
|
|
|
|
|
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(IRS Employer
Identification No.)
|
|
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
|
|
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
|
|
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
|
|
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
|
|
Emerging growth company
|
|
|
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. [ ]
|
|
|
Item 2.02
|
Results of Operations and Financial Condition.
|
|
|
On January 25, 2021, Covenant Logistics Group, Inc., a Nevada corporation (the "Company"), issued a press release announcing its financial and
operating results for the quarter and year ended December 31, 2020. A copy of the press release is attached to this report as Exhibit 99.1.
|
||
| Item 7.01 |
Regulation FD Disclosure. |
|
|
On January 25, 2021, the Company announced that the Board of Directors (the "Board") of the Company approved a stock repurchase program authorizing the purchase
of up to $40 million of the Company's Class A common stock from time-to-time based upon market conditions and other factors. The stock may be repurchased on the open market or in privately negotiated transactions. The repurchased shares
will be held as treasury stock and may be used for general corporate purposes as the Board may determine. The Company did not place a limit on the duration of the repurchase program. The stock repurchase program does not obligate the
Company to repurchase any specific number of shares and the Company may suspend or terminate the program at any time without prior notice.
|
||
|
Item 9.01
|
Financial Statements and Exhibits.
|
|
|
(d)
|
Exhibits.
|
|
|
EXHIBIT
NUMBER
|
EXHIBIT DESCRIPTION
|
|
|
Covenant Logistics Group, Inc. press release announcing its financial and operating results for the quarter and year ended December 31, 2020.
|
||
|
104
|
Inline XBRL for the cover page of this Current Report on Form 8-K.
|
|
|
The information contained in Items 2.02, 7.01, and 9.01 of this report and the exhibit hereto shall not be deemed "filed" for purposes of Section
18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or incorporated by reference in any filing under the Securities Act of 1933, as amended (the "Securities Act"), or the Exchange Act, except as shall be expressly
set forth by specific reference in such a filing.
|
||
|
The information in Items 2.02, 7.01, and 9.01 of this report and
the exhibit hereto may contain "forward-looking statements" within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act and such statements are subject to the safe harbor created by those sections
and the Private Securities Litigation Reform Act of 1995, as amended. Such statements are made based on the current beliefs and expectations of the Company's management and are
subject to significant risks and uncertainties. Actual results or events may differ from those anticipated by forward-looking statements. Please refer to the italicized paragraph at the end of the attached press release and various
disclosures by the Company in its press releases, stockholder reports, and filings with the Securities and Exchange Commission for information concerning risks, uncertainties, and other factors that may affect future results.
|
||
|
COVENANT LOGISTICS GROUP, INC.
|
||
|
(Registrant)
|
||
|
Date: January 25, 2021
|
By:
|
/s/ M. Paul Bunn
|
|
M. Paul Bunn
|
||
|
Executive Vice President, Chief Financial Officer, and Secretary
|
||

|
Three Months Ended December 31,
|
Twelve Months Ended December 31,
|
|||||||||||||||
|
($000s, except per share information)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Total Revenue
|
$
|
225,228
|
$
|
230,556
|
$
|
838,561
|
$
|
885,387
|
||||||||
|
Freight Revenue, Excludes Fuel Surcharge
|
$
|
210,856
|
$
|
207,311
|
$
|
776,218
|
$
|
876,618
|
||||||||
|
Operating Income (Loss)
|
$
|
9,566
|
$
|
1,666
|
$
|
(14,027
|
)
|
$
|
8,769
|
|||||||
|
Adjusted Operating Income (Loss) (1)
|
$
|
13,233
|
$
|
2,397
|
$
|
26,865
|
$
|
11,693
|
||||||||
|
Operating Ratio
|
95.8
|
%
|
99.3
|
%
|
101.7
|
%
|
99.0
|
%
|
||||||||
|
Adjusted Operating Ratio (1)
|
93.7
|
%
|
98.8
|
%
|
96.5
|
%
|
98.5
|
%
|
||||||||
|
Income (Loss) from Continuing Operations
|
$
|
7,449
|
$
|
261
|
$
|
(14,120
|
)
|
$
|
5,219
|
|||||||
|
Income (Loss) from Discontinued Operations
|
$
|
(33,114
|
)
|
$
|
901
|
$
|
(28,598
|
)
|
$
|
3,256
|
||||||
|
Net Income (Loss)
|
$
|
(25,665
|
)
|
$
|
1,162
|
$
|
(42,718
|
)
|
$
|
8,475
|
||||||
|
Adjusted Net Income (Loss) (1)
|
$
|
10,438
|
$
|
1,873
|
$
|
18,681
|
$
|
11,401
|
||||||||
|
Earnings (Loss) per Diluted Share
|
$
|
(1.50
|
)
|
$
|
0.06
|
$
|
(2.46
|
)
|
$
|
0.45
|
||||||
|
Adjusted Earnings (Loss) per Diluted Share (1)
|
$
|
0.61
|
$
|
0.09
|
$
|
1.08
|
$
|
0.57
|
||||||||
|
(1) non-GAAP measures
|
||||||||||||||||
|
Three Months Ended December 31,
|
Twelve Months Ended December 31,
|
||||||||||||||||
|
($000s)
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
Intangible Asset Amortization
|
1,152
|
731
|
5,097
|
2,924
|
|||||||||||||
|
Bad Debt Expense Associated With Customer Bankruptcy and High Credit Risk Customers
|
-
|
-
|
2,617
|
-
|
|||||||||||||
|
Insurance Policy Erosion
|
-
|
-
|
4,447
|
-
|
|||||||||||||
|
Strategic Restructuring Adjusting Items:
|
|||||||||||||||||
|
Discontinued Operations Loss Contingency, Net
|
44,151
|
-
|
40,431
|
-
|
|||||||||||||
|
Loss (Gain) on Disposal of Terminals, Net
|
972
|
-
|
(4,740
|
)
|
-
|
||||||||||||
|
Impairment of Real Estate and Related Tangible Assets
|
-
|
-
|
9,790
|
-
|
|||||||||||||
|
Impairment of Revenue Equipment and Related Charges
|
-
|
-
|
17,604
|
-
|
|||||||||||||
|
Restructuring Related Separation & Other
|
1,543
|
-
|
4,334
|
-
|
|||||||||||||
|
Abandonment of Information Technology Infrastructure
|
-
|
-
|
1,048
|
-
|
|||||||||||||
|
Contract Exit Costs and Other Restrucuring
|
-
|
-
|
695
|
-
|
|||||||||||||
|
Total Pre-Tax Adjustments
|
$
|
47,818
|
$
|
731
|
$
|
81,323
|
$
|
2,924
|
|||||||||
|
Three Months Ended December 31,
|
Twelve Months Ended December 31,
|
|||||||||||||||
|
(Total Revenue and Freight Revenue, $000s)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Combined Truckload
|
||||||||||||||||
|
Total Revenue
|
$
|
145,675
|
$
|
175,967
|
$
|
608,853
|
$
|
698,993
|
||||||||
|
Freight Revenue, excludes Fuel Surcharge
|
$
|
131,406
|
$
|
152,844
|
$
|
546,974
|
$
|
605,440
|
||||||||
|
Operating Income (Loss)
|
$
|
3,070
|
$
|
(914
|
)
|
$
|
(22,569
|
)
|
$
|
(72
|
)
|
|||||
|
Adj. Operating Income (Loss) (1)
|
$
|
6,186
|
$
|
(535
|
)
|
$
|
12,984
|
$
|
1,444
|
|||||||
|
Operating Ratio
|
97.9
|
%
|
100.5
|
%
|
103.7
|
%
|
100.0
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
95.3
|
%
|
100.4
|
%
|
97.8
|
%
|
99.8
|
%
|
||||||||
|
Freight Revenue per Tractor per Week
|
$
|
4,032
|
$
|
3,857
|
$
|
3,872
|
$
|
3,778
|
||||||||
|
Freight Revenue per Total Mile
|
$
|
1.90
|
$
|
1.89
|
$
|
1.85
|
$
|
1.87
|
||||||||
|
Miles per Tractor per Week
|
2,120
|
2,037
|
2,097
|
2,021
|
||||||||||||
|
Total Tractor Count
|
2,480
|
3,015
|
2,702
|
3,073
|
||||||||||||
|
Expedited
|
||||||||||||||||
|
Total Revenue
|
$
|
75,855
|
$
|
90,856
|
$
|
320,201
|
$
|
356,521
|
||||||||
|
Freight Revenue, excludes Fuel Surcharge
|
$
|
69,434
|
$
|
80,643
|
$
|
291,470
|
$
|
314,494
|
||||||||
|
Operating Income (Loss)
|
$
|
4,782
|
$
|
604
|
$
|
(7,038
|
)
|
$
|
(1,260
|
)
|
||||||
|
Adj. Operating Income (Loss) (1)
|
$
|
6,111
|
$
|
604
|
$
|
9,304
|
$
|
(1,260
|
)
|
|||||||
|
Operating Ratio
|
93.7
|
%
|
99.3
|
%
|
102.2
|
%
|
100.4
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
91.2
|
%
|
99.3
|
%
|
96.8
|
%
|
100.4
|
%
|
||||||||
|
Freight Revenue per Tractor per Week
|
$
|
5,687
|
$
|
4,787
|
$
|
5,031
|
$
|
4,592
|
||||||||
|
Freight Revenue per Total Mile
|
$
|
1.87
|
$
|
1.97
|
$
|
1.82
|
$
|
1.93
|
||||||||
|
Miles per Tractor per Week
|
3,045
|
2,432
|
2,766
|
2,380
|
||||||||||||
|
Total Tractor Count
|
929
|
1,282
|
1,108
|
1,313
|
||||||||||||
|
Dedicated
|
||||||||||||||||
|
Total Revenue
|
$
|
69,819
|
$
|
85,112
|
$
|
288,652
|
$
|
342,473
|
||||||||
|
Freight Revenue, excludes Fuel Surcharge
|
$
|
61,972
|
$
|
72,202
|
$
|
255,503
|
$
|
290,602
|
||||||||
|
Operating Income (Loss)
|
$
|
(1,714
|
)
|
$
|
(1,518
|
)
|
$
|
(15,536
|
)
|
$
|
1,188
|
|||||
|
Adj. Operating Income (Loss) (1)
|
$
|
73
|
$
|
(1,139
|
)
|
$
|
3,680
|
$
|
2,704
|
|||||||
|
Operating Ratio
|
102.5
|
%
|
101.8
|
%
|
105.4
|
%
|
99.7
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
99.9
|
%
|
101.6
|
%
|
98.6
|
%
|
99.1
|
%
|
||||||||
|
Freight Revenue per Tractor per Week
|
$
|
3,040
|
$
|
3,169
|
$
|
3,066
|
$
|
3,170
|
||||||||
|
Freight Revenue per Total Mile
|
$
|
1.94
|
$
|
1.82
|
$
|
1.88
|
$
|
1.81
|
||||||||
|
Miles per Tractor per Week
|
1,567
|
1,746
|
1,631
|
1,753
|
||||||||||||
|
Total Tractor Count
|
1,551
|
1,734
|
1,594
|
1,760
|
||||||||||||
|
(1) non-GAAP measures
|
||||||||||||||||
|
Three Months Ended December 30,
|
Twelve Months Ended December 30,
|
|||||||||||||||
|
($000s)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Freight Revenue
|
$
|
64,884
|
$
|
42,891
|
$
|
177,579
|
$
|
138,615
|
||||||||
|
Operating Income
|
$
|
5,375
|
$
|
1,303
|
$
|
4,482
|
$
|
3,323
|
||||||||
|
Adj. Operating Income (1)
|
$
|
5,539
|
$
|
1,361
|
$
|
8,129
|
$
|
3,555
|
||||||||
|
Operating Ratio
|
91.7
|
%
|
97.0
|
%
|
97.5
|
%
|
97.6
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
91.5
|
%
|
96.9
|
%
|
97.1
|
%
|
97.5
|
%
|
||||||||
|
(1) non-GAAP measures
|
||||||||||||||||
|
Three Months Ended December 30,
|
Twelve Months Ended December 30,
|
|||||||||||||||
|
($000s)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Operating Revenue
|
$
|
14,566
|
$
|
11,575
|
$
|
51,665
|
$
|
47,205
|
||||||||
|
Operating Income
|
$
|
1,122
|
$
|
1,276
|
$
|
4,063
|
$
|
5,522
|
||||||||
|
Adj. Operating Income (1)
|
$
|
1,509
|
$
|
1,570
|
$
|
5,749
|
$
|
6,698
|
||||||||
|
Operating Ratio
|
92.4
|
%
|
89.1
|
%
|
92.2
|
%
|
88.4
|
%
|
||||||||
|
Adj. Operating Ratio (1)
|
89.6
|
%
|
86.4
|
%
|
88.9
|
%
|
85.8
|
%
|
||||||||
|
(1) non-GAAP measures
|
||||||||||||||||
|
Covenant Logistics Group, Inc.
|
||||||||||||||||||||||||
|
Key Financial and Operating Statistics
|
||||||||||||||||||||||||
|
Income Statement Data
|
||||||||||||||||||||||||
|
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||||||||||
|
($s in 000s, except per share data)
|
2020
|
2019
|
% Change
|
2020
|
2019
|
% Change
|
||||||||||||||||||
|
Freight revenue
|
$
|
210,856
|
$
|
207,311
|
1.7
|
%
|
$
|
776,218
|
$
|
791,260
|
(1.9
|
%)
|
||||||||||||
|
Fuel surcharge revenue
|
14,372
|
23,245
|
(38.2
|
%)
|
62,343
|
94,127
|
(33.8
|
%)
|
||||||||||||||||
|
Total revenue
|
$
|
225,228
|
$
|
230,556
|
(2.3
|
%)
|
$
|
838,561
|
$
|
885,387
|
(5.3
|
%)
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||
|
Salaries, wages, and related expenses
|
79,059
|
82,218
|
315,023
|
320,498
|
||||||||||||||||||||
|
Fuel expense
|
18,179
|
29,449
|
77,443
|
115,307
|
||||||||||||||||||||
|
Operations and maintenance
|
11,412
|
14,691
|
48,368
|
59,506
|
||||||||||||||||||||
|
Revenue equipment rentals and purchased transportation
|
71,028
|
58,387
|
222,705
|
204,655
|
||||||||||||||||||||
|
Operating taxes and licenses
|
2,066
|
3,305
|
11,621
|
13,024
|
||||||||||||||||||||
|
Insurance and claims
|
12,562
|
11,964
|
53,052
|
47,719
|
||||||||||||||||||||
|
Communications and utilities
|
1,241
|
1,699
|
5,898
|
6,968
|
||||||||||||||||||||
|
General supplies and expenses
|
6,575
|
8,596
|
34,143
|
30,089
|
||||||||||||||||||||
|
Depreciation and amortization
|
14,199
|
19,272
|
65,472
|
80,502
|
||||||||||||||||||||
|
Gain on disposition of property and equipment, net
|
(659
|
)
|
(691
|
)
|
(7,706
|
)
|
(1,650
|
)
|
||||||||||||||||
|
Impairment of long lived property & equipment
|
-
|
-
|
26,569
|
-
|
||||||||||||||||||||
|
Total operating expenses
|
215,662
|
228,890
|
852,588
|
876,618
|
||||||||||||||||||||
|
Operating income (loss)
|
9,566
|
1,666
|
(14,027
|
)
|
8,769
|
|||||||||||||||||||
|
Interest expense, net
|
924
|
2,170
|
6,841
|
8,218
|
||||||||||||||||||||
|
Income from equity method investment
|
(2,973
|
)
|
531
|
(3,944
|
)
|
(7,017
|
)
|
|||||||||||||||||
|
Income (loss) from continuing operations before income taxes
|
11,615
|
(1,035
|
)
|
(16,924
|
)
|
7,568
|
||||||||||||||||||
|
Income tax expense (benefit)
|
4,166
|
(1,296
|
)
|
(2,804
|
)
|
2,349
|
||||||||||||||||||
|
Income (loss) from continuing operations
|
7,449
|
261
|
(14,120
|
)
|
5,219
|
|||||||||||||||||||
|
Income from discontinued operations, net of tax
|
(33,114
|
)
|
901
|
(28,598
|
)
|
3,258
|
||||||||||||||||||
|
Net income (loss)
|
$
|
(25,665
|
)
|
$
|
1,162
|
$
|
(42,718
|
)
|
$
|
8,477
|
||||||||||||||
|
Basic earnings (loss) per share
|
||||||||||||||||||||||||
|
Income (loss) from continuing operations
|
$
|
0.43
|
$
|
0.01
|
$
|
(0.81
|
)
|
$
|
0.28
|
|||||||||||||||
|
Income from discontinued operations
|
$
|
(1.93
|
)
|
$
|
0.05
|
$
|
(1.65
|
)
|
$
|
0.18
|
||||||||||||||
|
Net income (loss)
|
$
|
(1.50
|
)
|
$
|
0.06
|
$
|
(2.46
|
)
|
$
|
0.46
|
||||||||||||||
|
Diluted earnings (loss) per share
|
||||||||||||||||||||||||
|
Income (loss) from continuing operations
|
$
|
0.43
|
$
|
0.01
|
$
|
(0.81
|
)
|
$
|
0.28
|
|||||||||||||||
|
Income from discontinued operations
|
$
|
(1.93
|
)
|
$
|
0.05
|
$
|
(1.65
|
)
|
$
|
0.17
|
||||||||||||||
|
Net income (loss)
|
$
|
(1.50
|
)
|
$
|
0.06
|
$
|
(2.46
|
)
|
$
|
0.45
|
||||||||||||||
|
Basic weighted average shares outstanding (000s)
|
17,135
|
18,462
|
17,358
|
18,435
|
||||||||||||||||||||
|
Diluted weighted average shares outstanding (000s)
|
17,135
|
18,681
|
17,358
|
18,635
|
||||||||||||||||||||
|
Segment Freight Revenues
|
||||||||||||||||||||||||
|
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||||||||||
|
($s in 000's)
|
2020
|
2019
|
% Change
|
2020
|
2019
|
% Change
|
||||||||||||||||||
|
Expedited - Truckload
|
$
|
69,434
|
$
|
80,643
|
(13.9
|
%)
|
$
|
291,471
|
$
|
314,839
|
(7.4
|
%)
|
||||||||||||
|
Dedicated - Truckload
|
61,972
|
72,202
|
(14.2
|
%)
|
255,503
|
290,602
|
(12.1
|
%)
|
||||||||||||||||
|
Combined Truckload
|
131,406
|
152,845
|
(14.0
|
%)
|
546,974
|
605,441
|
(9.7
|
%)
|
||||||||||||||||
|
Managed Freight
|
64,884
|
42,891
|
51.3
|
%
|
177,579
|
138,614
|
28.1
|
%
|
||||||||||||||||
|
Warehousing
|
14,566
|
11,575
|
25.8
|
%
|
51,665
|
47,205
|
9.4
|
%
|
||||||||||||||||
|
Consolidated Freight Revenue
|
$
|
210,856
|
$
|
207,311
|
1.7
|
%
|
$
|
776,218
|
$
|
791,260
|
(1.9
|
%)
|
||||||||||||
|
Truckload Operating Statistics
|
||||||||||||||||||||||||
|
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||||||||||
|
2020
|
2019
|
% Change
|
2020
|
2019
|
% Change
|
|||||||||||||||||||
|
Average freight revenue per loaded mile
|
$
|
2.11
|
$
|
2.09
|
0.7
|
%
|
$
|
2.04
|
$
|
2.07
|
(1.4
|
%)
|
||||||||||||
|
Average freight revenue per total mile
|
$
|
1.90
|
$
|
1.89
|
0.4
|
%
|
$
|
1.85
|
$
|
1.87
|
(1.2
|
%)
|
||||||||||||
|
Average freight revenue per tractor per week
|
$
|
4,032
|
$
|
3,857
|
4.5
|
%
|
$
|
3,872
|
$
|
3,778
|
2.5
|
%
|
||||||||||||
|
Average miles per tractor per period
|
27,867
|
26,774
|
4.1
|
%
|
109,622
|
105,379
|
4.0
|
%
|
||||||||||||||||
|
Weighted avg. tractors for period
|
2,480
|
3,015
|
(17.8
|
%)
|
2,702
|
3,073
|
(12.1
|
%)
|
||||||||||||||||
|
Tractors at end of period
|
2,461
|
3,021
|
(18.5
|
%)
|
2,461
|
3,021
|
(18.5
|
%)
|
||||||||||||||||
|
Trailers at end of period
|
5,647
|
6,739
|
(16.2
|
%)
|
5,647
|
6,739
|
(16.2
|
%)
|
||||||||||||||||
|
Selected Balance Sheet Data
|
||||||||||||||||||||||||
|
(in '000's, except per share data)
|
12/31/2020
|
12/31/2019
|
||||||||||||||||||||||
|
Total assets
|
$
|
667,513
|
$
|
881,640
|
||||||||||||||||||||
|
Total stockholders' equity
|
$
|
290,642
|
$
|
350,110
|
||||||||||||||||||||
|
Total indebtedness, net of cash
|
$
|
101,963
|
$
|
304,573
|
||||||||||||||||||||
|
Net Indebtedness to Capitalization Ratio
|
26.0
|
%
|
46.5
|
%
|
||||||||||||||||||||
|
Tangible book value per end-of-quarter basic share
|
$
|
13.03
|
$
|
15.01
|
||||||||||||||||||||
|
Covenant Logistics Group, Inc.
|
||||||||||||||||||||||||
|
Non-GAAP Reconciliation (Unaudited)
|
||||||||||||||||||||||||
|
Adjusted Operating Income and Adjusted Operating Ratio (1)
|
||||||||||||||||||||||||
|
(Dollars in thousands)
|
Three Months Ended December 31,
|
Year Ended December 31,
|
||||||||||||||||||||||
|
GAAP Presentation
|
2020
|
2019
|
bps Change
|
2020
|
2019
|
bps Change
|
||||||||||||||||||
|
Total revenue
|
$
|
225,228
|
$
|
230,556
|
$
|
838,561
|
$
|
885,387
|
||||||||||||||||
|
Total operating expenses
|
215,662
|
228,890
|
852,588
|
876,618
|
||||||||||||||||||||
|
Operating income (loss)
|
$
|
9,566
|
$
|
1,666
|
$
|
(14,027
|
)
|
$
|
8,769
|
|||||||||||||||
|
Operating ratio
|
95.8
|
%
|
99.3
|
%
|
(350
|
)
|
101.7
|
%
|
99.0
|
%
|
270
|
|||||||||||||
|
Non-GAAP Presentation
|
2020
|
2019
|
bps Change
|
2020
|
2019
|
bps Change
|
||||||||||||||||||
|
Total revenue
|
$
|
225,228
|
$
|
230,556
|
$
|
838,561
|
$
|
885,387
|
||||||||||||||||
|
Fuel surcharge revenue
|
(14,372
|
)
|
(23,245
|
)
|
(62,343
|
)
|
(94,127
|
)
|
||||||||||||||||
|
Freight revenue (total revenue, excluding fuel surcharge)
|
210,856
|
207,311
|
776,218
|
791,260
|
||||||||||||||||||||
|
Total operating expenses
|
215,662
|
228,890
|
852,588
|
876,618
|
||||||||||||||||||||
|
Adjusted for:
|
||||||||||||||||||||||||
|
Fuel surcharge revenue
|
(14,372
|
)
|
(23,245
|
)
|
(62,343
|
)
|
(94,127
|
)
|
||||||||||||||||
|
Amortization of intangibles (2)
|
(1,152
|
)
|
(731
|
)
|
(5,097
|
)
|
(2,924
|
)
|
||||||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
-
|
-
|
(2,617
|
)
|
-
|
|||||||||||||||||||
|
Insurance policy erosion
|
-
|
-
|
(4,447
|
)
|
-
|
|||||||||||||||||||
|
Strategic restructuring adjusting items:
|
||||||||||||||||||||||||
|
(Loss) gain on disposal of terminals, net
|
(972
|
)
|
-
|
4,740
|
-
|
|||||||||||||||||||
|
Impairment of real estate and related tangible assets
|
-
|
-
|
(9,790
|
)
|
-
|
|||||||||||||||||||
|
Impairment of revenue equipment and related charges
|
-
|
-
|
(17,604
|
)
|
-
|
|||||||||||||||||||
|
Restructuring related severance and other
|
(1,543
|
)
|
-
|
(4,334
|
)
|
-
|
||||||||||||||||||
|
Abandonment of information technology infrastructure
|
-
|
-
|
(1,048
|
)
|
-
|
|||||||||||||||||||
|
Contract exit costs and other restructuring
|
-
|
-
|
(695
|
)
|
-
|
|||||||||||||||||||
|
Adjusted operating expenses
|
197,623
|
204,914
|
749,353
|
779,567
|
||||||||||||||||||||
|
Adjusted operating income
|
13,233
|
2,397
|
26,865
|
11,693
|
||||||||||||||||||||
|
Adjusted operating ratio
|
93.7
|
%
|
98.8
|
%
|
(510
|
)
|
96.5
|
%
|
98.5
|
%
|
(200
|
)
|
||||||||||||
|
(1) Pursuant to the requirements
of Regulation G, this table reconciles consolidated GAAP operating income and operating ratio to consolidated non-GAAP Adjusted operating income and Adjusted operating ratio.
|
||||||||||||||||||||||||
|
(2) "Amortization of intangibles"
reflects the non-cash amortization expense relating to intangible assets.
|
||||||||||||||||||||||||
|
Non-GAAP Reconciliation (Unaudited)
|
||||||||||||||||
|
Adjusted Net Income and Adjusted Adjusted EPS (1)
|
||||||||||||||||
|
(Dollars in thousands)
|
Three Months Ended December 31,
|
Year Ended December 31,
|
||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
GAAP Presentation - Net (loss)
income
|
$
|
(25,665
|
)
|
$
|
1,162
|
$
|
(42,718
|
)
|
$
|
8,477
|
||||||
|
Adjusted for:
|
||||||||||||||||
|
Amortization of intangibles (2)
|
1,152
|
731
|
5,097
|
2,924
|
||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
-
|
-
|
2,617
|
-
|
||||||||||||
|
Insurance policy erosion
|
-
|
-
|
4,447
|
-
|
||||||||||||
|
Strategic restructuring adjusting items:
|
||||||||||||||||
|
Discontinued operations loss contingency, net (3)
|
44,151
|
-
|
40,431
|
-
|
||||||||||||
|
Loss (gain) on disposal of terminals, net
|
972
|
-
|
(4,740
|
)
|
-
|
|||||||||||
|
Impairment of real estate and related tangible assets
|
-
|
-
|
9,790
|
-
|
||||||||||||
|
Impairment of revenue equipment and related charges
|
-
|
-
|
17,604
|
-
|
||||||||||||
|
Restructuring related severance and other
|
1,543
|
-
|
4,334
|
-
|
||||||||||||
|
Abandonment of information technology infrastructure
|
-
|
-
|
1,048
|
-
|
||||||||||||
|
Contract exit costs and other restructuring
|
-
|
-
|
695
|
-
|
||||||||||||
|
Total adjustments before taxes
|
47,818
|
731
|
81,323
|
2,924
|
||||||||||||
|
Provision for income tax expense at effective rate (4)
|
(11,715
|
)
|
(20
|
)
|
(19,924
|
)
|
-
|
|||||||||
|
Tax effected adjustments
|
$
|
36,103
|
$
|
711
|
$
|
61,399
|
$
|
2,924
|
||||||||
|
Non-GAAP Presentation - Adjusted net income
|
$
|
10,438
|
$
|
1,873
|
$
|
18,681
|
$
|
11,401
|
||||||||
|
GAAP Presentation - Diluted
(loss) earnings per share ("EPS")
|
$
|
(1.50
|
)
|
$
|
0.06
|
$
|
(2.46
|
)
|
$
|
0.45
|
||||||
|
Adjusted for:
|
||||||||||||||||
|
Amortization of intangibles (2)
|
0.07
|
0.04
|
0.29
|
0.16
|
||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
-
|
-
|
0.15
|
-
|
||||||||||||
|
Insurance policy erosion and premium reinstatement expense
|
-
|
-
|
0.26
|
-
|
||||||||||||
|
Strategic restructuring adjusting items:
|
||||||||||||||||
|
Discontinued operations loss contingency, net (3)
|
2.58
|
-
|
2.33
|
-
|
||||||||||||
|
Loss (gain) on sale of terminal, net
|
0.06
|
-
|
(0.27
|
)
|
-
|
|||||||||||
|
Impairment of real estate and related tangible assets
|
-
|
-
|
0.56
|
-
|
||||||||||||
|
Impairment of revenue equipment and related charges
|
-
|
-
|
1.01
|
-
|
||||||||||||
|
Restructuring related severance and other
|
0.09
|
-
|
0.25
|
-
|
||||||||||||
|
Abandonment of information technology infrastructure
|
-
|
-
|
0.06
|
-
|
||||||||||||
|
Contract exit costs and other restructuring
|
-
|
-
|
0.04
|
-
|
||||||||||||
|
Total adjustments before taxes
|
2.79
|
0.04
|
4.69
|
0.16
|
||||||||||||
|
Provision for income tax expense at effective rate (4)
|
(0.68
|
)
|
-
|
(1.15
|
)
|
-
|
||||||||||
|
Tax effected adjustments
|
$
|
2.11
|
$
|
0.04
|
$
|
3.54
|
$
|
0.16
|
||||||||
|
Non-GAAP Presentation - Adjusted
EPS
|
$
|
0.61
|
$
|
0.10
|
$
|
1.08
|
$
|
0.61
|
||||||||
|
(1) Pursuant to the requirements
of Regulation G, this table reconciles consolidated GAAP net income to consolidated non-GAAP adjusted net income and consolidated GAAP diluted earnings per share to non-GAAP consolidated Adjusted EPS.
|
||||||||||||||||
|
(2) "Amortization of intangibles"
reflects the non-cash amortization expense relating to intangible assets.
|
||||||||||||||||
|
(3) A $3,720 gain on disposal of
TFS was recognized in Q3 2020, but a contingent liability was subsequently recognized in Q4 related to the indemnification of TBK.
|
||||||||||||||||
|
(4) Year-to-date 2019 includes
the non-cash reversal of a portion of a previously recorded federal income tax credit that was settled with the IRS during the third quarter of 2019 totaling $455 and the recording of a reserve for an uncertain tax position that
was previously recorded as a tax benefit in a prior year totaling $394, where new information effected the tax position.
|
||||||||||||||||
|
Covenant Logistics Group, Inc.
|
||||||||||||||||||||||||||||||||||||||||
|
Non-GAAP Reconciliation (Unaudited)
|
||||||||||||||||||||||||||||||||||||||||
|
Adjusted Operating Income and Adjusted Operating Ratio (1)
|
||||||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
For the three months ended December 31,
|
|||||||||||||||||||||||||||||||||||||||
|
GAAP Presentation
|
2020
|
2019
|
||||||||||||||||||||||||||||||||||||||
|
Expedited
|
Dedicated
|
Truckload
|
Managed Freight
|
Warehousing
|
Expedited
|
Dedicated
|
Truckload
|
Managed Freight
|
Warehousing
|
|||||||||||||||||||||||||||||||
|
Total revenue
|
$
|
75,855
|
$
|
69,819
|
$
|
145,674
|
$
|
64,884
|
$
|
14,670
|
$
|
90,856
|
$
|
85,112
|
$
|
175,968
|
$
|
42,891
|
$
|
11,697
|
||||||||||||||||||||
|
Total operating expenses
|
71,073
|
71,533
|
$
|
142,606
|
$
|
59,509
|
13,548
|
90,252
|
86,630
|
176,882
|
41,588
|
10,421
|
||||||||||||||||||||||||||||
|
Operating income (loss)
|
$
|
4,782
|
$
|
(1,714
|
)
|
$
|
3,068
|
$
|
5,375
|
$
|
1,122
|
$
|
604
|
$
|
(1,518
|
)
|
$
|
(914
|
)
|
$
|
1,303
|
$
|
1,276
|
|||||||||||||||||
|
Operating ratio
|
93.7
|
%
|
102.5
|
%
|
97.9
|
%
|
91.7
|
%
|
92.4
|
%
|
99.3
|
%
|
101.8
|
%
|
100.5
|
%
|
97.0
|
%
|
89.1
|
%
|
||||||||||||||||||||
|
Non-GAAP Presentation
|
||||||||||||||||||||||||||||||||||||||||
|
Total revenue
|
$
|
75,855
|
$
|
69,819
|
$
|
145,674
|
$
|
64,884
|
$
|
14,670
|
$
|
90,856
|
$
|
85,112
|
$
|
175,968
|
$
|
42,891
|
$
|
11,697
|
||||||||||||||||||||
|
Fuel surcharge revenue
|
(6,421
|
)
|
(7,847
|
)
|
(14,268
|
)
|
-
|
(104
|
)
|
(10,213
|
)
|
(12,910
|
)
|
(23,123
|
)
|
-
|
(122
|
)
|
||||||||||||||||||||||
|
Freight revenue (total revenue, excluding fuel surcharge)
|
69,434
|
61,972
|
131,406
|
64,884
|
14,566
|
80,643
|
72,202
|
152,845
|
42,891
|
11,575
|
||||||||||||||||||||||||||||||
|
Total operating expenses
|
71,073
|
71,533
|
142,606
|
59,509
|
13,548
|
90,252
|
86,630
|
176,882
|
41,588
|
10,421
|
||||||||||||||||||||||||||||||
|
Adjusted for:
|
||||||||||||||||||||||||||||||||||||||||
|
Fuel surcharge revenue
|
(6,421
|
)
|
(7,847
|
)
|
(14,268
|
)
|
-
|
(104
|
)
|
(10,213
|
)
|
(12,910
|
)
|
(23,123
|
)
|
-
|
(122
|
)
|
||||||||||||||||||||||
|
Amortization of intangibles (2)
|
-
|
(601
|
)
|
(601
|
)
|
(164
|
)
|
(387
|
)
|
-
|
(379
|
)
|
(379
|
)
|
(58
|
)
|
(294
|
)
|
||||||||||||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Strategic restructuring adjusting items:
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Insurance policy erosion and premium reinstatement expense
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Gain on sale of terminal
|
(514
|
)
|
(458
|
)
|
(972
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
|
Impairment of real estate and related tangible assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Impairment of revenue equipment and related charges
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Restructuring related severance and other
|
(815
|
)
|
(728
|
)
|
(1,543
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
|
Abandonment of information technology infrastructure
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Contract exit costs and other restructuring
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Adjusted operating expenses
|
63,323
|
61,899
|
125,222
|
59,345
|
13,057
|
80,039
|
73,341
|
153,380
|
41,530
|
10,005
|
||||||||||||||||||||||||||||||
|
Adjusted operating income (loss)
|
6,111
|
73
|
6,184
|
5,539
|
1,509
|
604
|
(1,139
|
)
|
(535
|
)
|
1,361
|
1,570
|
||||||||||||||||||||||||||||
|
Adjusted operating ratio
|
91.2
|
%
|
99.9
|
%
|
95.3
|
%
|
91.5
|
%
|
89.6
|
%
|
99.3
|
%
|
101.6
|
%
|
100.4
|
%
|
96.9
|
%
|
86.4
|
%
|
||||||||||||||||||||
|
For the twelve months ended December 31,
|
||||||||||||||||||||||||||||||||||||||||
|
GAAP Presentation
|
2020
|
2019
|
||||||||||||||||||||||||||||||||||||||
|
Expedited
|
Dedicated
|
Truckload
|
Managed Freight
|
Warehousing
|
Expedited
|
Dedicated
|
Truckload
|
Managed Freight
|
Warehousing
|
|||||||||||||||||||||||||||||||
|
Total revenue
|
$
|
320,201
|
$
|
288,652
|
$
|
608,853
|
$
|
177,579
|
$
|
52,128
|
$
|
356,521
|
$
|
342,473
|
$
|
698,994
|
$
|
138,615
|
$
|
47,778
|
||||||||||||||||||||
|
Total operating expenses
|
327,239
|
$
|
304,188
|
$
|
631,427
|
$
|
173,097
|
$
|
48,065
|
$
|
357,781
|
$
|
341,285
|
$
|
699,066
|
$
|
135,292
|
$
|
42,256
|
|||||||||||||||||||||
|
Operating (loss) income
|
$
|
(7,038
|
)
|
$
|
(15,536
|
)
|
$
|
(22,574
|
)
|
$
|
4,482
|
$
|
4,063
|
$
|
(1,260
|
)
|
$
|
1,188
|
$
|
(72
|
)
|
$
|
3,323
|
$
|
5,522
|
|||||||||||||||
|
Operating ratio
|
102.2
|
%
|
105.4
|
%
|
103.7
|
%
|
97.5
|
%
|
92.2
|
%
|
100.4
|
%
|
99.7
|
%
|
100.0
|
%
|
97.6
|
%
|
88.4
|
%
|
||||||||||||||||||||
|
Non-GAAP Presentation
|
||||||||||||||||||||||||||||||||||||||||
|
Total revenue
|
$
|
320,201
|
$
|
288,652
|
$
|
608,853
|
$
|
177,579
|
$
|
52,128
|
$
|
356,521
|
$
|
342,473
|
$
|
698,994
|
$
|
138,615
|
$
|
47,778
|
||||||||||||||||||||
|
Fuel surcharge revenue
|
(28,731
|
)
|
(33,149
|
)
|
$
|
(61,880
|
)
|
-
|
(463
|
)
|
(41,682
|
)
|
(51,871
|
)
|
(93,553
|
)
|
-
|
(573
|
)
|
|||||||||||||||||||||
|
Freight revenue (total revenue, excluding fuel surcharge)
|
291,470
|
255,503
|
546,973
|
177,579
|
51,665
|
314,839
|
290,602
|
605,441
|
138,615
|
47,205
|
||||||||||||||||||||||||||||||
|
Total operating expenses
|
327,239
|
304,188
|
631,427
|
173,097
|
48,065
|
357,781
|
341,285
|
699,066
|
135,292
|
42,256
|
||||||||||||||||||||||||||||||
|
Adjusted for:
|
||||||||||||||||||||||||||||||||||||||||
|
Fuel surcharge revenue
|
(28,731
|
)
|
(33,149
|
)
|
(61,880
|
)
|
-
|
(463
|
)
|
(41,682
|
)
|
(51,871
|
)
|
(93,553
|
)
|
-
|
(573
|
)
|
||||||||||||||||||||||
|
Amortization of intangibles (2)
|
-
|
(2,777
|
)
|
(2,777
|
)
|
(633
|
)
|
(1,686
|
)
|
-
|
(1,516
|
)
|
(1,516
|
)
|
(232
|
)
|
(1,176
|
)
|
||||||||||||||||||||||
|
Bad debt expense associated with customer bankruptcy and high credit risk customers
|
(972
|
)
|
(867
|
)
|
(1,839
|
)
|
(778
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
|
Strategic restructuring adjusting items:
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Insurance policy erosion and premium reinstatement expense
|
(2,627
|
)
|
(1,820
|
)
|
(4,447
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
|
Gain on sale of terminal
|
2,505
|
2,235
|
4,740
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||
|
Impairment of real estate and related tangible assets
|
(3,991
|
)
|
(3,563
|
)
|
(7,554
|
)
|
(2,236
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
|
Impairment of revenue equipment and related charges
|
(8,046
|
)
|
(9,558
|
)
|
(17,604
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
|
Restructuring related severance and other
|
(2,290
|
)
|
(2,044
|
)
|
(4,334
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
|
Abandonment of information technology infrastructure
|
(554
|
)
|
(494
|
)
|
(1,048
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
|
Contract exit costs and other restructuring
|
(367
|
)
|
(328
|
)
|
(695
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
|
Adjusted operating expenses
|
282,166
|
251,823
|
533,989
|
169,450
|
45,916
|
316,099
|
287,898
|
603,997
|
135,060
|
40,507
|
||||||||||||||||||||||||||||||
|
Adjusted operating income (loss)
|
9,304
|
3,680
|
12,984
|
8,129
|
5,749
|
(1,260
|
)
|
2,704
|
1,444
|
3,555
|
6,698
|
|||||||||||||||||||||||||||||
|
Adjusted operating ratio
|
96.8
|
%
|
98.6
|
%
|
97.8
|
%
|
97.1
|
%
|
88.9
|
%
|
100.4
|
%
|
99.1
|
%
|
99.8
|
%
|
97.5
|
%
|
85.8
|
%
|
||||||||||||||||||||
|
(1) Pursuant to the
requirements of Regulation G, this table reconciles consolidated GAAP operating income and operating ratio to consolidated non-GAAP Adjusted operating income and Adjusted operating ratio.
|
||||||||||||||||||||||||||||||||||||||||
|
(2) "Amortization of
intangibles" reflects the non-cash amortization expense relating to intangible assets.
|
||||||||||||||||||||||||||||||||||||||||