Daseke, Inc. Q Earnings Presentation

Similar documents
Daseke, Inc. Q Earnings Presentation

Daseke, Inc. Consolidating the Flatbed & Specialized Logistics Market Acquisition Conference Call September 2017

Daseke, Inc. Consolidating the Flatbed & Specialized Logistics Market Acquisition Conference Call July 6, 2017

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Investor Presentation August 2017

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Q Earnings August 9 th

Daseke, Inc. Consolidating North America s Open Deck Transportation & Logistics Market Investor Presentation May 31, 2017

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market

Daseke to Acquire Aveda Transportation & Energy Services Acquisition Conference Call April 16, 2018

Daseke, Inc. Consolidating North America s Flatbed & Specialized Logistics Market Investor Presentation November 2017

Daseke, Inc. Consolidating the Open Deck Specialized Logistics Market Q Earnings May 2017

Daseke, Inc. Consolidating North America s Open Deck Transportation & Logistics Market Investor Presentation May 2017

Daseke, Inc. Consolidating the Flatbed & Specialized Logistics Market Acquisition Conference Call December 6 th, 2017

WE MOVE INDUSTRIES. Stifel Conference February 2019

Daseke Reports Record Revenue, Adjusted EBITDA and Net Income for the Fourth Quarter and Full Year 2017

UNITED STATES SECURITIES AND EXCHANGE COMMISSION FORM 8-K DASEKE, INC.

WE MOVE INDUSTRIES. Investor Presentation April 2019

Knight-Swift Transportation Holdings Inc. Reports Fourth Quarter 2017 Revenue and Earnings

Knight-Swift Transportation Holdings Inc. Reports Third Quarter 2018 Revenue and Earnings

The following table sets forth, for the periods indicated, the Company s results of operations:

United Rentals to Acquire RSC Holdings

Knight-Swift Transportation Holdings Inc. Reports Second Quarter 2018 Revenue and Earnings

3Q 2017 Earnings Call Presentation

SCHNEIDER NATIONAL, INC. (Exact Name of Registrant as Specified in Charter)

SCHNEIDER NATIONAL, INC. (Exact Name of Registrant as Specified in Charter)

Veritiv Corporation Second Quarter 2016 Financial Results August 9, 2016

Hennessy Capital Acquisition Corp. II Anticipated Merger with Daseke, Inc. Investor Presentation February 2017

Schneider National, Inc. Reports First Quarter 2017 Results

Veritiv Corporation Fourth Quarter and Fiscal Year 2017 Financial Results March 1, 2018

Veritiv Corporation Third Quarter 2017 Financial Results November 7, 2017

Veritiv Corporation First Quarter 2018 Financial Results May 8, 2018

OLD DOMINION FREIGHT LINE REPORTS STRONG GROWTH IN THE THIRD QUARTER WITH INCREASES OF 20.6% IN REVENUE AND 28.6% IN EARNINGS TO $0

Veritiv Corporation Fourth Quarter and Full Year 2018 Financial Results February 28, 2019

Second Quarter 2017 Earnings Call Presentation August 3, 2017

Third Quarter 2018 Financial Results. October 24, 2018

INVESTMENT HIGHLIGHTS (NASDAQ GS: CVTI)

7,500,000 Shares DASEKE, INC. Common Stock

MANAGEMENT S DISCUSSION AND ANALYSIS

Fourth Quarter 2017 Earnings & 2018 Forecast Conference Call

FOR IMMEDIATE RELEASE Contact: J. Wes Frye Senior Vice President, Finance and Chief Financial Officer (336)

Key Themes Overview. February 2019

USA Truck Reports First Quarter 2018 Results

Old Dominion Freight Line Reports 47.3% Increase in Fourth-Quarter Earnings Per Diluted Share to $0.81 on 21.7% Growth in Revenue

Q Earnings. Supplemental Financials. September 25, 2018

Werner Enterprises Reports Improved First Quarter 2015 Revenues and Earnings

Investor Overview Presentation. August 2018

1Q 2018 Earnings Call Presentation

MANAGEMENT S DISCUSSION AND ANALYSIS

FY 2019 First Quarter Earnings Call

OLD DOMINION FREIGHT LINE ANNOUNCES A 21.4% INCREASE IN SECOND-QUARTER EARNINGS PER DILUTED SHARE TO $1.19 ON REVENUE OF $839.

Fourth Quarter 2018 Earnings Conference

Q Preliminary Earnings Results Summary. November 1, 2018

FY 2018 Second Quarter Earnings Call

Werner Enterprises Reports Improved Fourth Quarter and Annual 2017 Revenues and Earnings

Q Earnings Presentation

IN THE BLINK OF AN EYE. Second Quarter Financial Results Presentation WE PUT THE THINKING IN SAFETY COGNITIVE SAFETY SYSTEMS

XPO Logistics Announces Fourth Quarter and Full Year 2017 Results

MYERS INDUSTRIES, INC. MARCH 9, 2017 FOURTH QUARTER & FULL YEAR EARNINGS PRESENTATION

OLD DOMINION FREIGHT LINE FIRST-QUARTER EARNINGS PER DILUTED SHARE INCREASE 12.8% TO $0.53

2Q 2017 Highlights and Operating Results

2018 FOURTH QUARTER EARNINGS CALL

Investor Presentation. February 2018

4Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

2018 Second Quarter Earnings Call. May 8, 2018

4Q 2017 Highlights and Operating Results

Q2 FY2015 Earnings Presentation August 4, 2015

THIRD QUARTER 2016 CONFERENCE CALL AND WEBCAST. November 1, 2016

Quarterly Highlights (discussed in more detail below, including GAAP to non-gaap reconciliations):

3Q Presentation. November 7, 2017

3Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

Quarterly Investor Update Fourth Quarter and Fiscal Year End Fourth Quarter & Fiscal Year End 2018 NASDAQ: CASH

Progressive Waste Solutions Joe Quarin, Vice Chairman and CEO. J.P. Morgan 7 th Annual Diversified Industries Conference Investor Presentation

Q Earnings Call

Investor Presentation. May 2018

COVENANT TRANSPORTATION GROUP ANNOUNCES FOURTH QUARTER FINANCIAL AND OPERATING RESULTS

Q Preliminary Earnings Results Summary May 3, 2018

Safe Harbor. Non-GAAP Financial Information

/// The New Wabtec. February 25, 2019

Brookdale Announces First Quarter 2016 Results

Old Dominion Freight Line Increases Third- Quarter Revenue 21.2% to $1.06 Billion and Grows Earnings Per Diluted Share 71.0% to $2.

Q Earnings Presentation

Zebra Technologies Third-Quarter 2018 Results. November 6, 2018

Bank of America Merrill Lynch NDR - NYC

COVENANT TRANSPORTATION GROUP ANNOUNCES FIRST QUARTER FINANCIAL AND OPERATING RESULTS

Second Quarter 2018 Financial Results. July 31, 2018

RBC Midwest NDR NASDAQ: HEES. John Engquist CHIEF EXECUTIVE OFFICER Kevin Inda VICE PRESIDENT OF INVESTOR RELATIONS. Company Participants

35th Annual J.P. Morgan Healthcare Conference. January 12, 2017

MSCI THIRD QUARTER 2016

Copyright 2018 CPI Card Group. Fourth Quarter & FY 2017 Earnings Conference Call March 12, 2018

4Q 2017 Presentation. February 27, 2018

Driving Value Through Culture, Innovation and Results

Investor Presentation

Marvell and Cavium to Combine Creating an Infrastructure Solutions Powerhouse NOVEMBER 20, 2017

Q1 Fiscal 2018 Earnings Presentation. May 1, 2018

ECOLAB FOURTH QUARTER REPORTED DILUTED EPS $1.35 ADJUSTED DILUTED EPS $1.54, +12% 2019 ADJUSTED DILUTED EPS FORECAST $5.80 TO $6.

Hennessy Capital Acquisition Corp. II and Daseke, Inc. Announce Merger Agreement

Q Earnings Presentation

Q1 FY2015 Earnings Presentation May 5, 2015

Old Dominion Freight Line Increases Second- Quarter Revenue 23.0% to $1.03 Billion and Grows Earnings Per Diluted Share 67.2% to $1.

Q Earnings Presentation

Second Quarter 2018 Earnings Conference Call August 9, Copyright 2018 CPI Card Group

Transcription:

Daseke, Inc. Q1 2018 Earnings Presentation May 8, 2018

Presenters Don Daseke CEO and Chairman Scott Wheeler President, CFO and Director 1

Important Disclaimers Forward-Looking Statements This presentation includes forward-looking statements within the meaning of the safe harbor provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as "forecast," "intend," "seek," "target," anticipate, believe, expect, estimate, plan, outlook, and project and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. Projected financial information are forward-looking statements. Forward-looking statements, including those with respect to revenues, earnings, performance, strategies, prospects and other aspects of the business of Daseke, are based on current expectations that are subject to risks and uncertainties. A number of factors could cause actual results or outcomes to differ materially from those indicated by such forward-looking statements. These factors include, but are not limited to, general economic risks (such as downturns in customers business cycles and disruptions in capital and credit markets), driver shortages and increases in driver compensation or owner-operator contracted rates, loss of senior management or key operating personnel, Daseke s ability to recognize the anticipated benefits of recent acquisitions, Daseke s ability to identify and execute future acquisitions successfully, seasonality and the impact of weather and other catastrophic events, fluctuations in the price or availability of diesel fuel, increased prices for, or decreases in the availability of, new revenue equipment and decreases in the value of used revenue equipment, Daseke s ability to generate sufficient cash to service all of its indebtedness, restrictions in Daseke s existing and future debt agreements, increases in interest rates, the impact of governmental regulations and other governmental actions related to Daseke and its operations, litigation and governmental proceedings, and insurance and claims expenses. For additional information regarding known material factors that could cause actual results to differ from those expressed in forward-looking statements, please see Daseke s filings with the Securities and Exchange Commission, available at www.sec.gov, including Daseke s Current Report on Form 10-K, filed with the SEC on March 16,2018, particularly the section Risk Factors Risk Factors Relating to Daseke s Business and Industry. You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Daseke undertakes no commitment to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise. Acquisitions Daseke has a long history of, and intends to continue, acquiring strategic and complementary flatbed and specialized trucking companies. Negotiations and discussions with potential target companies are an integral part of the Company s operations. These negotiations and discussions can be in varying stages from infancy to very mature. Therefore, investors in Daseke s stock should assume the Company is always evaluating, negotiating and performing diligence on potential acquisitions. Non-GAAP Financial Measures This presentation includes non-gaap financial measures, including Adjusted EBITDA and Acquisition Adjusted. Daseke defines Adjusted EBITDA as net income (loss) plus (i) depreciation and amortization, (ii) interest expense, including other fees and charges associated with indebtedness, net of interest income, (iii) income taxes, (iv) acquisition-related transaction expenses (including due diligence costs, legal, accounting and other advisory fees and costs, retention and severance payments and financing fees and expenses), (v) stock based compensation, (vi) non-cash impairments, (vii) losses (gains) on sales of defective revenue equipment out of the normal replacement cycle, (viii) impairments related to defective revenue equipment sold out of the normal replacement cycle, (ix) withdrawn initial public offering-related expenses, and (x) expenses related to the business combination that was consummated in February 2017 and related transactions. Acquisition Adjusted 2017 revenue (giving effect to acquisitions during 2017) is calculated by adding Daseke s 2017 revenue and the revenue of each company acquired in 2017 for the period beginning January 1, 2017 and ending on its acquisition date, based on the company s internal financial statements for period prior to Daseke s acquisition. You can find the reconciliation of these measures to net income (loss), the nearest comparable GAAP measure, elsewhere in the appendix of this presentation. We have not reconciled non-gaap forward-looking measures to their corresponding GAAP measures because certain items that impact these measures are unavailable or cannot be reasonably predicted without unreasonable efforts. Daseke s board of directors and executive management team use Adjusted EBITDA and Acquisition Adjusted as key measures of its performance and for business planning. Adjusted EBITDA and Acquisition Adjusted assist them in comparing Daseke s operating performance over various reporting periods on a consistent basis because they remove from Daseke s operating results the impact of items that, in their opinion, do not reflect Daseke s core operating performance. Adjusted EBITDA and Acquisition Adjusted also allow Daseke to more effectively evaluate its operating performance by allowing it to compare the results of operations against its peers without regard to its or its peers financing method or capital structure. Acquisition Adjusted is used to view operating results before lease charges as these charges can vary widely among trucking companies due to differences in the way that trucking companies finance their fleet acquisitions. Daseke s management does not consider these non-gaap measures in isolation or as an alternative to financial measures determined in accordance with GAAP and instead relies primarily on Daseke s GAAP results and uses non-gaap measures supplementally. Daseke believes its presentation of Adjusted EBITDA and Acquisition Adjusted is useful because they provide investors and industry analysts the same information that Daseke uses internally for purposes of assessing its core operating performance. However, Adjusted EBITDA and Acquisition Adjusted are not substitutes for, or more meaningful than, net income (loss), cash flows from operating activities, operating income or any other measure prescribed by GAAP, and there are limitations to using non-gaap measures such as Adjusted EBITDA and Acquisition Adjusted. Certain items excluded from Adjusted EBITDA and Acquisition Adjusted are significant components in understanding and assessing a company s financial performance, such as a company s cost of capital, tax structure and the historic costs of depreciable assets. Adjusted EBITDA and Acquisition Adjusted should not be considered measures of the income generated by Daseke s business or discretionary cash available to it to invest in the growth of its business. Other companies in Daseke s industry may define these non-gaap measures differently than Daseke does, and as a result, it may be difficult to use these non-gaap measures to compare the performance of those companies to Daseke s performance. Industry and Market Data This presentation includes market data and other statistical information from third party sources, including independent industry publications, government publications and other published independent sources. Although Daseke believes these third party sources are reliable as of their respective dates, Daseke has not independently verified the accuracy or completeness of this information. 2

Today s Agenda First Quarter 2018 Financial Summary Revisit Daseke s Compelling Opportunity Review First Quarter 2018 Financial Results Revisit 2018 Strategic Priorities: Organic Growth, Organizational Effectiveness, M&A 2018 Financial Outlook 3

Q1 2018 Financial Summary (vs. Q1 2017) Revenue increased 104% to $327.6M Flatbed Solutions revenue up 78% to $145.0M Specialized Solutions revenue up 129% to $184.9M Net loss improved significantly to $0.8M in Q1 18 compared to a net loss of $7.7M IN Q1 17 Adjusted EBITDA increased 100% to $35.2M 4

B U I L D I N G N O R T H A M E R I C A S Premier Flatbed & Specialized L o g i s t i c s P r o v i d e r 5

Investment Highlights Largest Owner of Flatbed & Specialized Equipment in North America (1) with $1.3 Billion Acquisition Adjusted 2017 Revenue (2) 48% Adjusted EBITDA CAGR from 2009 to Acquisition Adjusted 2017 (3) Very Small Market Share of Highly Fragmented Open Deck Transportation & Logistics Market (4) Improving Industrial Freight & Logistics Fundamentals Robust Acquisition Pipeline with an Opportunity to Consolidate the Industry Management Team Owns Over 35% of the Company (5) CEO Don Daseke Accepted a Three-Year Lock-Up (6) (1) CCJ Top 250, 2017. (2) Acquisition Adjusted revenue (giving effect to acquisitions during 2017) is calculated by adding Daseke s 2017 revenue and the revenue of each company acquired in 2017 for the period beginning January 1, 2017 and ending on its acquisition date, based on the acquired company s internal financial statements for period prior to Daseke s acquisition. (3) Gives effect to all companies acquired in 2017 and calculated by adding Daseke s 2017 Adjusted EBITDA and the Adjusted EBITDA of each company acquired in 2017 for the period beginning January 1. 2017 and ending on its acquisition date, based on the acquired companies internal financial statements for period prior to Daseke s acquisition. (4) FTR Associates, Inc., 2016. (5) Does not give effect to the expected issuance of 5 million earnout shares in the second quarter of 2018 & payout of up to 10 million additional earnout shares in aggregate in 2019 and 2020, and assumes no exercise of outstanding warrants or conversion of convertible preferred to common stock. (6) 10% of Mr. Daseke s shares are not subject to the three-year lock-up which began on February 27, 2017 but will instead be subject to a 180-day lock-up (from donation date) in the event of such donation; Mr. Daseke intends to donate shares to educational institutions or charities. 6

First Quarter 2018 Financial Results 7

Q1 2018 Financial Results Record Q1 Results, Strong Organic Growth Consolidated Financial Metrics ($ in millions) Financial Metrics by Segment ($ in millions) Three Months Ended Mar 31 Three Months Ended Mar 31 2017 2018 % 2017 2018 % Total Revenue $ 160.4 $ 327.6 104% Flatbed Revenue $ 81.3 $ 145.0 78% Revenue (excl. FSC) 146.4 296.9 103% Flatbed Adjusted EBITDA 11.4 14.6 28% Operating Income (Loss) (0.8) 7.8 na Net Income (Loss) (7.7) (0.8) na Specialized Revenue $ 80.7 $ 184.9 129% Adjusted EBITDA 17.6 35.2 100% Specialized Adjusted EBITDA 9.8 24.4 147% 8

Flatbed Segment Trends Continued Y/Y Improvement Flatbed Rate Per Mile (excl. FSC) (1) Flatbed Revenue per Tractor (excl. FSC) (2) ($ in thousands) $2.00 $1.85 $1.70 $1.71 $1.80 $1.85 $1.87 $1.81 $45 $42 $39 $39.6 $42.9 $42.0 $39.4 $40.6 $1.55 $36 $1.40 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Q1 2018 $33 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Q1 2018 Excluding 2017 Acquisitions, Rate per Mile was up 10% (3) (1) Period s revenue less fuel surcharge divided by total number of miles driven in the period. (2) Period s revenue less fuel surcharge divided by the average number of tractors in the period (including owner-operator tractors). (3) Excludes acquisitions made in the Flatbed segment. 9

Specialized Segment Trends Sequential & Y/Y Improvements Specialized Rate per Mile (excl. FSC) (1) $3.20 $2.90 $2.70 $2.62 $2.62 $2.56 $2.60 $2.67 Specialized Revenue per Tractor (excl. FSC) (2) ($ in thousands) $56 $53.2 $51.4 $52 $48.2 $49.1 $47.6 $48 $2.30 $44 $2.00 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Q1 2018 $40 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Q1 2018 Excluding 2017 Acquisitions, Rate per Mile was up 8%(3) (1) Period s revenue less fuel surcharge divided by total number of miles driven in the period. (2) Period s revenue less fuel surcharge divided by the average number of tractors in the period (including owner-operator tractors) (3) Excludes acquisitions made in the Specialized segment. 10

EBITDA by Segment Acquisition-Adjusted Three Months Ended March 31, 2017 2018 Flatbed Acq. Adjusted EBITDA $15.1M $14.6M Specialized Acq. Adjusted EBITDA $19.9M $24.4M Less: Corporate Adjusted EBITDA $(3.7)M $(3.7)M Daseke Acq. Adjusted EBITDA $31.4M $35.2M Acquisition-Adjusted EBITDA up $3.8M, or 12% 11

Capital to Support Growth (as of 3/31/2018) Balance Sheet Cash: $183M Revolving Line of Credit Capacity: $63M Net Debt: $448 M Continuing to Evaluate Debt Structure 12

2018 Outlook & Priorities 13

2018 Strategic Priorities Operational Effectiveness Regional leadership Appropriate operations consolidation Processes, people & systems Organic Growth Increase revenue/rates Control costs Strategic niches High security cargo Commercial glass Customized Freight Management System (FMS) Drivers Focused M&A Flatbed Strategic niches Tuck-ins 14

Operational Effectiveness in Action Example #1: Consolidation of Ops. Took two operations & combined facilities, operating authority & operations Expect revenue & cost synergies of at least $2.5M over next 12 months Example #3: Recent Synergies $1M in health benefit savings expense vs. Q1-17 Example #2: Business Unit Turnaround Fundamentally changed cost structure & revenue profile Cut costs, closed several facilities, disposed costly equipment, etc. Dedicated focus on lane balance, driving miles per seated truck per day Operating unit EBITDA increase of $1M+ Example #4: Recruiting New national level recruiting efforts Implemented recruiting software allowing us to capture every qualified driver coming into system in an effort to find them an appropriate job within Daseke. Seated several trucks with drivers that would previously have been rejected 15

Daseke to Acquire Aveda Transportation & Energy Services On Apr 16, Daseke entered into a merger agreement with Aveda Anticipating a completion in June 2018 Aveda (TSX-V: AVE) is one of the largest oil rig moving companies in North America Provides specialized transportation required for oil and gas exploration, development and production Services include: Rig & worksite transport Heavy haul Rentals 16

Strategic Rationale of Aveda Acquisition 1. Market leader in a niche market 2. Strong underlying industry fundamentals and company execution 3. Cross-selling opportunities (i.e. historically outsourced services that Daseke may capture going forward) 4. Economies of scale (purchasing, fuel, insurance) 5. Further diversifies Daseke s revenue stream (Aveda would represent ~ 10% of Daseke s revenue) 17

2018 Outlook Revenue (organic) (1) ~$1.35 billion - YOY Growth ~60% (2) Adj. EBITDA (organic) (1) ~$150 million - YOY Growth ~63% (3) Net Capital Expenditures $85-$105 million - Replacement $65 million - Growth $20-$40 million (1) Excluding any 2018 acquisitions. (2) Growth from 2017 GAAP reported revenue. (3) Growth from 2017 reported Adjusted EBITDA. 18

Key Takeaways Record Q1 results, significant expansion in revenue, profitability, Adj. EBITDA Strong growth trends in Specialized & Flatbed Specialized operating leverage materially contributes to profit improvement Liquidity for expansion enabled attractive Aveda acquisition Organic growth plan driving tangible results Confident in 2018 outlook 19

Conclusion Questions 20

Appendix 21

Adjusted EBITDA Reconciliation Adjusted EBITDA Reconciliation ($ in thousands) Three Months Ended Mar. 31, Twelve Months Ended Dec. 31, 2018 2017 2017 2016 Net income (loss) $(797) $(7,746) $26,996 $(12,279) Depreciation and amortization 25,182 16,315 76,863 67,500 Net interest expense 9,895 9,775 33,041 23,080 Provision(benefit) for income taxes (382) (2,770) (52,282) 163 Acquisition-related transaction expenses 440 445 3,377 296 Stock compensation 886-1,875 - Impairment - - - 2,005 Merger transaction expenses - 1,553 2,034 3,516 Withdrawn initial public offering-related expenses - - - 3,051 (Gain) Loss on sales of equip. out of normal replcmt cycle - - - 718 Impairment on sales of equip. out of normal replcmt cycle - - - 190 Adjusted EBITDA $35,224 $17,572 $91,904 $88,240 22

Adjusted EBITDA Reconciliation by Segment Adjusted EBITDA Reconciliation by Segment ($ in thousands) Three Months Ended Mar. 31, 2018 Three Months Ended Mar. 31, 2017 Flatbed Specialized Corporate Consolidated Flatbed Specialized Corporate Consolidated Net income (loss) $3,702 $2,482 $(6,981) $(797) $1,060 $(454) $(8,352) $(7,746) Depreciation and amortization 7,380 17,771 31 25,182 7,519 8,757 39 16,315 Net interest expense 1,770 2,477 5,648 9,895 1,796 2,002 5,977 9,775 Provision(benefit) for income taxes 1,494 1,143 (3,019) (382) 1,045 (455) (3,360) (2,770) Acquisition-related transaction expenses - - 440 440 - - 445 445 Stock compensation 252 487 147 886 - - - - Merger transaction expenses - - - - - - 1,553 1,553 Adjusted EBITDA $14,598 $24,360 ($3,734) $35,224 $11,420 $9,850 ($3,698) $17,572 23

Acquisition-Adjusted EBITDA Reconciliation by Segment Acquisition-Adjusted EBITDA Reconciliation by Segment ($ in thousands) Three Months Ended Mar. 31, 2018 Three Months Ended Mar. 31, 2017 Flatbed Specialized Corporate Consolidated Flatbed Specialized Corporate Consolidated Net income (loss) $3,702 $2,482 $(6,981) $(797) $3,054 $2,148 $(8,352) $(3,150) Depreciation and amortization 7,380 17,771 31 25,182 9,242 15,169 39 24,450 Net interest expense 1,770 2,477 5,648 9,895 1,807 2,807 5,977 10,591 Provision(benefit) for income taxes 1,494 1,143 (3,019) (382) 1,045 (187) (3,360) (2,502) Acquisition-related transaction expenses - - 440 440 - - 445 445 Stock compensation 252 487 147 886 - - - - Merger transaction expenses - - - - - - 1,553 1,553 Adjusted EBITDA $14,598 $24,360 ($3,734) $35,224 $15,148 $19,937 ($3,698) $31,387 24

Adjusted Share Count Capitalization Summary (1) (in millions) Security Outstanding Common Stock Equivalent Common Shares 57.3 57.3 Warrants 35.0 - (2) Convertible Preferred 0.7 5.7 (3) Maximum Earnout Shares for 2018-5.0 Employee Stock Options 1.7 (4) - (4) RSUs 0.9 0.9 Fully Diluted Shares - 68.9 (1) Capitalization data based on securities outstanding as of March 31, 2018. (2) Based on treasury stock method with a stock price of $8.55 as of May 1, 2018. Each warrant represents half a share and on a share equivalent basis has a weighted average exercise price of $11.50. (3) Based on $65 million outstanding Series A Convertible Preferred as of March 31, 2018 with a conversion price of $11.50. (4) Based on treasury stock method for Director Group and Employee Group Stock Options of 0.2 million (weighted average exercise price of $9.98) and 1.5 million (weighted average exercise price of $10.40), respectively, with a stock price of $8.55 as of May 1, 2018. 25