EX-99.1 2 exhibit99112312018.htm KNIGHT-SWIFT HOLDINGS INC ANNOUNCES FINANCIAL RESULTS FOR FOURTH QUARTER 2018 Exhibit
 
 
Exhibit 99.1

knightswiftlogo2018newa05.jpg
January 29, 2019
Phoenix, Arizona
Knight-Swift Transportation Holdings Inc. Reports Fourth Quarter 2018 Revenue and Earnings
Knight-Swift Transportation Holdings Inc. (NYSE: KNX) ("Knight-Swift"), North America's largest truckload transportation company, today reported fourth quarter 2018 net income attributable to Knight-Swift of $151.7 million and Adjusted Net Income Attributable to Knight-Swift of $162.9 million. Our GAAP earnings per diluted share were $0.86 for the fourth quarter of 2018, compared to $2.50 for the fourth quarter of 2017. Included in the fourth quarter 2017 results was an income tax benefit of $364.2 million (or $2.03 per diluted share), representing management's estimate of the net impact of the Tax Cuts and Jobs Act enacted during that quarter.
Our Adjusted EPS was $0.93 for the fourth quarter of 2018, compared to $0.52 for the fourth quarter of 2017.
Key Financial Highlights
We are pleased with our fourth quarter 2018 results and the progress made across all of our reportable segments. Our trucking segments, which include Knight Trucking, Swift Truckload, Swift Dedicated, and Swift Refrigerated, operated on a combined basis at an 80.9% Adjusted Operating Ratio. Swift's average operational tractor count remained stable during the fourth quarter at 14,737. The Swift Truckload segment's profitability significantly improved, achieving a 75.9% Adjusted Operating Ratio, while Swift's other reportable segments also achieved meaningful improvement on a year-over-year basis. The Knight Trucking segment continued to operate efficiently with an Adjusted Operating Ratio of 78.1%. Our asset-light businesses, which include Knight Brokerage, Knight Intermodal, Swift Logistics, and Swift Intermodal, together operated at an 89.3% Adjusted Operating Ratio during the fourth quarter of 2018.
 
Quarter Ended December 31, (1)
 
2018
 
2017
 
Change
 
(Dollars in thousands, except per share data)
Total revenue
$
1,394,640

 
$
1,359,420

 
2.6
 %
Revenue, excluding fuel surcharge
$
1,242,625

 
$
1,218,188

 
2.0
 %
Operating income
$
206,777

 
$
143,771

 
43.8
 %
Adjusted Operating Income (2)
$
221,658

 
$
156,112

 
42.0
 %
Net income attributable to Knight-Swift
$
151,696

 
$
447,564

 
(66.1
)%
Adjusted Net Income Attributable to Knight-Swift (2)
$
162,856

 
$
94,002

 
73.2
 %
Earnings per diluted share
$
0.86

 
$
2.50

 
(65.6
)%
Adjusted EPS (2)
$
0.93

 
$
0.52

 
78.8
 %
_________________
(1)
For information regarding comparability of the reported results due to mergers and acquisitions, refer to footnote (1) of the Condensed Consolidated Income Statements (Unaudited), in the schedules following this release.
(2)
See GAAP to non-GAAP reconciliation in the schedules following this release.
Dividend — The company previously announced a quarterly cash dividend of $0.06 per share to stockholders of record on December 3, 2018, which was paid on December 27, 2018.
Revenue — Total revenue increased 2.6% for the fourth quarter of 2018 from the fourth quarter of 2017. Revenue, excluding fuel surcharge, increased 2.0% for the fourth quarter of 2018 from the fourth quarter of 2017. The year-over-year increase was largely driven by improvements in average revenue per tractor and growth in our asset-light businesses.




Operating Income — Operating income increased 43.8% to $206.8 million for the fourth quarter of 2018 from $143.8 million for the fourth quarter of 2017. Adjusted Operating Income increased 42.0% to $221.7 million for the fourth quarter of 2018 from $156.1 million for the fourth quarter of 2017. This was primarily driven by increased revenue per tractor, improved safety results, and improved cost control.
Income Taxes — The fourth quarter 2018 effective tax rate was 25.0%, compared to 24.6% in the third quarter of 2018. We expect the full-year 2019 effective tax rate to be in the range of 25.0% to 26.0% before discrete items.
Segment Financial Performance
Comparability — For information regarding comparability of the reported results due to mergers and acquisitions, refer to footnote (1) of the Condensed Consolidated Income Statements (Unaudited), in the schedules following this release.

Trucking Segments — Our asset-based trucking services include dry van, refrigerated, dedicated, drayage, flatbed, and cross-border transportation through our Knight Trucking, Swift Truckload, Swift Dedicated, and Swift Refrigerated reportable segments. During the fourth quarter of 2018, the trucking segments together comprised 18,828 average operational tractors, and operated on a combined basis at an 80.9% Adjusted Operating Ratio, compared to an 85.8% Adjusted Operating Ratio during the fourth quarter of 2017.
Our efforts throughout 2018 resulted in the continued stabilization of the Swift tractor fleet, which had an average operational tractor count of 14,737 during the fourth quarter of 2018, compared to 14,769 during the third quarter of 2018.
After experiencing a strong freight market in the fourth quarter of 2018, which supported increases in both contract and non-contract rates, we are experiencing typical seasonality thus far in the first quarter of 2019. We expect contract rate improvements to continue in 2019, but at a slower pace than in 2018. We continue to see opportunities in our trucking segments to improve yields, increase revenue per tractor, and enhance our ability to source and retain drivers without compromising our commitment to improve safety.
 
Quarter Ended December 31,
 
2018
 
2017
 
Change
 
(Dollars in thousands)
Knight Trucking:
 
 
 
 
 
Revenue, excluding fuel surcharge and intersegment transactions
$
260,780

 
$
215,434

 
21.0
  %
Operating income
$
55,184

 
$
37,695

 
46.4
  %
Adjusted Operating Income (1)
$
57,173

 
$
39,595

 
44.4
  %
Operating ratio
81.5
%
 
84.6
%
 
(310
 bps)
Adjusted Operating Ratio (1)
78.1
%
 
81.6
%
 
(350
 bps)
_________________
(1)
See GAAP to non-GAAP reconciliation in the schedules following this release.
During the fourth quarter of 2018, the Knight Trucking segment produced an Adjusted Operating Ratio of 78.1% compared to 81.6% for the same quarter last year, resulting in a 44.4% improvement in Adjusted Operating Income. The strong freight market and tight capacity supported increases in both contract and non-contract rates throughout the quarter. Revenue, excluding fuel surcharge and intersegment transactions increased 21.0%, as a result of a 12.2% increase in average revenue per tractor and a 7.9% increase in average tractor count (fourth quarter 2018 results include Abilene, which was acquired on March 16, 2018). The improvement in average revenue per tractor was driven by an 11.1% increase in revenue per loaded mile, excluding fuel surcharge and intersegment transactions, and a 1.9% improvement in miles per tractor.

knightswiftlogo2018newa05.jpg
2


 
Quarter Ended December 31,
 
2018
 
2017
 
Change
 
(Dollars in thousands)
Swift Truckload:
 
 
 
 
 
Revenue, excluding fuel surcharge
$
377,416

 
$
434,688

 
(13.2
) %
Operating income
$
90,814

 
$
66,957

 
35.6
  %
Operating ratio
78.8
%
 
86.4
%
 
(760
 bps)
Adjusted Operating Ratio (1)
75.9
%
 
84.6
%
 
(870
 bps)
_________________
(1)
See GAAP to non-GAAP reconciliation in the schedules following this release.
During the fourth quarter of 2018, the Swift Truckload segment produced an Adjusted Operating Ratio of 75.9% compared to 84.6% for the same quarter last year, resulting in a 35.6% improvement in operating income. The significant year-over-year improvement was driven by a 5.9% increase in average revenue per tractor, improved safety results, and cost control. We have emphasized improving revenue per tractor over the last year, which has led to a change in our freight mix and 9.3% fewer miles per tractor.
 
Quarter Ended December 31,
 
2018
 
2017
 
Change
 
(Dollars in thousands)
Swift Dedicated:
 
 
 
 
 
Revenue, excluding fuel surcharge
$
149,916

 
$
144,642

 
3.6
  %
Operating income
$
24,240

 
$
19,461

 
24.6
  %
Operating ratio
85.7
%
 
88.0
%
 
(230
 bps)
Adjusted Operating Ratio (1)
83.8
%
 
86.5
%
 
(270
 bps)
_________________
(1)
See GAAP to non-GAAP reconciliation in the schedules following this release.
Adjusted Operating Ratio improved 270 basis points in the Swift Dedicated segment to 83.8% in the fourth quarter of 2018, compared to 86.5% in the fourth quarter of 2017, resulting in a 24.6% increase in operating income. The year-over-year improvement was predominately related to a 9.4% increase in our revenue per loaded mile, excluding fuel surcharge, and a 3.4% increase in average operational tractors for the fourth quarter of 2018, compared to the same quarter last year.
 
Quarter Ended December 31,
 
2018
 
2017
 
Change
 
(Dollars in thousands)
Swift Refrigerated:
 
 
 
 
 
Revenue, excluding fuel surcharge
$
181,830

 
$
186,595

 
(2.6
) %
Operating income
$
13,080

 
$
13,199

 
(0.9
) %
Operating ratio
93.5
%
 
93.6
%
 
(10
 bps)
Adjusted Operating Ratio (1)
92.8
%
 
92.9
%
 
(10
 bps)
_________________
(1)
See GAAP to non-GAAP reconciliation in the schedules following this release.
Adjusted Operating Ratio within the Swift Refrigerated segment for the fourth quarter of 2018 remained relatively flat compared to the fourth quarter of 2017, and improved 280 basis points compared to the third quarter of 2018. Revenue per loaded mile, excluding fuel surcharge, increased 10.5% in the fourth quarter of 2018, compared to the fourth quarter of 2017, and loaded miles per tractor decreased 10.4%. We made sequential Adjusted Operating Ratio improvements in the third quarter and fourth quarter of 2018 in both the over-the-road and dedicated businesses within this segment, and we continue to refine our strategy to improve profitability in 2019.

knightswiftlogo2018newa05.jpg
3


Knight Logistics Segment — Our Knight Logistics segment consists of brokerage, intermodal, and other logistics services.
 
Quarter Ended December 31,
 
2018
 
2017
 
Change
 
(Dollars in thousands)
Knight Logistics:
 
 
 
 
 
Revenue, excluding intersegment transactions
$
97,202

 
$
65,899

 
47.5
  %
Operating income
$
8,411

 
$
3,923

 
114.4
  %
Adjusted Operating Income (1)
$
9,021

 
$
3,923

 
130.0
  %
Operating ratio
91.5
%
 
94.2
%
 
(270
 bps)
Adjusted Operating Ratio (1)
90.7
%
 
94.0
%
 
(330
 bps)
_________________
(1)
See GAAP to non-GAAP reconciliation in the schedules following this release.
Adjusted Operating Ratio in the Knight Logistics segment improved to 90.7% in the fourth quarter of 2018 from 94.0% in the fourth quarter of 2017. Revenue, excluding intersegment transactions, increased by 47.5%, contributing to a 130.0% improvement in Adjusted Operating Income. Brokerage revenue increased by 56.0% in the fourth quarter of 2018, when compared to the same quarter in 2017, as load volumes increased 56.9% and revenue per load decreased 0.6%. Brokerage gross margin percentage for the quarter increased by 50 basis points to 16.8% on a year-over-year basis.
Swift Intermodal Segment — This segment includes revenue generated by moving freight over the rail in Swift's containers and other trailing equipment, combined with revenue for drayage to transport loads between the railheads and customer locations.
 
Quarter Ended December 31,
 
2018
 
2017
 
Change
 
(Dollars in thousands)
Swift Intermodal:
 
 
 
 
 
Revenue, excluding fuel surcharge
$
111,511

 
$
91,861

 
21.4
  %
Operating income
$
12,672

 
$
4,581

 
176.6
  %
Operating ratio
90.3
%
 
95.7
%
 
(540
 bps)
Adjusted Operating Ratio (1)
88.6
%
 
95.0
%
 
(640
 bps)
_________________
(1)
See GAAP to non-GAAP reconciliation in the schedules following this release.
We continued to see meaningful improvement in our operating profitability within our Swift Intermodal segment during the fourth quarter of 2018, as a result of our focus on improving our revenue per load, while executing on cost control. Our fourth quarter Adjusted Operating Ratio improved 640 basis points to 88.6%, compared to 95.0% for the fourth quarter of 2017, resulting in a 176.6% increase in operating income. On a year-over-year basis, improvements were largely due to a 14.1% increase in revenue per container, excluding fuel surcharge for the fourth quarter of 2018, compared to the fourth quarter of 2017. Average revenue per load increased by 23.1%, which was partially offset by a 1.4% decrease in load counts for the fourth quarter of 2018, compared to the fourth quarter of 2017.

knightswiftlogo2018newa05.jpg
4



Segment Realignment — As of the date of this release, management is re-assessing the presentation of the Company's segment information, which we expect to recast during the first quarter of 2019. Once finalized, the Company will provide recast historical financial results on Knight-Swift's investor website and will file a corresponding Form 8-K with the SEC. Based on management's preliminary assessment, we expect that beginning in the first quarter of 2019, we will present three reportable segments, as follows:
The Trucking Segment will include the results of the previously-reported Knight Trucking, Swift Truckload, Swift Dedicated, and Swift Refrigerated segments.
The Logistics Segment will include the results of the Knight brokerage and Swift logistics businesses which were previously included within the Knight Logistics and Swift non-reportable segments, respectively.
The Intermodal segment will include the results of the previously-reported Swift Intermodal segment and the results of the Knight intermodal business, which was previously included in the Knight Logistics Segment.
We expect our non-reportable segments will continue to include support services that Swift's subsidiaries provide to customers and independent contractors (including repair and maintenance shop services, equipment leasing, and insurance), as well as certain Swift legal settlements and accruals, amortization of intangibles related to the 2017 Merger, and certain other corporate expenses. Additionally, we expect our non-reportable segments will include Knight's equipment leasing and warranty services to independent contractors, warehousing activities, and trailer parts manufacturing, which were previously reported within the Knight Logistics segment.
Consolidated Liquidity, Capital Resources, and Earnings Guidance

Cash Flow Sources (Uses) (1) 
 
Year Ended December 31,
 
2018
 
2017
 
Change
 
(In thousands)
 
 
Net cash provided by operating activities
$
881,977

 
$
322,590

 
$
559,387

Net cash used in investing activities
(647,292
)
 
(204,263
)
 
(443,029
)
Net cash (used in) provided by financing activities
(255,442
)
 
24,000

 
(279,442
)
Net (decrease) increase in cash, restricted cash, and equivalents (2)
$
(20,757
)
 
$
142,327

 
$
(163,084
)
Net capital expenditures
$
(530,176
)
 
$
(304,460
)
 
$
(225,716
)
_________________
(1)
For information regarding comparability of the reported results due to mergers and acquisitions, refer to footnote (1) of the Condensed Consolidated Income Statements (Unaudited), in the schedules following this release.
(2)
"Net (decrease) increase in cash, restricted cash, and equivalents" is derived from changes within "Cash and cash equivalents," "Cash and cash equivalents – restricted," and the long-term portion of restricted cash included in "Other long-term assets" in the consolidated balance sheets.

Liquidity and Capitalization — As of December 31, 2018, we had $666.1 million of unrestricted cash and available liquidity, $5.5 billion of stockholders' equity, and $847.4 million in face value of net debt.
During 2018, we generated $882.0 million in operating cash flows. We invested $530.2 million in net capital expenditures and $103.2 million for the acquisition of Abilene Motor Express, while paying down $47.5 million in net debt and reducing our off-balance sheet lease obligations by over $300 million*. We also repurchased $179.3 million of our common stock and returned $42.8 million in quarterly dividends to our stockholders during the year. We remain committed to a strong capital structure, which we believe will position us for long-term success and enable us to pursue further opportunities for organic growth and growth through acquisition.
_________________
*Our calculation of the reduction in off-balance sheet lease obligations is based on management's estimated value of off-balance sheet operating leases as if they were capital leases. This number is used by management for analysis purposes only and does not purport to be calculated in the same manner or intended for the same purpose as the calculation of future minimum lease payments under United States generally accepted accounting principles.

knightswiftlogo2018newa05.jpg
5


Equipment and Capital Expenditures — Gain on sale of revenue equipment was $9.4 million in the fourth quarter of 2018, compared to $6.4 million in the same quarter of 2017. A year-over-year increase in the volume of tractor sales, as well as better pricing on the sale of tractors and trailers, contributed to the improvement in our gain on sale of revenue equipment, as we focused on right-sizing our trailer-to-tractor ratio. Capital expenditures, net of disposal proceeds, were $178.0 million in the fourth quarter of 2018, while the average ages of the Knight and Swift tractor fleets were 2.5 years and 2.2 years, respectively.
We expect that net capital expenditures will be in the range of $550.0$575.0 million for full-year 2019, primarily representing replacements of existing tractors and trailers, as well as investment in our terminal network and driver amenities. We plan to continue funding purchases primarily with cash and financing through our revolver and rely less on leasing.
Guidance — As previously announced, our expected Adjusted EPS range for the first quarter of 2019 is $0.52 to $0.55 and our expected Adjusted EPS range for the second quarter of 2019 is $0.62 to $0.66. Our expected Adjusted EPS range for the first and second quarters of 2019 is based on the current truckload market, recent trends, and the current beliefs, assumptions, and expectations of management (including those referenced in the fourth quarter 2018 earnings presentation posted on our website). Adjusted EPS reflects US GAAP diluted earnings per share after adding back the after-tax impact of intangible amortization expense, impairments, and severance expense associated with certain organizational changes at Swift.
The factors described under "Forward-Looking Statements," among others, could cause actual results to materially vary from this guidance. Further, we cannot estimate on a forward-looking basis, the impact of certain income and expense items on our earnings per share, because these items, which could be significant, may be infrequent, are difficult to predict, and may be highly variable. As a result, we do not provide a corresponding GAAP measure for, or reconciliation to, our Adjusted EPS guidance.
Other Information
About Knight-Swift
Knight-Swift Transportation Holdings Inc. is a provider of multiple truckload transportation and logistics services using a nationwide network of business units and terminals in the United States to serve customers throughout North America. In addition to operating the country's largest tractor fleet, Knight-Swift also contracts with third-party equipment providers to provide a broad range of truckload services to its customers while creating quality driving jobs for our driving associates and successful business opportunities for independent contractors.
Investor Relations Contact Information
David A. Jackson, President and Chief Executive Officer, or Adam W. Miller, Chief Financial Officer: (602) 606-6349
Forward-Looking Statements
This press release contains statements that may constitute forward-looking statements, which are based on information currently available, usually identified by words such as "anticipates," "believes," "estimates," "plans,'' "projects," "expects," "hopes," "intends," "strategy," ''focus," "outlook," "will," 'is," "could," "should," "may," "continue," or similar expressions, which speak only as of the date the statement was made. Such forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical or current fact, are statements that could be deemed forward-looking statements, including without limitation: any projections of or guidance regarding earnings, earnings per share, revenues, cash flows, dividends, capital expenditures, or other financial items; any statement of plans, strategies, and objectives of management for future operations; any statements concerning proposed acquisition plans, new services or developments; any statements regarding future economic conditions or performance; and any statements of belief and any statement of assumptions underlying any of the foregoing.  In this press release, such statements include, but are not limited to, statements concerning:
any projections of or guidance regarding earnings, earnings per share, revenues, cash flows, dividends, capital expenditures, or other financial items,
any statement of plans, strategies, and objectives of management for future operations,
any statements concerning proposed acquisition plans, new services, or developments,
any statements regarding future economic or industry conditions or performance, and
any statements of belief and any statements of assumptions underlying any of the foregoing.


knightswiftlogo2018newa05.jpg
6


Such forward-looking statements are inherently uncertain, and are based upon the current beliefs, assumptions, and expectations of management and current market conditions, which are subject to significant risks and uncertainties as set forth in the Risk Factors section of Knight-Swift's Annual Report on Form 10-K for the year ended December 31, 2017, and Quarterly Report on Form 10-Q for the quarter ended March 31, 2018, and various disclosures in our press releases, stockholder reports, and other filings with the SEC. The following factors, among others, could cause actual results to differ materially from those in forward-looking statements:
the ability of our infrastructure to support future growth, whether we grow organically or through potential acquisitions,
the future impact of the 2017 Merger, including achievement of anticipated synergies,
future reportable and non-reportable segments,
the flexibility of our model to adapt to market conditions,
our ability to recruit and retain qualified driving associates,
future safety performance,
future dedicated and refrigerated performance,
our ability to gain market share,
our ability and desire to expand our brokerage and intermodal operations,
future equipment prices, our equipment purchasing plans, and our equipment turnover (including expected tractor trade-ins),
our ability to sublease equipment to independent contractors,
the impact of pending legal proceedings,
the expected freight environment, including freight demand and volumes,
economic conditions, including future inflation and consumer spending,
our ability to obtain favorable pricing terms from vendors and suppliers,
expected liquidity and methods for achieving sufficient liquidity,
future fuel prices,
future expenses and our ability to control costs,
future third-party service provider relationships and availability,
future contracted pay rates with independent contractors and compensation arrangements with driving associates,
our expected need or desire to incur indebtedness,
expected sources of liquidity for capital expenditures and allocation of capital,
expected capital expenditures,
future mix of owned versus leased revenue equipment,
future asset utilization,
future capital requirements,
future return on capital,
future tax rates,
our intention to pay dividends in the future,
future share repurchases,
future trucking industry capacity,
future rates,
future depreciation and amortization,
expected tractor and trailer fleet age,
political conditions and regulations, including trade regulation, quotas, duties or tariffs and any future changes to the foregoing, and
future purchased transportation expense.


knightswiftlogo2018newa05.jpg
7


Financial Statements
Condensed Consolidated Income Statements (Unaudited) (1)
 
Quarter Ended December 31,
 
Year Ended December 31,
 
2018
 
2017
 
2018
 
2017
 
(In thousands, except per share data)
Revenue:
 
 
 
 
 
 
 
Revenue, excluding fuel surcharge
$
1,242,625

 
$
1,218,188

 
$
4,725,288

 
$
2,179,873

Fuel surcharge
152,015

 
141,232

 
618,778

 
245,580

Total revenue
1,394,640

 
1,359,420

 
5,344,066

 
2,425,453

Operating expenses:
 
 
 
 
 
 
 
Salaries, wages, and benefits
380,874

 
371,699

 
1,495,126

 
688,543

Fuel
151,380

 
143,704

 
621,997

 
274,956

Operations and maintenance
79,967

 
85,791

 
340,627

 
164,307

Insurance and claims
50,387

 
57,217

 
215,362

 
95,199

Operating taxes and licenses
22,971

 
22,705

 
90,778

 
40,544

Communications
5,128

 
6,566

 
20,911

 
10,691

Depreciation and amortization of property and equipment
100,186

 
91,453

 
387,505

 
193,733

Amortization of intangibles
10,693

 
10,468

 
42,584

 
13,372

Rental expense
37,022

 
56,285

 
177,406

 
74,224

Purchased transportation
328,970

 
349,755

 
1,318,303

 
594,113

Impairments
2,798

 
98

 
2,798

 
16,844

Miscellaneous operating expenses
17,487

 
19,908

 
61,626

 
41,781

Merger-related costs

 

 

 
16,516

Total operating expenses
1,187,863

 
1,215,649

 
4,775,023

 
2,224,823

Operating income
206,777

 
143,771

 
569,043

 
200,630

Interest income
1,009

 
648

 
3,200

 
1,207

Interest expense
(8,746
)
 
(6,738
)
 
(30,170
)
 
(8,686
)
Other income, net
3,478

 
678

 
9,965

 
558

Other (expense) income, net
(4,259
)
 
(5,412
)
 
(17,005
)
 
(6,921
)
Income before income taxes
202,518

 
138,359

 
552,038

 
193,709

Income tax expense (benefit)
50,573

 
(309,502
)
 
131,389

 
(291,716
)
Net income
151,945

 
447,861

 
420,649

 
485,425

Net income attributable to noncontrolling interest
(249
)
 
(297
)
 
(1,385
)
 
(1,133
)
Net income attributable to Knight-Swift
$
151,696

 
$
447,564

 
$
419,264

 
$
484,292

 
 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
 
Basic
$
0.87

 
$
2.52

 
$
2.37

 
$
4.38

Diluted
$
0.86

 
$
2.50

 
$
2.36

 
$
4.34

 
 
 
 
 
 
 
 
Dividends declared per share:
$
0.06

 
$
0.06

 
$
0.24

 
$
0.24

 
 
 
 
 
 
 
 
Weighted average shares outstanding:
 
 
 
 
 
 
 
Basic
174,646

 
177,920

 
177,018

 
110,657

Diluted
175,617

 
179,106

 
177,999

 
111,697

_________________
(1)
The reported results do not include the results of operations of Swift and its subsidiaries on and prior to the merger with Knight on September 8, 2017 in accordance with the accounting treatment applicable to the transaction. The reported results do not include the results of operations of Abilene and its subsidiaries on and prior to its acquisition by Knight on March 16, 2018 in accordance with the accounting treatment applicable to the transaction.

knightswiftlogo2018newa05.jpg
8


Condensed Consolidated Balance Sheets (Unaudited) (1)
 
December 31,
2018
 
December 31,
2017
 
(In thousands)
ASSETS
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
82,486

 
$
76,649

Cash and cash equivalents – restricted
46,888

 
73,657

Restricted investments, held-to-maturity, amortized cost
17,413

 
22,232

Trade receivables, net of allowance for doubtful accounts of $16,355 and $14,829, respectively
616,830

 
574,265

Prepaid expenses
67,011

 
58,525

Assets held for sale
39,955

 
25,153

Income tax receivable
6,943

 
55,114

Other current assets
29,706

 
37,612

Total current assets
907,232

 
923,207

Property and equipment, net
2,612,837

 
2,384,221

Goodwill
2,919,176

 
2,887,867

Intangible assets, net
1,420,919

 
1,440,903

Other long-term assets
51,721

 
47,244

Total assets
$
7,911,885

 
$
7,683,442

 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
117,883

 
$
119,867

Accrued payroll and purchased transportation
126,464

 
107,017

Accrued liabilities
151,500

 
186,379

Claims accruals – current portion
160,044

 
147,285

Capital lease obligations and long-term debt – current portion
58,672

 
49,002

Total current liabilities
614,563

 
609,550

Revolving line of credit
195,000

 
125,000

Long-term debt – less current portion
364,590

 
364,771

Capital lease obligations – less current portion
71,248

 
127,132

Accounts receivable securitization
239,606

 
305,000

Claims accruals – less current portion
201,327

 
206,144

Deferred tax liabilities
739,538

 
679,077

Other long-term liabilities
23,294

 
26,398

Total liabilities
2,449,166

 
2,443,072

Stockholders’ equity:
 
 
 
Common stock
1,728

 
1,780

Additional paid-in capital
4,242,369

 
4,219,214

Retained earnings
1,216,852

 
1,016,738

Total Knight-Swift stockholders' equity
5,460,949

 
5,237,732

Noncontrolling interest
1,770

 
2,638

Total stockholders’ equity
5,462,719

 
5,240,370

Total liabilities and stockholders’ equity
$
7,911,885

 
$
7,683,442

_________________
(1)
The reported balances include the balances of Abilene as of December 31, 2018.


knightswiftlogo2018newa05.jpg
9


Segment Operating Statistics (Unaudited)
 
Quarter Ended December 31,
 
Year Ended December 31,
 
2018
 
2017
 
Change
 
2018
 
2017
 
Change
Knight Trucking (4)
 
 
 
 
 
 
 
 
 
 
 
Average revenue per tractor (1)
$
53,791

 
$
47,949

 
12.2
%
 
$
207,682

 
$
174,553

 
19.0
%
Non-paid empty miles percentage
14.2
%
 
13.4
%
 
80
 bps
 
13.7
%
 
12.9
%
 
80
 bps
Average length of haul (miles)
516

 
466

 
10.7
%
 
506

 
483

 
4.8
%
Average tractors
4,848

 
4,493

 
7.9
%
 
4,787

 
4,570

 
4.7
%
Average trailers
14,136

 
12,388

 
14.1
%
 
13,575

 
12,383

 
9.6
%
 
 
 
 
 
 
 
 
 
 
 
 
Swift Truckload (5)
 
 
 
 
 
 
 
 
 
 
 
Average revenue per tractor (3)
$
53,112

 
$
50,174

 
5.9
%
 
$
194,987

 
$
183,872

 
6.0
%
Non-paid empty miles percentage
14.4
%
 
13.6
%
 
80
 bps
 
13.2
%
 
12.0
%
 
120
 bps
Average length of haul (miles)
606

 
598

 
1.3
%
 
584

 
604

 
(3.3
%)
Average tractors
7,106

 
8,664

 
(18.0
%)
 
7,484

 
9,419

 
(20.5
%)
Average trailers
28,492

 
34,715

 
(17.9
%)
 
30,223

 
35,151

 
(14.0
%)
 
 
 
 
 
 
 
 
 
 
 
 
Swift Dedicated (5)
 
 
 
 
 
 
 
 
 
 
 
Average revenue per tractor (3)
$
47,577

 
$
47,449

 
0.3
%
 
$
186,915

 
$
184,901

 
1.1
%
Non-paid empty miles percentage
18.3
%
 
17.1
%
 
120
 bps
 
18.8
%
 
18.2
%
 
60
 bps
Average length of haul (miles)
197

 
197

 
%
 
189

 
192

 
(1.6
%)
Average tractors
3,151

 
3,048

 
3.4
%
 
3,058

 
3,089

 
(1.0
%)
Average trailers
13,158

 
14,500

 
(9.3
%)
 
14,328

 
14,771

 
(3.0
%)
 
 
 
 
 
 
 
 
 
 
 
 
Swift Refrigerated (5)
 
 
 
 
 
 
 
 
 
 
 
Average revenue per tractor (3)
$
48,840

 
$
49,321

 
(1.0
%)
 
$
190,950

 
$
195,413

 
(2.3
%)
Non-paid empty miles percentage
7.4
%
 
7.0
%
 
40
 bps
 
7.2
%
 
7.3
%
 
(10
 bps)
Average length of haul (miles)
399

 
394

 
1.3
%
 
400

 
406

 
(1.5
%)
Average tractors
3,723

 
3,783

 
(1.6
%)
 
3,826

 
3,558

 
7.5
%
Average trailers
3,396

 
4,207

 
(19.3
%)
 
3,638

 
4,322

 
(15.8
%)
 
 
 
 
 
 
 
 
 
 
 
 
Knight Logistics (4)
 
 
 
 
 
 
 
 
 
 
 
Revenue per load – Brokerage only (2)
$
1,553

 
$
1,562

 
(0.6
%)
 
$
1,545

 
$
1,357

 
13.9
%
Gross margin – Brokerage only
16.8
%
 
16.3
%
 
50
 bps
 
16.0
%
 
15.4
%
 
60
 bps
 
 
 
 
 
 
 
 
 
 
 
 
Swift Intermodal (5)
 
 
 
 
 
 
 
 
 
 
 
Average revenue per load (3)
$
2,316

 
$
1,882

 
23.1
%
 
$
2,072

 
$
1,862

 
11.3
%
Load count
48,142

 
48,818

 
(1.4
%)
 
192,290

 
180,064

 
6.8
%
Average tractors
714

 
529

 
35.0
%
 
640

 
513

 
24.8
%
Average containers
9,706

 
9,122

 
6.4
%
 
9,330

 
9,127

 
2.2
%
____________
(1)
Computed with revenue, excluding fuel surcharge and intersegment transactions
(2)
Computed with revenue, excluding intersegment transactions
(3)
Computed with revenue, excluding fuel surcharge
(4)
The reported results do not include the results of operations of Abilene and its subsidiaries on and prior to its acquisition by Knight on March 16, 2018 in accordance with the accounting treatment applicable to the transaction.
(5)
The reported results for Swift's operating statistics include full-year activity for 2017.

knightswiftlogo2018newa05.jpg
10


Non-GAAP Financial Measures and Reconciliations
The terms "Adjusted Net Income Attributable to Knight-Swift," "Adjusted Operating Income," "Adjusted EPS," and "Adjusted Operating Ratio," as we define them, are not presented in accordance with GAAP. These financial measures supplement our GAAP results in evaluating certain aspects of our business. We believe that using these measures improves comparability in analyzing our performance because they remove the impact of items from our operating results that, in our opinion, do not reflect our core operating performance. Management and the board of directors focus on Adjusted Net Income Attributable to Knight-Swift, Adjusted EPS, and Adjusted Operating Ratio as key measures of our performance, all of which are reconciled to the most comparable GAAP financial measures and further discussed below. We believe our presentation of these non-GAAP financial measures is useful because it provides investors and securities analysts the same information that we use internally for purposes of assessing our core operating performance.
Adjusted Net Income Attributable to Knight-Swift, Adjusted Operating Income, Adjusted EPS, and Adjusted Operating Ratio are not substitutes for their comparable GAAP financial measures, such as net income, cash flows from operating activities, operating margin, or other measures prescribed by GAAP. There are limitations to using non-GAAP financial measures. Although we believe that they improve comparability in analyzing our period to period performance, they could limit comparability to other companies in our industry if those companies define these measures differently. Because of these limitations, our non-GAAP financial measures should not be considered measures of income generated by our business or discretionary cash available to us to invest in the growth of our business. Management compensates for these limitations by primarily relying on GAAP results and using non-GAAP financial measures on a supplemental basis.
Non-GAAP Reconciliation (Unaudited):
Adjusted Operating Income and Adjusted Operating Ratio (1) (2)
 
Quarter Ended December 31,
 
Year Ended December 31,
 
2018
 
2017
 
2018
 
2017
GAAP Presentation
(Dollars in thousands)
Total revenue
$
1,394,640

 
$
1,359,420

 
$
5,344,066

 
$
2,425,453

Total operating expenses
(1,187,863
)
 
(1,215,649
)
 
(4,775,023
)
 
(2,224,823
)
Operating income
$
206,777

 
$
143,771

 
$
569,043

 
$
200,630

Operating ratio
85.2
%
 
89.4
%
 
89.4
%
 
91.7
%
 
 
 
 
 
 
 
 
Non-GAAP Presentation
 
 
 
 
 
 
 
Total revenue
$
1,394,640

 
$
1,359,420

 
$
5,344,066

 
$
2,425,453

Fuel surcharge
(152,015
)
 
(141,232
)
 
(618,778
)
 
(245,580
)
Revenue, excluding fuel surcharge
1,242,625

 
1,218,188

 
4,725,288

 
2,179,873

 
 
 
 
 
 
 
 
Total operating expenses
1,187,863

 
1,215,649

 
4,775,023

 
2,224,823

Adjusted for:
 
 
 
 
 
 
 
Fuel surcharge
(152,015
)
 
(141,232
)
 
(618,778
)
 
(245,580
)
Impairments (3)
(2,798
)
 
(98
)
 
(2,798
)
 
(16,844
)
Accruals for class action lawsuits (4)
(1,000
)
 
(1,900
)
 
(1,000
)
 
(1,900
)
Amortization of intangibles (5)
(10,693
)
 
(10,343
)
 
(42,584
)
 
(12,872
)
Other merger-related operating expenses (6)

 

 

 
(6,596
)
Merger-related costs (7)

 

 

 
(16,516
)
Severance expense (8)
(390
)
 

 
(1,958
)
 

Adjusted Operating Expenses
1,020,967

 
1,062,076

 
4,107,905

 
1,924,515

Adjusted Operating Income
$
221,658

 
$
156,112

 
$
617,383

 
$
255,358

Adjusted Operating Ratio
82.2
%
 
87.2
%
 
86.9
%
 
88.3
%

knightswiftlogo2018newa05.jpg
11


____________
(1)
Pursuant to the requirements of Regulation G, this table reconciles consolidated GAAP operating ratio to consolidated non-GAAP Adjusted Operating Ratio.
(2)
For information regarding comparability of the reported results due to mergers and acquisitions, refer to footnote (1) of the Condensed Consolidated Income Statements (Unaudited).
(3)
During the fourth quarter of 2018, the Company incurred impairment charges related to the Company airplane of $2.2 million and incurred impairment charges related to replaced software systems of $0.6 million. During 2017, impairments related to the termination of Swift's implementation of a new ERP system. Additionally, during the fourth quarter of 2017, management reassessed the fair value of certain tractors within the Company's leasing subsidiary, Interstate Equipment Leasing, LLC, determining that there was an impairment loss.
(4)
During the fourth quarters of 2018 and 2017, we incurred expenses related to certain class action action lawsuits involving employment-related claims.
(5)
"Amortization of intangibles" reflects the non-cash amortization expense relating to intangible assets identified in the 2017 Merger, Abilene Acquisition, and historical Knight acquisitions. Certain data necessary to complete the purchase price allocation for the Abilene Acquisition is open for adjustments during the measurement period, and includes, but is not limited to, finalization of certain contingent liabilities and the calculation of deferred taxes based upon the underlying tax basis of assets acquired and liabilities assumed and assessment of other tax-related items. We believe the estimates used are reasonable but are subject to change as additional information becomes available.
(6)
"Other merger-related operating expenses" represent one-time expenses associated with the 2017 Merger, including acceleration of stock compensation expense, bonuses, and other operating expenses. These expenses were recorded in the "Salaries, wages, and benefits," "Purchased transportation," and "Miscellaneous operating expenses" line items in the condensed consolidated income statements.
(7)
During the second and third quarters of 2017, Knight incurred certain merger-related expenses associated with the 2017 Merger, consisting of legal and professional fees.
(8)
Severance expenses were incurred during the third and fourth quarters of 2018 in relation to certain organizational changes at Swift.

knightswiftlogo2018newa05.jpg
12


Non-GAAP Reconciliation (Unaudited):
Adjusted Net Income Attributable to Knight-Swift and Adjusted EPS (1) (2)
 
Quarter Ended December 31,
 
Year Ended December 31,
 
2018
 
2017
 
2018
 
2017
 
(Dollars In thousands)
GAAP: Net income attributable to Knight-Swift
$
151,696

 
$
447,564

 
$
419,264

 
$
484,292

Adjusted for:
 
 
 
 
 
 
 
Income tax expense (benefit) attributable to Knight-Swift
50,573

 
(309,502
)
 
131,389

 
(291,716
)
Income before income taxes attributable to Knight-Swift
202,269

 
138,062

 
550,653

 
192,576

Impairments (3)
2,798

 
98

 
2,798

 
16,844

Accrual for class action lawsuits (4)
1,000

 
1,900

 
1,000

 
1,900

Amortization of intangibles (5)
10,693

 
10,343

 
42,584

 
12,872

Other merger-related operating expenses (6)

 

 

 
6,596

Merger-related costs (7)

 

 

 
16,516

Severance expense (8)
390

 

 
1,958

 

Adjusted income before income taxes
217,150

 
150,403

 
598,993

 
247,304

Provision for income tax expense at effective rate (9)
(54,294
)
 
(56,401
)
 
(142,923
)
 
(92,739
)
Non-GAAP: Adjusted Net Income Attributable to Knight-Swift
$
162,856

 
$
94,002

 
$
456,070

 
$
154,565

Note: Because the numbers reflected in the table below are calculated on a per share basis, they may not foot due to rounding.
 
Quarter Ended December 31,
 
Year Ended December 31,
 
2018
 
2017
 
2018
 
2017
GAAP: Earnings per diluted share
$
0.86

 
$
2.50

 
$
2.36

 
$
4.34

Adjusted for:
 
 
 
 
 
 
 
Income tax expense (benefit) attributable to Knight-Swift
0.29

 
(1.73
)
 
0.74

 
(2.61
)
Income before income taxes attributable to Knight-Swift
1.15

 
0.77

 
3.09

 
1.72

Impairments (3)
0.02

 

 
0.02

 
0.15

Accrued legal settlements (4)
0.01

 
0.01

 
0.01

 
0.02

Amortization of intangibles (5)
0.06

 
0.06

 
0.24

 
0.12

Other merger-related operating expenses (6)

 

 

 
0.06

Merger-related costs (7)

 

 

 
0.15

Severance expense (8)

 

 
0.01

 

Adjusted income before income taxes
1.24

 
0.84

 
3.37

 
2.21

Provision for income tax expense at effective rate (9)
(0.31
)
 
(0.31
)
 
(0.80
)
 
(0.83
)
Non-GAAP: Adjusted EPS
$
0.93

 
$
0.52

 
$
2.56

 
$
1.38

____________
(1)
Pursuant to the requirements of Regulation G, these tables reconcile consolidated GAAP net income attributable to Knight-Swift to non-GAAP consolidated Adjusted net income attributable to Knight-Swift and consolidated GAAP diluted earnings per share to non-GAAP consolidated Adjusted EPS.
(2)
For information regarding comparability of the reported results due to mergers and acquisitions, refer to footnote (1) of the Condensed Consolidated Income Statements (Unaudited).
(3)
Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote (3).
(4)
Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote (4).
(5)
Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote (5).
(6)
Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote (6).
(7)
Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote (7).
(8)
Refer to Non-GAAP Reconciliation (Unaudited): Adjusted Operating Income and Adjusted Operating Ratio – footnote (8).
(9)
For 2017, a normalized effective tax rate of 37.5% was utilized to calculate "Provision for income tax expense at effective rate," as the actual effective tax rate for the year includes a significant income tax benefit representing management's estimate of the net impact of the Tax Cuts and Jobs Act passed during the fourth quarter of 2017.

knightswiftlogo2018newa05.jpg
13



Non-GAAP Reconciliation (Unaudited):
Segment Adjusted Operating Income and Adjusted Operating Ratio


Knight Trucking Segment (1) (3)
Quarter Ended December 31,
 
Year Ended December 31,
2018
 
2017
 
2018
 
2017
GAAP Presentation
(Dollars in thousands)
Total revenue
$
298,437

 
$
245,164

 
$
1,144,125

 
$
906,484

Total operating expenses
(243,253
)
 
(207,469
)
 
(935,026
)
 
(814,186
)
Operating income
$
55,184

 
$
37,695

 
$
209,099

 
$
92,298

Operating ratio
81.5
%
 
84.6
%
 
81.7
%
 
89.8
%
Non-GAAP Presentation
 
Total revenue
$
298,437

 
$
245,164

 
$
1,144,125

 
$
906,484

Fuel surcharge
(37,574
)
 
(29,713
)
 
(149,708
)
 
(108,649
)
Intersegment transactions
(83
)
 
(17
)
 
(242
)
 
(129
)
Revenue, excluding fuel surcharge and intersegment transactions
260,780

 
215,434

 
994,175

 
797,706

 
 
 
 
 
 
 
 
Total operating expenses
243,253

 
207,469

 
935,026

 
814,186

Adjusted for:
 
 
 
 
 
 
 
Fuel surcharge
(37,574
)
 
(29,713
)
 
(149,708
)
 
(108,649
)
Intersegment transactions
(83
)
 
(17
)
 
(242
)
 
(129
)
Impairments (4)
(1,640
)
 

 
(1,640
)
 

Accruals for class action lawsuits (5)

 
(1,900
)
 

 
(1,900
)
Amortization of intangibles (6)
(349
)
 

 
(1,209
)
 

Other merger-related operating expenses (7)

 

 

 
(6,596
)
Merger-related costs (8)

 

 

 
(16,516
)
Adjusted Operating Expenses
203,607

 
175,839

 
782,227

 
680,396

Adjusted Operating Income
$
57,173

 
$
39,595

 
$
211,948

 
$
117,310

Adjusted Operating Ratio
78.1
%
 
81.6
%
 
78.7
%
 
85.3
%
Swift Truckload Segment (1) (2)
Quarter Ended December 31,
 
Year Ended December 31,
2018
 
2017
 
2018
 
2017
GAAP Presentation
(Dollars in thousands)
Total revenue
$
429,306

 
$
493,213

 
$
1,680,882

 
$
609,112

Total operating expenses
(338,492
)
 
(426,256
)
 
(1,455,446
)
 
(534,188
)
Operating income
$
90,814

 
$
66,957

 
$
225,436

 
$
74,924

Operating ratio
78.8
%
 
86.4
%
 
86.6
%
 
87.7
%
Non-GAAP Presentation
 
Total revenue
$
429,306

 
$
493,213

 
$
1,680,882

 
$
609,112

Fuel surcharge
(51,890
)
 
(58,525
)
 
(221,601
)
 
(72,264
)
Revenue, excluding fuel surcharge
377,416

 
434,688

 
1,459,281

 
536,848

 
 
 
 
 
 
 
 
Total operating expenses
338,492

 
426,256

 
1,455,446

 
534,188

Adjusted for:
 
 
 
 
 
 
 
Fuel surcharge
(51,890
)
 
(58,525
)
 
(221,601
)
 
(72,264
)
Adjusted Operating Expenses
286,602

 
367,731

 
1,233,845

 
461,924

Adjusted Operating Income
$
90,814

 
$
66,957

 
$
225,436

 
$
74,924

Adjusted Operating Ratio
75.9
%
 
84.6
%
 
84.6
%
 
86.0
%
____________
(1)
Pursuant to the requirements of Regulation G, these tables reconcile segment GAAP operating ratio to segment non-GAAP Adjusted Operating Ratio.
(2)
The reported results do not include the results of operations of Swift and its subsidiaries on and prior to the merger with Knight on September 8, 2017 in accordance with the accounting treatment applicable to the transaction.
(3)
The reported results do not include the results of operations of Abilene and its subsidiaries on and prior to its acquisition by Knight on March 16, 2018 in accordance with the accounting treatment applicable to the transaction.
(4)
During the fourth quarter of 2018, the Company incurred impairment charges related to the Company airplane of $2.2 million. This impairment was allocated between the Knight Trucking and Knight Logistics segments based on each segment’s use of the asset.
(5)
During the fourth quarter of 2017, we incurred expenses related to certain class action action lawsuits involving employment-related claims.
(6)
"Amortization of intangibles" reflects the non-cash amortization expense relating to intangible assets identified in the Abilene Acquisition and other historical Knight acquisitions.
(7)
"Other merger-related operating expenses" represent one-time expenses associated with the 2017 Merger, including acceleration of stock compensation expense, bonuses, and other operating expenses.
(8)
During the year-ended 2017, Knight incurred certain merger-related expenses associated with the 2017 Merger, consisting of legal and professional fees.

knightswiftlogo2018newa05.jpg
14



Non-GAAP Reconciliation (Unaudited):
Segment Adjusted Operating Income and Adjusted Operating Ratio — Continued


Swift Dedicated Segment (1) (2)
Quarter Ended December 31,
 
Year Ended December 31,
2018
 
2017
 
2018
 
2017
GAAP Presentation
(Dollars in thousands)
Total revenue
$
169,591

 
$
161,508

 
$
646,057

 
$
200,628

Total operating expenses
(145,351
)
 
(142,047
)
 
(564,115
)
 
(178,218
)
Operating income
$
24,240

 
$
19,461

 
$
81,942

 
$
22,410

Operating ratio
85.7
%
 
88.0
%
 
87.3
%
 
88.8
%
Non-GAAP Presentation
 
Total revenue
$
169,591

 
$
161,508

 
$
646,057

 
$
200,628

Fuel surcharge
(19,675
)
 
(16,866
)
 
(74,472
)
 
(20,781
)
Revenue, excluding fuel surcharge
149,916

 
144,642

 
571,585

 
179,847

 
 
 
 
 
 
 
 
Total operating expenses
145,351

 
142,047

 
564,115

 
178,218

Adjusted for:
 
 
 
 
 
 
 
Fuel surcharge
(19,675
)
 
(16,866
)
 
(74,472
)
 
(20,781
)
Adjusted Operating Expenses
125,676

 
125,181

 
489,643

 
157,437

Adjusted Operating Income
$
24,240

 
$
19,461

 
$
81,942

 
$
22,410

Adjusted Operating Ratio
83.8
%
 
86.5
%
 
85.7
%
 
87.5
%
Swift Refrigerated Segment (1) (2)
Quarter Ended December 31,
 
Year Ended December 31,
2018
 
2017
 
2018
 
2017
GAAP Presentation
(Dollars in thousands)
Total revenue
$
202,746

 
$
206,596

 
$
819,190

 
$
254,102

Total operating expenses
(189,666
)
 
(193,397
)
 
(784,849
)
 
(240,476
)
Operating income
$
13,080

 
$
13,199

 
$
34,341

 
$
13,626

Operating ratio
93.5
%
 
93.6
%
 
95.8
%
 
94.6
%
Non-GAAP Presentation
 
Total revenue
$
202,746

 
$
206,596

 
$
819,190

 
$
254,102

Fuel surcharge
(20,916
)
 
(20,001
)
 
(88,617
)
 
(24,276
)
Revenue, excluding fuel surcharge
181,830

 
186,595

 
730,573

 
229,826

 
 
 
 
 
 
 
 
Total operating expenses
189,666

 
193,397

 
784,849

 
240,476

Adjusted for:
 
 
 
 
 
 
 
Fuel surcharge
(20,916
)
 
(20,001
)
 
(88,617
)
 
(24,276
)
Adjusted Operating Expenses
168,750

 
173,396

 
696,232

 
216,200

Adjusted Operating Income
$
13,080

 
$
13,199

 
$
34,341

 
$
13,626

Adjusted Operating Ratio
92.8
%
 
92.9
%
 
95.3
%
 
94.1
%
____________
(1)
Pursuant to the requirements of Regulation G, these tables reconcile segment GAAP operating ratio to segment non-GAAP Adjusted Operating Ratio.
(2)
The reported results do not include the results of operations of Swift and its subsidiaries on and prior to the merger with Knight on September 8, 2017 in accordance with the accounting treatment applicable to the transaction.

knightswiftlogo2018newa05.jpg
15



Non-GAAP Reconciliation (Unaudited):
Segment Adjusted Operating Income and Adjusted Operating Ratio — Continued

Knight Logistics Segment (1) (3)
Quarter Ended December 31,
 
Year Ended December 31,
2018
 
2017
 
2018
 
2017
GAAP Presentation
(Dollars in thousands)
Total revenue
$
98,943

 
$
67,196

 
$
334,108

 
$
234,155

Total operating expenses
(90,532
)
 
(63,273
)
 
(309,191
)
 
(221,555
)
Operating income
$
8,411

 
$
3,923

 
$
24,917

 
$
12,600

Operating ratio
91.5
%
 
94.2
%
 
92.5
%
 
94.6
%
Non-GAAP Presentation
 
Total revenue
$
98,943

 
$
67,196

 
$
334,108

 
$
234,155

Intersegment transactions
(1,741
)
 
(1,297
)
 
(6,554
)
 
(6,203
)
Revenue, excluding intersegment transactions
97,202

 
65,899

 
327,554

 
227,952

 
 
 
 
 
 
 
 
Total operating expenses
90,532

 
63,273

 
309,191

 
221,555

Adjusted for:
 
 
 
 
 
 
 
Intersegment transactions
(1,741
)
 
(1,297
)
 
(6,554
)
 
(6,203
)
Impairments (4)
(610
)
 

 
(610
)
 

Adjusted Operating Expenses
88,181

 
61,976

 
302,027

 
215,352

Adjusted Operating Income
$
9,021

 
$
3,923

 
$
25,527

 
$
12,600

Adjusted Operating Ratio
90.7
%
 
94.0
%
 
92.2
%
 
94.5
%
Swift Intermodal Segment (1) (2)
Quarter Ended December 31,
 
Year Ended December 31,
2018
 
2017
 
2018
 
2017
GAAP Presentation
(Dollars in thousands)
Total revenue
$
130,324

 
$
106,395

 
$
470,165

 
$
130,441

Total operating expenses
(117,652
)
 
(101,814
)
 
(440,038
)
 
(124,464
)
Operating income
$
12,672

 
$
4,581

 
$
30,127

 
$
5,977

Operating Ratio
90.3
%
 
95.7
%
 
93.6
%
 
95.4
%
Non-GAAP Presentation
 
Total revenue
$
130,324

 
$
106,395

 
$
470,165

 
$
130,441

Fuel surcharge
(18,813
)
 
(14,534
)
 
(71,656
)
 
(17,576
)
Revenue, excluding fuel surcharge
111,511

 
91,861

 
398,509

 
112,865

 
 
 
 
 
 
 
 
Total operating expenses
117,652

 
101,814

 
440,038

 
124,464

Adjusted for:
 
 
 
 
 
 
 
Fuel surcharge
(18,813
)
 
(14,534
)
 
(71,656
)
 
(17,576
)
Adjusted Operating Expenses
98,839

 
87,280

 
368,382

 
106,888

Adjusted Operating Income
$
12,672

 
$
4,581

 
$
30,127

 
$
5,977

Adjusted Operating Ratio
88.6
%
 
95.0
%
 
92.4
%
 
94.7
%
____________
(1)
Pursuant to the requirements of Regulation G, these tables reconcile segment GAAP operating ratio to segment non-GAAP Adjusted Operating Ratio.
(2)
The reported results do not include the results of operations of Swift and its subsidiaries on and prior to the merger with Knight on September 8, 2017 in accordance with the accounting treatment applicable to the transaction.
(3)
The reported results do not include the results of operations of Abilene and its subsidiaries on and prior to its acquisition by Knight on March 16, 2018 in accordance with the accounting treatment applicable to the transaction.
(4)
During the fourth quarter of 2018, the Company incurred impairment charges related to the Company airplane of $2.2 million. This impairment was allocated between the Knight Trucking and Knight Logistics segments based on each segment’s use of the asset.

knightswiftlogo2018newa05.jpg
16