Form 8-K Roadrunner Transportatio For: Feb 04
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
February�4, 2015
Date of report (Date of earliest event reported)
�
ROADRUNNER TRANSPORTATION SYSTEMS, INC.
(Exact Name of Registrant as Specified in Charter)
DELAWARE | 001-34734 | 20-2454942 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||
4900 S. PENNSYLVANIA AVE. CUDAHY, WISCONSIN | 53110 | |||
(Address of Principal Executive Offices) | (Zip Code) | |||
(414) 615-1500
(Registrants telephone number, including area code)
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 (see General Instruction A.2. below):
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. | Results of Operations and Financial Condition. | |
We are furnishing this Current Report on Form 8-K in connection with the disclosure of information, in the form of the textual information from a press release issued on February�4, 2015. | ||
The information in this Current Report on Form 8-K (including the exhibit) is furnished pursuant to Item 2.02 and shall not be deemed to be filed for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing. | ||
We do not have, and expressly disclaim, any obligation to release publicly any updates or any changes in our expectations or any change in events, conditions, or circumstances on which any forward-looking statement is based. | ||
The text included with this Current Report is available on our website located at www.rrts.com, although we reserve the right to discontinue that availability at any time. | ||
Item 9.01. | Financial Statements and Exhibits. | |
(a) | Financial Statements of Business Acquired. | |
Not applicable. | ||
(b) | Pro Forma Financial Information. | |
Not applicable. | ||
(c) | Shell Company Transactions. | |
Not applicable. | ||
(d) | Exhibits. | |
Exhibit | ||
Number | ||
99.1 | Press Release entitled Roadrunner Transportation Systems Reports 2014 Fourth Quarter and Year-end Results and Announces First Quarter 2015 Guidance" | |
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. | ||
ROADRUNNER TRANSPORTATION SYSTEMS, INC. | ||||||
Date: February�4, 2015 | By: | /s/ Peter R. Armbruster | ||||
Peter R. Armbruster | ||||||
Chief Financial Officer | ||||||
EXHIBIT INDEX
Exhibit | ||
Number | Description | |
99.1 | Press Release entitled Roadrunner Transportation Systems Reports 2014 Fourth Quarter and Year-end Results and Announces First Quarter 2015 Guidance" | |
FOR IMMEDIATE RELEASE
ROADRUNNER TRANSPORTATION SYSTEMS REPORTS
2014 FOURTH QUARTER AND YEAR-END RESULTS AND ANNOUNCES
FIRST QUARTER 2015 GUIDANCE
Cudahy, WI - February�4, 2015 - Roadrunner Transportation Systems, Inc. (NYSE: RRTS), a leading asset-light transportation and logistics service provider, today reported financial results for the three and twelve months ended December�31, 2014. Highlights for the quarter ended December�31, 2014 compared to the quarter ended December�31, 2013 are as follows:
" | Revenues increased 45.1% to $532.5 million; |
" | Net income available to common stockholders increased 10.4% to $12.4 million; |
" | Earnings before interest, taxes, depreciation, and amortization ("EBITDA") increased 39.8% to $32.5 million; |
" | Diluted earnings per share available to common stockholders increased 10.3% to $0.32; and |
" | Diluted earnings per share increased 28.0% when excluding the $0.04 diluted earnings per share benefit in 2013 due to a 29.2% effective tax rate in 2013 compared to a 37.4% effective tax rate in 2014. |
Roadrunner's summary financial results for the three and twelve months ended December�31 are illustrated below.
Three Months Ended | Twelve Months Ended | |||||||||||||||
(In thousands, except per share data) | December�31, | December�31, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Revenues | $ | 532,519 | $ | 366,967 | $ | 1,872,816 | $ | 1,361,410 | ||||||||
Purchased transportation costs | $ | 366,407 | $ | 256,854 | $ | 1,293,006 | $ | 944,275 | ||||||||
Depreciation and amortization | 8,290 | 5,081 | 25,078 | 16,311 | ||||||||||||
Other operating expenses | 133,608 | 86,863 | 456,741 | 314,610 | ||||||||||||
Acquisition transaction expenses | 2,305 | 851 | ||||||||||||||
Operating income | $ | 24,214 | $ | 18,169 | $ | 95,686 | $ | 85,363 | ||||||||
Net income available to common stockholders | $ | 12,379 | $ | 11,214 | $ | 51,974 | $ | 48,996 | ||||||||
Weighted average diluted common stock outstanding | 39,151 | 39,152 | 39,259 | 37,913 | ||||||||||||
Diluted earnings per share available to common stockholders | $ | 0.32 | $ | 0.29 | $ | 1.32 | $ | 1.29 | ||||||||
Roadrunner's EBITDA, a non-GAAP financial measure, of $32.5 million for the quarter ended December�31, 2014 represented an increase of 39.8% from EBITDA of $23.3 million for the quarter ended December�31, 2013. For more information about EBITDA, see "Non-GAAP Financial Measures" below. A reconciliation of net income to EBITDA is provided below:
� | Three Months Ended | Twelve Months Ended | |||||||||||||
December�31, | December�31, | ||||||||||||||
� | 2014 | 2013 | 2014 | 2013 | |||||||||||
� | (In thousands) | ||||||||||||||
Net income | $ | 12,379 | $ | 11,214 | $ | 51,974 | $ | 48,996 | |||||||
Plus: Provision for income taxes | 7,408 | 4,635 | 30,349 | 28,484 | |||||||||||
Plus: Interest expense | 4,427 | 2,320 | 13,363 | 7,883 | |||||||||||
Plus: Depreciation and amortization | 8,290 | 5,081 | 25,078 | 16,311 | |||||||||||
EBITDA | $ | 32,504 | $ | 23,250 | $ | 120,764 | $ | 101,674 | |||||||
2014 Fourth Quarter and Year-end Results
In discussing the company's fourth quarter performance, Mark DiBlasi, President and CEO of Roadrunner, said,
Revenues for TL, our largest revenue segment, grew by $131.4 million, or 73.0%, during the fourth quarter of 2014 from the prior year fourth quarter. The positive impact of our recent TL acquisitions and organic revenue growth led to a 70.8% increase in TL operating income quarter-over-quarter and a 74.9% increase in TL EBITDA quarter-over-quarter.
LTL revenues grew by $5.4 million, or 4.0%, during the fourth quarter of 2014 from the prior year fourth quarter. Our LTL operating ratio deteriorated from 96.1 in the fourth quarter of 2013 to 98.0 in the fourth quarter of 2014, principally due to increased purchased power rates. We have implemented extensive operational and pricing initiatives, which resulted in an increase in net revenues by over 300 basis points in December compared to October and November. We expect these operational and pricing initiatives to continue into 2015 and to favorably impact our 2015 LTL operating ratio.
TMS revenue grew by $30.9 million, or 56.6%, during the fourth quarter of 2014 from the prior year fourth quarter, primarily as a result of our acquisition of Unitrans. The positive impact of our recent TMS acquisitions led to a 48.0% increase in TMS operating income quarter-over-quarter and a 45.6% increase in our TMS EBITDA quarter-over-quarter.
"Consolidated depreciation and amortization for the fourth quarter of 2014 was negatively impacted by a $1.1 million sequential increase from the third quarter of 2014 amortization expense primarily related to the purchase price allocations related to our 2014 acquisitions.
"For the year ended December�31, 2014, consolidated revenue increased 37.6% to $1,872.8 million from $1,361.4 million in 2013. This revenue growth was a combination of both organic and acquisition related growth. Pro forma organic growth for 2014, assuming all acquisitions were completed as of January 1, 2013, was 11.5% (for more information on our pro forma financial measures, see "Non-GAAP Financial Measures" below). Net income available to common stockholders increased 6.1% to $52.0 million from $49.0 million in 2013. Our EBITDA increased 18.8% to $120.8 million in 2014 from $101.7 million in 2013. Diluted earnings per share available to common stockholders was $1.32 in 2014 compared to $1.29 in 2013. The 2014 results include acquisition transaction expenses of $2.3 million, or $0.04 diluted earnings per share, and the 2013 results include acquisition transaction expenses of $0.9 million, or $0.02 diluted earnings per share.
"For the year ended December�31, 2014, we were extremely pleased with our TL and TMS segments' record performance for revenue and operating income. For our TL segment, revenues increased $341.1 million from $658.0 million in 2013 to $999.1 million in 2014, and operating income increased $22.8 million from $43.4 million in 2013 to $66.2 million in 2014. For our TMS segment, revenues increased $157.3 million from $154.1 million in 2013 to $311.4 million in 2014, and operating income increased $7.2 million from $14.7 million in 2013 to $21.9 million in 2014.
"Our 2014 LTL segment performance was unacceptable. Although our LTL revenues increased $18.2 million from $559.0 million in 2013 to $577.2 million in 2014, our LTL operating income dropped $13.9 million from $36.9 million in 2013 to $23.0 million in 2014. The drop in our LTL operating income from 2013 to 2014 had a major negative impact on our overall 2014 company results. Under our new LTL leadership, we have upgraded talent and believe we have taken measures to ensure the 2014 LTL performance will not be repeated and the 2015 performance will be positive. We expect that maintaining the LTL performance achieved in December 2014 and initiatives implemented throughout 2015 will have a significant impact on our 2015 LTL results and, accordingly, our overall 2015 performance.
"We were very pleased with the performance and effective integration of our 2014 acquisitions, which included Rich Logistics, Unitrans, ISI and Active Aero. With these acquisitions in place for a full year in 2015, along with our organic growth initiatives and the LTL operational and pricing initiatives realized late in the fourth quarter of 2014, we are very optimistic as we move into 2015."
Peter Armbruster, CFO of Roadrunner, added "Cash flow from operations for the fourth quarter was approximately $23 million despite funding working capital growth. Our leverage ratio, defined as net debt of $418.7 million to pro
forma adjusted EBITDA (pro forma for the results of our 2014 acquisitions prior to our ownership and related transaction costs) of $144.8 million, ended 2014 at 2.89 times."
First Quarter 2015 Guidance
Commenting on guidance for the first quarter of 2015, Peter Armbruster said, We anticipate our revenues for the first quarter of 2015 to be in the range of $505 million to $540 million, representing an increase of 32% to 41% from the first quarter of 2014. We expect diluted earnings per share available to common stockholders to be between $0.34 and $0.37, compared with diluted earnings per share available to common stockholders of $0.27 in the prior year quarter."
Fourth Quarter 2014 Segment Information
Roadrunner has three operating segments: truckload logistics (TL), less-than-truckload (LTL), and transportation management solutions (TMS). The following highlights exclude intercompany eliminations and corporate expenses.
TL revenues increased 73.0% to $311.5 million for the fourth quarter of 2014 from $180.1 million for the fourth quarter of 2013. The improvement was primarily due to the acquisitions of Rich Logistics, ISI and Active Aero, increased load growth, and increased utilization of Roadrunner's TL brokerage agent network. TL operating income was $19.7 million, or 6.3% of TL revenues, for the fourth quarter of 2014 compared with $11.5 million, or 6.4% of TL revenues, for the fourth quarter of 2013. TL EBITDA was $25.5 million for the fourth quarter of 2014 compared with $14.6 million for the fourth quarter of 2013.
LTL revenues, increased 4.0% to $140.9 million for the fourth quarter of 2014 from $135.5 million for the fourth quarter of 2013. LTL operating income was $2.8 million, or 2.0% of LTL revenues, for the fourth quarter of 2014 compared with $5.2 million, or 3.9% of LTL revenues, for the fourth quarter of 2013.
Summary LTL operating statistics for the three and twelve months ended December�31 are shown below.
Three Months Ended December�31, | Twelve Months Ended December 31 | ||||||||||||||||||||
2014 | 2013 | % Change | 2014 | 2013 | % Change | ||||||||||||||||
Operating ratio | 98.0 | 96.1 | 96.0 | 93.4 | |||||||||||||||||
Tonnage (in thousands of tons) | 371.9 | 373.1 | (0.3 | %) | 1,568.9 | 1,553.7 | 1.0 | �% | |||||||||||||
Shipments (in thousands) | 596.2 | 576.1 | 3.5 | % | 2,457.4 | 2,404.8 | 2.2 | �% | |||||||||||||
Revenue per hundredweight (incl. fuel) | $ | 18.92 | $ | 17.97 | 5.3 | % | $ | 18.37 | $ | 17.93 | 2.5 | �% | |||||||||
Revenue per hundredweight (excl. fuel) | $ | 15.86 | $ | 14.82 | 7.0 | % | $ | 15.18 | $ | 14.72 | 3.1 | �% | |||||||||
Weight per shipment (lbs.) | 1,248 | 1,295 | (3.6 | %) | 1,277 | 1,292 | (1.2 | %) | |||||||||||||
Linehaul cost per mile (excl. fuel) | $ | 1.29 | $ | 1.24 | 4.0 | % | $ | 1.28 | $ | 1.24 | 3.2 | �% | |||||||||
Note: Other than operating ratio, the statistics above do not include (i) adjustments for undelivered freight required for financial statement purposes in accordance with Roadrunner's revenue recognition policy; and (ii) non-LTL related business captured within the LTL segment. | |||||||||||||||||||||
TMS revenues increased 56.6% to $85.7 million for the fourth quarter of 2014 from $54.7 million for the fourth quarter of 2013. The improvement in revenue was primarily due to the acquisition of Unitrans, which contributed incremental TMS revenues of $25.7 million during the fourth quarter of 2014. TMS operating income was $5.7 million, or 6.6% of TMS revenues, for the fourth quarter of 2014 compared with $3.8 million, or 7.0% of TMS revenues, for the fourth quarter of 2013. TMS EBITDA was $7.1 million for the fourth quarter of 2014 compared with $4.8 million for the fourth quarter of 2013.
Conference Call
A conference call is scheduled for Wednesday, February�4, 2015 at 4:30 p.m. Eastern Time. To access the conference call, please dial 866-510-0712 (U.S.) or 617-597-5380 (International) approximately 10 minutes prior to the start of the call. Callers will be prompted for passcode 38318935. The conference call will also be available via live webcast under the Investor Relations section of Roadrunner's website, www.rrts.com.
If you are unable to listen to the live call, a replay will be available through Wednesday, February�11, 2015, and can be accessed by dialing 888-286-8010 (U.S.) or 617-801-6888 (International). Callers will be prompted for passcode 75362458. An archived version of the webcast will also be available under the Investor Relations section of Roadrunner's website, www.rrts.com.
About Roadrunner Transportation Systems, Inc.
Roadrunner is a leading asset-light transportation and logistics service provider offering a full suite of solutions, including customized and expedited less-than-truckload, truckload logistics, transportation management solutions, intermodal solutions, freight consolidation, inventory management, on demand expedited services, international freight forwarding, customs brokerage, and comprehensive global supply chain solutions. For more information, please visit Roadrunners website, www.rrts.com.
Safe Harbor Statement
This release contains forward-looking statements that relate to future events or performance, including statements regarding Roadrunner's performance; Roadrunner's expectation that its operational and pricing initiatives will continue into 2015 and will favorably impact its 2015 LTL operating ratio; Roadrunner's belief that it has taken measures to ensure its 2014 LTL performance will not be repeated and its 2015 performance will be positive; Roadrunner's expectations that maintaining the LTL performance achieved in December 2014 and initiatives implemented throughout 2015 will have a significant impact on its 2015 LTL results, and, accordingly, its overall 2015 performance; Roadrunner's organic and acquisition related growth; the impact of Roadrunner's acquisitions; and Roadrunner's expected revenues, diluted earnings per share available to common stockholders, and weighted average diluted shares outstanding for the first quarter of 2015. These statements reflect Roadrunner's current expectations, and Roadrunner does not undertake to update or revise these forward-looking statements, even if experience or future changes make it clear that any projected results expressed or implied in this or other company statements will not be realized. Furthermore, readers are cautioned that these statements involve risks and uncertainties, many of which are beyond Roadrunner's control, which could cause actual results to differ materially from the forward-looking statements. These risks and uncertainties include, but are not limited to, risks related to one or more significant claims and the cost of maintaining insurance, including increased premiums and insurance in excess of prior experience levels; the cost of compliance with, liability for violations of, or modifications to existing or future governmental regulations; the effect of environmental regulations; a decrease in the levels of capacity in the over-the-road freight sector; Roadrunners ability to execute its acquisition strategy and to integrate acquired companies; Roadrunners international operations; Roadrunners indebtedness and compliance with the covenants in its senior credit facility; the unpredictability of and potential fluctuation in the price and availability of fuel; the current economic environment; competition in the transportation industry; Roadrunners reliance on independent contractors to provide transportation services to its customers; and other "Risk Factors" set forth in Roadrunner's most recent SEC filings.
Non-GAAP Financial Measures
Our reported results include EBITDA, a non-GAAP financial measure. We use EBITDA as a supplemental measure in evaluating our operating performance and when determining executive incentive compensation. We believe EBITDA is useful to investors in evaluating our performance compared to other companies in our industry because it assists in analyzing and benchmarking the performance and value of a business. The calculation of EBITDA eliminates the effects of financing, income taxes, and the accounting effects of capital spending. These items may vary for different companies for reasons unrelated to the overall operating performance of a companys business. EBITDA is not a financial measure presented in accordance with GAAP. Although our management uses EBITDA as a financial measure to assess the performance of our business compared to that of others in our industry, EBITDA has limitations as an
analytical tool, and you should not consider it in isolation, or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:
" | EBITDA does not reflect our cash expenditures, 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 debt; |
" | 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 should not be considered a measure of discretionary cash available to us to invest in the growth of our business. We compensate for these limitations by relying primarily on our results of operations under GAAP.
A quantitative reconciliation of GAAP net income to EBITDA is included after the financial statements.
In addition, to provide investors with information to assist them in assessing our financial results on a comparable basis with historical results, we have provided certain non-GAAP financial measures in this press release that include the effects of our 2014 acquisitions as if they had occurred at the beginning of the applicable period. A quantitative reconciliation of our reported results to our pro forma financial measures is included after the financial statements. The pro forma financial measures included in this press release are presented for informational purposes only. It is not necessarily indicative of what Roadrunners financial position or results of operations actually would have been had Roadrunner completed the acquisitions at the dates indicated, nor is it intended to project the future financial position or operating results of our company.
ROADRUNNER TRANSPORTATION SYSTEMS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share amounts)
�
Three Months Ended | Twelve Months Ended | ||||||||||||||
� | December�31, | December�31, | |||||||||||||
� | 2014 | 2013 | 2014 | 2013 | |||||||||||
Revenues | $ | 532,519 | $ | 366,967 | $ | 1,872,816 | $ | 1,361,410 | |||||||
Operating expenses: | |||||||||||||||
Purchased transportation costs | 366,407 | 256,854 | 1,293,006 | 944,275 | |||||||||||
Personnel and related benefits | 64,505 | 39,816 | 213,079 | 151,158 | |||||||||||
Other operating expenses | 69,103 | 47,047 | 243,662 | 163,452 | |||||||||||
Depreciation and amortization | 8,290 | 5,081 | 25,078 | 16,311 | |||||||||||
Acquisition transaction expenses | 2,305 | 851 | |||||||||||||
Total operating expenses | 508,305 | 348,798 | 1,777,130 | 1,276,047 | |||||||||||
Operating income | 24,214 | 18,169 | 95,686 | 85,363 | |||||||||||
Interest expense | 4,427 | 2,320 | 13,363 | 7,883 | |||||||||||
Income before provision for income taxes | 19,787 | 15,849 | 82,323 | 77,480 | |||||||||||
Provision for income taxes | 7,408 | 4,635 | 30,349 | 28,484 | |||||||||||
Net income available to common stockholders | $ | 12,379 | $ | 11,214 | $ | 51,974 | $ | 48,996 | |||||||
Earnings per share available to common stockholders: | |||||||||||||||
Basic | $ | 0.33 | $ | 0.30 | $ | 1.37 | $ | 1.36 | |||||||
Diluted | $ | 0.32 | $ | 0.29 | $ | 1.32 | $ | 1.29 | |||||||
Weighted average common stock outstanding: | |||||||||||||||
Basic | 37,925 | 37,518 | 37,852 | 36,133 | |||||||||||
Diluted | 39,151 | 39,152 | 39,259 | 37,913 | |||||||||||
ROADRUNNER TRANSPORTATION SYSTEMS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands)
�
December�31, 2014 | December�31, 2013 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 11,345 | $ | 5,438 | |||
Accounts receivable, net of allowances of $4,209 and $2,957, respectively | 284,379 | 171,165 | |||||
Deferred income taxes | 8,607 | 1,847 | |||||
Prepaid expenses and other current assets | 46,658 | 35,010 | |||||
Total current assets | 350,989 | 213,460 | |||||
Property and equipment, net of accumulated depreciation of $47,629 and $30,869, respectively | 146,850 | 96,558 | |||||
Other assets: | |||||||
Goodwill and intangible assets, net | 749,530 | 550,106 | |||||
Other noncurrent assets | 10,451 | 11,756 | |||||
Total other assets | 759,981 | 561,862 | |||||
Total assets | $ | 1,257,820 | $ | 871,880 | |||
LIABILITIES AND STOCKHOLDERS INVESTMENT | |||||||
Current liabilities: | |||||||
Current maturities of long-term debt | $ | 10,000 | $ | 10,938 | |||
Accounts payable | 118,743 | 67,141 | |||||
Accrued expenses and other liabilities | 42,352 | 33,271 | |||||
Total current liabilities | 171,095 | 111,350 | |||||
Long-term debt, net of current maturities | 420,000 | 181,702 | |||||
Other long-term liabilities | 107,950 | 78,463 | |||||
Total liabilities | 699,045 | 371,515 | |||||
Stockholders investment: | |||||||
Common stock $.01 par value; 100,000 shares authorized; 37,925 and 37,564 shares issued and outstanding | 379 | 376 | |||||
Additional paid-in capital | 390,725 | 384,292 | |||||
Retained earnings | 167,671 | 115,697 | |||||
Total stockholders investment | 558,775 | 500,365 | |||||
Total liabilities and stockholders investment | $ | 1,257,820 | $ | 871,880 | |||
ROADRUNNER TRANSPORTATION SYSTEMS, INC.
RECONCILIATION OF NET INCOME TO EBITDA
(Unaudited)
(In thousands)
Three Months Ended | Twelve Months Ended | ||||||||||||||
December�31, | December�31, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net income | $ | 12,379 | $ | 11,214 | $ | 51,974 | $ | 48,996 | |||||||
Plus: Provision for income taxes | 7,408 | 4,635 | 30,349 | 28,484 | |||||||||||
Plus: Interest expense | 4,427 | 2,320 | 13,363 | 7,883 | |||||||||||
Operating income | |||||||||||||||
��TL | 19,686 | 11,523 | 66,186 | 43,385 | |||||||||||
��LTL | 2,827 | 5,221 | 22,981 | 36,914 | |||||||||||
��TMS | 5,651 | 3,819 | 21,924 | 14,742 | |||||||||||
��Corporate | (3,950 | ) | (2,394 | ) | (15,405 | ) | (9,678 | ) | |||||||
����Total | 24,214 | 18,169 | 95,686 | 85,363 | |||||||||||
Plus: Depreciation and amortization | |||||||||||||||
��TL | 5,838 | 3,072 | 16,888 | 11,143 | |||||||||||
��LTL | 756 | 859 | 3,287 | 3,255 | |||||||||||
��TMS | 1,399 | 1,022 | 3,732 | 1,665 | |||||||||||
��Corporate | 297 | 128 | 1,171 | 248 | |||||||||||
����Total | 8,290 | 5,081 | 25,078 | 16,311 | |||||||||||
EBITDA | |||||||||||||||
��TL | 25,524 | 14,595 | 83,074 | 54,528 | |||||||||||
��LTL | 3,583 | 6,080 | 26,268 | 40,169 | |||||||||||
��TMS | 7,050 | 4,841 | 25,656 | 16,407 | |||||||||||
��Corporate | (3,653 | ) | (2,266 | ) | (14,234 | ) | (9,430 | ) | |||||||
����Total EBITDA | $ | 32,504 | $ | 23,250 | $ | 120,764 | $ | 101,674 | |||||||
ROADRUNNER TRANSPORTATION SYSTEMS, INC.
RECONCILIATION OF REVENUES TO PRO FORMA REVENUES
(Unaudited)
(In thousands)
Twelve Months Ended | ||||||||
December�31, | ||||||||
2014 | 2013 | |||||||
Acquired companies revenues for the period prior to acquisition | $ | 230,877 | $ | 524,889 | ||||
Consolidated revenues | 1,872,816 | 1,361,410 | ||||||
Pro forma revenues | $ | 2,103,693 | $ | 1,886,299 | ||||
\
ROADRUNNER TRANSPORTATION SYSTEMS, INC.
RECONCILIATION OF PRO FORMA NET INCOME TO PRO FORMA ADJUSTED EBITDA
(Unaudited)
(In thousands)
Twelve Months Ended | ||||
December 31, 2014 | ||||
Acquired companies net income for the period prior to acquisition | $ | 7,804 | ||
Plus: Provision for income taxes | 4,927 | |||
Plus: Interest expense | 3,363 | |||
Plus: Depreciation and amortization | 5,607 | |||
Acquired companies EBITDA for the period prior to acquisition | 21,701 | |||
Consolidated EBITDA | 120,764 | |||
Pro Forma EBITDA | 142,465 | |||
Plus: Acquisition transaction expenses | 2,305 | |||
Pro forma adjusted EBITDA | $ | 144,770 | ||
Contact
Roadrunner Transportation Systems, Inc.
Peter Armbruster
Chief Financial Officer
414-615-1648
Vollrath Associates, Inc.
Marilyn Vollrath
414-221-0210