- Provides Full Year 2013 Outlook
- Acquires Covered Logistics
XPO Logistics, Inc. (NYSE: XPO) today announced financial results for the fourth quarter and full year 2012.
For the fourth quarter of 2012, total revenue was $108.5 million, a 146.1% increase from the same period the prior year. Gross margin dollars increased 118.4% year-over-year to $15.7 million, and gross margin percentage was 14.4%.
Consistent with the company's previously announced strategy, investments in long-term growth impacted fourth quarter results. The company reported a net loss of $9.3 million for the quarter, compared with a net loss of $1.5 million for the same period in 2011. The fourth quarter net loss available to common shareholders was $10.1 million, or a loss of $0.57 per diluted share, compared with a net loss available to common shareholders of $2.2 million, or a loss of $0.27 per diluted share, for the same period in 2011.
Earnings (loss) before interest, taxes, depreciation and amortization ("EBITDA"), a non-GAAP financial measure, was a loss of $9.9 million for the fourth quarter of 2012, compared with a loss of $2.1 million for the same period in 2011. EBITDA includes $913,000 and $882,000 of non-cash share-based compensation for the fourth quarters of 2012 and 2011, respectively. A reconciliation of EBITDA to net income is provided in the attached financial tables.
The company had $252.3 million of cash as of December 31, 2012.
2013 Outlook
The company provided the following outlook for full year 2013:
- An annual revenue run rate of more than $1 billion as of December 31;
- At least $300 million of acquired historical annual revenue;
- Positive EBITDA for the fourth quarter; and
- At least three new freight brokerage cold-starts.
Acquires Covered Logistics & Transportation LLC
On February 22, 2013, the company acquired substantially all of the operating assets of Covered Logistics & Transportation LLC, a non-asset, third party freight brokerage business with 2012 revenues of approximately $27 million. The purchase price was $8 million in cash and $3 million in XPO common stock, excluding any working capital adjustments, with no assumption of debt. The acquisition is expected to be immediately accretive to earnings.
Founded in 2005, Covered Logistics has over 4,000 carrier relationships and a strong track record of serving the manufacturing, postal, consumer, and oil and gas sectors. Its offices are located in Lake Forest, Ill., and Dallas, Texas. Co-founders Tuck Jasper, Paul Jasper and Patrick Gillihan will continue to lead the operations, which are being rebranded as XPO Logistics.
CEO Comments
Brad Jacobs, chairman and chief executive officer, said, "The actions we're taking to scale up the business are continuing to drive results. Our fourth quarter revenue was up 146% year-over-year, and gross margin dollars increased by 118%. Our freight brokerage business generated 760% more revenue in the quarter, as compared to the prior year period. Our expedite business achieved top line growth of 8.7% for the quarter, and we have new initiatives in place to gain margin. Freight forwarding had a 62% increase in gross margin dollars versus fourth quarter 2011. While our investments in people and technology resulted in a loss, as expected, they are fundamentally important to value creation. We're currently on an annual revenue run rate of over $500 million, and we expect that rate to be more than a billion dollars by year-end."
Jacobs continued, "Our most recent acquisition, Covered Logistics, is a well-run freight brokerage operation that we plan to integrate and scale up quickly. The Covered team has deep roots in the industry and they share our passion for growth. This is our second acquisition of 2013 from a pipeline of solid prospects. We expect to add at least $300 million of acquired historical annual revenue in 2013.
"We remain focused on executing the three parts of our strategy: acquisitions, cold-starts and the optimization of our operations. In 14 months, we've acquired six companies and opened 17 cold-starts, eight in freight brokerage. Our footprint now stands at 60 locations. We've grown our headcount from 208 to more than 900 employees. We're steadily enhancing our proprietary technology, and implementing leading edge recruitment and training programs. Most importantly, we've created a driven culture that keeps us on track to grow XPO into a multi-billion dollar company."
Fourth Quarter 2012 Results by Business Unit
- Freight brokerage: The company's freight brokerage business generated total revenue of $71.1 million for the quarter, a 760.3% increase from the same period the prior year. Year-over-year revenue growth was primarily due to the acquisitions of Turbo Logistics, Kelron Logistics, Continental Freight Services and BirdDog Logistics, as well as revenue growth from the company's eight brokerage cold-start locations. The acquisition of Turbo Logistics on October 24, 2012, had a positive revenue impact of $27.2 million for the quarter. Gross margin percentage for the freight brokerage business was 13.4% for the quarter, compared with 16.8% for the same period in 2011. The decline in gross margin percentage was primarily due to the addition of seven new cold-starts in 2012, which are still in the start-up phase. The fourth quarter operating loss was $2.5 million, compared with operating income of $496,000 the prior year. The decline in 2012 operating income primarily reflects a planned increase in SG&A expense associated with significant growth initiatives, including sales force recruitment.
- Expedited transportation: The company's expedited services business generated total revenue of $22.1 million for the quarter, an 8.7% increase from the same period the prior year. Revenue growth was primarily driven by an increase in average revenue-per-load and growth in the company's domestic, international and temperature-controlled services. Gross margin percentage was 16.5% for the quarter, compared with 20.9% for the same period in 2011. The decrease in gross margin percentage primarily reflects higher rates paid to independent fleet owners and owner-operators, effective March 1, 2012, and an increase in the volume of cross-border loads, which typically generate a lower margin. Fourth quarter operating income was $1.0 million, compared with $1.8 million the prior year, primarily reflecting the year-over-year decrease in gross margin.
- Freight forwarding: The company's freight forwarding business generated total revenue of $18.5 million for the quarter, a 10.1% increase from the same period the prior year. Gross margin percentage was 13.5% for the quarter, compared with 9.2% for the same period in 2011. The improvements in revenue and gross margin percentage reflect a revenue increase from company-owned branches. Fourth quarter operating income was $454,000, compared with $35,000 for the same period the prior year. The increase in operating income reflects a higher gross margin, partially offset by higher SG&A costs associated with new company-owned locations in Chicago, Houston, Los Angeles, Minneapolis, Charlotte and Atlanta.
- Corporate: Corporate SG&A expense for the fourth quarter of 2012 increased by $5.3 million, compared with the same period the prior year. The increase was driven by a higher headcount in corporate shared services and higher purchased services. Corporate SG&A expense for the fourth quarter of 2012 included approximately $1.4 million of litigation-related legal costs; $1.0 million of acquisition-related transaction costs; and $913,000 of non-cash share based compensation.
Full Year 2012 Financial Results
For the full year 2012, total revenue was $278.6 million, a 57.3% increase from 2011. Gross margin dollars increased 37.1% year-over-year to $40.8 million, and gross margin percentage was 14.7%.
Consistent with the company's previously announced strategy, investments in long-term growth impacted full year results. The company reported a net loss of $20.3 million for the full year 2012, compared with net income of $759,000 for 2011. The net loss available to common shareholders was $23.3 million, or a loss of $1.49 per diluted share, compared with a net loss available to common shareholders of $44.6 million, or a loss of $5.41 per diluted share, for 2011. The full year 2012 loss includes a charge of $0.19 per diluted share related to $3.0 million in cumulative preferred dividends. The full year 2011 loss includes a non-cash charge of $44.2 million, or $5.36 per diluted share, related to the September 2011 equity investment in the company.
EBITDA was a loss of $25.8 million for the full year 2012, compared with $2.7 million of EBITDA generated in 2011. Full year 2012 EBITDA was impacted by a $2.9 million expense ($1.9 million after tax) for acquisition-related transaction costs; a $2.5 million expense ($1.6 million after tax) for litigation-related legal costs; a $540,000 expense ($344,000 after tax) for compensation, severance and professional fees related to the composition of the company's executive team; a $480,000 expense ($306,000 after tax) for consulting fees in connection with securing an agreement with the state of North Carolina for up to $3.2 million in future tax incentives; and $4.4 million of non-cash share-based compensation. A reconciliation of EBITDA to net income is provided in the attached financial tables.
Conference Call
The company will hold a conference call on Thursday, February 28, 2013, at 8:30 a.m. Eastern Time. Participants can call toll-free (from U.S./Canada) 1-800-446-1671; international callers dial +1-847-413-3362. A live webcast of the conference will be available on the Investor Relations area of the company's website, www.xpologistics.com. The conference will be archived until March 30, 2013. To access the replay by phone, call toll-free (from U.S./Canada) 1-888-843-7419; international callers dial +1-630-652-3042. Use participant passcode 34113016.
Non-GAAP Financial Measures
This press release contains certain non-GAAP financial measures as defined under Securities and Exchange Commission ("SEC") rules, such as earnings (loss) before interest, taxes, depreciation and amortization ("EBITDA") for the quarters and years ended December 31, 2012 and December 31, 2011. As required by SEC rules, we provide reconciliations of these measures to the most directly comparable measure under United States generally accepted accounting principles ("GAAP"), which are set forth in the attachments to this release. We believe that EBITDA improves comparability from period to period by removing the impact of our capital structure (interest expense from our outstanding debt), asset base (depreciation and amortization) and tax consequences. In addition to its use by management, we believe that EBITDA is a measure widely used by securities analysts, investors and others to evaluate the financial performance of companies in our industry. Other companies may calculate EBITDA differently, and therefore our EBITDA may not be comparable to similarly titled measures of other companies. EBITDA is not a measure of financial performance or liquidity under GAAP and should not be considered in isolation or as an alternative to net income, cash flows from operating activities and other measures determined in accordance with GAAP. Items excluded from EBITDA are significant and necessary components of the operations of our business, and, therefore, EBITDA should only be used as a supplemental measure of our operating performance.
Forward-Looking Statements
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, without limitation, our 2013 outlook with respect to annual revenue, acquisitions, fourth quarter 2013 EBITDA and freight brokerage cold-starts. All statements other than statements of historical fact are, or may be deemed to be, forward-looking statements. In some cases, forward-looking statements can be identified by the use of forward-looking terms such as "anticipate," "estimate," "believe," "continue," "could," "intend," "may," "plan," "potential," "predict," "should," "will," "expect," "objective," "projection," "forecast," "goal," "guidance," "outlook," "effort," "target" or the negative of these terms or other comparable terms. However, the absence of these words does not mean that the statements are not forward-looking. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions and expected future developments, as well as other factors we believe are appropriate in the circumstances.
These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions that may cause actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. Factors that might cause or contribute to a material difference include, but are not limited to, those discussed in our filings with the SEC and the following: economic conditions generally; competition; our ability to find suitable acquisition candidates and execute our acquisition strategy; our ability to raise capital; our ability to attract and retain key employees to execute our growth strategy; our ability to develop and implement a suitable information technology system; our ability to maintain positive relationships with our network of third-party transportation providers; litigation; and governmental regulation. All forward-looking statements set forth in this press release are qualified by these cautionary statements and there can be no assurance that the actual results or developments anticipated by us will be realized or, even if substantially realized, that they will have the expected consequences to or effects on us or our business or operations. Forward-looking statements set forth in this press release speak only as of the date hereof and we do not undertake any obligation to update forward-looking statements, including our 2013 outlook, to reflect subsequent events or circumstances, changes in expectations or the occurrence of unanticipated events.
| XPO Logistics, Inc. | |||||
| Consolidated Balance Sheets | |||||
| (in thousands except share data) | |||||
| December 31, 2012 | December 31, 2011 | ||||
| ASSETS | (Unaudited) | ||||
| Current assets: | |||||
| Cash and cash equivalents | $ | 252,293 | $ | 74,007 | |
| Accounts receivable, net of allowances of $603 and $356, respectively | 61,245 | 22,425 | |||
| Prepaid expenses | 1,555 | 426 | |||
| Deferred tax asset, current | 1,406 | 955 | |||
| Income tax receivable | 2,569 | 1,109 | |||
| Other current assets | 1,866 | 219 | |||
| Total current assets | 320,934 | 99,141 | |||
| Property and equipment, net of $5,323 and $3,937 | |||||
| in accumulated depreciation, respectively | 13,090 | 2,979 | |||
| Goodwill | 55,947 | 16,959 | |||
| Identifiable intangible assets, net of $4,592 and $3,320 | |||||
| in accumulated amortization, respectively | 22,473 | 8,053 | |||
| Other long-term assets | 764 | 509 | |||
| Total long-term assets | 92,274 | 28,500 | |||
| Total assets | $ | 413,208 | $ | 127,641 | |
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||
| Current liabilities: | |||||
| Accounts payable | $ | 22,108 | $ | 8,565 | |
| Accrued salaries and wages | 3,516 | 2,234 | |||
| Accrued expenses, other | 21,123 | 2,789 | |||
| Current maturities of notes payable and capital leases | 491 | 1,675 | |||
| Other current liabilities | 1,789 | 808 | |||
| Total current liabilities | 49,027 | 16,071 | |||
| Convertible senior notes | 108,280 | 0 | |||
| Notes payable and capital leases, net of current maturities | 676 | 454 | |||
| Deferred tax liability, long term | 6,781 | 2,346 | |||
| Other long-term liabilities | 3,385 | 410 | |||
| Total long-term liabilities | 119,122 | 3,210 | |||
| Stockholders' equity: | |||||
| Preferred stock, $.001 par value; 10,000,000 shares; | |||||
| 74,275 shares issued and outstanding | 42,794 | 42,794 | |||
| Common stock, $.001 par value; 150,000,000 shares authorized; | |||||
| 18,002,985 and 8,410,353 | |||||
| shares issued, respectively; and17,957,985 and 8,365,353 shares | |||||
| outstanding, respectively | 18 | 8 | |||
| Additional paid-in capital | 262,641 | 102,613 | |||
| Treasury stock, at cost, 45,000 shares held | (107) | (107) | |||
| Accumulated deficit | (60,287) | (36,948) | |||
| Total stockholders' equity | 245,059 | 108,360 | |||
| Total liabilities and stockholders' equity | $ | 413,208 | $ | 127,641 | |
| XPO Logistics, Inc. | |||||||||
| Consolidated Statement of Cash Flows | |||||||||
| (in thousands, except per share amounts) | |||||||||
| Year Ended December 31, | |||||||||
| 2012 | 2011 | 2010 | |||||||
| Operating activities | |||||||||
| Net income | $ | (20,339) | $ | 759 | $ | 4,888 | |||
| Adjustments to reconcile net income to net cash from operating activities | |||||||||
| Provisions for allowance for doubtful accounts | 916 | 219 | (84) | ||||||
| Depreciation & amortization expense | 2,713 | 1,240 | 1,290 | ||||||
| Accretion of debt | 1,475 | 0 | 0 | ||||||
| Stock compensation expense | 4,398 | 1,180 | 157 | ||||||
| Other | 2 | 12 | 4 | ||||||
| Non-cash impairment of incentive payments | 0 | 0 | 75 | ||||||
| Changes in assets and liabilities, net of effects of acquisitions: | |||||||||
| Accounts receivable | (13,755) | 1,627 | (6,618) | ||||||
| Deferred tax expense | (8,260) | (327) | 900 | ||||||
| Income tax receivable | (1,556) | 239 | (1,348) | ||||||
| Other current assets | 1,593 | 595 | (355) | ||||||
| Prepaid expenses | (769) | (170) | (99) | ||||||
| Other long-term assets and advances | (276) | 97 | 338 | ||||||
| Accounts payable | (2,585) | (191) | 1,987 | ||||||
| Accrued expenses | 12,661 | 1,097 | 1,780 | ||||||
| Other liabilities | (518) | 234 | (658) | ||||||
| Cash provided (used) by operating activities | (24,300) | 6,611 | 2,257 | ||||||
| Investing activities | |||||||||
| Acquisition of businesses, net of cash acquired | (57,236) | 0 | 0 | ||||||
| Payment of acquisition earn-out | (450) | (450) | (500) | ||||||
| Payment for purchases of property and equipment | (6,981) | (754) | (811) | ||||||
| Proceeds from sale of assets | 0 | 13 | 2 | ||||||
| Cash Flows used by investing activities | (64,667) | (1,191) | (1,309) | ||||||
| Financing Activities | |||||||||
| Credit line, net activity | (2,068) | (2,749) | (3,781) | ||||||
| Proceeds from issuance of preferred stock, net of issuance costs | 0 | 71,628 | 0 | ||||||
| Proceeds from issuance of convertible senior notes, net | 138,504 | 0 | 0 | ||||||
| Proceeds from issuance of long-term debt | 0 | 0 | 5,000 | ||||||
| Payments of notes payable and capital leases | (2,190) | (1,633) | (2,665) | ||||||
| Excess tax benefit from stock options | 0 | 451 | 0 | ||||||
| Proceeds from stock offering | 136,961 | 0 | 0 | ||||||
| Proceeds from exercise of options, net | 248 | 704 | 564 | ||||||
| Payments of tax withholdings for restricted shares | (1,226) | 0 | 0 | ||||||
| Dividends paid to preferred stockholders | (3,000) | (375) | 0 | ||||||
| Cash flows provided by Financing Activities | 267,229 | 68,026 | (882) | ||||||
| Effect of exchange rate changes on cash | 24 | 0 | 0 | ||||||
| Net increase in cash | 178,286 | 73,446 | 66 | ||||||
| Cash, beginning of period | 74,007 | 561 | 495 | ||||||
| Cash, end of period of period | $ | 252,293 | $ | 74,007 | $ | 561 | |||
| Supplemental disclosure of noncash activities: | |||||||||
| Cash paid during the period for interest | 22 | 110 | 124 | ||||||
| Cash paid during the period for income taxes | 247 | 233 | 3,521 | ||||||
| Freight Brokerage | ||||||||||
| Summary Financial Table | ||||||||||
| (in thousands) | ||||||||||
| Three Months Ended December 31, | ||||||||||
| 2012 | 2011 | $ Variance | Change % | |||||||
| Revenue | ||||||||||
| Operating revenue | $ | 71,146 | $ | 8,270 | $ | 62,876 | 760.3% | |||
| Direct expense | ||||||||||
| Transportation services | 61,379 | 6,872 | 54,507 | 793.2% | ||||||
| Other direct expense | 245 | 9 | 236 | 2622.2% | ||||||
| Total direct expense | 61,624 | 6,881 | 54,743 | 795.6% | ||||||
| Gross margin | 9,522 | 1,389 | 8,133 | 585.5% | ||||||
| SG&A expense | ||||||||||
| Salaries & benefits | 8,778 | 705 | 8,073 | 1145.1% | ||||||
| Purchased services | 672 | 35 | 637 | 1820.0% | ||||||
| Other SG&A expense | 1,734 | 141 | 1,593 | 1129.8% | ||||||
| Depreciation & amortization | 810 | 12 | 798 | 6650.0% | ||||||
| Total SG&A expense | 11,994 | 893 | 11,101 | 1243.1% | ||||||
| Operating (loss) income | $ | (2,472) | $ | 496 | $ | (2,968) | -598.4% | |||
| Year Ended December 31, | ||||||||||
| 2012 | 2011 | $ Variance | Change % | |||||||
| Revenue | ||||||||||
| Operating revenue | $ | 125,121 | $ | 29,186 | $ | 95,935 | 328.7% | |||
| Direct expense | ||||||||||
| Transportation services | 108,507 | 24,434 | 84,073 | 344.1% | ||||||
| Other direct expense | 489 | 55 | 434 | 789.1% | ||||||
| Total direct expense | 108,996 | 24,489 | 84,507 | 345.1% | ||||||
| Gross margin | 16,125 | 4,697 | 11,428 | 243.3% | ||||||
| SG&A expense | ||||||||||
| Salaries & benefits | 15,170 | 2,484 | 12,686 | 510.7% | ||||||
| Purchased services | 1,694 | 148 | 1,546 | 1044.6% | ||||||
| Other SG&A expense | 3,590 | 716 | 2,874 | 401.4% | ||||||
| Depreciation & amortization | 1,223 | 44 | 1,179 | 2679.5% | ||||||
| Total SG&A expense | 21,677 | 3,392 | 18,285 | 539.1% | ||||||
| Operating (loss) income | $ | (5,552) | $ | 1,305 | $ | (6,857) | -525.4% | |||
| Freight Brokerage | |||||||||||
| Key Employee Data | |||||||||||
| Three Months Ended | |||||||||||
| March 30, 2012 | June 30, 2012 | Sept 30, 2012 | Dec 31, 2012 | ||||||||
| Number of sales and procurement personnel | 40 | 92 | 290 | 594 | |||||||
Note: Totals are as of period end, and include the positions of shipper sales, carrier procurement and logistics coordinators, and reflect the impact of recruitment and acquisitions.
| Expedited Transportation | ||||||||||
| Summary Financial Table | ||||||||||
| (in thousands) | ||||||||||
| Three Months Ended December 31, | ||||||||||
| 2012 | 2011 | $ Variance | Change % | |||||||
| Revenue | ||||||||||
| Operating revenue | $ | 22,102 | $ | 20,337 | $ | 1,765 | 8.7% | |||
| Direct expense | ||||||||||
| Transportation services | 17,381 | 15,379 | 2,002 | 13.0% | ||||||
| Other direct expense | 1,065 | 713 | 352 | 49.4% | ||||||
| Total direct expense | 18,446 | 16,092 | 2,354 | 14.6% | ||||||
| Gross margin | 3,656 | 4,245 | (589) | -13.9% | ||||||
| SG&A expense | ||||||||||
| Salaries & benefits | 1,673 | 1,645 | 28 | 1.7% | ||||||
| Purchased services | 308 | 360 | (52) | -14.4% | ||||||
| Other SG&A expense | 608 | 323 | 285 | 88.2% | ||||||
| Depreciation & amortization | 79 | 86 | (7) | -8.1% | ||||||
| Total SG&A expense | 2,668 | 2,414 | 254 | 10.5% | ||||||
| Operating income | $ | 988 | $ | 1,831 | $ | (843) | -46.0% | |||
| Year Ended December 31, | ||||||||||
| 2012 | 2011 | $ Variance | Change % | |||||||
| Revenue | ||||||||||
| Operating revenue | $ | 94,008 | $ | 87,558 | $ | 6,450 | 7.4% | |||
| Direct expense | ||||||||||
| Transportation services | 73,376 | 66,267 | 7,109 | 10.7% | ||||||
| Other direct expense | 3,738 | 2,998 | 740 | 24.7% | ||||||
| Total direct expense | 77,114 | 69,265 | 7,849 | 11.3% | ||||||
| Gross margin | 16,894 | 18,293 | (1,399) | -7.6% | ||||||
| SG&A expense | ||||||||||
| Salaries & benefits | 6,613 | 6,854 | (241) | -3.5% | ||||||
| Purchased services | 1,015 | 1,426 | (411) | -28.8% | ||||||
| Other SG&A expense | 2,121 | 1,411 | 710 | 50.3% | ||||||
| Depreciation & amortization | 320 | 403 | (83) | -20.6% | ||||||
| Total SG&A expense | 10,069 | 10,094 | (25) | -0.2% | ||||||
| Operating income | $ | 6,825 | $ | 8,199 | $ | (1,374) | -16.8% | |||
Note: Total depreciation and amortization for the Expedited Transportation operating segment included in both direct expense and SG&A, was $130,000 and $131,000 for the three-months ended December 31, 2012 and 2011, respectively, and $524,000 and $596,000 for the years ended December 31, 2012 and 2011, respectively, ended December 31, 2012 and 2011.
| Freight Forwarding | ||||||||||
| Summary Financial Table | ||||||||||
| (in thousands) | ||||||||||
| Three Months Ended December 31, | ||||||||||
| 2012 | 2011 | $ Variance | Change % | |||||||
| Revenue | ||||||||||
| Operating revenue | $ | 18,463 | $ | 16,769 | $ | 1,694 | 10.1% | |||
| Direct expense | ||||||||||
| Transportation services | 13,804 | 12,479 | 1,325 | 10.6% | ||||||
| Station commissions | 2,120 | 2,711 | (591) | -21.8% | ||||||
| Other direct expense | 54 | 42 | 12 | 28.6% | ||||||
| Total direct expense | 15,978 | 15,232 | 746 | 4.9% | ||||||
| Gross margin | 2,485 | 1,537 | 948 | 61.7% | ||||||
| SG&A expense | ||||||||||
| Salaries & benefits | 1,280 | 774 | 506 | 65.4% | ||||||
| Purchased services | 203 | 122 | 81 | 66.4% | ||||||
| Other SG&A expense | 407 | 461 | (54) | -11.7% | ||||||
| Depreciation & amortization | 141 | 145 | (4) | -2.8% | ||||||
| Total SG&A expense | 2,031 | 1,502 | 529 | 35.2% | ||||||
| Operating income | $ | 454 | $ | 35 | $ | 419 | 1197.1% | |||
| Year Ended December 31, | ||||||||||
| 2012 | 2011 | $ Variance | Change % | |||||||
| Revenue | ||||||||||
| Operating revenue | $ | 67,692 | $ | 65,148 | $ | 2,544 | 3.9% | |||
| Direct expense | ||||||||||
| Transportation services | 50,381 | 47,122 | 3,259 | 6.9% | ||||||
| Station commissions | 9,321 | 11,098 | (1,777) | -16.0% | ||||||
| Other direct expense | 182 | 140 | 42 | 30.0% | ||||||
| Total direct expense | 59,884 | 58,360 | 1,524 | 2.6% | ||||||
| Gross margin | 7,808 | 6,788 | 1,020 | 15.0% | ||||||
| SG&A expense | ||||||||||
| Salaries & benefits | 4,050 | 2,897 | 1,153 | 39.8% | ||||||
| Purchased services | 597 | 432 | 165 | 38.2% | ||||||
| Other SG&A expense | 1,479 | 1,339 | 140 | 10.5% | ||||||
| Depreciation & amortization | 574 | 575 | (1) | -0.2% | ||||||
| Total SG&A expense | 6,700 | 5,243 | 1,457 | 27.8% | ||||||
| Operating income | $ | 1,108 | $ | 1,545 | $ | (437) | -28.3% | |||
| XPO Corporate | ||||||||||
| Summary of Selling, General & Administrative Expense | ||||||||||
| (in thousands) | ||||||||||
| Three Months Ended December 31, | ||||||||||
| 2012 | 2011 | $ Variance | Change % | |||||||
| SG&A expense | ||||||||||
| Salaries & benefits | $ | 3,780 | $ | 3,207 | $ | 573 | 17.9% | |||
| Purchased services | 4,422 | 1,304 | 3,118 | 239.1% | ||||||
| Other SG&A expense | 1,691 | 232 | 1,459 | 628.9% | ||||||
| Depreciation & amortization |
168 | 8 | 160 | 2000.0% | ||||||
| Total SG&A expense | $ | 10,061 | $ | 4,751 | $ | 5,310 | 111.8% | |||
| Year Ended December 31, | ||||||||||
| 2012 | 2011 | $ Variance | Change % | |||||||
| SG&A expense | ||||||||||
| Salaries & benefits | $ | 13,445 | $ | 4,103 | $ | 9,342 | 227.7% | |||
| Purchased services | 12,082 | 4,727 | 7,355 | 155.6% | ||||||
| Other SG&A expense | 4,425 | 471 | 3,954 | 839.5% | ||||||
| Depreciation & amortization |
391 | 24 | 367 | 1529.2% | ||||||
| Total SG&A expense | $ | 30,343 | $ | 9,325 | $ | 21,018 | 225.4% | |||
Note: Intercompany eliminations included revenue of $3.2 million and $1.3 million for the three-months ended December 31, 2012 and 2011, respectively, as well as revenue of $8.2 million and $4.8 million for the years ended December 31, 2012 and 2011, respectively.
| Reconciliation of Non-GAAP Measures | |||||||||||||||
| XPO Logistics, Inc. | |||||||||||||||
| Consolidated Reconciliation of EBITDA to Net Income | |||||||||||||||
| (in thousands) | |||||||||||||||
| Three Months Ended | Year Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| 2012 | 2011 | Change % | 2012 | 2011 | Change % | ||||||||||
| Net (loss) income available to common shareholders | $ | (10,062) | $ | (2,212) | 354.9% | $ | (23,332) | $ | (44,577) | -47.7% | |||||
| Dividends and preferred shares conversion charge | (743) | (750) | -0.9% | (2,993) | (45,336) | -93.4% | |||||||||
| Net (loss) income | (9,319) | (1,462) | 537.41% | (20,339) | 759 | -2779.7% | |||||||||
| Interest expense | 3,177 | 46 | 6806.5% | 3,207 | 191 | 1579.1% | |||||||||
| Income tax provision | (4,994) | (967) | 416.4% | (11,195) | 718 | -1659.2% | |||||||||
| Depreciation and amortization | 1,198 | 251 | 377.3% | 2,508 | 1,046 | 139.8% | |||||||||
| EBITDA | $ | (9,938) | $ | (2,132) | 366.1% | $ | (25,819) | $ | 2,714 | -1051.3% | |||||
Note: Please refer to the "Non-GAAP Financial Measures" section of the press release.
| XPO Logistics, Inc. | |||||||
| Consolidated Calculation of Diluted Weighted Shares Outstanding | |||||||
| Three Months Ended | Year Ended Ended | ||||||
| December 31, | December 31, | December 31, | December 31, | ||||
| 2012 | 2011 | 2012 | 2011 | ||||
| Basic common stock outstanding | 17,701,679 | 8,252,891 | 15,694,430 | 8,246,577 | |||
| Potentially Dilutive Securities: | |||||||
| Shares underlying the conversion | 10,522,399 | 10,714,286 | 10,695,326 | 3,522,505 | |||
| of preferred stock to common stock | |||||||
| Shares underlying the conversion | 8,575,577 | 0 | 2,238,758 | 0 | |||
| of the convertible senior notes | |||||||
| Shares underlying warrants to | 5,548,022 | 3,568,707 | 5,717,284 | 3,618,061 | |||
| purchase common stock | |||||||
| Shares underlying stock options | 447,545 | 402,819 | 473,421 | 298,017 | |||
| to purchase common stock | |||||||
| Shares underlying restricted stock units | 237,453 | 682 | 249,139 | 6,456 | |||
| 25,330,996 | 14,686,492 | 19,373,928 | 7,445,039 | ||||
| Diluted weighted shares outstanding | 43,032,674 | 22,939,383 | 35,068,358 | 15,691,616 | |||
Note: For dilution purposes, GAAP requires diluted shares to be reflected on a weighted average basis, which takes into account the portion of the period in which the diluted shares were outstanding. The table above reflects the weighted average diluted shares for the periods presented. The impact of this dilution was not reflected in the earnings per share calculations on the Consolidated Statements of Operations because the impact was anti-dilutive. The treasury method was used to determine the shares underlying the warrants to purchase common stock with an average closing market price of common stock of $14.52 per share and $10.50 per share for the three months ended December 31, 2012 and 2011, respectively, and $15.01 per share and $10.57 per share for the years ended December 31, 2012 and 2011, respectively.
