0001558370-19-007023.txt : 20190805 0001558370-19-007023.hdr.sgml : 20190805 20190805084836 ACCESSION NUMBER: 0001558370-19-007023 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20190805 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190805 DATE AS OF CHANGE: 20190805 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Daseke, Inc. CENTRAL INDEX KEY: 0001642453 STANDARD INDUSTRIAL CLASSIFICATION: TRANSPORTATION SERVICES [4700] IRS NUMBER: 473913221 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-37509 FILM NUMBER: 19997659 BUSINESS ADDRESS: STREET 1: 15455 DALLAS PKWY STREET 2: SUITE 550 CITY: ADDISON STATE: TX ZIP: 75001 BUSINESS PHONE: 972-248-0412 MAIL ADDRESS: STREET 1: 15455 DALLAS PKWY STREET 2: SUITE 550 CITY: ADDISON STATE: TX ZIP: 75001 FORMER COMPANY: FORMER CONFORMED NAME: Hennessy Capital Acquisition Corp II DATE OF NAME CHANGE: 20150514 8-K 1 f8-k.htm 8-K DSKE_20190805_8K_EarningsRelease

 

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT PURSUANT

TO SECTION 13 OR 15(D) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

August 5, 2019

Date of Report (Date of earliest event reported)

 

Picture 4

DASEKE, INC.

(Exact name of registrant as specified in its charter)

 

 

 

 

 

 

Delaware
(State or other jurisdiction of
incorporation)

 

001-37509
(Commission
File Number)

 

47-3913221
(IRS Employer
Identification No.)

 

 

 

 

 

15455 Dallas Parkway, Suite 550
Addison, Texas

 

75001

(Address of Principal Executive Offices)

 

(Zip Code)

 

 

 

 

 

Registrant’s Telephone Number, Including Area Code: (972) 248-0412

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions

 

     Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

     Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

     Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

     Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

    Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act  

 

Securities registered pursuant to Section 12(b) of the Act:

 

 

 

 

 

 

Title of each class

    

Trading Symbol(s)

    

Name of each exchange on which registered

Common Stock, par value $0.0001 per share

 

DSKE

 

The NASDAQ Capital Market

 

 

 

 

 

 

Item 2.02.           Results of Operations and Financial Condition.

 

The following information is being furnished pursuant to Item 2.02 of Form 8-K. This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, regardless of any general incorporation language in such filing, except as shall be expressly set forth by specific reference in such filing.

 

On August 5, 2019, Daseke, Inc. issued a press release announcing its unaudited results for the second quarter of 2019. A copy of the press release is furnished herewith as Exhibit 99.1 and is incorporated by reference into this Item 2.02.

 

Item 9.01.           Financial Statements and Exhibits.

 

 

(d)

Exhibits

 

 

99.1(a)

Press Release dated August 5, 2019.

 

 

(a)

Furnished herewith.

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

DASEKE, INC.

 

 

 

August 5, 2019

By:

/s/ Bharat Mahajan

 

Name:

Bharat Mahajan

 

Title:

Chief Financial Officer

 

 

 

EX-99.1 2 ex-99d1.htm EX-99.1 DSKE_20190805_EX99_1_Q2_2019_EarningsRelease

Exhibit 99.1

Picture 1

Daseke Reports Results for Second Quarter of 2019

Specialized Solutions segment’s consistent performance supports 20% increase in revenue, up 1% on an Acquisition-Adjusted basis1

Company announces new strategic operational program focused on intelligent integration and efficiency, expected to deliver $20-25 million in operating income on a go-forward basis in fiscal 2021 and beyond

 

Addison, Texas – August 5, 2019 –  Daseke, Inc. (NASDAQ: DSKE) (“Daseke” or the “Company”), the largest flatbed, specialized transportation and logistics solutions company in North America, today reported financial results for the second quarter ended June 30, 2019.

 

Second Quarter 2019 Highlights

·

Revenue increased 20% to $450.6 million (up 1% on an Acquisition-Adjusted1 basis)

·

Net loss was $6.4 million, or $0.10 per share 

·

Adjusted Net Income1 was $3.4 million, or $0.05 per share 

·

Adjusted EBITDA1 decreased 1% to $46.0 million  (down 16% on an Acquisition-Adjusted1 basis)

·

Year-to-date net cash flows from operating activities of $54.9 million; Free Cash Flow1 of $59.3 million 

·

Added three operationally-focused business leaders to Board of Directors in May (the “Board”)

·

Update to 2019 outlook to reflect weaker market conditions in flatbed market

·

Launch of new strategic integration and efficiency program, with a plan to increase operating income by $15 million in fiscal 2020 and an additional $5-10 million in fiscal 2021

 

First Half 2019 Highlights

·

Revenue increased 25% to $883.6 million (up 4% on an Acquisition-Adjusted1 basis)

·

Net loss was $15.7 million, or $0.24 per share 

·

Adjusted Net Income1 was $5.2 million, or $0.08 per share 

·

Adjusted EBITDA1 increased  10% to $89.8 million (down 7% on an Acquisition-Adjusted1 basis)

 

Management Commentary

“Our unique and leading Specialized Solutions transportation segment delivered another quarter of consistent performance, which helped us overcome a softer environment in the Flatbed Solutions market and deliver 20% top-line revenue growth or nearly 1% on an organic, Acquisition-Adjusted basis,” said Don Daseke, chairman and Chief Executive Officer. “Additionally, we continued to invest throughout the first half of the fiscal year in building our operational foundation through the addition of new experienced leaders at both the corporate and Board level, as we look to pivot our strategy towards long-term operational excellence.”


1 See Non-GAAP Measures for more information regarding Acquisition-Adjusted measures, Adjusted EBITDA, Free Cash Flow, Adjusted Operating Ratio, and Adjusted Net Income (Loss).

 

Page 1 of 17

 

Picture 4

 

Chris Easter, Chief Operating Officer, added, “We are pleased to announce the first phase of our operational improvement initiatives focused on intelligent integration and efficiency.  This plan has two major initiatives designed to improve our free cash flow generation and long-term profitability.  The first initiative will integrate three of our operating units into other higher performing operating companies that have natural synergies through freight sharing, equipment sharing and maintenance, other cost reductions, and comparability of operational performance data and best practices. These actions will reduce our operating companies from 16 to 13.  The second initiative is the implementation of Business Improvement Plans, which will leverage the significant expertise across our operational teams for the purpose of improving profitability. Execution of these plans will result in action in target areas such as right-sizing trailer-to-truck ratios, yield management capacity allocations, and maintenance execution. These proactive measures have been embraced by the leaders of our operating companies who have already begun to expeditiously execute them.  We expect to complete the majority of this work by the end of fiscal 2019.  We believe the combination of the two programs should result in the creation of $15 million in new annual operating income in fiscal 2020, and an additional $5-10 million in fiscal 2021, for a total of $20-25 million in incremental income once completed.” 

 

Second Quarter 2019 Financial Results

 

Revenue in the second quarter of 2019 increased 20% to $450.6 million compared to $376.9 million in the year-ago quarter. Revenue on an Acquisition-Adjusted1 basis increased 1% to $450.6 million, compared to $446.6 million in the year ago quarter. 

 

Operating income in the second quarter of 2019 was $4.7 million, compared to $8.5 million in the year-ago quarter. Included in operating expenses for the second quarter of 2019 was $5.9 million of depreciation expense related to the net impact of the step-up in basis of acquired assets and $3.9 million for the amortization of intangibles, for a total non-cash impact of $9.8 million. This compares to $5.4 million of depreciation expense related to the net impact of the step-up in basis of acquired assets and $6.2 million for the amortization of intangibles, for a total non-cash impact of $11.6 million in the second quarter of 2018.

 

Net loss for the second quarter of 2019 was $6.4 million, or $0.10 per share, compared to net income of $13.5 million, or $0.22 per share, in the year-ago quarter. Adjusted Net Income1 was $3.4 million, compared to Adjusted Net Income1 of $16.7 million in the second quarter of 2018. 

 

Adjusted EBITDA1 in the second quarter of 2019 was $46.0 million compared to $46.3 million in the year-ago quarter.  Acquisition-Adjusted EBITDA1 in the second quarter of 2019 decreased 16% to $46.0 million compared to $54.5 million to the second quarter of 2018.

 

Segment Results

 

Specialized Solutions - Specialized Solutions revenue2 in the second quarter of 2019 increased 29%  to $280.7 million compared to $218.4 million in the year-ago quarter. Operating income in the second quarter of 2019 was $11.1 million compared to $7.1 million in the year-ago quarter. Adjusted EBITDA1 in the second quarter of 2019 increased 14%  to $37.8 million compared to $33.2 million in the year-ago quarter. Rate per mile in the second quarter of 2019 was up 23% to $3.54; revenue per tractor increased 13% to $64,600.


2 Segment revenues are prior to eliminations.

 

Page 2 of 17

 

Picture 4

 

Flatbed Solutions - Flatbed Solutions revenue2 in the second quarter of 2019 increased 8% to $174.9 million compared to $162.2 million in the year-ago quarter. Operating income in the second quarter of 2019 was $6.1 million compared to $9.3 million in the year-ago quarter. Adjusted EBITDA1 in the second quarter of 2019 increased 6% to $19.9 million compared to $18.8 million in the year-ago quarter. Rate per mile in the second quarter of 2019 was down 4% to $1.94; revenue per tractor decreased 7% to $42,400. 

 

Balance Sheet and Free Cash Flow

At June 30, 2019, Daseke had cash and equivalents of $63.7 million and $85.2 million, respectively available under its revolving credit facility, for total available liquidity of $148.9 million. Net debt was $650.1 million. This compares to cash and equivalents of $46.0 million, $87.8 million available on the revolving credit facility, total available liquidity of $133.8 million, and net debt of $656.4 million at December 31, 2018.

 

Year to date, net cash provided by operating activities was $54.9 million, cash capital expenditures were $12.1 million, and cash proceeds from the sale of excess property and equipment were $16.5 million, resulting in Free Cash Flow of $59.3 million. This compares to net cash provided by operating activities of $29.0 million, cash capital expenditures of $31.1 million, and cash proceeds from the sale of excess property and equipment of $11.7 million, resulting in Free Cash Flow of $9.6 million in the first half of fiscal 2018.

 

2019 Outlook

 

Daseke updated its fiscal 2019 outlook to reflect the industry’s changing market conditions.

 

 

 

 

 

Updated Outlook

Prior Outlook

Revenue

$1.7 - $1.75 billion

$1.8 - $1.9 billion

Adjusted EBITDA1

$165 - $175 million

$200 - $210 million

Net Capital Expenditures

No change

$65-$70 million

Leverage Ratio (as defined in Company’s debt agreements)

3.0x – 3.3x

2.9x

 

Bharat Mahajan, Chief Financial Officer, concluded, “While our Specialized segment continues to deliver strong performance amid loosening economic conditions, the market for our Flatbed solutions came in lower than we originally projected in the first half of fiscal 2019.  As a result, we have adjusted our outlook to reflect today’s market conditions.  We remain committed to capturing synergies throughout our operating companies, while seeking to lower our cost structure and de-lever the business.”

 

Strategic Integration and Efficiency Program

Daseke is in the process of reorganizing several of its operating companies to reduce costs and improve operating efficiencies. The restructuring will involve merging of operating companies, utilizing shared services and back-office resources, and reducing other operational costs in some areas.  

 

The Company is in process of identifying the expected costs associated with the restructuring. The Company expects annual savings of $10 million dollars in improved operating income during fiscal year 2020 with the potential of an additional $5-to-10 million on a run rate basis in fiscal year 2021 as a result

Page 3 of 17

 

Picture 4

 

of these actions. The Company anticipates that these savings will be sourced through targeted cost reductions, improved operational efficiencies, and maintenance savings.

 

Additionally, Daseke has started the implementation of Business Improvement Plans, which are focused on areas such as right sizing trailer/truck ratios, yield management capacity allocation, and more disciplined maintenance execution.  These actions are expected to deliver a $5 million improvement to operating income in fiscal 2020.

 

Conference Call

Daseke will hold a conference call today at 11:00 a.m. Eastern time to discuss its second quarter 2019 results.

 

Investors, analysts, and members of the media interested in listening to the live presentation are encouraged to join a webcast of the call with accompanying presentation slides, available on the Company’s website at https://www.daseke.com. Interested parties may also participate in the call by dialing (855) 242-9918 and entering the passcode 5366959. A replay of the conference call will be available a few hours after the event on the investor relations section of the Company’s website, under the events section.

   

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.

 

About Daseke, Inc.

Daseke, Inc. is 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, Acquisition-Adjusted EBITDA, Acquisition-Adjusted Revenue, Adjusted Operating Ratio, Free Cash Flow, and Adjusted Net Income (Loss). 

 

Please note that the non-GAAP measures described below are not a substitute 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. Certain items excluded from these non-GAAP 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. Also, 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. Because of these limitations, these non-GAAP measures should not be considered a measure of the income generated by Daseke’s business or discretionary cash available to it to invest in the growth of its business. Daseke’s management

Page 4 of 17

 

Picture 4

 

compensates for these limitations by relying primarily on Daseke’s GAAP results and using these non-GAAP measures supplementally.

 

Adjusted EBITDA

 

Daseke defines Adjusted EBITDA as net income (loss) plus (i) depreciation and amortization, (ii) interest expense, and other fees and charges associated with financings, 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) non-cash impairment, (vi) restructuring charges, and, (vii) non-cash stock and equity-compensation expense. The Company’s board of directors and executive management team use Adjusted EBITDA as a key measure of its performance and for business planning. Adjusted EBITDA assists them in comparing the Company’s operating performance over various reporting periods on a consistent basis because it removes from the Company’s operating results the impact of items that, in their opinion, do not reflect the Company’s core operating performance. Adjusted EBITDA also allows the Company to more effectively evaluate its operating performance by comparing the results of operations against its peers without regard to its or its peers’ financing method or capital structure. The Company’s method of computing Adjusted EBITDA is substantially consistent with that used in its debt covenants and also is routinely reviewed by its executive management for that purpose. The Company believes its presentation of Adjusted EBITDA is useful because it provides investors and industry analysts the same information that the Company uses internally for purposes of assessing its core operating performance.

 

Acquisition-Adjusted Measures

 

Acquisition-Adjusted EBITDA and Acquisition-Adjusted Revenue give effect to all Daseke’s acquisitions completed as though those acquisitions were completed on the first date of the applicable measurement period. These “as if” estimates of potential operating results were not prepared in accordance with GAAP or the pro forma rules of Regulation S-X promulgated by the SEC. The presentation of Acquisition-Adjusted Revenue and Acquisition-Adjusted EBITDA should not be construed as an inference that Daseke’s future results will be consistent with these “as if” estimates and are presented for informational purposes only.

 

To derive Acquisition-Adjusted EBITDA, we add to our Adjusted EBITDA (i) the aggregate Adjusted EBITDA of the companies acquired for the period beginning on the first day of the applicable measurement period and ending on the date of our acquisition (or if earlier, the last date of the applicable measurement period), based on the acquired company’s unaudited internal financial statements or publicly available financial statements for the period prior to the acquisition date, (ii) charges and expenses attributable to the undertaking or implementation of cost savings, optimization or restructuring efforts and (iii) the amount of any expected cost savings, operating expense reductions and synergies (net of actual amounts realized) that are reasonably identifiable and factually supportable.

 

To derive Acquisition-Adjusted Revenue, we add to our revenue the aggregate revenue of the companies acquired for the period beginning on the first day of the applicable measurement period and ending on the date of our acquisition (or if earlier, the last date of the applicable measurement period), based on the acquired company’s unaudited internal financial statements or publicly available financial statements for the period prior to the acquisition date.

 

The Company’s board of directors and executive management team use Acquisition-Adjusted Measures as key measures of its performance and for business planning. Adjusted EBITDA assists them in comparing

Page 5 of 17

 

Picture 4

 

the Company’s operating performance over various reporting periods on a consistent basis because it removes from the Company’s operating results the impact of items that, in their opinion, do not reflect the Company’s core operating performance. The Company believes its presentation of Acquisition-Adjusted Measures is useful because it provides investors and industry analysts the same information that the Company uses internally for purposes of assessing its core operating performance.

 

Adjusted Operating Ratio

 

Daseke defines Adjusted Operating Ratio as (i) total operating expenses (a) less, acquisition-related transaction expenses, non-cash impairment charges, unusual or non-regularly recurring expenses or recoveries and (b) further adjusted for the net impact of the step-up in basis (such as increased depreciation and amortization expense) and amortization of identifiable intangible assets resulting from acquisitions, as a percentage of (ii) total revenue.

 

The Company’s board of directors and executive management team view Adjusted Operating Ratio, based on its key drivers of revenue quality, growth, expense control and operating efficiency, as a very important measure of the Company’s performance. The Company believes fuel surcharge is often volatile, and that eliminating the impact of this source of revenue affords the Company a more consistent basis for comparing its results of operations between periods. The Company also believes excluding acquisition-related transaction expenses, additional depreciation and amortization expenses as a result of acquisitions, unusual or non-regularly recurring expenses or recoveries and non-cash impairment enhances the comparability of its performance between periods. The Company believes its presentation of Adjusted Operating Ratio is useful because it provides investors and industry analysts the same information that it uses internally for purposes of assessing its core operating profitability.

 

Free Cash Flow

 

Daseke defines Free Cash Flow as net cash provided by operating activities less purchases of property and equipment, plus proceeds from sale of property and equipment as such amounts are shown on the face of the Statements of Cash Flows.

 

The Company’s board of directors and executive management team use Free Cash Flow to assess the Company’s liquidity and ability to repay maturing debt, fund operations and make additional investments. The Company believes Free Cash Flow provides useful information to investors because it is an important indicator of the Company’s liquidity, including its ability to reduce net debt, make strategic investments, pay dividends to common shareholders and repurchase stock.

 

Adjusted Net Income (Loss)

 

Daseke defines Adjusted Net Income (Loss) as net income (loss) adjusted for acquisition related transaction expenses, non-cash impairments, amortization of intangible assets, the net impact of step-up in basis of acquired assets and unusual or non-regularly recurring expenses or recoveries.

The Company’s board of directors and executive management team use Adjusted Net Income (Loss) as a key measure of its performance and for business planning. Adjusted Net Income (Loss) assists them in comparing its operating performance over various reporting periods on a consistent basis because it removes from operating results the impact of items that, in its opinion, do not reflect the Company’s core operating performance. Adjusted Net Income (Loss) also allows the Company to more effectively evaluate

Page 6 of 17

 

Picture 4

 

its operating performance by allowing it to compare the results of operations against its peers without regard to its or its peers’ acquisition related items, such as acquisition-related transaction expenses, non-cash impairments, amortization of intangible assets and the net impact of the step up in basis of acquired assets, as well as removing the impact of unusual or non-regularly recurring expenses or recoveries. The Company believes its presentation of Adjusted Net Income (Loss) is useful because it provides investors and industry analysts the same information that it uses internally for purposes of assessing its core operating performance.

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. In particular, we have not reconciled our expectations as to forward-looking Adjusted EBITDA to net income (loss) due to the difficulty in making an accurate projection as to the expected costs of our Strategic Reorganization at this preliminary stage. The actual amount of the costs related to our Strategic Reorganization will have a significant impact on our GAAP net income (loss); accordingly, a reconciliation of forward-looking Adjusted EBITDA to net income (loss) is not available without unreasonable efforts. We are removing our previous guidance for Net loss issued on 2/7/19. 

 

Forward‐Looking Statements

This news release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as “may,” “will,” “expect,” “anticipate,” “continue,” “estimate,” “project,” “believe,” “plan,” “should,” “could,” “would,” “forecast,” “seek,” “target,” “predict,” and “potential,” the negative of these terms, or other comparable terminology. Projected financial information, including our guidance outlook, are forward-looking statements. Forward-looking statements may also include statements about the Company’s goals; the Company’s financial strategy, liquidity and capital required for its business strategy and plans; the Company’s competition and government regulations; general economic conditions; and the Company’s future operating results.

 

These forward-looking statements are based on information available as of the date of this release, and current expectations, forecasts and assumptions. While management believes that these forward-looking statements are reasonable as and when made, there can be no assurance that future developments affecting us will be those that the Company anticipates. Accordingly, forward-looking statements should not be relied upon as representing the Company’s views as of any subsequent date, and the Company does 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. Accordingly, readers are cautioned not to place undue reliance on the forward-looking statements.

 

Forward-looking statements are subject to risks and uncertainties (many of which are beyond our control) that could cause actual results or outcomes to differ materially from those indicated by such forward-looking statements. These factors include, but are not limited to, general economic and business risks, driver shortages and increases in driver compensation or owner-operator contracted rates, loss of senior management or key operating personnel, our 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

Page 7 of 17

 

Picture 4

 

equipment and decreases in the value of used revenue equipment, the failure of any restructuring actions and cost reduction initiatives that the Company undertakes to meet the expected results, the Company’s ability to generate sufficient cash to service all of the Company’s 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 the Company and its operations, litigation and governmental proceedings, and insurance and claims expenses. You should not place undue reliance on these forward‐looking statements.  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 Daseke’s most recent annual report on Form 10-K, particularly the section titled “Risk Factors”.

 

Investor Relations:

Alpha IR Group

Joseph Caminiti or Chris Hodges

312-445-2870

DSKE@alpha-ir.com

 

Page 8 of 17

 

Picture 4

 

Daseke, Inc. and Subsidiaries

Consolidated Balance Sheets

(Unaudited)

(In millions, except share data)

 

 

 

 

 

 

 

 

 

 

    

June 30, 

    

December 31, 

 

 

 

2019 

 

2018 

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

63.7 

 

$

46.0 

 

Accounts receivable, net

 

 

231.0 

 

 

209.2 

 

Drivers’ advances and other receivables

 

 

7.3 

 

 

5.5 

 

Current portion of net investment in sales-type leases

 

 

— 

 

 

16.2 

 

Parts supplies

 

 

5.0 

 

 

4.9 

 

Prepaid and other current assets

 

 

19.7 

 

 

26.3 

 

Total current assets

 

 

326.7 

 

 

308.1 

 

Property and equipment, net

 

 

579.9 

 

 

572.7 

 

Intangible assets, net

 

 

200.9 

 

 

208.8 

 

Goodwill

 

 

258.7 

 

 

258.4 

 

Right-of-use assets

 

 

106.8 

 

 

— 

 

Other long-term assets

 

 

30.0 

 

 

42.9 

 

Total assets

 

$

1,503.0 

 

$

1,390.9 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

23.8 

 

$

22.2 

 

Accrued expenses and other liabilities

 

 

50.6 

 

 

46.5 

 

Accrued payroll, benefits and related taxes

 

 

27.2 

 

 

21.7 

 

Accrued insurance and claims

 

 

18.5 

 

 

18.1 

 

Current portion of long-term debt

 

 

62.4 

 

 

63.5 

 

Other current liabilities

 

 

50.0 

 

 

21.9 

 

Total current liabilities

 

 

232.5 

 

 

193.9 

 

Long-term debt, net of current portion

 

 

636.5 

 

 

622.7 

 

Deferred tax liabilities

 

 

123.9 

 

 

126.8 

 

Other long-term liabilities

 

 

79.1 

 

 

0.5 

 

Total liabilities

 

 

1,072.0 

 

 

943.9 

 

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 $65.0 at June 30, 2019 and December 31, 2018

 

 

65.0 

 

 

65.0 

 

Common stock, par value $0.0001 per share; 250,000,000 shares authorized, 64,579,993 and 64,455,174 shares issued and outstanding at June 30, 2019 and December 31, 2018, respectively

 

 

— 

 

 

— 

 

Additional paid-in-capital

 

 

435.6 

 

 

433.9 

 

Accumulated deficit

 

 

(69.2)

 

 

(51.0)

 

Accumulated other comprehensive loss

 

 

(0.4)

 

 

(0.9)

 

Total stockholders’ equity

 

 

431.0 

 

 

447.0 

 

Total liabilities and stockholders’ equity

 

$

1,503.0 

 

$

1,390.9 

 

 

Page 9 of 17

 

Picture 4

 

Daseke, Inc. and Subsidiaries

Consolidated Statements of Operations and Comprehensive Loss

(Unaudited)

(In millions, except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

Six Months Ended 

 

 

 

June 30, 

 

June 30, 

 

 

    

2019 

    

2018 

    

2019 

    

2018 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Company freight

 

$

206.9 

 

$

160.0 

 

$

413.1 

 

$

304.6 

 

Owner operator freight

 

 

121.7 

 

 

112.6 

 

 

232.7 

 

 

208.1 

 

Brokerage

 

 

72.8 

 

 

60.1 

 

 

144.2 

 

 

106.2 

 

Logistics

 

 

13.1 

 

 

8.9 

 

 

25.5 

 

 

19.6 

 

Fuel surcharge

 

 

36.1 

 

 

35.3 

 

 

68.1 

 

 

66.0 

 

Total revenue

 

 

450.6 

 

 

376.9 

 

 

883.6 

 

 

704.5 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and employee benefits

 

 

124.3 

 

 

90.7 

 

 

243.4 

 

 

173.0 

 

Fuel

 

 

36.2 

 

 

31.3 

 

 

71.2 

 

 

64.7 

 

Operations and maintenance

 

 

53.1 

 

 

40.4 

 

 

107.9 

 

 

75.0 

 

Communications

 

 

1.2 

 

 

0.8 

 

 

2.2 

 

 

1.5 

 

Purchased freight

 

 

156.4 

 

 

141.6 

 

 

303.0 

 

 

259.3 

 

Administrative expenses

 

 

17.2 

 

 

13.1 

 

 

33.3 

 

 

25.2 

 

Sales and marketing

 

 

1.3 

 

 

0.8 

 

 

2.5 

 

 

1.4 

 

Taxes and licenses

 

 

5.0 

 

 

3.9 

 

 

9.9 

 

 

7.6 

 

Insurance and claims

 

 

12.2 

 

 

10.4 

 

 

24.7 

 

 

19.6 

 

Acquisition-related transaction expenses

 

 

— 

 

 

1.4 

 

 

— 

 

 

1.8 

 

Depreciation and amortization

 

 

39.7 

 

 

31.7 

 

 

81.2 

 

 

56.9 

 

Gain on disposition of property and equipment

 

 

(0.7)

 

 

(0.5)

 

 

(1.1)

 

 

(0.6)

 

Impairment

 

 

— 

 

 

2.8 

 

 

— 

 

 

2.8 

 

Total operating expenses

 

 

445.9 

 

 

368.4 

 

 

878.2 

 

 

688.2 

 

Income from operations

 

 

4.7 

 

 

8.5 

 

 

5.4 

 

 

16.3 

 

Other expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

(0.2)

 

 

(0.6)

 

 

(0.4)

 

 

(1.0)

 

Interest expense

 

 

12.7 

 

 

11.1 

 

 

25.4 

 

 

21.4 

 

Other

 

 

(0.7)

 

 

(1.0)

 

 

(1.3)

 

 

(1.9)

 

Total other expense

 

 

11.8 

 

 

9.5 

 

 

23.7 

 

 

18.5 

 

Loss before benefit for income taxes

 

 

(7.1)

 

 

(1.0)

 

 

(18.3)

 

 

(2.2)

 

Benefit for income taxes

 

 

(0.7)

 

 

(14.5)

 

 

(2.6)

 

 

(14.9)

 

Net income (loss)

 

 

(6.4)

 

 

13.5 

 

 

(15.7)

 

 

12.7 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of tax

 

 

0.4 

 

 

(0.6)

 

 

0.5 

 

 

(0.9)

 

Comprehensive income (loss)

 

 

(6.0)

 

 

12.9 

 

 

(15.2)

 

 

11.8 

 

Net income (loss)

 

 

(6.4)

 

 

13.5 

 

 

(15.7)

 

 

12.7 

 

Less dividends to Series A convertible preferred stockholders

 

 

(1.3)

 

 

(1.3)

 

 

(2.5)

 

 

(2.5)

 

Net income (loss) attributable to common stockholders

 

$

(7.7)

 

$

12.2 

 

$

(18.2)

 

$

10.2 

 

Net income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

$

(0.12)

 

$

0.20 

 

$

(0.28)

 

$

0.17 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

 

64,523,163 

 

 

60,558,956 

 

 

64,496,550 

 

 

57,935,688 

 

Dividends declared per Series A convertible preferred share

 

$

1.91 

 

$

1.91 

 

$

3.81 

 

$

3.81 

 

 

Page 10 of 17

 

Picture 4

 

Daseke, Inc. and Subsidiaries

Supplemental Information: Specialized Solutions

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

 

 

 

 

 

2019

 

2018

 

Increase (Decrease)

 

(Dollars in millions)

    

$

    

%

    

$

    

%

    

$

    

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUE(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company freight

 

$

154.5 

 

55.0 

 

$

116.3 

 

53.3 

 

$

38.2 

 

32.8 

 

Owner operator freight

 

 

49.6 

 

17.7 

 

 

40.9 

 

18.7 

 

 

8.7 

 

21.3 

 

Brokerage

 

 

47.7 

 

17.0 

 

 

36.4 

 

16.7 

 

 

11.3 

 

31.0 

 

Logistics

 

 

12.5 

 

4.5 

 

 

8.2 

 

3.8 

 

 

4.3 

 

52.4 

 

Fuel surcharge

 

 

16.4 

 

5.8 

 

 

16.6 

 

7.6 

 

 

(0.2)

 

(1.2)

 

Total revenue

 

 

280.7 

 

100.0 

 

 

218.4 

 

100.0 

 

 

62.3 

 

28.5 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

269.6 

 

96.0 

 

 

211.3 

 

96.7 

 

 

58.3 

 

27.6 

 

Operating ratio

 

 

96.0 

%  

 

 

 

96.7 

%  

 

 

 

 

 

 

 

Adjusted operating ratio

 

 

93.2 

%  

 

 

 

91.7 

%  

 

 

 

 

 

 

 

INCOME FROM OPERATIONS

 

$

11.1 

 

4.0 

 

$

7.1 

 

3.3 

 

$

4.0 

 

56.3 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING STATISTICS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total miles (in millions)(2)(3)

 

 

57.6 

 

 

 

 

54.6 

 

 

 

 

3.0 

 

5.5 

 

Company-operated tractors, at quarter-end

 

 

2,481 

 

 

 

 

2,460 

 

 

 

 

21 

 

0.9 

 

Owner-operated tractors, at quarter-end

 

 

690 

 

 

 

 

611 

 

 

 

 

79 

 

12.9 

 

Number of trailers, at quarter-end

 

 

8,453 

 

 

 

 

8,210 

 

 

 

 

243 

 

3.0 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company-operated tractors, average for the quarter

 

 

2,490 

 

 

 

 

2,159 

 

 

 

 

331 

 

15.3 

 

Owner-operated tractors, average for the quarter

 

 

671 

 

 

 

 

581 

 

 

 

 

90 

 

15.5 

 

Total tractors, average for the quarter

 

 

3,161 

 

 

 

 

2,740 

 

 

 

 

421 

 

 

 


* indicates not meaningful.

(1) Includes intersegment revenues and expenses, as applicable, which are eliminated in the Company’s consolidated results.

(2) Total miles includes company and owner operator and excludes brokerage.

(3) Miles are estimated based on information received as the date of filing. Miles may change quarter to quarter when final information is received from each operating segment.

Page 11 of 17

 

Picture 4

 

Daseke, Inc. and Subsidiaries

Supplemental Information: Specialized Solutions

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

 

 

 

 

2019

 

2018

 

Increase (Decrease)

 

(Dollars in millions)

    

$

    

%

    

$

    

%

    

$

    

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUE(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company freight

 

$

308.4 

 

56.1 

 

$

217.0 

 

53.8 

 

$

91.4 

 

42.1 

 

Owner operator freight

 

 

93.3 

 

17.0 

 

 

77.6 

 

19.2 

 

 

15.7 

 

20.2 

 

Brokerage

 

 

93.7 

 

17.0 

 

 

59.6 

 

14.8 

 

 

34.1 

 

57.2 

 

Logistics

 

 

24.2 

 

4.4 

 

 

18.3 

 

4.5 

 

 

5.9 

 

32.2 

 

Fuel surcharge

 

 

30.6 

 

5.5 

 

 

30.8 

 

7.7 

 

 

(0.2)

 

(0.6)

 

Total revenue

 

 

550.2 

 

100.0 

 

 

403.3 

 

100.0 

 

 

146.9 

 

36.4 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

531.4 

 

96.6 

 

 

391.0 

 

97.0 

 

 

140.4 

 

35.9 

 

Operating ratio

 

 

96.6 

%  

 

 

 

97.0 

%  

 

 

 

 

 

 

 

Adjusted operating ratio

 

 

93.5 

%  

 

 

 

92.9 

%  

 

 

 

 

 

 

 

INCOME FROM OPERATIONS

 

$

18.8 

 

3.4 

 

$

12.3 

 

3.0 

 

$

6.5 

 

52.8 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING STATISTICS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total miles (in millions)(2)(3)

 

 

111.3 

 

 

 

 

106.1 

 

 

 

 

5.2 

 

4.9 

 

Company-operated tractors, at period-end

 

 

2,481 

 

 

 

 

2,460 

 

 

 

 

21 

 

0.9 

 

Owner-operated tractors, at period-end

 

 

690 

 

 

 

 

611 

 

 

 

 

79 

 

12.9 

 

Number of trailers, at period-end

 

 

8,453 

 

 

 

 

8,210 

 

 

 

 

243 

 

3.0 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company-operated tractors, average for the period

 

 

2,498 

 

 

 

 

2,095 

 

 

 

 

403 

 

19.2 

 

Owner-operated tractors, average for the period

 

 

664 

 

 

 

 

570 

 

 

 

 

94 

 

16.5 

 

Total tractors, average for the period

 

 

3,162 

 

 

 

 

2,665 

 

 

 

 

497

 

 

 


* indicates not meaningful.

(1) Includes intersegment revenues and expenses, as applicable, which are eliminated in the Company’s consolidated results.

(2) Total miles includes company and owner operator and excludes brokerage.

(3) Miles are estimated based on information received as the date of filing. Miles may change quarter to quarter when final information is received from each operating segment.

Page 12 of 17

 

Picture 4

 

Daseke, Inc. and Subsidiaries

Supplemental Information: Flatbed Solutions

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

 

 

 

 

2019

 

2018

 

Increase (Decrease)

 

(Dollars in millions)

    

$

    

%

    

$

    

%

    

$

    

%

 

REVENUE(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company freight

 

$

55.0 

 

31.4 

 

$

46.2 

 

28.5 

 

$

8.8 

 

19.0 

 

Owner operator freight

 

 

73.4 

 

42.0 

 

 

72.3 

 

44.6 

 

 

1.1 

 

1.5 

 

Brokerage

 

 

25.7 

 

14.7 

 

 

23.9 

 

14.7 

 

 

1.8 

 

7.5 

 

Logistics

 

 

0.6 

 

0.3 

 

 

0.7 

 

0.4 

 

 

(0.1)

 

(14.3)

 

Fuel surcharge

 

 

20.2 

 

11.6 

 

 

19.1 

 

11.8 

 

 

1.1 

 

5.8 

 

Total revenue

 

 

174.9 

 

100.0 

 

 

162.2 

 

100.0 

 

 

12.7 

 

7.8 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

168.8 

 

96.5 

 

 

152.9 

 

94.3 

 

 

15.9 

 

10.4 

 

Operating ratio

 

 

96.5 

%  

 

 

 

94.3 

%  

 

 

 

 

 

 

 

Adjusted operating ratio

 

 

95.5 

%  

 

 

 

92.3 

%  

 

 

 

 

 

 

 

INCOME FROM OPERATIONS

 

$

6.1 

 

3.5 

 

$

9.3 

 

5.7 

 

$

(3.2)

 

(34.4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING STATISTICS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total miles (in millions)(2)(3)

 

 

66.1 

 

 

 

 

58.5 

 

 

 

 

7.6 

 

13.0 

 

Company-operated tractors, at quarter-end

 

 

1,327 

 

 

 

 

1,017 

 

 

 

 

310 

 

30.5 

 

Owner-operated tractors, at quarter-end

 

 

1,702 

 

 

 

 

1,574 

 

 

 

 

128 

 

8.1 

 

Number of trailers, at quarter-end

 

 

5,129 

 

 

 

 

4,404 

 

 

 

 

725 

 

16.5 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company-operated tractors, average for the quarter

 

 

1,336 

 

 

 

 

1,061 

 

 

 

 

275 

 

25.9 

 

Owner-operated tractors, average for the quarter

 

 

1,689 

 

 

 

 

1,532 

 

 

 

 

157 

 

10.2 

 

Total tractors, average for the quarter

 

 

3,025 

 

 

 

 

2,593 

 

 

 

 

432 

 

 

 


* indicates not meaningful.

(1) Includes intersegment revenues and expenses, as applicable, which are eliminated in the Company’s consolidated results.

(2) Total miles includes company and owner operator and excludes brokerage.

(3) Miles are estimated based on information received as the date of filing. Miles may change quarter to quarter when final information is received from each operating segment.

 

Page 13 of 17

 

Picture 4

 

Daseke, Inc. and Subsidiaries

Supplemental Information: Flatbed Solutions

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

 

 

 

 

2019

 

2018

 

Increase (Decrease)

 

(Dollars in millions)

    

$

    

%

    

$

    

%

    

$

    

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUE(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company freight

 

$

110.2 

 

32.1 

 

$

91.4 

 

29.8 

 

$

18.8 

 

20.6 

 

Owner operator freight

 

 

142.0 

 

41.4 

 

 

131.6 

 

42.8 

 

 

10.4 

 

7.9 

 

Brokerage

 

 

51.1 

 

14.9 

 

 

46.9 

 

15.3 

 

 

4.2 

 

9.0 

 

Logistics

 

 

1.3 

 

0.4 

 

 

1.4 

 

0.4 

 

 

(0.1)

 

(7.1)

 

Fuel surcharge

 

 

38.4 

 

11.2 

 

 

35.9 

 

11.7 

 

 

2.5 

 

7.0 

 

Total revenue

 

 

343.0 

 

100.0 

 

 

307.2 

 

100.0 

 

 

35.8 

 

11.7 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

333.6 

 

97.3 

 

 

291.0 

 

94.7 

 

 

42.6 

 

14.6 

 

Operating ratio

 

 

97.3 

%  

 

 

 

94.7 

%  

 

 

 

 

 

 

 

Adjusted operating ratio

 

 

96.1 

%  

 

 

 

93.4 

%  

 

 

 

 

 

 

 

INCOME FROM OPERATIONS

 

$

9.4 

 

2.7 

 

$

16.2 

 

5.3 

 

$

(6.8)

 

(42.0)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING STATISTICS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total miles (in millions)(2)(3)

 

 

129.6 

 

 

 

 

116.3 

 

 

 

 

13.3 

 

11.4 

 

Company-operated tractors, at period-end

 

 

1,327 

 

 

 

 

1,017 

 

 

 

 

310 

 

30.5 

 

Owner-operated tractors, at period-end

 

 

1,702 

 

 

 

 

1,574 

 

 

 

 

128 

 

8.1 

 

Number of trailers, at period-end

 

 

5,129 

 

 

 

 

4,404 

 

 

 

 

725 

 

16.5 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company-operated tractors, average for the period

 

 

1,354 

 

 

 

 

1,104 

 

 

 

 

250 

 

22.6 

 

Owner-operated tractors, average for the period

 

 

1,647 

 

 

 

 

1,481 

 

 

 

 

166 

 

11.2 

 

Total tractors, average for the period

 

 

3,001

 

 

 

 

2,585

 

 

 

 

416

 

 

 


* indicates not meaningful.

(1) Includes intersegment revenues and expenses, as applicable, which are eliminated in the Company’s consolidated results.

(2) Total miles includes company and owner operator and excludes brokerage.

(3) Miles are estimated based on information received as the date of filing. Miles may change quarter to quarter when final information is received from each operating segment.

 

Page 14 of 17

 

Picture 4

 

Daseke, Inc. and Subsidiaries

Reconciliation of Adjusted Operating Ratio to Operating Ratio

(Unaudited)

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

(Dollars in millions)

    

2019

    

2018

    

2019

    

2018

 

2019

    

2018

 

 

 

Consolidated

 

Flatbed

 

Specialized

 

Revenue

 

$

450.6

 

$

376.9

 

$

174.9

 

$

162.2

 

$

280.7

 

$

218.4

 

Salaries, wages and employee benefits

 

 

124.3

 

 

90.7

 

 

34.9

 

 

27.2

 

 

82.7

 

 

62.2

 

Fuel

 

 

36.2

 

 

31.3

 

 

12.8

 

 

11.4

 

 

23.4

 

 

20.0

 

Operations and maintenance

 

 

53.1

 

 

40.4

 

 

13.0

 

 

10.9

 

 

39.9

 

 

29.4

 

Purchased freight

 

 

156.4

 

 

141.6

 

 

82.8

 

 

84.9

 

 

78.6

 

 

60.4

 

Depreciation and amortization

 

 

39.7

 

 

31.7

 

 

13.6

 

 

9.2

 

 

26.0

 

 

22.5

 

Impairment

 

 

 

 

2.8

 

 

 

 

 

 

 

 

2.8

 

Other operating expenses

 

 

36.2

 

 

29.9

 

 

11.7

 

 

9.3

 

 

19.0

 

 

14.0

 

Operating expenses

 

 

445.9

 

 

368.4

 

 

168.8

 

 

152.9

 

 

269.6

 

 

211.3

 

Operating ratio

 

 

99.0

%  

 

97.7

%  

 

96.5

%  

 

94.3

%  

 

96.0

%  

 

96.7

%

Acquisition-related transaction expenses

 

 

 

 

1.4

 

 

 

 

 

 

 

 

 

Impairment

 

 

 

 

2.8

 

 

 

 

 

 

 

 

2.8

 

Amortization of intangible assets

 

 

3.9

 

 

6.2

 

 

1.3

 

 

2.5

 

 

2.6

 

 

3.7

 

Net impact of step-up in basis of acquired assets

 

 

5.9

 

 

5.4

 

 

0.4

 

 

0.7

 

 

5.5

 

 

4.6

 

Adjusted operating expenses

 

$

436.1

 

$

352.6

 

$

167.1

 

$

149.7

 

$

261.5

 

$

200.2

 

Adjusted operating ratio

 

 

96.8

%  

 

93.6

%  

 

95.5

%  

 

92.3

%  

 

93.2

%  

 

91.7

%

 

Daseke, Inc. and Subsidiaries

Reconciliation of Adjusted Operating Ratio to Operating Ratio

(Unaudited)

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 

 

(Dollars in millions)

    

2019

    

2018

    

2019

    

2018

 

2019

    

2018

 

 

 

Consolidated

 

Flatbed

 

Specialized

 

Revenue

 

$

883.6 

 

$

704.5 

 

$

343.0 

 

$

307.2 

 

$

550.2 

 

$

403.3 

 

Salaries, wages and employee benefits

 

 

243.4 

 

 

173.0 

 

 

69.4 

 

 

54.0 

 

 

163.7 

 

 

118.1 

 

Fuel

 

 

71.2 

 

 

64.7 

 

 

25.3 

 

 

23.2 

 

 

45.8 

 

 

41.5 

 

Operations and maintenance

 

 

107.9 

 

 

75.0 

 

 

27.3 

 

 

21.7 

 

 

80.3 

 

 

53.0 

 

Purchased freight

 

 

303.0 

 

 

259.3 

 

 

160.0 

 

 

157.3 

 

 

152.6 

 

 

108.0 

 

Depreciation and amortization

 

 

81.2 

 

 

56.9 

 

 

28.4 

 

 

16.6 

 

 

52.6 

 

 

40.3 

 

Impairment

 

 

— 

 

 

2.8 

 

 

— 

 

 

— 

 

 

— 

 

 

2.8 

 

Other operating expenses

 

 

71.5 

 

 

56.5 

 

 

23.2 

 

 

18.2 

 

 

36.4 

 

 

27.3 

 

Operating expenses

 

 

878.2 

 

 

688.2 

 

 

333.6 

 

 

291.0 

 

 

531.4 

 

 

391.0 

 

Operating ratio

 

 

99.4 

%  

 

97.7 

%  

 

97.3 

%  

 

94.7 

%  

 

96.6 

%  

 

97.0 

%

Acquisition-related transaction expenses

 

 

— 

 

 

1.8 

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

Impairment

 

 

— 

 

 

2.8 

 

 

— 

 

 

— 

 

 

— 

 

 

2.8 

 

Amortization of intangible assets

 

 

8.2 

 

 

8.1 

 

 

3.0 

 

 

2.9 

 

 

5.2 

 

 

5.2 

 

Net impact of step-up in basis of acquired assets

 

 

12.7 

 

 

9.5 

 

 

0.9 

 

 

1.2 

 

 

11.8 

 

 

8.3 

 

Adjusted operating expenses

 

$

857.3 

 

$

666.0 

 

$

329.7 

 

$

286.9 

 

$

514.4 

 

$

374.7 

 

Adjusted operating ratio

 

 

97.0 

%  

 

94.5 

%  

 

96.1 

%  

 

93.4 

%  

 

93.5 

%  

 

92.9 

%

 

Page 15 of 17

 

Picture 4

 

Daseke, Inc. and Subsidiaries

Reconciliation of Net Income (Loss) to Adjusted EBITDA by Segment

(Unaudited)

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30, 2019

 

June 30, 2019

 

 

    

Flatbed

    

Specialized

    

Corporate

    

Consolidated

    

Flatbed

    

Specialized

    

Corporate

    

Consolidated

 

Net income (loss)

 

$

2.3 

 

$

6.1 

 

$

(14.8)

 

$

(6.4)

 

$

2.7 

 

$

9.9 

 

$

(28.3)

 

$

(15.7)

 

Depreciation and amortization

 

 

13.6 

 

 

26.0 

 

 

0.1 

 

 

39.7 

 

 

28.4 

 

 

52.6 

 

 

0.2 

 

 

81.2 

 

Interest income

 

 

— 

 

 

— 

 

 

(0.2)

 

 

(0.2)

 

 

(0.1)

 

 

— 

 

 

(0.3)

 

 

(0.4)

 

Interest expense

 

 

2.7 

 

 

3.3 

 

 

6.7 

 

 

12.7 

 

 

5.3 

 

 

6.6 

 

 

13.5 

 

 

25.4 

 

Income tax provision (benefit)

 

 

1.1 

 

 

2.0 

 

 

(3.8)

 

 

(0.7)

 

 

1.6 

 

 

3.3 

 

 

(7.5)

 

 

(2.6)

 

Stock based compensation

 

 

0.2 

 

 

0.4 

 

 

0.3 

 

 

0.9 

 

 

0.3 

 

 

0.9 

 

 

0.7 

 

 

1.9 

 

Adjusted EBITDA

 

$

19.9 

 

$

37.8 

 

$

(11.7)

 

$

46.0 

 

$

38.2 

 

$

73.3 

 

$

(21.7)

 

$

89.8 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30, 2018

 

June 30, 2018

 

 

    

Flatbed

    

Specialized

    

Corporate

    

Consolidated

    

Flatbed

    

Specialized

    

Corporate

    

Consolidated

 

Net income (loss)

 

$

10.6 

 

$

8.5 

 

$

(5.6)

 

$

13.5 

 

$

14.3 

 

$

11.0 

 

$

(12.6)

 

$

12.7 

 

Depreciation and amortization

 

 

9.2 

 

 

22.5 

 

 

— 

 

 

31.7 

 

 

16.6 

 

 

40.3 

 

 

— 

 

 

56.9 

 

Interest income

 

 

(0.1)

 

 

— 

 

 

(0.5)

 

 

(0.6)

 

 

(0.2)

 

 

— 

 

 

(0.8)

 

 

(1.0)

 

Interest expense

 

 

2.0 

 

 

2.7 

 

 

6.4 

 

 

11.1 

 

 

3.8 

 

 

5.2 

 

 

12.4 

 

 

21.4 

 

Income tax provision (benefit)

 

 

(3.1)

 

 

(4.0)

 

 

(7.4)

 

 

(14.5)

 

 

(1.6)

 

 

(2.8)

 

 

(10.5)

 

 

(14.9)

 

Acquisition-related transaction expenses

 

 

— 

 

 

— 

 

 

1.4 

 

 

1.4 

 

 

— 

 

 

— 

 

 

1.8 

 

 

1.8 

 

Stock based compensation

 

 

0.2 

 

 

0.5 

 

 

0.2 

 

 

0.9 

 

 

0.5 

 

 

1.0 

 

 

0.3 

 

 

1.8 

 

Impairment

 

 

— 

 

 

2.8 

 

 

— 

 

 

2.8 

 

 

— 

 

 

2.8 

 

 

— 

 

 

2.8 

 

Adjusted EBITDA

 

$

18.8 

 

$

33.2 

 

$

(5.6)

 

$

46.3 

 

$

33.4 

 

$

57.5 

 

$

(9.4)

 

$

81.5 

 


*Tables may not foot or crossfoot due to rounding.

Page 16 of 17

 

Picture 4

 

Daseke, Inc. and Subsidiaries

Reconciliation of Net Income (Loss) to Acquisition-Adjusted EBITDA

(Unaudited)

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

    

$

(6.4)

    

$

12.2 

    

$

(15.7)

    

$

10.5 

 

Depreciation and amortization

 

 

39.7 

 

 

36.7 

 

 

81.2 

 

 

67.7 

 

Interest income

 

 

(0.2)

 

 

(0.6)

 

 

(0.4)

 

 

(1.0)

 

Interest expense

 

 

12.7 

 

 

13.0 

 

 

25.4 

 

 

24.9 

 

Income tax benefit

 

 

(0.7)

 

 

(14.2)

 

 

(2.6)

 

 

(14.5)

 

Acquisition-related transaction expenses

 

 

— 

 

 

2.9 

 

 

— 

 

 

3.3 

 

Stock based compensation

 

 

0.9 

 

 

1.7 

 

 

1.9 

 

 

2.6 

 

Impairment

 

 

— 

 

 

2.8 

 

 

— 

 

 

2.8 

 

Acquisition-Adjusted EBITDA

 

$

46.0 

 

$

54.5 

 

$

89.8 

 

$

96.3 

 

 

Daseke, Inc. and Subsidiaries

Reconciliation of Net Income (Loss) to Adjusted Net Income

(Unaudited)

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

    

$

(6.4)

    

$

13.5 

    

$

(15.7)

    

$

12.7 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related tranaction expenses

 

 

— 

 

 

1.4 

 

 

— 

 

 

1.8 

 

Impairment

 

 

— 

 

 

2.8 

 

 

— 

 

 

2.8 

 

Amortization of intangible assets

 

 

3.9 

 

 

6.2 

 

 

8.2 

 

 

8.1 

 

Net impact of step-up in basis of acquired assets

 

 

5.9 

 

 

5.4 

 

 

12.7 

 

 

9.5 

 

Impact of TCJA(1) tax rate change

 

 

— 

 

 

(12.6)

 

 

— 

 

 

(12.6)

 

Adjusted Net Income

 

$

3.4 

 

$

16.7 

 

$

5.2 

 

$

22.3 

 


(1) Tax Cuts and Job Act

 

Daseke, Inc. and Subsidiaries

Reconciliation of cash flows from operating activities to Free Cash Flow

(Unaudited)

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

Six Months Ended June 30, 

 

(Dollars in millions)

    

2019

    

2018

    

2019

    

2018

 

Net cash provided by operating activities

 

$

18.5 

 

$

14.8 

 

$

54.9 

 

$

29.0 

 

Purchases of property and equipment

 

 

(8.2)

 

 

(23.5)

 

 

(12.1)

 

 

(31.1)

 

Proceeds from sale of property and equipment

 

 

11.9 

 

 

5.8 

 

 

16.5 

 

 

11.7 

 

Free Cash Flow

 

$

22.2 

 

$

(2.9)

 

$

59.3 

 

$

9.6 

 

 

Page 17 of 17

 

GRAPHIC 3 ex-99d1g001.jpg GRAPHIC begin 644 ex-99d1g001.jpg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ex-99d1g002.jpg GRAPHIC begin 644 ex-99d1g002.jpg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f8-kg001.jpg GRAPHIC begin 644 f8-kg001.jpg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