|
(1,100
|
)
|
|||||||
|
Operating Ratio
|
88.3
|
%
|
116.1
|
%
|
90.1
|
%
|
108.7
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
86.4
|
%
|
99.0
|
%
|
88.6
|
%
|
100.7
|
%
|
||||||||
|
Average Freight Revenue per Tractor per Week
|
$
|
6,692
|
$
|
4,670
|
$
|
6,384
|
$
|
4,592
|
||||||||
|
Average Freight Revenue per Total Mile
|
$
|
1.93
|
$
|
1.76
|
$
|
1.90
|
$
|
1.82
|
||||||||
|
Average Miles per Tractor per Period
|
45,130
|
34,440
|
86,760
|
65,765
|
||||||||||||
|
Weighted Average Tractors for Period
|
866
|
1,208
|
876
|
1,259
|
||||||||||||
|
Dedicated
|
||||||||||||||||
|
Total Revenue
|
$
|
81,868
|
$
|
65,940
|
$
|
157,314
|
$
|
147,728
|
||||||||
|
Freight Revenue, excludes Fuel Surcharge
|
$
|
69,687
|
$
|
60,378
|
$
|
134,276
|
$
|
130,250
|
||||||||
|
Operating Income (Loss)
|
$
|
(191
|
)
|
$
|
(13,177
|
)
|
$
|
(1,990
|
)
|
$
|
(14,718
|
)
|
||||
|
Adj. Operating Income (Loss) (1)
|
$
|
410
|
$
|
(773
|
)
|
$
|
(788
|
)
|
$
|
(1,620
|
)
|
|||||
|
Operating Ratio
|
100.2
|
%
|
120.0
|
%
|
101.3
|
%
|
110.0
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
99.4
|
%
|
101.3
|
%
|
100.6
|
%
|
101.2
|
%
|
||||||||
|
Average Freight Revenue per Tractor per Week
|
$
|
3,382
|
$
|
2,881
|
$
|
3,227
|
$
|
3,047
|
||||||||
|
Average Freight Revenue per Total Mile
|
$
|
2.09
|
$
|
1.91
|
$
|
2.02
|
$
|
1.85
|
||||||||
|
Average Miles per Tractor per Period
|
21,070
|
19,622
|
41,364
|
42,849
|
||||||||||||
|
Weighted Average Tractors for Period
|
1,585
|
1,612
|
1,609
|
1,644
|
||||||||||||
|
(1) Represents non-GAAP measures.
|
||||||||||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
($000s)
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
|
Freight Revenue
|
$
|
71,635
|
$
|
34,362
|
$
|
123,032
|
$
|
65,099
|
||||||||
|
Operating Income (Loss)
|
$
|
7,316
|
$
|
(3,611
|
)
|
$
|
12,261
|
$
|
(2,946
|
)
|
||||||
|
Adj. Operating Income (Loss) (1)
|
$
|
7,479
|
$
|
(349
|
)
|
$
|
12,587
|
$
|
374
|
|||||||
|
Operating Ratio
|
89.8
|
%
|
110.5
|
%
|
90.0
|
%
|
104.5
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
89.6
|
%
|
101.0
|
%
|
89.8
|
%
|
99.4
|
%
|
||||||||
|
(1) Represents non-GAAP measures.
|
||||||||||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
($000s)
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
|
Freight Revenue
|
$
|
15,288
|
$
|
11,494
|
$
|
30,719
|
$
|
23,489
|
||||||||
|
Operating Income
|
$
|
982
|
$
|
682
|
$
|
2,136
|
$
|
1,656
|
||||||||
|
Adj. Operating Income (1)
|
$
|
1,370
|
$
|
1,300
|
$
|
2,912
|
$
|
2,568
|
||||||||
|
Operating Ratio
|
93.6
|
%
|
94.1
|
%
|
93.1
|
%
|
93.0
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
91.0
|
%
|
88.7
|
%
|
90.5
|
%
|
89.1
|
%
|
||||||||
|
(1) Represents non-GAAP measures.
|
||||||||||||||||
|
Covenant Logistics Group, Inc.
|
||||||||||||||||||||||||
|
Key Financial and Operating Statistics
|
||||||||||||||||||||||||
|
Income Statement Data
|
||||||||||||||||||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||
|
($s in 000s, except per share data)
|
2021
|
2020
|
% Change
|
2021
|
2020
|
% Change
|
||||||||||||||||||
|
Freight revenue
|
$
|
231,948
|
$
|
179,564
|
29.2
|
%
|
$
|
432,636
|
$
|
369,145
|
17.2
|
%
|
||||||||||||
|
Fuel surcharge revenue
|
24,376
|
12,125
|
101.0
|
%
|
44,577
|
33,357
|
33.6
|
%
|
||||||||||||||||
|
Total revenue
|
$
|
256,324
|
$
|
191,689
|
33.7
|
%
|
$
|
477,213
|
$
|
402,502
|
18.6
|
%
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||
|
Salaries, wages, and related expenses
|
88,477
|
74,688
|
171,062
|
157,152
|
||||||||||||||||||||
|
Fuel expense
|
26,372
|
15,938
|
49,194
|
41,202
|
||||||||||||||||||||
|
Operations and maintenance
|
14,294
|
12,218
|
29,013
|
25,044
|
||||||||||||||||||||
|
Revenue equipment rentals and purchased transportation
|
75,455
|
47,011
|
132,691
|
93,073
|
||||||||||||||||||||
|
Operating taxes and licenses
|
2,960
|
3,123
|
5,545
|
6,576
|
||||||||||||||||||||
|
Insurance and claims
|
9,577
|
11,562
|
17,415
|
27,174
|
||||||||||||||||||||
|
Communications and utilities
|
1,130
|
1,782
|
2,377
|
3,351
|
||||||||||||||||||||
|
General supplies and expenses
|
7,752
|
11,536
|
15,934
|
19,894
|
||||||||||||||||||||
|
Depreciation and amortization
|
13,863
|
19,663
|
27,951
|
37,846
|
||||||||||||||||||||
|
Gain on disposition of property and equipment, net
|
(1,888
|
)
|
(3,451
|
)
|
(2,812
|
)
|
(4,975
|
)
|
||||||||||||||||
|
Impairment of long lived property & equipment
|
-
|
26,569
|
-
|
26,569
|
||||||||||||||||||||
|
Total operating expenses
|
237,992
|
220,639
|
448,370
|
432,906
|
||||||||||||||||||||
|
Operating income (Loss)
|
18,332
|
(28,950
|
)
|
28,843
|
(30,404
|
)
|
||||||||||||||||||
|
Interest expense, net
|
708
|
2,084
|
1,450
|
3,983
|
||||||||||||||||||||
|
Income (Loss) from equity method investment
|
3,382
|
530
|
6,342
|
205
|
||||||||||||||||||||
|
Income (Loss) from continuing operations before income taxes
|
21,006
|
(30,504
|
)
|
33,735
|
(34,182
|
)
|
||||||||||||||||||
|
Income tax expense (Benefit)
|
5,570
|
(7,336
|
)
|
9,716
|
(8,340
|
)
|
||||||||||||||||||
|
Income (Loss) from continuing operations
|
15,436
|
(23,168
|
)
|
24,019
|
(25,842
|
)
|
||||||||||||||||||
|
Income from discontinued operations, net of tax
|
(19
|
)
|
825
|
2,540
|
1,696
|
|||||||||||||||||||
|
Net income (Loss)
|
$
|
15,417
|
$
|
(22,343
|
)
|
$
|
26,559
|
$
|
(24,146
|
)
|
||||||||||||||
|
Basic earnings (loss) per share
|
||||||||||||||||||||||||
|
Income (Loss) from continuing operations
|
$
|
0.92
|
$
|
(1.36
|
)
|
$
|
1.42
|
$
|
(1.47
|
)
|
||||||||||||||
|
Income from discontinued operations
|
$
|
(0.00
|
)
|
$
|
0.05
|
$
|
0.15
|
$
|
0.10
|
|||||||||||||||
|
Net income (Loss)
|
$
|
0.92
|
$
|
(1.31
|
)
|
$
|
1.58
|
$
|
(1.37
|
)
|
||||||||||||||
|
Diluted earnings (loss) per share
|
||||||||||||||||||||||||
|
Income (Loss) from continuing operations
|
$
|
0.91
|
$
|
(1.36
|
)
|
$
|
1.41
|
$
|
(1.47
|
)
|
||||||||||||||
|
Income from discontinued operations
|
$
|
(0.00
|
)
|
$
|
0.05
|
$
|
0.15
|
$
|
0.10
|
|||||||||||||||
|
Net income (Loss)
|
$
|
0.91
|
$
|
(1.31
|
)
|
$
|
1.56
|
$
|
(1.37
|
)
|
||||||||||||||
|
Basic weighted average shares outstanding (000s)
|
16,765
|
17,089
|
16,858
|
17,584
|
||||||||||||||||||||
|
Diluted weighted average shares outstanding (000s)
|
17,022
|
17,089
|
17,052
|
17,584
|
||||||||||||||||||||
|
Segment Freight Revenues
|
||||||||||||||||||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||
|
($s in 000's)
|
2021
|
2020
|
% Change
|
2021
|
2020
|
% Change
|
||||||||||||||||||
|
Expedited - Truckload
|
$
|
75,338
|
$
|
73,330
|
2.7
|
%
|
$
|
144,609
|
$
|
150,308
|
(3.8
|
%)
|
||||||||||||
|
Dedicated - Truckload
|
69,687
|
60,378
|
15.4
|
%
|
134,276
|
130,250
|
3.1
|
%
|
||||||||||||||||
|
Combined Truckload
|
145,025
|
133,708
|
8.5
|
%
|
278,885
|
280,558
|
(0.6
|
%)
|
||||||||||||||||
|
Managed Freight
|
71,635
|
34,362
|
108.5
|
%
|
123,032
|
65,099
|
89.0
|
%
|
||||||||||||||||
|
Warehousing
|
15,288
|
11,494
|
33.0
|
%
|
30,719
|
23,489
|
30.8
|
%
|
||||||||||||||||
|
Consolidated Freight Revenue
|
$
|
231,948
|
$
|
179,564
|
29.2
|
%
|
$
|
432,636
|
$
|
369,146
|
17.2
|
%
|
||||||||||||
|
Truckload Operating Statistics
|
||||||||||||||||||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||
|
2021
|
2020
|
% Change
|
2021
|
2020
|
% Change
|
|||||||||||||||||||
|
Average freight revenue per loaded mile
|
$
|
2.24
|
$
|
2.03
|
10.1
|
%
|
$
|
2.19
|
$
|
2.03
|
7.9
|
%
|
||||||||||||
|
Average freight revenue per total mile
|
$
|
2.00
|
$
|
1.83
|
9.6
|
%
|
$
|
1.96
|
$
|
1.83
|
6.9
|
%
|
||||||||||||
|
Average freight revenue per tractor per week
|
$
|
4,551
|
$
|
3,647
|
24.8
|
%
|
$
|
4,340
|
$
|
3,717
|
16.8
|
%
|
||||||||||||
|
Average miles per tractor per period
|
29,571
|
25,970
|
13.9
|
%
|
57,367
|
52,787
|
8.7
|
%
|
||||||||||||||||
|
Weighted avg. tractors for period
|
2,451
|
2,820
|
(13.1
|
%)
|
2,485
|
2,903
|
(14.4
|
%)
|
||||||||||||||||
|
Tractors at end of period
|
2,407
|
2,623
|
(8.2
|
%)
|
2,407
|
2,623
|
(8.2
|
%)
|
||||||||||||||||
|
Trailers at end of period
|
5,314
|
6,662
|
(20.2
|
%)
|
5,314
|
6,662
|
(20.2
|
%)
|
||||||||||||||||
| Selected Balance Sheet Data |
||||||||||||||||||||||||
|
($s in '000's, except per share data)
|
6/30/2021
|
12/31/2020
|
||||||||||||||||||||||
|
Total assets
|
$
|
662,463
|
$
|
676,716
|
||||||||||||||||||||
|
Total stockholders' equity
|
$
|
313,536
|
$
|
290,642
|
||||||||||||||||||||
|
Total indebtedness, net of cash
|
$
|
88,068
|
$
|
101,964
|
||||||||||||||||||||
|
Net Indebtedness to Capitalization Ratio
|
21.9
|
%
|
26.0
|
%
|
||||||||||||||||||||
|
Tangible book value per end-of-quarter basic share
|
$
|
14.82
|
$
|
13.03
|
||||||||||||||||||||
|
Covenant Logistics Group, Inc.
|
||||||||||||||||||||||||
|
Non-GAAP Reconciliation (Unaudited)
|
||||||||||||||||||||||||
|
Adjusted Operating Income and Adjusted Operating Ratio (1)
|
||||||||||||||||||||||||
|
(Dollars in thousands)
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||||||||||
|
GAAP Presentation
|
2021
|
2020
|
bps Change
|
2021
|
2020
|
bps Change
|
||||||||||||||||||
|
Total revenue
|
$
|
256,324
|
$
|
191,689
|
$
|
477,213
|
$
|
402,502
|
||||||||||||||||
|
Total operating expenses
|
237,992
|
220,639
|
448,370
|
432,906
|
||||||||||||||||||||
|
Operating income (loss)
|
$
|
18,332
|
$
|
(28,950
|
)
|
$
|
28,843
|
$
|
(30,404
|
)
|
||||||||||||||
|
Operating ratio
|
92.8
|
%
|
115.1
|
%
|
(2,230
|
)
|
94.0
|
%
|
107.6
|
%
|
(1,360
|
)
|
||||||||||||
|
Non-GAAP Presentation
|
2021
|
2020
|
bps Change
|
2021
|
2020
|
bps Change
|
||||||||||||||||||
|
Total revenue
|
$
|
256,324
|
$
|
191,689
|
$
|
477,213
|
$
|
402,502
|
||||||||||||||||
|
Fuel surcharge revenue
|
(24,376
|
)
|
(12,125
|
)
|
(44,577
|
)
|
(33,357
|
)
|
||||||||||||||||
|
Freight revenue (total revenue, excluding fuel surcharge)
|
231,948
|
179,564
|
432,636
|
369,145
|
||||||||||||||||||||
|
Total operating expenses
|
237,992
|
220,639
|
448,370
|
432,906
|
||||||||||||||||||||
|
Adjusted for:
|
||||||||||||||||||||||||
|
Fuel surcharge revenue
|
(24,376
|
)
|
(12,125
|
)
|
(44,577
|
)
|
(33,357
|
)
|
||||||||||||||||
|
Amortization of intangibles (2)
|
(1,152
|
)
|
(2,062
|
)
|
(2,304
|
)
|
(2,793
|
)
|
||||||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
-
|
(2,617
|
)
|
-
|
(2,617
|
)
|
||||||||||||||||||
|
Strategic restructuring adjusting items:
|
||||||||||||||||||||||||
|
Gain on disposal of terminals, net
|
-
|
5,712
|
-
|
5,712
|
||||||||||||||||||||
|
Impairment of real estate and related tangible assets
|
-
|
(9,790
|
)
|
-
|
(9,790
|
)
|
||||||||||||||||||
|
Impairment of revenue equipment and related charges
|
-
|
(17,604
|
)
|
-
|
(17,604
|
)
|
||||||||||||||||||
|
Restructuring related severance and other
|
-
|
(1,791
|
)
|
-
|
(1,791
|
)
|
||||||||||||||||||
|
Abandonment of information technology infrastructure
|
-
|
(1,048
|
)
|
-
|
(1,048
|
)
|
||||||||||||||||||
|
Contract exit costs and other restructuring
|
-
|
(695
|
)
|
-
|
(695
|
)
|
||||||||||||||||||
|
Adjusted operating expenses
|
212,464
|
178,619
|
401,489
|
368,923
|
||||||||||||||||||||
|
Adjusted operating income
|
19,484
|
945
|
31,147
|
222
|
||||||||||||||||||||
|
Adjusted operating ratio
|
91.6
|
%
|
99.5
|
%
|
(790
|
)
|
92.8
|
%
|
99.9
|
%
|
(710
|
)
|
||||||||||||
|
(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 June 30,
|
Six Months Ended June 30,
|
||||||||||||||
|
2021
|
2020
|
2021
|
2020
|
|||||||||||||
|
GAAP Presentation - Net (loss) income
|
$
|
15,417
|
$
|
(22,343
|
)
|
$
|
26,559
|
$
|
(24,146
|
)
|
||||||
|
Adjusted for:
|
||||||||||||||||
|
Amortization of intangibles (2)
|
1,152
|
2,062
|
2,304
|
2,793
|
||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
-
|
2,617
|
-
|
2,617
|
||||||||||||
|
Strategic restructuring adjusting items:
|
||||||||||||||||
|
Discontinued operations reversal of loss contingency (3)
|
-
|
-
|
(3,411
|
)
|
-
|
|||||||||||
|
Loss (gain) on disposal of terminals, net
|
-
|
(5,712
|
)
|
-
|
(5,712
|
)
|
||||||||||
|
Impairment of real estate and related tangible assets
|
-
|
9,790
|
-
|
9,790
|
||||||||||||
|
Impairment of revenue equipment and related charges
|
-
|
17,604
|
-
|
17,604
|
||||||||||||
|
Restructuring related severance and other
|
-
|
1,791
|
-
|
1,791
|
||||||||||||
|
Abandonment of information technology infrastructure
|
-
|
1,048
|
-
|
1,048
|
||||||||||||
|
Contract exit costs and other restructuring
|
-
|
695
|
-
|
695
|
||||||||||||
|
Total adjustments before taxes
|
1,152
|
29,895
|
(1,107
|
)
|
30,626
|
|||||||||||
|
Provision for income tax expense at effective rate
|
(306
|
)
|
(7,125
|
)
|
319
|
(7,319
|
)
|
|||||||||
|
Tax effected adjustments
|
$
|
846
|
$
|
22,770
|
$
|
(788
|
)
|
$
|
23,307
|
|||||||
|
Non-GAAP Presentation - Adjusted net income
|
$
|
16,263
|
$
|
427
|
$
|
25,771
|
$
|
(839
|
)
|
|||||||
|
GAAP Presentation - Diluted (loss) earnings per share ("EPS")
|
$
|
0.91
|
$
|
(1.31
|
)
|
$
|
1.56
|
$
|
(1.37
|
)
|
||||||
|
Adjusted for:
|
||||||||||||||||
|
Amortization of intangibles (2)
|
0.07
|
0.12
|
0.14
|
0.16
|
||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
-
|
0.15
|
-
|
0.15
|
||||||||||||
|
Strategic restructuring adjusting items:
|
||||||||||||||||
|
Discontinued operations reversal of loss contingency(3)
|
-
|
-
|
(0.20
|
)
|
-
|
|||||||||||
|
Gain on sale of terminal, net
|
-
|
(0.33
|
)
|
-
|
(0.32
|
)
|
||||||||||
|
Impairment of real estate and related tangible assets
|
-
|
0.57
|
-
|
0.56
|
||||||||||||
|
Impairment of revenue equipment and related charges
|
-
|
1.03
|
-
|
1.00
|
||||||||||||
|
Restructuring related severance and other
|
-
|
0.10
|
-
|
0.10
|
||||||||||||
|
Abandonment of information technology infrastructure
|
-
|
0.06
|
-
|
0.06
|
||||||||||||
|
Contract exit costs and other restructuring
|
-
|
0.04
|
-
|
0.04
|
||||||||||||
|
Total adjustments before taxes
|
0.07
|
1.75
|
(0.06
|
)
|
1.75
|
|||||||||||
|
Provision for income tax expense at effective rate
|
(0.02
|
)
|
(0.42
|
)
|
0.02
|
(0.42
|
)
|
|||||||||
|
Tax effected adjustments
|
$
|
0.05
|
$
|
1.33
|
$
|
(0.04
|
)
|
$
|
1.33
|
|||||||
|
Non-GAAP Presentation - Adjusted EPS
|
$
|
0.96
|
$
|
0.02
|
$
|
1.52
|
$
|
(0.04
|
)
|
|||||||
|
(1) Pursuant to the requirements of Regulation G, this table reconciles consolidated GAAP net income
to consolidated non-GAAP adjusted net income and consolidated GAAP diluted earnings per share to non-GAAP consolidated Adjusted EPS.
|
||||||||||||||||
|
(2) "Amortization of intangibles" reflects the non-cash amortization expense relating to intangible assets.
|
||||||||||||||||
|
(3) "Discontinued Operations reversal of loss contingency" reflects the non-cash reversal of a previously
recorded loss contingency that is no longer considered probable. The original loss contingency was recorded in Q4 2020 as a result of our disposal of our former accounts receivable factoring segment, TFS.
|
||||||||||||||||
|
Covenant Logistics Group, Inc.
|
||||||||||||||||||||||||||||||||||||||||
|
Non-GAAP Reconciliation (Unaudited)
|
||||||||||||||||||||||||||||||||||||||||
|
Adjusted Operating Income and Adjusted Operating Ratio (1)
|
||||||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
Three Months Ended June 30,
|
|||||||||||||||||||||||||||||||||||||||
|
GAAP Presentation
|
2021
|
2020
|
||||||||||||||||||||||||||||||||||||||
|
Expedited
|
Dedicated
|
Combined Truckload
|
Managed Freight
|
Warehousing
|
Expedited
|
Dedicated
|
Combined Truckload
|
Managed Freight
|
Warehousing
|
|||||||||||||||||||||||||||||||
|
Total revenue
|
$
|
87,369
|
$
|
81,868
|
$
|
169,237
|
$
|
71,635
|
$
|
15,452
|
$
|
79,778
|
$
|
65,940
|
$
|
145,718
|
$
|
34,362
|
$
|
11,609
|
||||||||||||||||||||
|
Total operating expenses
|
77,144
|
82,059
|
$
|
159,203
|
$
|
64,319
|
14,470
|
92,622
|
79,117
|
171,739
|
37,973
|
10,927
|
||||||||||||||||||||||||||||
|
Operating income (loss)
|
$
|
10,225
|
$
|
(191
|
)
|
$
|
10,034
|
$
|
7,316
|
$
|
982
|
$
|
(12,844
|
)
|
$
|
(13,177
|
)
|
$
|
(26,021
|
)
|
$
|
(3,611
|
)
|
$
|
682
|
|||||||||||||||
|
Operating ratio
|
88.3
|
%
|
100.2
|
%
|
94.1
|
%
|
89.8
|
%
|
93.6
|
%
|
116.1
|
%
|
120.0
|
%
|
117.9
|
%
|
110.5
|
%
|
94.1
|
%
|
||||||||||||||||||||
|
Non-GAAP Presentation
|
||||||||||||||||||||||||||||||||||||||||
|
Total revenue
|
$
|
87,369
|
$
|
81,868
|
$
|
169,237
|
$
|
71,635
|
$
|
15,452
|
$
|
79,778
|
$
|
65,940
|
$
|
145,718
|
$
|
34,362
|
$
|
11,609
|
||||||||||||||||||||
|
Fuel surcharge revenue
|
(12,031
|
)
|
(12,181
|
)
|
(24,212
|
)
|
-
|
(164
|
)
|
(6,448
|
)
|
(5,562
|
)
|
(12,010
|
)
|
-
|
(115
|
)
|
||||||||||||||||||||||
|
Freight revenue (total revenue, excluding fuel surcharge)
|
75,338
|
69,687
|
145,025
|
71,635
|
15,288
|
73,330
|
60,378
|
133,708
|
34,362
|
11,494
|
||||||||||||||||||||||||||||||
|
Total operating expenses
|
77,144
|
82,059
|
159,203
|
64,319
|
14,470
|
92,622
|
79,117
|
171,739
|
37,973
|
10,927
|
||||||||||||||||||||||||||||||
|
Adjusted for:
|
||||||||||||||||||||||||||||||||||||||||
|
Fuel surcharge revenue
|
(12,031
|
)
|
(12,181
|
)
|
(24,212
|
)
|
-
|
(164
|
)
|
(6,448
|
)
|
(5,562
|
)
|
(12,010
|
)
|
-
|
(115
|
)
|
||||||||||||||||||||||
|
Amortization of intangibles (2)
|
-
|
(601
|
)
|
(601
|
)
|
(163
|
)
|
(388
|
)
|
-
|
(1,196
|
)
|
(1,196
|
)
|
(248
|
)
|
(618
|
)
|
||||||||||||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
-
|
-
|
-
|
-
|
-
|
(1,009
|
)
|
(830
|
)
|
(1,839
|
)
|
(778
|
)
|
-
|
||||||||||||||||||||||||||
|
Strategic restructuring adjusting items:
|
||||||||||||||||||||||||||||||||||||||||
|
Insurance policy erosion
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Gain on disposal of terminals, net
|
-
|
-
|
-
|
-
|
-
|
3,133
|
2,579
|
5,712
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Impairment of real estate and related tangible assets
|
-
|
-
|
-
|
-
|
-
|
(452
|
)
|
(373
|
)
|
(825
|
)
|
-
|
-
|
|||||||||||||||||||||||||||
|
Impairment of revenue equipment and related charges
|
-
|
-
|
-
|
-
|
-
|
(13,345
|
)
|
(10,988
|
)
|
(24,333
|
)
|
(2,236
|
)
|
-
|
||||||||||||||||||||||||||
|
Restructuring related severance and other
|
-
|
-
|
-
|
-
|
-
|
(982
|
)
|
(809
|
)
|
(1,791
|
)
|
-
|
-
|
|||||||||||||||||||||||||||
|
Abandonment of information technology infrastructure
|
-
|
-
|
-
|
-
|
-
|
(575
|
)
|
(473
|
)
|
(1,048
|
)
|
-
|
-
|
|||||||||||||||||||||||||||
|
Contract exit costs and other restructuring
|
-
|
-
|
-
|
-
|
-
|
(381
|
)
|
(314
|
)
|
(695
|
)
|
-
|
-
|
|||||||||||||||||||||||||||
|
Adjusted operating expenses
|
65,113
|
69,277
|
134,390
|
64,156
|
13,918
|
72,563
|
61,151
|
133,714
|
34,711
|
10,194
|
||||||||||||||||||||||||||||||
|
Adjusted operating income (loss)
|
10,225
|
410
|
10,635
|
7,479
|
1,370
|
767
|
(773
|
)
|
(6
|
)
|
(349
|
)
|
1,300
|
|||||||||||||||||||||||||||
|
Adjusted operating ratio
|
86.4
|
%
|
99.4
|
%
|
92.7
|
%
|
89.6
|
%
|
91.0
|
%
|
99.0
|
%
|
101.3
|
%
|
100.0
|
%
|
101.0
|
%
|
88.7
|
%
|
||||||||||||||||||||
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||||||||||||||||
| GAAP Presentation |
2021 |
2020 | ||||||||||||||||||||||||||||||||||||||
|
Expedited
|
Dedicated
|
Combined Truckload
|
Managed Freight
|
Warehousing
|
Expedited
|
Dedicated
|
Combined Truckload
|
Managed Freight
|
Warehousing
|
|||||||||||||||||||||||||||||||
|
Total revenue
|
$
|
165,849
|
$
|
157,314
|
$
|
323,163
|
$
|
123,032
|
$
|
31,018
|
$
|
165,938
|
$
|
147,728
|
$
|
313,666
|
$
|
65,099
|
$
|
23,737
|
||||||||||||||||||||
|
Total operating expenses
|
149,413
|
$
|
159,304
|
$
|
308,717
|
$
|
110,771
|
$
|
28,882
|
$
|
180,334
|
$
|
162,446
|
$
|
342,780
|
$
|
68,045
|
$
|
22,081
|
|||||||||||||||||||||
|
Operating income (loss)
|
$
|
16,436
|
$
|
(1,990
|
)
|
$
|
14,446
|
$
|
12,261
|
$
|
2,136
|
$
|
(14,396
|
)
|
$
|
(14,718
|
)
|
$
|
(29,114
|
)
|
$
|
(2,946
|
)
|
$
|
1,656
|
|||||||||||||||
|
Operating ratio
|
90.1
|
%
|
101.3
|
%
|
95.5
|
%
|
90.0
|
%
|
93.1
|
%
|
108.7
|
%
|
110.0
|
%
|
109.3
|
%
|
104.5
|
%
|
93.0
|
%
|
||||||||||||||||||||
|
Non-GAAP Presentation
|
||||||||||||||||||||||||||||||||||||||||
|
Total revenue
|
$
|
165,849
|
$
|
157,314
|
$
|
323,163
|
$
|
123,032
|
$
|
31,018
|
$
|
165,938
|
$
|
147,728
|
$
|
313,666
|
$
|
65,099
|
$
|
23,737
|
||||||||||||||||||||
|
Fuel surcharge revenue
|
(21,240
|
)
|
(23,038
|
)
|
$
|
(44,278
|
)
|
-
|
(299
|
)
|
(15,630
|
)
|
(17,478
|
)
|
(33,108
|
)
|
-
|
(248
|
)
|
|||||||||||||||||||||
|
Freight revenue (total revenue, excluding fuel surcharge)
|
144,609
|
134,276
|
278,885
|
123,032
|
30,719
|
150,308
|
130,250
|
280,558
|
65,099
|
23,489
|
||||||||||||||||||||||||||||||
|
Total operating expenses
|
149,413
|
159,304
|
308,717
|
110,771
|
28,882
|
180,334
|
162,446
|
342,780
|
68,045
|
22,081
|
||||||||||||||||||||||||||||||
|
Adjusted for:
|
||||||||||||||||||||||||||||||||||||||||
|
Fuel surcharge revenue
|
(21,240
|
)
|
(23,038
|
)
|
(44,278
|
)
|
-
|
(299
|
)
|
(15,630
|
)
|
(17,478
|
)
|
(33,108
|
)
|
-
|
(248
|
)
|
||||||||||||||||||||||
|
Amortization of intangibles (2)
|
-
|
(1,202
|
)
|
(1,202
|
)
|
(326
|
)
|
(776
|
)
|
-
|
(1,575
|
)
|
(1,575
|
)
|
(306
|
)
|
(912
|
)
|
||||||||||||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
-
|
-
|
-
|
-
|
-
|
(985
|
)
|
(854
|
)
|
(1,839
|
)
|
(778
|
)
|
-
|
||||||||||||||||||||||||||
|
Strategic restructuring adjusting items:
|
||||||||||||||||||||||||||||||||||||||||
|
Insurance policy erosion
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Gain on disposal of terminals, net
|
-
|
-
|
-
|
-
|
-
|
3,060
|
2,652
|
5,712
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Impairment of real estate and related tangible assets
|
-
|
-
|
-
|
-
|
-
|
(442
|
)
|
(383
|
)
|
(825
|
)
|
-
|
-
|
|||||||||||||||||||||||||||
|
Impairment of revenue equipment and related charges
|
-
|
-
|
-
|
-
|
-
|
(13,036
|
)
|
(11,297
|
)
|
(24,333
|
)
|
(2,236
|
)
|
-
|
||||||||||||||||||||||||||
|
Restructuring related severance and other
|
-
|
-
|
-
|
-
|
-
|
(960
|
)
|
(831
|
)
|
(1,791
|
)
|
-
|
-
|
|||||||||||||||||||||||||||
|
Abandonment of information technology infrastructure
|
-
|
-
|
-
|
-
|
-
|
(561
|
)
|
(487
|
)
|
(1,048
|
)
|
-
|
-
|
|||||||||||||||||||||||||||
|
Contract exit costs and other restructuring
|
-
|
-
|
-
|
-
|
-
|
(372
|
)
|
(323
|
)
|
(695
|
)
|
-
|
-
|
|||||||||||||||||||||||||||
|
Adjusted operating expenses
|
128,173
|
135,064
|
263,237
|
110,445
|
27,807
|
151,408
|
131,870
|
283,278
|
64,725
|
20,921
|
||||||||||||||||||||||||||||||
|
Adjusted operating income (loss)
|
16,436
|
(788
|
)
|
15,648
|
12,587
|
2,912
|
(1,100
|
)
|
(1,620
|
)
|
(2,720
|
)
|
374
|
2,568
|
||||||||||||||||||||||||||
|
Adjusted operating ratio
|
88.6
|
%
|
100.6
|
%
|
94.4
|
%
|
89.8
|
%
|
90.5
|
%
|
100.7
|
%
|
101.2
|
%
|
101.0
|
%
|
99.4
|
%
|
89.1
|
%
|
||||||||||||||||||||
|
(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.
|
||||||||||||||||||||||||||||||||||||||||