HUB
GROUP, INC.
|
||||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||
(in
thousands, except share amounts)
|
||||||||
June
30,
2007
|
December
31,
2006
|
|||||||
ASSETS
|
(unaudited)
|
|||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ |
52,380
|
$ |
43,491
|
||||
Accounts
receivable
|
||||||||
Trade,
net
|
154,254
|
158,284
|
||||||
Other
|
10,732
|
8,369
|
||||||
Prepaid
taxes
|
86
|
2,119
|
||||||
Deferred
taxes
|
3,667
|
3,433
|
||||||
Prepaid
expenses and other current assets
|
4,795
|
4,450
|
||||||
TOTAL
CURRENT ASSETS
|
225,914
|
220,146
|
||||||
Restricted
investments
|
4,803
|
3,017
|
||||||
Property
and equipment, net
|
30,511
|
26,974
|
||||||
Other
intangibles, net
|
7,279
|
7,502
|
||||||
Goodwill,
net
|
225,448
|
225,448
|
||||||
Other
assets
|
1,457
|
1,461
|
||||||
TOTAL
ASSETS
|
$ |
495,412
|
$ |
484,548
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable
|
||||||||
Trade
|
$ |
112,933
|
$ |
117,676
|
||||
Other
|
6,035
|
6,839
|
||||||
Accrued
expenses
|
||||||||
Payroll
|
11,855
|
18,294
|
||||||
Other
|
34,041
|
26,617
|
||||||
Related
party payable
|
-
|
5,000
|
||||||
TOTAL
CURRENT LIABILITIES
|
164,864
|
174,426
|
||||||
Non-current
liabilities
|
12,934
|
7,691
|
||||||
Deferred
taxes
|
41,792
|
43,587
|
||||||
STOCKHOLDERS'
EQUITY:
|
||||||||
Preferred
stock, $.01 par value; 2,000,000 shares
authorized; no shares issued or outstanding in 2007 and
2006
|
-
|
-
|
||||||
Common
stock
|
||||||||
Class
A: $.01 par value; 97,337,700 shares authorized in
2007; 41,224,792 shares issued and 38,827,937 outstanding in 2007;
47,337,700 shares authorized in 2006; 41,224,792 shares issued
and 38,943,122 outstanding in 2006
|
412
|
412
|
||||||
Class
B: $.01 par value; 662,300 shares authorized; 662,296 shares
issued and outstanding in 2007 and 2006
|
7
|
7
|
||||||
Additional
paid-in capital
|
176,830
|
179,203
|
||||||
Purchase
price in excess of predecessor basis, net of tax benefit of
$10,306
|
(15,458 | ) | (15,458 | ) | ||||
Retained
earnings
|
171,437
|
146,243
|
||||||
Treasury
stock; at cost, 2,396,855 shares in 2007 and 2,281,670 shares in
2006
|
(57,406 | ) | (51,563 | ) | ||||
TOTAL
STOCKHOLDERS' EQUITY
|
275,822
|
258,844
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ |
495,412
|
$ |
484,548
|
||||
See
notes to unaudited condensed consolidated financial
statements.
|
HUB
GROUP, INC.
|
|||||||||||||||||||
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
|||||||||||||||||||
(in
thousands, except per share amounts)
|
|||||||||||||||||||
Three
Months
|
Six
Months
|
||||||||||||||||||
Ended
June 30,
|
Ended
June 30,
|
||||||||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||||||||
Revenue
|
$ |
401,565
|
$ |
395,296
|
$ |
794,862
|
$ |
752,060
|
|||||||||||
Transportation
costs
|
343,802
|
339,805
|
680,438
|
649,196
|
|||||||||||||||
Gross
margin
|
57,763
|
55,491
|
114,424
|
102,864
|
|||||||||||||||
Costs
and expenses:
|
|||||||||||||||||||
Salaries
and benefits
|
24,177
|
24,425
|
49,787
|
47,306
|
|||||||||||||||
General
and administrative
|
10,218
|
9,726
|
21,819
|
18,695
|
|||||||||||||||
Depreciation
and amortization
|
1,203
|
1,528
|
2,375
|
3,387
|
|||||||||||||||
Total
costs and expenses
|
35,598
|
35,679
|
73,981
|
69,388
|
|||||||||||||||
Operating
income
|
22,165
|
19,812
|
40,443
|
33,476
|
|||||||||||||||
Other
income (expense):
|
|||||||||||||||||||
Interest
expense
|
(24 | ) | (25 | ) | (45 | ) | (43 | ) | |||||||||||
Interest
income
|
611
|
552
|
1,256
|
998
|
|||||||||||||||
Other,
net
|
55
|
26
|
58
|
56
|
|||||||||||||||
Total
other income
|
642
|
553
|
1,269
|
1,011
|
|||||||||||||||
Income
from continuing operations before provision for income
taxes
|
22,807
|
20,365
|
41,712
|
34,487
|
|||||||||||||||
Provision
for income taxes
|
9,032
|
8,146
|
16,518
|
13,795
|
|||||||||||||||
Income
from continuing operations
|
13,775
|
12,219
|
25,194
|
20,692
|
|||||||||||||||
Discontinued
operations:
|
|||||||||||||||||||
Income
from discontinued operations of HGDS
|
-
|
540
|
-
|
1,634
|
|||||||||||||||
Provision
for income taxes
|
-
|
216
|
-
|
653
|
|||||||||||||||
Income
from discontinued operations
|
-
|
324
|
-
|
981
|
|||||||||||||||
Net
income
|
$ |
13,775
|
$ |
12,543
|
$ |
25,194
|
$ |
21,673
|
|||||||||||
Basic
earnings per common share
|
|||||||||||||||||||
Income
from continuing operations
|
$ |
0.35
|
$ |
0.30
|
$ |
0.64
|
$ |
0.51
|
|||||||||||
Income
from discontinued operations
|
$ |
-
|
$ |
0.01
|
$ |
-
|
$ |
0.03
|
|||||||||||
Net
income
|
$ |
0.35
|
$ |
0.31
|
$ |
0.64
|
$ |
0.54
|
|||||||||||
Diluted
earnings per common share
|
|||||||||||||||||||
Income
from continuing operations
|
$ |
0.35
|
$ |
0.29
|
$ |
0.64
|
$ |
0.50
|
|||||||||||
Income
from discontinued operations
|
$ |
-
|
$ |
0.01
|
$ |
-
|
$ |
0.02
|
|||||||||||
Net
income
|
$ |
0.35
|
$ |
0.30
|
$ |
0.64
|
$ |
0.52
|
|||||||||||
Basic
weighted average number of shares outstanding
|
39,043
|
40,768
|
39,150
|
40,482
|
|||||||||||||||
Diluted
weighted average number of shares outstanding
|
39,538
|
41,607
|
39,652
|
41,455
|
|||||||||||||||
See
notes to unaudited condensed consolidated financial
statements.
|
HUB
GROUP, INC
|
||||
UNAUDITED
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’
EQUITY
|
||||
For
the six months ended June 30, 2007
|
||||
(in
thousands, except shares)
|
||||
June
30,
|
||||
2007
|
||||
Class
A & B Common Stock Shares Outstanding
|
||||
Beginning
of year
|
39,605,418
|
|||
Purchase
of treasury shares
|
(420,919 | ) | ||
Treasury
shares issued for restricted stock and stock options
exercised
|
305,734
|
|||
Ending
balance
|
39,490,233
|
|||
Class
A & B Common Stock Amount
|
||||
Beginning
of year
|
$ |
419
|
||
Ending
balance
|
419
|
|||
Additional
Paid-in Capital
|
||||
Beginning
of year
|
179,203
|
|||
Exercise
of non-qualified stock options
|
(3,044 | ) | ||
Share-based
compensation expense
|
1,923
|
|||
Tax
benefit of share-based compensation plans
|
2,430
|
|||
Issuance
of restricted stock awards, net of forfeitures
|
(3,682 | ) | ||
Ending
balance
|
176,830
|
|||
Purchase
Price in Excess of Predecessor Basis, Net of Tax
|
||||
Beginning
of year
|
(15,458 | ) | ||
Ending
balance
|
(15,458 | ) | ||
Retained
Earnings
|
||||
Beginning
of year
|
146,243
|
|||
Net
income
|
25,194
|
|||
Ending
balance
|
171,437
|
|||
Treasury
Stock
|
||||
Beginning
of year
|
(51,563 | ) | ||
Purchase
of treasury shares
|
(12,898 | ) | ||
Issuance
of restricted stock and exercise of stock options
|
7,055
|
|||
Ending
balance
|
(57,406 | ) | ||
Total
stockholders’ equity
|
$ |
275,822
|
||
See
notes to unaudited condensed consolidated financial
statements.
|
HUB
GROUP, INC.
|
||||||||
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(in
thousands)
|
||||||||
Six
Months Ended June 30,
|
||||||||
2007
|
2006
|
|||||||
Cash
flows from operating activities:
|
||||||||
Income
from continuing operations
|
$ |
25,194
|
$ |
20,692
|
||||
Adjustments
to reconcile income from continuing operations to net cash
|
||||||||
provided
by operating activities:
|
||||||||
Depreciation
and amortization
|
3,706
|
4,233
|
||||||
Deferred
taxes
|
3,034
|
296
|
||||||
Compensation
expense related to share-based compensation plans
|
1,923
|
1,708
|
||||||
(Gain)
loss on sale of assets
|
(117 | ) |
12
|
|||||
Changes
in operating assets and liabilities excluding effects of purchase
transaction:
|
||||||||
Restricted
investments
|
(1,786 | ) | (849 | ) | ||||
Accounts
receivable, net
|
1,667
|
11,179
|
||||||
Prepaid
taxes
|
2,033
|
4,962
|
||||||
Prepaid
expenses and other current assets
|
(345 | ) | (1,340 | ) | ||||
Other
assets
|
4
|
239
|
||||||
Accounts
payable
|
(5,547 | ) | (4,148 | ) | ||||
Accrued
expenses
|
985
|
(2,552 | ) | |||||
Non-current
liabilities
|
180
|
-
|
||||||
Net
cash provided by operating activities
|
30,931
|
34,432
|
||||||
Cash
flows from investing activities:
|
||||||||
Proceeds
from sale of equipment
|
550
|
179
|
||||||
Purchases
of property and equipment
|
(7,453 | ) | (2,364 | ) | ||||
Cash
used in acquisition of Comtrak, Inc.
|
(5,000 | ) | (39,883 | ) | ||||
Proceeds
from the disposal of discontinued operations
|
-
|
12,203
|
||||||
Net
cash used in investing activities
|
(11,903 | ) | (29,865 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from stock options exercised
|
329
|
1,905
|
||||||
Purchase
of treasury stock
|
(12,898 | ) | (173 | ) | ||||
Excess
tax benefits from share-based compensation
|
2,430
|
7,797
|
||||||
Net
cash (used in) provided by financing activities
|
(10,139 | ) |
9,529
|
|||||
Cash
flows from operating activities of discontinued operations
|
-
|
1,848
|
||||||
Cash
flows used in investing activities of discontinued
operations
|
-
|
(38 | ) | |||||
Net
cash provided by discontinued operations
|
-
|
1,810
|
||||||
Net
increase in cash and cash equivalents
|
8,889
|
15,906
|
||||||
Cash
and cash equivalents beginning of period
|
43,491
|
36,133
|
||||||
Cash
and cash equivalents end of period
|
$ |
52,380
|
$ |
52,039
|
||||
Supplemental
disclosures of cash paid for:
|
||||||||
Interest
|
$ |
45
|
$ |
42
|
||||
Income
taxes
|
$ |
7,427
|
$ |
744
|
||||
See
notes to unaudited condensed consolidated financial
statements.
|
Three
Months Ended
|
Three
Months Ended
|
|||||||||||||||||||||||
June
30, 2007
|
June
30, 2006
|
|||||||||||||||||||||||
Income
|
Shares
|
Per
Share Amount
|
Income
|
Shares
|
Per
Share Amount
|
|||||||||||||||||||
Basic
EPS
|
||||||||||||||||||||||||
Income
from continuing operations
|
$ |
13,775
|
39,043
|
$ |
0.35
|
$ |
12,219
|
40,768
|
$ |
0.30
|
||||||||||||||
Income
from discontinued
operations
|
-
|
39,043
|
-
|
324
|
40,768
|
0.01
|
||||||||||||||||||
Net
Income
|
$ |
13,775
|
39,043
|
$ |
0.35
|
$ |
12,543
|
40,768
|
$ |
0.31
|
||||||||||||||
Effect
of Dilutive Securities
|
||||||||||||||||||||||||
Stock
options and restricted stock
|
495
|
839
|
||||||||||||||||||||||
Diluted
EPS
|
||||||||||||||||||||||||
Income
from continuing operations
|
$ |
13,775
|
39,538
|
$ |
0.35
|
$ |
12,219
|
41,607
|
$ |
0.29
|
||||||||||||||
Income
from discontinued
operations
|
-
|
39,538
|
-
|
324
|
41,607
|
0.01
|
||||||||||||||||||
Net
Income
|
$ |
13,775
|
39,538
|
$ |
0.35
|
$ |
12,543
|
41,607
|
$ |
0.30
|
Six
Months Ended
|
Six
Months Ended
|
|||||||||||||||||||||||
June
30, 2007
|
June
30, 2006
|
|||||||||||||||||||||||
Income
|
Shares
|
Per
Share Amount
|
Income
|
Shares
|
Per
Share Amount
|
|||||||||||||||||||
Basic
EPS
|
||||||||||||||||||||||||
Income
from continuing operations
|
$ |
25,194
|
39,150
|
$ |
0.64
|
$ |
20,692
|
40,482
|
$ |
0.51
|
||||||||||||||
Income
from discontinued
operations
|
-
|
39,150
|
-
|
981
|
40,482
|
0.03
|
||||||||||||||||||
Net
Income
|
$ |
25,194
|
39,150
|
$ |
0.64
|
$ |
21,673
|
40,482
|
$ |
0.54
|
||||||||||||||
Effect
of Dilutive Securities
|
||||||||||||||||||||||||
Stock
options and restricted stock
|
502
|
973
|
||||||||||||||||||||||
Diluted
EPS
|
||||||||||||||||||||||||
Income
from continuing operations
|
$ |
25,194
|
39,652
|
$ |
0.64
|
$ |
20,692
|
41,455
|
$ |
0.50
|
||||||||||||||
Income
from discontinued
operations
|
-
|
39,652
|
-
|
981
|
41,455
|
0.02
|
||||||||||||||||||
Net
Income
|
$ |
25,194
|
39,652
|
$ |
0.64
|
$ |
21,673
|
41,455
|
$ |
0.52
|
·
|
the
degree and rate of market growth in the domestic intermodal, truck
brokerage and logistics markets we
serve;
|
·
|
deterioration
in our relationships with existing railroads or adverse changes to
the
railroads’ operating rules;
|
·
|
changes
in rail service conditions or adverse weather
conditions;
|
·
|
further
consolidation of railroads;
|
·
|
the
impact of competitive pressures in the marketplace, including entry
of new
competitors, direct marketing efforts by the railroads or marketing
efforts of asset-based carriers;
|
·
|
changes
in rail, drayage and trucking company
capacity;
|
·
|
railroads
moving away from ownership of intermodal
assets;
|
·
|
equipment
shortages or equipment surplus;
|
·
|
changes
in the cost of services from rail, drayage, truck or other
vendors;
|
·
|
labor
unrest in the rail, drayage or trucking company
communities;
|
·
|
general
economic and business conditions;
|
·
|
fuel
shortages or fluctuations in fuel
prices;
|
·
|
increases
in interest rates;
|
·
|
changes
in homeland security or terrorist
activity;
|
·
|
difficulties
in maintaining or enhancing our information technology
systems;
|
·
|
changes
to or new governmental regulation;
|
·
|
loss
of several of our largest
customers;
|
·
|
inability
to recruit and retain key
personnel;
|
·
|
inability
to recruit and maintain drivers and owner
operators;
|
·
|
changes
in insurance costs and claims expense;
and
|
·
|
inability
to close and successfully integrate any future business
combinations
|
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||||||||||
June
30,
|
June
30,
|
|||||||||||||||||||||||
%
|
%
|
|||||||||||||||||||||||
2007
|
2006
|
Change
|
2007
|
2006
|
Change
|
|||||||||||||||||||
Revenue
|
||||||||||||||||||||||||
Intermodal
|
$ |
300,877
|
$ |
285,879
|
5.2 | % | $ |
588,710
|
$ |
546,571
|
7.7 | % | ||||||||||||
Truck
brokerage
|
73,238
|
78,139
|
(6.3 | ) |
147,818
|
147,676
|
0.1
|
|||||||||||||||||
Logistics
|
27,450
|
31,278
|
(12.2 | ) |
58,334
|
57,813
|
0.9
|
|||||||||||||||||
Total
revenue from continuing operations
|
$ |
401,565
|
$ |
395,296
|
1.6 | % | $ |
794,862
|
$ |
752,060
|
5.7 | % |
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
June
30,
|
June
30,
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
Revenue
|
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
Transportation
costs
|
85.6
|
86.0
|
85.6
|
86.3
|
||||||||||||
Gross
margin
|
14.4
|
14.0
|
14.4
|
13.7
|
||||||||||||
Costs
and expenses:
|
||||||||||||||||
Salaries
and benefits
|
6.0
|
6.1
|
6.3
|
6.3
|
||||||||||||
General
and administrative
|
2.6
|
2.5
|
2.7
|
2.5
|
||||||||||||
Depreciation
and amortization
|
0.3
|
0.4
|
0.3
|
0.4
|
||||||||||||
Total
costs and expenses
|
8.9
|
9.0
|
9.3
|
9.2
|
||||||||||||
Operating
income
|
5.5
|
5.0
|
5.1
|
4.5
|
||||||||||||
Other
income:
|
||||||||||||||||
Interest
income
|
0.2
|
0.1
|
0.1
|
0.1
|
||||||||||||
Total
other income
|
0.2
|
0.1
|
0.1
|
0.1
|
||||||||||||
Income
from continuing operations before provision for income
taxes
|
5.7
|
5.1
|
5.2
|
4.6
|
||||||||||||
Provision
for income taxes
|
2.3
|
2.0
|
2.0
|
1.8
|
||||||||||||
Income
from continuing operations
|
3.4 | % | 3.1 | % | 3.2 | % | 2.8 | % |
2007
|
$ |
10,611
|
||
2008
|
17,563
|
|||
2009
|
14,531
|
|||
2010
|
12,583
|
|||
2011
|
11,790
|
|||
2012
and thereafter
|
14,798
|
|||
$ |
81,876
|
2007
|
$ |
-
|
||
2008
|
1,899
|
|||
2009
|
980
|
|||
2010
|
1,552
|
|||
2011
|
628
|
|||
2012
and thereafter
|
4,589
|
|||
$ |
9,648
|
Total
Number of Shares Purchased
|
Average
Price Paid Per Share
|
Total
Number of Shares Purchased as Part of Publicly Announced
Plan
|
Maximum
Value of Shares that May Yet Be Purchased Under the Plan (in
000’s)
|
|||||||||||||
January
1 to
January
31
|
--
|
--
|
--
|
$ |
75,000
|
|||||||||||
February
1 to
February
28
|
--
|
--
|
--
|
75,000
|
||||||||||||
March
1 to
March
31
|
408,205
|
$ |
30.62
|
408,205
|
62,500
|
|||||||||||
April
1 to
April
30
|
--
|
--
|
--
|
62,500
|
||||||||||||
May
1 to
May
31
|
--
|
--
|
--
|
62,500
|
||||||||||||
June
1 to
June
30
|
--
|
--
|
--
|
62,500
|
||||||||||||
Total
|
408,205
|
$ |
30.62
|
408,205
|
$ |
62,500
|
HUB GROUP, INC. | |
DATE: July 23, 2007 | /s/ Terri A. Pizzuto |
Terri A. Pizzuto | |
Executive Vice President, Chief Financial | |
Officer and Treasurer | |
(Principal Financial Officer) |
3.1
|
Complete
copy of Articles of Incorporation, as
amended
|
10.1
|
Asset
Purchase Agreement, dated June 6, 2007, by and among Hub Group, Inc.,
Comtrak Logistics, Inc., Hub City Terminals, Inc., Interdom
Partners, Commercial Cartage, Inc., Pride Logistics, L.L.C. and the
other
parties signatory thereto. (incorporated by reference to Exhibit
10.1 to
the Registrant’s report on Form 8-K filed June 8, 2007, File No.
000-27754)
|
10.2
|
Termination
letter, dated July 9, 2007, by and among Comtrak Logistics, Inc.,
Hub City
Terminals, Inc., Interdom Partners, Commercial Cartage, Inc. and
Pride
Logistics, L.L.C. (incorporated by reference to Exhibit 10.2 to the
Registrant’s report on Form 8-K filed July 10, 2007, File No.
000-27754)
|
31.1
|
Certification
of David P. Yeager, Vice Chairman and Chief Executive Officer, Pursuant
to
Rule 13a-14(a) under the Securities Exchange Act of
1934.
|
31.2
|
Certification
of Terri A. Pizzuto, Executive Vice President, Chief Financial Officer
and
Treasurer, Pursuant to Rule 13a-14(a) under the Securities Exchange
Act of
1934.
|
32.1
|
Certification
of David P. Yeager and Terri A. Pizzuto, Chief Executive Officer
and Chief
Financial Officer, respectively, Pursuant to 18 U.S.C. Section
1350.
|