Knight-Swift Transportation Holdings Inc. - Quarter Report: 2018 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
___________________________________________________________________________________________________________________
FORM 10-Q
___________________________________________________________________________________________________________________
ý QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2018
or
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number: 001-35007
___________________________________________________________________________________________________________________
![knightswiftlogo2018new.jpg](https://www.sec.gov/Archives/edgar/data/0001492691/000149269118000057/knightswiftlogo2018new.jpg)
___________________________________________________________________________________________________________________________________
Knight-Swift Transportation Holdings Inc.
(Exact name of registrant as specified in its charter)
___________________________________________________________________________________________________________________
Delaware | 20-5589597 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
20002 North 19th Avenue
Phoenix, Arizona 85027
(Address of principal executive offices and zip code)
(602) 269-2000
(Registrant's telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
___________________________________________________________________________________________________________________
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant has submitted electronically, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ý No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ý | Accelerated filer | o | |||||
Non-accelerated filer | o | Smaller reporting company | o | |||||
Emerging growth company | o |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý
There were 174,539,545 shares of the registrant's common stock outstanding as of October 31, 2018.
QUARTERLY REPORT ON FORM 10-Q | |
TABLE OF CONTENTS | |
PART I FINANCIAL INFORMATION | PAGE |
PART II OTHER INFORMATION | |
2
QUARTERLY REPORT ON FORM 10-Q | ||
GLOSSARY OF TERMS | ||
The following glossary provides definitions for certain acronyms and terms used in this Quarterly Report on Form 10-Q. These acronyms and terms are specific to our company, commonly used in our industry, or are otherwise frequently used throughout our document. | ||
Term | Definition | |
Knight-Swift/the Company/Management/We/Us/Our | Unless otherwise indicated or the context otherwise requires, these terms represent Knight-Swift Transportation Holdings Inc. and its subsidiaries. | |
2015 RSA | Amended and Restated Receivables Sales Agreement, entered into in 2015 by Swift Receivables Company II, LLC with unrelated financial entities. | |
2017 Merger | See description of the 2017 Merger, included in Notes 1 and 4 of the footnotes to the condensed consolidated financial statements, within Part I, Item 1 of this Quarterly Report. | |
2017 Debt Agreement | The Company's Credit Agreement, entered into on September 29, 2017, consisting of the Revolver and Term Loan, which are defined below. | |
2018 RSA | Fourth Amendment to the Amended and Restated Receivables Sales Agreement, entered into on July 11, 2018 by Swift Receivables Company II, LLC with unrelated financial entities. | |
Abilene | Abilene Motor Express, Inc. and its related entities | |
Abilene Acquisition | See description of the Abilene Acquisition included in Notes 1 and 4 of the footnotes to the condensed consolidated financial statements, within Part I, Item 1 of this Quarterly Report. | |
Annual Report | Annual Report on Form 10-K | |
ASC | Accounting Standards Codification | |
ASU | Accounting Standards Update | |
Board | Knight-Swift's Board of Directors | |
EPS | Earnings Per Share | |
FASB | Financial Accounting Standards Board | |
FLSA | Fair Labor Standards Act | |
GAAP | United States Generally Accepted Accounting Principles | |
Knight | Unless otherwise indicated or the context otherwise requires, this term represents Knight Transportation, Inc. and its subsidiaries prior to the 2017 Merger | |
NYSE | New York Stock Exchange | |
Quarterly Report | Quarterly Report on Form 10-Q | |
QTD | Quarter-to-date | |
Revolver | Revolving line of credit under the 2017 Debt Agreement | |
SEC | United States Securities and Exchange Commission | |
Swift | Unless otherwise indicated or the context otherwise requires, this term represents Swift Transportation Company and its subsidiaries prior to the 2017 Merger. | |
Term Loan | The Company's term loan under the 2017 Debt Agreement | |
US | The United States of America | |
YTD | Year-to-date |
3
PART I FINANCIAL INFORMATION |
ITEM 1. | FINANCIAL STATEMENTS |
Condensed Consolidated Balance Sheets (Unaudited) |
September 30, 2018 | December 31, 2017 | ||||||
(In thousands, except per share data) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 91,335 | $ | 76,649 | |||
Cash and cash equivalents – restricted | 48,460 | 73,657 | |||||
Restricted investments, held-to-maturity, amortized cost | 20,511 | 22,232 | |||||
Trade receivables, net of allowance for doubtful accounts of $14,550 and $14,829, respectively | 625,293 | 574,265 | |||||
Prepaid expenses | 66,814 | 58,525 | |||||
Assets held for sale | 48,583 | 25,153 | |||||
Income tax receivable | 41,236 | 55,114 | |||||
Other current assets | 29,611 | 37,612 | |||||
Total current assets | 971,843 | 923,207 | |||||
Property and equipment | 3,200,826 | 2,847,143 | |||||
Less: accumulated depreciation and amortization | (643,030 | ) | (462,922 | ) | |||
Property and equipment, net | 2,557,796 | 2,384,221 | |||||
Goodwill | 2,919,528 | 2,887,867 | |||||
Intangible assets, net | 1,431,612 | 1,440,903 | |||||
Other long-term assets | 51,287 | 47,244 | |||||
Total assets | $ | 7,932,066 | $ | 7,683,442 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 164,938 | $ | 119,867 | |||
Accrued payroll and purchased transportation | 132,937 | 107,017 | |||||
Accrued liabilities | 153,437 | 186,379 | |||||
Claims accruals – current portion | 165,490 | 147,285 | |||||
Capital lease obligations and long-term debt – current portion | 63,555 | 49,002 | |||||
Total current liabilities | 680,357 | 609,550 | |||||
Revolving line of credit | 235,000 | 125,000 | |||||
Long-term debt – less current portion | 364,531 | 364,771 | |||||
Capital lease obligations – less current portion | 73,686 | 127,132 | |||||
Accounts receivable securitization | 234,567 | 305,000 | |||||
Claims accruals – less current portion | 197,130 | 206,144 | |||||
Deferred tax liabilities | 726,409 | 679,077 | |||||
Other long-term liabilities | 24,200 | 26,398 | |||||
Total liabilities | 2,535,880 | 2,443,072 | |||||
Commitments and contingencies (Notes 10 and 11) | |||||||
Stockholders’ equity: | |||||||
Preferred stock, par value $0.01 per share; 10,000 shares authorized; none issued | — | — | |||||
As of September 30, 2018, common stock, par value $0.01 per share; 500,000 shares authorized; 175,616 shares issued and outstanding. As of December 31, 2017, Class A common stock, par value $0.01 per share; 500,000 shares authorized; 177,998 shares issued and outstanding | 1,756 | 1,780 | |||||
As of December 31, 2017, Class B common stock, par value $0.01 per share; 250,000 shares authorized; none issued | — | — | |||||
Additional paid-in capital | 4,236,923 | 4,219,214 | |||||
Retained earnings | 1,154,988 | 1,016,738 | |||||
Total Knight-Swift stockholders' equity | 5,393,667 | 5,237,732 | |||||
Noncontrolling interest | 2,519 | 2,638 | |||||
Total stockholders’ equity | 5,396,186 | 5,240,370 | |||||
Total liabilities and stockholders’ equity | $ | 7,932,066 | $ | 7,683,442 |
See accompanying notes to condensed consolidated financial statements (unaudited).
4
Condensed Consolidated Income Statements (Unaudited) |
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
Revenue: | |||||||||||||||
Revenue, excluding fuel surcharge | $ | 1,188,743 | $ | 469,683 | $ | 3,482,663 | $ | 961,685 | |||||||
Fuel surcharge | 157,868 | 51,925 | 466,763 | 104,348 | |||||||||||
Total revenue | 1,346,611 | 521,608 | 3,949,426 | 1,066,033 | |||||||||||
Operating expenses: | |||||||||||||||
Salaries, wages, and benefits | 381,174 | 154,390 | 1,114,252 | 316,844 | |||||||||||
Fuel | 162,832 | 62,300 | 470,617 | 131,252 | |||||||||||
Operations and maintenance | 87,362 | 37,267 | 260,660 | 78,516 | |||||||||||
Insurance and claims | 52,701 | 21,117 | 164,975 | 37,982 | |||||||||||
Operating taxes and licenses | 21,986 | 8,793 | 67,807 | 17,839 | |||||||||||
Communications | 5,041 | 1,921 | 15,783 | 4,125 | |||||||||||
Depreciation and amortization of property and equipment | 97,708 | 43,477 | 287,319 | 102,280 | |||||||||||
Amortization of intangibles | 10,695 | 2,654 | 31,891 | 2,904 | |||||||||||
Rental expense | 39,806 | 15,388 | 140,384 | 17,939 | |||||||||||
Purchased transportation | 329,338 | 127,434 | 989,333 | 244,358 | |||||||||||
Impairments | — | 16,746 | — | 16,746 | |||||||||||
Miscellaneous operating expenses | 13,688 | 11,972 | 44,139 | 21,873 | |||||||||||
Merger-related costs | — | 12,338 | — | 16,516 | |||||||||||
Total operating expenses | 1,202,331 | 515,797 | 3,587,160 | 1,009,174 | |||||||||||
Operating income | 144,280 | 5,811 | 362,266 | 56,859 | |||||||||||
Other (expenses) income: | |||||||||||||||
Interest income | 889 | 370 | 2,191 | 559 | |||||||||||
Interest expense | (7,528 | ) | (1,812 | ) | (21,424 | ) | (1,948 | ) | |||||||
Other income, net | 3,327 | (1,442 | ) | 6,487 | (120 | ) | |||||||||
Other (expense) income, net | (3,312 | ) | (2,884 | ) | (12,746 | ) | (1,509 | ) | |||||||
Income before income taxes | 140,968 | 2,927 | 349,520 | 55,350 | |||||||||||
Income tax expense (benefit) | 34,624 | (1,272 | ) | 80,816 | 17,786 | ||||||||||
Net income | 106,344 | 4,199 | 268,704 | 37,564 | |||||||||||
Net income attributable to noncontrolling interest | (463 | ) | (318 | ) | (1,136 | ) | (836 | ) | |||||||
Net income attributable to Knight-Swift | $ | 105,881 | $ | 3,881 | $ | 267,568 | $ | 36,728 | |||||||
Earnings per share: | |||||||||||||||
Basic | $ | 0.60 | $ | 0.04 | $ | 1.50 | $ | 0.42 | |||||||
Diluted | $ | 0.60 | $ | 0.04 | $ | 1.50 | $ | 0.41 | |||||||
Dividends declared per share: | $ | 0.06 | $ | 0.06 | $ | 0.18 | $ | 0.18 | |||||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 176,849 | 102,846 | 177,816 | 87,978 | |||||||||||
Diluted | 177,750 | 103,752 | 178,793 | 88,847 |
See accompanying notes to the condensed consolidated financial statements (unaudited).
5
Condensed Consolidated Statement of Stockholders' Equity (Unaudited) |
Common Stock | Additional Paid-in Capital | Retained Earnings | Total Knight-Swift Stockholders' Equity | Noncontrolling Interest | Total Stockholders’ Equity | |||||||||||||||||||||
Shares | Par Value | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||
Balances – December 31, 2017 | 177,998 | $ | 1,780 | $ | 4,219,214 | $ | 1,016,738 | $ | 5,237,732 | $ | 2,638 | $ | 5,240,370 | |||||||||||||
Common stock issued to employees | 642 | 6 | 10,281 | 10,287 | 10,287 | |||||||||||||||||||||
Common stock issued to the board of directors | 19 | — | 774 | 774 | 774 | |||||||||||||||||||||
Common stock issued under employee stock purchase plan | 33 | 1 | 1,307 | 1,308 | 1,308 | |||||||||||||||||||||
Company shares repurchased | (3,076 | ) | (31 | ) | (99,969 | ) | (100,000 | ) | (100,000 | ) | ||||||||||||||||
Shares withheld – restricted stock unit settlement | (2,550 | ) | (2,550 | ) | (2,550 | ) | ||||||||||||||||||||
Employee stock-based compensation expense | 7,220 | 7,220 | 7,220 | |||||||||||||||||||||||
Cash dividends paid and dividends accrued | (32,100 | ) | (32,100 | ) | (32,100 | ) | ||||||||||||||||||||
Net income attributable to Knight-Swift | 267,568 | 267,568 | 267,568 | |||||||||||||||||||||||
Distribution to noncontrolling interest | (1,255 | ) | (1,255 | ) | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 1,136 | 1,136 | ||||||||||||||||||||||||
Net acquisition of remaining ownership interest, previously noncontrolling | (1,873 | ) | (1,873 | ) | (1,873 | ) | ||||||||||||||||||||
Net cumulative-effect adjustment from adopting ASC Topic 606 | 5,301 | 5,301 | 5,301 | |||||||||||||||||||||||
Balances – September 30, 2018 | 175,616 | $ | 1,756 | $ | 4,236,923 | $ | 1,154,988 | $ | 5,393,667 | $ | 2,519 | $ | 5,396,186 |
See accompanying notes to condensed consolidated financial statements (unaudited).
6
Condensed Consolidated Statements of Cash Flows (Unaudited) |
Year-to-Date September 30, | |||||||
2018 | 2017 | ||||||
(In thousands) | |||||||
Cash flows from operating activities: | |||||||
Net income | $ | 268,704 | $ | 37,564 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization of property, equipment, and intangibles | 319,210 | 105,184 | |||||
Gain on sale of property and equipment | (26,857 | ) | (2,465 | ) | |||
Impairments | — | 16,746 | |||||
Deferred income taxes | 48,045 | (9,467 | ) | ||||
Other adjustments to reconcile net income to net cash provided by operating activities | 930 | 7,054 | |||||
Increase (decrease) in cash resulting from changes in: | |||||||
Trade receivables | (17,191 | ) | (6,027 | ) | |||
Income tax receivable | 13,878 | (23,859 | ) | ||||
Accounts payable | (10,528 | ) | (4,447 | ) | |||
Accrued liabilities and claims accrual | (5,434 | ) | 23,791 | ||||
Other assets and liabilities | (10,112 | ) | (7,730 | ) | |||
Net cash provided by operating activities | 580,645 | 136,344 | |||||
Cash flows from investing activities: | |||||||
Proceeds from maturities of held-to-maturity investments | 20,625 | 2,835 | |||||
Purchases of held-to-maturity investments | (18,933 | ) | (3,015 | ) | |||
Proceeds from sale of property and equipment, including assets held for sale | 150,596 | 29,490 | |||||
Purchases of property and equipment | (502,738 | ) | (91,925 | ) | |||
Expenditures on assets held for sale | (25,426 | ) | (720 | ) | |||
Net cash, restricted cash, and equivalents (invested in) acquired from mergers and acquisitions | (101,693 | ) | 91,960 | ||||
Other cash flows from investing activities | 10,074 | 7,656 | |||||
Net cash (used in) provided by investing activities | (467,495 | ) | 36,281 | ||||
Cash flows from financing activities: | |||||||
Repayment of long-term debt and capital leases | (39,309 | ) | (454,148 | ) | |||
Proceeds from long-term debt | — | 400,000 | |||||
Borrowings on revolving lines of credit, net | 110,000 | 67,000 | |||||
Borrowings under accounts receivable securitization | 35,000 | 20,000 | |||||
Repayment of accounts receivable securitization | (105,000 | ) | — | ||||
Proceeds from common stock issued | 12,369 | 9,726 | |||||
Payments to repurchase company's common stock | (100,000 | ) | — | ||||
Dividends paid | (32,287 | ) | (14,769 | ) | |||
Other cash flows from financing activities | (4,270 | ) | (9,136 | ) | |||
Net cash (used in) provided by financing activities | (123,497 | ) | 18,673 | ||||
Net (decrease) increase in cash, restricted cash, and equivalents | (10,347 | ) | 191,298 | ||||
Cash, restricted cash, and equivalents at beginning of period | 151,733 | 9,406 | |||||
Cash, restricted cash, and equivalents at end of period | $ | 141,386 | $ | 200,704 |
7
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
Condensed Consolidated Statements of Cash Flows (Unaudited) — Continued |
Supplemental disclosures of cash flow information: | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 20,186 | $ | 2,924 | |||
Income taxes, net of refunds received | 16,146 | 50,709 | |||||
Non-cash investing and financing transactions: | |||||||
Equipment acquired included in accounts payable | $ | 51,893 | $ | 16,557 | |||
Financing provided to independent contractors for equipment sold | 4,876 | 1,801 | |||||
Transfers from property and equipment to assets held for sale | 88,544 | 26,180 | |||||
Capital lease additions | — | 15,020 |
See accompanying notes to condensed consolidated financial statements (unaudited).
8
Notes to Condensed Consolidated Financial Statements (Unaudited) |
Note 1 — Introduction and Basis of Presentation
Certain acronyms and terms used throughout this Quarterly Report are specific to the Company, commonly used in the trucking industry, or are otherwise frequently used throughout this document. Definitions for these acronyms and terms are provided in the "Glossary of Terms," available in the front of this document.
Description of Business
Knight-Swift is a transportation solutions provider, headquartered in Phoenix, Arizona. As of September 30, 2018, the ending counts of the Company's fleet of revenue equipment included 19,600 operational tractors (comprised of 16,499 company tractors and 3,101 independent contractor tractors), 67,536 trailers, and 9,625 intermodal containers. The Company's six reportable segments are Knight Trucking, Knight Logistics, Swift Truckload, Swift Dedicated, Swift Refrigerated, and Swift Intermodal.
2017 Merger
On September 8, 2017, the Company became Knight-Swift Transportation Holdings Inc. upon the effectiveness of the 2017 Merger. The Company accounted for the 2017 Merger using the acquisition method of accounting in accordance with GAAP. GAAP requires that either Knight or Swift is designated as the acquirer for accounting and financial reporting purposes ("Accounting Acquirer"). Based on the evidence available, Knight was designated as the Accounting Acquirer while Swift was the acquirer for legal purposes. For more information about the 2017 Merger, refer to Knight-Swift's Annual Report for the year ended December 31, 2017.
Abilene Acquisition
On March 16, 2018, the Company acquired all of the issued and outstanding equity interests of Abilene. Abilene's trucking and logistics businesses are included under the respective Knight segments. Please refer to Note 4 for more information about the Abilene Acquisition.
Basis of Presentation
The condensed consolidated financial statements and footnotes included in this Quarterly Report should be read in conjunction with the consolidated financial statements and footnotes included in Knight-Swift's Annual Report for the year ended December 31, 2017. The condensed consolidated financial statements in this Quarterly Report include the accounts of Knight-Swift Transportation Holdings Inc. and its subsidiaries. In management's opinion, these condensed consolidated financial statements were prepared in accordance with GAAP and include all adjustments necessary (consisting of normal recurring adjustments) for the fair statement of the periods presented.
With respect to transactional/durational data, references to years pertain to calendar years. Similarly, references to quarters pertain to calendar quarters.
Note regarding comparability — Based on the structure of the 2017 Merger, the reported results do not include the results of operations of Swift and its subsidiaries on and prior to the 2017 Merger, in accordance with the accounting treatment applicable to the transaction. Additionally, the reported results do not include the results of operations of Abilene and its subsidiaries on and prior to its acquisition by the Company on March 16, 2018 in accordance with the accounting treatment applicable to the transaction. Accordingly, comparisons between the Company's quarter and year-to-date September 30, 2018 results and prior periods may not be meaningful.
9
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Changes in Presentation
The Company's quarter and year-to-date September 30, 2018 changes in presentation were attributed to impacts from adopting accounting pronouncements (refer to Note 2) and simplifying the presentation of the consolidated balance sheets and statements of cash flows by reclassifying immaterial line items into other line items as indicated below.
Balance Sheet — The amounts presented in the Company's Annual Report for the year ended December 31, 2017 were reclassified to align with the September 30, 2018 presentation in this Quarterly Report as follows:
• | "Equipment sales receivables" and "Notes receivable, net" were reclassified to "Other current assets." |
• | "Notes receivable, long-term" and "Other long-term assets, restricted cash, and investments" were reclassified to "Other long-term assets." |
• | "Long term debt – current portion" was reclassified to "Capital lease obligations and long-term debt – current portion." |
• | "Dividend payable – current portion" was reclassified to "Accrued liabilities." |
Statement of Cash Flows — The amounts presented in the Company's Quarterly Report for the third quarter of 2017 were reclassified to align with the presentation in this Quarterly Report as follows:
• | "Transportation Resource Partners impairment," "Income from investment in TRP Partnerships," "Non-cash compensation expense for issuance of common stock to certain members of the Board of Directors," "Provision for doubtful accounts and notes receivable," "Stock-based compensation expense, net," and "Amortization of debt issue costs, and other" were reclassified to "Other adjustments to reconcile net income to net cash provided by operating activities." |
• | Changes in "Other current assets," "Prepaid expenses," and "Other long-term assets" were reclassified to "Other assets and liabilities." |
• | "Proceeds from notes receivable," "Payments received on equipment sales receivables," "Cash payments to Transportation Resource Partners," and "Cash proceeds from Transportation Resource Partners" were reclassified to "Other cash flows from investing activities." |
• | "Shares withheld for employee taxes related to stock-based compensation," "Cash distribution to noncontrolling interest holder," and "Proceeds from exercise of stock options" were reclassified to "Other cash flows from financing activities." |
• | "Repayments on Knight Revolver" and "Borrowings on Revolver" were reclassified to "Borrowings on revolving lines of credit, net." |
Seasonality
In the transportation industry, results of operations generally follow a seasonal pattern. Freight volumes in the first quarter are typically lower due to less consumer demand, customers reducing shipments following the holiday season, and inclement weather. At the same time, operating expenses generally increase, and tractor productivity of the Company's fleet, independent contractors, and third-party carriers decreases during the winter months due to decreased fuel efficiency, increased cold weather-related equipment maintenance and repairs, and increased insurance claims and costs attributed to higher accident frequency from harsh weather. These factors typically lead to lower operating profitability, as compared to other parts of the year. Additionally, beginning in the latter half of the third quarter and continuing into the fourth quarter, the Company typically experiences surges pertaining to holiday shopping trends toward delivery of gifts purchased over the Internet, as well as the impact of shorter holiday seasons (Thanksgiving holiday recently falling closer to Christmas).
10
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Note 2 — Recently Adopted Accounting Pronouncements
Revenue (ASC Topic 606): ASU 2014-09 — Revenue from Contracts with Customers
Summary of the Standard — In May 2014, the FASB issued ASU 2014-09, which established ASC Topic 606, Revenue from Contracts with Customers, and superseded the legacy revenue recognition requirements in ASC Topic 605. The core principle of the new standard is that companies should depict the transfer of promised goods or services to its customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. The new standard provides a five-step analysis for companies to apply in determining the timing, method, and amount of revenue recognition to achieve the core principle. The amendments in ASU 2014-09 became effective for public companies for annual reporting periods beginning after December 15, 2017 (in accordance with ASU 2015-14, which deferred the original effective date of ASU 2014-09). Companies may apply the amendments in ASU 2014-09 using the modified retrospective approach or a full retrospective approach, with early adoption permitted.
Adoption Method and Approach — The Company adopted ASC Topic 606 on January 1, 2018 by applying the modified retrospective approach, resulting in a cumulative-effect adjustment to retained earnings. Comparative information related to periods prior to January 1, 2018 continues to be reported under the legacy guidance in ASC Topic 605. Practical expedients used include: 1) applying the guidance only to contracts not yet completed as of January 1, 2018, 2) using the portfolio approach in evaluating and accounting for contract costs, 3) not disclosing remaining performance obligations since the duration is one year or less, and 4) expensing incremental contract costs as they are incurred since they would have otherwise been amortized over less than one year.
Revenue Disaggregation — Based on how economic factors affect the nature, amount, timing, and uncertainty of revenue or cash flows, management determined that revenues should be disaggregated by reportable segment. The required quantitative and qualitative disclosures are included in Note 16.
Contract Balances — $23.5 million and $17.0 million in-transit revenue balances are included in "Trade receivables, net of allowance for doubtful accounts" in the condensed consolidated balance sheets as of September 30, 2018 and January 1, 2018, respectively. The Company's contract liability balances as of September 30, 2018 and January 1, 2018 were immaterial.
Cumulative-effect Adjustment — The cumulative-effect adjustment to the Company's consolidated opening balance sheet included increases in "Trade receivables, net of allowance for doubtful accounts" of $17.0 million, in "Accrued payroll and purchased transportation" of $9.7 million, in "Accrued liabilities" of $0.2 million, in "Deferred tax liabilities" of $1.8 million, and in "Retained earnings" of $5.3 million.
Current Period Impact of Adoption — The required quantitative disclosures regarding the current period impact of adopting ASC Topic 606 on the condensed consolidated income statement and balance sheet are presented below. The amounts are entirely attributed to the in-transit accrual from the Company recognizing revenue over time under ASC Topic 606, compared to recognizing revenue at a point in time under ASC Topic 605.
Current Period Impact | |||||||
Increase (Decrease) | |||||||
Income Statement | Quarter-to-Date | Year-to-Date | |||||
September 30, 2018 | September 30, 2018 | ||||||
(in thousands) | |||||||
Total revenue (1) | $ | 4,412 | $ | 6,462 | |||
Total operating expenses (2) | 2,765 | 4,318 | |||||
Income tax expense | 399 | 504 | |||||
Net income attributable to Knight-Swift | $ | 1,248 | $ | 1,640 | |||
(1) | Current period impact primarily pertains to "Revenue, excluding fuel surcharge." |
(2) | Current period impact primarily pertains to "Purchased transportation." |
11
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Current Period Impact | |||
Balance Sheet | Increase (Decrease) | ||
September 30, 2018 | |||
(in thousands) | |||
Trade receivables, net of allowance for doubtful accounts | $ | 23,454 | |
Accrued payroll and purchased transportation | 13,982 | ||
Accrued liabilities | (932 | ) | |
Deferred tax liabilities | 3,463 | ||
Retained earnings | $ | 6,941 | |
The Company's adoption of ASC Topic 606 did not materially affect basic earnings per share, diluted earnings per share, or cash flows from operations for the periods presented.
Accounting Policy — Under ASC Topic 606, revenue continues to be recognized on a gross basis, as the Company acts as the principal. The legally enforceable contract is evidenced by the bill of lading upon pickup at the shipper's location. The transaction price has no significant financing component and typically consists of cash consideration. Non-cash consideration is estimated at fair value at contract inception. The transaction price is entirely allocated to the only performance obligation, which is satisfied over time: transportation services. Accordingly, revenue is recognized over time, which is a change in the Company's past practice, resulting in an immaterial impact on the Company's results of operations. Management estimates the amount of revenue in transit at period end based on the number of days completed of the dispatch, which management believes to be a faithful depiction of the transfer of services. Significant judgments involved in applying ASC Topic 606 include measuring in-transit revenue and estimating the allowance for doubtful accounts. The allowance for doubtful accounts is reviewed quarterly, and is based on historical experience and known trends and uncertainties in account billing and collectability.
Cash (ASC Topic 230): ASU 2016-18 — Restricted Cash and ASU 2016-15 — Classification of Certain Cash Receipts and Cash Payments
Summary of the Standards — The FASB issued ASU 2016-18, Restricted Cash, in November 2016. The amendments in ASU 2016-18 require that a statement of cash flows explains the change during the reporting period in the total of cash, cash equivalents, including restricted cash and restricted cash equivalents. As such, restricted cash and restricted cash equivalents amounts should be included in the beginning and ending cash balances in the reconciliation at the bottom of the statement of cash flows.
The FASB issued ASU 2016-15, Classification of Certain Cash Receipts and Cash Payments, in August 2016. This ASU has several amendments, which are designed to reduce existing diversity in practice of how certain cash receipts and cash payments are presented and classified in the statement of cash flows. The ASU addresses eight specific cash flow issues: 1) debt prepayment or extinguishment costs, 2) settlement of zero-coupon debt instruments, 3) contingent consideration payments made after a business combination, 4) proceeds from settlement of insurance claims, 5) proceeds from settlement of corporate-owned life insurance policies, 6) distributions received from equity method investees, 7) beneficial interests in securitization transactions, and 8) separately identifiable cash flows and application of the predominance principle.
Adoption Method and Approach — For public companies, the amendments in these ASUs became effective for annual reporting periods beginning after December 15, 2017. The retrospective transition method is required, with prior periods adjusted to align with the current period presentation. Early adoption was permitted; however, the Company adopted the amendments in these ASUs in the first quarter of 2018.
12
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Impact of Adoption — As allowed by the amendments in ASU 2016-15, the Company elected to retrospectively apply the "Nature of Distribution" approach to classifying cash flows from its equity method investments. There were no other cash flow issues in ASU 2016-15 that impacted the Company's statement of cash flows presentation. The table below summarizes the impact on the year-to-date September 30, 2017 statement of cash flows of adopting ASU 2016-15 and ASU 2016-18.
Year-to-Date September 30, 2017 | |||||||||||||||
As Reported | ASU 2016-15 Reclassifications | ASU 2016-18 Reclassifications | Adjusted | ||||||||||||
(in thousands) | |||||||||||||||
Other adjustments to reconcile net income to net cash provided by operating activities (1) | $ | 3,033 | $ | 4,021 | $ | — | $ | 7,054 | |||||||
Net cash provided by operating activities | 132,323 | 4,021 | — | 136,344 | |||||||||||
Decrease (increase) in cash and cash equivalents - restricted | 745 | — | (745 | ) | — | ||||||||||
Net cash, restricted cash, and equivalents (invested in) acquired from mergers and acquisitions (2) | 28,493 | — | 63,467 | 91,960 | |||||||||||
Other cash flows from investing activities (1) | 11,502 | (4,021 | ) | 175 | 7,656 | ||||||||||
Net cash used in investing activities | (22,595 | ) | (4,021 | ) | 62,897 | 36,281 | |||||||||
Net increase in cash, restricted cash, and equivalents | $ | 128,401 | $ | — | $ | 62,897 | $ | 191,298 | |||||||
Cash, restricted cash, and equivalents at beginning of period | 8,021 | — | 1,385 | 9,406 | |||||||||||
Cash, restricted cash, and equivalents at end of period | $ | 136,422 | $ | — | $ | 64,282 | $ | 200,704 | |||||||
(1) | See Note 1 for line items that were previously separately presented, but are included in "Other adjustments to reconcile net income to net cash provided by operating activities" and "Other cash flows from investing activities" for the current period presentation. |
(2) | The caption, as previously filed, was "Cash and cash equivalents received with 2017 Merger." |
Reconciliation of Cash, Restricted Cash, and Equivalents — In accordance with the amendments in ASU 2016-18, the following table reconciles cash, restricted cash, and equivalents per the condensed consolidated statements of cash flows to the condensed consolidated balance sheets.
September 30, 2018 | December 31, 2017 | September 30, 2017 | December 31, 2016 | ||||||||||||
(In thousands) | |||||||||||||||
Balance Sheets | |||||||||||||||
Cash and cash equivalents | $ | 91,335 | $ | 76,649 | $ | 136,422 | $ | 8,021 | |||||||
Cash and cash equivalents – restricted (1) | 48,460 | 73,657 | 62,685 | — | |||||||||||
Other long-term assets (1) | 1,591 | 1,427 | 1,597 | 1,385 | |||||||||||
Statements of Cash Flows | |||||||||||||||
Cash, restricted cash, and equivalents | $ | 141,386 | $ | 151,733 | $ | 200,704 | $ | 9,406 | |||||||
(1) | Reflects cash and cash equivalents that are primarily restricted for claims payments. |
13
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Income Taxes (ASC Topic 740): ASU 2018-05 —Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 118
Summary of the Standard — The FASB issued ASU 2018-05, Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 118, in March 2018. ASU 2018-05 provides clarification to address uncertainty or diversity in views about the application of ASC Topic 740 in the period of enactment.
Current Period Impact of Adoption — As of September 30, 2018, the Company has not updated any estimated provisional amounts previously reported and is still evaluating the impact of the Tax Cuts and Jobs Act of 2017. Management will continue to assess its provision for income taxes as future guidance is issued but does not currently anticipate significant revisions will be necessary. Any such revisions will be treated in accordance with the measurement period guidance outlined in Staff Accounting Bulletin No. 118.
Other ASUs
There were various other ASUs that became effective during the year-to-date September 30, 2018 period, which did not have a material impact on the Company's results of operations, financial position, cash flows, or disclosures.
Note 3 — Recently Issued Accounting Pronouncements, Not Yet Adopted
Date Issued | Reference | Description | Expected Adoption Date and Method | Financial Statement Impact | ||||
August 2018 | 2018-15: Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40): Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract | The amendments align the requirements for capitalizing implementation costs in a hosting arrangement with the guidance for internal-use software, resulting in expensing preliminary or post-implementation project costs and capitalizing certain application development costs. The capitalized costs should be included in the balance sheet line that includes prepayment for the fees of the associated hosting arrangement, and amortized over the noncancellable period of the arrangement. Amortization expense should be included in the income statement line that includes the fees associated with the hosting element of the arrangement. Payments for capitalized implementation costs should be classified in the statement of cash flows in the same manner as payments made for hosting element fees. The amendments in this ASU are effective for fiscal years beginning after December 15, 2019. Early adoption is permitted. | January 2020, Prospective | Currently under evaluation, but not expected to be material | ||||
August 2018 | 2018-13: Fair Value Measurement (Topic 820): Disclosure Framework – Change to the Disclosure Requirements for Fair Value Measurement | The amendments in this ASU modify several disclosure requirements under Topic 820. These changes include removing the disclosure requirements related to the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, and adding disclosure requirements about the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. Additionally, the amendments remove the phrase "at a minimum" from the codification clarifying that materiality should be considered when evaluating disclosure requirements. The amendments in this ASU are effective for fiscal years beginning after December 15, 2019. Early adoption is permitted. | January 2019, Retrospective | Currently under evaluation, but not expected to be material |
14
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Date Issued | Reference | Description | Expected Adoption Date and Method | Financial Statement Impact | ||||
July 2018 | 2018-11: Leases (Topic 842): Targeted Improvements | The amendments in this ASU provide entities with an additional transition method for implementing ASC Topic 842, in which entities have the option to apply the new standard at the adoption date, recognizing a cumulative-effect adjustment to the opening balance of retained earnings. Comparative periods would not be restated, and would instead be presented under the legacy ASC Topic 840 guidance. Under certain conditions, the amendments in this ASU also provide lessors a practical expedient regarding separating nonlease components from the associated lease components if the nonlease components would otherwise be accounted for under ASC Topic 606, Revenue from Contracts with Customers. The amendments in this ASU are effective for fiscal years beginning after December 15, 2018. Early adoption is permitted. | Refer to ASU 2016-02, below | Refer to ASU 2016-02, below | ||||
July 2018 | 2018-10: Leases (Topic 842): Codification Improvements | This ASU contains various amendments to ASC Topic 842 that clarify the language, remove inconsistencies, and improve upon other issues, including those associated with implementing the new standard. The amendments in this ASU are effective for fiscal years beginning after December 15, 2018. Early adoption is permitted. | Refer to ASU 2016-02, below | Refer to ASU 2016-02, below | ||||
June 2018 | 2018-07: Compensation – Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting | The amendments in this ASU expand the scope of ASC Topic 718 to include share-based payments to nonemployees, and for public business entities include 1) measuring awards to nonemployees at grant-date fair value, 2) measuring awards to nonemployees at the grant date, 3) for awards with performance conditions granted to nonemployees, assessing the probability of satisfying performance conditions when measuring such awards, and 4) generally subjecting equity-classified awards to the requirements of ASC Topic 718, eliminating the requirement to reassess classification upon vesting. The amendments in this ASU are effective for fiscal years beginning after December 15, 2018. Early adoption is permitted. | January 2019, Modified retrospective | Currently under evaluation | ||||
January 2018 | 2018-01: Leases (Topic 842): Land Easement Practical Expedient for Transition to Topic 842 | The amendments in this ASU permit entities to elect to exclude land easements which were not previously recorded as leases from the evaluation related to the adoption of ASC Topic 842. The amendments in this ASU are effective for fiscal years beginning after December 15, 2018. Early adoption is permitted. | Refer to ASU 2016-02, below | Refer to ASU 2016-02, below | ||||
February 2016 | 2016-02: Leases (Topic 842) | The new standard requires lessees to recognize assets and liabilities arising from both operating and financing leases on the balance sheet. Lessor accounting for leases is largely unaffected. For public business entities, the new standard is effective for fiscal years beginning after December 15, 2018. Early adoption is permitted. | January 2019, Modified retrospective - cumulative-effect adjustment to beginning balance of retained earnings at the adoption date | Currently under evaluation (1) |
15
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
(1) | ASC Topic 842, Leases — The Company established an implementation team, which includes support from external experts, to transition the Company from accounting for leases under ASC Topic 840 to accounting for leases under ASC Topic 842. The diagnostic phase of implementing the new standard is substantially complete, and management has tentatively selected practical expedients and accounting policies to evaluate the lease population. The Company is currently in the process of extracting and uploading lease data available from existing systems and documents into its new lease software solution. |
Management expects to elect the land easement practical expedient and the package of practical expedients (regarding lease identification, lease classification, and initial direct costs), but not the hindsight practical expedient. Additionally, management expects to elect accounting policies to account for its revenue equipment leases at the portfolio level, to bundle nonlease components with their related lease components (as lessee), and to not recognize a right-of-use asset or lease liability for short-term leases. These policies are not substantially different from the Company’s current accounting policies. The impacts of the remaining accounting policy elections that are available under the new lease standard are still under review.
After considering the above practical expedient and accounting policy elections, management expects that adopting the new lease standard will result in adding a material amount of right-of-use assets and corresponding lease liabilities to the consolidated balance sheet as of January 1, 2019, with the net impact being recorded as a cumulative-effect adjustment to retained earnings. The impact of adopting the new lease standard is not expected to be material to the Company’s consolidated income statement, liquidity, or compliance with debt covenants.
Since management is continuing to evaluate the impact of ASC Topic 842, the above quantitative and qualitative disclosures are tentative and subject to change.
Note 4 — Merger and Acquisition
2017 Merger
Information about the accounting treatment of the 2017 Merger including details of the transaction, determination of the total fair value consideration, and allocation of the purchase price, are included in the Company's Annual Report for the year ended December 31, 2017.
The purchase price allocation for the 2017 Merger has been allocated based on estimated fair values of the assets acquired and liabilities assumed at the acquisition date. The purchase price allocation was open for adjustments through the end of the measurement period which closed one year from the acquisition date.
During the year-to-date September 30, 2018 period and prior to the measurement period closing, the Company adjusted its purchase price allocation for new information obtained related to certain legal matters that were outstanding as of the 2017 Merger closing date, reflecting a $4.0 million increase in "Goodwill," a $6.5 million increase in "Accrued liabilities," and a $2.5 million decrease in "Deferred tax liabilities" in the September 9, 2017 opening balance sheet.
Abilene Acquisition
On March 16, 2018, the Company purchased 100.0% of the equity interests of Abilene. Abilene is a diversified truckload carrier located in Richmond, Virginia operating throughout the US and Canada.
The total consideration of $103.3 million consisted of approximately $80.5 million in cash consideration to the sellers, plus approximately $22.8 million for debt payoffs. The Company funded the Abilene Acquisition through cash-on-hand and borrowing on the Revolver on the date of the transaction. At closing, $7.0 million of the purchase price was placed in escrow to secure the sellers' indemnification obligations and an additional $4.5 million of the purchase price was placed in escrow in respect of certain tax obligations of the sellers. The purchase price remains subject to further adjustments, including a post-closing true-up.
The equity purchase agreement included an election under the Internal Revenue Code Section 338(h)(10). Accordingly, the book and tax basis of the acquired assets and liabilities are the same as of the purchase date. The equity purchase agreement contains customary representations, warranties, covenants, and indemnification provisions.
The results of the acquired business have been included in the condensed consolidated financial statements since the date of acquisition and represent 1.9% and 1.4% of consolidated total revenue, and 3.1% and 2.2% of consolidated net income attributable to Knight-Swift for the quarter and year-to-date September 30, 2018 periods, respectively. The acquired business also represented 1.5% of consolidated total assets as of September 30, 2018. The Company recorded approximately $0.2 million of acquisition-related expenses, which are included within "Miscellaneous operating expenses" in the condensed consolidated income statement for the year-to-date September 30, 2018 period.
16
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
The goodwill recognized represents expected synergies from combining the operations of Abilene with the Company, including enhanced service offerings and sharing best practices in terms of driver recruiting and retention, as well as other intangible assets that did not meet the criteria for separate recognition. The goodwill is expected to be deductible for tax purposes.
The purchase price allocation for the Abilene Acquisition is preliminary and has been allocated based on estimated fair values of the assets acquired and liabilities assumed at the acquisition date, pending the completion of valuation of acquired tangible assets, assessment of lease agreements, assessment of certain liabilities, the calculation of deferred taxes based upon the underlying tax basis of assets acquired and liabilities assumed, and assessment of other tax related items. As the Company obtains more information, the preliminary purchase price allocation disclosed below is subject to change. Any future adjustments to the preliminary purchase price allocation, including changes within identifiable intangible assets or estimation uncertainty impacted by market conditions, may impact future net earnings. The purchase price allocation adjustments can be made through the end of the measurement period, which is not to exceed one year from the acquisition date.
The following table summarizes the fair value of the consideration transferred as of the acquisition date, including any adjustments during the measurement period:
March 16, 2018 Opening Balance Sheet as Reported at March 31, 2018 | Adjustments | Adjusted March 16, 2018 Opening Balance Sheet as Reported at September 30, 2018 | |||||||||
(in thousands) | |||||||||||
Fair value of the consideration transferred | $ | 103,223 | $ | 124 | $ | 103,347 | |||||
Cash | 1,654 | — | 1,654 | ||||||||
Trade receivables | 11,745 | 778 | 12,523 | ||||||||
Other assets | 7,785 | 842 | 8,627 | ||||||||
Property and equipment | 41,403 | — | 41,403 | ||||||||
Identifiable intangible assets (1) | 23,000 | (400 | ) | 22,600 | |||||||
Total assets | 85,587 | 1,220 | 86,807 | ||||||||
Accounts payable | 1,959 | 1,440 | 3,399 | ||||||||
Accrued liabilities | 2,419 | 4,942 | 7,361 | ||||||||
Claims accruals | 230 | 172 | 402 | ||||||||
Total liabilities | 4,608 | 6,554 | 11,162 | ||||||||
Goodwill | $ | 22,244 | $ | 5,458 | $ | 27,702 | |||||
(1) | Includes a $17.9 million customer relationship and a $4.7 million trade name. |
The above adjustments were related to the completion of an independent valuation of certain acquired intangible assets, the identification of liabilities associated with capital expenditures incurred prior to the acquisition, adjustments for Abilene’s adoption of ASC Topic 606, and the associated deferred tax asset impact of these adjustments. No material income statement effects were identified with these adjustments.
17
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Consolidated Pro Forma Information
The following unaudited pro forma information combines the historical operations of Knight, Swift, and Abilene giving effect to the 2017 Merger, Abilene Acquisition, and related transactions as if they had been consummated on January 1, 2017, the beginning of the comparative periods presented.
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||
2017 | 2018 | 2017 | |||||||||
(in thousands, except per share data) | |||||||||||
Total revenue | $ | 1,300,318 | $ | 3,969,067 | $ | 3,847,437 | |||||
Net income attributable to Knight-Swift | 21,290 | 268,103 | 88,742 | ||||||||
Earnings per share – diluted | 0.12 | 1.50 | 0.50 | ||||||||
The unaudited pro forma condensed combined financial information has been presented for comparative purposes only and includes certain adjustments such as recognition of assets acquired at estimated fair values and related depreciation and amortization, elimination of transaction costs incurred by Knight, Swift, and Abilene during the periods presented that were directly related to the 2017 Merger and the Abilene Acquisition, and related income tax effects of these items. As a result of the 2017 Merger, Knight and Swift incurred certain merger-related expenses, including professional legal and advisory fees, acceleration of share-based compensation, bonus incentives, severance payments, filing fees, and other miscellaneous expenses. These merger-related expenses for both Knight and Swift totaled $42.6 million and $57.0 million during the quarter and year-to-date September 30, 2017 periods, respectively, and are eliminated from presentation of the unaudited pro forma net income presented above.The acquisition-related expenses that Knight incurred from the Abilene Acquisition, discussed above, are eliminated from presentation of the unaudited pro forma net income presented above.
The unaudited pro forma condensed combined financial information does not purport to represent the actual results of operations that Knight, Swift, and Abilene would have achieved had the companies been combined during the periods presented in the unaudited pro forma condensed combined financial statements and is not intended to project the future results of operations that the combined company may achieve after the identified transactions. The unaudited pro forma condensed combined financial information does not reflect any cost savings that may be realized as a result of the 2017 Merger and Abilene Acquisition and also does not reflect any restructuring or integration-related costs to achieve those potential cost savings.
18
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Note 5 — Restricted Investments, Held-to-Maturity
The following tables present the cost or amortized cost, gross unrealized gains and temporary losses, and estimated fair value of the Company's restricted investments, held-to-maturity:
September 30, 2018 | |||||||||||||||
Gross Unrealized | |||||||||||||||
Cost or Amortized Cost | Gains | Temporary Losses | Estimated Fair Value | ||||||||||||
(In thousands) | |||||||||||||||
United States corporate securities | $ | 17,039 | $ | — | $ | (13 | ) | $ | 17,026 | ||||||
Municipal bonds | 2,437 | — | (2 | ) | 2,435 | ||||||||||
Negotiable certificate of deposits | 1,035 | — | — | 1,035 | |||||||||||
Restricted investments, held-to-maturity | $ | 20,511 | $ | — | $ | (15 | ) | $ | 20,496 | ||||||
December 31, 2017 | |||||||||||||||
Gross Unrealized | |||||||||||||||
Cost or Amortized Cost | Gains | Temporary Losses | Estimated Fair Value | ||||||||||||
(In thousands) | |||||||||||||||
United States corporate securities | $ | 15,982 | $ | — | $ | (14 | ) | $ | 15,968 | ||||||
Municipal bonds | 4,970 | — | (10 | ) | 4,960 | ||||||||||
Negotiable certificate of deposits | 1,280 | — | — | 1,280 | |||||||||||
Restricted investments, held-to-maturity | $ | 22,232 | $ | — | $ | (24 | ) | $ | 22,208 | ||||||
As of September 30, 2018, the contractual maturities of the restricted investments, held-to-maturity, were one year or less. There were 29 securities and 32 securities that were in an unrealized loss position for less than twelve months as of September 30, 2018 and December 31, 2017, respectively. The Company did not recognize any impairment losses during the quarter and year-to-date September 30, 2018 periods.
Refer to Note 14 for additional information regarding fair value measurements of the Company's investments.
Note 6 — Assets Held for Sale
The Company expects to sell its assets held for sale within the next twelve months. Revenue equipment held for sale totaled $48.6 million and $25.2 million as of September 30, 2018 and December 31, 2017, respectively. Net gains on disposals, including disposals of property and equipment classified as assets held for sale, reported in "Miscellaneous operating expenses" in the condensed consolidated income statements were:
• | $11.0 million and $0.8 million, for the quarter-to-date September 30, 2018 and 2017 periods, respectively, and |
• | $27.6 million and $2.5 million, for the year-to-date September 30, 2018 and 2017 periods, respectively. |
The Company's net carrying value of land and facilities classified as held for sale in the condensed consolidated balance sheets as of September 30, 2018 and December 31, 2017 was zero.
The Company did not recognize any impairment losses related to assets held for sale during the September 30, 2018 or 2017 quarter and year-to-date periods.
19
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Note 7 — Goodwill and Other Intangible Assets
Goodwill
The changes in the carrying amount of goodwill were as follows:
(In thousands) | |||
Goodwill, balance at December 31, 2017 | $ | 2,887,867 | |
Amortization relating to deferred tax assets | (15 | ) | |
Abilene Acquisition (1) | 27,702 | ||
2017 Merger — September 9, 2017 opening balance sheet adjustment (2) | 3,974 | ||
Goodwill, balance at September 30, 2018 | $ | 2,919,528 | |
(1) | The goodwill associated with the Abilene Acquisition was allocated to the Knight Trucking segment. See Note 4 regarding the amount attributed to adjustments to the March 17, 2018 opening balance sheet. |
(2) | The goodwill adjustment associated with the 2017 Merger resulted in a $4.8 million increase, a $1.1 million increase, and a $1.9 million decrease in goodwill allocated to the Swift Truckload, Swift Dedicated, and Swift Refrigerated segments, respectively. See Note 4 regarding the nature of the adjustment. |
There were no goodwill impairments recorded during the September 30, 2018 or 2017 quarter and year-to-date periods.
Other Intangible Assets
Other intangible asset balances were as follows:
September 30, 2018 | December 31, 2017 | ||||||
(In thousands) | |||||||
Customer relationships and non-compete: | |||||||
Gross carrying amount (1) | $ | 838,100 | $ | 820,200 | |||
Accumulated amortization | (46,388 | ) | (14,497 | ) | |||
Customer relationships and non-compete, net | $ | 791,712 | $ | 805,703 | |||
Trade names: | |||||||
Gross carrying amount (1) | 639,900 | 635,200 | |||||
Intangible assets, net | $ | 1,431,612 | $ | 1,440,903 | |||
(1) | The changes in the gross carrying amounts of intangible assets are related to the Abilene Acquisition and are discussed in Note 4. |
The Company's customer relationship intangible assets related to the Abilene Acquisition are being amortized over a weighted average period of 20.0 years.
As of September 30, 2018, management anticipates that the composition and amount of amortization associated with intangible assets will be $10.7 million for the remainder of 2018, $42.7 million for each of the years 2019 through 2021, and $42.6 million in 2022. Actual amounts of amortization expense may differ from estimated amounts due to additional intangible asset acquisitions, impairment of intangible assets, accelerated amortization of intangible assets, and other events.
20
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Note 8 — Income Taxes
Effective Tax Rate — The quarter-to-date September 30, 2018 and September 30, 2017 effective tax rates were 24.6% and (43.5)%, respectively. The change was primarily a result of a year-over-year increase in third quarter income before income taxes, partially offset by impacts from the Tax Cuts and Jobs Act of 2017, which reduced the federal corporate income tax rate from 35.0% to 21.0%. The Company recognized stock compensation deductions and the impact of state tax rate changes on deferred taxes as discrete items during the quarter ended September 30, 2017.
The year-to-date September 30, 2018 and September 30, 2017 effective tax rates were 23.1% and 32.1%, respectively. The decrease was primarily a result of the Tax Cuts and Jobs Act of 2017. The Company recognized discrete items relating to stock compensation deductions and a favorable audit settlement of nondeductible penalties during the year-to-date September 30, 2018 period. The Company also recognized discrete items relating to stock compensation deductions and the impact of state tax rate changes on deferred taxes during the year-to-date September 30, 2017 period.
Valuation Allowance — The Company has not established a valuation allowance as it has been determined that, based upon available evidence, a valuation allowance is not required. Management believes that it is more likely than not that the results of future operations will generate sufficient taxable income to realize the deferred tax assets. All other deferred tax assets are expected to be realized and utilized by continued profitability in future periods.
Unrecognized Tax Benefits — The Company does not anticipate a decrease of unrecognized tax benefits during the next twelve months.
Interest and Penalties — Accrued interest and penalties related to unrecognized tax benefits as of September 30, 2018 and December 31, 2017 were approximately $1.4 million and $0.3 million, respectively.
Tax Examinations — Certain of the Company's subsidiaries are currently under examination by various state and federal jurisdictions for tax years ranging from 2011 through 2016. At the completion of these examinations, management does not expect any adjustments that would have a material impact on the Company's effective tax rate. Years subsequent to 2013 remain subject to examination.
Note 9 — Accounts Receivable Securitization
On July 11, 2018, Swift Receivables Company II, LLC ("SRCII") , a wholly-owned subsidiary of the Company, entered into the 2018 RSA, which further amends the 2015 RSA. The parties to the 2018 RSA are SRCII as the seller, Swift Transportation Services, LLC as the servicer, the various conduit purchasers, the various related committed purchasers, the various purchaser agents, the various letters of credit participants, and PNC Bank, National Association as the issuing bank for letters of credit and as administrator. Pursuant to the related purchase and sale agreement and together with the 2018 RSA, the Company's receivable originator subsidiaries sell, on a revolving basis, undivided interests in all of their eligible accounts receivable to SRCII. In turn, SRCII sells a variable percentage ownership interest in the eligible accounts receivable to the various purchasers.
The 2018 RSA is subject to fees, various affirmative and negative covenants, representations and warranties, and default and termination provisions customary for facilities of this type. The Company was in compliance with these covenants as of September 30, 2018. Collections on the underlying receivables by the Company are held for the benefit of SRCII and the various purchasers and are unavailable to satisfy claims of the Company and its subsidiaries.
21
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
The following table summarizes the key differences between the 2018 RSA and the 2015 RSA (dollars in thousands):
2018 RSA | 2015 RSA | ||||||
Effective date | July 11, 2018 | December 10, 2015 | |||||
Final maturity date | July 11, 2021 | January 10, 2019 | |||||
Borrowing capacity | $325,000 | $400,000 | |||||
Accordion option (1) | $175,000 | $75,000 | |||||
Unused commitment fee rate (2) | 20 to 40 basis points | 35 basis points | |||||
Program fees on outstanding balances (3) | one-month LIBOR + 80 to 100 basis points | one-month LIBOR + 90 basis points |
(1) | The accordion option increases the maximum borrowing capacity, subject to participation of the purchasers. |
(2) | The 2018 RSA commitment fee rate is based on the percentage of the maximum borrowing capacity utilized. |
(3) | The 2018 RSA program fee is based on the Company's consolidated total net leverage ratio. |
The 2018 RSA and 2015 RSA are secured borrowings that are collateralized by the Company's eligible receivables, for which the Company is the servicing agent. The Company's eligible receivables are included in "Trade receivables, net of allowance for doubtful accounts" in the condensed consolidated balance sheets. As of September 30, 2018, the Company's eligible receivables generally have high credit quality, as determined by the obligor's corporate credit rating.
Availability under the 2018 RSA and 2015 RSA is calculated as follows:
2018 RSA | 2015 RSA | ||||||
September 30, 2018 | December 31, 2017 | ||||||
(In thousands) | |||||||
Borrowing base, based on eligible receivables | $ | 322,400 | $ | 317,600 | |||
Less: outstanding borrowings (1) | (235,000 | ) | (305,000 | ) | |||
Less: outstanding letters of credit | (70,725 | ) | — | ||||
Availability under accounts receivable securitization facilities | $ | 16,675 | $ | 12,600 | |||
(1) | Outstanding borrowings are included in "Accounts receivable securitization" in the condensed consolidated balance sheets. Interest accrued on the aggregate principal balance at a rate of 3.0% and 2.1% as of September 30, 2018 and December 31, 2017, respectively. |
Program fees and unused commitment fees are recorded in "Interest expense" in the condensed consolidated income statements. The Company incurred accounts receivable securitization program fees of $2.0 million and $0.4 million during the quarter-to-date September 30, 2018 and 2017 periods, respectively. The Company incurred accounts receivable securitization program fees of $6.0 million and $0.4 million during the year-to-date September 30, 2018 and 2017 periods, respectively.
Refer to Note 14 for information regarding the fair value of the 2018 RSA and 2015 RSA.
Note 10 — Purchase Commitments
As of September 30, 2018, the Company had outstanding commitments to acquire revenue equipment of $208.2 million in 2018 ($194.1 million of which were tractor commitments) and none thereafter. These purchases may be financed through any combination of operating leases, capital leases, debt, proceeds from sales of existing equipment, and cash flows from operations.
Subsequent to September 30, 2018, management discovered that one of the Company's equipment manufacturers was behind schedule, and will accordingly delay the delivery of approximately $24.6 million of the above tractor commitments to the first quarter of 2019.
As of September 30, 2018, the Company had outstanding purchase commitments to acquire facilities and non-revenue equipment of $4.8 million in the remainder of 2018, $4.1 million in the two-year period of 2019 through 2020, $0.1 million in 2021, and none thereafter. Factors such as costs and opportunities for future terminal expansions may change the amount of such expenditures.
22
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Note 11 — Contingencies and Legal Proceedings
Legal Proceedings
Information is provided below regarding the nature, status, and contingent loss amounts, if any, associated with the Company's pending legal matters. There are inherent uncertainties in these legal matters, some of which are beyond management's control, making the ultimate outcomes difficult to predict. Moreover, management's views and estimates related to these matters may change in the future, as new events and circumstances arise and the matters continue to develop.
The Company has made accruals with respect to its legal matters where appropriate, which are included in "Accrued liabilities" in the condensed consolidated balance sheets. The Company has recorded an aggregate accrual of approximately $90.2 million, relating to the Company's outstanding legal proceedings as of September 30, 2018.
Based on management's present knowledge of the facts and (in certain cases) advice of outside counsel, management does not believe that loss contingencies arising from pending matters are likely to have a material adverse effect on the Company's overall financial position, operating results, or cash flows after taking into account any existing accruals. However, actual outcomes could be material to the Company's financial position, operating results, or cash flows for any particular period.
EMPLOYEE COMPENSATION AND PAY PRACTICES MATTERS | ||||||
Washington Overtime Class Actions | ||||||
The plaintiffs allege one or more of the following, pertaining to Washington state-based driving associates: that Swift 1) failed to pay minimum wage; 2) failed to pay overtime; 3) failed to pay all wages due at established pay periods; 4) failed to provide proper meal and rest periods; 5) failed to provide accurate wage statements; and 6) unlawfully deducted from employee wages. The plaintiffs seek unpaid wages, exemplary damages, interest, other costs, and attorneys' fees. | ||||||
Plaintiff(s) | Defendant(s) | Date instituted | Court or agency currently pending in | |||
Troy Slack (1) | Swift Transportation Company of Arizona, LLC and Swift Transportation Corporation | September 9, 2011 | United States District Court for the Western District of Washington | |||
Julie Hedglin (1) | Swift Transportation Company of Arizona, LLC and Swift Transportation Corporation | January 14, 2016 | United States District Court for the Western District of Washington | |||
Recent Developments and Current Status | ||||||
On August 29, 2017, the parties in the Slack matter reached a settlement; however, the parties are currently disputing the scope of the settlement release. There have been no significant developments in the Slack matter during the first three quarters of 2018. Additionally, the parties in the Hedglin matter have reached a tentative settlement. The likelihood that a loss has been incurred for the Slack and Hedglin matters is probable and estimable, and the loss has accordingly been accrued. | ||||||
California Wage, Meal, and Rest Class Actions | ||||||
The plaintiffs generally allege one or more of the following: that the Company 1) failed to pay the California minimum wage; 2) failed to provide proper meal and rest periods; 3) failed to timely pay wages upon separation from employment; 4) failed to pay for all hours worked; 5) failed to pay overtime; 6) failed to properly reimburse work-related expenses; and 7) failed to provide accurate wage statements. | ||||||
Plaintiff(s) | Defendant(s) | Date instituted | Court or agency currently pending in | |||
John Burnell (1) | Swift Transportation Co., Inc | March 22, 2010 | United States District Court for the Central District of California | |||
James R. Rudsell (1) | Swift Transportation Co. of Arizona, LLC and Swift Transportation Company | April 5, 2012 | United States District Court for the Central District of California | |||
Recent Developments and Current Status | ||||||
The parties have reached a tentative settlement of the matter. As such, the likelihood that a loss has been incurred is probable and estimable, and the loss has accordingly been accrued. |
(1) | Individually and on behalf of all others similarly situated. |
23
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
INDEPENDENT CONTRACTOR MATTERS | ||||||
Ninth Circuit Independent Contractor Misclassification Class Action | ||||||
The putative class alleges that Swift misclassified independent contractors as independent contractors, instead of employees, in violation of the FLSA and various state laws. The lawsuit also raises certain related issues with respect to the lease agreements that certain independent contractors have entered into with Interstate Equipment Leasing, LLC. The putative class seeks unpaid wages, liquidated damages, interest, other costs, and attorneys' fees. | ||||||
Plaintiff(s) | Defendant(s) | Date instituted | Court or agency currently pending in | |||
Joseph Sheer, Virginia Van Dusen, Jose Motolinia, Vickii Schwalm, Peter Wood (1) | Swift Transportation Co., Inc., Interstate Equipment Leasing, Inc., Jerry Moyes, and Chad Killebrew | December 22, 2009 | Unites States District Court of Arizona and Ninth Circuit Court of Appeals | |||
Recent Developments and Current Status | ||||||
In January 2017, the district court issued an order finding that the plaintiffs had signed contracts of employment and thus the case could properly proceed in court, instead of arbitration. Swift has appealed this decision to the Ninth Circuit Court of Appeals and the parties have discussed settlement. There were no significant developments during the first three quarters of 2018. Based on the above, the likelihood that a loss has been incurred is probable and estimable, and the loss has accordingly been accrued. | ||||||
Utah Collective and Individual Arbitration | ||||||
The plaintiffs allege that the Central Parties (defined below) misclassified independent contractors as independent contractors, instead of employees, in violation of the FLSA and various state laws. The putative class seeks unpaid wages, liquidated damages, interest, other costs, and attorneys' fees. | ||||||
Plaintiff(s) | Defendant(s) | Date instituted | Court or agency currently pending in | |||
Gabriel Ciluffo, Kevin Shire, and Bryan Ratterree (1) | Central Refrigerated Service, Inc., Central Leasing, Inc., Jon Isaacson, and Jerry Moyes (the "Central Parties"), as well as Swift Transportation Company | June 1, 2012 | American Arbitration Association | |||
Recent Developments and Current Status | ||||||
In October 2016, the arbitrator ruled that approximately 1,300 Central Refrigerated Service, Inc. drivers should have been classified as employees, not independent contractors. The arbitrator ruled that damages could ultimately be assessed in a collective proceeding and denied Swift's motion to decertify the collective proceeding. On April 14, 2017, the parties reached a settlement of the matter. On April 3, 2018, the court granted final approval of the settlement and the Company paid the settlement in the second quarter of 2018. |
(1) | Individually and on behalf of all others similarly situated. |
Self Insurance
The Company is insured against auto liability ("AL") claims under a primary self-insured retention ("SIR") policy. Knight's AL claims have SIRs ranging from $1.0 million to $3.0 million per occurrence depending on the policy period.
For the policy period March 1, 2018 to March 1, 2019, the Knight SIR is $1.0 million with additional responsibility up to $1.6 million per occurrence within its primary limit and applicable aggregate limits. For the policy period March 1, 2017 to March 1, 2018, the Knight SIR was $1.0 million, with additional responsibility up to $1.6 million per occurrence within its primary limit and applicable aggregate limits. For the policy period March 1, 2016 to March 1, 2017, the Knight SIR was $2.5 million with no additional aggregate limits or deductibles within the primary AL policy. The Company secured excess liability coverage up to $130.0 million per occurrence for the Knight policy periods March 1, 2018 to March 1, 2019, March 1, 2017 to March 1, 2018, and March 1, 2016 to March 1, 2017. Knight also carries a $2.5 million aggregate deductible for any loss or losses within the excess coverage layer. Swift AL claims have $250.0 million of coverage per occurrence ($350.0 million aggregated limits through October 31, 2016), subject to a $10.0 million SIR per-occurrence.
The Company is self-insured for workers' compensation coverage. The Knight self-retention level has a maximum of $1.0 million per occurrence. Swift maintains statutory coverage limits, subject to a $5.0 million SIR for each accident or disease. Additionally, through Knight, the Company maintains primary and excess coverage for employee medical expenses and hospitalization, with self-insured retention of $0.3 million per claimant. Since January 1, 2015, Swift has been fully insured on its medical benefits, subject to contributed premiums.
24
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Note 12 — Share Repurchase Plans
On June 1, 2018, the Board approved the repurchase of up to $250.0 million of the Company's outstanding common stock (the "Knight-Swift Repurchase Plan"). With the adoption of the Knight-Swift Repurchase Plan, the Company terminated the $150.0 million repurchase plan approved by Swift's board of directors in February 2016 (the "Swift Repurchase Plan") which was prior to the 2017 Merger. When terminated, the Swift Repurchase Plan had approximately $62.9 million in remaining authorized purchases. During the quarter and year-to-date September 30, 2018 periods, the Company purchased 3.1 million shares of its common stock for $100.0 million under the Knight-Swift Repurchase Plan, and as such $150.0 million in authorized purchases remained as of September 30, 2018. Subsequent to September 30, 2018, the Company repurchased 1.1 million shares for $33.6 million under the Knight-Swift Repurchase Plan, leaving $116.4 million available as of November 6, 2018.
Note 13 — Weighted Average Shares Outstanding
Basic and diluted earnings per share, as presented in the condensed consolidated income statements, are calculated by dividing net income attributable to Knight-Swift by the respective weighted average common shares outstanding during the period.
The following table reconciles basic weighted average shares outstanding to diluted weighted average shares outstanding:
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||
(In thousands) | |||||||||||
Basic weighted average common shares outstanding | 176,849 | 102,846 | 177,816 | 87,978 | |||||||
Dilutive effect of equity awards | 901 | 906 | 977 | 869 | |||||||
Diluted weighted average common shares outstanding | 177,750 | 103,752 | 178,793 | 88,847 | |||||||
Anti-dilutive shares excluded from diluted earnings per share (1) | 48 | 654 | 48 | 488 |
(1) | Shares were excluded from the dilutive-effect calculation because the outstanding awards' exercise prices were greater than the average market price of Knight-Swift's common stock for the periods presented. |
Note 14 — Fair Value Measurement
ASC Topic 820, Fair Value Measurements and Disclosures, requires that the Company disclose estimated fair values for its financial instruments. The estimated fair value of a financial instrument is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal or most advantageous market for the asset or liability. Fair value estimates are made at a specific point in time and are based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company's entire holdings of a particular financial instrument. Changes in assumptions could significantly affect these estimates. Because the fair value is estimated as of September 30, 2018 and December 31, 2017, the amounts that will actually be realized or paid at settlement or maturity of the instruments in the future could be significantly different.
The tables below exclude certain financial instruments. The excluded financial instruments are as follows: cash and cash equivalents, restricted cash included in "Cash and cash equivalents – restricted", net accounts receivable, income tax refund receivable, and accounts payable. The estimated fair values of these financial instruments approximate their carrying values as they are short-term in nature. Additionally, for notes payable under revolving lines of credit, fair value approximates the carrying value due to the variable interest rate. For capital leases, the carrying value approximates the fair value, as the Company's capital leases are structured to amortize in a manner similar to the depreciation of the underlying assets. All remaining balance sheet amounts excluded from the table below are not considered financial instruments subject to this disclosure.
25
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Financial Assets — The carrying amounts and estimated fair values of the Company's financial assets are included in Note 5 for restricted investments, held-to-maturity and under "Recurring Fair Value Measurements" below for other investments.
Financial Liabilities —The following table presents the carrying amounts and estimated fair values of the Company's financial liabilities:
September 30, 2018 | December 31, 2017 | ||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | ||||||||||||
(In thousands) | |||||||||||||||
Term Loan, due October 2020 (1) | $ | 364,531 | $ | 365,000 | $ | 364,355 | $ | 365,000 | |||||||
2018 RSA, due July 2021 (2) | 234,567 | 235,000 | — | — | |||||||||||
2015 RSA, due January 2019 | — | — | 305,000 | 305,000 | |||||||||||
Revolver, due October 2022 | 235,000 | 235,000 | 125,000 | 125,000 | |||||||||||
(1) | The carrying amount of the Term Loan is included in "Long-term debt, less current portion," and is net of $0.5 million and $0.6 million in deferred loan costs as of September 30, 2018 and December 31, 2017, respectively. |
(2) | The carrying amount of the 2018 RSA is included in "Accounts Receivable Securitization," and is net of $0.4 million in deferred loan costs as of September 30, 2018. |
The estimated fair values of the Company's financial instruments as of September 30, 2018 and December 31, 2017 represent management's best estimates of the amounts that would be received to sell those assets or that would be paid to transfer those liabilities in an orderly transaction between market participants at that date. The estimated fair value measurements maximize the use of observable inputs. However, in situations where there is little, if any, market activity for the asset or liability at the measurement date, the estimated fair value measurement reflects management's own judgments about the assumptions that market participants would use in pricing the asset or liability. These judgments are developed by the Company based on the best information available under the circumstances.
The following summary presents a description of the methods and assumptions used to estimate the fair value of each class of financial instrument.
Restricted Investments, Held to Maturity — The estimated fair value of the Company's restricted investments, held to maturity, is based on quoted prices in active markets that are readily and regularly obtainable. See Note 5 for additional disclosures regarding restricted investments, held to maturity.
Term Loan — The estimated fair value of the Term Loan approximates the face value.
Accounts Receivable Securitization — The Company's securitization of accounts receivable consists of borrowings outstanding pursuant to the 2018 RSA as of September 30, 2018 and the 2015 RSA as of December 31, 2017, as discussed in Note 9. The estimated fair value of the Company's accounts receivable securitization approximates the face value.
26
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Recurring Fair Value Measurements — The following table depicts the level in the fair value hierarchy of the inputs used to estimate fair value of assets measured on a recurring basis as of September 30, 2018 and December 31, 2017:
Fair Value Measurements at Reporting Date Using: | |||||||||||||||
Estimated Fair Value (1) | Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | ||||||||||||
(In thousands) | |||||||||||||||
As of September 30, 2018 | |||||||||||||||
Money market funds | $ | 1,591 | $ | 1,591 | $ | — | $ | — | |||||||
Debt securities – municipal securities | 2,531 | — | 2,531 | — | |||||||||||
As of December 31, 2017 | |||||||||||||||
Money market funds | $ | 1,427 | $ | 1,427 | $ | — | $ | — | |||||||
Debt securities – municipal securities | 1,887 | — | 1,887 | — | |||||||||||
(1) | The money market funds and debt securities are trading securities and are restricted to meet statutory requirements. The carrying value, included within "Other long-term assets" in the Company's condensed consolidated balance sheets, approximates the estimated fair value. |
As of September 30, 2018 and December 31, 2017, there were no liabilities on the condensed consolidated balance sheets estimated at fair value that were measured on a recurring basis.
Nonrecurring Fair Value Measurements — As of September 30, 2018 and December 31, 2017, the Company had no major categories of liabilities estimated at fair value that were measured on a nonrecurring basis.
As of September 30, 2018, the Company had no major categories of assets estimated at fair value that were measured on a nonrecurring basis. The following table depicts the level in the fair value hierarchy of the inputs used to estimate fair value of assets measured on a nonrecurring basis as of December 31, 2017:
Fair Value Measurements at Reporting Date Using: | |||||||||||||||||||
Estimated Fair Value | Level 1 Inputs | Level 2 Inputs | Level 3 Inputs | Total Losses | |||||||||||||||
(In thousands) | |||||||||||||||||||
As of December 31, 2017 | |||||||||||||||||||
Software (1) | $ | — | $ | — | $ | — | $ | — | $ | (16,746 | ) | ||||||||
Equipment (2) | 350 | — | — | 350 | (98 | ) | |||||||||||||
(1) | The Company terminated the implementation of Swift's enterprise resource planning system in 2017. The related impairment loss was included in "Impairments" within operating income in the consolidated income statement (within Swift's non-reportable segments). |
(2) | Management reassessed the fair value of certain Interstate Equipment Leasing, LLC tractors as of December 31, 2017, which had a total book value of $0.4 million, determining that there was an impairment loss. The impairment loss was included in "Impairments" within operating income in the consolidated income statement (within Swift's non-reportable segments). |
27
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Note 15 — Related Party Transactions
The following table presents Knight-Swift's transactions with companies controlled by and/or affiliated with its related parties:
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||||||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||||||||||||||||||
Provided by Knight-Swift | Received by Knight-Swift | Provided by Knight-Swift | Received by Knight-Swift | Provided by Knight-Swift | Received by Knight-Swift | Provided by Knight-Swift | Received by Knight-Swift | ||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||
Freight Services: | |||||||||||||||||||||||||||||||
Central Freight Lines (1) | $ | — | $ | — | $ | — | $ | — | $ | 427 | $ | — | $ | — | $ | — | |||||||||||||||
SME Industries (1) | 176 | — | — | — | 623 | — | — | — | |||||||||||||||||||||||
Total | $ | 176 | $ | — | $ | — | $ | — | $ | 1,050 | $ | — | $ | — | $ | — | |||||||||||||||
Facility and Equipment Leases: | |||||||||||||||||||||||||||||||
Central Freight Lines (1) | $ | 222 | $ | 92 | $ | — | $ | — | $ | 690 | $ | 277 | $ | — | $ | — | |||||||||||||||
Other Affiliates (1) | 4 | — | — | — | 15 | — | — | — | |||||||||||||||||||||||
Total | $ | 226 | $ | 92 | $ | — | $ | — | $ | 705 | $ | 277 | $ | — | $ | — | |||||||||||||||
Other Services: | |||||||||||||||||||||||||||||||
Updike Distribution and Logistics (2) | $ | — | $ | — | $ | 772 | $ | — | $ | 554 | $ | — | $ | 1,960 | $ | — | |||||||||||||||
Other Affiliates (1) | 9 | 701 | 9 | — | 27 | 2,055 | 27 | — | |||||||||||||||||||||||
Total | $ | 9 | $ | 701 | $ | 781 | $ | — | $ | 581 | $ | 2,055 | $ | 1,987 | $ | — | |||||||||||||||
(1) | Entities affiliated with Board member Jerry Moyes include Central Freight Lines, SME Industries, DPF Mobile, and Compensi Services. Transactions with these entities that are controlled by and/or are otherwise affiliated with Jerry Moyes, include freight services, facility leases, equipment sales, and other services. |
• | Freight Services Provided by Knight-Swift — The Company charges each of these companies for transportation services. |
• | Other Services Provided by Knight-Swift — Other services provided by the Company to the identified related parties include equipment sales and miscellaneous services. |
• | Other Services Received by Knight-Swift — Consulting fees, tractor maintenance costs, and certain third-party payroll and employee benefits administration services from the identified related parties are included in other services received by the Company. |
In conjunction with Swift's September 8, 2016 announcement that Jerry Moyes would retire from his position as Chief Executive Officer effective December 31, 2016, Swift entered into an agreement with Mr. Moyes to memorialize the terms of his retirement, which was assumed by Knight-Swift. Swift contracted with Mr. Moyes to serve as a non-employee consultant from January 1, 2017 through December 31, 2019, during which time Swift pays Mr. Moyes a monthly consulting fee in cash.
The following is a rollforward of the accrued liability for the consulting fees:
(In thousands) | |||
Accrued consulting fees – Jerry Moyes, balance at December 31, 2017 (1a) | $ | 4,450 | |
Additions to accrual | — | ||
Less: payments | (1,625 | ) | |
Accrued consulting fees – Jerry Moyes, balance at September 30, 2018 (1a) | $ | 2,825 | |
(1a) | The balance is included in "Other long-term liabilities" (noncurrent) and "Accrued liabilities" (current) in the condensed consolidated balance sheets, based on the timing of the expected payments. |
(2) | Knight had an arrangement with Updike Distribution and Logistics, a company that is owned by the father and three brothers of Executive Vice President of Sales and Marketing, James Updike, Jr. The arrangement allowed Updike Distribution and Logistics to purchase fuel from Knight's vendors at cost, plus an administrative fee. The arrangement was discontinued during the second quarter of 2018. |
28
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
Receivables and payables pertaining to related party transactions were:
September 30, 2018 | December 31, 2017 | ||||||||||||||
Receivable | Payable | Receivable | Payable | ||||||||||||
(In thousands) | |||||||||||||||
Central Freight Lines | $ | 12 | $ | — | $ | 213 | $ | — | |||||||
SME Industries | 35 | — | 79 | — | |||||||||||
Other Affiliates | — | 18 | — | — | |||||||||||
Total | $ | 47 | $ | 18 | $ | 292 | $ | — | |||||||
Note 16 — Information by Segment and Geography
Segment Information
Following the 2017 Merger, the Company continues to maintain Knight's and Swift's distinct brands in customer and driver-facing activities, while benefiting from the combined experience of its senior leadership. The Company's chief operating decision makers continue to assess performance based on Knight's and Swift's historical operating segments. As a result, the Company has six reportable segments, which are the historical reportable operating segments of Knight and Swift: Knight Trucking, Knight Logistics, Swift Truckload, Swift Dedicated, Swift Refrigerated, and Swift Intermodal, as well as the Swift non-reportable segments, discussed below.
Trucking Segments:
• | Knight Trucking — The Knight Trucking segment is comprised of dry van, refrigerated, and drayage operations. Abilene's trucking operations are included beginning March 17, 2018. |
• | Swift Truckload — The Swift Truckload segment consists of one-way movements over irregular routes throughout the United States, Mexico, and Canada. |
• | Swift Dedicated — The Swift Dedicated segment devotes use of equipment to specific customers and offers tailored solutions under long-term contracts. |
• | Swift Refrigerated — The Swift Refrigerated segment primarily consists of shipments for customers that require temperature-controlled trailers. These shipments include one-way movements over irregular routes, as well as dedicated truck operations. |
Knight Logistics
The Knight Logistics segment is primarily comprised of brokerage and intermodal operations. Knight also provides logistics freight management and other non-trucking services through its Knight Logistics business. Abilene's logistics operations are included beginning March 17, 2018.
Swift Intermodal
The Swift Intermodal segment includes revenue generated by moving freight over the rail in Swift's containers and other trailing equipment, combined with revenue for drayage to transport loads between the railheads and customer locations.
Swift Non-reportable Segments
The Swift non-reportable segments include Swift's logistics and freight brokerage services, as well as support services that Swift's subsidiaries provide to customers and independent contractors, including repair and maintenance shop services, equipment leasing, and insurance. Certain of Swift's legal settlements and accruals, amortization of intangibles related to the 2017 Merger, and certain other corporate expenses are also included in the non-reportable segments.
Intersegment Eliminations
Certain operating segments provide transportation and related services for other affiliates outside of their reportable segment. For Knight operating segments, such services are billed at cost, and no profit is earned. For Swift operating segments, revenues for such services are based on negotiated rates, and are reflected as revenues of the billing segment. These rates are adjusted from time to time, based on market conditions. Such intersegment revenues and expenses are eliminated in Knight-Swift's consolidated results.
29
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) — CONTINUED
The following tables present the Company's financial information by segment:
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Revenue: | (In thousands) | ||||||||||||||
Knight – Trucking | $ | 296,021 | $ | 222,307 | $ | 845,688 | $ | 661,320 | |||||||
Knight – Logistics | 89,554 | 57,904 | 235,165 | 166,959 | |||||||||||
Swift – Truckload | 400,399 | 115,899 | 1,251,576 | 115,899 | |||||||||||
Swift – Dedicated | 163,276 | 39,120 | 476,466 | 39,120 | |||||||||||
Swift – Refrigerated | 211,282 | 47,506 | 616,444 | 47,506 | |||||||||||
Swift – Intermodal | 123,065 | 24,046 | 339,841 | 24,046 | |||||||||||
Subtotal | $ | 1,283,597 | $ | 506,782 | $ | 3,765,180 | $ | 1,054,850 | |||||||
Non-reportable segments | 78,252 | 20,212 | 233,030 | 20,212 | |||||||||||
Intersegment eliminations | (15,238 | ) | (5,386 | ) | (48,784 | ) | (9,029 | ) | |||||||
Total revenue | $ | 1,346,611 | $ | 521,608 | $ | 3,949,426 | $ | 1,066,033 | |||||||
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Operating income (loss): | (In thousands) | ||||||||||||||
Knight – Trucking | $ | 56,535 | $ | 8,581 | $ | 153,915 | $ | 54,603 | |||||||
Knight – Logistics | 8,816 | 3,651 | 16,506 | 8,677 | |||||||||||
Swift – Truckload | 54,026 | 7,967 | 134,622 | 7,967 | |||||||||||
Swift – Dedicated | 21,809 | 2,949 | 57,702 | 2,949 | |||||||||||
Swift – Refrigerated | 8,222 | 427 | 21,261 | 427 | |||||||||||
Swift – Intermodal | 9,453 | 1,396 | 17,455 | 1,396 | |||||||||||
Subtotal | $ | 158,861 | $ | 24,971 | $ | 401,461 | $ | 76,019 | |||||||
Non-reportable segments | (14,581 | ) | (19,160 | ) | (39,195 | ) | (19,160 | ) | |||||||
Operating income | $ | 144,280 | $ | 5,811 | $ | 362,266 | $ | 56,859 | |||||||
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Depreciation and amortization of property and equipment: | (In thousands) | ||||||||||||||
Knight – Trucking | $ | 30,938 | $ | 27,552 | $ | 89,729 | $ | 83,678 | |||||||
Knight – Logistics | 1,081 | 1,245 | 3,508 | 3,922 | |||||||||||
Swift – Truckload | 26,601 | 6,179 | 79,312 | 6,179 | |||||||||||
Swift – Dedicated | 12,592 | 2,861 | 37,281 | 2,861 | |||||||||||
Swift – Refrigerated | 10,285 | 2,147 | 29,847 | 2,147 | |||||||||||
Swift – Intermodal | 2,981 | 603 | 8,662 | 603 | |||||||||||
Subtotal | $ | 84,478 | $ | 40,587 | $ | 248,339 | $ | 99,390 | |||||||
Non-reportable segments | 13,230 | 2,890 | 38,980 | 2,890 | |||||||||||
Depreciation and amortization of property and equipment | $ | 97,708 | $ | 43,477 | $ | 287,319 | $ | 102,280 | |||||||
Geographical Information
In the aggregate, total revenue from the Company's foreign operations was less than 5.0% of consolidated total revenue for the quarter and year-to-date September 30, 2018 and 2017 periods. Additionally, long-lived assets on the Company's foreign subsidiary balance sheets were less than 5.0% of consolidated total assets as of September 30, 2018 and December 31, 2017.
30
ITEM 2. | MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS |
This Quarterly Report contains certain statements that may be considered "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act") and Section 27A of the Securities Act of 1933, as amended. All statements, other than statements of historical or current fact, are statements that could be deemed forward-looking statements, including without limitation:
• | any projections of earnings, revenues, cash flows, dividends, capital expenditures, or other financial items, |
• | any statement of plans, strategies, and objectives of management for future operations, |
• | any statements concerning proposed acquisition plans, new services or developments, |
• | any statements regarding future economic conditions or performance, and |
• | any statements of belief and any statements of assumptions underlying any of the foregoing. |
In this Quarterly Report, forward-looking statements include statements we make concerning:
• | the ability of our infrastructure to support future growth, whether we grow organically or through potential acquisitions, |
• | the future impact of the 2017 Merger and the Abilene Acquisition, including achievement of anticipated synergies, |
• | the flexibility of our model to adapt to market conditions, |
• | our ability to recruit and retain qualified driving associates, |
• | future safety performance, |
• | future dedicated and refrigerated performance, |
• | our ability to gain market share, |
• | our ability and desire to expand our brokerage and intermodal operations, |
• | future equipment prices, our equipment purchasing plans, and our equipment turnover (including expected tractor trade-ins), |
• | our ability to sublease equipment to independent contractors, |
• | the impact of pending legal proceedings, |
• | the expected freight environment, including freight demand and volumes, |
• | economic conditions, including future inflation, consumer spending, and US Gross Domestic Product ("GDP") growth, |
• | our ability to obtain favorable pricing terms from vendors and suppliers, |
• | expected liquidity and methods for achieving sufficient liquidity, |
• | future fuel prices, |
• | future expenses and our ability to control costs, |
• | future operating profitability, |
• | future third-party service provider relationships and availability, |
• | future contracted pay rates with independent contractors and compensation arrangements with driving associates, |
• | our expected need or desire to incur indebtedness, |
• | expected sources of liquidity for capital expenditures and allocation of capital, |
• | expected capital expenditures, |
• | future mix of owned versus leased revenue equipment, |
31
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
• | future asset utilization, |
• | future capital requirements, |
• | future return on capital, |
• | future tax rates, |
• | future share repurchases, |
• | our intention to pay dividends in the future, |
• | future trucking industry capacity, |
• | future rates, |
• | future depreciation and amortization, |
• | expected tractor and trailer fleet age, |
• | political conditions and regulations, including trade regulation, quotas, duties or tariffs, and any future changes to the foregoing, and |
• | future purchased transportation expense. |
Such statements may be identified by their use of terms or phrases such as "believe," "may," "could," "expects," "estimates," "projects," "anticipates," "plans," "intends," "hopes," "strategy," "objective," "continue," and similar terms and phrases. Forward-looking statements are based on currently available operating, financial, and competitive information. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, which could cause future events and actual results to materially differ from those set forth in, contemplated by, or underlying the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed in Part II, Item 1A. "Risk Factors" in our Quarterly Report for the quarterly period ended March 31, 2018, Part I, Item 1A "Risk Factors" in our 2017 Annual Report, and various disclosures in our press releases, stockholder reports, and other filings with the SEC.
All such forward-looking statements speak only as of the date of this Quarterly Report. You are cautioned not to place undue reliance on such forward-looking statements. We expressly disclaim any obligation or undertaking to publicly release any updates or revisions to any forward-looking statements contained herein, to reflect any change in our expectations with regard thereto, or any change in the events, conditions, or circumstances on which any such statement is based.
Reference to Glossary of Terms |
Certain acronyms and terms used throughout this Quarterly Report are specific to our company, commonly used in our industry, or are otherwise frequently used throughout our document. Definitions for these acronyms and terms are provided in the "Glossary of Terms," available in the front of this document.
Reference to Annual Report |
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the condensed consolidated financial statements (unaudited) and footnotes included in this Quarterly Report, as well as the consolidated financial statements and footnotes included in our Annual Report for the year ended December 31, 2017.
32
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Executive Summary |
Company Overview
2017 Merger — On September 8, 2017, the Company became Knight-Swift Transportation Holdings Inc. upon the effectiveness of the 2017 Merger. Immediately upon the consummation of the 2017 Merger, former Knight stockholders and former Swift stockholders owned approximately 46.0% and 54.0%, respectively, of the Company. Upon closing of the 2017 Merger, the shares of Knight common stock that previously traded under the ticker symbol "KNX" ceased trading and were delisted from the NYSE. Our shares of common stock commenced trading on the NYSE on a post-reverse split basis under the ticker symbol "KNX" on September 11, 2017.
The Company accounted for the 2017 Merger using the acquisition method of accounting in accordance with GAAP. GAAP requires that either Knight or Swift is designated as the acquirer for accounting and financial reporting purposes ("Accounting Acquirer"). Based on the evidence available, Knight was designated as the Accounting Acquirer while Swift was the acquirer for legal purposes. For more information about the 2017 Merger refer to Knight-Swift's Annual Report for the year ended December 31, 2017.
Abilene Acquisition — On March 16, 2018 the Company acquired all of the issued and outstanding equity interests of Abilene. Please refer to Note 4 in Part I, Item 1 of this Quarterly Report for more information about the Abilene Acquisition.
Segments — Our six reportable segments are Knight Trucking, Knight Logistics, Swift Truckload, Swift Dedicated, Swift Refrigerated, and Swift Intermodal. Additionally, Swift has various non-reportable segments. Refer to Note 16 in Part I, Item 1 of this Quarterly Report for descriptions of our segments.
Revenue — We offer a broad range of full truckload, intermodal, brokerage, and logistics services through our nationwide network of terminals in the US and Mexico to serve customers throughout North America. In addition to operating the nation's largest fleet, we also have contractual access to thousands of third-party capacity providers. Our objective is to operate our trucking and logistics businesses with industry-leading margins and growth while providing safe, high-quality, cost-effective solutions for our customers.
• | Our trucking services include dry van, refrigerated, dedicated, drayage, flatbed, and cross-border transportation of various products, goods, and materials for our diverse customer base. We primarily generate revenue, excluding fuel surcharge by transporting freight for our customers through our trucking services in our Knight Trucking, Swift Truckload, Swift Dedicated, and Swift Refrigerated segments. |
• | Our brokerage and intermodal operations provide a multitude of shipping solutions, including additional sources of truckload capacity and alternative transportation modes, by utilizing our vast network of third-party capacity providers and rail providers, as well as certain logistics, freight management, and other non-trucking services. Revenue, excluding fuel surcharge in our brokerage and intermodal operations is generated through our Knight Logistics and Swift Intermodal segments. |
• | Our Swift non-reportable segments generate revenue, excluding fuel surcharge by providing freight management, sourcing, and other non-trucking services (such as repair and maintenance shop services and used equipment sales and leasing to independent contractors, as well as third parties). |
• | In addition to the revenues earned from our customers for the trucking and non-trucking services discussed above, we also earn fuel surcharge revenue from our customers through our fuel surcharge program, which serves to recover a majority of our fuel costs. This applies only to loaded miles and typically does not offset non-paid empty miles, idle time, and out-of-route miles driven. Fuel surcharge programs involve a computation based on the change in national or regional fuel prices. These programs may update as often as weekly, but typically require a specified minimum change in fuel cost to prompt a change in fuel surcharge revenue. Therefore, many of these programs have a time lag between when fuel costs change and when the change is reflected in fuel surcharge revenue for our trucking segments. |
Expenses — Our most significant expenses vary with miles traveled and include fuel, driving associate-related expenses (such as wages and benefits), and services purchased from independent contractors and other transportation providers (such as railroads, drayage providers, and other trucking companies). Maintenance and tire expenses, as well as the cost of insurance and claims generally vary with the miles we travel, but also have a controllable component based on safety improvements, fleet age, efficiency, and other factors. Our primary fixed costs are depreciation and lease expense for revenue equipment and terminals, amortization of intangible assets, interest expense, and non-driver employee compensation.
33
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Operating Statistics — We measure our consolidated and segment results through certain operating statistics, which are discussed under "Results of Operations — Segment Review — Operating Statistics," below. Our results are affected by various economic, industry, operational, regulatory, and other factors, which are discussed in detail in "Part I, Item 1A. Risk Factors," in our 2017 Annual Report, and supplemented in Part II, Item 1A of our Quarterly Report for the first quarter of 2018, as well as in various disclosures in our press releases, stockholder reports, and other filings with the SEC.
Financial Overview
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
GAAP financial data: | (Dollars in thousands, except per share data) | ||||||||||||||
Total revenue | $ | 1,346,611 | $ | 521,608 | $ | 3,949,426 | $ | 1,066,033 | |||||||
Revenue, excluding fuel surcharge | $ | 1,188,743 | $ | 469,683 | $ | 3,482,663 | $ | 961,685 | |||||||
Net income attributable to Knight-Swift | $ | 105,881 | $ | 3,881 | $ | 267,568 | $ | 36,728 | |||||||
Diluted EPS | $ | 0.60 | $ | 0.04 | $ | 1.50 | $ | 0.41 | |||||||
Operating Ratio | 89.3 | % | 98.9 | % | 90.8 | % | 94.7 | % | |||||||
Non-GAAP financial data: | |||||||||||||||
Adjusted Net Income Attributable to Knight-Swift (1) | $ | 115,122 | $ | 25,511 | $ | 293,265 | $ | 60,563 | |||||||
Adjusted EPS (1) | $ | 0.65 | $ | 0.25 | $ | 1.64 | $ | 0.68 | |||||||
Adjusted Operating Ratio (1) | 86.8 | % | 90.6 | % | 88.6 | % | 89.7 | % | |||||||
Revenue equipment: | |||||||||||||||
Average tractors (2) | 18,906 | 20,295 | 19,266 | 20,379 | |||||||||||
Average trailers (3) | 68,318 | 61,303 | 70,284 | 61,294 | |||||||||||
Average containers | 9,366 | 8,047 | 9,203 | 8,047 |
(1) | Adjusted Net Income Attributable to Knight-Swift, Adjusted EPS, and Adjusted Operating Ratio are non-GAAP financial measures and are not substitutes for or superior to and should be considered in addition to the most directly comparable GAAP financial measures. Adjusted Net Income Attributable to Knight-Swift, Adjusted EPS, and Adjusted Operating Ratio are reconciled to the most directly comparable GAAP financial measures under "Non-GAAP Financial Measures," below. |
(2) | Reflects operational tractors, including company tractors and tractors owned by independent contractors, within the Knight Trucking, Swift Truckload, Swift Dedicated, and Swift Refrigerated segments. |
Knight's tractor fleet had an average age of 2.5 years and 2.7 years for the third quarter of 2018 and 2017, respectively. Swift's tractor fleet had an average age of 2.4 years and 2.5 years for the third quarter of 2018 and 2017, respectively.
Knight's tractor fleet had an average age of 2.6 years and 2.5 years for the year-to-date September 30, 2018 and 2017 periods, respectively. Swift's tractor fleet had an average age of 2.4 years and 2.5 years for the year-to-date September 30, 2018 and 2017 periods, respectively.
(3) | Knight's trailer fleet had an average age of 4.3 years and 3.8 years for the third quarter of 2018 and 2017, respectively. Swift's trailer fleet had an average age of 8.5 years and 8.1 years for the third quarter of 2018 and 2017, respectively. |
Knight's trailer fleet had an average age of 4.2 years and 3.8 years for the year-to-date September 30, 2018 and 2017 periods, respectively. Swift's trailer fleet had an average age of 8.5 years and 8.1 years for the year-to-date September 30, 2018 and 2017 periods, respectively.
34
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Recent Consolidated Results of Operations and Quarter-End Financial Condition
Trends and Outlook — The US GDP decreased slightly from the second quarter of 2018 to the third quarter of 2018, but still represented the best sequential quarters since 2014. Third-party forecasts indicate that the US GDP will continue to grow, but at a slower pace in the fourth quarter of 2018 and into 2019. Additionally, the annual growth rate for the US economy slowed in the third quarter of 2018, after a second quarter 2018 surge from exporters shipping products earlier to avoid upcoming tariffs, as well as consumers spending more as a result of tax relief from the Tax Cuts and Jobs Act of 2017. Inventory levels across the US supply chain, which were in a surplus position in prior years, have recently become more balanced. The three main sources of freight demand, which are consumer spending, construction, and manufacturing, continue to show signs of strength.
Freight volumes in the trucking industry surged throughout the first half of 2018, continuing into the third quarter. Trucking capacity remained constrained during the quarter, as a result of the industry-wide surge in freight volumes and shortage of drivers. Driver sourcing continues to be a headwind for the trucking industry, as, among other market factors, the national unemployment rate reached an historic low in the third quarter of 2018, truck safety regulations have increased (including Electronic Logging Device ("ELD") regulations), and competition has increased for driving academy graduates and experienced hires.
Our continuing synergy efforts, as well as the impacts of favorable market dynamics in terms of freight demand and constrained trucking capacity, supported our third quarter 2018 results. Additionally, we made progress across all of our reportable segments. Our trucking segments (Knight Trucking, Swift Truckload, Swift Dedicated, and Swift Refrigerated) operated 18,900 tractors on a combined basis at an 86.6% operating ratio and an 84.9% Adjusted Operating Ratio. Our efforts in the first half of 2018 and into the third quarter resulted in stabilization of the Swift tractor fleet, which ended the third quarter at 14,779 operational tractors. We achieved sequential progress in the Swift Refrigerated segment's Adjusted Operating Ratio, which was most pronounced in September 2018, and we expect to see continued progress into the fourth quarter of 2018.
Given the strength in the freight market, as well as inflationary pressures related to driver wages, purchased transportation, and other costs, we expect to continue to see rate increases in our contract business in the fourth quarter of 2018 and into 2019. In this environment, we will continue to monitor the markets in order to maximize both service to our customers and yield, as well as evaluate acquisition candidates, share repurchases, and other opportunities that create value for our stockholders and further advance our long-term strategies.
Note: The reported results do not include the results of operations of Swift and its subsidiaries on and prior to the 2017 Merger, in accordance with the accounting treatment applicable to the transaction. Additionally, the reported results do not include the results of operations of Abilene on and prior to its acquisition by the Company on March 16, 2018 in accordance with the accounting treatment applicable to the transaction. Accordingly, comparisons between the Company's quarter and year-to-date September 30, 2018 results and prior periods may not be meaningful.
35
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The $102.0 million increase in net income attributable to Knight-Swift to $105.9 million during the third quarter of 2018 from $3.9 million in the third quarter of 2017 includes the following:
• | $53.2 million increase in Knight's operating income, primarily due to the Knight Trucking segment's results, which include the results of Abilene in the third quarter of 2018, and are discussed within "Segment Review," below. The increase in revenue, excluding fuel surcharge and intersegment transactions, was partially offset by an increase in driving associate-related costs. Additionally, during the third quarter of 2017, Knight incurred certain expenses associated with the 2017 Merger, including $12.3 million in legal and professional fees, $5.6 million related to merger-related bonuses and accelerated stock compensation expense, $0.9 million merger-related statutory filings, and $0.1 million in driver-incentive expenses. |
• | $85.2 million increase in operating income from Swift's results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. A $16.7 million impairment related to the termination of Swift's implementation of its Enterprise Resource Planning ("ERP") system was included in the results for the last 22 days in the third quarter of 2017. |
• | $35.9 million increase in income tax expense. The increase was primarily due to the increases in operating income, discussed above. This was offset by recognition of discrete items relating to stock compensation deductions in the third quarter of 2017, as well as impacts from the Tax Cuts and Jobs Act of 2017, which among other things, reduced the Company's federal corporate income tax rate from 35.0% to 21.0%. As such, the effective tax rate increased to 24.6% in the third quarter of 2018 from (43.5)% in the third quarter of 2017. |
Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $230.8 million increase in net income attributable to Knight-Swift to $267.6 million during the year-to-date September 30, 2018 period from $36.7 million during the same period last year includes the following:
• | $105.5 million increase in Knight's operating income, primarily due to the Knight Trucking segment's results, which include the results of Abilene from March 17, 2018 through September 30, 2018, and are discussed within "Segment Review," below. The increase in revenue, excluding fuel surcharge and intersegment transactions, and the costs associated with the 2017 Merger in the prior year, were partially offset by an increase in driving associate-related costs. |
• | $199.9 million increase in operating income from Swift's results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. A $16.7 million impairment related to the termination of Swift's implementation of its ERP system was included in the results for the last 22 days in the prior year-to-date period. |
• | $19.5 million increase in interest expense, due to the inclusion of Swift's debt and capital lease balances during the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. |
• | $63.0 million increase in income tax expense. The increase was primarily due to inclusion of Swift's results for the year-to-date September 30, 2018 period. This was partially offset by recognition of discrete items relating to stock compensation deductions in the year-to-date September 30, 2018 period, as well as impacts from the Tax Cuts and Jobs Act of 2017. As such, the effective tax rate decreased to 23.1% in the year-to-date September 30, 2018 period from 32.1% in the year-to-date September 30, 2017 period. |
See additional discussion of our operating results within "Results of Operations — Consolidated Operating and Other Expenses" below.
Liquidity and Capital — During the year-to-date September 30, 2018 period, we generated $580.6 million in cash flows from operations, repurchased $100.0 million of our common stock, and used $352.1 million for capital expenditures, net of equipment sales proceeds. During the year-to-date September 30, 2018 period, we returned $32.3 million to our stockholders in the form of quarterly dividends. We ended the quarter with $91.3 million in unrestricted cash and cash equivalents, $600.0 million in long-term debt (excluding the 2018 RSA and capital leases), and $5.4 billion of stockholders' equity. See discussion under "Liquidity and Capital Resources" and "Off-Balance Sheet Arrangements" for additional information.
36
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Results of Operations — Segment Review |
Our six reportable segments include our trucking segments (Knight Trucking, Swift Truckload, Swift Dedicated, and Swift Refrigerated), Knight Logistics, and Swift Intermodal. Swift also has certain non-reportable segments. Refer to Note 16 to the condensed consolidated financial statements, included in Part I, Item 1 of this Quarterly Report for descriptions of the operations of these reportable segments.
Consolidating Tables for Total Revenue and Operating Income
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Revenue: | (In thousands) | ||||||||||||||
Knight – Trucking | $ | 296,021 | $ | 222,307 | $ | 845,688 | $ | 661,320 | |||||||
Knight – Logistics | 89,554 | 57,904 | 235,165 | 166,959 | |||||||||||
Swift – Truckload | 400,399 | 115,899 | 1,251,576 | 115,899 | |||||||||||
Swift – Dedicated | 163,276 | 39,120 | 476,466 | 39,120 | |||||||||||
Swift – Refrigerated | 211,282 | 47,506 | 616,444 | 47,506 | |||||||||||
Swift – Intermodal | 123,065 | 24,046 | 339,841 | 24,046 | |||||||||||
Subtotal | $ | 1,283,597 | $ | 506,782 | $ | 3,765,180 | $ | 1,054,850 | |||||||
Non-reportable segments | 78,252 | 20,212 | 233,030 | 20,212 | |||||||||||
Intersegment eliminations | (15,238 | ) | (5,386 | ) | (48,784 | ) | (9,029 | ) | |||||||
Total revenue | $ | 1,346,611 | $ | 521,608 | $ | 3,949,426 | $ | 1,066,033 | |||||||
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Operating income (loss): | (In thousands) | ||||||||||||||
Knight – Trucking | $ | 56,535 | $ | 8,581 | $ | 153,915 | $ | 54,603 | |||||||
Knight – Logistics | 8,816 | 3,651 | 16,506 | 8,677 | |||||||||||
Swift – Truckload | 54,026 | 7,967 | 134,622 | 7,967 | |||||||||||
Swift – Dedicated | 21,809 | 2,949 | 57,702 | 2,949 | |||||||||||
Swift – Refrigerated | 8,222 | 427 | 21,261 | 427 | |||||||||||
Swift – Intermodal | 9,453 | 1,396 | 17,455 | 1,396 | |||||||||||
Subtotal | $ | 158,861 | $ | 24,971 | $ | 401,461 | $ | 76,019 | |||||||
Non-reportable segments | (14,581 | ) | (19,160 | ) | (39,195 | ) | (19,160 | ) | |||||||
Operating income | $ | 144,280 | $ | 5,811 | $ | 362,266 | $ | 56,859 | |||||||
37
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Operating Statistics
Our chief operating decision makers monitor the GAAP results of our reportable segments, as supplemented by certain non-GAAP information. Refer to "Non-GAAP Financial Measures" below for more details. Additionally, we use a number of primary indicators to monitor our revenue and expense performance and efficiency.
Average Revenue per Tractor — This operating statistic is used to measure productivity within our Knight Trucking, Swift Truckload, Swift Dedicated, and Swift Refrigerated segments and represents the average revenue per tractor based on revenue, excluding fuel surcharge (and net of intersegment eliminations for our Knight Trucking segment) for the period.
Average Revenue per Load — This operating statistic is used within our Swift Intermodal and Knight Logistics segments and represents the average revenue per load based on revenue, excluding fuel surcharge for the period.
Average Length of Haul — This represents the average of our miles with loaded trailer cargo and is used within our Knight Trucking, Swift Truckload, Swift Dedicated, and Swift Refrigerated segments.
Non-paid Empty Miles Percentage — Our Knight Trucking, Swift Truckload, and Swift Refrigerated segments monitor this operating statistic, which represents the percentage of our miles without trailer cargo.
Average Tractors — We use this measure for our Knight Trucking, Swift Truckload, Swift Dedicated, Swift Refrigerated, and Swift Intermodal segments. This operating statistic represents the average tractors in operation during the period.
Average Trailers — This represents the average trailers in operation during the period and is monitored within our Knight Trucking, Swift Truckload, Swift Dedicated, and Swift Refrigerated segments.
Average Containers — Our Swift Intermodal segment uses this measure to monitor the average number of containers in operation during the period.
Gross Margin Percentage – Brokerage Only — This measure is used in our brokerage business within the Knight Logistics segment and represents Knight's brokerage gross margin (revenue, excluding intersegment transactions, less purchased transportation expense) as a percentage of Knight's brokerage revenue, excluding intersegment transactions.
Operating Ratio and Adjusted Operating Ratio — Operating Ratio is widely used in our industry as an assessment of management's effectiveness in controlling all categories of operating expenses. We consider these ratios as important measures of our operating profitability for each of our reportable segments. GAAP Operating Ratio is operating expenses as a percentage of total revenue, or the inverse of operating margin, and produces an indication of operating efficiency. Consolidated and segment Adjusted Operating Ratios are reconciled to their corresponding GAAP Operating Ratios under "Non-GAAP Financial Measures," below.
Segment Review
Trucking Segments
Our asset-based trucking services primarily include revenue generated from dry van, refrigerated, dedicated, drayage, flatbed, and cross-border transportation service offerings through our Knight Trucking, Swift Truckload, Swift Dedicated, and Swift Refrigerated reportable segments. Additional revenues are generated in all four of our trucking segments by charging for tractor and trailer detention, loading and unloading activities, and other specialized services, as well as through the collection of fuel surcharge revenue to mitigate the impact of increases in the cost of fuel. The main factors that affect the revenue generated by our trucking segments are rate per mile from our customers, the percentage of miles for which we are compensated, and the number of loaded miles we generate with our equipment.
The most significant expenses in the trucking segments are primarily variable and include fuel and fuel taxes, driving associate-related expenses (such as wages, benefits, training, and recruitment), and costs associated with independent contractors primarily included in "Purchased transportation" in the condensed consolidated income statements. Maintenance expense (which includes costs for replacement tires for our revenue equipment) and insurance and claims expenses have both fixed and variable components. These expenses generally vary with the miles we travel, but also have a controllable component based on safety, fleet age, efficiency, and other factors. The main fixed costs in the trucking segments are depreciation and rent expenses from leasing and acquiring revenue equipment and terminals, as well as compensating our non-driver employees.
38
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
As of September 30, 2018, the trucking segments together comprised approximately 18,900 tractors, and operated on a combined basis at an 84.9% Adjusted Operating Ratio during the third quarter. Our efforts in the first half of 2018 resulted in stabilizing the Swift consolidated tractor fleet during the third quarter of 2018, and we ended the quarter at 14,779 operational tractors at September 30, 2018. We continue to see improvement in operating profitability in our trucking segments, as a result of our focus on improving our yields, increasing revenue per tractor, and continuing to improve on our ability to source and retain drivers without compromising our commitment to improving safety.
Knight Trucking Segment
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands, except per tractor data) | Increase (Decrease) | ||||||||||||||||||||
Total revenue | $ | 296,021 | $ | 222,307 | $ | 845,688 | $ | 661,320 | 33.2 | % | 27.9 | % | |||||||||
Revenue, excluding fuel surcharge and intersegment transactions | $ | 256,496 | $ | 195,763 | $ | 733,395 | $ | 582,272 | 31.0 | % | 26.0 | % | |||||||||
Operating income | $ | 56,535 | $ | 8,581 | $ | 153,915 | $ | 54,603 | 558.8 | % | 181.9 | % | |||||||||
Average revenue per tractor (1) | $ | 53,028 | $ | 43,397 | $ | 153,880 | $ | 126,719 | 22.2 | % | 21.4 | % | |||||||||
GAAP: Operating Ratio (1) | 80.9 | % | 96.1 | % | 81.8 | % | 91.7 | % | (1,520 | bps) | (990 | bps) | |||||||||
Non-GAAP: Adjusting Operating Ratio (1) | 77.8 | % | 85.9 | % | 78.9 | % | 86.7 | % | (810 | bps) | (780 | bps) | |||||||||
Non-paid empty miles percentage (1) | 13.8 | % | 13.1 | % | 13.5 | % | 12.7 | % | 70 | bps | 80 | bps | |||||||||
Average length of haul (miles) (1) | 516 | 480 | 502 | 488 | 7.5 | % | 2.9 | % | |||||||||||||
Average tractors in operation during period (1) (2) | 4,837 | 4,511 | 4,766 | 4,595 | 7.2 | % | 3.7 | % | |||||||||||||
Average trailers in operation during period (1) | 13,933 | 12,390 | 13,392 | 12,381 | 12.5 | % | 8.2 | % |
(1) | Defined under "Operating Statistics," above. |
(2) | Includes 4,409 and 4,080 company-owned tractors for the third quarter of 2018 and 2017, respectively. |
Includes 4,344 and 4,161 company-owned tractors for the year-to-date September 30, 2018 and 2017 periods, respectively.
Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The strong freight market and tight capacity supported increases in both contract and non-contract rates throughout the third quarter of 2018. Accordingly, the Knight Trucking segment's total revenue increased $73.7 million, which included $24.3 million in revenue from Abilene in the third quarter of 2018, compared to zero in 2017. Fuel surcharge revenue increased by $12.9 million, primarily due to higher average fuel prices. Average revenue per tractor increased 22.2% as a result of a 19.9% increase in revenue per loaded mile, excluding fuel surcharge and intersegment transactions, and a 2.8% improvement in miles per tractor, compared to the prior year quarter. Revenue, excluding fuel surcharge and intersegment transactions, increased 31.0% as a result of these improvements and a 7.2% increase in average tractor count.
Operating Ratio and Adjusted Operating Ratio improved by 1,520 and 810 basis points, respectively, primarily driven by the increases in revenue discussed above, and partially offset by an increase in driving associate-related costs.
Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The strong freight market and tight capacity supported increases in both contract and non-contract rates throughout the first three quarters of 2018. Accordingly, the Knight Trucking segment's total revenue increased $184.4 million, which included $52.2 million in revenue from Abilene from March 17, 2018 through September 30, 2018, compared to zero in 2017. Fuel surcharge revenue increased by $33.2 million, primarily due to higher average fuel prices. Average revenue per tractor increased 21.4% as a result of a 19.1% increase in revenue per loaded mile, excluding fuel surcharge and intersegment transactions, and a 2.9% improvement in miles per tractor, compared to the prior year-to-date period. Revenue, excluding fuel surcharge and intersegment transactions, increased 26.0% as a result of these improvements and a 3.7% increase in average tractor count.
Operating Ratio and Adjusted Operating Ratio improved by 990 and 780 basis points, respectively, primarily driven by the increases in revenue discussed above, and partially offset by an increase in driving associate-related costs, as noted above.
39
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Swift Truckload Segment
Note: The quarter and year-to-date September 30, 2017 figures include Swift's results for the 22-day period following the 2017 Merger date only.
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands, except per tractor data) | Increase (Decrease) | ||||||||||||||||||||
Total revenue | $ | 400,399 | $ | 115,899 | $ | 1,251,576 | $ | 115,899 | 245.5 | % | 979.9 | % | |||||||||
Revenue, excluding fuel surcharge | $ | 347,455 | $ | 102,160 | $ | 1,081,865 | $ | 102,160 | 240.1 | % | 959.0 | % | |||||||||
Operating income | $ | 54,026 | $ | 7,967 | $ | 134,622 | $ | 7,967 | 578.1 | % | 1,589.7 | % | |||||||||
Average revenue per tractor (1) (3) | $ | 48,575 | $ | 47,326 | $ | 142,126 | $ | 141,977 | 2.6 | % | 0.1 | % | |||||||||
GAAP: Operating Ratio (1) | 86.5 | % | 93.1 | % | 89.2 | % | 93.1 | % | (660 | bps) | (390 | bps) | |||||||||
Non-GAAP: Adjusting Operating Ratio (1) | 84.5 | % | 92.2 | % | 87.6 | % | 92.2 | % | (770 | bps) | (460 | bps) | |||||||||
Non-paid empty miles percentage (1) | 13.5 | % | 11.6 | % | 12.9 | % | 11.6 | % | 190 | bps | 130 | bps | |||||||||
Average length of haul (miles) (1) | 571 | 621 | 578 | 621 | (8.1 | ) % | (6.9 | ) % | |||||||||||||
Average tractors in operation during period (1) (2) | 7,153 | 8,929 | 7,612 | 8,929 | (19.9 | ) % | (14.7 | ) % | |||||||||||||
Average trailers in operation during period (1) | 28,607 | 31,828 | 30,779 | 31,828 | (10.1 | ) % | (3.3 | ) % |
(1) | Defined under "Operating Statistics," above. |
(2) | Includes 5,565 and 6,488 company-owned tractors the third quarter of 2018 and 2017, respectively. |
Includes 5,757 and 6,488 for the year-to-date September 30, 2018 and 2017 periods, respectively.
(3) | In order to improve comparability, average tractors of 2,159 and 720 were used as the denominator in the Swift Truckload average revenue per tractor calculation for the quarter and year-to-date periods ended September 30, 2017, respectively, reflecting the pro-rata portion of the year for which Swift's results of operations were reported following the close of the 2017 Merger. |
Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The Swift Truckload segment's total revenue and fuel surcharge revenue increased by $284.5 million and $39.2 million, respectively, primarily due to including results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Average revenue per tractor increased 2.6% in the third quarter of 2018 compared to the last 22 days in the third quarter of 2017. This increase was primarily driven by a 16.8% increase in revenue per loaded mile, excluding fuel surcharge, as a result of improvements in both our contract and non-contract rates. Over the last several quarters we have emphasized improving revenue per tractor, which led to a change in our freight mix, a shorter length of haul, and 10.3% fewer miles per tractor in the third quarter of 2018 compared to the last 22 days of the prior year quarter.
Operating Ratio and Adjusted Operating Ratio improved by 660 basis points and 770 basis points, respectively, primarily driven by the increases in revenue discussed above, and partially offset by an increase in driving associate-related costs.
Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The Swift Truckload segment's total revenue and fuel surcharge revenue increased by $1.1 billion and $156.0 million, respectively, primarily due to including results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Average revenue per tractor increased slightly by 0.1% in the year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Revenue per loaded mile increased 10.1%, while miles per tractor decreased 7.7% in the year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period.
Operating Ratio and Adjusted Operating Ratio improved by 390 basis points and 460 basis points, respectively, primarily driven by the increases in revenue, and partially offset by an increase in driving associate-related costs, as noted above.
40
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Swift Dedicated Segment
Note: The quarter and year-to-date September 30, 2017 figures include Swift's results for the 22-day period following the 2017 Merger date only.
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands, except per tractor data) | Increase (Decrease) | ||||||||||||||||||||
Total revenue | $ | 163,276 | $ | 39,120 | $ | 476,466 | $ | 39,120 | 317.4 | % | 1,118.0 | % | |||||||||
Revenue, excluding fuel surcharge | $ | 144,370 | $ | 35,205 | $ | 421,669 | $ | 35,205 | 310.1 | % | 1,097.8 | % | |||||||||
Operating income | $ | 21,809 | $ | 2,949 | $ | 57,702 | $ | 2,949 | 639.5 | % | 1,856.7 | % | |||||||||
Average revenue per tractor (1) (3) | $ | 47,057 | $ | 46,838 | $ | 139,303 | $ | 140,515 | 0.5 | % | (0.9 | ) % | |||||||||
GAAP: Operating Ratio (1) | 86.6 | % | 92.5 | % | 87.9 | % | 92.5 | % | (590 | bps) | (460 | bps) | |||||||||
Non-GAAP: Adjusting Operating Ratio (1) | 84.9 | % | 91.6 | % | 86.3 | % | 91.6 | % | (670 | bps) | (530 | bps) | |||||||||
Non-paid empty miles percentage (1) | 19.4 | % | 18.5 | % | 19.0 | % | 18.5 | % | 90 | bps | 50 | bps | |||||||||
Average length of haul (miles) (1) | 189 | 184 | 187 | 184 | 2.7 | % | 1.6 | % | |||||||||||||
Average tractors in operation during period (1) (2) | 3,068 | 3,109 | 3,027 | 3,109 | (1.3 | ) % | (2.6 | ) % | |||||||||||||
Average trailers in operation during period (1) | 14,194 | 13,253 | 14,735 | 13,253 | 7.1 | % | 11.2 | % |
(1) | Defined under "Operating Statistics," above. |
(2) | Includes 2,661 and 2,671 company-owned tractors for the third quarter of 2018 and 2017, respectively. |
Includes 2,615 and 2,671 company-owned tractors for the year-to-date September 30, 2018 and 2017 periods, respectively.
(3) | In order to improve comparability, average tractors of 752 and 251 were used as the denominator in the Swift Dedicated average revenue per tractor calculation for the quarter and year-to-date periods ended September 30, 2017, respectively, reflecting the pro-rata portion of the year for which Swift's results of operations were reported following the close of the 2017 Merger. |
Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The Swift Dedicated segment's total revenue and fuel surcharge revenue increased by $124.2 million and $15.0 million, respectively, primarily due to including results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Average revenue per tractor increased slightly by 0.5% in the third quarter of 2018 compared to the last 22 days in the third quarter of 2017. This increase was primarily driven by a 3.6% increase in our contract rates, partially offset by a 2.0% decrease in miles per tractor in the third quarter of 2018, compared to the last 22 days in the third quarter of 2017.
Operating Ratio and Adjusted Operating Ratio improved by 590 basis points and 670 basis points, respectively, primarily driven by the increases in revenue discussed above, and partially offset by an increase in driving associate-related costs.
Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The Swift Dedicated segment's total revenue and fuel surcharge revenue increased by $437.3 million and $50.9 million, respectively, primarily due to including results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Average revenue per tractor decreased slightly by 0.9% in the third quarter of 2018, compared to the last 22 days in the prior year-to-date period. Miles per tractor decreased 1.8%, which was partially offset by a 1.6% increase in our contract rates in the year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period.
Operating Ratio and Adjusted Operating Ratio improved by 460 basis points and 530 basis points, respectively, primarily driven by the increases in revenue discussed above, and partially offset by an increase in driving associate-related costs.
41
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Swift Refrigerated Segment
Note: The quarter and year-to-date September 30, 2017 figures include Swift's results for the 22-day period following the 2017 Merger date only.
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands, except per tractor data) | Increase (Decrease) | ||||||||||||||||||||
Total revenue | $ | 211,282 | $ | 47,506 | $ | 616,444 | $ | 47,506 | 344.7 | % | 1,197.6 | % | |||||||||
Revenue, excluding fuel surcharge | $ | 187,980 | $ | 43,231 | $ | 548,743 | $ | 43,231 | 334.8 | % | 1,169.3 | % | |||||||||
Operating income | $ | 8,222 | $ | 427 | $ | 21,261 | $ | 427 | 1,825.5 | % | 4,879.2 | % | |||||||||
Average revenue per tractor (1) (3) | $ | 48,851 | $ | 47,736 | $ | 142,125 | $ | 143,208 | 2.3 | % | (0.8 | ) % | |||||||||
GAAP: Operating Ratio (1) | 96.1 | % | 99.1 | % | 96.6 | % | 99.1 | % | (300 | bps) | (250 | bps) | |||||||||
Non-GAAP: Adjusting Operating Ratio (1) | 95.6 | % | 99.0 | % | 96.1 | % | 99.0 | % | (340 | bps) | (290 | bps) | |||||||||
Non-paid empty miles percentage (1) | 7.5 | % | 7.2 | % | 7.2 | % | 7.2 | % | 30 | bps | — | ||||||||||
Average length of haul (miles) (1) | 410 | 394 | 400 | 394 | 4.1 | % | 1.5 | % | |||||||||||||
Average tractors in operation during period (1) (2) | 3,848 | 3,746 | 3,861 | 3,746 | 2.7 | % | 3.1 | % | |||||||||||||
Average trailers in operation during period (1) | 3,481 | 3,832 | 3,755 | 3,832 | (9.2 | ) % | (2.0 | ) % |
(1) | Defined under "Operating Statistics," above. |
(2) | Includes 3,075 and 2,680 company-owned tractors for the third quarter of 2018 and 2017, respectively. |
Includes 2,974 and 2,680 company-owned tractors for the year-to-date September 30, 2018 and 2017 periods, respectively.
(3) | In order to improve comparability, average tractors of 906 and 302 were used as the denominator in the Swift Refrigerated average revenue per tractor calculation for the quarter and year-to-date periods ended September 30, 2017, respectively, reflecting the pro-rata portion of the year for which Swift's results of operations were reported following the close of the 2017 Merger. |
Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The Swift Refrigerated segment's total revenue and fuel surcharge revenue increased by $163.8 million and $19.0 million, respectively, primarily due to including results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Average revenue per tractor increased by 2.3% in the third quarter of 2018 compared to the last 22 days in the third quarter of 2017. Revenue per loaded mile, excluding fuel surcharge, increased by 10.1%, while miles per tractor decreased by 6.7% in the third quarter of 2018, compared to the last 22 days in the third quarter of 2017.
During the third quarter of 2018, we invested in additional leadership and launched initiatives to improve the Swift Refrigerated segment. The focused efforts have resulted in a 300 basis point and 340 basis point improvement in Operating Ratio and Adjusted Operating Ratio, respectively. We expect to see continued progress in this segment in the fourth quarter of 2018.
Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The Swift Refrigerated segment's total revenue and fuel surcharge revenue increased by $568.9 million and $63.4 million, respectively, primarily due to including results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Average revenue per tractor decreased by 0.8%, in the year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period, primarily driven by a decrease in utilization, while revenue per loaded mile, excluding fuel surcharge, increased 5.4%.
Operating Ratio and Adjusted Operating Ratio improved by 250 basis points and 290 basis points, respectively, primarily driven by the increases in revenue discussed above, and partially offset by an increase in driving associate-related costs.
42
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Knight Logistics Segment
The Knight Logistics segment is less asset-intensive than the trucking segments and is instead dependent upon capable non-driver employees, modern and effective information technology, and third-party capacity providers. Knight Logistics' revenue is generated primarily by its brokerage and intermodal operations. We also provide logistics, freight management and other non-trucking services to our customers through our Knight Logistics segment. We generate additional revenue by offering specialized logistics solutions (including, but not limited to, origin management, surge volume, disaster relief, special projects, and other logistic needs). Knight Logistics' revenue is mainly affected by the rates we obtain from customers, the freight volumes we ship through third-party capacity providers, and our ability to secure third-party capacity providers to transport customer freight.
The most significant expense in the Knight Logistics segment is the (primarily) variable cost of purchased transportation that we pay to third-party capacity providers (including rail providers), included in "Purchased transportation" in the condensed consolidated income statements. Variability in this expense depends on truckload and rail capacity, availability of third-party capacity providers, rates charged to customers, and current freight demand and customer shipping needs. Fixed Knight Logistics operating expenses primarily include non-driver employee compensation and benefits recorded in "Salaries, wages, and benefits" in the condensed consolidated income statements, and depreciation and amortization expense recorded in "Depreciation and amortization of property and equipment."
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands, except per load data) | Increase (Decrease) | ||||||||||||||||||||
Total revenue | $ | 89,554 | $ | 57,904 | $ | 235,165 | $ | 166,959 | 54.7 | % | 40.9 | % | |||||||||
Revenue, excluding intersegment transactions | $ | 87,916 | $ | 56,560 | $ | 230,352 | $ | 162,053 | 55.4 | % | 42.1 | % | |||||||||
Operating income | $ | 8,816 | $ | 3,651 | $ | 16,506 | $ | 8,677 | 141.5 | % | 90.2 | % | |||||||||
Revenue per load (1) – Brokerage only | $ | 1,454 | $ | 1,358 | $ | 1,541 | $ | 1,288 | 7.1 | % | 19.6 | % | |||||||||
Gross margin percentage – Brokerage only (1) | 18.3 | % | 16.3 | % | 15.7 | % | 15.0 | % | 200 | bps | 70 | bps | |||||||||
GAAP: Operating Ratio (1) | 90.2 | % | 93.7 | % | 93.0 | % | 94.8 | % | (350 | bps) | (180 | bps) | |||||||||
Non-GAAP: Adjusted Operating Ratio (1) | 90.0 | % | 93.5 | % | 92.8 | % | 94.6 | % | (350 | bps) | (180 | bps) |
(1) | Defined under "Operating Statistics," above. |
Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The Knight Logistics segment's total revenue increased $31.7 million, which includes $0.9 million in revenue from Abilene for the third quarter of 2018, compared to zero in 2017. Brokerage revenue, excluding intersegment transactions, increased 60.6% in the Knight brokerage business, which is the largest component of the Knight Logistics segment. This was driven by a 7.1% increase in revenue per load and a 50.1% increase in load volumes.
Knight Logistics' Operating Ratio and Adjusted Operating Ratio each improved by 350 basis points, primarily driven by the increases in revenue discussed above. Brokerage gross margin percentage for the quarter increased to 18.3% by 200 basis points on a year-over-year basis, primarily due to the increase in revenue per load, which was partially offset by a corresponding increase in purchased transportation costs.
We plan to continue to invest in Knight's logistics service offerings, which we expect will continue to improve our return on capital compared with asset-based operations.
Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The Knight Logistics segment's total revenue increased $68.2 million, which includes $2.0 million in revenue from Abilene from March 17, 2018 through September 30, 2018, compared to zero in 2017. Brokerage revenue, excluding intersegment transactions, increased 44.0% in the Knight brokerage business. This was driven by a 19.6% increase in revenue per load and a 20.4% increase in Knight brokerage load volumes.
Knight Logistics' Operating Ratio and Adjusted Operating Ratio each improved by 180 basis points, primarily driven by the increases in revenue discussed above. Brokerage gross margin percentage increased to 15.7% by 70 basis points, primarily due to the increase in revenue per load, which was partially offset by a corresponding increase in purchased transportation costs.
43
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Swift Intermodal Segment
The Swift Intermodal segment complements our regional operating model, allows us to better serve customers in longer haul lanes, and reduces our investment in fixed assets. Through the Swift Intermodal segment, we generate revenue by moving freight over the rail in our containers and other trailing equipment, combined with revenue for drayage to transport loads between railheads and customer locations. The most significant expense in the Swift Intermodal segment is the cost of purchased transportation that we pay to third-party capacity providers (including rail providers), which is primarily variable and included in "Purchased transportation" in the condensed consolidated income statements. Purchased transportation varies as it relates to rail capacity, freight demand, and customer shipping needs. The main fixed costs in the Swift Intermodal segment are depreciation of our containers and chassis, as well as non-driver employee compensation and benefits.
Note: The quarter and year-to-date September 30, 2017 figures include Swift's results for the 22-day period following the 2017 Merger date only.
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands, except per load data) | Increase (Decrease) | ||||||||||||||||||||
Total revenue | $ | 123,065 | $ | 24,046 | $ | 339,841 | $ | 24,046 | 411.8 | % | 1,313.3 | % | |||||||||
Revenue, excluding fuel surcharge | $ | 103,797 | $ | 21,004 | $ | 286,998 | $ | 21,004 | 394.2 | % | 1,266.4 | % | |||||||||
Operating income | $ | 9,453 | $ | 1,396 | $ | 17,455 | $ | 1,396 | 577.1 | % | 1,150.4 | % | |||||||||
Average revenue per load (1) | $ | 2,185 | $ | 1,885 | $ | 1,991 | $ | 1,885 | 15.9 | % | 5.6 | % | |||||||||
GAAP: Operating Ratio (1) | 92.3 | % | 94.2 | % | 94.9 | % | 94.2 | % | (190 | bps) | 70 | bps | |||||||||
Non-GAAP: Adjusting Operating Ratio (1) | 90.9 | % | 93.4 | % | 93.9 | % | 93.4 | % | (250 | bps) | 50 | bps | |||||||||
Load Count | 47,495 | 11,140 | 144,148 | 11,140 | 326.3 | % | 1,194.0 | % | |||||||||||||
Average tractors in operation during period (1) (2) | 645 | 535 | 615 | 537 | 20.6 | % | 14.5 | % | |||||||||||||
Average containers in operation during period (1) | 9,366 | 8,047 | 9,203 | 8,047 | 16.4 | % | 14.4 | % |
(1) | Defined under "Operating Statistics," above. |
(2) | Includes 560 and 443 company-owned tractors for the third quarter of 2018 and 2017, respectively. |
Includes 524 and 443 company-owned tractors for the year-to-date September 30, 2018 and 2017 periods, respectively.
Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The Swift Intermodal segment's total revenue and fuel surcharge revenue increased by $99.0 million and $16.2 million, respectively, primarily due to including results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Additionally, average revenue per container, excluding fuel surcharge, increased by 2.6%. In order to improve comparability, an average container count of 1,945 was used as the denominator in the Swift Intermodal average revenue per container calculation for the quarter ended September 30, 2017, reflecting the pro-rata portion of the year for which Swift's results of operations were reported following the close of the 2017 Merger.
We continued to see meaningful improvement in our operating profitability within our Swift Intermodal segment during the third quarter of 2018, as a result of our focus on improving our revenue per load and growing load counts, while executing on cost control. Operating Ratio and Adjusted Operating Ratio improved by 190 basis points and 250 basis points, respectively, primarily due to a 15.9% increase in average revenue per load.
Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The Swift Intermodal segment's total revenue and fuel surcharge revenue increased by $315.8 million and $49.8 million, respectively, primarily due to including results for the full third quarter of 2018, compared to the last 22 days in the prior year-to-date period. Average revenue per container, excluding fuel surcharge, decreased by 3.7%. In order to improve comparability, an average container count of 648 was used as the denominator in the Swift Intermodal average revenue per container calculation for the year-to-date September 30, 2017 period, reflecting the pro-rata portion of the year for which Swift's results of operations were reported following the close of the 2017 Merger.
Operating Ratio and Adjusted Operating Ratio increased by 70 basis points and 50 basis points, respectively, primarily due to a 5.6% increase in average revenue per load.
44
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Results of Operations — Consolidated Operating and Other Expenses |
Consolidated Operating Expenses
The following tables present certain operating expenses from our condensed consolidated income statements, including each operating expense as a percentage of total revenue and as a percentage of revenue, excluding fuel surcharge. Fuel surcharge revenue can be volatile and is primarily dependent upon the cost of fuel, rather than operating expenses unrelated to fuel. Therefore, we believe that revenue, excluding fuel surcharge is a better measure for analyzing many of our expenses and operating metrics.
Note: The reported results do not include the results of operations of Swift and its subsidiaries on and prior to the 2017 Merger, in accordance with the accounting treatment applicable to the transaction. Additionally, the reported results do not include the results of operations of Abilene on and prior to its acquisition by the Company on March 16, 2018 in accordance with the accounting treatment applicable to the transaction. Accordingly, comparisons between the Company's quarter and year-to-date September 30, 2018 results and prior periods may not be meaningful.
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Salaries, wages, and benefits | $ | 381,174 | $ | 154,390 | $ | 1,114,252 | $ | 316,844 | 146.9 | % | 251.7 | % | |||||||||
% of total revenue | 28.3 | % | 29.6 | % | 28.2 | % | 29.7 | % | (130 | bps) | (150 | bps) | |||||||||
% of revenue, excluding fuel surcharge | 32.1 | % | 32.9 | % | 32.0 | % | 32.9 | % | (80 | bps) | (90 | bps) |
Salaries, wages, and benefits expense is primarily affected by the total number of miles driven by company driving associates, the rate per mile we pay our company driving associates, and employee benefits, including healthcare, workers' compensation, and other benefits. To a lesser extent, non-driver employee headcount, compensation, and benefits affect this expense. Driving associate wages represent the largest component of salaries, wages, and benefits expense.
Several ongoing market factors have reduced the pool of available driving associates, contributing to a challenging driver sourcing market, which we believe will continue. Having a sufficient number of qualified driving associates is our biggest headwind, although we continue to seek ways to attract and retain qualified driving associates, including heavily investing in our recruiting efforts, our driving academies, and technology and terminals that improve the experience of driving associates. As a result of the tight market for qualified driving associates, we granted pay increases to our driving associates throughout 2018, as supported by increases in customer rates. We expect driving associate pay to remain inflationary, which could result in additional driving associate pay increases in the future.
• | Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The $226.8 million increase in consolidated salaries, wages, and benefits includes a $210.9 million increase in expense from Swift's results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Further, Knight's salaries, wages, and benefits expense increased $15.9 million, which included $8.1 million in expense from Abilene's third quarter 2018 results. The remaining $7.8 million increase in Knight's expense was primarily related to Knight's driving associate-related costs, which were affected by driving associate pay increases over the last twelve months and an increase in miles driven by company driving associates. |
• | Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $797.4 million increase in consolidated salaries, wages, and benefits includes a $753.3 million increase in expense from Swift's results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Further, Knight's salaries, wages, and benefits expense increased $44.1 million, which included $16.8 million in expense from Abilene's results from March 17, 2018 to September 30, 2018 . The remaining $27.3 million in Knight's expense was primarily related to Knight's driving associate-related costs, which were affected by driving associate pay increases over the last twelve months and an increase in miles driven by company driving associates. |
45
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Fuel | $ | 162,832 | $ | 62,300 | $ | 470,617 | $ | 131,252 | 161.4 | % | 258.6 | % | |||||||||
% of total revenue | 12.1 | % | 11.9 | % | 11.9 | % | 12.3 | % | 20 | bps | (40 | bps) | |||||||||
% of revenue, excluding fuel surcharge | 13.7 | % | 13.3 | % | 13.5 | % | 13.6 | % | 40 | bps | (10 | bps) |
Fuel expense consists primarily of diesel fuel expense for our company-owned tractors and fuel taxes. The primary factors affecting our fuel expense are the cost of diesel fuel, the fuel economy of our equipment, and the miles driven by company driving associates.
Our fuel surcharge programs help to offset increases in fuel prices, but apply only to loaded miles and typically do not offset non-paid empty miles, idle time, or out-of-route miles driven. Typical fuel surcharge programs involve a computation based on the change in national or regional fuel prices. These programs may update as often as weekly, but typically require a specified minimum change in fuel cost to prompt a change in fuel surcharge revenue for our trucking segments. Therefore, many of these programs have a time lag between when fuel costs change and when the change is reflected in fuel surcharge revenue. Due to this time lag, our fuel expense, net of fuel surcharge, negatively impacts our operating income during periods of sharply rising fuel costs and positively impacts our operating income during periods of falling fuel costs. We continue to utilize our fuel efficiency initiatives such as trailer blades, idle-control, managing tractor speeds, updating our fleet with more fuel-efficient engines, managing fuel procurement, and driving associate training programs that we believe contribute to controlling our fuel expense.
• | Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The $100.5 million increase in consolidated fuel expense includes an $87.7 million increase in expense from Swift's results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Knight's fuel expense increased $12.8 million, which includes $4.4 million in expense from Abilene's third quarter 2018 results. The increase was a result of an increase in miles driven by Knight's company driving associates and overall higher US diesel fuel prices in the third quarter of 2018 at $3.24 per gallon, compared to the third quarter of 2017 at $2.63 per gallon. |
• | Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $339.4 million increase in consolidated fuel expense includes a $303.8 million increase in expense from Swift's results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Knight's fuel expense increased $35.6 million, which includes $10.5 million in expense from Abilene's March 17, 2018 to September 30, 2018 results. The increase was a result of an increase in miles driven by Knight's company driving associates and overall higher US diesel fuel prices in the year-to-date September 30, 2018 period at $3.15 per gallon, compared to the year-to-date September 30, 2017 period at $2.58 per gallon. |
46
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Operations and maintenance | $ | 87,362 | $ | 37,267 | $ | 260,660 | $ | 78,516 | 134.4 | % | 232.0 | % | |||||||||
% of total revenue | 6.5 | % | 7.1 | % | 6.6 | % | 7.4 | % | (60 | bps) | (80 | bps) | |||||||||
% of revenue, excluding fuel surcharge | 7.3 | % | 7.9 | % | 7.5 | % | 8.2 | % | (60 | bps) | (70 | bps) |
Operations and maintenance expense consists of direct operating expenses, equipment maintenance, and tire expense. Operations and maintenance expenses are affected by the age of our company-owned fleet of tractors and trailers. We expect the driver market to remain competitive throughout 2018, which could increase future driving associate development and recruiting costs and negatively affect our operations and maintenance expense. We expect to continue refreshing our Knight and Swift tractor fleets in the coming quarters, and anticipate that maintenance costs will gradually decrease as we reduce the average age of our fleet.
• | Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The $50.1 million increase in consolidated operations and maintenance expense includes a $47.1 million increase in expense from Swift's results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Knight's operations and maintenance expense increased $3.0 million, which includes $2.3 million in expense from Abilene's third quarter 2018 results. |
• | Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $182.1 million increase in consolidated operations and maintenance expense includes a $175.5 million increase in expense from Swift's results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Knight's operations and maintenance expense increased $6.6 million, which includes $5.1 million in expense from Abilene's March 17, 2018 to September 30, 2018 results. |
Knight's quarter and year-to-date increases in operations and maintenance expense were primarily due to increased tractor maintenance and tractor tire expenses.
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Insurance and claims | $ | 52,701 | $ | 21,117 | $ | 164,975 | $ | 37,982 | 149.6 | % | 334.4 | % | |||||||||
% of total revenue | 3.9 | % | 4.0 | % | 4.2 | % | 3.6 | % | (10 | bps) | 60 | bps | |||||||||
% of revenue, excluding fuel surcharge | 4.4 | % | 4.5 | % | 4.7 | % | 3.9 | % | (10 | bps) | 80 | bps |
Insurance and claims expense consists of premiums for liability, physical damage, and cargo, and will vary based upon the frequency and severity of claims, as well as our level of self-insurance, and premium expense. In recent years, insurance carriers have raised premiums for many businesses, including transportation companies, and as a result, our insurance and claims expense could increase in the future, or we could raise our self-insured retention when our policies are renewed or replaced. Insurance and claims expense also varies based on the number of miles driven by company driving associates and independent contractors, the frequency and severity of accidents, trends in development factors used in actuarial accruals, and developments in large, prior-year claims. In future periods, Swift's higher self-retention limits may cause our consolidated insurance and claims expense to fluctuate more.
• | Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The $31.6 million increase in consolidated insurance and claims expense includes a $30.3 million increase in expense from Swift's results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Knight's insurance and claims expense increased $1.3 million, which includes $0.8 million in expense from Abilene's third quarter 2018 results. As a percentage of Knight's revenue, excluding fuel surcharge, Knight's insurance and claims expense slightly decreased. |
• | Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $127.0 million increase in consolidated insurance and claims expense includes a $122.2 million increase in expense from Swift's results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Knight's insurance and claims expense increased $4.8 million, which includes $1.4 million in expense from Abilene's March 17, 2018 through September 30, 2018 results. As a percentage of Knight's revenue, excluding fuel surcharge, Knight's insurance and claims expense slightly decreased. |
47
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Operating taxes and licenses | $ | 21,986 | $ | 8,793 | $ | 67,807 | $ | 17,839 | 150.0 | % | 280.1 | % | |||||||||
% of total revenue | 1.6 | % | 1.7 | % | 1.7 | % | 1.7 | % | (10 | bps) | — | ||||||||||
% of revenue, excluding fuel surcharge | 1.8 | % | 1.9 | % | 1.9 | % | 1.9 | % | (10 | bps) | — |
Operating taxes and licenses include state franchise taxes, federal highway use taxes, property taxes, vehicle license and registration fees, fuel and mileage taxes, among others. The expense is impacted by changes in the tax rates and registration fees associated with our tractor fleet and regional operating facilities.
• | Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The $13.2 million increase in consolidated operating taxes and licenses includes a $12.0 million increase in expense from Swift's results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Knight's operating taxes and licenses expense increased $1.2 million. As a percentage of Knight's revenue, excluding fuel surcharge, Knight's operating taxes and licenses remained relatively flat. |
• | Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $50.0 million increase in consolidated operating taxes and licenses includes a $47.0 million increase in expense from Swift's results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Knight's operating taxes and licenses expense increased $3.0 million. As a percentage of Knight's revenue, excluding fuel surcharge, Knight's operating taxes and licenses remained relatively flat. |
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Communications | $ | 5,041 | $ | 1,921 | $ | 15,783 | $ | 4,125 | 162.4 | % | 282.6 | % | |||||||||
% of total revenue | 0.4 | % | 0.4 | % | 0.4 | % | 0.4 | % | — | — | |||||||||||
% of revenue, excluding fuel surcharge | 0.4 | % | 0.4 | % | 0.5 | % | 0.4 | % | — | 10 | bps |
Communications expense is comprised of costs associated with our tractor and trailer tracking systems, information technology systems, and phone systems.
• | Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The $3.1 million increase in consolidated communications expense is almost entirely attributed to the increase in expense from Swift's results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Knight's communications expense remained flat for the third quarter of 2018, compared to the third quarter of 2017. |
• | Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $11.7 million increase in consolidated communications expense includes an $11.4 million increase in expense from Swift's results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Knight's communications expense increased by $0.2 million due to including Abilene's results from March 17, 2018 through September 30, 2018, but remained flat as a percentage of Knight's revenue, excluding fuel surcharge. |
48
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Depreciation and amortization of property and equipment | $ | 97,708 | $ | 43,477 | $ | 287,319 | $ | 102,280 | 124.7 | % | 180.9 | % | |||||||||
% of total revenue | 7.3 | % | 8.3 | % | 7.3 | % | 9.6 | % | (100 | bps) | (230 | bps) | |||||||||
% of revenue, excluding fuel surcharge | 8.2 | % | 9.3 | % | 8.2 | % | 10.6 | % | (110 | bps) | (240 | bps) |
Depreciation relates primarily to our owned tractors, trailers, buildings, ELDs and other communication units, and other similar assets. Changes to this fixed cost are generally attributed to increases or decreases to company-owned equipment, the relative percentage of owned versus leased equipment, and fluctuations in new equipment purchase prices, which have historically been precipitated in part by new or proposed federal and state regulations (such as the EPA engine emissions requirements relating to post-2014 model tractors and the California trailer efficiency requirements). Depreciation can also be affected by the cost of used equipment that we sell or trade and the replacement of older used equipment. Management periodically reviews the condition, average age, and reasonableness of estimated useful lives and salvage values of our equipment and considers such factors in light of our experience with similar assets, used equipment market conditions, and prevailing industry practice.
• | Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The $54.2 million increase in consolidated depreciation and amortization of property and equipment includes a $51.0 million increase in expense from Swift's results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Knight's depreciation and amortization of property and equipment increased $3.2 million, which includes $2.3 million in expense from Abilene's third quarter 2018 results. |
• | Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $185.0 million increase in consolidated depreciation and amortization of property and equipment includes a $179.4 million increase in expense from Swift's results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Knight's depreciation and amortization of property and equipment increased $5.6 million, which includes $5.1 million from Abilene's March 17, 2018 through September 30, 2018 results. |
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Amortization of intangibles | $ | 10,695 | $ | 2,654 | $ | 31,891 | $ | 2,904 | 303.0 | % | 998.2 | % | |||||||||
% of total revenue | 0.8 | % | 0.5 | % | 0.8 | % | 0.3 | % | 30 | bps | 50 | bps | |||||||||
% of revenue, excluding fuel surcharge | 0.9 | % | 0.6 | % | 0.9 | % | 0.3 | % | 30 | bps | 60 | bps |
Amortization of intangibles primarily relates to intangible assets identified with the 2017 Merger. See Note 4 and Note 7 in Part I, Item 1, of this Quarterly Report for further details regarding the Company's intangible assets.
The $8.0 million quarter-to-date increase and $29.0 million year-to-date increase in consolidated amortization of intangibles is almost entirely attributed to Swift's amortization of the intangible assets identified with the 2017 Merger. The remaining increase is attributed to amortization of the intangible assets associated with the Abilene Acquisition.
49
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Rental expense | $ | 39,806 | $ | 15,388 | $ | 140,384 | $ | 17,939 | 158.7 | % | 682.6 | % | |||||||||
% of total revenue | 3.0 | % | 3.0 | % | 3.6 | % | 1.7 | % | — | 190 | bps | ||||||||||
% of revenue, excluding fuel surcharge | 3.3 | % | 3.3 | % | 4.0 | % | 1.9 | % | — | 210 | bps |
Rental expense consists primarily of payments for tractors and trailers financed with operating leases. The primary factors affecting the expense are the size of our revenue equipment fleet and the relative percentage of owned versus leased equipment.
• | Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The $24.4 million increase in consolidated rental expense includes a $24.3 million increase in expense from Swift's results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Knight's rental expense increased $0.1 million, primarily due to Abilene's third quarter 2018 results. |
• | Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $122.4 million increase in consolidated rental expense includes a $122.0 million increase in expense from Swift's results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Knight's rental expense increased by $0.4 million, primarily due to Abilene's March 17, 2018 through September 30, 2018 results. Consolidated rental expense increased as a percentage of consolidated revenue, excluding fuel surcharge, as Swift historically obtained a larger portion of its equipment through operating leases, as compared to Knight. |
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Purchased transportation | $ | 329,338 | $ | 127,434 | $ | 989,333 | $ | 244,358 | 158.4 | % | 304.9 | % | |||||||||
% of total revenue | 24.5 | % | 24.4 | % | 25.1 | % | 22.9 | % | 10 | bps | 220 | bps | |||||||||
% of revenue, excluding fuel surcharge | 27.7 | % | 27.1 | % | 28.4 | % | 25.4 | % | 60 | bps | 300 | bps |
Purchased transportation expense is comprised of payments to independent contractors in our trucking operations, as well as payments to third-party capacity providers related to logistics, freight management, and non-trucking services in our logistics and intermodal businesses. Purchased transportation is generally affected by capacity in the market as well as changes in fuel prices. As capacity tightens, our payments to third-party capacity providers and to independent contractors tend to increase. Additionally, as fuel prices increase, payments to third-party capacity providers and independent contractors increase.
We expect purchased transportation will increase as a percentage of revenue if we are successful in continuing to grow our logistics businesses, as well as Swift Intermodal. The increase could be partially offset if independent contractors exit the market with recent regulatory changes or further increased if we need to pay independent contractors more to stay with us in light of such regulatory changes. Third-party capacity has recently tightened, and we anticipate that this trend will continue in the fourth quarter of 2018.
• | Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The $201.9 million increase in consolidated purchased transportation expense includes a $174.7 million increase in expense from Swift's results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. Knight's purchased transportation expense increased by $27.2 million, which includes $2.3 million from Abilene's third quarter 2018 results. The remaining increase in Knight's purchased transportation expense was almost entirely attributed to the Knight Logistics segment. |
• | Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $745.0 million increase in consolidated purchased transportation expense includes a $682.1 million increase in expense from Swift's results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Knight's purchased transportation expense increased by $62.9 million, which includes $5.5 million from Abilene's March 17, 2018 through September 30, 2018 results. The remaining increase in Knight's purchased transportation expense was almost entirely attributed to the Knight Logistics segment. |
50
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Impairments | $ | — | $ | 16,746 | $ | — | $ | 16,746 | (100.0 | ) % | (100.0 | ) % |
The $16.7 million consolidated impairments for the quarter and year-to-date September 30, 2017 periods relate to the termination of the implementation of Swift's enterprise resource planning system.
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||
Miscellaneous operating expenses | $ | 13,688 | $ | 11,972 | $ | 44,139 | $ | 21,873 | 14.3 | 101.8 |
Miscellaneous operating expenses primarily consist of legal and professional services fees, general and administrative expenses, other costs, as well as gain on sales of equipment.
• | Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The $1.7 million increase in consolidated miscellaneous operating expenses includes a $3.5 million increase in expense from Swift's results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017. This was partially offset by a $1.8 million decrease in Knight's miscellaneous operating expenses, primarily driven by an increase in gain on sales of equipment due to a strong used truck market. |
• | Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $22.3 million increase in consolidated miscellaneous operating expenses includes a $25.2 million increase in expense from Swift's results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period. Knight's miscellaneous operating expenses decreased $3.0 million, primarily driven by an increase in gain on sales of equipment due to a strong used truck market. |
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Merger-related costs | $ | — | $ | 12,338 | $ | — | $ | 16,516 | (100.0 | ) % | (100.0 | ) % |
The $12.3 million and $16.5 million consolidated merger-related costs for the quarter and year-to-date September 30, 2017 periods, respectively, primarily pertained to legal and professional costs incurred by Knight in conjunction with the 2017 Merger.
51
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Consolidated Other Expenses
Quarter-to-Date September 30, | Year-to-Date September 30, | QTD 2018 vs. | YTD 2018 vs. | ||||||||||||||||||
2018 | 2017 | 2018 | 2017 | QTD 2017 | YTD 2017 | ||||||||||||||||
(Dollars in thousands) | Increase (Decrease) | ||||||||||||||||||||
Interest expense | $ | 7,528 | $ | 1,812 | $ | 21,424 | $ | 1,948 | 315.5 | % | 999.8 | % | |||||||||
Income tax expense (benefit) | 34,624 | (1,272 | ) | 80,816 | 17,786 | (2,822.0 | )% | 354.4 | % |
Interest expense — Interest expense is comprised of debt and capital lease interest expense as well as amortization of deferred loan costs. The $5.7 million quarter-to-date and $19.5 million year-to-date increases in consolidated interest expense are attributed to the inclusion of Swift's debt and capital lease balances during the quarter and year-to-date September 30, 2018 periods.
Income tax expense — In addition to the discussion below, Note 8 in Part I, Item 1 of this Quarterly Report provides further analysis related to income taxes.
• | Comparison Between the Quarter-to-Date September 30, 2018 and 2017 Periods — The $35.9 million increase in consolidated income tax expense includes a $21.8 million increase in expense from Swift's results for the full third quarter of 2018, compared to the last 22 days in the third quarter of 2017, and a $14.1 million increase in Knight's income tax expense. The consolidated effective tax rate for the third quarter of 2018 was 24.6%, reflecting the reduced federal corporate income tax rate from 35.0% to 21.0%, in accordance with the Tax Cuts and Jobs Act of 2017. The consolidated effective tax rate for the third quarter of 2017 was (43.5)%, as we recognized discrete items relating to stock compensation deductions and the impact of state tax rate changes on deferred taxes benefiting that period. |
• | Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $63.0 million increase in consolidated income tax expense includes a $44.5 million increase in expense from Swift's results for the full year-to-date September 30, 2018 period, compared to the last 22 days in the prior year-to-date period, and a $18.5 million increase in Knight's income tax expense. The consolidated effective tax rate for the year-to-date September 30, 2018 period was 23.1%, as compared to 32.1% for the year-to-date September 30, 2017 period. The year-to-date effective tax rate decreased, primarily due to the reduced federal corporate income tax rate from 35.0% to 21.0%, in accordance with the Tax Cuts and Jobs Act of 2017. The Company recognized discrete items relating to stock compensation deductions and a favorable audit settlement of nondeductible penalties during the year-to-date September 30, 2018 period. The Company also recognized discrete items relating to stock compensation deductions and the impact of state tax rate changes on deferred taxes during the year-to-date September 30, 2017 period. |
Non-GAAP Financial Measures |
The terms "Adjusted Net Income Attributable to Knight-Swift," "Adjusted EPS," and "Adjusted Operating Ratio," as we define them, are not presented in accordance with GAAP. These financial measures supplement our GAAP results in evaluating certain aspects of our business. We believe that using these measures improves comparability in analyzing our performance because they remove the impact of items from our operating results that, in our opinion, do not reflect our core operating performance. Management and the Board focus on Adjusted Net Income Attributable to Knight-Swift, Adjusted EPS, and Adjusted Operating Ratio as key measures of our performance, all of which are reconciled to the most comparable GAAP financial measures and further discussed below. We believe our presentation of these non-GAAP financial measures is useful because it provides investors and securities analysts the same information that we use internally for purposes of assessing our core operating performance.
Adjusted Net Income Attributable to Knight-Swift, Adjusted EPS, and Adjusted Operating Ratio are not substitutes for their comparable GAAP financial measures, such as net income, cash flows from operating activities, operating income, or other measures prescribed by GAAP. There are limitations to using non-GAAP financial measures. Although we believe that they improve comparability in analyzing our period to period performance, they could limit comparability to other companies in our industry if those companies define these measures differently. Because of these limitations, our non-GAAP financial measures should not be considered measures of income generated by our business or discretionary cash available to us to invest in the growth of our business. Management compensates for these limitations by primarily relying on GAAP results and using non-GAAP financial measures on a supplemental basis.
Pursuant to the requirements of Regulation G, the following tables reconcile GAAP consolidated net income attributable to Knight-Swift to non-GAAP consolidated Adjusted Net Income attributable to Knight-Swift, GAAP consolidated earnings per diluted share to non-GAAP consolidated Adjusted EPS, GAAP consolidated Operating Ratio to non-GAAP consolidated Adjusted Operating Ratio, and GAAP reportable segment Operating Ratio to non-GAAP reportable segment Adjusted Operating Ratio.
52
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Note: The reported results do not include the results of operations of Swift and its subsidiaries on and prior to the 2017 Merger, in accordance with the accounting treatment applicable to the transaction. Additionally, the reported results do not include the results of operations of Abilene on and prior to its acquisition by Knight on March 16, 2018 in accordance with the accounting treatment applicable to the transaction. Accordingly, comparisons between the Company's quarter and year-to-date September 30, 2018 results and prior periods may not be meaningful.
Non-GAAP Reconciliation:
Consolidated Adjusted Net Income Attributable to Knight-Swift and Adjusted EPS
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
(In thousands) | |||||||||||||||
GAAP: Net income attributable to Knight-Swift | $ | 105,881 | $ | 3,881 | $ | 267,568 | $ | 36,728 | |||||||
Adjusted for: | |||||||||||||||
Income tax expense attributable to Knight-Swift | 34,624 | (1,272 | ) | 80,816 | 17,786 | ||||||||||
Income before income taxes attributable to Knight-Swift | $ | 140,505 | $ | 2,609 | $ | 348,384 | $ | 54,514 | |||||||
Impairments (1) | — | 16,746 | — | 16,746 | |||||||||||
Amortization of intangibles (2) | 10,695 | 2,529 | 31,891 | 2,529 | |||||||||||
Other merger-related operating expenses (3) | — | 6,596 | — | 6,596 | |||||||||||
Merger-related costs (4) | — | 12,338 | — | 16,516 | |||||||||||
Severance expense (5) | 1,568 | — | 1,568 | — | |||||||||||
Adjusted income before income taxes | 152,768 | 40,818 | 381,843 | 96,901 | |||||||||||
Provision for income tax expense at effective rate | (37,646 | ) | (15,307 | ) | (88,578 | ) | (36,338 | ) | |||||||
Non-GAAP: Adjusted Net Income Attributable to Knight-Swift | $ | 115,122 | $ | 25,511 | $ | 293,265 | $ | 60,563 | |||||||
(1) | The Company terminated the implementation of Swift's enterprise resource planning system in 2017, resulting in an impairment loss. |
(2) | "Amortization of intangibles" reflects the non-cash amortization expense relating to intangible assets identified in the 2017 Merger, Abilene Acquisition, and historical Knight acquisitions. Refer to Note 4 in Part I, Item 1 of this Quarterly Report for additional details. |
(3) | "Other merger-related operating expenses" represent one-time expenses associated with the 2017 Merger, including acceleration of stock compensation expense, bonuses, and other operating expenses. These expenses were recorded in the "Salaries, wages, and benefits," "Purchased transportation," and "Miscellaneous operating expenses" line items in the condensed consolidated income statements. |
(4) | During the second and third quarters of 2017, Knight incurred certain merger-related expenses associated with the 2017 Merger, consisting of legal and professional fees. |
(5) | Severance expenses were incurred during the third quarter of 2018 in relation to certain organizational changes at Swift. |
53
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Note: Since the numbers reflected in the table below are calculated on a per share basis, they may not foot due to rounding.
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
GAAP: Earnings per diluted share | $ | 0.60 | $ | 0.04 | $ | 1.50 | $ | 0.41 | |||||||
Adjusted for: | |||||||||||||||
Income tax expense attributable to Knight-Swift | 0.19 | (0.01 | ) | 0.45 | 0.20 | ||||||||||
Income before income taxes attributable to Knight-Swift | 0.79 | 0.03 | 1.95 | 0.61 | |||||||||||
Impairments (1) | — | 0.16 | — | 0.19 | |||||||||||
Amortization of intangibles (2) | 0.06 | 0.02 | 0.18 | 0.03 | |||||||||||
Other merger-related operating expenses (3) | — | 0.06 | — | 0.07 | |||||||||||
Merger-related costs (4) | — | 0.12 | — | 0.19 | |||||||||||
Severance expense (5) | 0.01 | — | 0.01 | — | |||||||||||
Adjusted income before income taxes | 0.86 | 0.39 | 2.14 | 1.09 | |||||||||||
Provision for income tax expense at effective rate | (0.21 | ) | (0.15 | ) | (0.50 | ) | (0.41 | ) | |||||||
Non-GAAP: Adjusted EPS | $ | 0.65 | $ | 0.25 | $ | 1.64 | $ | 0.68 | |||||||
Non-GAAP Reconciliation: Consolidated Adjusted Operating Ratio
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
GAAP Presentation | (Dollars in thousands) | ||||||||||||||
Total revenue | $ | 1,346,611 | $ | 521,608 | $ | 3,949,426 | $ | 1,066,033 | |||||||
Total operating expenses | (1,202,331 | ) | (515,797 | ) | (3,587,160 | ) | (1,009,174 | ) | |||||||
Operating income | $ | 144,280 | $ | 5,811 | $ | 362,266 | $ | 56,859 | |||||||
Operating Ratio | 89.3 | % | 98.9 | % | 90.8 | % | 94.7 | % | |||||||
Non-GAAP Presentation | |||||||||||||||
Total revenue | $ | 1,346,611 | $ | 521,608 | $ | 3,949,426 | $ | 1,066,033 | |||||||
Fuel surcharge | (157,868 | ) | (51,925 | ) | (466,763 | ) | (104,348 | ) | |||||||
Revenue, excluding fuel surcharge | 1,188,743 | 469,683 | 3,482,663 | 961,685 | |||||||||||
Total operating expenses | 1,202,331 | 515,797 | 3,587,160 | 1,009,174 | |||||||||||
Adjusted for: | |||||||||||||||
Fuel surcharge | (157,868 | ) | (51,925 | ) | (466,763 | ) | (104,348 | ) | |||||||
Impairments (1) | — | (16,746 | ) | — | (16,746 | ) | |||||||||
Amortization of intangibles (2) | (10,695 | ) | (2,529 | ) | (31,891 | ) | (2,529 | ) | |||||||
Other merger-related operating expenses (3) | — | (6,596 | ) | — | (6,596 | ) | |||||||||
Merger-related costs (4) | — | (12,338 | ) | — | (16,516 | ) | |||||||||
Severance expense (5) | (1,568 | ) | — | (1,568 | ) | — | |||||||||
Adjusted Operating Expenses | 1,032,200 | 425,663 | 3,086,938 | 862,439 | |||||||||||
Adjusted Operating Income | $ | 156,543 | $ | 44,020 | $ | 395,725 | $ | 99,246 | |||||||
Adjusted Operating Ratio | 86.8 | % | 90.6 | % | 88.6 | % | 89.7 | % |
(1) | See Non-GAAP Reconciliation: Consolidated Adjusted Net Income Attributable to Knight-Swift footnote (1). |
(2) | See Non-GAAP Reconciliation: Consolidated Adjusted Net Income Attributable to Knight-Swift footnote (2). |
(3) | See Non-GAAP Reconciliation: Consolidated Adjusted Net Income Attributable to Knight-Swift footnote (3). |
(4) | See Non-GAAP Reconciliation: Consolidated Adjusted Net Income Attributable to Knight-Swift footnote (4). |
(5) | See Non-GAAP Reconciliation: Consolidated Adjusted Net Income Attributable to Knight-Swift footnote (5). |
54
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Non-GAAP Reconciliation: Reportable Segment Adjusted Operating Ratio
Knight Trucking Segment
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
GAAP Presentation | (Dollars in thousands) | ||||||||||||||
Total revenue | $ | 296,021 | $ | 222,307 | $ | 845,688 | $ | 661,320 | |||||||
Total operating expenses | (239,486 | ) | (213,726 | ) | (691,773 | ) | (606,717 | ) | |||||||
Operating income | $ | 56,535 | $ | 8,581 | $ | 153,915 | $ | 54,603 | |||||||
Operating Ratio | 80.9 | % | 96.1 | % | 81.8 | % | 91.7 | % | |||||||
Non-GAAP Presentation | |||||||||||||||
Total revenue | $ | 296,021 | $ | 222,307 | $ | 845,688 | $ | 661,320 | |||||||
Fuel surcharge | (39,439 | ) | (26,513 | ) | (112,134 | ) | (78,936 | ) | |||||||
Intersegment transactions | (86 | ) | (31 | ) | (159 | ) | (112 | ) | |||||||
Revenue, excluding fuel surcharge and intersegment transactions | 256,496 | 195,763 | 733,395 | 582,272 | |||||||||||
Total operating expenses | 239,486 | 213,726 | 691,773 | 606,717 | |||||||||||
Adjusted for: | |||||||||||||||
Fuel surcharge | (39,439 | ) | (26,513 | ) | (112,134 | ) | (78,936 | ) | |||||||
Intersegment transactions | (86 | ) | (31 | ) | (159 | ) | (112 | ) | |||||||
Amortization of intangibles (1) | (352 | ) | — | (860 | ) | — | |||||||||
Other merger-related operating expenses (2) | — | (6,596 | ) | — | (6,596 | ) | |||||||||
Merger-related costs (3) | — | (12,338 | ) | — | (16,516 | ) | |||||||||
Adjusted Operating Expenses | 199,609 | 168,248 | 578,620 | 504,557 | |||||||||||
Adjusted Operating Income | $ | 56,887 | $ | 27,515 | $ | 154,775 | $ | 77,715 | |||||||
Adjusted Operating Ratio | 77.8 | % | 85.9 | % | 78.9 | % | 86.7 | % |
(1) | See Non-GAAP Reconciliation: Consolidated Adjusted Net Income Attributable to Knight-Swift and Adjusted EPS footnote (2). |
(2) | See Non-GAAP Reconciliation: Consolidated Adjusted Net Income Attributable to Knight-Swift and Adjusted EPS footnote (3). |
(3) | See Non-GAAP Reconciliation: Consolidated Adjusted Net Income Attributable to Knight-Swift and Adjusted EPS footnote (4). |
55
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Swift Truckload Segment
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
GAAP Presentation | (Dollars in thousands) | ||||||||||||||
Total revenue | $ | 400,399 | $ | 115,899 | $ | 1,251,576 | $ | 115,899 | |||||||
Total operating expenses | (346,373 | ) | (107,932 | ) | (1,116,954 | ) | (107,932 | ) | |||||||
Operating income | $ | 54,026 | $ | 7,967 | $ | 134,622 | $ | 7,967 | |||||||
Operating Ratio | 86.5 | % | 93.1 | % | 89.2 | % | 93.1 | % | |||||||
Non-GAAP Presentation | |||||||||||||||
Total revenue | $ | 400,399 | $ | 115,899 | $ | 1,251,576 | $ | 115,899 | |||||||
Fuel surcharge | (52,944 | ) | (13,739 | ) | (169,711 | ) | (13,739 | ) | |||||||
Revenue, excluding fuel surcharge | 347,455 | 102,160 | 1,081,865 | 102,160 | |||||||||||
Total operating expenses | 346,373 | 107,932 | 1,116,954 | 107,932 | |||||||||||
Adjusted for: | |||||||||||||||
Fuel surcharge | (52,944 | ) | (13,739 | ) | (169,711 | ) | (13,739 | ) | |||||||
Adjusted Operating Expenses | 293,429 | 94,193 | 947,243 | 94,193 | |||||||||||
Adjusted Operating Income | $ | 54,026 | $ | 7,967 | $ | 134,622 | $ | 7,967 | |||||||
Adjusted Operating Ratio | 84.5 | % | 92.2 | % | 87.6 | % | 92.2 | % |
Swift Dedicated Segment
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
GAAP Presentation | (Dollars in thousands) | ||||||||||||||
Total revenue | $ | 163,276 | $ | 39,120 | $ | 476,466 | $ | 39,120 | |||||||
Total operating expenses | (141,467 | ) | (36,171 | ) | (418,764 | ) | (36,171 | ) | |||||||
Operating income | $ | 21,809 | $ | 2,949 | $ | 57,702 | $ | 2,949 | |||||||
Operating Ratio | 86.6 | % | 92.5 | % | 87.9 | % | 92.5 | % | |||||||
Non-GAAP Presentation | |||||||||||||||
Total revenue | $ | 163,276 | $ | 39,120 | $ | 476,466 | $ | 39,120 | |||||||
Fuel surcharge | (18,906 | ) | (3,915 | ) | (54,797 | ) | (3,915 | ) | |||||||
Revenue, excluding fuel surcharge | 144,370 | 35,205 | 421,669 | 35,205 | |||||||||||
Total operating expenses | 141,467 | 36,171 | 418,764 | 36,171 | |||||||||||
Adjusted for: | |||||||||||||||
Fuel surcharge | (18,906 | ) | (3,915 | ) | (54,797 | ) | (3,915 | ) | |||||||
Adjusted Operating Expenses | 122,561 | 32,256 | 363,967 | 32,256 | |||||||||||
Adjusted Operating Income | $ | 21,809 | $ | 2,949 | $ | 57,702 | $ | 2,949 | |||||||
Adjusted Operating Ratio | 84.9 | % | 91.6 | % | 86.3 | % | 91.6 | % |
56
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Swift Refrigerated Segment
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
GAAP Presentation | (Dollars in thousands) | ||||||||||||||
Total revenue | $ | 211,282 | $ | 47,506 | $ | 616,444 | $ | 47,506 | |||||||
Total operating expenses | (203,060 | ) | (47,079 | ) | (595,183 | ) | (47,079 | ) | |||||||
Operating income | $ | 8,222 | $ | 427 | $ | 21,261 | $ | 427 | |||||||
Operating Ratio | 96.1 | % | 99.1 | % | 96.6 | % | 99.1 | % | |||||||
Non-GAAP Presentation | |||||||||||||||
Total revenue | $ | 211,282 | $ | 47,506 | $ | 616,444 | $ | 47,506 | |||||||
Fuel surcharge | (23,302 | ) | (4,275 | ) | (67,701 | ) | (4,275 | ) | |||||||
Revenue, excluding fuel surcharge | 187,980 | 43,231 | 548,743 | 43,231 | |||||||||||
Total operating expenses | 203,060 | 47,079 | 595,183 | 47,079 | |||||||||||
Adjusted for: | |||||||||||||||
Fuel surcharge | (23,302 | ) | (4,275 | ) | (67,701 | ) | (4,275 | ) | |||||||
Adjusted Operating Expenses | 179,758 | 42,804 | 527,482 | 42,804 | |||||||||||
Adjusted Operating Income | $ | 8,222 | $ | 427 | $ | 21,261 | $ | 427 | |||||||
Adjusted Operating Ratio | 95.6 | % | 99.0 | % | 96.1 | % | 99.0 | % |
Knight Logistics Segment
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
GAAP Presentation | (Dollars in thousands) | ||||||||||||||
Total revenue | $ | 89,554 | $ | 57,904 | $ | 235,165 | $ | 166,959 | |||||||
Total operating expenses | (80,738 | ) | (54,253 | ) | (218,659 | ) | (158,282 | ) | |||||||
Operating income | $ | 8,816 | $ | 3,651 | $ | 16,506 | $ | 8,677 | |||||||
Operating Ratio | 90.2 | % | 93.7 | % | 93.0 | % | 94.8 | % | |||||||
Non-GAAP Presentation | |||||||||||||||
Total revenue | $ | 89,554 | $ | 57,904 | $ | 235,165 | $ | 166,959 | |||||||
Intersegment transactions | (1,638 | ) | (1,344 | ) | (4,813 | ) | (4,906 | ) | |||||||
Revenue before intersegment transactions | 87,916 | 56,560 | 230,352 | 162,053 | |||||||||||
Total operating expenses | 80,738 | 54,253 | 218,659 | 158,282 | |||||||||||
Adjusted for: | |||||||||||||||
Intersegment transactions | (1,638 | ) | (1,344 | ) | (4,813 | ) | (4,906 | ) | |||||||
Adjusted Operating Expenses | 79,100 | 52,909 | 213,846 | 153,376 | |||||||||||
Adjusted Operating Income | $ | 8,816 | $ | 3,651 | $ | 16,506 | $ | 8,677 | |||||||
Adjusted Operating Ratio | 90.0 | % | 93.5 | % | 92.8 | % | 94.6 | % |
57
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Swift Intermodal Segment
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
GAAP Presentation | (Dollars in thousands) | ||||||||||||||
Total revenue | $ | 123,065 | $ | 24,046 | $ | 339,841 | $ | 24,046 | |||||||
Total operating expenses | (113,612 | ) | (22,650 | ) | (322,386 | ) | (22,650 | ) | |||||||
Operating income | $ | 9,453 | $ | 1,396 | $ | 17,455 | $ | 1,396 | |||||||
Operating Ratio | 92.3 | % | 94.2 | % | 94.9 | % | 94.2 | % | |||||||
Non-GAAP Presentation | |||||||||||||||
Total revenue | $ | 123,065 | $ | 24,046 | $ | 339,841 | $ | 24,046 | |||||||
Fuel surcharge | (19,268 | ) | (3,042 | ) | (52,843 | ) | (3,042 | ) | |||||||
Revenue, excluding fuel surcharge | 103,797 | 21,004 | 286,998 | 21,004 | |||||||||||
Total operating expenses | 113,612 | 22,650 | 322,386 | 22,650 | |||||||||||
Adjusted for: | |||||||||||||||
Fuel surcharge | (19,268 | ) | (3,042 | ) | (52,843 | ) | (3,042 | ) | |||||||
Adjusted Operating Expenses | 94,344 | 19,608 | 269,543 | 19,608 | |||||||||||
Adjusted Operating Income | $ | 9,453 | $ | 1,396 | $ | 17,455 | $ | 1,396 | |||||||
Adjusted Operating Ratio | 90.9 | % | 93.4 | % | 93.9 | % | 93.4 | % |
Liquidity and Capital Resources |
Sources of Liquidity
Our primary sources of liquidity are funds provided by operations and the following:
Source | September 30, 2018 | |||
(In thousands) | ||||
Cash and cash equivalents, excluding restricted cash | $ | 91,335 | ||
Availability under Revolver, due October 2022 (1) | 528,785 | |||
Availability under 2018 RSA, due July 2021 (2) | 16,675 | |||
Total unrestricted liquidity | $ | 636,795 | ||
Cash and cash equivalents – restricted (3) | 50,048 | |||
Restricted investments, held-to-maturity, amortized cost (3) | 20,511 | |||
Total liquidity, including restricted cash and restricted investments | $ | 707,354 | ||
(1) | As of September 30, 2018, we had $235.0 million in borrowings under our $800.0 million Revolver. We additionally had $36.2 million in outstanding letters of credit (discussed below), leaving $528.8 million available under the Revolver. |
(2) | Based on eligible receivables at September 30, 2018, our borrowing base for the 2018 RSA was $322.4 million, while outstanding borrowings were $235.0 million. We additionally had $70.7 million in outstanding letters of credit (discussed below), leaving $16.7 million available under the 2018 RSA. |
(3) | Restricted cash and restricted investments are primarily held by our captive insurance companies for claims payments. "Cash and cash equivalents – restricted" consists of $48.5 million, which is included in "Cash and cash equivalents — restricted" in the condensed consolidated balance sheet and is held by Mohave and Red Rock for claims payments. The remaining $1.6 million is included in "Other long-term assets" and is held in escrow accounts to meet statutory requirements. |
58
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Uses of Liquidity
Our business requires substantial amounts of cash for operating activities, including salaries and wages paid to our employees, contract payments to independent contractors, insurance and claims payments, tax payments, and others. We also use large amounts of cash and credit for the following activities:
Capital Expenditures — When justified by customer demand, as well as our liquidity and our ability to generate acceptable returns, we make substantial cash capital expenditures to maintain a modern company tractor fleet, refresh our trailer fleet, fund replacement of our revenue equipment fleet, and, to a lesser extent, fund upgrades to our terminals and technology in our logistics service offerings. We believe we have ample flexibility with our trade cycle and purchase agreements to alter our current plans if economic or other conditions warrant.
Over the long-term, we will continue to have significant capital requirements, which may require us to seek additional borrowing, lease financing, or equity capital. The availability of financing or equity capital will depend upon our financial condition and results of operations as well as prevailing market conditions. If such additional borrowing, lease financing, or equity capital is not available at the time we need it, then we may need to borrow more under the Revolver (if not then fully drawn), extend the maturity of then-outstanding debt, rely on alternative financing arrangements, engage in asset sales, limit our fleet size, or operate our revenue equipment for longer periods.
There can be no assurance that we will be able to obtain additional debt under our existing financial arrangements to satisfy our ongoing capital requirements. However, we believe the combination of our expected cash flows, financing available through operating and capital leases, available funds under the 2018 RSA, and availability under the Revolver will be sufficient to fund our expected capital expenditures for at least the next twelve months.
Principal and Interest Payments — As of September 30, 2018, we had material debt and capital lease obligations of $971.3 million, which are discussed under "Material Debt Agreements," below. Certain cash flows from operations are committed to minimum payments of principal and interest on our debt or lease obligations. Additionally, when our financial position allows, we periodically make voluntary prepayments on our outstanding debt balances. Following the 2017 Merger, the combined company carries more debt than Knight historically carried, and the combined company has higher interest expense and exposure to interest rate fluctuations than Knight historically had.
Letters of Credit — Pursuant to the terms of the 2017 Debt Agreement and our 2018 RSA, our lenders may issue standby letters of credit on our behalf. When we have letters of credit outstanding, the availability under our Revolver or 2018 RSA is reduced accordingly. Standby letters of credit are typically issued for the benefit of regulatory authorities, insurance companies and state departments of insurance for the purpose of satisfying certain collateral requirements, primarily related to our automobile, workers' compensation, and general insurance liabilities.
Share Repurchases — From time to time, and depending on free cash flow availability, debt levels, common stock prices, general economic and market conditions, as well as Board approval, we may repurchase shares of our outstanding common stock. As of September 30, 2018, the Company had $150.0 million remaining under the Knight-Swift Share Repurchase Plan. Additional details are discussed in Note 12 in Part I, Item 1 of this Quarterly Report.
Working Capital
As of September 30, 2018 and December 31, 2017, we had a working capital surplus of $291.5 million and $313.7 million, respectively.
59
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Material Debt Agreements
As of September 30, 2018, we had $971.3 million in material debt obligations at the following carrying values:
• | $364.5 million: Term Loan, due October 2020, net of $0.5 million deferred loan costs |
• | $234.6 million: 2018 RSA outstanding borrowings, due July 2021, net of $0.4 million deferred loan costs |
• | $136.8 million: Capital lease obligations |
• | $235.0 million: Revolver, due October 2022 |
• | $0.4 million: Other |
As of December 31, 2017, we had $970.9 million in material debt obligations at the following carrying values:
• | $364.4 million: Term Loan, due October 2020, net of $0.6 million deferred loan costs |
• | $305.0 million: 2015 RSA outstanding borrowings, due January 2019 |
• | $176.1 million: Capital lease obligations |
• | $125.0 million: Revolver, due October 2022 |
• | $0.4 million: Other |
Capital and Operating Leases
In addition to our net cash capital expenditures, Swift historically obtained a large portion of its revenue equipment, including tractors and trailers, through capital and operating leases. Our tractor and trailer lease acquisitions and terminations were as follows:
Quarter-to-Date September 30, | Year-to-Date September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
(In thousands) | |||||||||||||||
Gross value of revenue equipment acquired with: | |||||||||||||||
Capital leases | $ | — | $ | 15,020 | $ | — | $ | 15,020 | |||||||
Operating leases | — | 917 | — | 917 | |||||||||||
Originating value of terminated revenue equipment leases: | |||||||||||||||
Capital leases | 40,776 | 4,714 | 40,776 | 4,714 | |||||||||||
Operating leases | 65,777 | — | 257,540 | — |
60
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Cash Flow Analysis |
Year-to-Date September 30, | Change | ||||||||||
2018 | 2017 | ||||||||||
(In thousands) | |||||||||||
Net cash provided by operating activities | $ | 580,645 | $ | 136,344 | $ | 444,301 | |||||
Net cash (used in) provided by investing activities | (467,495 | ) | 36,281 | (503,776 | ) | ||||||
Net cash (used in) provided by financing activities | (123,497 | ) | 18,673 | (142,170 | ) |
Net Cash Provided by Operating Activities
Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $444.3 million increase in net cash provided by operating activities was primarily due to the $305.4 million increase in operating income, due to the factors discussed in "Results of Operations — Segment Review" and "Results of Operations — Consolidated Operating and Other Expenses," above, a $34.4 million decrease in net income tax payments, net of refunds, and a non-cash increase in depreciation and amortization of property and equipment of $207.9 million pertaining to Swift's results for the year-to-date September 30, 2018 period, compared to the 22-day period after the 2017 Merger.
Net Cash (Used in) Provided by Investing Activities
Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — The $503.8 million increase in net cash used in investing activities was due to a $289.7 million increase in net cash capital expenditures and a $193.7 million increase in net cash used for mergers and acquisitions (consisting of $101.7 million cash paid to acquire Abilene in 2018, net of $92.0 million cash acquired in the 2017 Merger).
Net Cash (Used in) Provided by Financing Activities
Comparison Between the Year-to-Date September 30, 2018 and 2017 Periods — Net cash used in financing activities increased by $142.2 million, which was primarily due to $100.0 million of share repurchases under our $250.0 million share repurchase authorization and an increase in dividends paid of $17.5 million.
Contractual Obligations |
"Liquidity and Capital Resources," above, includes details regarding changes in our contractual obligations table during the year-to-date September 30, 2018 period. Aside from these items, there were no material changes to the contractual obligations table, which was included in our 2017 Annual Report.
Off Balance Sheet Arrangements |
Information about our off balance sheet arrangements is included in Note 10 of the notes to our condensed consolidated financial statements, included in Part I, Item 1 of this Quarterly Report, which is incorporated by reference herein. See also "Contractual Obligations," above.
61
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS — CONTINUED
Seasonality |
Discussion regarding the impact of seasonality on our business is included in Note 1 in the notes to condensed consolidated financial statements, included in Part I, Item 1 of this Quarterly Report, incorporated by reference herein.
Inflation |
Inflation can have an impact on our operating costs. A prolonged period of inflation could cause interest rates, fuel, wages, and other costs to increase, which would adversely affect our results of operations unless freight rates correspondingly increased. Consistent with trends in the trucking industry overall, we have recently experienced inflationary pressures with respect to driver wages, as compared to prior years.
Recently Issued Accounting Pronouncements |
See Part I, Item 1 of this Quarterly Report, which is incorporated herein by reference, for the impact of recently issued accounting pronouncements on the Company's condensed consolidated financial statements, as follows:
• | Note 2 for accounting pronouncements adopted during the year-to-date September 30, 2018 period. |
• | Note 3 for recently issued accounting pronouncements, not yet adopted by the Company as of September 30, 2018. |
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
Interest Rate Risk
We have exposure from variable interest rates, primarily related to our 2017 Debt Agreement and 2018 RSA. These variable interest rates are impacted by changes in short-term interest rates. We primarily manage interest rate exposure through a mix of variable rate debt (weighted average rate of 3.05% as of September 30, 2018) and fixed rate equipment lease financing. Assuming the level of borrowings as of September 30, 2018, a hypothetical one percentage point increase in interest rates would increase our annual interest expense by $8.4 million.
Commodity Price Risk
We have commodity exposure with respect to fuel used in company-owned tractors. Increases in fuel prices would continue to raise our operating costs, even after applying fuel surcharge revenue. Historically, we have been able to recover a majority of fuel price increases from our customers in the form of fuel surcharges. The weekly average diesel price per gallon in the US, as reported by the US Department of Energy, increased from an average of $2.63 per gallon for the quarter-to-date September 30, 2017 period to an average of $3.24 per gallon for the quarter-to-date September 30, 2018 period. The weekly average diesel price per gallon in the US increased from an average of $2.58 per gallon for the year-to-date September 30, 2017 period to an average of $3.15 per gallon for the year-to-date September 30, 2018 period. We cannot predict the extent or speed of potential changes in fuel price levels in the future, the degree to which the lag effect of our fuel surcharge programs will impact us as a result of the timing and magnitude of such changes, or the extent to which effective fuel surcharges can be maintained and collected to offset such increases. We generally have not used derivative financial instruments to hedge our fuel price exposure in the past, but continue to evaluate this possibility.
62
ITEM 4. | CONTROLS AND PROCEDURES |
Disclosure Controls and Procedures
We have established disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) to ensure that material information relating to us, including our consolidated subsidiaries, is made known to the officers who certify our financial reports and to other members of senior management and the Board. Our management, with the participation of our principal executive officer and principal financial officer, conducted an evaluation of the effectiveness of our disclosure controls and procedures. Based on this evaluation, as of the end of the period covered by this Quarterly Report on Form 10-Q our principal executive officer and principal financial officer have concluded that our disclosure controls and procedures are effective to ensure that the information required to be disclosed by us in the reports that we file or submit under the Exchange Act is (1) recorded, processed, summarized, and reported within the time periods specified in the SEC rules and forms, and (2) accumulated and communicated to management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting
There was no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended September 30, 2018, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. We base our internal control over financial reporting on the criteria set forth in the 2013 COSO Internal Control: Integrated Framework.
We have confidence in our disclosure controls and procedures and internal control over financial reporting. Nevertheless, our management, including our principal executive officer and principal financial officer, does not expect that our disclosure controls and procedures and internal control over financial reporting will prevent all errors, misstatements, or fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected.
63
PART II OTHER INFORMATION |
ITEM 1. | LEGAL PROCEEDINGS |
Information about our legal proceedings is included in Note 11 of the notes to our condensed consolidated financial statements, included in Part I, Item 1, of this Quarterly Report for the period ended September 30, 2018, and is incorporated by reference herein. Based on management's present knowledge of the facts and (in certain cases) advice of outside counsel, management does not believe that loss contingencies arising from pending matters are likely to have a material adverse effect on the Company's overall financial position, operating results, or cash flows after taking into account any existing accruals. However, actual outcomes could be material to the Company's financial position, operating results, or cash flows for any particular period.
ITEM 1A. | RISK FACTORS |
While we attempt to identify, manage, and mitigate risks and uncertainties associated with our business, some level of risk and uncertainty will always be present. Our 2017 Annual Report and our Quarterly Report for the quarter ended March 31, 2018, in the section of each document entitled "Item 1A. Risk Factors," describes some of the risks and uncertainties associated with our business.
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Approximate Dollar Value that May Yet be Purchased Under the Plans or Programs (1) | |||||||||
July 1, 2018 to July 31, 2018 | 971,138 | $ | 32.08 | 971,138 | $ | 218,849,989 | |||||||
August 1, 2018 to August 31, 2018 | 2,104,390 | $ | 32.72 | 2,104,390 | $ | 150,000,030 | |||||||
September 1, 2018 to September 30, 2018 | — | $ | — | — | $ | 150,000,030 | |||||||
Total | 3,075,528 | $ | 32.51 | 3,075,528 | $ | 150,000,030 | |||||||
(1) | On June 5, 2018, the Company announced that the Board approved the $250.0 million Knight-Swift Repurchase Plan. There is no expiration date associated with this share repurchase authorization. |
ITEM 3. | DEFAULTS UPON SENIOR SECURITIES |
Not applicable.
ITEM 4. | MINE SAFETY DISCLOSURES |
Not applicable.
ITEM 5. | OTHER INFORMATION |
None.
64
ITEM 6. | EXHIBITS |
Exhibit Number | Description | Page or Method of Filing | ||
101.INS | XBRL Instance Document | Filed herewith | ||
101.SCH | XBRL Taxonomy Extension Schema Document | Filed herewith | ||
101.CAL | XBRL Taxonomy Calculation Linkbase Document | Filed herewith | ||
101.LAB | XBRL Taxonomy Label Linkbase Document | Filed herewith | ||
101.PRE | XBRL Taxonomy Presentation Linkbase Document | Filed herewith | ||
101.DEF | XBRL Taxonomy Extension Definition Document | Filed herewith | ||
* | Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company agrees to supplementally furnish to the SEC a copy of any omitted schedule upon request by the SEC. |
65
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC. | |||||
Date: | November 9, 2018 | /s/ David A. Jackson | |||
David A. Jackson | |||||
Chief Executive Officer and President, in his capacity as | |||||
such and on behalf of the registrant | |||||
Date: | November 9, 2018 | /s/ Adam W. Miller | |||
Adam W. Miller | |||||
Chief Financial Officer, in his capacity as such and on | |||||
behalf of the registrant | |||||
66