UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended September 30, 2002
Commission File No. 000-22490
FORWARD AIR CORPORATION
| Tennessee (State or other jurisdiction of incorporation or organization) |
62-1120025 (I.R.S. Employer Identification No.) |
| 430 Airport Road Greeneville, Tennessee (Address of principal executive offices) |
37745 (Zip Code) |
Registrants telephone number, including area code: (423) 636-7000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
YES x NO o
The number of shares outstanding of the registrants common stock, $.01 par value, as of October 25, 2002 was 21,435,704.
Table of Contents
Forward Air Corporation
| Page | ||||||||
| Number | ||||||||
| Part I. | Financial Information |
|||||||
| Item 1. | Financial Statements (Unaudited) |
|||||||
Condensed Consolidated Balance Sheets -
September 30, 2002 and December 31, 2001 |
3 | |||||||
Condensed Consolidated Statements of Income -
Three and nine months ended September 30, 2002 and 2001 |
4 | |||||||
Condensed Consolidated Statements of Cash Flows -
Nine months ended September 30, 2002 and 2001 |
5 | |||||||
Notes to Condensed Consolidated Financial Statements -
September 30, 2002 |
6 | |||||||
| Item 2. | Managements Discussion and Analysis of
Financial Condition and Results of Operations |
11 | ||||||
| Item 3. | Quantitative and Qualitative Disclosure of Market Risk |
16 | ||||||
| Item 4. | Controls and Procedures |
17 | ||||||
| Part II. | Other Information |
|||||||
| Item 1. | Legal Proceedings |
18 | ||||||
| Item 2. | Changes in Securities and Use of Proceeds |
18 | ||||||
| Item 3. | Defaults Upon Senior Securities |
18 | ||||||
| Item 4. | Submission of Matters to a Vote of Security Holders |
18 | ||||||
| Item 5. | Other Information |
18 | ||||||
| Item 6. | Exhibits and Reports on Form 8-K |
18 | ||||||
| Signatures | 19 | |||||||
2
Part I. Financial Information
Item 1. Financial Statements (Unaudited)
Forward Air Corporation
Condensed Consolidated Balance Sheets
| September 30, 2002 |
December
31, 2001 |
|||||||||
| (Unaudited) | (Note 1) | |||||||||
| (In thousands, except share data) | ||||||||||
Assets |
||||||||||
Current assets: |
||||||||||
Cash and cash equivalents |
$ | 33,525 | $ | 19,364 | ||||||
Short-term investments |
23,539 | 9,222 | ||||||||
Accounts receivable, less allowance of $1,087 in 2002
and $1,067 in 2001 |
27,849 | 28,764 | ||||||||
Other current assets |
5,115 | 5,054 | ||||||||
Total current assets |
90,028 | 62,404 | ||||||||
Property and equipment |
71,404 | 68,040 | ||||||||
Less accumulated depreciation and amortization |
30,493 | 25,345 | ||||||||
| 40,911 | 42,695 | |||||||||
Long-term investments |
| 14,385 | ||||||||
Other assets |
17,025 | 17,475 | ||||||||
Total assets |
$ | 147,964 | $ | 136,959 | ||||||
Liabilities and Shareholders Equity |
||||||||||
Current liabilities: |
||||||||||
Accounts payable |
$ | 7,710 | $ | 5,086 | ||||||
Accrued expenses |
10,679 | 12,308 | ||||||||
Current portion of long-term debt |
476 | 452 | ||||||||
Current portion of capital lease obligations |
490 | 464 | ||||||||
Total current liabilities |
19,355 | 18,310 | ||||||||
Long-term debt, less current portion |
83 | 443 | ||||||||
Capital lease obligations, less current portion |
3,646 | 4,008 | ||||||||
Deferred income taxes |
8,946 | 7,613 | ||||||||
Shareholders equity: |
||||||||||
Preferred stock |
| | ||||||||
Common stock, $.01 par value: |
||||||||||
Authorized shares - 50,000,000 |
||||||||||
Issued and outstanding shares - 21,430,781 in 2002
and 21,637,968 in 2001 |
214 | 216 | ||||||||
Additional paid-in capital |
38,384 | 43,796 | ||||||||
Accumulated other comprehensive income |
(14 | ) | 29 | |||||||
Retained earnings |
77,350 | 62,544 | ||||||||
Total shareholders equity |
115,934 | 106,585 | ||||||||
Total liabilities and shareholders equity |
$ | 147,964 | $ | 136,959 | ||||||
The accompanying notes are an integral part of the financial statements.
3
Forward Air Corporation
Condensed Consolidated Statements of Income
(Unaudited)
| Three months ended | Nine months ended | ||||||||||||||||
| September 30, | September 30, | September 30, | September 30, | ||||||||||||||
| 2002 | 2001 | 2002 | 2001 | ||||||||||||||
| (In thousands, except per share data) | |||||||||||||||||
Operating revenue |
$ | 57,447 | $ | 53,357 | $ | 166,699 | $ | 171,045 | |||||||||
Operating expenses: |
|||||||||||||||||
Purchased transportation |
25,712 | 23,040 | 72,494 | 73,217 | |||||||||||||
Salaries, wages and employee
benefits |
12,992 | 11,983 | 37,173 | 38,619 | |||||||||||||
Operating leases |
3,002 | 3,046 | 8,991 | 8,617 | |||||||||||||
Depreciation and amortization |
1,849 | 2,218 | 5,615 | 6,214 | |||||||||||||
Insurance and claims |
1,327 | 1,529 | 4,117 | 4,580 | |||||||||||||
Other operating expenses |
5,351 | 5,018 | 14,813 | 15,424 | |||||||||||||
| 50,233 | 46,834 | 143,203 | 146,671 | ||||||||||||||
Income from operations |
7,214 | 6,523 | 23,496 | 24,374 | |||||||||||||
Other income (expense): |
|||||||||||||||||
Interest expense |
(90 | ) | (112 | ) | (286 | ) | (229 | ) | |||||||||
Other, net |
231 | 273 | 670 | 654 | |||||||||||||
| 141 | 161 | 384 | 425 | ||||||||||||||
Income before income taxes |
7,355 | 6,684 | 23,880 | 24,799 | |||||||||||||
Income taxes |
2,795 | 2,557 | 9,074 | 9,490 | |||||||||||||
Net income |
$ | 4,560 | $ | 4,127 | $ | 14,806 | $ | 15,309 | |||||||||
Income per share: |
|||||||||||||||||
Basic |
$ | 0.21 | $ | 0.19 | $ | 0.69 | $ | 0.71 | |||||||||
Diluted |
$ | 0.21 | $ | 0.19 | $ | 0.67 | $ | 0.69 | |||||||||
The accompanying notes are an integral part of the financial statements.
4
Forward Air Corporation
Condensed Consolidated Statements of Cash Flows
(Unaudited)
| Nine months ended | ||||||||||
| September 30, | September 30, | |||||||||
| 2002 | 2001 | |||||||||
| (In thousands) | ||||||||||
Operating activities: |
||||||||||
Net income |
$ | 14,806 | $ | 15,309 | ||||||
Adjustments to reconcile net income to net cash provided by
operating activities: |
||||||||||
Depreciation and amortization |
5,615 | 6,214 | ||||||||
(Gain) loss on sale of property and equipment |
43 | (34 | ) | |||||||
Deferred income taxes |
1,333 | 1,424 | ||||||||
Changes in operating assets and liabilities, net of effects
from acquisition of businesses: |
||||||||||
Accounts receivable |
915 | 5,139 | ||||||||
Inventories |
16 | 73 | ||||||||
Prepaid expenses and other assets |
(77 | ) | (56 | ) | ||||||
Accounts payable and accrued expenses |
2,116 | (4,159 | ) | |||||||
Income taxes |
(338 | ) | 4,071 | |||||||
Net cash provided by operating activities |
24,429 | 27,981 | ||||||||
Investing activities: |
||||||||||
Proceeds from disposal of property and equipment |
80 | 328 | ||||||||
Purchases of property and equipment |
(3,618 | ) | (4,570 | ) | ||||||
Acquisition of business |
| (2,891 | ) | |||||||
Proceeds from sales or maturities of available-for-sale
securities |
5,832 | | ||||||||
Purchases of available-for-sale securities |
(5,806 | ) | | |||||||
Other |
113 | (194 | ) | |||||||
Net cash used in investing activities |
(3,399 | ) | (7,327 | ) | ||||||
Financing activities: |
||||||||||
Payments of long-term debt |
(336 | ) | (2,314 | ) | ||||||
Payments of capital lease obligations |
(336 | ) | (305 | ) | ||||||
Proceeds from exercise of stock options |
926 | 1,731 | ||||||||
Repurchase of common stock |
(7,181 | ) | | |||||||
Common stock issued under employee stock purchase
plan |
58 | 71 | ||||||||
Net cash provided by (used in) financing activities |
(6,869 | ) | (817 | ) | ||||||
Net increase in cash and cash equivalents |
14,161 | 19,837 | ||||||||
Cash and cash equivalents at beginning of period |
19,364 | 15,589 | ||||||||
Cash and cash equivalents at end of period |
$ | 33,525 | $ | 35,426 | ||||||
The accompanying notes are an integral part of the financial statements.
5
Forward Air Corporation
| Notes to Condensed Consolidated Financial Statements (Unaudited) September 30, 2002 |
1. Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the nine month period ended September 30, 2002 are not necessarily indicative of the results that may be expected for the year ending December 31, 2002. For further information, refer to the consolidated financial statements and footnotes thereto included in the Forward Air Corporation Annual Report on Form 10-K for the year ended December 31, 2001.
The balance sheet at December 31, 2001 has been derived from the audited financial statements at that date, but does not include all of the financial information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.
2. Comprehensive Income
Comprehensive income includes any changes in the equity of the Company from transactions and other events and circumstances from non-owner sources. Comprehensive income for the quarter and nine months ended September 30, 2002 was $4.5 million and $14.8 million, respectively, which includes $50,000 and $43,000, respectively, in unrealized losses on available-for-sale securities. The Company had no items of other comprehensive income in the third quarter and year to date of 2001 and, accordingly, comprehensive income is equivalent to income in the respective quarters.
6
Forward Air Corporation
Notes to Condensed Consolidated Financial Statements
3. Net Income Per Share
The following table sets forth the computation of basic and diluted earnings per share (in thousands, except per share data):
| Three months ended | Nine months ended | ||||||||||||||||
| September 30, 2002 |
September 30, 2001 |
September 30, 2002 |
September 30, 2001 |
||||||||||||||
Numerator: |
|||||||||||||||||
Numerator for basic and diluted income
per share net income |
$ | 4,560 | $ | 4,127 | $ | 14,806 | $ | 15,309 | |||||||||
Denominator: |
|||||||||||||||||
Denominator for basic income per
share weighted-average shares |
21,669 | 21,580 | 21,595 | 21,522 | |||||||||||||
Effect of dilutive stock options |
415 | 614 | 626 | 719 | |||||||||||||
Denominator for diluted income per
share adjusted weighted-average
shares |
22,084 | 22,194 | 22,221 | 22,241 | |||||||||||||
Basic income per share |
$ | 0.21 | $ | 0.19 | $ | 0.69 | $ | 0.71 | |||||||||
Diluted income per share |
$ | 0.21 | $ | 0.19 | $ | 0.67 | $ | 0.69 | |||||||||
4. Income Taxes
For the three and nine months ended September 30, 2002 and 2001, the effective income tax rate varied from the statutory federal income tax rate of 35% primarily as a result of the effect of state income taxes, net of the federal benefit, and permanent differences.
5. Commitments and Contingencies
The primary claims in the Companys business are workers compensation, property damage, auto liability and medical benefits. Most of the Companys insurance coverage provides for self-insurance levels with primary and excess coverage which management believes is sufficient to adequately protect the Company from catastrophic claims. In the opinion of management, adequate provision has been made for all incurred claims up to the self-insured limits, including provision for estimated claims incurred but not reported.
The Company estimates its self-insurance loss exposure by evaluating the merits and circumstances surrounding individual known claims, and by performing hindsight analysis to determine an estimate of probable losses on claims incurred but not reported. Such losses could be realized immediately as the events underlying the claims have already occurred as of the balance sheet dates.
7
Forward Air Corporation
Notes to Condensed Consolidated Financial Statements
5. Commitments and Contingencies (continued)
Because of the uncertainty of the ultimate resolution of outstanding claims, as well as uncertainty regarding claims incurred but not reported, it is possible that managements provision for these losses could change materially in the near term. However, no estimate can currently be made of the range of additional loss that is at least reasonably possible.
6. Acquisition of Business
In January 2001, the Company acquired certain assets of Expedited Delivery Services, Inc. (Expedited), a deferred air freight contractor to the air cargo industry based in Dallas, Texas. The Company paid approximately $3.0 million in cash for certain assets of Expedited, including approximately $1.0 million of capitalized direct and/or out-of-pocket costs related to the acquisition. The acquisition was accounted for as a purchase and the excess cost over fair value of the net assets acquired was amortized in 2001 on a straight-line basis over a fifteen-year period. The allocation of the purchase price resulted in an allocation of $3.0 million to goodwill. Amortization ceased on January 1, 2002 upon adoption of Statement of Financial Accounting Standards (SFAS or Statement) No. 142 (see Note 7). The results of operations for the acquired business are included in the consolidated statements of income from the acquisition date forward.
7. Impact of Recently Issued Accounting Standards
In June 2001, the Financial Accounting Standards Board issued SFAS No. 141, Business Combinations, effective July 1, 2001, and SFAS No. 142, Goodwill and Other Intangible Assets, effective for fiscal years beginning after December 15, 2001. Under the new rules in SFAS No. 142, goodwill is no longer amortized but is subject to annual impairment tests in accordance with the Statement. Other intangible assets will continue to be amortized over their useful lives. The Company adopted SFAS No. 142 effective January 1, 2002. The Company completed the initial step of the transitional impairment test of goodwill during the second quarter of 2002 and determined that goodwill had not been impaired. Any subsequent impairment losses will be reflected in operating income in the income statement. Had the Company been accounting for its goodwill under SFAS No. 142 for all periods presented, the Companys net income and earnings per share would have been as follows:
8
Forward Air Corporation
Notes to Condensed Consolidated Financial Statements
7. Impact of Recently Issued Accounting Standards (continued)
| Three Months Ended | Nine Months Ended | ||||||||||||||||
| September 30, 2002 |
September 30, 2001 |
September 30, 2002 |
September 30, 2001 |
||||||||||||||
Reported net income: |
$ | 4,560 | $ | 4,127 | $ | 14,806 | $ | 15,309 | |||||||||
Add back goodwill amortization
net of tax |
| 174 | | 484 | |||||||||||||
Adjusted net income |
$ | 4,560 | $ | ||||||||||||||