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) February 6, 2020
Universal Logistics Holdings, Inc.
(Exact name of registrant as specified in its charter)
Michigan |
0-51142 |
38-3640097 |
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
12755 E. Nine Mile Road, Warren, Michigan
(Address of principal executive offices)
48089
(Zip Code)
(586) 920-0100
(Registrant’s telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
Check the appropriate box below if the Form 8-K filing 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 |
Common Stock, no par value |
ULH |
The NASDAQ Stock Market LLC |
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 February 6, 2020, the Company issued a press release announcing the Company's financial and operating results for the thirteen weeks and year ended December 31, 2019, a copy of which is furnished as Exhibit 99.1 to this Form 8-K.
Item 7.01 Regulation FD Disclosure.
On February 6, 2020, the Company issued a press release announcing that the Company’s Board of Directors declared its regular quarterly cash dividend of $0.105 per share of common stock. The dividend is payable on April 6, 2020 to shareholders of record on March 2, 2020. A copy of the press release is furnished as Exhibit 99.1 to this Form 8-K.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. |
Description |
|
|
99.1 |
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, thereunto duly authorized.
|
|
|
UNIVERSAL LOGISTICS HOLDINGS, INC. |
|
|
|
|
|
|
Date: February 6, 2020 |
|
|
/s/ Steven Fitzpatrick |
|
|
|
|
Steven Fitzpatrick |
|
|
|
|
Secretary |
|
Exhibit 99.1
Universal Logistics Holdings Reports Fourth Quarter 2019 Financial Results; Declares Dividend; Provides 2020 Outlook
|
- |
Fourth Quarter 2019 Operating Revenues: $375.9 million, 2.7% decrease |
|
- |
Fourth Quarter 2019 Operating Income: $15.5 million; includes $2.9 million legal charge |
|
- |
Fourth Quarter 2019 EPS: $0.32; includes $0.08 legal charge |
|
- |
Regular Quarterly Dividend: $0.105 per share |
Warren, MI – February 6, 2020 — Universal Logistics Holdings, Inc. (NASDAQ: ULH), a leading asset-light provider of customized transportation and logistics solutions, today reported consolidated fourth quarter 2019 net income of $8.7 million, or $0.32 per basic and diluted share, on total operating revenues of $375.9 million. This compares to net income of $9.0 million, or $0.32 per basic and diluted share, during fourth quarter 2018 on total operating revenues of $386.4 million. Included in fourth quarter 2019 operating income was a pre-tax charge of $2.9 million, or $0.08 per share, for a previously disclosed legal matter. Fourth quarter 2019 results also include $0.5 million of pre-tax holding gains, or $0.01 per share, on marketable securities due to changes in fair value recognized in income compared to $1.6 million of pre-tax holding losses, or $0.04 per share, in the fourth quarter of 2018.
In the fourth quarter 2019, Universal reported operating income of $15.5 million compared to operating income of $17.9 million in the same period last year. EBITDA, a non-GAAP measure, increased $6.3 million during the fourth quarter 2019 to $37.7 million, compared to $31.4 million in the same period one year earlier. Both Universal’s reported operating income and EBITDA during the fourth quarter 2019 include a litigation settlement charge of $2.9 million. As a percentage of operating revenue, Universal’s operating income margin and EBITDA margin as reported were 4.1% and 10.0%, respectively. These metrics compare to 4.6% and 8.1%, respectively, in the fourth quarter of 2018. Operating income margin and EBITDA margin for the fourth quarter 2019 were both reduced 0.8% as a result of the impact of the litigation charge.
Operating revenues from truckload services decreased $15.3 million, or 20.8%, to $58.4 million, compared to $73.8 million for the same period last year. Included in truckload revenues for the recently completed quarter were $6.1 million in separately identified fuel surcharges compared to $8.1 million during the same period last year. The decrease in truckload services reflects an 18.0% decrease in the number of loads hauled and a 2.3% decrease in average operating revenue per load, excluding fuel surcharges. During the fourth quarter 2019, Universal moved 54,804 loads compared to 66,821 during the same period last year.
Revenues for the fourth quarter 2019 from brokerage services decreased $12.9 million, or 13.1%, to $85.3 million compared to $98.1 million one year earlier. Included in the decline was a $6.1 million decrease in brokerage revenues from our freight forwarding division when compared to the same period last year. The remaining decrease is primarily due to a 12.2% decrease in the average operating revenue per load, which was partially offset by a 4.4% increase in the number of brokered loads moved. During the fourth quarter of 2019, Universal brokered 55,812 loads, compared to 53,467 loads during the same period last year, while the average operating revenue per load fell from $1,710 per load in the fourth quarter 2018 to $1,501 during the same period this year.
Intermodal services revenues increased $28.4 million to $112.3 million in the fourth quarter 2019, up from $83.9 million during the same period last year. Included in intermodal revenues were $33.7 million of incremental revenue from acquired companies. During the fourth quarter 2019 intermodal fuel surcharges totaled $13.5 million, compared to $11.1 million during the same period last year. Intermodal services experienced increases in both the average operating revenue per load, excluding fuel surcharges, and in the number of loads hauled. During the fourth quarter 2019, Universal moved 186,646 intermodal loads, compared to 143,845 loads during the same period last year, while also increasing its average operating revenue per load, excluding fuel surcharges, by 3.9%.
Fourth quarter 2019 operating revenues from dedicated services decreased 11.7% to $33.0 million compared to $37.4 million one year earlier. Dedicated services revenues included $3.5 million in separately identified fuel surcharges in the fourth quarter 2019 compared to $4.7 million during the same period last year. The decrease in operating revenues was primarily attributable to the impact the labor strike had on shuttle operations supporting General Motors during the fourth quarter 2019.
Revenues from value-added services decreased $6.2 million during the fourth quarter 2019 to $86.9 million. This compares to $93.2 million from value-added services one year earlier. The overall decline in value-added revenues was primarily attributable to the loss of production at value-added operations supporting passenger vehicles during the United Auto Workers labor strike, as well as a $2.3 million decline in value-added operations supporting heavy-truck production.
During the fourth quarter 2019, the transportation segment, which is primarily comprised of truckload, brokerage and intermodal services operations, reported operating income of $11.6 million on total operating revenues of $260.9 million. A weak truckload freight environment, which persisted throughout the fourth quarter of 2019, led to the general decline in operating income in the transportation segment. In the logistics segment, which includes value-added and dedicated services, fourth quarter 2019 income from operations was $6.7 million on total operating revenues of $114.8 million. The results of the logistics segment were negatively impacted by the UAW labor strike that lasted into the fourth quarter 2019.
“Thank you to the over 12,000 hardworking professionals, each of whom contributed to the success of Universal in 2019,” stated Tim Phillips, Universal’s newly appointed Chief Executive Officer. “This past year wasn’t without its challenges,” continued Mr. Phillips. “We faced a soft freight environment, prolonged strike at a major customer and resolved a couple legacy legal matters. With much of these headwinds behind us, I firmly believe Universal is well positioned for even greater success in the future. We have strong leadership in place, a deep pool of talent to support them, and a clearly defined strategy upon which to execute. As we close the books on 2019, it is with great optimism that I look forward to the numerous opportunities that lie ahead for Universal.”
Universal also announced its full-year performance expectations for 2020. Based on currently available information, Universal expects to report 2020 total operating revenues in the range of $1.6 billion to $1.7 billion, and operating margins in the 7% to 9% range. Capital expenditures are expected to be in the range of $70 million to $80 million, and total interest expense for the year is expected to be between $16 million to $18 million.
As of December 31, 2019, Universal held cash and cash equivalents totaling $7.7 million, and $9.4 million in marketable securities. Outstanding debt at the end of the fourth quarter 2019 was $459.7 million and capital expenditures during the quarter totaled $19.0 million.
Universal Logistics Holdings, Inc. also announced today that its Board of Directors has declared the regular quarterly cash dividend of $0.105 per share of common stock. The dividend is payable to shareholders of record at the close of business on March 2, 2020 and is expected to be paid on April 6, 2020.
Universal calculates and reports selected financial metrics for purposes of our lending arrangements, and in an effort to isolate and exclude the impact of non-operating expenses related to our corporate development activities. These statistics are described in more detail below in the section captioned “Non-GAAP Financial Measures.”
We invite investors and analysts to our quarterly earnings conference call.
Quarterly Earnings Conference Call Dial-in Details:
Time: 10:00 a.m. Eastern Time
Date: Friday, February 7, 2020
Call Toll Free: (866) 622-0924
International Dial-in: +1 (660) 422-4956
Conference ID: 9586267
A replay of the conference call will be available beginning two hours after the call through March 6, 2020, by calling (855) 859-2056 (toll free) or +1 (404) 537-3406 (toll) and using conference ID 9586267. The call will also be available on investors.universallogistics.com.
Source: Universal Logistics Holdings, Inc.
For Further Information:
Steven Fitzpatrick, Investor Relations
SFitzpatrick@UniversalLogistics.com
About Universal:
Universal Logistics Holdings, Inc. is a leading asset-light provider of customized transportation and logistics solutions throughout the United States, and in Mexico, Canada and Colombia. We provide our customers with supply chain solutions that can be scaled to meet their changing demands and volumes. We offer our customers a broad array of services across their entire supply chain, including truckload, brokerage, intermodal, dedicated, and value-added services.
Forward Looking Statements
Some of the statements contained in this press release might be considered forward-looking statements. These statements identify prospective information. Forward-looking statements can be identified by words such as: “expect,” “anticipate,” “intend,” “plan,” “goal,” “seek,” “believe,” “project,” “estimate,” “future,” “likely,” “may,” “should” and similar references to future periods. Forward-looking statements are based on information available at the time and/or management’s good faith belief with respect to future events, and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the statements. These forward-looking statements are subject to a number of factors that may cause actual results to differ materially from the expectations described. Additional information about the factors that may adversely affect these forward-looking statements is contained in the Company’s reports and filings with the Securities and Exchange Commission. The Company assumes no obligation to update forward-looking statements to reflect actual results, changes in assumptions or changes in other factors affecting forward-looking information except to the extent required by applicable securities laws.
UNIVERSAL LOGISTICS HOLDINGS, INC.
Unaudited Condensed Consolidated Statements of Income
(In thousands, except per share data)
|
|
Thirteen Weeks Ended December 31, |
|
|
Year Ended December 31, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Truckload services |
|
$ |
58,441 |
|
|
$ |
73,758 |
|
|
$ |
251,574 |
|
|
$ |
313,811 |
|
Brokerage services |
|
|
85,260 |
|
|
|
98,133 |
|
|
|
354,940 |
|
|
|
367,579 |
|
Intermodal services |
|
|
112,256 |
|
|
|
83,884 |
|
|
|
390,299 |
|
|
|
251,074 |
|
Dedicated services |
|
|
33,046 |
|
|
|
37,433 |
|
|
|
138,664 |
|
|
|
144,348 |
|
Value-added services |
|
|
86,928 |
|
|
|
93,170 |
|
|
|
376,521 |
|
|
|
384,896 |
|
Total operating revenues |
|
|
375,931 |
|
|
|
386,378 |
|
|
|
1,511,998 |
|
|
|
1,461,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased transportation and equipment rent |
|
|
183,495 |
|
|
|
189,517 |
|
|
|
723,079 |
|
|
|
716,019 |
|
Direct personnel and related benefits |
|
|
89,480 |
|
|
|
94,106 |
|
|
|
368,243 |
|
|
|
354,654 |
|
Operating supplies and expenses |
|
|
28,796 |
|
|
|
32,189 |
|
|
|
120,767 |
|
|
|
122,736 |
|
Commission expense |
|
|
7,519 |
|
|
|
9,083 |
|
|
|
31,204 |
|
|
|
37,381 |
|
Occupancy expense |
|
|
9,122 |
|
|
|
8,127 |
|
|
|
36,645 |
|
|
|
30,701 |
|
General and administrative |
|
|
14,187 |
|
|
|
8,169 |
|
|
|
44,497 |
|
|
|
31,523 |
|
Insurance and claims |
|
|
6,203 |
|
|
|
12,302 |
|
|
|
47,418 |
|
|
|
30,475 |
|
Depreciation and amortization |
|
|
21,626 |
|
|
|
14,977 |
|
|
|
74,765 |
|
|
|
54,425 |
|
Total operating expenses |
|
|
360,428 |
|
|
|
368,470 |
|
|
|
1,446,618 |
|
|
|
1,377,914 |
|
Income from operations |
|
|
15,503 |
|
|
|
17,908 |
|
|
|
65,380 |
|
|
|
83,794 |
|
Interest expense, net |
|
|
(4,466 |
) |
|
|
(4,783 |
) |
|
|
(17,012 |
) |
|
|
(14,593 |
) |
Other non-operating income (expense) |
|
|
606 |
|
|
|
(1,500 |
) |
|
|
1,818 |
|
|
|
188 |
|
Income before income taxes |
|
|
11,643 |
|
|
|
11,625 |
|
|
|
50,186 |
|
|
|
69,389 |
|
Provision for income taxes |
|
|
2,906 |
|
|
|
2,605 |
|
|
|
12,600 |
|
|
|
17,211 |
|
Net income |
|
$ |
8,737 |
|
|
$ |
9,020 |
|
|
$ |
37,586 |
|
|
$ |
52,178 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.32 |
|
|
$ |
0.32 |
|
|
$ |
1.34 |
|
|
$ |
1.84 |
|
Diluted |
|
$ |
0.32 |
|
|
$ |
0.32 |
|
|
$ |
1.34 |
|
|
$ |
1.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
27,282 |
|
|
|
28,373 |
|
|
|
28,069 |
|
|
|
28,384 |
|
Diluted |
|
|
27,283 |
|
|
|
28,376 |
|
|
|
28,070 |
|
|
|
28,385 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share: |
|
$ |
0.105 |
|
|
$ |
0.215 |
|
|
$ |
0.420 |
|
|
$ |
0.530 |
|
UNIVERSAL LOGISTICS HOLDINGS, INC.
Unaudited Condensed Consolidated Balance Sheets
(In thousands)
|
|
December 31, 2019 |
|
|
December 31, 2018 |
|
||
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
7,726 |
|
|
$ |
5,727 |
|
Marketable securities |
|
|
9,369 |
|
|
|
9,333 |
|
Accounts receivable - net |
|
|
210,534 |
|
|
|
215,991 |
|
Other current assets |
|
|
44,214 |
|
|
|
44,207 |
|
Total current assets |
|
|
271,843 |
|
|
|
275,258 |
|
Property and equipment - net |
|
|
339,823 |
|
|
|
303,234 |
|
Other long-term assets - net |
|
|
358,869 |
|
|
|
264,655 |
|
Total assets |
|
$ |
970,535 |
|
|
$ |
843,147 |
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders' equity |
|
|
|
|
|
|
|
|
Current liabilities, excluding current maturities of debt |
|
$ |
191,353 |
|
|
$ |
169,266 |
|
Debt - net |
|
|
457,612 |
|
|
|
400,452 |
|
Other long-term liabilities |
|
|
116,353 |
|
|
|
64,130 |
|
Total liabilities |
|
|
765,318 |
|
|
|
633,848 |
|
Total shareholders' equity |
|
|
205,217 |
|
|
|
209,299 |
|
Total liabilities and shareholders' equity |
|
$ |
970,535 |
|
|
$ |
843,147 |
|
UNIVERSAL LOGISTICS HOLDINGS, INC.
Unaudited Summary of Operating Data
|
|
Thirteen Weeks Ended December 31, |
|
|
Year Ended December 31, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Truckload Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of loads |
|
|
54,804 |
|
|
|
66,821 |
|
|
|
233,829 |
|
|
|
287,782 |
|
Average operating revenue per load, excluding fuel surcharges |
|
$ |
990 |
|
|
$ |
1,014 |
|
|
$ |
965 |
|
|
$ |
975 |
|
Average operating revenue per mile, excluding fuel surcharges |
|
$ |
3.18 |
|
|
$ |
3.07 |
|
|
$ |
3.27 |
|
|
$ |
2.89 |
|
Average length of haul |
|
|
311 |
|
|
|
330 |
|
|
|
295 |
|
|
|
337 |
|
Average number of tractors |
|
|
1,472 |
|
|
|
1,711 |
|
|
|
1,524 |
|
|
|
1,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brokerage Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of loads (a) |
|
|
55,812 |
|
|
|
53,467 |
|
|
|
228,203 |
|
|
|
210,713 |
|
Average operating revenue per load (a) |
|
$ |
1,501 |
|
|
$ |
1,710 |
|
|
$ |
1,499 |
|
|
$ |
1,665 |
|
Average length of haul (a) |
|
|
669 |
|
|
|
622 |
|
|
|
653 |
|
|
|
598 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intermodal Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of loads |
|
|
186,646 |
|
|
|
143,845 |
|
|
|
671,184 |
|
|
|
455,752 |
|
Average operating revenue per load, excluding fuel surcharges |
|
$ |
534 |
|
|
$ |
514 |
|
|
$ |
507 |
|
|
$ |
482 |
|
Average number of tractors |
|
|
2,294 |
|
|
|
1,523 |
|
|
|
1,916 |
|
|
|
1,175 |
|
Number of depots |
|
|
15 |
|
|
|
14 |
|
|
|
15 |
|
|
|
14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dedicated Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of loads (b) |
|
|
119,745 |
|
|
|
152,324 |
|
|
|
553,682 |
|
|
|
567,549 |
|
(a) |
Excludes operating data from freight forwarding division in order to improve the relevance of the statistical data related to our brokerage services and improve the comparability to our peer companies. |
(b) |
Includes shuttle moves. |
UNIVERSAL LOGISTICS HOLDINGS, INC.
Unaudited Summary of Operating Data - Continued
(Dollars in thousands)
|
|
Thirteen Weeks Ended December 31, |
|
|
Year Ended December 31, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Value-added Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average number of direct employees |
|
|
3,702 |
|
|
|
3,757 |
|
|
|
3,636 |
|
|
|
3,841 |
|
Average number of full-time equivalents |
|
|
1,177 |
|
|
|
1,463 |
|
|
|
1,487 |
|
|
|
1,405 |
|
Number of active programs |
|
|
55 |
|
|
|
50 |
|
|
|
55 |
|
|
|
50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues by Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transportation |
|
$ |
260,938 |
|
|
$ |
260,448 |
|
|
$ |
1,013,548 |
|
|
$ |
949,242 |
|
Logistics |
|
|
114,774 |
|
|
|
125,487 |
|
|
|
497,315 |
|
|
|
510,918 |
|
Other |
|
|
219 |
|
|
|
443 |
|
|
|
1,135 |
|
|
|
1,548 |
|
Total |
|
$ |
375,931 |
|
|
$ |
386,378 |
|
|
$ |
1,511,998 |
|
|
$ |
1,461,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Operations by Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transportation |
|
$ |
11,625 |
|
|
$ |
19,361 |
|
|
$ |
20,226 |
|
|
$ |
51,634 |
|
Logistics |
|
|
6,738 |
|
|
|
(1,814 |
) |
|
|
47,694 |
|
|
|
31,136 |
|
Other |
|
|
(2,860 |
) |
|
|
361 |
|
|
|
(2,540 |
) |
|
|
1,024 |
|
Total |
|
$ |
15,503 |
|
|
$ |
17,908 |
|
|
$ |
65,380 |
|
|
$ |
83,794 |
|
In addition to providing consolidated financial statements based on generally accepted accounting principles in the United States of America (GAAP), we are providing additional financial measures that are not required by or prepared in accordance with GAAP (non-GAAP). We present EBITDA and EBITDA margin, each a non-GAAP measure, as supplemental measures of our performance. We define EBITDA as net income plus (i) interest expense, net, (ii) income taxes, (iii) depreciation, and (iv) amortization. We define EBITDA margin as EBITDA as a percentage of total operating revenues. You are encouraged to evaluate these adjustments and the reasons we consider them appropriate for supplemental analysis.
In accordance with the requirements of Regulation G issued by the Securities and Exchange Commission, we are presenting the most directly comparable GAAP financial measure and reconciling the non-GAAP financial measure to the comparable GAAP measure. Set forth below is a reconciliation of net income, the most comparable GAAP measure, to EBITDA for each of the periods indicated:
|
|
Thirteen Weeks Ended December 31, |
|
|
Year Ended December 31, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
|
|
( in thousands) |
|
|
( in thousands) |
|
||||||||||
EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
8,737 |
|
|
$ |
9,020 |
|
|
$ |
37,586 |
|
|
$ |
52,178 |
|
Provision for income taxes |
|
|
2,906 |
|
|
|
2,605 |
|
|
|
12,600 |
|
|
|
17,211 |
|
Interest expense, net |
|
|
4,466 |
|
|
|
4,783 |
|
|
|
17,012 |
|
|
|
14,593 |
|
Depreciation |
|
|
18,315 |
|
|
|
12,461 |
|
|
|
59,023 |
|
|
|
48,679 |
|
Amortization |
|
|
3,311 |
|
|
|
2,516 |
|
|
|
15,742 |
|
|
|
5,746 |
|
EBITDA |
|
$ |
37,735 |
|
|
$ |
31,385 |
|
|
$ |
141,963 |
|
|
$ |
138,407 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA margin (a) |
|
|
10.0 |
% |
|
|
8.1 |
% |
|
|
9.4 |
% |
|
|
9.5 |
% |
(a) |
EBITDA margin is computed by dividing EBITDA by total operating revenues for each of the periods indicated. |
We present EBITDA and EBITDA margin because we believe they assist investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance.
EBITDA has limitations as an analytical tool. Some of these limitations are:
• |
EBITDA does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; |
• |
EBITDA does not reflect changes in, or cash requirements for, our working capital needs; |
• |
EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on our debts; |
• |
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements for such replacements; and |
• |
Other companies in our industry may calculate EBITDA differently than we do, limiting its usefulness as a comparative measure. |
Because of these limitations, EBITDA and EBITDA margin should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. We compensate for these limitations by relying primarily on our GAAP results and only supplementally on EBITDA and EBITDA margin.