Knight-Swift Transportation Holdings Inc 8-K, filed Jul 22, 2020
Knight-Swift Transportation Holdings Inc. (KNX)
8-K
2020-07-22
For: 2020-07-22
View Original
Added on
April 08, 2026
About this 8-K
Knight-Swift Transportation Holdings Inc filed this 8-K on July 22, 2020.
Items reported
- Item 2.02: Financial results
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
___________________________________________________________________________________________________________________________________
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 22, 2020
___________________________________________________________________________________________________________________________________
___________________________________________________________________________________________________________________________________
(Exact name of registrant as specified in its charter)
___________________________________________________________________________________________________________________________________
| (State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||||||||||
(Address of principal executive offices and zip code)
(602 ) 269-2000
(Registrant's telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
| Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: | ||||||||||||||||||||||||||||||||
| 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)) | ||||||||||||||||||||||||||||||||
| Securities registered pursuant to Section 12(b) of the Act: | ||||||||||||||||||||||||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||||||||||||||||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
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 July 22, 2020, Knight-Swift Transportation Holdings Inc. (the "Company") issued a press release (the "Press Release") announcing its financial results for the quarter ended June 30, 2020. A copy of the Press Release is attached to this Current Report on Form 8-K ("Current Report") as Exhibit 99.1 and is incorporated herein by reference.
The information in this Current Report that is furnished under Items 2.02 and 9.01, including the exhibits hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, 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.
| ITEM 9.01 | FINANCIAL STATEMENTS AND EXHIBITS | ||||
(d) Exhibits
| Exhibit | Description | |||||||
Exhibit 104 | Cover Page Interactive Data File | |||||||
The information in Items 2.02 and 9.01 of this report and the exhibits 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 the forward-looking statements. Please refer to the paragraphs at the end of the attached press release and at the beginning of the attached earnings presentation, as well as 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.
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. | ||||||||||||||||||||
| (Registrant) | ||||||||||||||||||||
| Date: | July 22, 2020 | /s/ Adam W. Miller | ||||||||||||||||||
| Adam W. Miller | ||||||||||||||||||||
| Chief Financial Officer | ||||||||||||||||||||
| Exhibit 99.1 | ||||||||
July 22, 2020
Phoenix, Arizona
Knight-Swift Transportation Holdings Inc. Reports Second Quarter 2020 Revenue and Earnings | ||
Knight-Swift Transportation Holdings Inc. (NYSE: KNX) ("Knight-Swift" or "the Company"), North America's largest truckload transportation company, today reported second quarter 2020 net income attributable to Knight-Swift of $80.2 million and Adjusted Net Income Attributable to Knight-Swift of $96.5 million. We reported GAAP earnings per diluted share of $0.47 for the second quarter of 2020, compared to $0.46 for the second quarter of 2019. Our Adjusted EPS was $0.57 for the second quarter of 2020, compared to $0.58 for the second quarter of 2019.
| Key Financial Highlights | ||
Our operational discipline, agility, and cost-control culture enabled us to execute through the unprecedented challenges presented by the COVID-19 pandemic, which introduced a new source of volatility throughout the global markets during the first half of 2020. Our diversified customer base, networks, and unique brands positioned us to navigate a disrupted freight environment of unpredictable shipping volumes, shifts in pricing, and continued challenges in driver sourcing. Looking across our portfolio of brands and freight networks, some of our operating segments performed consistently throughout the quarter, while others experienced more volatility in results.
From a market perspective, freight demand in April was weak, but gradually strengthened throughout the quarter, and has remained strong thus far in July. We are encouraged by the continued strength in freight demand in July; however, demand may be difficult to predict for the back half of the year. We believe supply has and will continue to exit the market as evidenced by significantly lower class 8 truck orders, a weak used equipment market, and lower transportation employment levels.
Our Trucking segment improved its Adjusted Operating Ratio to 85.5% in the second quarter of 2020, as strong cost controls and lower fuel prices overcame a 6.5% decrease in average revenue per tractor and a $5.8 million (or $0.03 of earnings per diluted share, after taxes) decline in gain on sales of used equipment. Our Logistics segment produced an Adjusted Operating Ratio of 95.5% in the second quarter of 2020, primarily driven by a gross margin of 15.7% within our brokerage business. Consistent with port industry trends, load volumes within our Intermodal segment continued to be pressured and decreased by 23.9% in the second quarter of 2020, as compared to the same quarter last year, while margins worsened.
Knight-Swift Consolidated Results
| Quarter Ended June 30, | |||||||||||||||||||||||||||||
| 2020 | 2019 | Change | |||||||||||||||||||||||||||
| (Dollars in thousands, except per share data) | |||||||||||||||||||||||||||||
| Total revenue | $ | 1,060,698 | $ | 1,242,083 | (14.6 | %) | |||||||||||||||||||||||
| Revenue, excluding trucking fuel surcharge | $ | 997,597 | $ | 1,122,754 | (11.1 | %) | |||||||||||||||||||||||
| Operating income | $ | 102,167 | $ | 108,593 | (5.9 | %) | |||||||||||||||||||||||
Adjusted Operating Income 1 | $ | 123,960 | $ | 136,967 | (9.5 | %) | |||||||||||||||||||||||
| Net income attributable to Knight-Swift | $ | 80,189 | $ | 79,205 | 1.2 | % | |||||||||||||||||||||||
Adjusted Net Income Attributable to Knight-Swift 1 | $ | 96,498 | $ | 100,627 | (4.1 | %) | |||||||||||||||||||||||
| Earnings per diluted share | $ | 0.47 | $ | 0.46 | 2.2 | % | |||||||||||||||||||||||
Adjusted EPS 1 | $ | 0.57 | $ | 0.58 | (1.7 | %) | |||||||||||||||||||||||
1See GAAP to non-GAAP reconciliation in the schedules following this release.
Income Taxes — The effective tax rate was 25.0% for the second quarter of 2020, compared to 24.7% for the second quarter of 2019. We expect the full-year 2020 effective tax rate to be in the range of 25.5% to 27.0% before discrete items.
Dividend — The Company previously announced a quarterly cash dividend of $0.08 per share to stockholders of record on June 5, 2020, which was paid on June 26, 2020.
Other Income, net — During the second quarter of 2020, we recognized $8.5 million in income within "Other income, net" in the condensed consolidated statements of comprehensive income. This was primarily driven by gains recognized within our portfolio of investments.
COVID-19 Impact — During the second quarter of 2020, we incurred approximately $10.0 million (or $0.06 of Adjusted EPS) of expenses that were directly attributable to the pandemic and were incremental to those incurred prior to the outbreak. These primarily pertained to payroll premiums paid to our drivers and shop mechanics, as well as additional disinfectants and cleaning supplies, and various other pandemic-specific items. The costs are clearly separable from our normal business operations and are not expected to recur once the pandemic subsides.
| Segment Financial Performance | ||
Trucking Segment
| Quarter Ended June 30, | |||||||||||||||||||||||||||||
| 2020 | 2019 | Change | |||||||||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||||||||
| Revenue, excluding fuel surcharge and intersegment transactions | $ | 816,033 | $ | 900,648 | (9.4 | %) | |||||||||||||||||||||||
| Operating income | $ | 107,788 | $ | 125,772 | (14.3 | %) | |||||||||||||||||||||||
| Adjusted Operating Income ¹ | $ | 118,166 | $ | 128,303 | (7.9 | %) | |||||||||||||||||||||||
| Operating ratio | 87.7 | % | 87.7 | % | — bps | ||||||||||||||||||||||||
| Adjusted Operating Ratio ¹ | 85.5 | % | 85.8 | % | (30 bps) | ||||||||||||||||||||||||
1See GAAP to non-GAAP reconciliation in the schedules following this release.
Our Trucking segment includes our irregular route, dedicated, refrigerated, expedited, flatbed, and cross-border operations across our brands. We improved the Adjusted Operating Ratio within this segment to 85.5% in the second quarter of 2020 from 85.8% in the second quarter of 2019, despite the $5.8 million reduction in gain on sales of revenue equipment. Average revenue per tractor decreased by 6.5%, driven by a 3.9% decrease in miles per tractor. Revenue per loaded mile, excluding fuel surcharge and intersegment transactions was flat sequentially, and decreased by 1.7% year-over-year. We expect rate per mile to inflect positively year-over-year in the third quarter. In the second quarter of 2020, the Knight trucking operating segment and the Swift truckload operating segment generated Adjusted Operating Ratios of 84.0% and 85.3%, respectively, as the two operating segments continued to approach parity, operating within 130 basis points of one another. We also continued to see improvement in our dedicated and refrigerated operating segments during the quarter.
Logistics Segment
| Quarter Ended June 30, | |||||||||||||||||||||||||||||
| 2020 | 2019 | Change | |||||||||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||||||||
| Revenue, excluding intersegment transactions | $ | 67,066 | $ | 80,304 | (16.5 | %) | |||||||||||||||||||||||
| Operating income | $ | 3,038 | $ | 5,021 | (39.5 | %) | |||||||||||||||||||||||
| Operating ratio | 95.7 | % | 93.9 | % | 180 bps | ||||||||||||||||||||||||
| Adjusted Operating Ratio ¹ | 95.5 | % | 93.7 | % | 180 bps | ||||||||||||||||||||||||
| 2 | ||||||||||
1See GAAP to non-GAAP reconciliation in the schedules following this release.
Adjusted Operating Ratio in the Logistics segment (which primarily consists of our Knight and Swift brokerage services) increased to 95.5% in the second quarter of 2020 from 93.7% in the second quarter of 2019.
Brokerage-only — With recent tightening of capacity, brokerage gross margin decreased to 15.7% in the second quarter of 2020 from 16.2% in the second quarter of 2019. Margins were strong to begin the quarter and subsequently compressed, as the truckload market improved throughout the second quarter of 2020. A 10.1% decrease in brokerage load volumes and a 4.5% decrease in brokerage revenue per load resulted in a 14.2% decrease in brokerage revenue, excluding intersegment transactions. Our power-only service offering experienced 73.8% year-over-year growth in load volumes and represented 17.3% of our total brokerage load volumes in the second quarter of 2020.
Intermodal Segment
| Quarter Ended June 30, | |||||||||||||||||||||||||||||
| 2020 | 2019 | Change | |||||||||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||||||||
| Revenue, excluding intersegment transactions | $ | 82,699 | $ | 117,727 | (29.8 | %) | |||||||||||||||||||||||
| Operating (loss) income | $ | (4,475) | $ | 4,192 | (206.8 | %) | |||||||||||||||||||||||
| Adjusted Operating (Loss) Income ¹ | $ | (4,410) | $ | 4,192 | (205.2 | %) | |||||||||||||||||||||||
| Operating ratio | 105.4 | % | 96.5 | % | 890 bps | ||||||||||||||||||||||||
| Adjusted Operating Ratio ¹ | 105.3 | % | 96.4 | % | 890 bps | ||||||||||||||||||||||||
1See GAAP to non-GAAP reconciliation in the schedules following this release.
During the second quarter of 2020, our Intermodal segment produced an Adjusted Operating Ratio of 105.3%, compared to 96.4% during the second quarter of 2019. Continued market pressures, including the impact of the COVID-19 pandemic on port volumes, contributed to a 29.8% decrease in revenue, excluding intersegment transactions, as load counts decreased 23.9% and revenue per load decreased 7.8%. We continue to develop our Intermodal network and cost structure and expect to see improved results in the back half of the year.
Non-reportable Segments
| Quarter Ended June 30, | |||||||||||||||||||||||||||||
| 2020 | 2019 | Change | |||||||||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||||||||
| Total revenue | $ | 45,289 | $ | 29,597 | 53.0 | % | |||||||||||||||||||||||
| Operating loss | $ | (4,184) | $ | (26,392) | (84.1 | %) | |||||||||||||||||||||||
The non-reportable segments include support services provided to our customers and independent contractors (including repair and maintenance shop services, equipment leasing, warranty services, and insurance), trailer parts manufacturing, certain warehousing activities, as well as certain corporate expenses (such as legal settlements and accruals and $10.3 million in quarterly amortization of intangibles related to the 2017 Merger). Operating results within the non-reportable segments improved in the second quarter of 2020, which included additional income earned from warehousing activities, as compared to the second quarter of 2019, when we incurred $15.5 million in costs associated with a jury verdict.
| 3 | ||||||||||
| Consolidated Liquidity, Capital Resources, and Earnings Guidance | ||
Cash Flow Sources (Uses)
| Year-to-Date June 30, | |||||||||||||||||||||||||||||
| 2020 | 2019 | Change | |||||||||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||||||||
| Net cash provided by operating activities | $ | 383,360 | $ | 362,812 | $ | 20,548 | |||||||||||||||||||||||
| Net cash used in investing activities | (253,066) | (223,882) | (29,184) | ||||||||||||||||||||||||||
| Net cash used in financing activities | (173,771) | (162,022) | (11,749) | ||||||||||||||||||||||||||
| Net decrease in cash, restricted cash, and equivalents ¹ | $ | (43,477) | $ | (23,092) | $ | (20,385) | |||||||||||||||||||||||
| Net capital expenditures | $ | (195,178) | $ | (219,904) | $ | 24,726 | |||||||||||||||||||||||
1"Net decrease in cash, restricted cash, and equivalents" is derived from changes within "Cash and cash equivalents," "Cash and cash equivalents – restricted," and the long-term portion of restricted cash included in "Other long-term assets" in the condensed consolidated balance sheets.
Liquidity and Capitalization — As of June 30, 2020, we had a balance of $691.6 million of unrestricted cash and available liquidity and $5.8 billion of stockholders' equity. The face value of our debt, net of unrestricted cash ("Net Debt") was $734.2 million as of June 30, 2020, which is a $25.3 million decrease from December 31, 2019. Our cash provided by operating activities and change in Net Debt balances were negatively affected by a $93.4 million cash settlement paid during the first half of 2020, associated with pre-2017 Merger legal matters that were previously accrued and disclosed. Free cash flow 2 for the first half of the year, including the $93.4 million payment, was $188.2 million (computed as net cash provided by operating activities, less net capital expenditures). During the first half of the year, we generated $383.4 million in operating cash flows, reduced our operating lease liabilities by $48.2 million, and returned $27.7 million to our stockholders in the form of quarterly dividends. We also repurchased $34.6 million worth of our common stock at an average price of $30.41 per share (all within the first quarter of 2020). We continue to maintain our leverage ratio within our targeted range and remain committed to a strong capital structure, which we believe will position us for long-term success and enable us to pursue further opportunities for organic growth, growth through acquisitions, and other capital allocation opportunities. We do not foresee material liquidity constraints or any issues with our ongoing ability to meet our debt covenants.
Equipment and Capital Expenditures — Gain on sale of revenue equipment decreased to $1.7 million in the second quarter of 2020, compared to $7.5 million in the same quarter of 2019. The average age of our tractor fleet was 2.1 years in the second quarters of 2020 and 2019. Capital expenditures, net of disposal proceeds, were $195.2 million for the first half of 2020. We reduced our full-year 2020 net capital expenditures range to $500.0 – $525.0 million from the previously-disclosed range of $515.0 – $540.0 million, as we deferred certain facilities projects and revenue equipment purchases to the first half of 2021. Capital expenditures for the remainder of 2020 primarily include replacements of existing tractors and trailers, as well as investment in our terminal network and driver amenities.
Guidance — We expect the Adjusted EPS1 for full-year 2020 will range from $2.15 to $2.30. Our expected Adjusted EPS ranges are based on the current truckload market, recent trends, and the current beliefs, assumptions, and expectations of management (including those referenced in the second quarter 2020 earnings presentation posted on our website).
The factors described under "Forward-Looking Statements," among others, could cause actual results to materially vary from this guidance. Further, we cannot estimate on a forward-looking basis, the impact of certain income and expense items on our earnings per share, because these items, which could be significant, may be infrequent, are difficult to predict, and may be highly variable. As a result, we do not provide a corresponding GAAP measure for, or reconciliation to, our Adjusted EPS guidance.
________
1Our calculation of Adjusted EPS starts with GAAP diluted earnings per share and adds back the after-tax impact of intangible asset amortization (which is expected to be approximately $0.20 for full-year 2020), as well as noncash impairments and certain other unusual noncash items, if any.
2Free cash flow is a non-GAAP measure.
| 4 | ||||||||||
| Other Information | ||
| About Knight-Swift | ||
Knight-Swift Transportation Holdings Inc. is a provider of multiple truckload transportation and logistics services using a nationwide network of business units and terminals in the United States and Mexico to serve customers throughout North America. In addition to operating the country's largest tractor fleet, Knight-Swift also contracts with third-party equipment providers to provide a broad range of truckload services to its customers while creating quality driving jobs for our driving associates and successful business opportunities for independent contractors.
| Investor Relations Contact Information | ||
David A. Jackson, President and Chief Executive Officer, or Adam W. Miller, Chief Financial Officer: (602) 606-6349
| Forward-Looking Statements | ||
This press release contains statements that may constitute forward-looking statements, which are based on information currently available, usually identified by words such as "anticipates," "believes," "estimates," "plans,'' "projects," "expects," "hopes," "intends," "strategy," ''focus," "outlook," "will," "could," "should," "may," "continue," or similar expressions, which speak only as of the date the statement was made. Such statements are forward-looking statements and are within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and such statements are subject to the safe harbor created by those sections and the Private Securities Litigation Reform Act of 1995. 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 or guidance regarding earnings, earnings per share, 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, industry, or Company conditions or performance; and any statements of belief and any statement of assumptions underlying any of the foregoing. In this press release, such statements include, but are not limited to, statements concerning:
•any projections of or guidance regarding earnings, earnings per share, Adjusted EPS, revenues, cash flows, dividends, capital expenditures, or other financial items,
•expectations regarding future supply or demand, truckload capacity, and the overall freight and economic environment,
•the impacts of the COVID-19 global pandemic,
•future dividends,
•intentions regarding refinancing the company's term loan, including the timing thereof,
•future effective tax rates,
•future performance of our reportable segments, including rate per mile within our Trucking segment, as well as cost structure and load volumes within our Intermodal segment,
•future capital structure, capital allocation, and growth strategies and opportunities, and
•future capital expenditures, including funding of capital expenditures.
Such forward-looking statements are inherently uncertain, and are based upon the current beliefs, assumptions, and expectations of management and current market conditions, which are subject to significant risks and uncertainties as set forth in the Risk Factors section of Knight-Swift's Annual Report on Form 10-K for the year ended December 31, 2019, Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, and various disclosures in our press releases, stockholder reports, and other filings with the SEC.
| 5 | ||||||||||
| Financial Statements | ||
| Condensed Consolidated Statements of Comprehensive Income (Unaudited) | ||
| Quarter Ended June 30, | Year-to-Date June 30, | ||||||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||||||
| (In thousands, except per share data) | |||||||||||||||||||||||||||||||||||||||||
| Revenue: | |||||||||||||||||||||||||||||||||||||||||
| Revenue, excluding trucking fuel surcharge | $ | 997,597 | $ | 1,122,754 | $ | 2,024,692 | $ | 2,219,710 | |||||||||||||||||||||||||||||||||
| Trucking fuel surcharge | 63,101 | 119,329 | 160,804 | 226,908 | |||||||||||||||||||||||||||||||||||||
| Total revenue | 1,060,698 | 1,242,083 | 2,185,496 | 2,446,618 | |||||||||||||||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||||||||
| Salaries, wages, and benefits | 365,311 | 380,354 | 720,144 | 744,209 | |||||||||||||||||||||||||||||||||||||
| Fuel | 86,381 | 151,309 | 208,236 | 289,748 | |||||||||||||||||||||||||||||||||||||
| Operations and maintenance | 66,067 | 82,443 | 134,471 | 162,203 | |||||||||||||||||||||||||||||||||||||
| Insurance and claims | 45,302 | 48,796 | 99,582 | 98,932 | |||||||||||||||||||||||||||||||||||||
| Operating taxes and licenses | 20,883 | 21,560 | 43,052 | 43,363 | |||||||||||||||||||||||||||||||||||||
| Communications | 4,902 | 4,960 | 9,776 | 10,043 | |||||||||||||||||||||||||||||||||||||
| Depreciation and amortization of property and equipment | 114,601 | 102,938 | 224,822 | 203,875 | |||||||||||||||||||||||||||||||||||||
| Amortization of intangibles | 11,474 | 10,692 | 22,948 | 21,385 | |||||||||||||||||||||||||||||||||||||
| Rental expense | 22,372 | 32,875 | 47,747 | 68,420 | |||||||||||||||||||||||||||||||||||||
| Purchased transportation | 200,107 | 261,273 | 425,383 | 530,622 | |||||||||||||||||||||||||||||||||||||
| Impairments | 353 | 2,182 | 1,255 | 2,182 | |||||||||||||||||||||||||||||||||||||
| Miscellaneous operating expenses | 20,778 | 34,108 | 43,794 | 46,744 | |||||||||||||||||||||||||||||||||||||
| Total operating expenses | 958,531 | 1,133,490 | 1,981,210 | 2,221,726 | |||||||||||||||||||||||||||||||||||||
| Operating income | 102,167 | 108,593 | 204,286 | 224,892 | |||||||||||||||||||||||||||||||||||||
| Other income (expenses): | |||||||||||||||||||||||||||||||||||||||||
| Interest income | 437 | 977 | 1,269 | 1,993 | |||||||||||||||||||||||||||||||||||||
| Interest expense | (4,021) | (7,156) | (10,128) | (14,504) | |||||||||||||||||||||||||||||||||||||
| Other income, net | 8,499 | 3,101 | 1,992 | 9,240 | |||||||||||||||||||||||||||||||||||||
| Total other income (expenses), net | 4,915 | (3,078) | (6,867) | (3,271) | |||||||||||||||||||||||||||||||||||||
| Income before income taxes | 107,082 | 105,515 | 197,419 | 221,621 | |||||||||||||||||||||||||||||||||||||
| Income tax expense | 26,815 | 26,076 | 51,369 | 53,999 | |||||||||||||||||||||||||||||||||||||
| Net income | 80,267 | 79,439 | 146,050 | 167,622 | |||||||||||||||||||||||||||||||||||||
| Net income attributable to noncontrolling interest | (78) | (234) | (435) | (479) | |||||||||||||||||||||||||||||||||||||
| Net income attributable to Knight-Swift | $ | 80,189 | $ | 79,205 | $ | 145,615 | $ | 167,143 | |||||||||||||||||||||||||||||||||
| Earnings per share: | |||||||||||||||||||||||||||||||||||||||||
| Basic | $ | 0.47 | $ | 0.46 | $ | 0.86 | $ | 0.97 | |||||||||||||||||||||||||||||||||
| Diluted | $ | 0.47 | $ | 0.46 | $ | 0.85 | $ | 0.97 | |||||||||||||||||||||||||||||||||
| Dividends declared per share: | $ | 0.08 | $ | 0.06 | $ | 0.16 | $ | 0.12 | |||||||||||||||||||||||||||||||||
| Weighted average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||
| Basic | 169,948 | 172,078 | 170,283 | 172,522 | |||||||||||||||||||||||||||||||||||||
| Diluted | 170,624 | 172,724 | 170,958 | 173,162 | |||||||||||||||||||||||||||||||||||||
| 6 | ||||||||||
| Condensed Consolidated Balance Sheets (Unaudited) | ||
| June 30, 2020 | December 31, 2019 | ||||||||||||||||
| (In thousands) | |||||||||||||||||
| ASSETS | |||||||||||||||||
| Current assets: | |||||||||||||||||
| Cash and cash equivalents | $ | 117,760 | $ | 159,722 | |||||||||||||
| Cash and cash equivalents – restricted | 39,583 | 41,331 | |||||||||||||||
| Restricted investments, held-to-maturity, amortized cost | 8,272 | 8,912 | |||||||||||||||
| Trade receivables, net of allowance for doubtful accounts of $20,568 and $18,178, respectively | 522,075 | 518,547 | |||||||||||||||
| Contract balance – revenue in transit | 14,679 | 12,696 | |||||||||||||||
| Prepaid expenses | 54,515 | 62,160 | |||||||||||||||
| Assets held for sale | 39,641 | 41,786 | |||||||||||||||
| Income tax receivable | 5,902 | 17,026 | |||||||||||||||
| Other current assets | 27,073 | 27,848 | |||||||||||||||
| Total current assets | 829,500 | 890,028 | |||||||||||||||
| Property and equipment, net | 2,894,570 | 2,850,720 | |||||||||||||||
| Operating lease right-of-use assets | 136,953 | 169,425 | |||||||||||||||
| Goodwill | 2,922,970 | 2,918,992 | |||||||||||||||
| Intangible assets, net | 1,412,192 | 1,379,459 | |||||||||||||||
| Other long-term assets | 82,843 | 73,108 | |||||||||||||||
| Total assets | $ | 8,279,028 | $ | 8,281,732 | |||||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||||
| Current liabilities: | |||||||||||||||||
| Accounts payable | $ | 128,731 | $ | 99,194 | |||||||||||||
| Accrued payroll and purchased transportation | 109,398 | 110,065 | |||||||||||||||
| Accrued liabilities | 95,863 | 175,222 | |||||||||||||||
| Claims accruals – current portion | 168,012 | 150,805 | |||||||||||||||
| Finance lease liabilities and long-term debt – current portion ¹ | 403,738 | 377,651 | |||||||||||||||
| Operating lease liabilities – current portion | 65,741 | 80,101 | |||||||||||||||
| Total current liabilities | 971,483 | 993,038 | |||||||||||||||
| Revolving line of credit | 235,000 | 279,000 | |||||||||||||||
| Finance lease liabilities – less current portion | 48,179 | 57,383 | |||||||||||||||
| Operating lease liabilities – less current portion | 76,266 | 96,160 | |||||||||||||||
| Accounts receivable securitization | 164,840 | 204,762 | |||||||||||||||
| Claims accruals – less current portion | 186,317 | 196,912 | |||||||||||||||
| Deferred tax liabilities | 792,839 | 771,719 | |||||||||||||||
| Other long-term liabilities | 38,515 | 14,455 | |||||||||||||||
| Total liabilities | 2,513,439 | 2,613,429 | |||||||||||||||
| Stockholders’ equity: | |||||||||||||||||
| Common stock | 1,701 | 1,707 | |||||||||||||||
| Additional paid-in capital | 4,287,293 | 4,269,043 | |||||||||||||||
| Retained earnings | 1,474,466 | 1,395,465 | |||||||||||||||
| Total Knight-Swift stockholders' equity | 5,763,460 | 5,666,215 | |||||||||||||||
| Noncontrolling interest | 2,129 | 2,088 | |||||||||||||||
| Total stockholders’ equity | 5,765,589 | 5,668,303 | |||||||||||||||
| Total liabilities and stockholders’ equity | $ | 8,279,028 | $ | 8,281,732 | |||||||||||||
1 The Term Loan is due October 2, 2020. The Company intends to refinance prior to the due date.
| 7 | ||||||||||
| Segment Operating Statistics (Unaudited) | ||
| Quarter Ended June 30, | Year-to-Date June 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | Change | 2020 | 2019 | Change | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Trucking | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Average revenue per tractor ¹ | $ | 44,366 | $ | 47,440 | (6.5 | %) | $ | 88,839 | $ | 93,163 | (4.6 | %) | |||||||||||||||||||||||||||||||||||||||||||||||
| Non-paid empty miles percentage | 13.8 | % | 12.9 | % | 90 bps | 13.3 | % | 12.9 | % | 40 bps | |||||||||||||||||||||||||||||||||||||||||||||||||
| Average length of haul (miles) | 420 | 429 | (2.1 | %) | 424 | 429 | (1.2 | %) | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Miles per tractor | 22,741 | 23,656 | (3.9 | %) | 45,307 | 46,181 | (1.9 | %) | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Average tractors | 18,393 | 18,985 | (3.1 | %) | 18,428 | 18,959 | (2.8 | %) | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Average trailers | 57,269 | 58,263 | (1.7 | %) | 57,456 | 56,902 | 1.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Logistics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue per load – Brokerage only ² | $ | 1,408 | $ | 1,475 | (4.5 | %) | $ | 1,392 | $ | 1,452 | (4.1 | %) | |||||||||||||||||||||||||||||||||||||||||||||||
| Gross margin – Brokerage only | 15.7 | % | 16.2 | % | (50 bps) | 15.1 | % | 17.0 | % | (190 bps) | |||||||||||||||||||||||||||||||||||||||||||||||||
| Intermodal | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Average revenue per load ² | $ | 2,249 | $ | 2,438 | (7.8 | %) | $ | 2,283 | $ | 2,447 | (6.7 | %) | |||||||||||||||||||||||||||||||||||||||||||||||
| Load count | 36,769 | 48,290 | (23.9 | %) | 77,658 | 95,399 | (18.6 | %) | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Average tractors | 571 | 651 | (12.3 | %) | 586 | 672 | (12.8 | %) | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Average containers | 10,853 | 9,863 | 10.0 | % | 10,355 | 9,864 | 5.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
1Computed with revenue, excluding fuel surcharge and intersegment transactions
2Computed with revenue, excluding intersegment transactions
| 8 | ||||||||||
| Non-GAAP Financial Measures and Reconciliations | ||
The terms "Adjusted Net Income Attributable to Knight-Swift," "Adjusted Operating Income," "Adjusted EPS," "Adjusted Operating Ratio," and "Free Cash Flow," 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 of directors focus on Adjusted Net Income Attributable to Knight-Swift, Adjusted EPS, Adjusted Operating Income, 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. Management and the board of directors use Free Cash Flow as a key measure of our liquidity, which is defined under "Liquidity and Capitalization" above. Free Cash Flow does not represent residual cash flow available for discretionary expenditures. 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 Operating Income, Adjusted EPS, Adjusted Operating Ratio, and Free Cash Flow are not substitutes for their comparable GAAP financial measures, such as net income, cash flows from operating activities, operating margin, 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.
Non-GAAP Reconciliation (Unaudited): | ||
Adjusted Operating Income and Adjusted Operating Ratio 1 | ||
| Quarter Ended June 30, | Year-to-Date June 30, | ||||||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||||||
| GAAP Presentation | (Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Total revenue | $ | 1,060,698 | $ | 1,242,083 | $ | 2,185,496 | $ | 2,446,618 | |||||||||||||||||||||||||||||||||
| Total operating expenses | (958,531) | (1,133,490) | (1,981,210) | (2,221,726) | |||||||||||||||||||||||||||||||||||||
| Operating income | $ | 102,167 | $ | 108,593 | $ | 204,286 | $ | 224,892 | |||||||||||||||||||||||||||||||||
| Operating ratio | 90.4 | % | 91.3 | % | 90.7 | % | 90.8 | % | |||||||||||||||||||||||||||||||||
| Non-GAAP Presentation | |||||||||||||||||||||||||||||||||||||||||
| Total revenue | $ | 1,060,698 | $ | 1,242,083 | $ | 2,185,496 | $ | 2,446,618 | |||||||||||||||||||||||||||||||||
| Trucking fuel surcharge | (63,101) | (119,329) | (160,804) | (226,908) | |||||||||||||||||||||||||||||||||||||
| Revenue, excluding trucking fuel surcharge | 997,597 | 1,122,754 | 2,024,692 | 2,219,710 | |||||||||||||||||||||||||||||||||||||
| Total operating expenses | 958,531 | 1,133,490 | 1,981,210 | 2,221,726 | |||||||||||||||||||||||||||||||||||||
| Adjusted for: | |||||||||||||||||||||||||||||||||||||||||
| Trucking fuel surcharge | (63,101) | (119,329) | (160,804) | (226,908) | |||||||||||||||||||||||||||||||||||||
Amortization of intangibles 2 | (11,474) | (10,692) | (22,948) | (21,385) | |||||||||||||||||||||||||||||||||||||
Impairments 3 | (353) | (2,182) | (1,255) | (2,182) | |||||||||||||||||||||||||||||||||||||
Legal accruals 4 | — | (15,500) | — | (15,500) | |||||||||||||||||||||||||||||||||||||
COVID-19 incremental costs 5 | (9,966) | — | (12,259) | — | |||||||||||||||||||||||||||||||||||||
| Adjusted Operating Expenses | 873,637 | 985,787 | 1,783,944 | 1,955,751 | |||||||||||||||||||||||||||||||||||||
| Adjusted Operating Income | $ | 123,960 | $ | 136,967 | $ | 240,748 | $ | 263,959 | |||||||||||||||||||||||||||||||||
| Adjusted Operating Ratio | 87.6 | % | 87.8 | % | 88.1 | % | 88.1 | % | |||||||||||||||||||||||||||||||||
| 9 | ||||||||||
1 Pursuant to the requirements of Regulation G, this table reconciles consolidated GAAP operating ratio to consolidated non-GAAP Adjusted Operating Ratio.
2 "Amortization of intangibles" reflects the non-cash amortization expense relating to intangible assets identified in the 2017 Merger and other acquisitions.
3 "Impairments" reflects the non-cash impairment of certain tractors (within the Trucking segment) and certain legacy trailers (within the non-reportable segments) as a result of a softer used equipment market during the second quarter of 2020, as well as impairment charges of trailer tracking equipment (within the Trucking segment) during the first quarter of 2020. In the second quarter of 2019, we incurred a non-cash impairment of leasehold improvements (within the Trucking segment) which were incurred during the early termination of a lease related to one of our operating properties.
4 "Legal accruals" reflects costs incurred in the second quarter of 2019 associated with a jury verdict issued, which is included in "Miscellaneous operating expenses" in the condensed consolidated statements of comprehensive income.
5 "COVID-19 incremental costs" reflects costs incurred during 2020 that were directly attributable to the pandemic and were incremental to those incurred prior to the outbreak. These include payroll premiums paid to our drivers and shop mechanics, additional disinfectants and cleaning supplies, and various other pandemic-specific items. The costs are clearly separable from our normal business operations and are not expected to recur once the pandemic subsides.
Non-GAAP Reconciliation (Unaudited): | ||
Adjusted Net Income Attributable to Knight-Swift and Adjusted EPS 1 | ||
| Quarter Ended June 30, | Year-to-Date June 30, | ||||||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||||||||
| (Dollars In thousands) | |||||||||||||||||||||||||||||||||||||||||
| GAAP: Net income attributable to Knight-Swift | $ | 80,189 | $ | 79,205 | $ | 145,615 | $ | 167,143 | |||||||||||||||||||||||||||||||||
| Adjusted for: | |||||||||||||||||||||||||||||||||||||||||
| Income tax expense attributable to Knight-Swift | 26,815 | 26,076 | 51,369 | 53,999 | |||||||||||||||||||||||||||||||||||||
| Income before income taxes attributable to Knight-Swift | 107,004 | 105,281 | 196,984 | 221,142 | |||||||||||||||||||||||||||||||||||||
Amortization of intangibles 2 | 11,474 | 10,692 | 22,948 | 21,385 | |||||||||||||||||||||||||||||||||||||
Impairments 3 | 353 | 2,182 | 1,255 | 2,182 | |||||||||||||||||||||||||||||||||||||
Legal accruals 4 | — | 15,500 | — | 15,500 | |||||||||||||||||||||||||||||||||||||
COVID-19 incremental costs 5 | 9,966 | — | 12,259 | — | |||||||||||||||||||||||||||||||||||||
| Adjusted income before income taxes | 128,797 | 133,655 | 233,446 | 260,209 | |||||||||||||||||||||||||||||||||||||
| Provision for income tax expense at effective rate | (32,299) | (33,028) | (60,743) | (63,401) | |||||||||||||||||||||||||||||||||||||
| Non-GAAP: Adjusted Net Income Attributable to Knight-Swift | $ | 96,498 | $ | 100,627 | $ | 172,703 | $ | 196,808 | |||||||||||||||||||||||||||||||||
Note: Because the numbers reflected in the table below are calculated on a per share basis, they may not foot due to rounding.
| Quarter Ended June 30, | Year-to-Date June 30, | ||||||||||||||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||||||||||
| GAAP: Earnings per diluted share | $ | 0.47 | $ | 0.46 | $ | 0.85 | $ | 0.97 | |||||||||||||||||||||||||||
| Adjusted for: | |||||||||||||||||||||||||||||||||||
| Income tax expense attributable to Knight-Swift | 0.16 | 0.15 | 0.30 | 0.31 | |||||||||||||||||||||||||||||||
| Income before income taxes attributable to Knight-Swift | 0.63 | 0.61 | 1.15 | 1.28 | |||||||||||||||||||||||||||||||
Amortization of intangibles 2 | 0.07 | 0.06 | 0.13 | 0.12 | |||||||||||||||||||||||||||||||
Impairments 3 | — | 0.01 | 0.01 | 0.01 | |||||||||||||||||||||||||||||||
Legal accruals 4 | — | 0.09 | — | 0.09 | |||||||||||||||||||||||||||||||
COVID-19 incremental costs 5 | 0.06 | — | 0.07 | — | |||||||||||||||||||||||||||||||
| Adjusted income before income taxes | 0.75 | 0.77 | 1.37 | 1.50 | |||||||||||||||||||||||||||||||
| Provision for income tax expense at effective rate | (0.19) | (0.19) | (0.36) | (0.37) | |||||||||||||||||||||||||||||||
| Non-GAAP: Adjusted EPS | $ | 0.57 | $ | 0.58 | $ | 1.01 | $ | 1.14 | |||||||||||||||||||||||||||
| 10 | ||||||||||
1Pursuant to the requirements of Regulation G, these tables reconcile consolidated GAAP net income attributable to Knight-Swift to non-GAAP consolidated Adjusted Net Income Attributable to Knight-Swift and consolidated GAAP diluted earnings per share to non-GAAP consolidated Adjusted EPS.
2Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 2.
3Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 3.
4Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 4.
5Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 5.
Non-GAAP Reconciliation (Unaudited): | ||
Segment Adjusted Operating Income and Adjusted Operating Ratio 1 | ||
| Quarter Ended June 30, | Year-to-Date June 30, | ||||||||||||||||||||||||||||||||||||||||
| Trucking Segment | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||||
| GAAP Presentation | (Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Total revenue | $ | 879,369 | $ | 1,020,027 | $ | 1,798,430 | $ | 1,993,272 | |||||||||||||||||||||||||||||||||
| Total operating expenses | (771,581) | (894,255) | (1,583,308) | (1,752,325) | |||||||||||||||||||||||||||||||||||||
| Operating income | $ | 107,788 | $ | 125,772 | $ | 215,122 | $ | 240,947 | |||||||||||||||||||||||||||||||||
| Operating ratio | 87.7 | % | 87.7 | % | 88.0 | % | 87.9 | % | |||||||||||||||||||||||||||||||||
| Non-GAAP Presentation | |||||||||||||||||||||||||||||||||||||||||
| Total revenue | $ | 879,369 | $ | 1,020,027 | $ | 1,798,430 | $ | 1,993,272 | |||||||||||||||||||||||||||||||||
| Fuel surcharge | (63,101) | (119,329) | (160,804) | (226,908) | |||||||||||||||||||||||||||||||||||||
| Intersegment transactions | (235) | (50) | (509) | (86) | |||||||||||||||||||||||||||||||||||||
| Revenue, excluding fuel surcharge and intersegment transactions | 816,033 | 900,648 | 1,637,117 | 1,766,278 | |||||||||||||||||||||||||||||||||||||
| Total operating expenses | 771,581 | 894,255 | 1,583,308 | 1,752,325 | |||||||||||||||||||||||||||||||||||||
| Adjusted for: | |||||||||||||||||||||||||||||||||||||||||
| Fuel surcharge | (63,101) | (119,329) | (160,804) | (226,908) | |||||||||||||||||||||||||||||||||||||
| Intersegment transactions | (235) | (50) | (509) | (86) | |||||||||||||||||||||||||||||||||||||
Amortization of intangibles 2 | (324) | (349) | (648) | (698) | |||||||||||||||||||||||||||||||||||||
Impairments 3 | (153) | (2,182) | (1,055) | (2,182) | |||||||||||||||||||||||||||||||||||||
COVID-19 incremental costs 4 | (9,901) | — | (12,146) | — | |||||||||||||||||||||||||||||||||||||
| Adjusted Operating Expenses | 697,867 | 772,345 | 1,408,146 | 1,522,451 | |||||||||||||||||||||||||||||||||||||
| Adjusted Operating Income | $ | 118,166 | $ | 128,303 | $ | 228,971 | $ | 243,827 | |||||||||||||||||||||||||||||||||
| Adjusted Operating Ratio | 85.5 | % | 85.8 | % | 86.0 | % | 86.2 | % | |||||||||||||||||||||||||||||||||
1 Pursuant to the requirements of Regulation G, this table reconciles GAAP operating ratio to non-GAAP Adjusted Operating Ratio.
2"Amortization of intangibles" reflects the non-cash amortization expense relating to intangible assets identified in historical Knight acquisitions.
3Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 3.
4Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 5.
| 11 | ||||||||||
Non-GAAP Reconciliation (Unaudited): | ||
Segment Adjusted Operating Income and Adjusted Operating Ratio — Continued 1 | ||
| Quarter Ended June 30, | Year-to-Date June 30, | ||||||||||||||||||||||||||||||||||||||||
| Logistics Segment | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||||
| GAAP Presentation | (Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Total revenue | $ | 70,104 | $ | 82,929 | $ | 149,302 | $ | 171,881 | |||||||||||||||||||||||||||||||||
| Total operating expenses | (67,066) | (77,908) | (142,545) | (159,577) | |||||||||||||||||||||||||||||||||||||
| Operating income | $ | 3,038 | $ | 5,021 | $ | 6,757 | $ | 12,304 | |||||||||||||||||||||||||||||||||
| Operating ratio | 95.7 | % | 93.9 | % | 95.5 | % | 92.8 | % | |||||||||||||||||||||||||||||||||
| Non-GAAP Presentation | |||||||||||||||||||||||||||||||||||||||||
| Total revenue | $ | 70,104 | $ | 82,929 | $ | 149,302 | $ | 171,881 | |||||||||||||||||||||||||||||||||
| Intersegment transactions | (3,038) | (2,625) | (5,479) | (4,386) | |||||||||||||||||||||||||||||||||||||
| Revenue, excluding intersegment transactions | 67,066 | 80,304 | 143,823 | 167,495 | |||||||||||||||||||||||||||||||||||||
| Total operating expenses | 67,066 | 77,908 | 142,545 | 159,577 | |||||||||||||||||||||||||||||||||||||
| Adjusted for: | |||||||||||||||||||||||||||||||||||||||||
| Intersegment transactions | (3,038) | (2,625) | (5,479) | (4,386) | |||||||||||||||||||||||||||||||||||||
| Adjusted Operating Expenses | 64,028 | 75,283 | 137,066 | 155,191 | |||||||||||||||||||||||||||||||||||||
| Adjusted Operating Income | $ | 3,038 | $ | 5,021 | $ | 6,757 | $ | 12,304 | |||||||||||||||||||||||||||||||||
| Adjusted Operating Ratio | 95.5 | % | 93.7 | % | 95.3 | % | 92.7 | % | |||||||||||||||||||||||||||||||||
| Quarter Ended June 30, | Year-to-Date June 30, | ||||||||||||||||||||||||||||||||||||||||
| Intermodal Segment | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||||
| GAAP Presentation | (Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||
| Total revenue | $ | 82,820 | $ | 118,195 | $ | 177,551 | $ | 234,562 | |||||||||||||||||||||||||||||||||
| Total operating expenses | (87,295) | (114,003) | (184,763) | (228,009) | |||||||||||||||||||||||||||||||||||||
| Operating (loss) income | $ | (4,475) | $ | 4,192 | $ | (7,212) | $ | 6,553 | |||||||||||||||||||||||||||||||||
| Operating ratio | 105.4 | % | 96.5 | % | 104.1 | % | 97.2 | % | |||||||||||||||||||||||||||||||||
| Non-GAAP Presentation | |||||||||||||||||||||||||||||||||||||||||
| Total revenue | $ | 82,820 | $ | 118,195 | $ | 177,551 | $ | 234,562 | |||||||||||||||||||||||||||||||||
| Intersegment transactions | (121) | (468) | (230) | (1,158) | |||||||||||||||||||||||||||||||||||||
| Revenue, excluding intersegment transactions | 82,699 | 117,727 | 177,321 | 233,404 | |||||||||||||||||||||||||||||||||||||
| Total operating expenses | 87,295 | 114,003 | 184,763 | 228,009 | |||||||||||||||||||||||||||||||||||||
| Adjusted for: | |||||||||||||||||||||||||||||||||||||||||
| Intersegment transactions | (121) | (468) | (230) | (1,158) | |||||||||||||||||||||||||||||||||||||
COVID-19 incremental costs 2 | (65) | — | (113) | — | |||||||||||||||||||||||||||||||||||||
| Adjusted Operating Expenses | 87,109 | 113,535 | 184,420 | 226,851 | |||||||||||||||||||||||||||||||||||||
| Adjusted Operating (Loss) Income | $ | (4,410) | $ | 4,192 | $ | (7,099) | $ | 6,553 | |||||||||||||||||||||||||||||||||
| Adjusted Operating Ratio | 105.3 | % | 96.4 | % | 104.0 | % | 97.2 | % | |||||||||||||||||||||||||||||||||
1Pursuant to the requirements of Regulation G, this table reconciles GAAP operating ratio to non-GAAP Adjusted Operating Ratio.
2Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 5.
| 12 | ||||||||||
Exhibit 99.2 KNX 2Q20 Earnings Presentation
Disclosure This presentation, including documents incorporated herein by reference, will contain forward- looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward- looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those contemplated by the forward-looking statements. Please review our disclosures in filings with the United States Securities and Exchange Commission. Non-GAAP Financial Data This presentation includes the use of adjusted operating income, operating ratio, adjusted operating ratio, adjusted net income, adjusted earnings per share, adjusted pre-tax income, return on net tangible assets, adjusted leverage ratio, available liquidity, and free cash flow, which are financial measures that are not in accordance with United States generally accepted accounting principles (“GAAP”). Each such measure is a supplemental non-GAAP financial measure that is used by management and external users of our financial statements, such as industry analysts, investors and lenders. While management believes such measures are useful for investors, they should not be used as a replacement for financial measures that are in accordance with GAAP. In addition, our use of these non-GAAP measures should not be interpreted as indicating that these or similar items could not occur in future periods. In addition, adjusted operating ratio excludes trucking segment fuel surcharges from revenue and nets these surcharges against fuel expense. 2
KNX Overview Q2 '20 YTD 2020 Revenue (ex. fuel surcharge and intersegment transactions) (1) $ 816 M $ 1,637 M Trucking Adjusted Operating Ratio (1) 85.5 % 86.0 % • 13,382 irregular route tractors, 5,011 dedicated tractors, and 57,269 combined trailers • Dry Van, Refrigerated, Dedicated, Flatbed, Drayage, and Expedited service offerings Q2 '20 YTD 2020 Revenue (ex intersegment transactions) (1) $ 83 M $ 177 M Intermodal Adjusted Operating Ratio (1) 105.3 % 104.0 % • 571 tractors and 10,853 containers Q2 '20 YTD 2020 Logistics Revenue (ex intersegment transactions) (1) $ 67 M $ 144 M Adjusted Operating Ratio (1) 95.5 % 95.3 % YTD 2020 • Free Cash Flow of $188M (2)(3) Shareholder • Return on Net Tangible Assets of 11.7% (1) Value • Leverage Ratio of 0.80 (1) • Repurchased $35M of our common stock in Q1 • $28M paid out in Dividends 1 See GAAP to non-GAAP reconciliation in the schedules following this presentation 2 Free Cash Flow is a non-GAAP measure defined as net cash provided by operating activities, less net capital expenditures. 3 3 Includes $93M for a legal settlement during the first quarter associated with pre-2017 Merger legal matters that were previously accrued and disclosed by Swift
Second Quarter 2020 Comparative Results Knight-Swift Consolidated Q2 '20 Q2 '19 Change (Dollars in thousands, except per share data) Total revenue $ 1,060,698 $ 1,242,083 (14.6 %) Revenue xFSC $ 997,597 $ 1,122,754 (11.1 %) Operating income $ 102,167 $ 108,593 (5.9 %) Adj. Operating Income 1 $ 123,960 $ 136,967 (9.5 %) Net income attributable to Knight-Swift $ 80,189 $ 79,205 1.2 % Adj. Net income Attributable to Knight Swift 1 $ 96,498 $ 100,627 (4.1 %) Earnings per diluted share $ 0.47 $ 0.46 2.2 % Adj. EPS 1 $ 0.57 $ 0.58 (1.7 %) Adjustments 1 See GAAP to non-GAAP reconciliation in the schedules following this presentation • $11.5M in Q2 2020 and $10.7M in Q2 2019 of amortization expense from mergers and acquisitions • $0.4M in Q2 2020 and $2.2M in Q2 2019 of impairments • $10.0M in Q2 2020 for COVID-19 incremental costs such as increased driver and shop mechanic pay and essential provisions for our driving associates • $15.5M in legal accruals in Q2 2019 4
Q2 2020 Trends • April volumes and rates were pressured due to reduced loads from non-essential shippers • Freight volumes strengthened throughout May and June • The strong freight conditions in June led to improved year-over- year miles per truck • Revenue per mile began to inflect positive in certain areas of the business in June • Strong freight volumes and improving revenue per mile has continued into July 5
Operating Performance – Trucking Trucking Financial Metrics • 85.5% Adjusted Operating Ratio in Q2 2020 compared to 85.8% the previous Q2 '20 Q2 '19 Change year (Dollars in thousands) Revenue xFSC $816,033 $900,648 (9.4 %) • Tractor count of 18,393 during Q2 2020 was 3.1% lower than Q2 2019 Operating income $107,788 $125,772 (14.3 %) and relatively flat (down 0.4%) from Adjusted Operating Income 1 $118,166 $128,303 (7.9 %) Q1 2020 Operating ratio 87.7% 87.7% — bps • Miles per tractor decreased 3.9% over Adjusted Operating Ratio 1 85.5% 85.8% (30 bps) the prior year • 85.3% Swift Truckload Adj. Operating Trucking Operating Statistics Ratio • 84.0% Knight Truckload Adj. Q2 '20 Q2 '19 Change Operating Ratio Average revenue per tractor $44,366 $47,440 (6.5 %) Average tractors 18,393 18,985 (3.1 %) • 1.7% reduction in revenue excluding fsc per loaded mile from Q2 2019 Average trailers 57,269 58,263 (1.7 %) Miles per tractor 22,741 23,656 (3.9 %) 1 See GAAP to non-GAAP reconciliation in the schedules following this presentation. 6
Operating Performance – Logistics Logistics Financial Metrics • 95.5% Adjusted Operating Ratio Q2 '20 Q2 '19 Change during Q2 2020 compared to 93.7% (Dollars in thousands) during the prior year Revenue ex intersegment 1 $67,066 $80,304 (16.5 %) • 15.7% Brokerage Gross Margin Operating income $3,038 $5,021 (39.5 %) during the quarter compared with 16.2% the prior year Operating ratio 95.7% 93.9% 180 bps 1 • 4.5% reduction in Brokerage revenue Adjusted Operating Ratio 95.5% 93.7% 180 bps per load • 10.1% reduction in Brokerage load Brokerage Only Operating Statistics counts Q2 '20 Q2 '19 Change • Power only loads increased 73.8% Revenue per load $1,408 $1,475 (4.5 %) from the prior year and now account Gross margin 15.7% 16.2% (50 bps) for 17.3% of total volume 1 See GAAP to non-GAAP reconciliation in the schedules following this presentation. 7
Operating Performance – Intermodal Intermodal Financial Metrics Q2 '20 Q2 '19 Change (Dollars in thousands) 1 • 105.3% Adjusted Operating Revenue ex intersegment $82,699 $117,727 (29.8 %) Ratio during Q2 2020 Operating (loss) income $(4,475) $4,192 (206.8 %) compared with 96.4% the prior Adjusted Operating (Loss) year Income ¹ $(4,410) $4,192 (205.2 %) • 7.8% reduction in revenue per Operating ratio 105.4% 96.5% 890 bps load Adjusted Operating Ratio 1 105.3% 96.4% 890 bps • 23.9% reduction in load counts Intermodal Operating Statistics Q2 '20 Q2 '19 Change Average revenue per load $2,249 $2,438 (7.8 %) Load count 36,769 48,290 (23.9 %) Average tractors 571 651 (12.3 %) Average containers 10,853 9,863 10.0 % 1 See GAAP to non-GAAP reconciliation in the schedules following this presentation. 8
Market Outlook 2nd Half 2020 • Expect the strong freight conditions to continue with the assumption that businesses will continue to remain open • Spot rates continue to improve leading to stronger contract rates in 2021 • Supply continues to rationalize as a result of historically low class 8 orders, a weak used equipment market, and lower transportation employment data • Sourcing and retaining drivers will become more challenging leading to driver wage inflation • Limited visibility into project business in the fourth quarter • Weak used equipment market will continue to result in less gains on sale year-over-year 9
2020 Guidance Expected Adjusted EPS for the full year 2020 of $2.15 - $2.30 Guidance Assumptions • Pandemic does not cause additional widespread business closures • Revenue per loaded mile will inflect positively on a year-over-year basis in the low single digits • Miles per truck will be flat to slightly positive year-over-year • Modest fourth quarter project business • Muted gains on sale of revenue equipment • Inflationary pressure on driver wages • Tax rate of 25.5% - 27.0% before discrete items • Net Capex for the full year expected to be between $500M-$525M 10
Appendix 11
Non-GAAP Reconciliation Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio 1 Quarter-to-Date June 30, Year-to-Date June 30, 2020 2019 2020 2019 GAAP Presentation (Dollars in thousands) Total revenue $ 1,060,698 $ 1,242,083 $ 2,185,496 $ 2,446,618 Total operating expenses (958,531) (1,133,490) (1,981,210) (2,221,726) Operating income $ 102,167 $ 108,593 $ 204,286 $ 224,892 Operating ratio 90.4 % 91.3 % 90.7 % 90.8 % Non-GAAP Presentation Total revenue $ 1,060,698 $ 1,242,083 $ 2,185,496 $ 2,446,618 Trucking fuel surcharge (63,101) (119,329) (160,804) (226,908) Revenue, excluding trucking fuel surcharge 997,597 1,122,754 2,024,692 2,219,710 Total operating expenses 958,531 1,133,490 1,981,210 2,221,726 Adjusted for: Trucking fuel surcharge (63,101) (119,329) (160,804) (226,908) Amortization of intangibles 2 (11,474) (10,692) (22,948) (21,385) Impairments 3 (353) (2,182) (1,255) (2,182) Legal Accruals 4 — (15,500) — (15,500) COVID-19 incremental costs 5 (9,966) — (12,259) — Adjusted Operating Expenses 873,637 985,787 1,783,944 1,955,751 Adjusted Operating Income $ 123,960 $ 136,967 $ 240,748 $ 263,959 Adjusted Operating Ratio 87.6 % 87.8 % 88.1 % 88.1 % 1 Pursuant to the requirements of Regulation G, this table reconciles consolidated GAAP operating ratio to consolidated non-GAAP Adjusted Operating Ratio. 2 "Amortization of intangibles" reflects the non-cash amortization expense relating to intangible assets identified in the 2017 Merger and other acquisitions. 3 "Impairments" reflects the non-cash impairment of certain tractors (within the Trucking segment) and certain legacy trailers (within the non-reportable segments) as a result of a softer used equipment market during the second quarter of 2020, as well as impairment charges of trailer tracking equipment (within the Trucking segment) during the first quarter of 2020. In the second quarter of 2019, we incurred a non-cash impairment of leasehold improvements (within the Trucking segment) which were incurred during the early termination of a lease related to one of our operating properties. 4 "Legal accruals" reflects costs incurred in the second quarter of 2019 associated with a jury verdict issued, which is included in "Miscellaneous operating expenses" in the condensed consolidated statements of comprehensive income. 5 "COVID-19 incremental costs" reflects costs incurred during 2020 that were directly attributable to the pandemic and were incremental to those incurred prior to the outbreak. These include payroll premiums paid to our drivers and shop mechanics, additional disinfectants and cleaning supplies, and various other pandemic-specific items. The costs are clearly separable from our normal business operations and are not expected to recur once the pandemic subsides. 12
Non-GAAP Reconciliation Non-GAAP Reconciliation (Unaudited): Adjusted Net Income Attributable to Knight-Swift and Adjusted EPS 1 Quarter-to-Date June 30, Year-to-Date June 30, 2020 2019 2020 2019 (Dollars In thousands) GAAP: Net income attributable to Knight-Swift $ 80,189 $ 79,205 $ 145,615 $ 167,143 Adjusted for: Income tax expense attributable to Knight-Swift 26,815 26,076 51,369 53,999 Income before income taxes attributable to Knight-Swift 107,004 105,281 196,984 221,142 Amortization of intangibles 2 11,474 10,692 22,948 21,385 Impairments 3 353 2,182 1,255 2,182 Legal Accruals 4 — 15,500 — 15,500 COVID-19 incremental costs 5 9,966 — 12,259 — Adjusted income before income taxes 128,797 133,655 233,446 260,209 Provision for income tax expense at effective rate (32,299) (33,028) (60,743) (63,401) Non-GAAP: Adjusted Net Income Attributable to Knight-Swift $ 96,498 $ 100,627 $ 172,703 $ 196,808 1 Pursuant to the requirements of Regulation G, these tables reconcile consolidated GAAP net income attributable to Knight-Swift to non-GAAP consolidated Adjusted Net Income Attributable to Knight-Swift and consolidated GAAP diluted earnings per share to non-GAAP consolidated Adjusted EPS. 2 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 2. 3 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 3. 4 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 4. 5 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 5. 13
Non-GAAP Reconciliation Non-GAAP Reconciliation (Unaudited): Adjusted Net Income Attributable to Knight-Swift and Adjusted EPS 1 Quarter-to-Date June 30, Year-to-Date June 30, 2020 2019 2020 2019 GAAP: Earnings per diluted share $ 0.47 $ 0.46 $ 0.85 $ 0.97 Adjusted for: Income tax expense attributable to Knight-Swift 0.16 0.15 0.30 0.31 Income before income taxes attributable to Knight-Swift 0.63 0.61 1.15 1.28 Amortization of intangibles 2 0.07 0.06 0.13 0.12 Impairments 3 — 0.01 0.01 0.01 Legal Accruals 4 — 0.09 — 0.09 COVID-19 incremental costs 5 0.06 — 0.07 — Adjusted income before income taxes 0.75 0.77 1.37 1.50 Provision for income tax expense at effective rate (0.19) (0.19) (0.36) (0.37) Non-GAAP: Adjusted EPS $ 0.57 $ 0.58 $ 1.01 $ 1.14 Note: Because the numbers reflected in the table above are calculated on a per share basis, they may not foot due to rounding. 1 Pursuant to the requirements of Regulation G, these tables reconcile consolidated GAAP diluted earnings per share to non-GAAP consolidated Adjusted EPS. 2 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 2. 3 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 3. 4 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 4. 5 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 5. 14
Non-GAAP Reconciliation Non-GAAP Reconciliation (Unaudited): Segment Adjusted Operating Income and Adjusted Operating Ratio 1 Quarter-to-Date June 30, Year-to-Date June 30, Trucking Segment 2020 2019 2020 2019 GAAP Presentation (Dollars in thousands) Total revenue $ 879,369 $ 1,020,027 $ 1,798,430 $ 1,993,272 Total operating expenses (771,581) (894,255) (1,583,308) (1,752,325) Operating income $ 107,788 $ 125,772 $ 215,122 $ 240,947 Operating ratio 87.7 % 87.7 % 88.0 % 87.9 % Non-GAAP Presentation Total revenue $ 879,369 $ 1,020,027 $ 1,798,430 $ 1,993,272 Fuel surcharge (63,101) (119,329) (160,804) (226,908) Intersegment transactions (235) (50) (509) (86) Revenue, excluding fuel surcharge and intersegment transactions 816,033 900,648 1,637,117 1,766,278 Total operating expenses 771,581 894,255 1,583,308 1,752,325 Adjusted for: Fuel surcharge (63,101) (119,329) (160,804) (226,908) Intersegment transactions (235) (50) (509) (86) Amortization of intangibles 2 (324) (349) (648) (698) Impairments 3 (153) (2,182) (1,055) (2,182) COVID-19 incremental costs 4 (9,901) — (12,146) — Adjusted Operating Expenses 697,867 772,345 1,408,146 1,522,451 Adjusted Operating Income $ 118,166 $ 128,303 $ 228,971 $ 243,827 Adjusted Operating Ratio 85.5 % 85.8 % 86.0 % 86.2 % 1 Pursuant to the requirements of Regulation G, this table reconciles GAAP operating ratio to non-GAAP Adjusted Operating Ratio. 2 "Amortization of intangibles" reflects the non-cash amortization expense relating to intangible assets identified in the Abilene Acquisition and historical Knight acquisitions. 3 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 3. 4 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 5. 15
Non-GAAP Reconciliation Non-GAAP Reconciliation (Unaudited): Segment Adjusted Operating Income and Adjusted Operating Ratio 1 Quarter-to-Date June 30, Year-to-Date June 30, Logistics Segment 2020 2019 2020 2019 GAAP Presentation (Dollars in thousands) Total revenue $ 70,104 $ 82,929 $ 149,302 $ 171,881 Total operating expenses (67,066) (77,908) (142,545) (159,577) Operating income $ 3,038 $ 5,021 $ 6,757 $ 12,304 Operating ratio 95.7 % 93.9 % 95.5 % 92.8 % Non-GAAP Presentation Total revenue $ 70,104 $ 82,929 $ 149,302 $ 171,881 Intersegment transactions (3,038) (2,625) (5,479) (4,386) Revenue, excluding intersegment transactions 67,066 80,304 143,823 167,495 Total operating expenses 67,066 77,908 142,545 159,577 Adjusted for: Intersegment transactions (3,038) (2,625) (5,479) (4,386) Adjusted Operating Expenses 64,028 75,283 137,066 155,191 Adjusted Operating Income $ 3,038 $ 5,021 $ 6,757 $ 12,304 Adjusted Operating Ratio 95.5 % 93.7 % 95.3 % 92.7 % 1 Pursuant to the requirements of Regulation G, this table reconciles GAAP operating ratio to non-GAAP Adjusted Operating Ratio. 16
Non-GAAP Reconciliation Non-GAAP Reconciliation (Unaudited): Segment Adjusted Operating Income and Adjusted Operating Ratio 1 Quarter-to-Date June 30, Year-to-Date June 30, Intermodal Segment 2020 2019 2020 2019 GAAP Presentation (Dollars in thousands) Total revenue $ 82,820 $ 118,195 $ 177,551 $ 234,562 Total operating expenses (87,295) (114,003) (184,763) (228,009) Operating (loss) income $ (4,475) $ 4,192 $ (7,212) $ 6,553 Operating ratio 105.4 % 96.5 % 104.1 % 97.2 % Non-GAAP Presentation Total revenue $ 82,820 $ 118,195 $ 177,551 $ 234,562 Intersegment transactions (121) (468) (230) (1,158) Revenue, excluding intersegment transactions 82,699 117,727 177,321 233,404 Total operating expenses 87,295 114,003 184,763 228,009 Adjusted for: Intersegment transactions (121) (468) (230) (1,158) COVID-19 incremental costs 2 (65) — (113) — Adjusted Operating Expenses 87,109 113,535 184,420 226,851 Adjusted Operating (Loss) Income $ (4,410) $ 4,192 $ (7,099) $ 6,553 Adjusted Operating Ratio 105.3 % 96.4 % 104.0 % 97.2 % 1 Pursuant to the requirements of Regulation G, this table reconciles GAAP operating ratio to non-GAAP Adjusted Operating Ratio. 2 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 5. 17
Non-GAAP Reconciliation Non-GAAP Reconciliation (Unaudited): Return on Net Tangible Assets 1 June 30, 2020 2019 (Dollars in thousands) Total Assets $ 8,279,028 $ 8,213,584 Adjusted for: Intangible assets, net (1,412,192) (1,399,534) Goodwill (2,922,970) (2,919,219) Tangible Assets $ 3,943,866 $ 3,894,831 Total Liabilities $ 2,513,439 $ 2,681,564 Adjusted for: Revolving line of credit, finance lease obligations, and long-term debt (686,917) (759,418) Accounts receivable securitization (164,840) (144,684) Deferred income tax liabilities (792,839) (749,077) Non-Interest Bearing Liabilities, excluding deferred income tax liabilities $ 868,843 $ 1,028,385 Net Tangible Assets $ 3,075,023 $ 2,866,446 Average Net Tangible Assets $ 2,970,735 Adjusted Net Income TTM June 30, 2020 $ 348,977 Return on Net Tangible Assets 11.7 % 1 Pursuant to the requirements of Regulation G, this table reconciles Total Assets and Total Liabilities to Average Net Tangible Assets. 18
Non-GAAP Reconciliation Non-GAAP Reconciliation (Unaudited): Adjusted Income Before Income Taxes and Adjusted Net Income 1 Year-to-Date Year-to-Date December 31, Year-to-Date TTM June 30, 2020 2019 June 30, 2019 June 30, 2020 (Dollars in thousands) GAAP: Net income attributable to Knight-Swift $ 145,615 309,206 167,143 287,678 Adjusted for: Income tax expense attributable to Knight-Swift 51,369 103,798 53,999 101,168 Income before income taxes attributable to Knight-Swift 196,984 413,004 221,142 388,846 Amortization of intangibles 2 22,948 42,876 21,385 44,439 Impairments 3 1,255 3,486 2,182 2,559 Legal accruals 4 — 35,840 15,500 20,340 COVID-19 incremental costs 5 12,259 — — 12,259 Adjusted income before income taxes 233,446 495,206 260,209 468,443 Provision for income taxes at effective tax rate (60,743) (122,124) (63,401) (119,466) Adjusted net income $ 172,703 $ 373,082 $ 196,808 $ 348,977 1 Pursuant to the requirements of Regulation G, this table reconciles Knight-Swift's GAAP Income before income taxes to Knight-Swift's non-GAAP Adjusted Income before Income Taxes and Adjusted Net Income. 2 "Amortization of intangibles" reflects the non-cash amortization expense relating to intangible assets identified in the 2017 Merger, Abilene Acquisition, and other acquisitions. 3 "Impairments" reflects the non-cash impairment of certain tractors (within the Trucking segment) and certain legacy trailers (within the non-reportable segments) as a result of a softer used equipment market during the second quarter of 2020, as well as impairment charges of trailer tracking equipment (within the Trucking segment) during the first quarter of 2020. In the second quarter of 2019, we incurred a non-cash impairment of leasehold improvements (within the Trucking segment) which were incurred during the early termination of a lease related to one of our operating properties. In addition to the impairment charges in the second quarter of 2019, we incurred impairment charges in the fourth quarter of 2019, which were associated with certain revenue equipment technology, warehousing equipment no longer in use, and certain Swift legacy trailer models as a result of a softer used equipment market. The impairments were recorded across various segments, depending on the nature of the impairment. 4 "Legal accruals" reflects costs incurred in the second quarter of 2019 associated with a jury verdict issued, which is included in "Miscellaneous operating expenses" in the condensed consolidated statements of comprehensive income. 5 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote 5. 19
Non-GAAP Reconciliation Non-GAAP Reconciliation (Unaudited): Net Leverage and Leverage Ratio 1 2 June 30, 2020 ($ in thousands) Term loan $ 365,000 Revolving line of credit 235,000 Accounts receivable securitization 165,000 Other secured debt and finance leases 86,975 Total face value of debt 851,975 Unrestricted cash and cash equivalents (117,760) Non-GAAP: Net Leverage $ 734,215 Non-GAAP: Adjusted EBITDA TTM June 30, 2020 $ 912,946 Non-GAAP: Leverage Ratio 0.80 1 Pursuant to the requirements of Regulation G, these tables reconcile consolidated GAAP net income attributable to Knight-Swift to non-GAAP consolidated EBITDA, Adjusted EBITDA. Net Leverage, and Leverage Ratio 2 Leverage Ratio is calculated in accordance with the provisions of Knight-Swift's senior credit facility. 20
Non-GAAP Reconciliation Non-GAAP Reconciliation (Unaudited): Earnings before Interest, Taxes, Depreciation and Amortization ("EBITDA") and Adjusted EBITDA 1 Year-to-Date Year-to-Date Year-to-Date TTM June 30, 2020 December 31, 2019 June 30, 2019 June 30, 2020 ($ in thousands) GAAP: Net income $ 146,050 $ 310,178 $ 167,622 $ 288,606 Adjusted for: Depreciation and amortization of property and equipment 224,822 420,082 203,875 441,029 Amortization of intangibles 22,948 42,876 21,385 44,439 Interest expense 10,128 29,433 14,504 25,057 Interest income (1,269) (3,834) (1,993) (3,110) Income tax expense 51,369 103,798 53,999 101,168 Non-GAAP: EBITDA 454,048 902,533 459,392 897,189 Impairments 2 1,255 3,486 2,182 2,559 Stock compensation expense 8,363 13,375 6,569 15,169 Other non-cash gains, net 3 (401) (7,087) (5,517) (1,971) Non-GAAP: Adjusted EBITDA $ 463,265 $ 912,307 $ 462,626 $ 912,946 1 Pursuant to the requirements of Regulation G, this table reconciles consolidated GAAP net income to consolidated non-GAAP EBITDA and Adjusted EBITDA. 2 Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Income Before Income Taxes and Adjusted Net Income – footnote 3. 3 "Other non-cash gains, net" includes unrealized positions on equity securities, and other various items. 21