|
COVENANT LOGISTICS GROUP, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
(In thousands, except share data)
|
|||||||||||||||||
|
March 31, 2023
|
|||||||||||||||||
|
ASSETS
|
Covenant Logistics
Group
|
LTST
|
Pro Forma Adjustments
|
Notes
|
Pro Forma Consolidated
|
||||||||||||
|
Current assets:
|
|||||||||||||||||
|
Cash and cash equivalents
|
$
|
54,584
|
$
|
6,710
|
(45,726
|
)
|
(A)
|
15,568
|
|||||||||
|
Accounts receivable, net of allowance
|
122,153
|
4,765
|
-
|
126,918
|
|||||||||||||
|
Drivers' advances and other receivables, net of allowance
|
3,496
|
487
|
-
|
3,983
|
|||||||||||||
|
Inventory and supplies
|
3,308
|
1,015
|
-
|
4,323
|
|||||||||||||
|
Prepaid expenses
|
13,264
|
811
|
-
|
14,075
|
|||||||||||||
|
Assets held for sale
|
7,748
|
-
|
-
|
7,748
|
|||||||||||||
|
Income taxes receivable
|
-
|
132
|
-
|
132
|
|||||||||||||
|
Other short-term assets
|
436
|
121
|
-
|
557
|
|||||||||||||
|
Total current assets
|
204,989
|
14,041
|
(45,726
|
)
|
173,304
|
||||||||||||
|
Property and equipment, net of accumulated depreciation
|
388,524
|
36,571
|
(9,459
|
)
|
(B)
|
415,636
|
|||||||||||
|
Goodwill
|
58,217
|
-
|
10,729
|
(C)
|
68,946
|
||||||||||||
|
Other intangibles, net
|
47,049
|
-
|
52,870
|
(D)
|
99,919
|
||||||||||||
|
Other assets, net
|
65,101
|
-
|
-
|
65,101
|
|||||||||||||
|
Noncurrent assets of discontinued operations
|
975
|
975
|
|||||||||||||||
|
Total assets
|
$
|
764,855
|
50,612
|
8,414
|
823,881
|
||||||||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|||||||||||||||||
|
Current liabilities:
|
|||||||||||||||||
|
Accounts payable
|
28,290
|
254
|
-
|
28,544
|
|||||||||||||
|
Accrued expenses
|
53,277
|
1,679
|
-
|
54,956
|
|||||||||||||
|
Current maturities of long-term debt
|
21,369
|
-
|
-
|
21,369
|
|||||||||||||
|
Current portion of finance lease obligations
|
1,972
|
-
|
-
|
1,972
|
|||||||||||||
|
Current portion of operating lease obligations
|
13,431
|
454
|
13,885 | ||||||||||||||
|
Current portion of insurance and claims accrual
|
20,701
|
96
|
-
|
20,797
|
|||||||||||||
|
Other short-term liabilities
|
-
|
-
|
-
|
-
|
|||||||||||||
|
Total current liabilities
|
139,040
|
2,483
|
-
|
141,523
|
|||||||||||||
|
Long-term debt
|
95,788
|
-
|
55,000
|
(A)
|
150,788
|
||||||||||||
|
Long-term portion of finance lease obligations
|
429
|
-
|
-
|
429
|
|||||||||||||
|
Long-term portion of operating lease obligations
|
39,844
|
1,543
|
41,387
|
||||||||||||||
|
Insurance and claims accrual
|
15,894
|
-
|
-
|
15,894
|
|||||||||||||
|
Deferred income taxes
|
96,753
|
-
|
-
|
96,753
|
|||||||||||||
|
Other long-term liabilities
|
2,045
|
-
|
-
|
2,045
|
|||||||||||||
|
Long-term liabilities of discontinued operations
|
3,900
|
3,900
|
|||||||||||||||
|
Total liabilities
|
393,693
|
4,026
|
55,000
|
452,719
|
|||||||||||||
|
Stockholders' equity:
|
|||||||||||||||||
|
Class A common stock
|
161
|
22
|
(22
|
)
|
(E)
|
161
|
|||||||||||
|
Class B common stock
|
24
|
-
|
-
|
24
|
|||||||||||||
|
Additional paid-in-capital
|
152,921
|
5,094
|
(5,094
|
)
|
(E)
|
152,921
|
|||||||||||
|
Treasury Stock at cost
|
(127,267
|
)
|
-
|
(127,267
|
)
|
||||||||||||
|
Accumulated other comprehensive income
|
683
|
-
|
-
|
683
|
|||||||||||||
|
Retained earnings
|
344,640
|
41,470
|
(41,470
|
)
|
(E)
|
344,640
|
|||||||||||
|
Total stockholders' equity
|
371,162
|
46,586
|
(46,586
|
)
|
371,162
|
||||||||||||
|
Total liabilities and stockholders' equity
|
$
|
764,855
|
50,612
|
8,414
|
823,881
|
||||||||||||
|
COVENANT LOGISTICS GROUP, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share data)
|
|||||||||||||||||
|
Three Months Ended March 31, 2023
|
|||||||||||||||||
|
Covenant Logistics
Group
|
LTST
|
Pro Forma Adjustments
|
Notes
|
Pro Forma Consolidated
|
|||||||||||||
|
Revenue:
|
|||||||||||||||||
|
Freight revenue
|
$
|
233,422
|
$
|
14,584
|
-
|
248,006
|
|||||||||||
|
Fuel surcharge revenue
|
33,429
|
2,823
|
36,252
|
||||||||||||||
|
Total revenue
|
$
|
266,851
|
17,407
|
-
|
284,258
|
||||||||||||
|
Operating expenses:
|
|||||||||||||||||
|
Salaries, wages, and related expenses
|
99,159
|
5,938
|
-
|
105,097
|
|||||||||||||
|
Fuel expense
|
34,091
|
3,309
|
-
|
37,400
|
|||||||||||||
|
Operations and maintenance
|
17,109
|
2,107
|
-
|
19,216
|
|||||||||||||
|
Revenue equipment rentals and purchased transportation
|
63,016
|
-
|
-
|
63,016
|
|||||||||||||
|
Operating taxes and licenses
|
3,463
|
55
|
-
|
3,518
|
|||||||||||||
|
Insurance and claims
|
12,693
|
322
|
-
|
13,015
|
|||||||||||||
|
Communications and utilities
|
1,284
|
75
|
-
|
1,359
|
|||||||||||||
|
General supplies and expenses
|
13,620
|
294
|
-
|
13,914
|
|||||||||||||
|
Depreciation and amortization
|
14,575
|
1,373
|
1,023
|
(F)
|
16,971
|
||||||||||||
|
Gain on disposition of property and equipment, net
|
(9,791
|
)
|
(142
|
)
|
-
|
(9,933
|
)
|
||||||||||
|
Other expenses
|
-
|
5
|
-
|
5
|
|||||||||||||
|
Total operating expenses
|
249,219
|
13,336
|
1,023
|
263,578
|
|||||||||||||
|
Operating income
|
17,632
|
4,071
|
(1,023
|
)
|
20,680
|
||||||||||||
|
Other income
|
-
|
(116
|
)
|
(116
|
)
|
||||||||||||
|
Interest expense, net
|
769
|
-
|
-
|
769
|
|||||||||||||
|
Income from equity method investment
|
(5,943
|
)
|
-
|
-
|
(5,943
|
)
|
|||||||||||
|
Income before income taxes
|
22,806
|
4,187
|
(1,023
|
)
|
25,970
|
||||||||||||
|
Income tax (benefit) expense
|
6,321
|
124
|
(271
|
)
|
(I)
|
6,174
|
|||||||||||
|
Income from continuing operations, net of tax
|
16,485
|
4,063
|
(752
|
)
|
19,796
|
||||||||||||
|
Income from discontinued operations, net of tax
|
150
|
-
|
-
|
150
|
|||||||||||||
|
Net income
|
$
|
16,635
|
4,063
|
(752
|
)
|
19,946
|
|||||||||||
|
Income per share:
|
|||||||||||||||||
|
Basic net income per share
|
|||||||||||||||||
|
Income from continuing operations
|
$
|
1.23
|
$
|
1.08
|
|||||||||||||
|
Income from discontinued operations
|
0.01
|
0.01
|
|||||||||||||||
|
Net income
|
$
|
1.25
|
$
|
1.09
|
|||||||||||||
|
Diluted net income per share
|
|||||||||||||||||
|
Income from continuing operations
|
$
|
1.19
|
$
|
1.07
|
|||||||||||||
|
Income from discontinued operations
|
0.01
|
0.01
|
|||||||||||||||
|
Net income
|
$
|
1.20
|
$
|
1.08
|
|||||||||||||
|
Basic weighted average shares outstanding
|
13,361
|
18,334
|
|||||||||||||||
|
Diluted weighted average shares outstanding
|
13,877
|
18,424
|
|||||||||||||||
|
COVENANT LOGISTICS GROUP, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share data)
|
|||||||||||||||||
|
Year Ended December 31, 2022
|
|||||||||||||||||
|
Covenant Logistics
Group
|
LTST
|
Pro Forma Adjustments
|
Notes
|
Pro Forma Consolidated
|
|||||||||||||
|
Revenue:
|
|||||||||||||||||
|
Freight revenue
|
$
|
1,046,396
|
$
|
53,868
|
-
|
1,100,264
|
|||||||||||
|
Fuel surcharge revenue
|
170,462
|
10,778
|
-
|
181,240
|
|||||||||||||
|
Total revenue
|
$
|
1,216,858
|
$
|
64,646
|
-
|
1,281,504
|
|||||||||||
|
Operating expenses:
|
|||||||||||||||||
|
Salaries, wages, and related expenses
|
402,276
|
19,820
|
-
|
422,096
|
|||||||||||||
|
Fuel expense
|
166,410
|
16,400
|
-
|
182,810
|
|||||||||||||
|
Operations and maintenance
|
79,051
|
4,578
|
-
|
83,629
|
|||||||||||||
|
Revenue equipment rentals and purchased transportation
|
325,624
|
-
|
-
|
325,624
|
|||||||||||||
|
Operating taxes and licenses
|
11,931
|
896
|
-
|
12,827
|
|||||||||||||
|
Insurance and claims
|
50,547
|
1,435
|
-
|
51,982
|
|||||||||||||
|
Communications and utilities
|
5,385
|
109
|
-
|
5,494
|
|||||||||||||
|
General supplies and expenses
|
37,762
|
1,357
|
-
|
39,119
|
|||||||||||||
|
Depreciation and amortization
|
57,512
|
5,297
|
4,092
|
(F)
|
66,901
|
||||||||||||
|
Gains and losses on disposition of property and equipment
|
(40,322
|
)
|
(1,428
|
)
|
|
(41,750
|
)
|
||||||||||
|
Other expenses
|
-
|
2
|
|
2
|
|||||||||||||
|
Total operating expenses
|
1,096,176
|
48,466
|
4,092
|
1,148,734
|
|||||||||||||
|
Operating income
|
120,682
|
16,180
|
(4,092
|
)
|
132,770
|
||||||||||||
|
Other income
|
-
|
(694
|
)
|
(694
|
)
|
||||||||||||
|
Interest expense, net
|
3,083
|
-
|
853
|
(G)
|
3,936
|
||||||||||||
|
Income from equity method investment
|
(25,193
|
)
|
-
|
-
|
(25,193
|
)
|
|||||||||||
|
Income before income taxes
|
142,792
|
16,874
|
(4,945
|
)
|
154,721
|
||||||||||||
|
Income tax (benefit) expense
|
34,860
|
537
|
(1,310
|
)
|
(H)
|
34,087
|
|||||||||||
|
Income from continuing operations, net of tax
|
107,932
|
16,337
|
(3,635
|
)
|
120,634
|
||||||||||||
|
Income from discontinued operations, net of tax
|
750
|
750
|
|||||||||||||||
|
Net income
|
$
|
108,682
|
16,337
|
(3,635
|
)
|
121,384
|
|||||||||||
|
Income per share:
|
|||||||||||||||||
|
Basic net income per share
|
|||||||||||||||||
|
Income from continuing operations
|
$
|
7.19
|
$
|
8.04
|
|||||||||||||
|
Income from discontinued operations
|
0.05
|
0.05
|
|||||||||||||||
|
Net income
|
$
|
7.24
|
$
|
8.09
|
|||||||||||||
|
Diluted net income per share
|
|||||||||||||||||
|
Income from continuing operations
|
$
|
6.95
|
$
|
7.77
|
|||||||||||||
|
Income from discontinued operations
|
0.05
|
0.05
|
|||||||||||||||
|
Net income
|
$
|
7.00
|
$
|
7.82
|
|||||||||||||
|
Basic weighted average shares outstanding
|
15,006
|
15,006
|
|||||||||||||||
|
Diluted weighted average shares outstanding
|
15,524
|
15,524
|
|||||||||||||||
|
(in thousands)
|
||||||||
|
Cash paid
|
$
|
100,726
|
||||||
|
Contingent consideration
|
10,016
|
|||||||
|
Allocated to:
|
||||||||
|
Historical book value of LTST’s assets and liabilities
|
$
|
8,789
|
||||||
|
Adjustments to recognize assets and liabilities at acquisition-date fair value:
|
||||||||
|
Property, plant, and equipment
|
39,009
|
|||||||
|
Other assets
|
(655
|
)
|
||||||
|
Fair value of tangible net assets acquired
|
47,143
|
|||||||
|
Identifiable intangibles at acquisition-date fair value
|
52,870
|
|||||||
|
Excess of consideration transferred over the net amount of assets and liabilities recognized
|
$
|
10,729
|
||||||
|
Cash paid pursuant to Stock Purchase Agreement
|
$
|
100,726
|
||||||
|
Cash acquired included in historical book value of LTST assets and liabilities
|
(839
|
)
|
||||||
|
Contingent consideration
|
10,016
|
|||||||
|
Net purchase price
|
$
|
109,903
|
||||||
|
(in thousands)
|
Life (months)
|
|||||||
|
Trade name
|
$
|
2,100
|
120
|
|||||
|
Non-Compete agreement
|
4,670
|
48
|
||||||
|
Customer relationships
|
46,100
|
204
|
||||||
|
$
|
52,870
|
|||||||