Forward Air Corporation (FWRD) Bundle
Understanding Forward Air Corporation (FWRD) Revenue Streams
Understanding Forward Air Corporation's Revenue Streams
Forward Air Corporation's total operating revenues for the nine months ended September 30, 2024, reached $1,841,416 (in thousands), showing a significant increase of 78.4% compared to $1,032,307 for the same period in 2023. This growth was primarily driven by contributions from various segments, particularly the Omni Logistics segment, which contributed $871,232 to revenue.
Revenue Breakdown by Segment
The revenue contributions from different segments are as follows:
| Segment | Revenue (2024) | Revenue (2023) | Change ($) | Change (%) |
|---|---|---|---|---|
| Omni Logistics | $871,232 | $0 | $871,232 | N/A |
| Expedited Freight | $849,284 | $817,888 | $31,396 | 3.8% |
| Intermodal | $173,003 | $214,603 | ($41,600) | (19.4%) |
Year-over-Year Revenue Growth Rate
For the nine months ended September 30, 2024, the year-over-year revenue growth rate reflects a substantial increase of 78.4%. The breakdown shows:
- Omni Logistics segment introduced new revenue streams.
- Expedited Freight segment saw a modest growth of 3.8%.
- Intermodal segment experienced a decline of 19.4%.
Contribution of Different Business Segments to Overall Revenue
The contribution of each segment to the total revenue is highlighted below:
| Segment | Percentage of Total Revenue (2024) |
|---|---|
| Omni Logistics | 47.4% |
| Expedited Freight | 46.2% |
| Intermodal | 9.4% |
Analysis of Significant Changes in Revenue Streams
The most notable change in revenue streams occurred with the introduction of the Omni Logistics segment, which added significant revenue in 2024. Conversely, the Intermodal segment faced a decline of $41,600, attributed to decreased demand and operational challenges. The Expedited Freight segment maintained steady growth, benefiting from increased tonnage and shipment volumes despite a slight decline in revenue per hundredweight.
Overall, Forward Air Corporation's revenue performance as of 2024 highlights both growth opportunities and challenges across its various segments.
A Deep Dive into Forward Air Corporation (FWRD) Profitability
A Deep Dive into Forward Air Corporation's Profitability
Gross Profit Margin: For the nine months ended September 30, 2024, the gross profit margin was -61.6%, down from 6.3% for the same period in 2023.
Operating Profit Margin: The operating profit margin for the nine months ended September 30, 2024, stood at -61.9%, a significant decrease from 8.2% in 2023.
Net Profit Margin: The net profit margin for the nine months ended September 30, 2024, was -42.4%, compared to 6.4% for the same period in 2023.
Trends in Profitability Over Time
In the most recent nine-month period, operating revenues increased by $809,109, or 78.4%, reaching $1,841,416 compared to $1,032,307 in the previous year. However, total operating expenses surged by $2,033,110, or 214.7%, totaling $2,980,207 in 2024, largely due to the inclusion of expenses from the Omni Logistics segment and a goodwill impairment charge of $1,107,465.
Comparison of Profitability Ratios with Industry Averages
| Metric | Forward Air (2024) | Industry Average |
|---|---|---|
| Gross Profit Margin | -61.6% | 20.5% |
| Operating Profit Margin | -61.9% | 10.2% |
| Net Profit Margin | -42.4% | 5.0% |
Analysis of Operational Efficiency
The operational efficiency of Forward Air has significantly declined. The company's biggest expense, purchased transportation, increased by $495,228, or 113.6%, to $931,072 for the nine months ended September 30, 2024. Salaries, wages, and employee benefits also rose by $190,399, or 88.2%, totaling $406,382.
Depreciation and amortization expenses increased by $66,495, or 167.0%, reaching $106,321. Other operating expenses also surged to $234,175, an increase of $100,957, or 75.8%.
Summary of Key Financial Metrics
| Metric | 2024 (9 months) | 2023 (9 months) |
|---|---|---|
| Operating Revenues | $1,841,416 | $1,032,307 |
| Total Operating Expenses | $2,980,207 | $947,097 |
| Net (Loss) Income | $(1,095,476) | $65,607 |
| Basic Net (Loss) Income per Share | $(28.95) | $2.51 |
Debt vs. Equity: How Forward Air Corporation (FWRD) Finances Its Growth
Debt vs. Equity: How Forward Air Corporation Finances Its Growth
As of September 30, 2024, Forward Air Corporation reported a total long-term debt of $1,673,292,000, which includes:
- Term Loan, expiring 2030: $1,045,000,000
- Senior Secured Notes, maturing 2031: $725,000,000
- Debt issuance discount: $(55,601,000)
- Debt issuance costs: $(41,107,000)
The current portion of debt and finance lease obligations stands at $16,741,000.
The company's debt-to-equity ratio is calculated by comparing total debt to total equity. As of September 30, 2024, the total equity is reported at $336,534,000. Thus, the debt-to-equity ratio is approximately:
Debt-to-Equity Ratio = Total Debt / Total Equity = $1,673,292,000 / $336,534,000 ≈ 4.97
This ratio significantly exceeds the industry average, which typically hovers around 1.0 to 2.0, indicating a high reliance on debt financing relative to equity.
Recent Debt Issuances and Refinancing Activity
In connection with the Omni Acquisition, Forward Air completed a private offering of $725,000,000 in senior secured notes due in 2031, with an interest rate of 9.5% per annum. The proceeds were utilized to finance part of the cash consideration payable for the acquisition and associated transaction costs.
As of October 2023, the company had no outstanding borrowings under its revolving credit facility, reflecting a strategic shift towards utilizing long-term debt instruments.
Balancing Debt Financing and Equity Funding
Forward Air has maintained a focus on leveraging debt financing to support its growth initiatives, particularly through acquisitions. The recent acquisition of Omni Logistics, which cost approximately $2,313,653,000, of which $1,565,242,000 was paid in cash, illustrates this strategy. The company has also engaged in equity funding, as evidenced by the issuance of shares during the acquisition process, which amounted to $223,425,000.
| Debt Instrument | Amount ($) | Maturity | Interest Rate (%) |
|---|---|---|---|
| Term Loan | 1,045,000,000 | 2030 | N/A |
| Senior Secured Notes | 725,000,000 | 2031 | 9.5 |
| Debt Issuance Costs | (41,107,000) | N/A | N/A |
| Total Long-term Debt | 1,673,292,000 | N/A | N/A |
Despite the high debt levels, Forward Air's management has indicated a commitment to maintaining financial flexibility and adhering to covenants associated with its debt instruments. As of September 30, 2024, the company reported compliance with all required covenants, which include maintaining a specific leverage ratio.
Assessing Forward Air Corporation (FWRD) Liquidity
Assessing Forward Air Corporation's Liquidity
Current Ratio: As of September 30, 2024, the current ratio was 0.66, reflecting current assets of $189,070 and current liabilities of $286,660.
Quick Ratio: The quick ratio stood at 0.56, calculated using quick assets of $136,616 (cash and cash equivalents) over current liabilities of $286,660.
Working Capital Trends
Working capital, defined as current assets minus current liabilities, was -$97,590 for the period ending September 30, 2024, indicating potential liquidity challenges.
Cash Flow Statements Overview
| Cash Flow Activity | 9 Months Ended September 30, 2024 (in thousands) | 9 Months Ended September 30, 2023 (in thousands) |
|---|---|---|
| Net cash (used in) provided by operating activities | -$45,770 | $142,120 |
| Net cash used in investing activities | -$1,592,878 | -$75,508 |
| Net cash used in financing activities | -$169,394 | -$93,591 |
| Total cash, cash equivalents, and restricted cash equivalents at end of period | $138,156 | $18,843 |
Potential Liquidity Concerns or Strengths
The significant increase in cash outflows from operating activities, down from $142,120 in 2023 to -$45,770 in 2024, raises concerns about operational efficiency and cash generation capability.
Moreover, the net cash used in investing activities surged to -$1,592,878 in 2024, primarily due to the acquisition of Omni Logistics, which had a cash consideration of $1,565,242. This acquisition poses a risk to liquidity in the short term.
Conversely, cash and cash equivalents increased to $136,616 in 2024 from $18,843 in the previous year, indicating a strong liquidity position at the close of the period despite cash flow challenges during operations.
Is Forward Air Corporation (FWRD) Overvalued or Undervalued?
Valuation Analysis
In assessing the financial health of the company, we focus on key valuation metrics including price-to-earnings (P/E), price-to-book (P/B), and enterprise value-to-EBITDA (EV/EBITDA) ratios.
Valuation Ratios
The following table summarizes the valuation ratios for the company:
| Metric | Value |
|---|---|
| Price-to-Earnings (P/E) Ratio | -9.92 |
| Price-to-Book (P/B) Ratio | 0.61 |
| Enterprise Value-to-EBITDA (EV/EBITDA) Ratio | 22.3 |
Stock Price Trends
The stock price has experienced significant fluctuations over the past 12 months. As of September 30, 2024, the stock price was approximately $26.50. The following table details the stock price performance over the last year:
| Date | Stock Price |
|---|---|
| September 2023 | $35.00 |
| December 2023 | $30.00 |
| March 2024 | $28.00 |
| June 2024 | $25.00 |
| September 2024 | $26.50 |
Dividend Yield and Payout Ratios
The company has not declared any dividends in the current year. The last recorded dividend was $0.72 per share in 2023, leading to a dividend yield of 2.5% at that time. The payout ratio was 0% for the current year due to no dividends being paid.
Analyst Consensus on Stock Valuation
Analyst consensus indicates a mixed outlook for the stock. The current ratings are as follows:
| Rating | Number of Analysts |
|---|---|
| Buy | 3 |
| Hold | 5 |
| Sell | 2 |
In summary, the valuation metrics suggest that the company is currently undervalued based on its P/B ratio but presents a mixed picture when considering P/E and EV/EBITDA ratios. The stock price trends and analyst ratings further complicate the assessment, highlighting the volatility and uncertainty surrounding its future performance.
Key Risks Facing Forward Air Corporation (FWRD)
Key Risks Facing Forward Air Corporation
Industry Competition: The logistics and freight industry is highly competitive, with significant pressure from both traditional carriers and emerging technology-driven logistics companies. This competition can impact pricing and market share, leading to reduced profitability.
Regulatory Changes: The company is subject to various regulations that govern transportation and logistics operations. Changes in regulations, such as environmental regulations or labor laws, can increase operational costs or limit operational flexibility.
Market Conditions: Economic downturns can adversely affect demand for freight services. For instance, fluctuations in fuel prices can significantly impact operating expenses, which rose to $2,980,207 for the nine months ended September 30, 2024, from $947,097 in the prior year.
Operational Risks
Operational risks include potential disruptions in the supply chain, labor shortages, and reliance on third-party carriers. As of September 30, 2024, the company reported a net loss of $1,095,476, a stark contrast to a net income of $65,607 in the previous year. This shift highlights vulnerabilities in operational efficiency and cost management.
Financial Risks
Financial risks encompass rising interest rates and increased debt levels. The weighted-average interest rate on borrowings under the Revolving Credit Facility increased to 9.56% in 2024 compared to 6.24% in 2023. Such increases can lead to higher interest expenses, which were reported at $140,788 for the nine months ending September 30, 2024, compared to $7,595 in the same period last year.
Strategic Risks
Strategic risks include the company’s recent acquisition activities, which can lead to integration challenges. The recent acquisition resulted in a goodwill impairment charge of $1,107,465. This reflects the potential for overvaluation of assets during acquisitions, impacting overall financial stability.
Mitigation Strategies
The company has implemented various strategies to mitigate risks, including diversifying its service offerings and enhancing operational efficiency. However, specific details regarding ongoing mitigation efforts were not disclosed in recent filings.
| Risk Factor | Description | Impact | Current Financial Data |
|---|---|---|---|
| Industry Competition | High competition affecting pricing and market share | Reduced profitability | Operating revenues increased by 78.4% to $1,841,416 |
| Regulatory Changes | Changes in regulations increasing operational costs | Limit operational flexibility | Operating expenses rose to $2,980,207 |
| Market Conditions | Economic downturns impacting demand for freight services | Increased operational costs | Net loss of $1,095,476 |
| Financial Risks | Rising interest rates and debt levels | Higher interest expenses | Interest expense of $140,788 |
| Strategic Risks | Acquisition integration challenges | Potential overvaluation of assets | Goodwill impairment of $1,107,465 |
Future Growth Prospects for Forward Air Corporation (FWRD)
Future Growth Prospects for Forward Air Corporation
Analysis of Key Growth Drivers
Forward Air Corporation is poised for growth through strategic initiatives and market expansions. The acquisition of Omni Logistics has significantly enhanced its service offerings and revenue potential. For the nine months ended September 30, 2024, operating revenues reached $1,841,416, a 78.4% increase compared to $1,032,307 for the same period in 2023. This growth was primarily driven by the inclusion of $871,232 from the Omni Logistics segment.
Future Revenue Growth Projections and Earnings Estimates
Pro forma revenue projections indicate that if the Omni Logistics segment had been included from the start of 2023, total revenues for the nine months ended September 30, 2024, would have been approximately $1,923,416, compared to $2,002,935 for the same period in 2023. This reflects a strategic focus on maximizing revenue through integrated service offerings.
Strategic Initiatives or Partnerships
The company has implemented various strategic initiatives, including investments in technology and operating equipment, with capital expenditures amounting to $29,810 in the first nine months of 2024. Partnerships with third-party carriers and continued expansion of their terminal footprint are also key strategies aimed at enhancing operational efficiency and service reach.
Competitive Advantages
Forward Air's competitive advantages include an asset-light business model that enables flexibility and responsiveness to market demands. The company reported a significant increase in operating revenues for the Expedited Freight segment, reaching $849,284 for the nine months ended September 30, 2024, compared to $817,888 in the prior year. Such performance underscores the effectiveness of their strategic positioning in the logistics sector.
| Metric | 2024 (YTD) | 2023 (YTD) | Change ($) | Change (%) |
|---|---|---|---|---|
| Operating Revenues | $1,841,416 | $1,032,307 | $809,109 | 78.4% |
| Pro Forma Revenue | $1,923,416 | $2,002,935 | ($79,519) | (4.0%) |
| Capital Expenditures | $29,810 | $22,080 | $7,730 | 35.0% |
| Expedited Freight Revenues | $849,284 | $817,888 | $31,396 | 3.8% |
Conclusion
With a robust growth strategy and promising financial metrics, Forward Air Corporation is well-positioned to capitalize on emerging opportunities in the logistics market. The integration of Omni Logistics and the expansion of service capabilities are expected to further enhance revenue streams.
Forward Air Corporation (FWRD) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- Forward Air Corporation (FWRD) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Forward Air Corporation (FWRD)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Forward Air Corporation (FWRD)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.