Daseke Reports Revenue Increase of 91% for 2018

Loading...
Loading...

ADDISON, Texas, March 08, 2019 (GLOBE NEWSWIRE) -- Daseke, Inc. DSKE DSKEW))) (or the "Company"), the largest flatbed, specialized transportation and logistics solutions company in North America, today reported financial results for the fourth quarter and full year ended December 31, 2018, and reaffirmed its 2019 financial outlook.

Fourth Quarter 2018 Summary vs. Fourth Quarter 2017

  • Revenue increased 74% to a record $447.0 million (up 13% on an Acquisition Adjusted1 basis).
  • Net loss was $20.1 million, or $0.31 per share, basic and diluted ($0.33 net loss per share attributable to common stockholders, basic and diluted), compared to net income of $38.8 million, or $0.84 basic and $0.64 diluted per share ($0.82 basic and $0.62 diluted net income per share attributable to common stockholders).
  • Adjusted Net Income2 for the fourth quarter 2018 was $3.4 million, or $0.05 per share, compared to Adjusted Net Loss2 of $2.4 million, or $0.05 per share.
  • Adjusted EBITDA3 increased 73% to $39.9 million (Acquisition Adjusted EBITDA1,3 up 7%). This represents the fifth consecutive quarter that year-over-year Adjusted EBITDA3 growth has exceeded 50%.

Full Year 2018 Summary vs. Full Year 2017

  • Revenue increased 91% to a record $1.6 billion (up 14% on an Acquisition Adjusted1 basis).
  • Net loss was $5.2 million, or $0.08 per share, basic and diluted ($0.16 net loss per share attributable to common stockholders basic and diluted), compared to net income of $27.0 million, or $0.72 basic and $0.68 diluted per share ($0.59 basic and $0.56 diluted net income per share attributable to common stockholders).
  • Adjusted Net Income2 for 2018 was $39.5 million, or $0.64 per share, compared to Adjusted Net Income2 of $1.4 million, or $0.04 per share.
  • Adjusted EBITDA3 increased 90% to $174.3 million (Acquisition Adjusted EBITDA1,3 up 14%).

"As communicated in our recent pre-announcement, revenue and Adjusted EBITDA for the fourth quarter and full year 2018 met our expectations and resulted in another record year for the company," said Don Daseke, chairman and CEO. "Our results show the power of the platform we have built and our ability to drive organic growth."

"Over the course of the last decade we have successfully executed on our strategy of building scale across the organization. Today, we are the market leader with plenty of runway for growth and have consistently produced results aligned with our outlook," Daseke continued, "I truly believe that we have only scratched the surface of our potential and I am excited for what the next decade will bring."

Scott Wheeler, president and director added, "In 2018 we exceeded revenue and Adjusted EBITDA expectations, delivered exceptional organic growth and completed several great acquisitions. Our strategic plan for 2019 will be focused on driving continued organic growth, free cash flow generation and reducing net financial leverage. We expect to achieve this by maximizing the existing infrastructure we have built, controlling costs, taking advantage of our scale, and ensuring that we have the people, processes and systems to succeed. I am confident in the organization's ability to successfully execute on our strategic plan and I look forward to this next stage of growth."

___________________________
1 See Non-GAAP Measures for more information regarding Acquisition Adjusted measures.
2 See Non-GAAP Measures for more information regarding Adjusted Net Income (Loss) measures.
3 See Non-GAAP Measures for more information regarding Adjusted EBITDA measures.

Fourth Quarter 2018 Financial Results

Loading...
Loading...

Revenue in the fourth quarter of 2018 increased 74% to $447.0 million compared to $257.2 million in the year-ago quarter. The increase was largely driven by four acquisitions made in 2018 and strong organic growth, with revenue on an Acquisition Adjusted1 basis up 13%.

Operating loss in the fourth quarter of 2018 was $8.3 million compared to a loss of $2.3 million in the year-ago quarter. Included in operating expenses for the fourth quarter of 2018 is $7.7 million of depreciation expense related to the net impact of the step-up in basis of acquired assets, $4.5 million for the amortization of intangibles and $11.1 million for the write-down of goodwill, for a total non-cash impact of $23.3 million.

Net loss for the fourth quarter of 2018 was $20.1 million, or $0.31 per share, compared to net income of $38.8 million, or $0.84 per share, in the year-ago quarter. Adjusted Net Income2, which is adjusted for acquisition or business combination related transaction expenses, non-cash asset impairments, amortization of intangible assets, the net impact of step-up in basis of acquired assets and the impact of the Tax Cuts and Jobs Act, was $3.4 million, compared to an Adjusted Net Loss2 of $1.4 million in the fourth quarter of 2017.

Adjusted EBITDA3 in the fourth quarter of 2018 increased 73% to $39.9 million compared to $23.1 million in the fourth quarter of 2017. Acquisition Adjusted EBITDA1,3 increased 7% to $39.9 million compared to $37.2 million in the fourth quarter of 2017.

Full Year 2018 Financial Results

Revenues in 2018 increased 91% to $1.6 billion compared to $846.3 million in 2017. The strong revenue growth was driven by the full benefit of the acquisitions completed in 2017, four acquisitions made in 2018 and strong organic growth with revenue on an Acquisition Adjusted1 basis up 14%.

Operating income increased significantly in 2018 to $21.9 million, up 212% from $7.0 million in 2017. Included in operating expenses for 2018 was $24.1 million of depreciation expense related to the net impact of the step-up in basis of acquired assets, $16.6 million for the amortization of intangibles and $13.9 million for the write-down of goodwill and intangibles, for a total non-cash impact of $54.6 million.

Net loss for 2018 was $5.2 million, or $0.08 per share, compared to net income of $27.0 million, or $0.72 per share, in 2017.  Adjusted Net Income2, which is adjusted for acquisition or business combination related transaction expenses, non-cash asset impairments, amortization of intangible assets, the net impact of step-up in basis of acquired assets and the impact of the Tax Cuts and Jobs Act, was $39.5 million, compared to an Adjusted Net Income2 of $1.4 million in 2017.

Adjusted EBITDA3 in 2018 increased 90% to $174.3 million compared to $91.9 million in 2017.  Acquisition Adjusted EBITDA1,3 increased 14% to $190.4 million compared to $166.3 million in 2017.

Segment Results

Flatbed Solutions - Flatbed Solutions revenue4 in the fourth quarter of 2018 increased 73% to $173.3 million4 compared to $100.3 million in the year-ago quarter. Operating income in the fourth quarter of 2018 was $4.5 million, up 27% from $3.5 million in the year-ago quarter. Adjusted EBITDA3 in the fourth quarter of 2018 increased 38% to $15.2 million compared to $11.0 million in the year-ago quarter. Rate per mile in the fourth quarter of 2018 was up 5% to $1.96, while flatbed revenue per tractor increased 5% to $41,800.

In 2018, Flatbed Solutions revenue4 increased 87% to $662.0 million compared to $354.1 million in 2017. Operating income in 2018 increased 78% to $32.9 million compared to $18.5 million in 2017. Adjusted EBITDA3 in 2018 increased 45% to $70.2 million compared to $48.3 million in 2017.

Specialized Solutions - Specialized Solutions revenue4 in the fourth quarter of 2018 increased 75% to $277.9 million4 compared to $158.8 million in the year-ago quarter. Operating loss in the fourth quarter of 2018 was $1.0 million compared to operating income of $2.6 million in the year-ago quarter. Adjusted EBITDA3 in the fourth quarter of 2018 increased 95% to $36.6 million compared to $18.8 million in the year-ago quarter. Rate per mile in the fourth quarter of 2018 was up 38% to $3.60 while revenue per tractor increased 31% to $63,000.

In 2018, Specialized Solutions revenue4 increased 93% to $965.1 million compared to $499.1 million in 2017. Operating income in 2018 increased 50% to $23.1 million, compared to $15.3 million in 2017. Adjusted EBITDA3 in 2018 increased 110% to $134.6 million compared to $64.0 million in 2017.

Balance Sheet

At December 31, 2018, Daseke had cash and equivalents of $46.0 million, $87.8 million available under its revolving credit facility, net debt of $656.4 million and total liquidity available of $133.8 million. Additionally, at the end of 2018, working capital, excluding cash and acquisition-related earn-out liabilities, totaled $89.4 million, which was up 32% or $21.4 million versus the end of 2017. This compares to total revenue growth of 91% during the year.

2019 Outlook

In 2019, Daseke expects revenue to range between $1.8-$1.9 billion, up 12%-18% compared to $1.6 billion in 2018. Adjusted EBITDA3 is anticipated to range between $200-$210 million, up 15%-20% compared to $174.3 million in 2018, and compared to 2018 Acquisition Adjusted EBITDA1,3 of $190.4 million.

Net capital expenditures are anticipated to range between $65-$70 million compared to $121 million in 2018. The Company anticipates that approximately 70% of capital expenditures in 2019 will be invested in the first two quarters of the year.

By the end of 2019, leverage (as defined in the Company's debt agreements) is expected to decline to a multiple of approximately 2.9 times Adjusted EBITDA (as defined in the Company's debt agreements). Please see the table at the end of this press release for a detailed view of the Company's 2019 outlook.

___________________________
4 Segment revenues are prior to eliminations.

Conference Call

Daseke will hold a conference call today at 11:00 a.m. Eastern time to discuss its fourth quarter and full year 2018 results.

Date: Friday, March 8, 2019
Time: 11:00 a.m. Eastern time (10:00 a.m. Central time)
Toll-free dial-in number: 1-855-242-9918
International dial-in number: 1-414-238-9803
Conference ID: 8786319

Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Liolios at 1-949-574-3860.

The conference call will be broadcast live and available for replay via the investor relations section of the company's website at investor.daseke.com. Presentation materials will be posted at the time of the call at investor.daseke.com as well.

A replay of the conference call will be available after 2:00 p.m. Eastern time on the same day through March 22, 2019.

Toll-free replay number: 1-855-859-2056
International replay number: 1-404-537-3406
Replay ID: 8786319

About Daseke, Inc.

Daseke, Inc. is the leading consolidator and the largest flatbed and specialized transportation and logistics company in North America. Daseke offers comprehensive, best-in-class services to many of the world's most respected industrial shippers through experienced people, a fleet of approximately 6,000 tractors and 13,000 flatbed and specialized trailers, and a million-plus square feet of industrial warehousing space. For more information, please visit www.daseke.com.

Use of Non-GAAP Measures

This news release includes non‐GAAP financial measures for Daseke and its operating segments, including Adjusted EBITDA, Adjusted Net Income (Loss), and Acquisition Adjusted, revenue, net loss and EBITDA (Acquisition Adjusted Measures). Other companies in Daseke's industry may define these non‐GAAP measures differently than Daseke does, and as a result, it may be difficult to use these non‐GAAP measures to compare the performance of those companies to Daseke's performance. Daseke's management does not consider these non‐GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP and instead relies primarily on Daseke's GAAP results and uses non‐GAAP measures supplementally.

Daseke defines Adjusted EBITDA as net income (loss) plus (i) depreciation and amortization, (ii) interest expense, including other fees and charges associated with indebtedness, net of interest income, (iii) income taxes, (iv) acquisition‐related transaction expenses (including due diligence costs, legal, accounting and other advisory fees and costs, retention and severance payments and financing fees and expenses), (v) stock‐based compensation, (vi) non‐cash impairments, and (vii) expenses related to the business combination that was consummated in February 2017 and related transactions.

Daseke defines Adjusted Net Income (Loss) as net income (loss) adjusted for acquisition or business combination related transaction expenses, non-cash asset impairments, amortization of intangible assets, the net impact of step-up in basis of acquired assets and the impact of the revaluation of deferred taxes due to the tax rate change in the Tax Cuts and Jobs Act.

Daseke defines Acquisition Adjusted Measures as (a) our actual revenue, net loss or Adjusted EBITDA, as applicable, for the applicable measurement period and (b) the actual revenue, net loss or Adjusted EBITDA, as applicable, of each company acquired in 2017 and in 2018 (excluding the Kelsey Trail acquisition), as though those acquisitions were completed on the first date of the applicable measurement period, based on the company's internal financial statements for the period prior to Daseke's acquisition. These adjusted amounts (i) have not been prepared in accordance with the requirements of Regulation S‐X or any other securities laws relating to the presentation of pro forma financial information, (ii) do not reflect any pro forma adjustments, (iii) are presented for informational purposes only, (iv) are not necessarily indicative of what our results of operations would have been had such acquisitions been completed as though those acquisitions were completed on the first date of the applicable measurement period, and (v) do not purport to project our future operating results.

Daseke's board of directors and executive management team use Adjusted EBITDA, Adjusted Net Income(Loss) and Acquisition Adjusted Measures as key measures of its performance and for business planning.

Adjusted EBITDA, Adjusted Net Income (Loss)  and Acquisition Adjusted Measures assist them in comparing Daseke's operating performance over various reporting periods on a consistent basis because they remove from Daseke's operating results the impact of items that, in their opinion, do not reflect Daseke's core operating performance. Adjusted EBITDA, Adjusted Net Income (Loss) and Acquisition Adjusted Measures also allows Daseke to more effectively evaluate its operating performance by allowing it to compare the results of operations against its peers without regard to its or its peers' financing method or capital structure.

Daseke believes its presentation of Adjusted EBITDA, Adjusted Net Income (Loss) and Acquisition Adjusted Measures is useful because they provide investors and industry analysts the same information that Daseke uses internally for purposes of assessing its core operating performance. However, Adjusted EBITDA, Adjusted Net Income(Loss) and Acquisition Adjusted Measures are not substitutes for, or more meaningful than, net income (loss), cash flows from operating activities, operating income or any other measure prescribed by GAAP, and there are limitations to using non‐GAAP measures such as Adjusted EBITDA, Adjusted Net Income(Loss) and Acquisition Adjusted Measures. Certain items excluded from Adjusted EBITDA, Adjusted Net Income(Loss) and Acquisition Adjusted Measures are significant components in understanding and assessing a company's financial performance, such as a company's cost of capital, tax structure and the historic costs of depreciable assets. Adjusted EBITDA, Adjusted Net Income(Loss) and Acquisition Adjusted Measures should not be considered measures of the income generated by Daseke's business or discretionary cash available to it to invest in the growth of its business.

You can find the reconciliation of these non‐GAAP measures to the nearest comparable GAAP measures in the Reconciliation of Non‐GAAP Measures tables below. We have not reconciled non‐GAAP forward looking measures to their corresponding GAAP measures because certain items that impact these measures are unavailable or cannot be reasonably predicted without unreasonable efforts.

Forward‐Looking Statements

This news release includes "forward‐looking statements" within the meaning of the "safe harbor" provisions of the United States Private Securities Litigation Reform Act of 1995. Forward‐looking statements may be identified by the use of words such as "estimate," "plan," "project," "forecast," "intend," "expect," "anticipate," "believe," "seek," "target," "will" or other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. Projected financial information, including our guidance outlook, are forward-looking statements. These forward‐looking statements are based on current information and expectations, forecasts and assumptions, and involve a number of judgments, risks and uncertainties. Accordingly, forward‐looking statements should not be relied upon as representing Daseke's views as of any subsequent date, and we do not undertake any obligation to update forward‐looking statements to reflect events or circumstances after the date they were made, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws. You should not place undue reliance on these forward‐looking statements. As a result of a number of known and unknown risks and uncertainties, actual results or performance may be materially different from those expressed or implied by these forward‐looking statements. Some factors that could cause actual results to differ include, but are not limited to, general economic and business risks (such as downturns in customers' business cycles and disruptions in capital and credit markets), driver shortages and increases in driver compensation or owner‐operator contracted rates, loss of senior management or key operating personnel, Daseke's ability to recognize the anticipated benefits of recent acquisitions, including the Aveda transaction, its ability to identify and execute future acquisitions successfully, seasonality and the impact of weather and other catastrophic events, fluctuations in the price or availability of diesel fuel, increased prices for, or decreases in the availability of, new revenue equipment and decreases in the value of used revenue equipment, Daseke's ability to generate sufficient cash to service all of its indebtedness, restrictions in its existing and future debt agreements, increases in interest rates, changes in existing laws or regulations, including environmental and worker health safety laws and regulations and those relating to tax rates or taxes in general, the impact of governmental regulations and other governmental actions related to Daseke and its operations, litigation and governmental proceedings, and insurance and claims expenses. For additional information regarding known material factors that could cause our actual results to differ from those expressed in forward‐looking statements, please see Daseke's filings with the Securities and Exchange Commission, available at www.sec.gov, including those described under "Risk Factors" In its annual report on Form 10-K.

Investor Relations:

Liolios Group
Cody Slach
Tel 1-949-574-3860
DSKE@liolios.com

 
 
Daseke, Inc. and Subsidiaries
Consolidated Balance Sheets
(In thousands, except share and per share data)
  
 December 31, December 31,
 2018 2017
ASSETS     
Current assets:     
Cash and cash equivalents$  45,974  $  90,679
Accounts receivable, net   209,206     127,368
Drivers' advances and other receivables   5,461     4,792
Current portion of net investment in sales-type leases   16,213     10,979
Parts supplies   4,914     4,653
Prepaid and other current assets   26,282     28,240
Total current assets   308,050     266,711
Property and equipment, net   572,719     429,639
Intangible assets, net   208,791     93,120
Goodwill   258,365     302,702
Other long-term assets   42,943     33,496
Total assets$1,390,868  $1,125,668
LIABILITIES AND STOCKHOLDERS' EQUITY     
Current liabilities:     
Accounts payable$  22,160  $  12,488
Accrued expenses and other liabilities   46,542     25,876
Accrued payroll, benefits and related taxes   21,698     14,004
Accrued insurance and claims   18,059     12,644
Current portion of long-term debt   63,535     43,056
Other current liabilities   21,865     —
Total current liabilities   193,859     108,068
Line of credit   —     4,561
Long-term debt, net of current portion   622,650     569,740
Deferred tax liabilities   126,830     90,434
Other long-term liabilities   531     1,632
Total liabilities   943,870     774,435
Commitments and contingencies     
Stockholders' equity:     
Series A convertible preferred stock, $0.0001 par value; 10,000,000 shares authorized; 650,000 shares issued with liquidation preference of $65,000 at December 31, 2018 and 2017, respectively   65,000     65,000
Common stock (par value $0.0001 per share); 250,000,000 shares authorized, 64,455,174 and 48,712,288 shares issued and outstanding at December 31, 2018 and 2017, respectively   6     5
Additional paid-in-capital   433,867     277,931
Retained earnings (accumulated deficit)   (51,005)    7,338
Accumulated other comprehensive income (loss)   (870)    959
Total stockholders' equity   446,998     351,233
Total liabilities and stockholders' equity$1,390,868  $1,125,668
      

 

 
Daseke, Inc. and Subsidiaries
Consolidated Statements of Operations and Comprehensive Income (Loss)
(Unaudited)
(In thousands, except share and per share data)
            
 Three Months Ended   Year Ended
 December 31,  December 31,
 2018
 2017
 2018 2017
Revenues:           
Freight$320,065  $186,310  $1,162,193  $632,764 
Brokerage 78,005   37,220   266,437   120,943 
Logistics 11,499   11,503   42,764   22,074 
Fuel surcharge 37,444   22,192   141,688   70,523 
Total revenue 447,013   257,225   1,613,082   846,304 
Operating expenses:           
Salaries, wages and employee benefits 119,694   75,743   407,429   249,996 
Fuel 37,431   29,326   141,097   93,749 
Operations and maintenance 55,107   32,058   181,534   118,390 
Communications 908   654   3,334   2,145 
Purchased freight 158,655   76,309   588,603   225,254 
Administrative expenses 17,095   9,214   58,385   33,233 
Sales and marketing 1,074   540   3,369   1,965 
Taxes and licenses 4,909   3,200   17,174   11,055 
Insurance and claims 13,476   8,446   45,826   23,962 
Acquisition-related transaction expenses 242   1,122   2,684   3,377 
Depreciation and amortization 37,334   23,105   131,082   76,863 
Gain on disposition of revenue property and equipment (1,691)  (187)  (3,236)  (700)
Impairment 11,050      13,890    
Total operating expenses 455,284   259,530   1,591,171   839,289 
Income from operations (8,271)  (2,305)  21,911   7,015 
Other expense (income):           
Interest income (110)  (268)  (1,323)  (398)
Interest expense 12,259   8,492   45,505   29,556 
Write-off of unamortized deferred financing fees          3,883 
Other 1,300   (493)  (1,162)  (740)
Total other expense 13,449   7,731   43,020   32,301 
Income (loss) before provision (benefit) for income taxes (21,720)  (10,036)  (21,109)  (25,286)
Provision (benefit) for income taxes (1,664)  (48,834)  (15,922)  (52,282)
Net income (loss) (20,056)  38,798   (5,187)  26,996 
Other comprehensive income (loss):           
Unrealized income on interest rate swaps          52 
Foreign currency translation adjustments, net of tax expense (benefit) of $(341), $(39), $(487) and $517, respectively (1,295)  (73)  (1,829)  959 
Comprehensive income (loss) (21,351)  38,725   (7,016)  28,007 
Net income (loss) (20,056)  38,798   (5,187)  26,996 
Less dividends to Series A convertible preferred stockholders (1,239)  (1,239)  (4,956)  (4,158)
Less dividends to Series B convertible preferred stockholders          (806)
Net income (loss) attributable to common stockholders$(21,295) $37,559  $(10,143) $22,032 
Net income (loss) per common share:           
Basic$(0.33) $0.82  $(0.16) $0.59 
Diluted$(0.33) $0.62  $(0.16) $0.56 
Weighted-average common shares outstanding:           
Basic 65,337,726   45,906,251   61,654,820   37,592,549 
Diluted 65,337,726   60,897,112   61,654,820   39,593,701 
Dividends declared per Series A convertible preferred share$1.91  $1.91  $7.63  $6.40 
Dividends declared per Series B convertible preferred share$  $  $  $12.50 
            

 

Daseke, Inc. and Subsidiaries
Supplemental Information: Flatbed Solutions
(Unaudited)
(In thousands, except operating statistics data)
                
  Three Months Ended December 31,      
  2018 2017 Increase (Decrease)
  $ % $ % $ %
                
REVENUE(1):               
Freight $124,046 71.6 $75,922 75.7 $48,124 63.4
Brokerage  28,178 16.3  12,903 12.9  15,275 118.4
Logistics  756 0.4  192 0.2  564 293.8
Fuel surcharge  20,342 11.7  11,295 11.3  9,047 80.1
Total revenue  173,322 100.0  100,312 100.0  73,010 72.8
                
OPERATING EXPENSES(1):               
Total operating expenses  168,866 97.4  96,806 96.5  72,060 74.4
Operating ratio  97.4%    96.5%       
Adjusted operating ratio  96.4%    95.8%       
INCOME FROM OPERATIONS $4,456 2.6 $3,506 3.5 $950 27.1
                
OPERATING STATISTICS:               
Total miles  63,378,975    40,637,705    22,741,270 56.0
Company-operated tractors, at quarter-end  1,374    1,155    219 19.0
Owner-operated tractors, at quarter-end  1,592    1,392    200 14.4
Number of trailers, at quarter-end  5,141    4,573    568 12.4
                
Company-operated tractors, average for the quarter  1,370    1,149    221 19.2
Owner-operated tractors, average for the quarter  1,600    778    822 105.7
                
* indicates not meaningful.
(1) Includes intersegment revenues and expenses, as applicable, which are eliminated in the Company's consolidated results.
 

 

 
Daseke, Inc. and Subsidiaries
Supplemental Information: Flatbed Solutions
(Unaudited)
(In thousands, except operating statistics data)
                
  Year Ended December 31,      
  2018 2017 Increase (Decrease)
  $ % $ % $ %
                
REVENUE(1):               
Freight $477,722 72.2 $276,592 78.1 $201,130 72.7
Brokerage  104,184 15.7  40,882 11.5  63,302 154.8
Logistics  2,987 0.5  192 0.1  2,795 *
Fuel surcharge  77,110 11.6  36,440 10.3  40,670 111.6
Total revenue  662,003 100.0  354,106 100.0  307,897 87.0
                
OPERATING EXPENSES(1):               
Total operating expenses  629,085 95.0  335,645 94.8  293,440 87.4
Operating ratio  95.0%    94.8%       
Adjusted operating ratio  94.0%    93.8%       
INCOME FROM OPERATIONS $32,918 5.0 $18,461 5.2 $14,457 78.3
                
OPERATING STATISTICS:               
Total miles  243,794,226    152,956,123    90,838,103 59.4
Company-operated tractors, at period-end  1,374    1,155    219 19.0
Owner-operated tractors, at period-end  1,592    1,392    200 14.4
Number of trailers, at period-end  5,141    4,573    568 12.4
                
Company-operated tractors, average for the period  1,205    1,156    49 4.2
Owner-operated tractors, average for the period  1,543    535    1,008 188.4
                
* indicates not meaningful.
(1) Includes intersegment revenues and expenses, as applicable, which are eliminated in the Company's consolidated results.
 

 

 
Daseke, Inc. and Subsidiaries
Supplemental Information: Specialized Solutions
(Unaudited)
(In thousands, except operating statistics data)
                
  Three Months Ended December 31,      
  2018
 2017 Increase (Decrease)
  $ % $ % $ %
                
REVENUE(1):               
Freight $199,333 71.7  $112,022 70.5 $87,311  77.9 
Brokerage  50,269 18.1   24,405 15.4  25,864  106.0 
Logistics  10,799 3.9   11,346 7.1  (547) (4.8)
Fuel surcharge  17,526 6.3   11,070 7.0  6,456  58.3 
Total revenue  277,927 100.0   158,843 100.0  119,084  75.0 
                
OPERATING EXPENSES(1):               
Total operating expenses  278,941 100.4   156,254 98.4  122,687  78.5 
Operating ratio  100.4%    98.4%       
Adjusted operating ratio  93.6%    97.5%       
INCOME FROM OPERATIONS $(1,014) (0.4) $2,589 1.6 $(3,603) (139.2)
                
OPERATING STATISTICS:               
Total miles  55,403,642    42,825,390    12,578,252  29.4 
Company-operated tractors, at quarter-end  2,511    2,063    448  21.7 
Owner-operated tractors, at quarter-end  670    664    6  0.9 
Number of trailers, at quarter-end  8,683    6,664    2,019  30.3 
                
Company-operated tractors, average for the quarter  2,483    1,828    655  35.8 
Owner-operated tractors, average for the quarter  683    525    158  30.1 
                
* indicates not meaningful.
(1) Includes intersegment revenues and expenses, as applicable, which are eliminated in the Company's consolidated results.
 

 

 
Daseke, Inc. and Subsidiaries
Supplemental Information: Specialized Solutions
(Unaudited)
(In thousands, except operating statistics data)
                
  Year Ended December 31,      
  2018 2017 Increase (Decrease)
  $ % $ % $ %
                
REVENUE(1):               
Freight $696,045 72.1 $362,277 72.6 $333,768 92.1
Brokerage  163,092 16.9  80,225 16.1  82,867 103.3
Logistics  39,927 4.1  21,940 4.4  17,987 82.0
Fuel surcharge  66,000 6.8  34,690 7.0  31,310 90.3
Total revenue  965,064 100.0  499,132 100.0  465,932 93.3
                
OPERATING EXPENSES(1):               
Total operating expenses  942,013 97.6  483,787 96.9  458,226 94.7
Operating ratio  97.6%    96.9%       
Adjusted operating ratio  93.4%    95.1%       
INCOME FROM OPERATIONS $23,051 2.4 $15,345 3.1 $7,706 50.2
                
OPERATING STATISTICS:               
Total miles  218,717,604    137,793,272    80,924,332 58.7
Company-operated tractors, as of year-end  2,511    2,063    448 21.7
Owner-operated tractors, as of year-end  670    664    6 0.9
Number of trailers, as of year-end  8,683    6,664    2,019 30.3
                
Company-operated tractors, average for the year  2,251    1,488    763 51.3
Owner-operated tractors, average for the year  634    353    281 79.6
                
* indicates not meaningful.
(1) Includes intersegment revenues and expenses, as applicable, which are eliminated in the Company's consolidated results.
 

 

 
Daseke, Inc. and Subsidiaries
Reconciliation of Non-GAAP Measures - Adjusted EBITDA
(Unaudited)
(In thousands)
            
 Three Months Ended December 31,  Year Ended December 31, 
 2018
 2017
 2018
 2017
            
Net income (loss)$(20,056) $38,798  $(5,187) $26,996 
Depreciation and amortization 37,334   23,105   131,082   76,863 
Interest income (110)  (268)  (1,323)  (398)
Interest expense 12,259   8,492   45,505   29,556 
Write-off of unamortized deferred financing fees          3,883 
Income tax provision (benefit) (1,664)  (48,834)  (15,922)  (52,282)
Acquisition-related transaction expenses 241   1,122   2,684   3,377 
Impairment of goodwill and intangibles 11,050      13,890    
Stock based compensation 869   674   3,585   1,875 
Expenses related to the Business Combination and related transactions          2,034 
Adjusted EBITDA$  39,923   $  23,089   $  174,314   $  91,904  
            

 

 
Daseke, Inc. and Subsidiaries
Reconciliation of Non-GAAP Measures - Adjusted EBITDA by Segment
(Unaudited)
(In thousands)
                        
 Three Months Ended Three Months Ended
 December 31, 2018 December 31, 2017
 Flatbed Specialized Corporate Consolidated Flatbed Specialized Corporate Consolidated
Net income (loss)$798  $(16,242) $(4,612) $(20,056) $13,267  $20,691  $4,840  $38,798 
Corporate allocation 11,084   19,723   (30,807)     12,316   13,580   (25,896)   
Income (loss) before corporate allocation 11,882   3,481   (35,419)  (20,056)  25,583   34,271   (21,056)  38,798 
Depreciation and amortization 10,285   26,966   83   37,334   7,254   15,817   34   23,105 
Net interest expense 2,514   3,102   6,533   12,149   1,793   2,410   4,021   8,224 
Provision (benefit) for income taxes (9,741)  (8,496)  16,573   (1,664)  (23,827)  (33,983)  8,976   (48,834)
Acquisition-related transaction expenses       241   241      8   1,114   1,122 
Impairment of goodwill    11,050      11,050             
Stock based compensation 222   467   180   869   215   320   139   674 
Adjusted EBITDA before corporate allocation   15,162      36,570      (11,809)    39,923      11,018      18,843      (6,772)    23,089  
Less corporate allocation 11,084   19,723   (30,807)     12,316   13,580   (25,896)   
Adjusted EBITDA$  4,078   $  16,847   $  18,998   $  39,923   $  (1,298) $  5,263   $  19,124   $  23,089  
                        

 

 
Daseke, Inc. and Subsidiaries
Reconciliation of Non-GAAP Measures - Adjusted EBITDA by Segment
(Unaudited)
(In thousands)
                        
 Year Ended Year Ended
 December 31, 2018 December 31, 2017
 Flatbed Specialized Corporate Consolidated Flatbed Specialized Corporate Consolidated
Net income (loss)$21,032  $364  $(26,583) $(5,187) $19,817  $26,814  $(19,635) $26,996 
Corporate allocation 11,084   19,723   (30,807)     12,316   13,580   (25,896)   
Income (loss) before corporate allocation 32,116   20,087   (57,390)  (5,187)  32,133   40,394   (45,531)  26,996 
Depreciation and amortization 36,099   94,818   165   131,082   29,183   47,531   149   76,863 
Net interest expense 8,295   11,155   24,732   44,182   7,079   8,353   13,726   29,158 
Write-down of deferred financing fees                   3,883   3,883 
Provision (benefit) for income taxes (7,221)  (7,445)  (1,256)  (15,922)  (20,652)  (33,102)  1,472   (52,282)
Acquisition-related transaction expenses 7   30   2,647   2,684      8   3,369   3,377 
Impairment of goodwill and intangibles    13,890      13,890             
Stock based compensation 929   2,018   638   3,585   610   818   447   1,875 
Merger transaction expenses                   2,034   2,034 
Adjusted EBITDA before corporate allocation   70,225      134,553      (30,464)    174,314      48,353      64,002      (20,451)    91,904  
Less corporate allocation 11,084   19,723   (30,807)     12,316   13,580   (25,896)   
Adjusted EBITDA$  59,141   $  114,830   $  343   $  174,314   $  36,037   $  50,422   $  5,445   $  91,904  
                        

 

 
Daseke, Inc. and Subsidiaries
Reconciliation of Non-GAAP Measures - Acquisition Adjusted EBITDA
(Unaudited)
(In thousands)
            
 Three Months Ended December 31,  Year Ended December 31, 
 2018
 2017
 2018
 2017
            
Net income (loss)$(20,056) $35,746  $(6,875) $31,614 
Depreciation and amortization 37,334   33,692   142,475   129,711 
Net interest expense 12,149   11,542   47,771   40,575 
Write-off of unamortized deferred financing fees          3,883 
Income tax provision (benefit) (1,664)  (45,686)  (15,458)  (47,322)
Acquisition-related transaction expenses 241   1,228   4,149   3,477 
Impairment of goodwill and intangibles 11,050      13,890    
Stock based compensation 869   698   4,413   2,324 
Merger transaction expenses          2,034 
Acquisition Adjusted EBITDA$  39,923   $  37,220   $  190,365   $  166,296  
            

 

 
Daseke, Inc. and Subsidiaries
Reconciliation of Net income (loss) to Adjusted Net Income (Loss)
(Unaudited)
(In thousands)
         
  Three Months Ended Year Ended
  December 31, December 31,
  2018 2017 2018 2017
         
Net income (loss) $   (20,056) $   38,798   $   (5,187) $   26,996  
Add (deduct):        
Acquisition-related tranaction expenses  241   1,122   2,684   3,377 
Impairment of goodwill and intangibles  11,050   -   13,890   - 
Expenses related to the Business Combination  -   -   -   2,034 
Amortization of intangible assets  4,467   2,046   16,643   6,695 
Net impact of step-up in basis of acquired assets  7,681   1,670   24,095   8,356 
Impact of TCJA(1) tax rate change  -   (46,068)  (12,611)  (46,068)
Adjusted Net Income (Loss) $   3,383   $   (2,432) $   39,514   $   1,390  
         
(1)  Tax Cuts and Jobs Act
         

 

 
Daseke, Inc. and Subsidiaries
Reconciliation of Working Capital to Adjusted Working Capital
(Unaudited)
(In thousands)
    
  December 31,
 2018 2017
    
Current assets$308,050 $266,711
Less: Current liabilities 193,859  108,068
    
Working capital 114,191  158,643
Less: Cash 45,974  90,679
Add: Aveda earn-out liability 21,165  -
    
Adjusted Working Capital$   89,382  $   67,964
    

 

Daseke, Inc. and Subsidiaries
Reconciliation of Non-GAAP Measures - Adjusted EBITDA, 2019 Outlook
(Unaudited)
(In thousands)
     
  Year Ended
  December 31, 2019
  Low High
     
Net loss $(17,000) $(9,000)
Depreciation and amortization  159,000   159,000 
Net interest expense  52,000   52,000 
Provision for income taxes  2,000   4,000 
Acquisition-related transaction expenses  -   - 
Stock based compensation  4,000   4,000 
Adjusted EBITDA $   200,000   $   210,000  
     
Other items:    
Cash tax expense $2,000   
Preferred dividends $5,000   
Cash interest expense $52,000   
Investment in working capital $9,000   
Net impact of step-up in basis of acquired assets (included in above table) $31,000   
Amortization of intangible assets (included in above table) $18,000   
Assumed Fed Rate increases for interest expense  50bps   
Total tax rate used  25%   
Rate growth assumption  2.5%   
Miles growth assumption  3.2%   

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Posted In: Press Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...