Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2008
or
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to .
Commission File Number: 0-19582
OLD DOMINION FREIGHT LINE, INC.
(Exact name of registrant as specified in its charter)
VIRGINIA | 56-0751714 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
500 Old Dominion Way
Thomasville, NC 27360
(Address of principal executive offices)
(Zip Code)
(336) 889-5000
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer x | Accelerated filer ¨ | |||
Non-accelerated filer ¨ | Smaller reporting company ¨ | |||
(Do not check if a smaller reporting company) |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
As of August 8, 2008 there were 37,284,675 shares of the registrant’s Common Stock ($0.10 par value) outstanding.
Table of Contents
Table of Contents
Item 1. | Financial Statements |
OLD DOMINION FREIGHT LINE, INC.
CONDENSED BALANCE SHEETS
June 30, 2008 | December 31, | |||||||
(In thousands, except share data) | (Unaudited) | 2007 | ||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 35,231 | $ | 6,328 | ||||
Short-term investments | 2,082 | 24,375 | ||||||
Customer receivables, less allowances of $12,101 and $12,122, respectively | 185,236 | 151,627 | ||||||
Other receivables | 4,820 | 6,534 | ||||||
Prepaid expenses | 17,414 | 13,449 | ||||||
Deferred income taxes | 16,183 | 13,964 | ||||||
Total current assets | 260,966 | 216,277 | ||||||
Property and equipment: | ||||||||
Revenue equipment | 606,241 | 577,385 | ||||||
Land and structures | 403,398 | 377,557 | ||||||
Other fixed assets | 130,088 | 129,174 | ||||||
Leasehold improvements | 3,313 | 2,508 | ||||||
Total property and equipment | 1,143,040 | 1,086,624 | ||||||
Less accumulated depreciation and amortization | (395,766 | ) | (365,174 | ) | ||||
Net property and equipment | 747,274 | 721,450 | ||||||
Intangible assets, net | 25,999 | 23,518 | ||||||
Other assets | 19,867 | 19,803 | ||||||
Total assets | $ | 1,054,106 | $ | 981,048 | ||||
Note: The Condensed Balance Sheet at December 31, 2007 has been derived from the audited financial statements at that date, but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.
The accompanying notes are an integral part of these condensed financial statements.
1
Table of Contents
OLD DOMINION FREIGHT LINE, INC.
CONDENSED BALANCE SHEETS
(CONTINUED)
June 30, 2008 | December 31, | |||||
(In thousands, except share data) | (Unaudited) | 2007 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||
Current liabilities: | ||||||
Accounts payable | $ | 47,805 | $ | 33,341 | ||
Compensation and benefits | 49,113 | 38,710 | ||||
Claims and insurance accruals | 31,919 | 30,255 | ||||
Other accrued liabilities | 15,892 | 13,224 | ||||
Income taxes payable | 1,493 | — | ||||
Current maturities of long-term debt | 16,452 | 12,193 | ||||
Total current liabilities | 162,674 | 127,723 | ||||
Long-term liabilities: | ||||||
Long-term debt | 240,476 | 251,561 | ||||
Other non-current liabilities | 57,137 | 50,000 | ||||
Deferred income taxes | 70,097 | 62,312 | ||||
Total long-term liabilities | 367,710 | 363,873 | ||||
Total liabilities | 530,384 | 491,596 | ||||
Shareholders’ equity: | ||||||
Common stock - $0.10 par value, 70,000,000 shares authorized, 37,284,675 shares outstanding | 3,728 | 3,728 | ||||
Capital in excess of par value | 90,893 | 90,893 | ||||
Retained earnings | 429,101 | 394,831 | ||||
Total shareholders’ equity | 523,722 | 489,452 | ||||
Commitments and contingencies | — | — | ||||
Total liabilities and shareholders’ equity | $ | 1,054,106 | $ | 981,048 | ||
Note: The Condensed Balance Sheet at December 31, 2007 has been derived from the audited financial statements at that date, but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.
The accompanying notes are an integral part of these condensed financial statements.
2
Table of Contents
OLD DOMINION FREIGHT LINE, INC.
CONDENSED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(In thousands, except share and per share data) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
Revenue from operations | $ | 417,840 | $ | 359,617 | $ | 786,014 | $ | 679,559 | ||||||||
Operating expenses: | ||||||||||||||||
Salaries, wages and benefits | 208,217 | 187,005 | 409,742 | 363,260 | ||||||||||||
Operating supplies and expenses | 90,859 | 58,414 | 164,426 | 107,904 | ||||||||||||
General supplies and expenses | 11,864 | 10,604 | 23,059 | 19,903 | ||||||||||||
Operating taxes and licenses | 13,932 | 12,562 | 27,280 | 24,783 | ||||||||||||
Insurance and claims | 6,772 | 9,002 | 14,875 | 20,114 | ||||||||||||
Communications and utilities | 3,692 | 3,447 | 7,599 | 7,329 | ||||||||||||
Depreciation and amortization | 21,513 | 20,062 | 42,682 | 38,494 | ||||||||||||
Purchased transportation | 12,074 | 12,089 | 22,631 | 21,881 | ||||||||||||
Building and office equipment rents | 3,690 | 3,017 | 7,281 | 5,734 | ||||||||||||
Miscellaneous expenses, net | 2,237 | 2,765 | 2,603 | 4,463 | ||||||||||||
Total operating expenses | 374,850 | 318,967 | 722,178 | 613,865 | ||||||||||||
Operating income | 42,990 | 40,650 | 63,836 | 65,694 | ||||||||||||
Non-operating expense (income): | ||||||||||||||||
Interest expense | 3,584 | 3,666 | 7,008 | 7,416 | ||||||||||||
Interest income | (195 | ) | (262 | ) | (476 | ) | (989 | ) | ||||||||
Other expense (income), net | 451 | (9 | ) | 1,123 | 242 | |||||||||||
Total non-operating expense | 3,840 | 3,395 | 7,655 | 6,669 | ||||||||||||
Income before income taxes | 39,150 | 37,255 | 56,181 | 59,025 | ||||||||||||
Provision for income taxes | 15,269 | 14,716 | 21,911 | 22,915 | ||||||||||||
Net income | $ | 23,881 | $ | 22,539 | $ | 34,270 | $ | 36,110 | ||||||||
Basic and diluted earnings per share | $ | 0.64 | $ | 0.60 | $ | 0.92 | $ | 0.97 | ||||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic and diluted | 37,284,675 | 37,284,675 | 37,284,675 | 37,284,675 |
The accompanying notes are an integral part of these condensed financial statements.
3
Table of Contents
OLD DOMINION FREIGHT LINE, INC.
CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Common Stock | Capital in Excess of Par Value | Retained Earnings | Total | |||||||||||
(In thousands) | Shares | Amount | ||||||||||||
Balance as of December 31, 2007 | 37,285 | $ | 3,728 | $ | 90,893 | $ | 394,831 | $ | 489,452 | |||||
Net income (Unaudited) | — | — | — | 34,270 | 34,270 | |||||||||
Balance as of June 30, 2008 (Unaudited) | 37,285 | $ | 3,728 | $ | 90,893 | $ | 429,101 | $ | 523,722 | |||||
Note: The Condensed Statements of Changes in Shareholders’ Equity includes information derived from the audited financial statements as of December 31, 2007, but does not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.
The accompanying notes are an integral part of these condensed financial statements.
4
Table of Contents
OLD DOMINION FREIGHT LINE, INC.
CONDENSED STATEMENTS OF CASH FLOWS
Six Months Ended June 30, | ||||||||
2008 | 2007 | |||||||
(In thousands) | (Unaudited) | (Unaudited) | ||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 34,270 | $ | 36,110 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 42,682 | 38,494 | ||||||
Gain on sale of property and equipment | (2,033 | ) | (40 | ) | ||||
Deferred income taxes | 5,566 | 2,714 | ||||||
Changes in assets and liabilities, net | 927 | 6,126 | ||||||
Other, net | 13 | — | ||||||
Net cash provided by operating activities | 81,425 | 83,404 | ||||||
Cash flows from investing activities: | ||||||||
Purchase of property and equipment | (62,086 | ) | (136,939 | ) | ||||
Proceeds from sale of property and equipment | 1,377 | 1,820 | ||||||
Purchase of short-term investment securities | (27,690 | ) | (113,225 | ) | ||||
Proceeds from sale of short-term investment securities | 49,970 | 182,860 | ||||||
Acquisition of business assets | (7,267 | ) | (11,983 | ) | ||||
Net cash used for investing activities | (45,696 | ) | (77,467 | ) | ||||
Cash flows from financing activities: | ||||||||
Principal payments under long-term debt agreements | (6,826 | ) | (7,212 | ) | ||||
Net cash used for financing activities | (6,826 | ) | (7,212 | ) | ||||
Increase (decrease) in cash and cash equivalents | 28,903 | (1,275 | ) | |||||
Cash and cash equivalents at beginning of period | 6,328 | 2,564 | ||||||
Cash and cash equivalents at end of period | $ | 35,231 | $ | 1,289 | ||||
Supplemental disclosure of noncash investing and financing activities: | ||||||||
Fair value of property exchanged | $ | 7,823 | $ | — |
The accompanying notes are an integral part of these condensed financial statements.
5
Table of Contents
NOTES TO THE FINANCIAL STATEMENTS (UNAUDITED)
Note 1. Significant Accounting Policies
Basis of Presentation
The accompanying unaudited, interim condensed financial statements have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information and, in management’s opinion, contain all adjustments (consisting of normal recurring items) necessary for a fair presentation, in all material respects, of the financial position and results of operations for the periods presented. Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements.
The preparation of condensed financial statements in accordance with U.S. generally accepted accounting principles requires management to make estimates and assumptions. Such estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the condensed financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. The results of operations for the interim period ended June 30, 2008 are not necessarily indicative of the results that may be expected for the year ending December 31, 2008.
The condensed financial statements should be read in conjunction with the financial statements and related footnotes, which appear in our Annual Report on Form 10-K for the year ended December 31, 2007.
There have been no significant changes in the accounting principles and policies, long-term contracts or estimates inherent in the preparation of the condensed financial statements of Old Dominion Freight Line, Inc. as previously described in our Annual Report on Form 10-K for the year ended December 31, 2007, other than the changes described in this quarterly report.
Unless the context requires otherwise, references in these Notes to “Old Dominion”, the “Company”, “we”, “us” and “our” refer to Old Dominion Freight Line, Inc.
Earnings Per Share
Earnings per common share is computed using the weighted average number of common shares outstanding during the period.
Recent Accounting Pronouncements
In September 2006, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards (“SFAS”) No. 157,Fair Value Measurements,which provides enhanced guidance for using fair value to measure assets and liabilities. This standard expands information about the extent to which the Company measures assets and liabilities at fair value, the information used to measure fair value and the effect of fair value measurements on earnings. It does not expand on the use of fair value in any new circumstances. SFAS No. 157 applies whenever other standards require (or permit) assets or liabilities to be measured at fair value and is effective for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. However, FASB Staff Position No. 157-2 defers the effective date of SFAS No. 157 for nonfinancial assets and nonfinancial liabilities, except for items that are recognized or disclosed at fair value in an entity’s financial statements on a recurring basis (at least annually) to fiscal years beginning after November 15, 2008, and interim periods within those fiscal years. The Company adopted SFAS No. 157 on January 1, 2008 without a material impact on its financial position, results of operations or cash flows.
6
Table of Contents
Note 2. Commitments and Contingencies
We are involved in various legal proceedings and claims that have arisen in the ordinary course of our business that have not been fully adjudicated. Many of these are covered in whole or in part by insurance. Our management does not believe that these actions, when finally concluded and determined, will have a material adverse effect upon our financial position or results of operations.
On July 30, 2007, the Company was named in a putative class action complaint against us and 10 other major less-than-truckload (“LTL”) motor carriers and large transportation companies offering LTL services. This complaint alleges that the defendants conspired to restrain trade in violation of Section 1 of the Sherman Act in connection with fuel surcharges to customers, and seeks injunctive relief, treble damages and attorneys’ fees. Subsequent to this original complaint, similar complaints have been filed against the defendants in the first case and other LTL motor carriers, each with the same allegation of conspiracy to fix fuel surcharge rates. On December 20, 2007, these cases were consolidated in the United States District Court for the Northern District of Georgia, and all of the pending cases have been transferred to that court. On May 23, 2008, plaintiffs filed a consolidated amended complaint naming the Company and eight other defendants. The defendants moved to dismiss the consolidated amended complaint and the parties recently concluded briefing on the motion to dismiss. No oral argument on the motion to dismiss is currently scheduled. Due to the nature and status of these claims, we cannot determine the likelihood of an adverse outcome nor an amount or reasonable range of potential loss, if any, in these matters. We believe that these allegations have no merit and intend to vigorously defend ourselves.
7
Table of Contents
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
Unless the context requires otherwise, references in this report to “Old Dominion”, the “Company”, “we”, “us” and “our” refer to Old Dominion Freight Line, Inc.
Overview
We are a leading non-union less-than-truckload (“LTL”) motor carrier providing multi-regional service among six regions in the United States and next-day and second-day service within each of these regions. We operate as one business segment and offer an expanding array of innovative products and services through our four branded product groups, OD-Domestic, OD-Expedited, OD-Global and OD-Technology. At June 30, 2008, we provided full-state coverage to 39 of the 48 states that we served directly within the Southeast, Gulf Coast, Northeast, Midwest, Central and West regions of the country. In addition to domestic LTL services, we offer assembly and distribution services as well as container delivery services to and from all of North America, Central America, South America and the Far East. We also offer a broad range of expedited and logistical services for both our domestic and global markets.
We plan to continue to expand our service center network, as opportunities arise, to achieve our strategic goal of providing full-state coverage throughout the continental United States. We expect that the additional service centers necessary to achieve this goal will provide a platform for future growth and help ensure that our service center network has sufficient capacity.
Our revenue is derived from transporting shipments and providing logistical services to our customers, whose demand for our services is generally tied to the overall health of the U.S. domestic economy. We compete with regional, multi-regional and national LTL carriers and, to a lesser extent, with truckload carriers, small package carriers, airfreight carriers, railroads and non-asset based logistical providers. We believe that we provide greater geographic coverage than most of our regional competitors and our transit times are generally faster than those of our principal national competitors. Our diversified mix and scope of regional and inter-regional services enable us to provide our customers with a single source to meet their LTL shipping needs, which we believe provides us with a distinct advantage over our regional, multi-regional and national competition. Additionally, we offer our services through one operating company, as opposed to many of our competitors that offer a similar mix of services through multiple operating companies or divisions, which we believe allows us to be more responsive and flexible for our customers.
In analyzing the components of our revenue, we monitor changes and trends in the following key metrics:
• | Revenue Per Hundredweight – This measurement reflects our pricing policies, which are influenced by competitive market conditions and our growth objectives. Generally, freight is rated by a class system, which is established by the National Motor Freight Traffic Association, Inc. Light, bulky freight typically has a higher class and is priced at higher revenue per hundredweight than dense, heavy freight. Changes in the class, packaging of the freight and length of haul of the shipment can also affect this average. Fuel surcharges, accessorial charges and revenue adjustments are included in this measurement. We also include revenue for undelivered freight, which is deferred for financial statement purposes in accordance with our revenue recognition policy. We believe that including this deferred revenue in our revenue per hundredweight measurement results in a better indicator of changes in our pricing by matching total billed revenue with the corresponding shipments. |
• | Weight Per Shipment – Fluctuations in weight per shipment can indicate changes in the class, or mix, of freight we receive from our customers as well as changes in the number of units included in a shipment. Generally, increases in weight per shipment indicate higher demand for our customers’ products and overall increased economic activity. |
• | Average Length of Haul – We consider lengths of haul less than 500 miles to be regional traffic, lengths of haul between 500 miles and 1,000 miles to be inter-regional traffic, and lengths of haul in excess of 1,000 miles to be national traffic. By segmenting our revenue into lengths of haul, |
8
Table of Contents
we can determine our market share and the growth potential of our service products in those markets. |
• | Revenue Per Shipment – This measurement is primarily determined by the three metrics listed above and is used, in conjunction with the number of shipments we receive, to calculate total revenue, excluding adjustments for undelivered freight. |
Our primary revenue focus is to increase shipment and tonnage growth within our existing infrastructure, generally referred to as increasing density, thereby maximizing asset utilization and labor productivity. We measure density over many different functional areas of our operations including revenue per service center, linehaul load factor, pickup and delivery (“P&D”) stops per hour, P&D shipments per hour and platform pounds handled per hour. We believe continued improvement in density and a focus on individual account profitability are key components in our ability to sustain profitable growth.
Our primary cost elements are direct wages and benefits associated with the movement of freight; operating supplies and expenses; and depreciation of our equipment fleet and service center facilities. We gauge our overall success in managing these costs by monitoring our operating ratio, a measure of profitability calculated by dividing total operating expenses by revenue, which also allows industry-wide comparisons with our competition.
We continually upgrade our technological capabilities to improve our customer service and lower our operating costs. This technology provides our customers with visibility of their shipments throughout our systems, increases the productivity of our workforce and provides key metrics from which we can monitor our processes.
We are subject to market changes in insurance rates, and we continue to evaluate our balance of excess insurance coverage and self-insurance to minimize that cost. We are self-insured for auto claims, which includes bodily injury and property damage, up to $2,750,000 per occurrence. Cargo loss and damage claims are self-insured up to $100,000 per occurrence. We are exposed to workers’ compensation claims up to $1,000,000 per occurrence, through either self-insurance or insurance deductibles, for the states in which we operate. Group health claims are self-insured up to $350,000 per occurrence and long-term disability claims are self-insured to a maximum per individual of $3,000 per month.
9
Table of Contents
The following table sets forth, for the periods indicated, expenses and other items as a percentage of revenue from operations:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||
Revenue from operations | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||
Operating expenses: | ||||||||||||
Salaries, wages and benefits | 49.8 | 52.0 | 52.1 | 53.4 | ||||||||
Operating supplies and expenses | 21.8 | 16.2 | 20.9 | 15.9 | ||||||||
General supplies and expenses | 2.8 | 2.9 | 3.0 | 2.9 | ||||||||
Operating taxes and licenses | 3.3 | 3.5 | 3.5 | 3.6 | ||||||||
Insurance and claims | 1.6 | 2.5 | 1.9 | 3.0 | ||||||||
Communications and utilities | 0.9 | 1.0 | 1.0 | 1.1 | ||||||||
Depreciation and amortization | 5.2 | 5.6 | 5.4 | 5.7 | ||||||||
Purchased transportation | 2.9 | 3.4 | 2.9 | 3.2 | ||||||||
Building and office equipment rents | 0.9 | 0.8 | 0.9 | 0.8 | ||||||||
Miscellaneous expenses | 0.5 | 0.8 | 0.3 | 0.7 | ||||||||
Total operating expenses | 89.7 | 88.7 | 91.9 | 90.3 | ||||||||
Operating income | 10.3 | 11.3 | 8.1 | 9.7 | ||||||||
Interest expense, net * | 0.8 | 0.9 | 0.8 | 1.0 | ||||||||
Other expense, net | 0.1 | 0.0 | 0.1 | 0.0 | ||||||||
Income before income taxes | 9.4 | 10.4 | 7.2 | 8.7 | ||||||||
Provision for income taxes | 3.7 | 4.1 | 2.8 | 3.4 | ||||||||
Net income | 5.7 | % | 6.3 | % | 4.4 | % | 5.3 | % | ||||
* | For the purpose of this table, interest expense is presented net of interest income. |
10
Table of Contents
Results of Operations
Key financial and operating metrics for the three and six-month periods ended June 30, 2008 and 2007 are presented below:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||
2008 | 2007 | % Change | 2008 | 2007 | % Change | |||||||||||||||||
Revenue(in thousands) | $ | 417,840 | $ | 359,617 | 16.2 | % | $ | 786,014 | $ | 679,559 | 15.7 | % | ||||||||||
Operating ratio | 89.7 | % | 88.7 | % | 1.1 | % | 91.9 | % | 90.3 | % | 1.8 | % | ||||||||||
Net income(in thousands) | $ | 23,881 | $ | 22,539 | 6.0 | % | $ | 34,270 | $ | 36,110 | (5.1 | )% | ||||||||||
Basic and diluted earnings per share | $ | 0.64 | $ | 0.60 | 6.7 | % | $ | 0.92 | $ | 0.97 | (5.2 | )% | ||||||||||
Tonnage(in thousands) | 1,478 | 1,341 | 10.2 | % | 2,823 | 2,583 | 9.3 | % | ||||||||||||||
Shipments(in thousands) | 1,772 | 1,723 | 2.8 | % | 3,482 | 3,343 | 4.2 | % | ||||||||||||||
Revenue per hundredweight | $ | 14.17 | $ | 13.44 | 5.4 | % | $ | 13.98 | $ | 13.20 | 5.9 | % | ||||||||||
Weight per shipment(lbs.) | 1,668 | 1,557 | 7.1 | % | 1,621 | 1,546 | 4.9 | % | ||||||||||||||
Average length of haul(miles) | 905 | 934 | (3.1 | )% | 918 | 939 | (2.2 | )% | ||||||||||||||
Revenue per shipment | $ | 236.34 | $ | 209.21 | 13.0 | % | $ | 226.67 | $ | 204.04 | 11.1 | % |
Our financial results for the second quarter and first six months of 2008 continue to reflect difficult industry conditions due to the unprecedented rise in diesel fuel prices, general weakness of the domestic economy and a competitive pricing environment. Despite these conditions, we were able to increase our tonnage and shipments in both the second quarter and first half of 2008 compared to the comparable 2007 periods. However, we were unable to increase our pricing sufficiently to overcome increased operating costs, particularly with respect to the increased cost of diesel fuel and other petroleum-based products. As a result of these factors, and despite productivity improvements that resulted from the increase in weight per shipment and operational initiatives, our operating ratio increased in the second quarter and first half of 2008 in comparison to the prior-year periods. Net income for the second quarter of 2008 increased 6.0% from the prior-year period to $23,881,000 due to the 16.2% increase in revenue and improved productivity. Net income decreased 5.1% to $34,270,000 for the first six months of 2008.
Our results for the second quarter of 2007, and related revenue statistics, reflect the final resolution of a pricing issue under a contract with a single customer relating to the period July 2004 to September 2006, which resulted in the recognition of an aggregate of $2 million in revenue, or $0.03 per diluted share.
Revenue
Revenue growth for the second quarter and first six months of 2008 consisted of both increases in tonnage shipped and revenue per hundredweight. Our tonnage growth of 10.2% for the second quarter consisted of a 7.1% increase in weight per shipment and a 2.8% increase in shipments. In the first half of 2008, weight per shipment increased 4.9% and shipments increased 4.2%. While an increase in weight per shipment is generally an indicator of an improving economy, we believe the increases in the second quarter and first half of 2008 are more attributable to a change in the mix of our freight, reflecting growth in our heavier spot quote and container shipments, and changes in customer shipping patterns. As diesel fuel increases have driven transportation costs higher, we believe our customers are shipping less frequently and are consolidating their shipments into larger units with lower costs per hundredweight. We attribute our growth in shipments primarily to increases in market share in our existing areas of operations. As we continue to expand our geographic reach and increase our full-state coverage, we believe we will continue to gain additional market share from our existing customers and new customers who seek consistent, high-quality regional and inter-regional service.
Revenue per hundredweight increased 5.4% to $14.17 from $13.44 in the second quarter of 2007 and increased 5.9% to $13.98 from $13.20 in the first six months of 2007. These increases were caused primarily by higher fuel surcharges resulting from the rapid and significant rise in diesel fuel prices throughout the first half of 2008. Excluding fuel surcharges, revenue per hundredweight decreased 3.1%
11
Table of Contents
and 1.3% in the second quarter and first half of 2008, respectively. Our revenue per hundredweight metrics were unfavorably impacted by the increase in weight per shipment and decline in length of haul. The pricing environment was also extremely competitive throughout the first half of 2008 and resulted in our inability to completely recover increases in our operating costs. However, pricing appeared to begin to stabilize late in the second quarter of 2008. We plan to maintain a disciplined approach towards pricing for our services, although a prolonged slowdown in the domestic economy may lead to additional pressure on pricing and, if combined with the impact from a sustained increase in diesel fuel prices, could have a material adverse impact on our net income and margins.
Fuel surcharge revenue increased to 19.3% of revenue in the second quarter of 2008 from 12.1% in the prior-year quarter and increased to 17.5% of revenue from 11.5% for the first half of 2007. Most of our tariffs and contracts provide for a fuel surcharge as diesel fuel prices increase above stated levels, which are generally indexed to the U.S. Department of Energy’s published fuel prices that reset each week. Pricing for our transportation services has evolved such that the fuel surcharge is one of many components in the overall negotiated price with our customers. We continuously monitor the components of our pricing, including base freight rates and fuel surcharges, and address individual account profitability issues with our customers when necessary as part of our effort to minimize the negative impact on our profitability that would likely result from a rapid and significant change in our operating expenses.
Operating Costs and Other Expenses
Salaries, wages and benefits decreased to 49.8% and 52.1% of revenue for the second quarter and first six months of 2008, respectively, from 52.0% and 53.4% in the comparable periods of the prior year. These decreases, as a percent of revenue, are generally the result of increased pricing, which is reflective of rising fuel surcharges, as well as the increased productivity of our drivers and dock labor.
Driver wages decreased to 20.0% of revenue from 21.3% in the second quarter of 2007 and decreased to 20.8% of revenue from 21.8% in the first six months of 2007. Although linehaul wages per mile increased from both the comparable quarter and six-month periods of 2007, we achieved increases in our laden load averages of 2.3% and 0.3% respectively. We also increased the utilization of our drivers and equipment in our linehaul operations, which is evidenced by a reduction in our purchased transportation costs as a percent of revenue from both of the prior-year periods. In our P&D operations, our continued focus on productivity resulted in increased P&D stops per hour of 0.7% and 1.4% in the second quarter and first six months of 2008, respectively, and corresponding increases in P&D shipments per hour of 1.7%.
Employee benefit costs decreased to 11.2% of revenue in the second quarter of 2008 from 11.3%; however, these costs increased to 12.5% of revenue in the first six months of 2008 from 12.1% in the prior-year period. The overall increase experienced in the first six months of 2008 is attributable to rising group health and dental costs, which increased to 10.6% of total salary and wages from 9.0% in the first six months of 2007. In 2008, we have experienced increases in both the number of high loss claims and the average severity per claim. Because of these factors, our average monthly payout for claims increased 19.4% from the second quarter of 2007 and 21.2% from the first six months of 2007. We can offer no assurance that claim payments will moderate later in the year but we are monitoring and evaluating this continuing trend.
Operating supplies and expenses increased to 21.8% of revenue from 16.2% for the second quarter of 2007 and increased to 20.9% of revenue from 15.9% for the first six months of 2007. The increase for both periods is primarily due to the significant increase in diesel fuel costs, excluding fuel taxes, which is the largest component of operating supplies and expenses. Diesel fuel costs, excluding fuel taxes, increased 76.5% from the second quarter of 2007 due primarily to a significant increase in the price of diesel fuel as well as a 5.4% increase in gallons consumed. These costs increased 69.8% in the first six months of 2008, which was also due to rising fuel prices and a 6.6% increase in gallons consumed. We do not use diesel fuel hedging instruments and are therefore subject to market price fluctuations.
12
Table of Contents
Insurance and claims expenses, primarily consisting of third-party insurance premiums and self-insured costs for auto liability and cargo claims, decreased to 1.6% of revenue from 2.5% for the second quarter of 2007 and decreased to 1.9% of revenue from 3.0% for the first half of 2007. We choose to self-insure a portion of our auto and cargo claims liabilities and obtain excess insurance coverage for claims above our retention levels. Our auto liability claims experience under our retention level decreased to 0.6% of revenue for the second quarter of 2008 from 1.1% for the comparable prior-year period and decreased to 0.8% from 1.1% for the comparable six-month period. These improvements are due to an overall decrease in both the number and severity of accidents incurred during 2008 as well as favorable adjustments to reserves for claims that have been settled or are maturing. We have also made significant improvements in our cargo claims experience in 2008 after fully implementing several initiatives that began in 2007. As a result, cargo claims expense decreased 41.4% or $3,851,000, in the comparable six-month period, which has improved our cargo claims ratio to record low levels.
Depreciation and amortization expenses decreased to 5.2% and 5.4% of revenue for the second quarter and first six months of 2008 from 5.6% and 5.7% in the comparable periods of the prior year. These decreases are the result of improved density in our service center network which provided the opportunity to leverage our investments in property and equipment, and a planned reduction in our capital expenditures for revenue equipment in 2008 in comparison to the level of equipment purchased in recent years. These reductions resulted from our process of matching our fleet size with freight demands.
Our effective tax rate was 39.0% for the second quarter and first six months of 2008 as compared to 39.5% and 38.8% for the second quarter and first six months of 2007, respectively. The effective tax rate exceeded the federal statutory rate of 35% primarily due to the impact of state taxes and, to a lesser extent, certain non-deductible items.
Liquidity and Capital Resources
We have three primary sources of available liquidity to fund our estimated capital expenditures: cash flows from operations, cash and short-term investments and available borrowings under the senior unsecured revolving credit agreement pursuant to the terms of an amended and restated credit agreement dated August 10, 2006 (the “Credit Agreement”). We also have the ability to issue senior notes to provide another source of liquidity, if needed. Expansion in both the size and number of service center facilities, our planned tractor and trailer replacement cycle and revenue growth have required continued investment in real estate and equipment. In order to support these requirements in the first six months of 2008, we purchased property and equipment of $62,086,000 and paid $7,267,000 to acquire certain business assets through acquisitions. Cash flows from operations and proceeds from the sale of property and equipment completely funded these expenditures and allowed us to increase our balance of cash and short-term investments during the first six months of 2008. At June 30, 2008, cash and short-term investments increased to $37,313,000 from $30,703,000 at December 31, 2007.
We currently project capital expenditures, net of anticipated proceeds from dispositions, to be approximately $155,000,000 to $165,000,000 for the year ending December 31, 2008. Of our capital expenditures, approximately $100,000,000 is allocated for the purchase of service center facilities, construction of new service center facilities or expansion of existing service center facilities; approximately $50,000,000 is allocated for the purchase of tractors and trailers; and approximately $10,000,000 is allocated for investments in technology. We plan to fund these capital expenditures primarily through cash flows from operations.
13
Table of Contents
The table below sets forth our capital expenditures for property and equipment, including capital assets obtained through acquisitions, for the six-month period ended June 30, 2008 and the years ended December 31, 2007, 2006 and 2005:
YTD June 30, | Year Ended December 31, | |||||||||||||||
(In thousands) | 2008 | 2007 | 2006 | 2005 | ||||||||||||
Land and structures | $ | 24,307 | $ | 72,286 | $ | 82,011 | $ | 33,157 | ||||||||
Tractors | 14,000 | 52,807 | 59,759 | 50,457 | ||||||||||||
Trailers | 18,598 | 43,793 | 49,209 | 52,949 | ||||||||||||
Technology | 3,109 | 9,582 | 10,265 | 9,518 | ||||||||||||
Other | 5,920 | 21,955 | 12,878 | 9,710 | ||||||||||||
Proceeds from sale | (1,377 | ) | (5,228 | ) | (5,626 | ) | (5,221 | ) | ||||||||
Total | $ | 64,557 | $ | 195,195 | $ | 208,496 | $ | 150,570 | ||||||||
With the exception of borrowings pursuant to the Credit Agreement, if any, interest rates are fixed on all of our debt instruments. Therefore, short-term exposure to fluctuations in interest rates is limited to our line of credit facility. We do not currently use interest rate derivative instruments to manage exposure to interest rate changes. Also, we do not use fuel hedging instruments, but our tariff provisions and contracts generally allow for fuel surcharges to be implemented in the event that fuel prices exceed stipulated levels.
Our senior notes and Credit Agreement limit the amount of dividends that may be paid to shareholders pursuant to certain financial ratios. Our Credit Agreement, which was the most restrictive at June 30, 2008, limits the amount of dividends that could be paid to shareholders to the greater of (i) $10,000,000, (ii) the amount of dividends paid in the immediately preceding fiscal year, or (iii) an amount equal to 25% of net income from the immediately preceding fiscal year. We did not declare or pay a dividend on our common stock in first six months of 2008, and we have no plans to declare or pay a dividend in 2008.
A significant decrease in demand for our services could limit our ability to generate cash flow and affect profitability. Most of our debt agreements have covenants that require stated levels of financial performance, which if not achieved could cause acceleration of the payment schedules. We do not anticipate a significant decline in business levels or financial performance that would cause us to violate any such covenants, and we believe the combination of our existing Credit Agreement along with our additional borrowing capacity will be sufficient to meet seasonal and long-term capital needs.
Critical Accounting Policies
In preparing our condensed financial statements, we applied the same critical accounting policies as described in our Annual Report on Form 10-K for the year ended December 31, 2007 that affect judgments and estimates of amounts recorded for certain assets, liabilities, revenue and expenses.
Seasonality
Our tonnage levels and revenue mix are subject to seasonal trends common in the motor carrier industry. Financial results in the first quarter are normally lower due to reduced shipments during the winter months. Harsh winter weather can also adversely impact our performance by reducing demand and increasing operating expenses. Freight volumes typically build to a peak in the third or early fourth quarter, which generally result in improved operating margins.
Environmental Regulation
We are subject to various federal, state and local environmental laws and regulations that focus on, among other things: the emission and discharge of hazardous materials into the environment or their presence on or in our properties and vehicles; fuel storage tanks; transportation of certain materials; and the discharge or retention of storm water. Under specific environmental laws, we could also be held responsible for any costs relating to contamination at our past or present facilities and at third-party waste
14
Table of Contents
disposal sites. We do not believe that the cost of future compliance with environmental laws or regulations will have a material adverse effect on our operations, financial condition, competitive position or capital expenditures for the remainder of fiscal year 2008 or fiscal year 2009.
Forward-Looking Information
Forward-looking statements in this report, including, without limitation, statements relating to future events or our future financial performance, appear in the preceding Management’s Discussion and Analysis of Financial Condition and Results of Operations and in other written and oral statements made by or on behalf of us, including, without limitation, statements relating to our goals, strategies, expectations, competitive environment, regulation and availability of resources. Such forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Investors are cautioned that such forward-looking statements involve risks and uncertainties that could cause actual events and results to be materially different from those expressed or implied herein, including, but not limited to, the following: (1) the competitive environment with respect to industry capacity and pricing, including the use of fuel surcharges, such that our total overall pricing is sufficient in recovering our operating expenses; (2) the negative impact of any unionization of the Company’s employees; (3) the challenges associated with executing the Company’s growth strategy; (4) the Company’s exposure to claims related to cargo loss and damage, property damage, personal injury, workers’ compensation, long-term disability and group health and the cost of insurance coverage above retention levels; (5) the Company’s exposure to other lawsuits and claims related to our services; (6) various economic factors such as economic recessions and downturns in customers’ business cycles and shipping requirements; (7) the Company’s significant ongoing cash requirements; (8) the price and availability of diesel fuel; (9) difficulty in attracting or retaining qualified drivers; (10) the availability and cost of new equipment; (11) the costs and potential for liabilities related to compliance with, or violations of, existing or future governmental laws and regulations; (12) seasonal trends in the industry, including the possibility of harsh weather conditions; (13) the Company’s dependence on key employees; (14) changes in the Company’s goals and strategies, which are subject to change at any time at the discretion of the Company; and (15) other risks and uncertainties indicated from time to time in the Company’s filings with the Securities and Exchange Commission. Forward-looking statements speak only as of the date they were made and we undertake no obligation to update or revise such statements, except as required by the federal securities laws.
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
Market risk represents the risk of loss that may impact our financial position, results of operations and cash flows due to adverse changes in financial market prices and rates.
We are exposed to interest rate risk directly related to loans under our senior unsecured revolving credit agreements, which have variable interest rates. A 100 basis point increase in the average interest rate on this agreement would have no material effect on our operating results. We have established policies and procedures to manage exposure to market risks and use major institutions that are creditworthy to minimize credit risk.
We are exposed to interest rate and market risk related to our short-term investments. However, we invest in high quality investment grade securities with interest reset periods generally between 1 to 35 days. A 100 basis point decrease in the average interest rate on our short-term investments would have no material effect on our operating results. At June 30, 2008, our balance of short-term investments included one auction rate security with a total value of $1,000,000. This security was rated AAA by Standard and Poor’s and was called by the issuer on July 1, 2008 at full tender. The majority of our excess cash is now invested in money market funds that are included in “Cash and cash equivalents” on our Balance Sheets.
We are exposed to market risk for equity investments relating to Company-owned life insurance contracts on certain employees. At June 30, 2008, the cash value for variable life insurance contracts was $7,553,000 of the total $14,165,000 of net cash values for all life insurance contracts included on our balance sheet in “Other assets.” Variable life insurance contracts expose the Company to fluctuations in equity markets; however, we utilize a third-party to manage these assets and minimize that exposure. A
15
Table of Contents
10% change in market value in those investments would have a $755,000 impact on our operating results.
We are also exposed to commodity price risk related to diesel fuel prices and we manage our exposure to this risk primarily through either the application of fuel surcharges or adjustments to base freight rates.
For further discussion related to these risks, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in Item 2 and “Risk Factors” included in Item 1A of this report.
Item 4. | Controls and Procedures |
a)Evaluation of disclosure controls and procedures
As of the end of the period covered by this report, our management has conducted an evaluation, with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures, in accordance with Rule 13a-15 under the Exchange Act. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective to enable us to record, process, summarize and report in a timely manner the information that we are required to disclose in our Exchange Act reports.
b)Changes in internal control over financial reporting
There were no changes in our internal control over financial reporting that occurred during our last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Item 1. | Legal Proceedings |
For information related to our legal proceedings, see Note 2 of the Notes to the Financial Statements included in Part I, Item 1 of this report, which is incorporated herein by reference.
Item 1A. | Risk Factors |
We may be adversely impacted by fluctuations in the price and availability of diesel fuel.
Diesel fuel is a significant operating expense. We do not hedge against the risk of diesel fuel price increases. An increase in diesel fuel prices or diesel fuel taxes, or any change in federal or state regulations that results in such an increase, could have a material adverse effect on our operating results unless the increase is offset by a change to one or more of the components of our pricing. In addition to the direct cost of diesel fuel, increasing oil prices have had, and may continue to have, an indirect effect of increasing other operating costs. Historically, we have been able to offset the direct and indirect impact to our operating costs through a change to one or more of the components of our pricing; however, our total overall pricing did not allow us to fully recover the increase in operating costs associated with the rapid and significant rise in the cost of diesel fuel in the first six months of 2008. We can offer no assurance that our total overall pricing will be sufficient in offsetting sustained or further increases in diesel fuel prices.
In addition to the other information set forth in this report and in our other reports and statements that we file with the SEC, you should carefully consider the factors discussed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2007 and our Form 10-Q for the period ended March 31, 2008, which could materially affect our business, financial condition or future results. The risks described in these documents are not the only risks facing our
16
Table of Contents
Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.
Item 4. | Submission of Matters to a Vote of Security Holders |
Proposal 1 | – | Election of Directors |
All of the following individuals were elected to serve as directors at the 2008 Annual Meeting of Shareholders held on May 28, 2008 (the “2008 Annual Meeting”) and received the number of votes set opposite their respective names:
Nominee | For | Withheld | ||
Earl E. Congdon | 34,099,052 | 948,135 | ||
David S. Congdon | 34,422,672 | 624,516 | ||
John R. Congdon | 34,054,586 | 992,602 | ||
J. Paul Breitbach | 33,788,082 | 1,259,106 | ||
John R. Congdon, Jr. | 33,556,350 | 1,490,838 | ||
Robert G. Culp, III | 34,444,229 | 602,958 | ||
John A. Ebeling | 32,347,349 | 2,699,839 | ||
John D. Kasarda | 34,599,074 | 448,114 | ||
D. Michael Wray | 34,479,564 | 567,623 |
Proposal 2 | – | Approval of the Material Terms of the Old Dominion Freight Line, Inc. Performance Incentive Plan |
The proposed material terms of the Old Dominion Freight Line, Inc. Performance Incentive Plan were approved at the 2008 Annual Meeting based on the following vote:
For | Against | Abstain | ||
33,662,014 | 453,042 | 60,866 |
Proposal 3 | – | Amendment to the Old Dominion Freight Line, Inc. Amended and Restated Bylaws to Increase the Maximum Number of Directors who may Serve on our Board From Nine to Twelve. |
The proposed amendment to the Old Dominion Freight Line, Inc. Amended and Restated Bylaws was approved at the 2008 Annual Meeting based on the following vote:
For | Against | Abstain | ||
34,916,170 | 98,925 | 32,088 |
17
Table of Contents
Item 6. | Exhibits |
Exhibit No. | Description | |
3.2 | Amended and Restated Bylaws of Old Dominion Freight Line, Inc. | |
10.17.6(a)* | Amended and Restated Employment Agreement between Old Dominion Freight Line, Inc. and Earl E. Congdon, effective as of June 1, 2008 | |
10.17.7(a)* | Amended and Restated Employment Agreement between Old Dominion Freight Line, Inc. and John R. Congdon, effective as of June 1, 2008 | |
10.17.8(a)* | Amended and Restated Employment Agreement between Old Dominion Freight Line, Inc. and David S. Congdon, effective as of June 1, 2008 | |
10.17.9(a)* | Amended and Restated Employment Agreement between Old Dominion Freight Line, Inc. and John B. Yowell, effective as of June 1, 2008 | |
10.18.3* | Old Dominion Freight Line, Inc. Director Phantom Stock Plan | |
10.18.4* | Form of Old Dominion Freight Line, Inc. Director Phantom Stock Plan Award Agreement | |
10.21(a)* | Old Dominion Freight Line, Inc. Performance Incentive Plan | |
31.1 | Certification Pursuant to Rule 13a-14(a) or 15d-14(a) of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2 | Certification Pursuant to Rule 13a-14(a) or 15d-14(a) of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
32.2 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
(a) | Incorporated by reference to the exhibit of the same number contained in the Company’s Current Report on Form 8-K filed on June 3, 2008 |
* | Denotes a management contract or compensation plan or arrangement in which directors or executive officers are eligible to participate. |
Our SEC file number reference for documents filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended, is 000-19582.
18
Table of Contents
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 thereunto duly authorized.
OLD DOMINION FREIGHT LINE, INC. | ||
DATE: August 8, 2008 | /s/ J. Wes Frye | |
J. Wes Frye | ||
Senior Vice President – Finance and Chief Financial Officer | ||
(Principal Financial Officer) | ||
DATE: August 8, 2008 | /s/ John P. Booker, III | |
John P. Booker, III | ||
Vice President - Controller | ||
(Principal Accounting Officer) |
19
Table of Contents
TO QUARTERLY REPORT ON FORM 10-Q
Exhibit No. | Description | |
3.2 | Amended and Restated Bylaws of Old Dominion Freight Line, Inc. | |
10.17.6(a)* | Amended and Restated Employment Agreement between Old Dominion Freight Line, Inc. and Earl E. Congdon, effective as of June 1, 2008 | |
10.17.7(a)* | Amended and Restated Employment Agreement between Old Dominion Freight Line, Inc. and John R. Congdon, effective as of June 1, 2008 | |
10.17.8(a)* | Amended and Restated Employment Agreement between Old Dominion Freight Line, Inc. and David S. Congdon, effective as of June 1, 2008 | |
10.17.9(a)* | Amended and Restated Employment Agreement between Old Dominion Freight Line, Inc. and John B. Yowell, effective as of June 1, 2008 | |
10.18.3* | Old Dominion Freight Line, Inc. Director Phantom Stock Plan | |
10.18.4* | Form of Old Dominion Freight Line, Inc. Director Phantom Stock Plan Award Agreement | |
10.21(a)* | Old Dominion Freight Line, Inc. Performance Incentive Plan | |
31.1 | Certification Pursuant to Rule 13a-14(a) or 15d-14(a) of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
31.2 | Certification Pursuant to Rule 13a-14(a) or 15d-14(a) of the Exchange Act, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32.1 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
32.2 | Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
(a) | Incorporated by reference to the exhibit of the same number contained in the Company’s Current Report on Form 8-K filed on June 3, 2008 |
* | Denotes a management contract or compensation plan or arrangement in which directors or executive officers are eligible to participate. |
Our SEC file number reference for documents filed with the SEC pursuant to the Securities Exchange Act of 1934, as amended, is 000-19582.
20