UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_________________
FORM
_________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
_______________________________
(Exact name of registrant as specified in its charter)
_______________________________
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code: (
_______________________________
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)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
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.
ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On July 30, 2019, Hub Group, Inc. issued a press release announcing its second quarter 2019 operating results. The press release is furnished as Exhibit 99.1 to this Form 8-K.
Item 9.01 FINANCIAL STATEMENTS AND EXHIBITS
| (a) | Not Applicable. | |
| (b) | Not Applicable. | |
| (c) | Not Applicable. | |
| (d) | A list of exhibits filed herewith is contained on the Exhibit Index which immediately precedes such exhibits and is incorporated herein by reference. |
SIGNATURE
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.
| HUB GROUP, INC. | ||
| Date: July 31, 2019 | By: | /s/ Terri A. Pizzuto |
| Terri A. Pizzuto | ||
| Executive Vice President, Chief Financial Officer and Treasurer | ||
EXHIBIT INDEX
Exhibit No.
EXHIBIT 99.1
Hub Group, Inc. Reports Record Second Quarter 2019 Results
Highlights of the quarter
- Record EPS from continuing operations of $0.87, 71% growth
- 31% increase in gross margin
- 60% increase in operating income
- Operating margin improved 160 basis points to 4.4%
- EBITDA increased 55% to $69.4 million
OAK BROOK, Ill., July 30, 2019 (GLOBE NEWSWIRE) -- Hub Group, Inc. (NASDAQ:HUBG) announced second quarter 2019 net income of $29.2 million, or diluted earnings per share of $0.87. Income from continuing operations for the second quarter 2018 was $17.2 million, or $0.51 per diluted share.
Results of Continuing Operations
Revenue for the current quarter increased by 3% to $921.2 million compared with $894.7 million for the second quarter 2018 as a result of our success in providing multimodal solutions to our customers and the addition of the CaseStack business in December 2018. Operating income for the current quarter increased 60% to $40.7 million versus $25.4 million for the second quarter 2018, primarily as a result of improved yield management and our intense focus on reducing costs while maintaining the highest levels of service. Operating margin expanded to 4.4% for the current quarter, as compared to 2.8% in the prior year quarter.
Second quarter intermodal revenue increased 1% to $542.9 million due primarily to a continued focus on yield management and enhanced efficiency, partially offset by a 7% decline in volume. Volume was down compared to the prior year due to a softening demand environment, increased truckload and intermodal competition, and a 2% volume decrease from lane cancellations and weather disruption. Intermodal gross margin increased compared to the second quarter of 2018 primarily due to our yield management strategy, improved efficiency and better purchasing, partially offset by decreased volumes and rail cost increases.
Truck brokerage revenue decreased 7% to $107.1 million in the second quarter of 2019 compared to the same quarter of last year. Truck brokerage handled 18% more loads while fuel, price and mix combined were down 25% due primarily to the addition of the CaseStack LTL brokerage business. Contractual truckload volume represented 86% of total truckload volume compared to 81% in the second quarter of 2018. Truck brokerage gross margin increased due to a higher load count, further benefits from our new operating model and yield management strategy, as well as our new technology platform.
Second quarter logistics revenue grew 15% to $193.5 million. Revenue and gross margin expanded due to the addition of CaseStack, benefits from continuous improvements and cross selling to our customers and improved yield management.
Dedicated revenue increased 5% to $77.7 million compared to the same quarter in the prior year due to improved pricing and growth with new accounts which was offset partially by lost business. Dedicated gross margin improved compared to the second quarter of 2018 due to implementation of our yield management processes and improved operational discipline. We ended the quarter with approximately 1,300 tractors and 5,200 trailers for Dedicated.
Costs and expenses increased to $92.0 million in the second quarter of 2019 compared to $75.6 million in the second quarter of 2018 due primarily to costs and expenses of $12.7 million related to CaseStack (which includes $2.3 million of non-cash amortization expense), the absence of a $3.6 million Dedicated contingent earn out adjustment in the prior year, partially offset by a decrease of $1.0 million in compensation expense. Costs and expenses include a total of $3.4 million of non-cash amortization expense related to CaseStack and Hub Group Dedicated and $0.6 million of compensation expense associated with restricted stock issued to CaseStack management in connection with the acquisition.
Results of Discontinued Operations
Income from discontinued operations related to the sale of our Mode segment for the second quarter of 2018 was $4.9 million, or $0.15 per diluted share.
Cash Flow and Capitalization
Our capital expenditures for the second quarter 2019 totaled $11.7 million, primarily for tractors and technology investments. At June 30, 2019, we had cash and cash equivalents of $150 million.
2019 Outlook
We expect that our 2019 diluted earnings per share will range from $3.30 to $3.40. We estimate mid-single digit revenue growth for the full year. We expect gross margin as a percentage of sales to range from 13.9% to 14.3% in the second half of the year. We estimate our quarterly costs and expenses will range from $96 million to $98 million in the back half of the year. We expect annual amortization expense associated with the CaseStack and Hub Group Dedicated acquisitions will be approximately $13.6 million and compensation expense related to restricted stock issued to CaseStack management in connection with the acquisition will be approximately $2.5 million in 2019. We project our effective tax rate for 2019 will range from 25% to 26%. We forecast we will spend between $100 million and $110 million on capital expenditures in 2019.
Non-GAAP Financial Measure
As required by the rules of the Securities and Exchange Commission (“SEC”), we provide a reconciliation of the non-GAAP financial measure contained in this press release to the most directly comparable measure under GAAP, which is set forth in the attached table.
CONFERENCE CALL
Hub will hold a conference call at 5:00 p.m. Eastern Time on Tuesday, July 30, 2019 to discuss its second quarter 2019 results.
Hosting the conference call will be Dave Yeager, Chief Executive Officer. Also participating on the call will be Phil Yeager, President and Chief Operating Officer, and Terri Pizzuto, Executive Vice President and Chief Financial Officer.
This call is being webcast and can be accessed through the Investors link on Hub Group’s web site at www.hubgroup.com. The webcast is listen-only. Those interested in participating in the question and answer session should follow the telephone dial-in instructions below.
To participate in the conference call by telephone, please register at http://www.yourconferencecenter.com/r.aspx?p=1&a=USsertzOHdGtXM. Registrants will be issued a passcode and PIN to use when dialing into the live call which will provide quickest access to the conference. You may register at any time, including up to and after the call start time. On the day of the call, dial (888) 206-4064 approximately ten minutes prior to the scheduled call time; enter the participant passcode and PIN received during registration. The call will be limited to 60 minutes, including questions and answers.
An audio replay will be available through the Investors link on the Company's Web site at www.hubgroup.com. This replay will be available for 30 days.
CERTAIN FORWARD-LOOKING STATEMENTS: Statements in this press release that are not historical, including statements about Hub Group's or management's earnings guidance, intentions, beliefs, expectations, representations, projections, plans or predictions of the future, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are inherently uncertain and subject to risks, and should be viewed with caution. Forward-looking statements may contain words such as “expects”, “expected”, “believe”, “projected”, “estimate”, or similar words, and are based on management's experience and perception of historical trends, current conditions, and anticipated future developments, as well as other factors believed to be appropriate. We believe these statements and the assumptions and estimates contained in this release are reasonable based on information that is currently available to us. Such statements should be viewed with caution. Actual results or experience could differ materially from the forward-looking statements as a result of many factors. Factors that could cause actual results to differ materially include intermodal costs and prices, the integration of any acquisitions and expenses relating thereto, the future performance of Hub’s Intermodal, Truck Brokerage, Dedicated and Logistics business lines, driver shortages, the amount and timing of strategic investments or divestitures by Hub, the failure to implement and integrate critical information technology systems, cyber security incidents, retail customers encountering adverse economic conditions and the factors listed from time to time in Hub Group's SEC reports including, but not limited to, the annual report on Form 10-K for the year ended December 31, 2018. Hub Group assumes no liability to update any such forward-looking statements.
SOURCE: Hub Group, Inc.
| HUB GROUP, INC. | |||||||||||||||
| CONSOLIDATED STATEMENTS OF EARNINGS | |||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Three Months Ended June 30, | |||||||||||||||
| 2019 | 2018 | ||||||||||||||
| % of | % of | ||||||||||||||
| Amount | Revenue | Amount | Revenue | ||||||||||||
| Revenue | $ | 921,163 | 100.0 | % | $ | 894,734 | 100.0 | % | |||||||
| Transportation costs | 788,460 | 85.6 | % | 793,743 | 88.7 | % | |||||||||
| Gross margin | 132,703 | 14.4 | % | 100,991 | 11.3 | % | |||||||||
| Costs and expenses: | |||||||||||||||
| Salaries and benefits | 60,859 | 6.6 | % | 54,068 | 6.1 | % | |||||||||
| General and administrative | 24,028 | 2.6 | % | 17,794 | 2.0 | % | |||||||||
| Depreciation and amortization | 7,095 | 0.8 | % | 3,723 | 0.4 | % | |||||||||
| Total costs and expenses | 91,982 | 10.0 | % | 75,585 | 8.5 | % | |||||||||
| Operating income | 40,721 | 4.4 | % | 25,406 | 2.8 | % | |||||||||
| Other income (expense): | |||||||||||||||
| Interest expense | (2,690 | ) | -0.3 | % | (2,187 | ) | -0.2 | % | |||||||
| Interest and dividend income | 595 | 0.1 | % | 14 | 0.0 | % | |||||||||
| Other, net | (30 | ) | 0.0 | % | (182 | ) | 0.0 | % | |||||||
| Total other expense | (2,125 | ) | -0.2 | % | (2,355 | ) | -0.2 | % | |||||||
| Income from continuing operations before income taxes | 38,596 | 4.2 | % | 23,051 | 2.6 | % | |||||||||
| Provision for income taxes | 9,379 | 1.0 | % | 5,897 | 0.7 | % | |||||||||
| Income from continuing operations | 29,217 | 3.2 | % | 17,154 | 1.9 | % | |||||||||
| Income from discontinued operations, net of income taxes | - | 4,897 | |||||||||||||
| Net income | $ | 29,217 | $ | 22,051 | |||||||||||
| Earnings per share from continuing operations | |||||||||||||||
| Basic | $ | 0.87 | $ | 0.51 | |||||||||||
| Diluted | $ | 0.87 | $ | 0.51 | |||||||||||
| Earnings per share from discontinued operations | |||||||||||||||
| Basic | $ | - | $ | 0.15 | |||||||||||
| Diluted | $ | - | $ | 0.15 | |||||||||||
| Earnings per share net income | |||||||||||||||
| Basic | $ | 0.87 | $ | 0.66 | |||||||||||
| Diluted | $ | 0.87 | $ | 0.66 | |||||||||||
| Basic weighted average number of shares outstanding | 33,552 | 33,389 | |||||||||||||
| Diluted weighted average number of shares outstanding | 33,715 | 33,562 | |||||||||||||
| HUB GROUP, INC. | |||||||||||||||
| CONSOLIDATED STATEMENTS OF EARNINGS | |||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Six Months Ended June 30, | |||||||||||||||
| 2019 | 2018 | ||||||||||||||
| % of | % of | ||||||||||||||
| Amount | Revenue | Amount | Revenue | ||||||||||||
| Revenue | $ | 1,854,161 | 100.0 | % | $ | 1,732,076 | 100.0 | % | |||||||
| Transportation costs | 1,594,169 | 86.0 | % | 1,540,046 | 88.9 | % | |||||||||
| Gross margin | 259,992 | 14.0 | % | 192,030 | 11.1 | % | |||||||||
| Costs and expenses: | |||||||||||||||
| Salaries and benefits | 122,887 | 6.7 | % | 106,373 | 6.2 | % | |||||||||
| General and administrative | 46,946 | 2.5 | % | 36,230 | 2.1 | % | |||||||||
| Depreciation and amortization | 13,849 | 0.7 | % | 7,486 | 0.4 | % | |||||||||
| Total costs and expenses | 183,682 | 9.9 | % | 150,089 | 8.7 | % | |||||||||
| Operating income | 76,310 | 4.1 | % | 41,941 | 2.4 | % | |||||||||
| Other income (expense): | |||||||||||||||
| Interest expense | (5,746 | ) | -0.3 | % | (4,291 | ) | -0.2 | % | |||||||
| Interest and dividend income | 968 | 0.1 | % | 25 | 0.0 | % | |||||||||
| Other, net | (70 | ) | 0.0 | % | (231 | ) | 0.0 | % | |||||||
| Total other expense | (4,848 | ) | -0.2 | % | (4,497 | ) | -0.2 | % | |||||||
| Income from continuing operations before income taxes | 71,462 | 3.9 | % | 37,444 | 2.2 | % | |||||||||
| Provision for income taxes | 18,351 | 1.0 | % | 9,221 | 0.6 | % | |||||||||
| Income from continuing operations | 53,111 | 2.9 | % | 28,223 | 1.6 | % | |||||||||
| Income from discontinued operations, net of income taxes | - | 9,995 | |||||||||||||
| Net income | $ | 53,111 | $ | 38,218 | |||||||||||
| Earnings per share from continuing operations | |||||||||||||||
| Basic | $ | 1.58 | $ | 0.84 | |||||||||||
| Diluted | $ | 1.58 | $ | 0.84 | |||||||||||
| Earnings per share from discontinued operations | |||||||||||||||
| Basic | $ | - | $ | 0.30 | |||||||||||
| Diluted | $ | - | $ | 0.30 | |||||||||||
| Earnings per share net income | |||||||||||||||
| Basic | $ | 1.58 | $ | 1.14 | |||||||||||
| Diluted | $ | 1.58 | $ | 1.14 | |||||||||||
| Basic weighted average number of shares outstanding | 33,560 | 33,382 | |||||||||||||
| Diluted weighted average number of shares outstanding | 33,650 | 33,520 | |||||||||||||
| HUB GROUP, INC. | ||||||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||||||
| (in thousands, except share data) | ||||||||||||
| (unaudited) | ||||||||||||
| June 30, | December 31, | |||||||||||
| 2019 | 2018 | |||||||||||
| ASSETS | ||||||||||||
| CURRENT ASSETS: | ||||||||||||
| Cash and cash equivalents | $ | 149,863 | $ | 61,435 | ||||||||
| Accounts receivable trade, net | 421,139 | 477,088 | ||||||||||
| Other receivables | 3,282 | 22,021 | ||||||||||
| Prepaid taxes | 1,038 | 616 | ||||||||||
| Prepaid expenses and other current assets | 11,602 | 27,533 | ||||||||||
| TOTAL CURRENT ASSETS | 586,924 | 588,693 | ||||||||||
| Restricted investments | 21,972 | 19,236 | ||||||||||
| Property and equipment, net | 651,057 | 681,859 | ||||||||||
| Right-of-use assets - operating leases | 32,165 | - | ||||||||||
| Right-of-use assets - financing leases | 7,021 | - | ||||||||||
| Other intangibles, net | 127,878 | 134,788 | ||||||||||
| Goodwill, net | 484,568 | 483,584 | ||||||||||
| Other assets | 18,534 | 16,738 | ||||||||||
| TOTAL ASSETS | $ | 1,930,119 | $ | 1,924,898 | ||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||
| CURRENT LIABILITIES: | ||||||||||||
| Accounts payable trade | $ | 233,399 | $ | 272,859 | ||||||||
| Accounts payable other | 11,974 | 10,906 | ||||||||||
| Accrued payroll | 41,402 | 55,535 | ||||||||||
| Accrued other | 80,271 | 82,900 | ||||||||||
| Lease liability - operating leases | 8,468 | - | ||||||||||
| Lease liability - financing leases | 3,004 | 2,845 | ||||||||||
| Current portion of long term debt | 98,601 | 101,713 | ||||||||||
| TOTAL CURRENT LIABILITIES | 477,119 | 526,758 | ||||||||||
| Long term debt | 199,194 | 229,071 | ||||||||||
| Non-current liabilities | 34,537 | 29,619 | ||||||||||
| Lease liability - operating leases | 25,351 | - | ||||||||||
| Lease liability - financing leases | 3,384 | 4,739 | ||||||||||
| Deferred taxes | 157,952 | 153,877 | ||||||||||
| STOCKHOLDERS' EQUITY: | ||||||||||||
| Preferred stock, $.01 par value; 2,000,000 shares authorized; | ||||||||||||
| no shares issued or outstanding in 2019 and 2018 | - | - | ||||||||||
| Common stock | ||||||||||||
| Class A: $.01 par value; 97,337,700 shares authorized and | ||||||||||||
| 41,224,792 shares issued in 2019 and 2018; 33,855,740 shares | ||||||||||||
| outstanding in 2019 and 33,793,709 shares outstanding in 2018 | 412 | 412 | ||||||||||
| Class B: $.01 par value; 662,300 shares authorized; | ||||||||||||
| 662,296 shares issued and outstanding in 2019 and 2018 | 7 | 7 | ||||||||||
| Additional paid-in capital | 170,619 | 172,220 | ||||||||||
| Purchase price in excess of predecessor basis, net of tax | ||||||||||||
| benefit of $10,306 | (15,458 | ) | (15,458 | ) | ||||||||
| Retained earnings | 1,125,541 | 1,072,456 | ||||||||||
| Accumulated other comprehensive loss | (178 | ) | (182 | ) | ||||||||
| Treasury stock; at cost, 7,369,052 shares in 2019 | ||||||||||||
| and 7,431,083 shares in 2018 | (248,361 | ) | (248,621 | ) | ||||||||
| TOTAL STOCKHOLDERS' EQUITY | 1,032,582 | 980,834 | ||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 1,930,119 | $ | 1,924,898 | ||||||||
| HUB GROUP, INC. | ||||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||
| (in thousands) | ||||||||||||
| (unaudited) | ||||||||||||
| Six Months Ended June 30, | ||||||||||||
| 2019 | 2018 | |||||||||||
| Cash flows from operating activities: | ||||||||||||
| Net income | $ | 53,111 | $ | 38,218 | ||||||||
| Adjustments to reconcile net income | ||||||||||||
| to net cash provided by operating activities: | ||||||||||||
| Depreciation and amortization | 57,029 | 38,251 | ||||||||||
| Deferred taxes | 4,272 | 11,767 | ||||||||||
| Compensation expense related to share-based compensation plans | 8,687 | 6,982 | ||||||||||
| Contingent consideration adjustment | - | (3,571 | ) | |||||||||
| Gain on sale of assets | (1,526 | ) | (90 | ) | ||||||||
| Changes in operating assets and liabilities: | ||||||||||||
| Restricted investments | (2,736 | ) | 74 | |||||||||
| Accounts receivable, net | 55,089 | (29,748 | ) | |||||||||
| Prepaid taxes | (422 | ) | 6,820 | |||||||||
| Prepaid expenses and other current assets | 15,932 | 9,935 | ||||||||||
| Other assets | (2,349 | ) | 1,869 | |||||||||
| Accounts payable | (38,391 | ) | 9,878 | |||||||||
| Accrued expenses | (14,620 | ) | 4,857 | |||||||||
| Non-current liabilities | 1,187 | 2,382 | ||||||||||
| Net cash provided by operating activities | 135,263 | 97,624 | ||||||||||
| Cash flows from investing activities: | ||||||||||||
| Proceeds from sale of equipment | 7,664 | 1,234 | ||||||||||
| Purchases of property and equipment | (28,712 | ) | (69,261 | ) | ||||||||
| Proceeds from the disposition of discontinued operations | 19,439 | - | ||||||||||
| Cash used in acquisitions | (734 | ) | - | |||||||||
| Net cash used in investing activities | (2,343 | ) | (68,027 | ) | ||||||||
| Cash flows from financing activities: | ||||||||||||
| Purchase of treasury stock | (7,282 | ) | - | |||||||||
| Proceeds from issuance of debt | 18,335 | 58,161 | ||||||||||
| Repayments of long term debt | (51,324 | ) | (84,051 | ) | ||||||||
| Stock tendered for payments of withholding taxes | (2,746 | ) | (4,017 | ) | ||||||||
| Finance lease payments | (1,465 | ) | (1,483 | ) | ||||||||
| Net cash used in financing activities | (44,482 | ) | (31,390 | ) | ||||||||
| Effect of exchange rate changes on cash and cash equivalents | (10 | ) | (11 | ) | ||||||||
| Net increase (decrease) in cash and cash equivalents | 88,428 | (1,804 | ) | |||||||||
| Cash and cash equivalents beginning of period | 61,435 | 28,557 | ||||||||||
| Cash and cash equivalents end of period | $ | 149,863 | $ | 26,753 | ||||||||
| HUB GROUP, INC. | |||||||||||||
| FINANCIAL INFORMATION BY BUSINESS LINE | |||||||||||||
| (in thousands) | |||||||||||||
| (unaudited) | |||||||||||||
| Three Months | Six Months | ||||||||||||
| Ended June 30, | Ended June 30, | ||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||
| Intermodal | $ | 542,890 | $ | 538,123 | $ | 1,078,923 | $ | 1,032,575 | |||||
| Truck brokerage | 107,081 | 114,936 | 224,669 | 234,955 | |||||||||
| Logistics | 193,463 | 167,822 | 396,725 | 330,297 | |||||||||
| Dedicated | 77,729 | 73,853 | 153,844 | 134,249 | |||||||||
| Total Revenue | $ | 921,163 | $ | 894,734 | $ | 1,854,161 | $ | 1,732,076 | |||||
| HUB GROUP, INC. | ||||||||||||||
| UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA | ||||||||||||||
| (in thousands) | ||||||||||||||
| (unaudited) | ||||||||||||||
| Three Months | ||||||||||||||
| Ended, June 30, | ||||||||||||||
| Change | Change | |||||||||||||
| 2019 | 2018 | $ | % | |||||||||||
| Net income from continuing operations | $ | 29,217 | $ | 17,154 | $ | 12,063 | 70.3 | % | ||||||
| Interest expense | 2,690 | 2,187 | 503 | 23.0 | % | |||||||||
| Interest and dividend income | (595 | ) | (14 | ) | (581 | ) | 4150.0 | % | ||||||
| Other income, net | 30 | 182 | (152 | ) | -83.5 | % | ||||||||
| Depreciation and amortization | 28,646 | 19,414 | 9,232 | 47.6 | % | |||||||||
| Provision for income taxes | 9,379 | 5,897 | 3,482 | 59.0 | % | |||||||||
| EBITDA | $ | 69,367 | $ | 44,820 | $ | 24,547 | 54.8 | % | ||||||
| HUB GROUP, INC. | ||||||||||||||
| UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA | ||||||||||||||
| (in thousands) | ||||||||||||||
| (unaudited) | ||||||||||||||
| Six Months | ||||||||||||||
| Ended, June 30, | ||||||||||||||
| Change | Change | |||||||||||||
| 2019 | 2018 | $ | % | |||||||||||
| Net income from continuing operations | $ | 53,111 | $ | 28,223 | $ | 24,888 | 88.2 | % | ||||||
| Interest expense | 5,746 | 4,291 | 1,455 | 33.9 | % | |||||||||
| Interest and dividend income | (968 | ) | (25 | ) | (943 | ) | 3772.0 | % | ||||||
| Other income, net | 70 | 231 | (161 | ) | -69.7 | % | ||||||||
| Depreciation and amortization | 57,029 | 37,772 | 19,257 | 51.0 | % | |||||||||
| Provision for income taxes | 18,351 | 9,221 | 9,130 | 99.0 | % | |||||||||
| EBITDA | $ | 133,339 | $ | 79,713 | $ | 53,626 | 67.3 | % | ||||||
CONTACT: Maralee Volchko of Hub Group, Inc., +1-630-271-3745