Three Months Ended | ||||||||||||||||||||||||||
(in thousands, except per share data) | June 30, 2024 | June 30, 2023 | Change | Percent Change | ||||||||||||||||||||||
Operating revenue | $ | 643,666 | $ | 333,622 | $ | 310,044 | 92.9 | % | ||||||||||||||||||
(Loss) income from operations | $ | (1,095,755) | $ | 26,325 | $ | (1,122,080) | (4,262.4) | % | ||||||||||||||||||
Operating margin | (170.2) | % | 7.9 | % | (17,810) bps | |||||||||||||||||||||
Net (loss) income | $ | (966,471) | $ | 17,127 | $ | (983,598) | (5,743.0) | % | ||||||||||||||||||
Net (loss) income per diluted share | $ | (23.29) | $ | 0.65 | $ | (23.94) | (3,683.1) | % | ||||||||||||||||||
Cash (used in) provided by operating activities | $ | (45,200) | $ | 56,615 | $ | (101,815) | (179.8) | % | ||||||||||||||||||
Non-GAAP Financial Measures: 1 | ||||||||||||||||||||||||||
Adjusted net income -consolidated EBITDA | $ | 81,325 | $ | 101,688 | $ | (20,363) | (20.0) | % | ||||||||||||||||||
Free cash flow | $ | (59,069) | $ | 47,654 | $ | (106,723) | (224.0) | % | ||||||||||||||||||
1 Reconciliation of these non-GAAP financial measures are provided below the financial tables. | ||||||||||||||||||||||||||
Forward Air Corporation | |||||||||||||||||||||||
Condensed Consolidated Statements of Comprehensive (Loss) Income | |||||||||||||||||||||||
(Unaudited, in thousands, except per share data) | |||||||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | ||||||||||||||||||||
Operating revenues: | |||||||||||||||||||||||
Expedited Freight | $ | 291,282 | $ | 269,436 | $ | 564,577 | $ | 539,013 | |||||||||||||||
Intermodal | 59,299 | 64,251 | 115,591 | 152,420 | |||||||||||||||||||
Omni Logistics | 311,856 | — | 536,694 | — | |||||||||||||||||||
Eliminations and other operations | (18,771) | (65) | (31,383) | (102) | |||||||||||||||||||
Operating revenues | 643,666 | 333,622 | 1,185,479 | 691,331 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Purchased transportation | 321,587 | 141,967 | 598,602 | 287,138 | |||||||||||||||||||
Salaries, wages and employee benefits | 144,000 | 73,963 | 272,867 | 140,610 | |||||||||||||||||||
Operating leases | 46,258 | 22,896 | 85,061 | 46,969 | |||||||||||||||||||
Depreciation and amortization | 48,639 | 13,245 | 80,425 | 25,617 | |||||||||||||||||||
Insurance and claims | 14,698 | 12,761 | 27,579 | 26,019 | |||||||||||||||||||
Fuel expense | 5,859 | 5,202 | 11,105 | 10,888 | |||||||||||||||||||
Other operating expenses | 65,666 | 37,263 | 178,613 | 80,569 | |||||||||||||||||||
Impairment of goodwill | 1,092,714 | — | 1,092,714 | — | |||||||||||||||||||
Total operating expenses | 1,739,421 | 307,297 | 2,346,966 | 617,810 | |||||||||||||||||||
Income (loss) from continuing operations: | |||||||||||||||||||||||
Expedited Freight | 21,946 | 27,063 | 41,444 | 56,748 | |||||||||||||||||||
Intermodal | 5,317 | 4,312 | 8,903 | 15,515 | |||||||||||||||||||
Omni Logistics | (1,105,871) | — | (1,134,456) | — | |||||||||||||||||||
Other Operations | (17,147) | (5,050) | (77,378) | 1,258 | |||||||||||||||||||
(Loss) income from continuing operations | (1,095,755) | 26,325 | (1,161,487) | 73,521 | |||||||||||||||||||
Other expense: | |||||||||||||||||||||||
Interest expense, net | (47,265) | (2,585) | (88,018) | (4,940) | |||||||||||||||||||
Foreign exchange gain | 1,567 | — | 899 | — | |||||||||||||||||||
Other income, net | 40 | — | 49 | — | |||||||||||||||||||
Total other expense | (45,658) | (2,585) | (87,070) | (4,940) | |||||||||||||||||||
(Loss) income before income taxes | (1,141,413) | 23,740 | (1,248,557) | 68,581 | |||||||||||||||||||
Income tax (benefit) expense | (174,942) | 6,613 | (193,292) | 17,550 | |||||||||||||||||||
Net (loss) income from continuing operations | (966,471) | 17,127 | (1,055,265) | 51,031 | |||||||||||||||||||
(Loss) income from discontinued operation, net of tax | (4,876) | 2,824 | (4,876) | 5,288 | |||||||||||||||||||
Net (loss) income | (971,347) | 19,951 | $ | (1,060,141) | $ | 56,319 | |||||||||||||||||
Net (loss) attributable to noncontrolling interest | (325,914) | — | (352,996) | — | |||||||||||||||||||
Net (loss) income attributable to Forward Air | $ | (645,433) | $ | 19,951 | $ | (707,145) | $ | 56,319 | |||||||||||||||
Net income per common share: | |||||||||||||||||||||||
Basic net (loss) income per share | |||||||||||||||||||||||
Continuing operations | $ | (23.29) | $ | 0.65 | $ | (27.53) | $ | 1.94 | |||||||||||||||
Discontinued operation | (0.18) | 0.11 | (0.18) | 0.20 | |||||||||||||||||||
Basic | $ | (23.47) | $ | 0.76 | $ | (27.71) | $ | 2.14 | |||||||||||||||
Diluted net (loss) income per share | |||||||||||||||||||||||
Continuing operations | $ | (23.29) | $ | 0.65 | $ | (27.53) | $ | 1.93 | |||||||||||||||
Discontinued operation | (0.18) | 0.11 | (0.18) | 0.20 | |||||||||||||||||||
Diluted | $ | (23.47) | $ | 0.76 | $ | (27.71) | $ | 2.13 | |||||||||||||||
Dividends per share: | $ | — | $ | 0.24 | $ | — | $ | 0.48 | |||||||||||||||
Net (loss) income | $ | (971,347) | $ | 19,951 | $ | (1,060,141) | $ | 56,319 | |||||||||||||||
Other comprehensive (loss) income: | |||||||||||||||||||||||
Foreign currency translation adjustments | (849) | — | (1,000) | — | |||||||||||||||||||
Comprehensive (loss) income | $ | (972,196) | $ | 19,951 | $ | (1,059,141) | $ | 56,319 |
Expedited Freight Segment Information | |||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||
June 30, 2024 | Percent of Revenue | June 30, 2023 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
Operating revenues: | |||||||||||||||||||||||||||||||||||
Network 1 | $ | 223,334 | 76.7 | % | $ | 205,762 | 76.4 | % | $ | 17,572 | 8.5 | % | |||||||||||||||||||||||
Truckload | 44,678 | 15.3 | 40,432 | 15.0 | 4,246 | 10.5 | |||||||||||||||||||||||||||||
Other | 23,270 | 8.0 | 23,242 | 8.6 | 28 | 0.1 | |||||||||||||||||||||||||||||
Total operating revenues | 291,282 | 100.0 | 269,436 | 100.0 | 21,846 | 8.1 | |||||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||
Purchased transportation | 142,512 | 48.9 | 124,122 | 46.1 | 18,390 | 14.8 | |||||||||||||||||||||||||||||
Salaries, wages and employee benefits | 63,845 | 21.9 | 57,637 | 21.4 | 6,208 | 10.8 | |||||||||||||||||||||||||||||
Operating leases | 14,730 | 5.1 | 16,201 | 6.0 | (1,471) | (9.1) | |||||||||||||||||||||||||||||
Depreciation and amortization | 10,692 | 3.7 | 8,439 | 3.1 | 2,253 | 26.7 | |||||||||||||||||||||||||||||
Insurance and claims | 10,969 | 3.8 | 10,104 | 3.8 | 865 | 8.6 | |||||||||||||||||||||||||||||
Fuel expense | 2,434 | 0.8 | 2,511 | 0.9 | (77) | (3.1) | |||||||||||||||||||||||||||||
Other operating expenses | 24,154 | 8.3 | 23,359 | 8.7 | 795 | 3.4 | |||||||||||||||||||||||||||||
Total operating expenses | 269,336 | 92.5 | 242,373 | 90.0 | 26,963 | 11.1 | |||||||||||||||||||||||||||||
Income from operations | $ | 21,946 | 7.5 | % | $ | 27,063 | 10.0 | % | $ | (5,117) | (18.9) | % | |||||||||||||||||||||||
1 Network revenue is comprised of all revenue, including linehaul, pickup and/or delivery, and fuel surcharge revenue, excluding accessorial and Truckload revenue. |
Expedited Freight Operating Statistics | |||||||||||||||||
Three Months Ended | |||||||||||||||||
June 30, 2024 | June 30, 2023 | Percent Change | |||||||||||||||
Business days | 64 | 64 | — | % | |||||||||||||
Tonnage 1,2 | |||||||||||||||||
Total pounds | 713,919 | 673,878 | 5.9 | ||||||||||||||
Pounds per day | 11,155 | 10,529 | 5.9 | ||||||||||||||
Shipments 1,2 | |||||||||||||||||
Total shipments | 870 | 842 | 1.4 | ||||||||||||||
Shipments per day | 13.6 | 13.2 | 1.4 | ||||||||||||||
Weight per shipment | 821 | 801 | 2.5 | ||||||||||||||
Revenue per hundredweight 3 | $ | 31.29 | $ | 30.79 | 1.6 | ||||||||||||
Revenue per hundredweight, ex fuel 3 | $ | 24.38 | $ | 24.08 | 1.2 | ||||||||||||
Revenue per shipment 3 | $ | 256.80 | $ | 246.59 | 4.1 | ||||||||||||
Revenue per shipment, ex fuel 3 | $ | 200.05 | $ | 192.85 | 3.7 | ||||||||||||
1 In thousands | |||||||||||||||||
2 Excludes accessorial and Truckload and products | |||||||||||||||||
3 Includes intercompany revenue between the Network and Truckload revenue streams | |||||||||||||||||
Intermodal Segment Information | |||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||
June 30, 2024 | Percent of Revenue | June 30, 2023 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
Operating revenue | $ | 59,299 | 100.0 | % | $ | 64,251 | 100.0 | % | $ | (4,952) | (7.7) | % | |||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||
Purchased transportation | 19,173 | 32.3 | 17,909 | 27.9 | 1,264 | 7.1 | |||||||||||||||||||||||||||||
Salaries, wages and employee benefits | 14,899 | 25.1 | 16,650 | 25.9 | (1,751) | (10.5) | |||||||||||||||||||||||||||||
Operating leases | 4,776 | 8.1 | 6,695 | 10.4 | (1,919) | (28.7) | |||||||||||||||||||||||||||||
Depreciation and amortization | 4,712 | 7.9 | 4,806 | 7.5 | (94) | (2.0) | |||||||||||||||||||||||||||||
Insurance and claims | 2,619 | 4.4 | 2,815 | 4.4 | (196) | (7.0) | |||||||||||||||||||||||||||||
Fuel expense | 2,243 | 3.8 | 2,692 | 4.2 | (449) | (16.7) | |||||||||||||||||||||||||||||
Other operating expenses | 5,560 | 9.4 | 8,372 | 13.0 | (2,812) | (33.6) | |||||||||||||||||||||||||||||
Total operating expenses | 53,982 | 91.0 | 59,939 | 93.3 | (5,957) | (9.9) | |||||||||||||||||||||||||||||
Income from operations | $ | 5,317 | 9.0 | % | $ | 4,312 | 6.7 | % | $ | 1,005 | 23.3 | % | |||||||||||||||||||||||
Intermodal Operating Statistics | |||||||||||||||||
Three Months Ended | |||||||||||||||||
June 30, 2024 | June 30, 2023 | Percent Change | |||||||||||||||
Drayage shipments | 64,877 | 68,180 | (4.8) | % | |||||||||||||
Drayage revenue per shipment | $ | 826 | $ | 853 | (3.2) | % | |||||||||||
Omni Logistics Segment Information | |||||||||||
(In thousands) | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | |||||||||||
June 30, 2024 | Percent of Revenue | ||||||||||
Operating revenue | $ | 311,856 | 100.0 | % | |||||||
Operating expenses: | |||||||||||
Purchased transportation | 178,674 | 57.3 | |||||||||
Salaries, wages and employee benefits | 57,536 | 18.4 | |||||||||
Operating leases | 26,751 | 8.6 | |||||||||
Depreciation and amortization | 33,235 | 10.7 | |||||||||
Insurance and claims | 2,845 | 0.9 | |||||||||
Fuel expense | 1,182 | 0.4 | |||||||||
Other operating expenses | 24,790 | 7.9 | |||||||||
Impairment of goodwill | 1,092,714 | 350.4 | |||||||||
Total operating expenses | 1,417,727 | 454.6 | |||||||||
Loss from operations | $ | (1,105,871) | (354.6) | % | |||||||
Forward Air Corporation | |||||||||||
Condensed Consolidated Balance Sheets | |||||||||||
(In thousands) | |||||||||||
(Unaudited) | |||||||||||
June 30, 2024 | December 31, 2023 | ||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 84,886 | $ | 121,969 | |||||||
Restricted cash and restricted cash equivalents | 19,769 | 39,604 | |||||||||
Accounts receivable, net | 368,927 | 153,267 | |||||||||
Other receivables | 1,476 | 5,408 | |||||||||
Prepaid expenses | 39,186 | 25,682 | |||||||||
Other current assets | 44,379 | 1,098 | |||||||||
Total current assets | 558,623 | 347,028 | |||||||||
Noncurrent restricted cash equivalents | — | 1,790,500 | |||||||||
Property and equipment | 607,961 | 508,280 | |||||||||
Less accumulated depreciation and amortization | 279,027 | 250,185 | |||||||||
Property and equipment, net | 328,934 | 258,095 | |||||||||
Operating lease right-of-use assets | 323,821 | 111,552 | |||||||||
Goodwill | 545,380 | 278,706 | |||||||||
Other acquired intangibles, net | 1,230,699 | 134,789 | |||||||||
Other assets | 79,859 | 58,863 | |||||||||
Total assets | $ | 3,067,316 | $ | 2,979,533 | |||||||
Liabilities and Shareholders' Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 143,455 | $ | 45,430 | |||||||
Accrued expenses | 117,431 | 62,948 | |||||||||
Other current liabilities | 53,064 | 71,727 | |||||||||
Current portion of debt and finance lease obligations | 16,875 | 12,645 | |||||||||
Current portion of operating lease liabilities | 89,188 | 44,344 | |||||||||
Total current liabilities | 420,013 | 237,094 | |||||||||
Finance lease obligations, less current portion | 34,957 | 26,736 | |||||||||
Long-term debt, less current portion | 1,677,315 | — | |||||||||
Long-term debt held in escrow | — | 1,790,500 | |||||||||
Operating lease liabilities, less current portion | 243,217 | 71,598 | |||||||||
Liabilities under tax receivable agreement | 13,270 | — | |||||||||
Other long-term liabilities | 43,126 | 47,144 | |||||||||
Deferred income taxes | 271,201 | 42,200 | |||||||||
Shareholders' equity: | |||||||||||
Preferred stock | — | — | |||||||||
Common stock | 277 | 257 | |||||||||
Additional paid-in capital | 512,638 | 283,684 | |||||||||
Retained earnings | (228,151) | 480,320 | |||||||||
Accumulated other comprehensive loss | (1,000) | — | |||||||||
Total Forward Air shareholders' equity | 283,764 | 764,261 | |||||||||
Noncontrolling interest | 80,453 | — | |||||||||
Total shareholders' equity | 364,217 | 764,261 | |||||||||
Total liabilities and shareholders' equity | $ | 3,067,316 | $ | 2,979,533 |
Forward Air Corporation | |||||||||||
Condensed Consolidated Statements of Cash Flows | |||||||||||
(In thousands) | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | |||||||||||
June 30, 2024 | June 30, 2023 | ||||||||||
Operating activities: | |||||||||||
Net (loss) income from continuing operations | $ | (966,471) | $ | 17,127 | |||||||
Adjustments to reconcile net (loss) income of continuing operations to net cash (used in) provided by operating activities of continuing operations | |||||||||||
Depreciation and amortization | 48,639 | 13,244 | |||||||||
Impairment of goodwill | 1,092,714 | — | |||||||||
Share-based compensation expense | 3,620 | 2,890 | |||||||||
Provision for revenue adjustments | 1,121 | 1,714 | |||||||||
Deferred income tax (benefit) expense | (166,549) | 325 | |||||||||
Other | 2,300 | (642) | |||||||||
Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: | |||||||||||
Accounts receivable | (21,770) | 22,293 | |||||||||
Other receivables | 164 | — | |||||||||
Other current and noncurrent assets | (49,528) | (300) | |||||||||
Accounts payable and accrued expenses | 10,560 | (36) | |||||||||
Net cash (used in) provided by operating activities of continuing operations | (45,200) | 56,615 | |||||||||
Investing activities: | |||||||||||
Proceeds from sale of property and equipment | 557 | 1,356 | |||||||||
Purchases of property and equipment | (14,426) | (10,317) | |||||||||
Purchases of a business, net of cash acquired | — | (136) | |||||||||
Other | (85) | — | |||||||||
Net cash used in investing activities of continuing operations | (13,954) | (9,097) | |||||||||
Financing activities: | |||||||||||
Repayments of finance lease obligations | (4,567) | (1,837) | |||||||||
Payments on credit facility | — | (30,750) | |||||||||
Payments of dividends to shareholders | — | (6,255) | |||||||||
Repurchases and retirement of common stock | — | (25,009) | |||||||||
Proceeds from common stock issued under employee stock purchase plan | 369 | 421 | |||||||||
Payment of minimum tax withholdings on share-based awards | (33) | (4,292) | |||||||||
Contributions from subsidiary held for sale | — | 6,457 | |||||||||
Net cash used in financing activities of continuing operations | (4,231) | (61,265) | |||||||||
Effect of exchange rate changes on cash | 646 | — | |||||||||
Net decrease in cash, cash equivalents, restricted cash, and restricted cash equivalents from continuing operations | (62,739) | (13,747) | |||||||||
Cash from discontinued operation: | |||||||||||
Net cash (used in) provided by operating activities of discontinued operation | (4,876) | 6,958 | |||||||||
Net cash used in investing activities of discontinued operation | — | (469) | |||||||||
Net cash used in financing activities of discontinued operation | — | (6,489) | |||||||||
Net decrease in cash, cash equivalents, restricted cash and restricted cash equivalents | (67,615) | (13,747) | |||||||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period of continuing operations | 172,270 | 32,028 | |||||||||
Cash at beginning of period of discontinued operation | — | — | |||||||||
Net decrease in cash, cash equivalents, restricted cash and restricted cash equivalents | (67,615) | (13,747) | |||||||||
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period of continuing operations | $ | 104,655 | $ | 18,281 | |||||||
Forward Air Corporation | |||||||||||
Condensed Consolidated Statements of Cash Flows | |||||||||||
(In thousands) | |||||||||||
(Unaudited) | |||||||||||
Six Months Ended | |||||||||||
June 30, 2024 | June 30, 2023 | ||||||||||
Operating activities: | |||||||||||
Net (loss) income from operations | $ | (1,055,265) | $ | 51,031 | |||||||
Adjustments to reconcile net income of operations to net cash provided by operating activities of operations | |||||||||||
Depreciation and amortization | 80,425 | 25,617 | |||||||||
Impairment of goodwill | 1,092,714 | — | |||||||||
Share-based compensation expense | 5,187 | 5,796 | |||||||||
Provision for revenue adjustments | 2,159 | 2,812 | |||||||||
Deferred income tax (benefit) expense | (163,604) | 2,182 | |||||||||
Other | 6,469 | (1,733) | |||||||||
Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: | |||||||||||
Accounts receivable | (42,265) | 38,690 | |||||||||
Other receivables | 5,531 | — | |||||||||
Other current and noncurrent assets | (56,637) | 10,609 | |||||||||
Accounts payable and accrued expenses | 28,362 | (17,550) | |||||||||
Net cash provided by operating activities | (96,924) | 117,454 | |||||||||
Investing activities: | |||||||||||
Proceeds from sale of property and equipment | 1,406 | 3,171 | |||||||||
Purchases of property and equipment | (19,396) | (16,836) | |||||||||
Purchase of a business, net of cash acquired | (1,565,242) | (56,703) | |||||||||
Other | (174) | — | |||||||||
Net cash used in investing activities | (1,583,406) | (70,368) | |||||||||
Financing activities: | |||||||||||
Repayments of finance lease obligations | (9,127) | (3,923) | |||||||||
Proceeds from credit facility | — | 45,000 | |||||||||
Payments on credit facility | (80,000) | (30,750) | |||||||||
Payment of debt issuance costs | (60,591) | — | |||||||||
Payment of earn-out liability | (12,247) | — | |||||||||
Payments of dividends to shareholders | — | (12,600) | |||||||||
Repurchases and retirement of common stock | — | (79,792) | |||||||||
Proceeds from common stock issued under employee stock purchase plan | 369 | 421 | |||||||||
Payment of minimum tax withholdings on share-based awards | (1,361) | (4,292) | |||||||||
Contributions from (distributions to) subsidiary held for sale | — | 11,309 | |||||||||
Net cash used in financing activities | (162,957) | (74,627) | |||||||||
Effect of exchange rate changes on cash | 745 | — | |||||||||
Net (decrease) increase in cash and cash equivalents | (1,842,542) | (27,541) | |||||||||
Cash from discontinued operation: | |||||||||||
Net cash used in operating activities of discontinued operation | (4,876) | 12,112 | |||||||||
Net cash provided by (used in) investing activities of discontinued operation | — | (739) | |||||||||
Net cash (used in) provided by financing activities of discontinued operation | — | (11,373) | |||||||||
Net increase (decrease) in cash and cash equivalents | (1,847,418) | (27,541) | |||||||||
Cash and cash equivalents at beginning of period | 1,952,073 | 45,822 | |||||||||
Cash and cash equivalents at end of period | $ | 104,655 | $ | 18,281 |
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | |||||||||||||||||||||||
Net (loss) income | $ | (966,471) | $ | 17,127 | $ | (1,055,265) | $ | 51,031 | ||||||||||||||||||
Interest expense | 47,265 | 2,585 | 88,018 | 4,940 | ||||||||||||||||||||||
Income tax (benefit) expense | (174,942) | 6,613 | (193,292) | 17,550 | ||||||||||||||||||||||
Depreciation and amortization | 48,639 | 13,245 | 80,425 | 25,617 | ||||||||||||||||||||||
Reported EBITDA | (1,045,509) | 39,570 | (1,080,114) | 99,138 | ||||||||||||||||||||||
Impairment of goodwill | 1,092,714 | — | 1,092,714 | — | ||||||||||||||||||||||
Transaction and integration costs | 10,018 | 5,500 | 71,942 | 5,500 | ||||||||||||||||||||||
Severance costs | 4,029 | 113 | 11,585 | 161 | ||||||||||||||||||||||
Cost synergies | 5,747 | — | 16,254 | — | ||||||||||||||||||||||
RIF cost savings | 4,878 | 5,280 | 10,576 | 10,366 | ||||||||||||||||||||||
Other | 9,448 | 2,353 | 12,926 | 4,115 | ||||||||||||||||||||||
Pro forma -Omni adjusted EBITDA | — | 48,872 | — | 93,290 | ||||||||||||||||||||||
Consolidated EBITDA | $ | 81,325 | $ | 101,688 | $ | 135,883 | $ | 212,570 | ||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
June 30, 2024 | June 30, 2023 | June 30, 2024 | June 30, 2023 | |||||||||||||||||||||||
Net cash (used in) provided by operating activities of continuing operations | $ | (45,200) | $ | 56,615 | $ | (96,924) | $ | 117,454 | ||||||||||||||||||
Proceeds from sale of property and equipment | 557 | 1,356 | 1,406 | 3,171 | ||||||||||||||||||||||
Purchases of property and equipment | (14,426) | (10,317) | (19,396) | (16,836) | ||||||||||||||||||||||
Free cash flow | $ | (59,069) | $ | 47,654 | $ | (114,914) | $ | 103,789 | ||||||||||||||||||