XPO Logistics Announces Second Quarter 2014 Results


29.07.14 22:35
Meldung
 
<strong>XPO LOGISTICS</strong> Announces Second Quarter 2014 Results

 Reports 49% organic growth company-wide

Generates higher-than-expected gross revenue and EBITDA

Raises year-end target run rates to $3 billion of revenue and $150 million of EBITDA

GREENWICH, Conn. - July 29, 2014 - XPO Logistics, Inc. (NYSE: XPO) today announced financial results for the second quarter of 2014. Total gross revenue increased 323.8% year-over-year to $581.0 million, and net revenue increased 530.1% to $121.9 million.

The company reported a net loss of $13.8 million for the quarter, compared with a net loss of $17.4 million for the same period in 2013. The net loss available to common shareholders was $14.5 million, or a loss of $0.28 per diluted share, compared with a net loss of $18.1 million, or a loss of $1.00 per diluted share, for the same period in 2013.

The adjusted net loss available to common shareholders, a non-GAAP measure, was $11.6 million, or a loss of $0.22 per share for the quarter. Adjusted net loss excludes: a primarily non-cash charge of $3.7 million, or $2.3 million after-tax, of accelerated amortization due to the rebranding of the company's Express-1 business; and $720,000, or $593,000 after-tax, of transaction and integration costs related to the acquisition of Pacer International, Inc. ("Pacer"). Reconciliations of adjusted net loss to common shareholders and adjusted EPS are provided in the attached financial tables.

Adjusted earnings (loss) before interest, taxes, depreciation and amortization ("adjusted EBITDA"), a non-GAAP financial measure, was a gain of $14.1 million for the quarter, compared with a loss of $12.4 million for the same period in 2013. Adjusted EBITDA for 2014 excludes $627,000 of transaction and integration costs related to the acquisition of Pacer and $321,000 of rebranding costs; and includes $1.6 million of non-cash share-based compensation. A reconciliation of adjusted EBITDA to net income is provided in the attached financial table.

The company had approximately $129 million of cash, including $17 million of restricted cash, as of June 30, 2014.

Raises Full Year Financial Targets

The company has raised its full year 2014 financial targets as follows:

  • An annual revenue run rate of more than $3 billion by December 31, up from a prior target of $2.75 billion; and
  • An annual EBITDA run rate of at least $150 million by December 31, up from a prior target of $100 million.

Acquisition Announcements

On July 29, 2014, the company announced that it has entered into a definitive agreement to acquire non-asset based logistics company New Breed Holding Company ("New Breed") in a transaction valued at approximately $615 million. New Breed is the preeminent U.S. provider of industry-defining contract logistics services for omni-channel distribution, reverse logistics, transportation management, freight bill audit and payment, lean manufacturing support, aftermarket support and supply chain optimization. The transaction is expected to close in the third quarter, subject to customary approvals and conditions.

The company further announced that it has completed the acquisition of Atlantic Central Logistics ("ACL"), in a transaction valued at approximately $36.5 million. ACL is a non-asset based, third party provider of last mile logistics with 14 East Coast locations. The full text of the company's acquisition announcements can be found at www.xpologistics.com/investors.

CEO Comments

Bradley Jacobs, chairman and chief executive officer of XPO Logistics, said, "In the second quarter, we outperformed a favorable brokerage environment and delivered strong results across the board. Our gross revenue, volume, net revenue margin and EBITDA all came in significantly ahead of plan. We reported robust organic growth of 49% company-wide, and in our freight brokerage unit, we generated outsized organic growth of 67%. We accomplished this by capitalizing on our increasing scale and lane density, and by improving the productivity of our sales force."

Jacobs continued, "We're very bullish about the two acquisitions we announced today. New Breed is the Rolls Royce of contract logistics - the preeminent provider of high margin, technology-intense, engineered solutions for blue chip customers. This will be a transformational addition to our service offering and a major increase in scale. Our XPO network will grow to more than 200 locations and approximately 10,000 employees. We'll offer the most comprehensive range of logistics services in North America, with world-class technology and expertise.

"ACL is a strategically attractive, 14-location, last mile logistics company that we acquired yesterday. This transaction expands our tier one relationships in the e-commerce space, where the demand for last mile service is skyrocketing. ACL specializes in facilitating the time-sensitive, local movement of e-commerce goods between distribution centers and the end-consumer. We'll integrate these operations with our XPO Last Mile business and leverage our combined capacity and expertise."

Jacobs concluded, "We've raised our 2014 outlook to reflect our accelerated growth trajectory. We now expect a year-end revenue run rate of more than $3 billion, and an EBITDA run rate of at least $150 million - 50% more EBITDA than our original target."

Second Quarter 2014 Results by Business Unit

  • Freight brokerage: The company's freight brokerage business generated total gross revenue of $493.4 million for the quarter, a 417.4% increase from the same period in 2013. Net revenue margin was 21.3%, compared with 13.2% in 2013, an improvement of 810 basis points. The year-over-year increases in revenue and margin were primarily due to the acquisitions of 3PD, Optima Service Solutions and Pacer, and 67% organic revenue growth. Organic growth included revenue growth from our cold-starts, which are on an annualized revenue run rate of $220 million, compared with $90 million a year ago. Excluding the margin benefit of our last mile and intermodal operations, freight brokerage net revenue margin improved year-over-year, reflecting a more seasoned sales force and data-rich information technology. Second quarter operating income was a gain of $4.4 million, compared with a loss of $5.0 million a year ago.
  • Expedited transportation: The company's expedited transportation business generated total gross revenue of $36.2 million for the quarter, a 37.0% increase from the same period in 2013. Net revenue margin was 30.8%, compared with 15.9% in 2013, an improvement of 1,490 basis points. Our ability to achieve more revenue per mile drove margin higher year-over-year, even excluding the substantial benefit of our XPO NLM business, acquired in December 2013. Second quarter operating income was a loss of $363,000, compared with a gain of $1.2 million a year ago, reflecting a one-time non-cash charge of $3.3 million related to the rebranding of Express-1 to XPO Express. Excluding this charge, second quarter operating income was a gain of $3.0 million.
  • Freight forwarding: The company's freight forwarding business generated total gross revenue of $54.2 million for the quarter, a 180.2% increase from the same period in 2013. Net revenue margin was 10.3%, compared with 13.3% in 2013. The decrease in net revenue margin was due in part to the consolidation of the former Pacer freight forwarding operations into the XPO Global Logistics network, which shifted the revenue mix toward higher-revenue, lower-margin international transactions. Operating income was a loss of $903,000, compared with a gain of $478,000 a year ago, due in part to the consolidation of Pacer operations.
  • Corporate: Corporate SG&A expense for the second quarter of 2014 was $15.1 million, compared with $10.7 million for the second quarter of 2013. The higher corporate SG&A expense includes the allocation of expenses related to Pacer. Corporate SG&A for the second quarter includes: $627,000, or $516,000 after-tax, of integration charges related to the acquisition of Pacer; $1.3 million, or $1.1 million after-tax, of additional acquisition-related transaction costs; and $1.7 million, or $1.4 million after-tax, of litigation costs.

Six Months 2014 Financial Results

For the six months ended June 30, 2014, the company reported total revenue of $863.4 million, a 243.9% increase from the first six months of 2013.

Net loss was $41.9 million for the first six months of 2014, compared with net loss of $31.9 million for the same period last year. The company reported a six-month net loss available to common shareholders of $43.4 million, or a loss of $0.92 per diluted share, compared with a net loss of $33.4 million, or a loss of $1.84 per diluted share, for the same period in 2013.

Adjusted EBITDA was a gain of $14.8 million for the first six months of 2014, compared with a loss of $22.1 million for the same period in 2013. Adjusted EBITDA excludes $11.4 million of transaction and integration costs related to the acquisition of Pacer, and includes $3.8 million and $2.1 million of non-cash share-based compensation for 2014 and 2013, respectively. A reconciliation of adjusted EBITDA to net income is provided in the attached financial table.

Rebrands Expedited Transportation and Last Mile Operations

In June, the company rebranded two of its core businesses to further its market strategy of serving customers as one, integrated portfolio of supply chain services under the XPO brand. The Express-1 expedited transportation business now operates as XPO Express, and the 3PD last mile business now operates as XPO Last Mile. More information about these services can be found at www.xpo-express.com and www.xpolastmile.com, respectively.

Conference Call

The company will hold a conference call on Wednesday, July 30, 2014, at 9:30 a.m. Eastern Time. Participants can call toll-free (from U.S./Canada) 1-800-708-4540; international callers dial +1-847-619-6397. A live webcast of the conference will be available on the investor relations area of the company's website, www.xpologistics.com/investors. The conference will be archived until August 29, 2014. To access the replay by phone, call toll-free (from U.S./Canada) 1-888-843-7419; international callers dial +1-630-652-3042. Use participant passcode 37627194.

About XPO Logistics, Inc.

XPO Logistics, Inc. (NYSE: XPO) is one of the fastest growing providers of transportation logistics services in North America: the fourth largest freight brokerage firm, the third largest provider of intermodal services, the largest provider of last-mile logistics for heavy goods, and the largest manager of expedited shipments, with growing positions in managed transportation, global freight forwarding and less-than-truckload brokerage. The company facilitates more than 31,000 deliveries a day throughout the U.S., Mexico and Canada.

XPO Logistics has 148 locations and approximately 3,100 employees. Its three business segments - freight brokerage, expedited transportation and freight forwarding - utilize relationships with ground, rail, sea and air carriers to serve over 14,000 customers in the manufacturing, industrial, retail, commercial, life sciences and government sectors. The company has more than 3,600 trucks under contract to its drayage, expedited and last-mile subsidiaries, and has access to additional capacity through its relationships with over 27,000 other carriers. For more information: www.xpologistics.com

 Non-GAAP Financial Measures

This press release contains certain non-GAAP financial measures as defined under Securities and Exchange Commission ("SEC") rules, such as adjusted net loss available to common shareholders and adjusted EPS, in each case for the quarter ended June 30, 2014, and earnings (loss) before interest, taxes, depreciation and amortization ("EBITDA") and adjusted EBITDA for the quarters ended June 30, 2014 and 2013. As required by SEC rules, we provide reconciliations of these measures to the most directly comparable measure under United States generally accepted accounting principles ("GAAP"), which are set forth in the attachments to this release. We believe that adjusted net loss available to common shareholders improves comparability from period to period by removing the impact of nonrecurring expense items related to our rebranding of Express-1 to XPO Express and our acquisition of Pacer, which we completed on March 31, 2014. We believe that EBITDA and adjusted EBITDA improve comparability from period to period by removing the impact of our capital structure (interest expense from our outstanding debt), asset base (depreciation and amortization) and tax consequences, and, in the case of adjusted EBITDA, non-recurring costs related to the Pacer acquisition. In addition to its use by management, we believe that EBITDA and adjusted EBITDA are measures widely used by securities Analysts, investors and others to evaluate the financial performance of companies in our industry. Other companies may calculate EBITDA and adjusted EBITDA differently, and therefore our measures may not be comparable to similarly titled measures of other companies. EBITDA and adjusted EBITDA are not measures of financial performance or liquidity under GAAP and should not be considered in isolation or as an alternative to net income, cash flows from operating activities and other measures determined in accordance with GAAP. Items excluded from EBITDA and adjusted EBITDA are significant and necessary components of the operations of our business, and, therefore, EBITDA and adjusted EBITDA should only be used as supplemental measures of our operating performance.

Forward-looking Statements

This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including the company's full year 2014 financial targets. All statements other than statements of historical fact are, or may be deemed to be, forward-looking statements. In some cases, forward-looking statements can be identified by the use of forward-looking terms such as "anticipate," "estimate," "believe," "continue," "could," "intend," "may," "plan," "potential," "predict," "should," "will," "expect," "objective," "projection," "forecast," "goal," "guidance," "outlook," "effort," "target" or the negative of these terms or other comparable terms. However, the absence of these words does not mean that the statements are not forward-looking. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions and expected future developments, as well as other factors we believe are appropriate in the circumstances.

These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions that may cause actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. Factors that might cause or contribute to a material difference include those discussed in XPO's filings with the SEC and the following: economic conditions generally; competition; XPO's ability to find suitable acquisition candidates and execute its acquisition strategy; the expected impact of the acquisitions of New Breed and ACL, including the expected impact on XPO's results of operations; the ability to obtain the requisite regulatory approvals and the satisfaction of other conditions to consummation of the New Breed transaction; the ability to realize anticipated synergies and cost savings with respect to acquired companies; XPO's ability to raise debt and equity capital; XPO's ability to attract and retain key employees to execute its growth strategy, including New Breed's and ACL's management teams; litigation, including litigation related to alleged misclassification of independent contractors; the ability to develop and implement a suitable information technology system; the ability to maintain positive relationships with XPO's networks of third-party transportation providers; the ability to retain XPO's and acquired companies' largest customers; XPO's ability to successfully integrate New Breed, ACL and other acquired businesses; rail and other network changes; weather and other service disruptions; and governmental regulation. All forward-looking statements set forth in this press release are qualified by these cautionary statements and there can be no assurance that the actual results or developments anticipated will be realized or, even if substantially realized, that they will have the expected consequences to, or effects on, XPO or its businesses or operations. Forward-looking statements set forth in this document speak only as of the date hereof, and XPO undertakes no obligation to update forward-looking statements to reflect subsequent events or circumstances, changes in expectations or the occurrence of unanticipated events except to the extent required by law.

Investor Contact:

XPO Logistics, Inc.

Tavio Headley, +1-203-930-1602

tavio.headley@xpologistics.com

Media Contacts:

Brunswick Group

Gemma Hart, Darren McDermott, +1-212-333-3810





XPO Logistics, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
(In thousands, except per share data)
            
  Three Months Ended   Six Months Ended
  June 30,   June 30,
  2014   2013    2014   2013
            
Revenue $ 581,009   $ 137,091   $ 863,412   $ 251,090
Operating expenses            
       Cost of purchased transportation and services   459,139    117,751    683,145    215,490
       Direct operating expense   27,212               -      31,092               -  
       Sales, general and administrative expense   106,553    33,355    182,431    60,982
              Total operating expenses 592,904   151,106   896,668   276,472
Operating loss (11,895)   (14,015)   (33,256)   (25,382)
       Other expense   235    167    250    58
       Interest expense 3,403   3,106   13,461   6,170
Loss before income tax provision   (15,533)    (17,288)    (46,967)    (31,610)
       Income tax (benefit) provision (1,771)   74   (5,070)   296
Net loss   (13,762)    (17,362)    (41,897)    (31,906)
       Cumulative preferred dividends   (733)    (743)    (1,475)    (1,486)
Net loss available to common shareholders $ (14,495)   $ (18,105)   $ (43,372)   $ (33,392)
            
Basic loss per share            
       Net loss $ (0.28)   $ (1.00)   $ (0.92)   $ (1.84)
Diluted loss per share            
       Net loss $ (0.28)   $ (1.00)   $ (0.92)   $ (1.84)
Weighted average common shares outstanding            
       Basic weighted average common shares outstanding   52,565    18,180    46,970    18,107
       Diluted weighted average common shares outstanding   52,565    18,180    46,970    18,107


XPO Logistics, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(In thousands)
       
   Six Months Ended
   June 30,
   2014    2013
Operating activities      
 Net loss $ (41,897)   $ (31,906)
Adjustments to reconcile net loss to net cash from operating activities      
  Provisions for allowance for doubtful accounts   3,180    627
  Depreciation and amortization   36,543    3,349
  Stock compensation expense   3,843    2,147
  Accretion of debt   2,663    2,916
  Deferred tax expense   (7,071)    167
  Other   2,335    (130)
Changes in assets and liabilities, net of effects of acquisitions:      
  Accounts receivable   (57,334)    (24,134)
  Income tax payable   2,441    (732)
  Prepaid expense and other current assets   (3,551)    (275)
  Other long-term assets   (7,101)    (28)
  Accounts payable   37,791    (4,013)
  Accrued expenses and other liabilities   1,552    2,939
       
Cash flows used by operating activities (26,606)   (49,073)
Investing activities      
  Acquisition of businesses, net of cash acquired   (200,999)    (19,660)
  Payment for purchases of property and equipment   (9,822)    (3,864)
  Other   265                   125
Cash flows used by investing activities (210,556)   (23,399)
Financing activities      
  Repayment of borrowings on revolving credit facility   (75,000)                     -  
  Proceeds from stock offering, net   413,164                     -  
  Payment for cash held as collateral in lending arrangement   (8,503)                     -  
  Dividends paid to preferred stockholders   (1,475)    (1,486)
  Other   (928)    (180)
Cash flows provided (used) by financing activities 327,258   (1,666)
       
Net increase (decrease) in cash   90,096    (74,138)
Cash and cash equivalents, beginning of period 21,524   252,293
Cash and cash equivalents, end of period $ 111,620   $ 178,155
       
Supplemental disclosure of cash flow information:      
       
  Cash paid for interest $ 4,726   $ 3,337
  Cash (received) paid for income taxes $ (291)   $ 906
  Equity portion of acquisition purchase price $ 108,187   $ 3,089


Freight Brokerage
Summary Financial Table
(Unaudited)
(In thousands)
                      
  Three Months Ended June 30,   Six Months Ended June 30,
  2014    2013    $ Variance       Change %   2014    2013    $ Variance       Change %
                         
Revenue $ 493,390   $ 95,360   $ 398,030   417.4%   $ 725,078   $ 173,590   $ 551,488   317.7%
Cost of purchased transportation and services   388,282    82,793    305,489   369.0%    575,654    150,957    424,697   281.3%
    Net revenue 105,108   12,567   92,541   736.4%   149,424   22,633   126,791   560.2%
Direct operating expense   27,212              -      27,212   100.0%    31,092              -      31,092   100.0%
SG&A expense                      
  Salaries & benefits   38,795    12,367    26,428   213.7%    64,321    22,530    41,791   185.5%
  Other SG&A expense   11,339    3,031    8,308   274.1%    19,180    4,926    14,254   289.4%
  Purchased services   4,736    979    3,757   383.8%    6,808    1,793    5,015   279.7%
  Depreciation & amortization   18,595    1,180    17,415   1475.8%    27,589    2,194    25,395   1157.5%
Total SG&A expense 73,465   17,557   55,908   318.4%   117,898   31,443   86,455   275.0%
Operating income (loss) $ 4,431   $ (4,990)   $ 9,421   -188.8%   $ 434   $ (8,810)   $ 9,244   -104.9%

Note: Total depreciation and amortization for the Freight Brokerage reportable segment included in both direct operating expense and SG&A, was $19,271,000 and $1,180,000 for the three-months ended June 30, 2014 and 2013, respectively, and $28,264,000 and $2,194,000 for the six-months ended June 30, 2014 and 2013, respectively.

Freight Brokerage
Key Data
(In thousands, except personnel data)
            
            
   3 Mos Ended    3 Mos Ended    6 Mos Ended    6 Mos Ended
   June 30,    June 30,    June 30,    June 30,
  2014   2013   2014   2013
Revenue            
   Truckload, LTL, and Intermodal $            387,492   $              95,360   $            532,076   $            173,590
   Last Mile              105,898                        -                 193,002                        -  
Total Revenue $            493,390   $              95,360   $            725,078   $            173,590
            
Net Revenue            
         Truckload and LTL $              23,894   $              12,489   $              43,612   $              22,582
         Intermodal              50,149                      78                50,351                      51
   Total Truckload, LTL, and Intermodal                74,043                 12,567                 93,963                 22,633
   Last Mile                31,065                        -                   55,461                        -  
Total Net Revenue $            105,108   $              12,567   $            149,424   $              22,633
            
Net Revenue %            
   Truckload, LTL, and Intermodal   19.1%    13.2%    17.7%    13.0%
   Last Mile   29.3%                        -      28.7%                        -  
Overall Net Revenue % 21.3%   13.2%   20.6%   13.0%
            
Direct Operating Expense            
   Intermodal $              22,872   $                     -     $              22,872   $                     -  
   Last Mile                  4,340                        -                     8,220                        -  
Total Direct Operating Expense $              27,212   $                     -     $              31,092   $                     -  
            
Freight Brokerage personnel (end of period)                  2,245    788       

Note: Employee totals are as of period end, and primarily include the positions of shipper sales, carrier procurement and brokerage operations, and reflect the impact of recruitment and acquisitions.

Expedited Transportation
Summary Financial Table
(Unaudited)
(In thousands)
                      
  Three Months Ended June 30,   Six Months Ended June 30,
  2014    2013    $ Variance       Change %   2014    2013    $ Variance       Change %
                      
Revenue $ 36,231    $ 26,445   $ 9,786   37.0%   $ 70,041   $ 50,320   $ 19,721   39.2%
Cost of purchased transportation and services   25,067    22,235    2,832   12.7%    47,510    42,302    5,208   12.3%
    Net revenue 11,164   4,210   6,954   165.2%   22,531   8,018   14,513   181.0%
SG&A expense                      
  Salaries & benefits   4,376    2,016    2,360   117.1%    8,530    3,961    4,569   115.3%
  Other SG&A expense   1,670    513    1,157   225.5%    3,127    1,117    2,010   179.9%
  Purchased services   562    246    316   128.5%    996    535    461   86.2%
  Depreciation & amortization   4,919    248    4,671   1883.5%    6,497    465    6,032   1297.2%
Total SG&A expense 11,527   3,023   8,504   281.3%   19,150   6,078   13,072   215.1%
Operating (loss) income (363)   1,187   (1,550)   -130.6%   3,381   1,940   1,441   74.3%
  Accelerated amortization of Express-1 trade name   3,346              -      3,346   100.0%    3,346              -      3,346   100.0%
Adjusted operating income (loss) $ 2,983   $ 1,187   $ 1,796   151.3%   $ 6,727   $ 1,940   $ 4,787   246.8%

Note: Total depreciation and amortization for the Expedited Transportation reportable segment included in both cost of purchased transportation and services and SG&A, was $4,954,000 and $291,000 for the three-months ended June 30, 2014 and 2013, respectively, and $6,566,000 and $559,000 for the six-months ended June 30, 2014 and 2013, respectively.

Note: Please refer to the "Non-GAAP Financial Measures" section of the press release.

Freight Forwarding
Summary Financial Table
(Unaudited)
(In thousands)
                      
  Three Months Ended June 30,   Six Months Ended June 30,
  2014    2013    $ Variance       Change %   2014    2013    $ Variance       Change %
                      
Revenue $ 54,178   $ 19,338   $ 34,840   180.2%   $ 73,684   $ 35,571   $ 38,113   107.1%
Cost of purchased transportation and services   48,580    16,775    31,805   189.6%    65,373    30,622    34,751   113.5%
    Net revenue 5,598   2,563   3,035   118.4%   8,311   4,949   3,362   67.9%
SG&A expense                      
  Salaries & benefits   1,627    1,518    109   7.2%    3,262    2,951    311   10.5%
  Other SG&A expense   4,130    317    3,813   1202.8%    4,478    720    3,758   521.9%
  Purchased services   243    157    86   54.8%    320    247    73   29.6%
  Depreciation & amortization   501    93    408   438.7%    601    181    420   232.0%
Total SG&A expense 6,501   2,085   4,416   211.8%   8,661   4,099   4,562   111.3%
Operating (loss) income $ (903)   $ 478   $ (1,381)   -288.9%   $ (350)   $ 850   $ (1,200)   -141.2%


XPO Corporate
Summary of Sales, General & Administrative Expense
(Unaudited)
(In thousands)
                      
  Three Months Ended June 30,   Six Months Ended June 30,
  2014   2013   $ Variance       Change %   2014   2013   $ Variance       Change %
SG&A expense                                
 Salaries & benefits $ 6,952   $ 4,590   $ 2,362   51.5%   $ 16,795   $ 9,097   $ 7,698   84.6%
 Other SG&A expense   1,872    1,337    535   40.0%    5,492    2,696    2,796   103.7%
 Purchased services   5,692    4,532    1,160   25.6%    13,322    7,154    6,168   86.2%
 Depreciation &

 amortization
  544    231    313   135.5%    1,112    415    697   168.0%
Total SG&A expense $ 15,060   $ 10,690   $ 4,370   40.9%   $ 36,721   $ 19,362   $ 17,359   89.7%

Note: Intercompany eliminations included revenue of $2.8 million and $4.1 million for the three-months ended June 30, 2014 and 2013, respectively, and $5.4 million and $8.4 million for the six-months ended June 30, 2014 and 2013, respectively.

Reconciliation of Non-GAAP Measures
XPO Logistics, Inc.
Consolidated Reconciliation of EBITDA to Net Loss
(In thousands)
                
  Three Months Ended   Six Months Ended
  June 30,   June 30,
  2014   2013      Change %   2014   2013      Change %
                
Net loss available to common shareholders $ (14,495)    $ (18,105)    -19.9%   $ (43,372)   $ (33,392)   29.9%
Preferred dividends (733)   (743)   -1.3%   (1,475)   (1,486)   -0.7%
Net loss (13,762)   (17,362)   -20.7%   (41,897)   (31,906)   31.3%
Pacer debt commitment fee(1)   93               -     100.0%    4,624               -     100.0%
Other interest expense   3,310    3,106   6.6%    8,837    6,170   43.2%
Income tax (benefit) provision   (1,771)    74   -2493.2%    (5,070)    296   -1812.8%
Accelerated amortization of Express-1 trade name   3,346               -     100.0%    3,346               -     100.0%
Other depreciation and amortization   21,924    1,795   1121.4%    33,197    3,349   891.3%
EBITDA $ 13,140   $ (12,387)   -206.1%   $ 3,037   $ (22,091)   -113.7%
Pacer transaction and restructuring costs   627               -     100.0%    11,408               -     100.0%
XPO Express and XPO Last Mile rebranding costs   321               -     100.0%    321               -     100.0%
Adjusted EBITDA $ 14,088   $ (12,387)   -213.7%   $ 14,766   $ (22,091)   -166.8%

(1)Pacer debt commitment fee is recorded in interest expense.

Note: Please refer to the "Non-GAAP Financial Measures" section of the press release.

Reconciliation of Non-GAAP Measures
XPO Logistics, Inc.
Consolidated Reconciliation of GAAP Net Loss and Net Loss Per Share to Adjusted Net Loss and Net Loss Per Share
            
  Three Months Ended   Six Months Ended
  June 30,   June 30,
  2014   2013   2014   2013
            
GAAP net loss available to common shareholders $       (14,495)    $       (18,105)   $       (43,372)   $       (33,392)
   Accelerated amortization of Express-1 trade name           3,346                 -              3,346                 -  
   XPO Express and XPO Last Mile rebranding costs              321                 -                 321                 -  
   Pacer transaction and restructuring costs              627                 -             11,408                 -  
   Pacer debt commitment fee(1)                93               4,624    
   Adjustment to tax benefit          (1,460)              (3,883)    
Adjusted net loss available to common shareholders $       (11,568)   $       (18,105)   $       (27,556)   $       (33,392)
            
Adjusted basic loss per share            
       Adjusted net loss $          (0.22)   $          (1.00)   $          (0.59)   $          (1.84)
Adjusted diluted loss per share            
       Adjusted net loss $          (0.22)   $          (1.00)   $          (0.59)   $          (1.84)
Weighted average common shares outstanding            
       Basic weighted average common shares outstanding   52,565    18,180    46,970    18,107
       Diluted weighted average common shares outstanding   52,565    18,180    46,970    18,107

(1)Pacer debt commitment fee is recorded in interest expense.

Note: Please refer to the "Non-GAAP Financial Measures" section of the press release.

XPO Logistics, Inc.
Consolidated Calculation of Diluted Weighted Shares Outstanding
        
  Three Months Ended   Six Months Ended
  June 30, 2014   June 30, 2013   June 30, 2014   June 30, 2013
Basic common stock outstanding 52,564,636   18,179,570   46,969,847   18,106,564
        
Potentially Dilutive Securities:        
Shares underlying the conversion 10,476,430   10,610,714   10,489,784   10,610,714
 of preferred stock to common stock        
Shares underlying the conversion                    7,341,524                      8,749,239                      7,540,478                      8,749,239
 of the convertible senior notes        
Shares underlying  warrants to 7,765,457   6,262,380   7,886,891   6,302,668
 purchase common stock        
Shares underlying  stock options 497,716   526,813   513,254   533,977
 to purchase common stock        
Shares underlying  restricted stock units 714,896   436,275   657,583   418,898
  26,796,023   26,585,421   27,087,990   26,615,496
       
Diluted weighted shares outstanding 79,360,659   44,764,991   74,057,837   44,722,060

Note: For dilution purposes, GAAP requires diluted shares to be reflected on a weighted average basis, which takes into account the portion of the period in which the diluted shares were outstanding. The table above reflects the weighted average diluted shares for the periods presented. The impact of this dilution was not reflected in the earnings per share calculations on the Condensed Consolidated Statements of Operations because the impact was anti-dilutive. The treasury method was used to determine the shares underlying the warrants to purchase common stock with an average closing market price of common stock of $26.41 per share and $16.85 per share for the three months ended June 30, 2014 and 2013, respectively, and $27.61 per share and $17.00 per share for the six months ended June 30, 2014 and 2013, respectively.



XPO 2Q14 Press Release






This announcement is distributed by NASDAQ OMX Corporate Solutions on behalf of NASDAQ OMX Corporate Solutions clients.

The issuer of this announcement warrants that they are solely responsible for the content, accuracy and originality of the information contained therein.

Source: XPO Logistics, Inc. via Globenewswire


HUG#1842851



 

Kurs- und weitere Informationen zum Thema:

XPO LOGISTICS

Aktuelle Diskussionen zum Thema:


Aktuelle Nachrichten zum Unternehmen:


Alle Nachrichten zum Unternehmen

Aktuelle Analysen zu den Unternehmen:

XPO LOGISTICS
Weitere Meldungen
 
29.07 XPO Logistics Announces S.
29.07 XPO Logistics to Acquire N.
29.07 Ad hoc: OSRAM Licht AG:.
29.07 AMG Advanced Metallurgica.
29.07 Ad hoc: Allgeier SE: Allgeie.
29.07 Medigene AG : Veröffentlic.
29.07 Medigene AG : Veröffentlic.
29.07 Ad hoc: ALLGEIER SE: All.
29.07 SSAB has announced, that .
29.07 Delhaize Group second quart.
29.07 DGAP-Regulatory: UniCredit .
29.07 DGAP-Regulatory: UniCredit .
29.07 Ahlstrom to publish January.
29.07 Flagging notification in acco.
29.07 Ad hoc: COLEXON Energy .
29.07 DGAP-Regulatory: Sberbank:.
29.07 DGAP-Regulatory: Sberbank:.
29.07 Ad hoc: Airbus terminates p.
29.07 SSAB has announced final .
29.07 Intervest Offices & Wareho.
29.07 Vastned Retail Belgium : Ha.
29.07 Systemair's Annual General .
28.07 Eastman Announces Second.
28.07 SDRL -Disclosure of Large .
28.07 Disclosure of Large Shareho.
28.07 Ad hoc: Feike AG: Ende de.
28.07 Ad hoc: Symrise AG: Kapit.
28.07 Ad hoc: Wirecard AG: Erfo.
28.07 Mitteilung über Geschäfte vo.
28.07 Director's Dealings announce.


Umfrage
 
Welche Social Networks nutzen Sie meistens?
Facebook
keine
Twitter
Xing
Linked in
Youtube
myspace
Google+
Wikipedia
andere


Stimmen: 6658 , Ergebnis


Kurssuche
Status: nicht eingeloggt

Registrieren | Passwort vergessen?
 
 
Im Bereich Nachrichten:
Metro AG: Geht der Kursabsturz noch heftiger weiter?
Experte: Stefan Hofmann, STOCK-WORLD
Kolumnen
DAX testet erneut die ...
Thomas Heydrich, Systemstrading.de (29.07.14)
Experte: Thomas Heydrich, Systemstrading.de
DAX macht gute Miene ...
Jens Klatt, Chefanalyst von DailyFX (29.07.14)
Experte: Jens Klatt, Chefanalyst von DailyFX
FMC im Sommercheck
Feingold-Research, (29.07.14)
Experte: Feingold-Research,
Investoren mit neuem Mut ...
IG Markets, (29.07.14)
Experte: IG Markets,
DAX: Ist dies die Woche ...
S. Böhm, DaxVestor (29.07.14)
Experte: S. Böhm, DaxVestor
ETFs: Anleger bleiben am ...
Redaktion boerse-frankf., Deutsche Börse AG (29.07.14)
Experte: Redaktion boerse-frankfurt.de, Deutsche Börse AG
S&P-500-Index - Neue ...
Jürgen Sterzbach, www.boerse-daily.de (29.07.14)
Experte: Jürgen Sterzbach, www.boerse-daily.de
DAX notiert wieder über ...
Cornelia Frey, Börse Stuttgart AG (29.07.14)
Experte: Cornelia Frey, Börse Stuttgart AG
Metro AG: Geht der ...
Stefan Hofmann, STOCK-WORLD (29.07.14)
Experte: Stefan Hofmann, STOCK-WORLD
LED-Produzent Aixtron ...
Heiko Weyand, Zertifikate-Experte HSB. (29.07.14)
Experte: Heiko Weyand, Zertifikate-Experte HSBC Trinkaus
WIRECARD: Goldman ...
Chefredaktion, financial.de (29.07.14)
Experte: Chefredaktion, financial.de
DAX pendelt um 9.600 ...
CMC Markets, (29.07.14)
Experte: CMC Markets,
Niquet's World
Neues vom Portal
 
Volkswagen Bank: Zukunftsorientiertheit, Komplexität und finanzielle ...
Letzte Börsen-Meldung
 
Letzte Börsen-Analyse
 
Top-Klicks News
 
Top-Klicks Analysen