Swift Confidential & Proprietary - Knight Transportation · 3.4% 4.3% CAGR “Truckload will remain...
Transcript of Swift Confidential & Proprietary - Knight Transportation · 3.4% 4.3% CAGR “Truckload will remain...
Swift Confidential & Proprietary
Swift Transportation 2013
Swift Confidential & Proprietary
Forward Looking Statements Disclaimer
2
This presentation, including documents which are incorporated by reference and accompanying
comments, may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.
Such forward-looking statements include, but are not limited to: “anticipates,” “believes,” “estimates,” “plans,” “projects,” “expects,” “intends,” “will,” “could,” “may”, “optimism for strengthening demand,” or
similar expressions which speak only as of the date the statement was made.
Such forward-looking statements are inherently uncertain, are based upon the current beliefs,
assumptions and expectations of Company management and current market conditions, which are subject to significant risks and uncertainties as set forth in the Risk Factor Section of our 10K.
You should understand that many important factors, in addition to those listed above and in our filings with the SEC, could impact us financially. As a result of these and other factors, actual results may
differ from those set forth in the forward-looking statements and the prices of the Company's securities may fluctuate dramatically. The Company makes no commitment, and disclaims any duty,
to update or revise any forward-looking statements to reflect future events, new information or changes in these expectations.
The presentation also includes certain non-GAAP financial measures as defined by the SEC. To comply with SEC rules, we have provided a reconciliation of these non-GAAP measures.
Swift Confidential & Proprietary
- 31 62 94 125 156 277
562
1,259
2,398
3,210 3,265 3,400
2,571
2,930
3,334 3,493
1966 1971 1976 1980 1985 1990 1993 1996 2000 2003 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
The Evolutionary
Period
1966-1990
• Founded
• Flatbed
• Refrigerated
• Owner Operators
• Deregulation
The Growth Period
1991-2006
• 1990 IPO
• 20%+ Revenue CAGR
• 20% EBITDA CAGR
• 12 Acquisitions
• Dedicated
• Mexico
• Intermodal
The Transformation
Period
2007-2011
• Privatization - Debt
• Recession
• Strategy
• Process Improvement
• Discipline
• 2010 Balance Sheet
Restructure & IPO
The Results Period
2012-2017 (and beyond)
• Profitable Revenue
Growth
• Improved Asset
Utilization
• Continuous
Improvement
• EPS Growth
• RONA Improvement
• Continued Debt
Reduction
The Four Era’s of Swift Transportation
Swift Confidential & Proprietary
156 190 233 277366 458 562
714873
1,0611,259
2,112 2,1012,398
2,826
3,197 3,210 3,2653,400
2,571
2,930
3,3343,494
$0
$1,000
$2,000
$3,000
$4,000
1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Swift Transportation Op Revenue
16 13 18 2241 46 54
7499
116100 88
117141
181 188
244
108 115132
294323
341
$0
$150
$300
$450
1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Swift Transportation Adj. Op Income
4
Note: 1990 to 2005 financials represent only Swift Transportation Co., Inc. and 2006-2008 financials include both Swift Transportation Co., Inc. and IEL(1) Includes fuel surcharge(2) Reflects full year impact of M.S. Carriers acquired in June 2001(3) 2007 Operating Income adjusted for non-recurring expenses related to the going private transactions; Goodwill impairment of $238.0MM pre-tax , Trailer impairment of $18.3MM pre-tax, and going private transaction costs including fees, change-in-control payments and other costs of $39.9MM added back to
reported Operating Income
($ mm)
($ mm)
(2)
(1)
(3)
Total Revenue and Earnings 1990-2012
2012 = Record Year!
Swift’s
biggest and
most
profitable
year ever!
Swift Confidential & Proprietary
The Three Pillars of Value Creation
Strengthen and grow core customer relationships by cross selling suite of services
Creating Shareholder Value through EPS Growth, RONA Expansion, and Debt Reduction
Profitable Revenue Growth Improved Asset Utilization Continuous Improvement (Cost Control & Profitability)
5
Leverage capabilities in Mexico and Canada
Grow asset-light services such as Intermodal and Swift Logistics
Customer care/satisfaction
Pursue select, accretive acquisition opportunities
Maximize use of drivers available hours (Plus 1)
Shift one truck / one driver paradigm with teams, shuttles, family plan, etc.
Continued focus on Owner Operator program
Improve/streamline trailer management process
Lease trailers
Increase container turns
All other assets – facilities, IT, “stuff”
Four Disciplines of Execution (4DX)
WMS/Lean Six-Sigma
Safety culture
Driver retention
Network management
Deadhead improvement
More with less
Fanatical discipline
Swift, 1%
Top 10 For Hire,
7% *
Other, 92%
, 0%
Private Truckload
36.2%
For-Hire Truckload
38.2%
LTL7.0%
Rail Carload
5.8%
Water1.4%
Pipeline4.7%
Rail Intermodal
2.7%
Air4.0%
Private Truckload
38.6%
For-Hire Truckload
36.8%
LTL5.8%
Rail Carload
6.5%
Water1.6%
Pipeline5.7%
Rail Intermodal
1.6%
Air3.4%
4.3% CAGR
“Truckload will remain the most
efficient mode of transportation”- American Trucking Association
2010 - $694B 2022 - $1,152B
For-Hire Truckload - $255B
U.S. Truckload Market is highly fragmented: Opportunity to gain shareNotes: 1. Based on 2010 domestic revenue data published by the American Trucking Association
2. * Excluding Swift6
U.S. Freight Transportation Market 1
Swift Confidential & Proprietary7
Extensive Transportation Service Offerings
Demonstrated ability to provide total transportation solutions with a comprehensive suite of services and
equipment offerings
100% of Swift’s Top 20 customers utilize multiple service offerings
Transportation Solutions Equipment Selection
Additional Value Added Services
Line-haul Dedicated Intermodal
Trans-Mex Expedited Team - JIT
Swift Solutions
Trade Show/ Convention
Diverse Logistics
Transloading
Dry Van Temp. Controlled
Heavy Haul Flatbed
Intermodal Containers
Clean Fleet Ultra-Lite
Equipment Leasing &
Sales
Contract Maintenace
Broad service and equipment offerings help customers simplify their logistic needs
Swift Confidential & Proprietary
$1.41
$1.78
$1.29
$0.34
$1.02
$0.21
Customer A Customer B Customer C Customer D Customer E Customer F Customer G
Transportation Budget* Swift Revenue
$5.45
Growth Opportunities with Existing Customers
8
*Estimates based on full year North American revenues from Thomson One TTM
($ Billions)
3.9% YOY Growth
4.0% YOY Growth
10.3% YOY Growth
4.9% YOY Growth
8.7% YOY Growth
4.2% YOY Growth
22.3% YOY Growth
Significant growth available with our existing customers
Swift Confidential & Proprietary
Mexico & Canada Border Crossing Loads
9
~2% Market Share Today = Opportunity
(Millions)
5.170 5.490
0.115 0.019 0.0
1.0
2.0
3.0
4.0
5.0
6.0
Mexico Canada
Total Trucking Border Crossings Swift Crossings*Mexico crossing information from Laredo Development Foundation
* ^
^Canada crossing information from Stats Can , an agency within the Federal Government of Canada
Swift Confidential & Proprietary
Intermodal & Logistic Opportunities
10
Opportunities for continued double-digit growth
(Millions) ($ Billions)
*Intermodal information from January 2013 FTR Freight Focus – Intermodal Update
^Logistics information from 2013 3rd Party Logistics Study titled “The State of Logistics Outsourcing “
* ^
$159.9
$0
$25
$50
$75
$100
$125
$150
$175
LogisticsTotal North American 3PL Revenue
Swift Logistics Revenue
7.054
0.145 0.0
1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
IntermodalTotal Intermodal Load CountsSwift Load Count
Swift Confidential & Proprietary11
Growth by Service Offering
2017
Trucking Dedicated Intermodal Logistics
1990
Trucking
2006
Trucking Dedicated Intermodal
2011
Trucking Dedicated Intermodal Logistics
Expansion in asset light would drive RONA, cash flow and debt reduction
2012
Swift Confidential & Proprietary12
Nationwide Terminal Network
(3)(2)
Nationwide terminal network allows us to be close to our customers on a regional basis and our driver’s homes
Swift Confidential & Proprietary
Density of Network
13
Swift Confidential & Proprietary
Weekly Revenue per Truck xFSR 2007-2012
14
Best in Class $3,500
Continuous improvement for 4 years, but still have opportunity to meet and exceed current Best in Class
˜
$2,866 $2,916
$2,660
$2,879
$2,997
$3,158
1.7%
(8.8%)
8.2%4.1% 5.4%
$2,000
$2,200
$2,400
$2,600
$2,800
$3,000
$3,200
$3,400
2007 2008 2009 2010 2011 2012
Wkly Trucking Rev / Tractor YOY Growth Rate
Swift Confidential & Proprietary
Value for Swift *
Creating Shareholder
Value
Increase our RONA by 1% annual CAGR for each of the next 5
years
Targeting EPS Growth of 20% for 2012 and
15% CAGR from 2013-2017
15
Reduce our leverage ratio to roughly 1.5X
by 2017
*Goals shared in our May 2012 Investor/Analyst Day
Swift Confidential & Proprietary16
Financial Summary
Swift Confidential & Proprietary
$2,500.6
$2,679.8
$2,803.0
7.2% 4.6%
$2,000
$2,200
$2,400
$2,600
$2,800
$3,000
2010 2011 2012
Revenue xFSR
Revenue xFSR YOY Growth Rate
Full Year 2012 Consolidated Metrics
17
Exceeded target with 27% Adjusted EPS growth
$2,929.7
$3,333.9
$3,493.2
13.8%4.8%
$2,600
$2,800
$3,000
$3,200
$3,400
$3,600
2010 2011 2012
Total Revenue
Total Revenue YOY Growth Rate
($ Millions) ($ Millions)
88.3%87.9% 87.8%
84%
85%
86%
87%
88%
89%
90%
2010 2011 2012
Adjusted Operating Ratio
$0.02
$0.79
$1.00
26.6%
$0.00
$0.20
$0.40
$0.60
$0.80
$1.00
$1.20
2010 2011 2012
Adjusted EPS
Adjusted EPS YOY Growth Rate
Swift Confidential & Proprietary
Full Year 2012 Truckload Segment Metrics
18
Discipline & improved utilization driving adjusted OR improvement
11.8%
11.0% 11.1%
10.0%
10.5%
11.0%
11.5%
12.0%
2010 2011 2012
Deadhead %($ Millions)
($ Millions)
88.9%87.9%
86.3%
84%
86%
88%
90%
2010 2011 2012
Adjusted Operating Ratio
$2,862
$2,968
$3,165
3.7% 6.6%
$2,600
$2,700
$2,800
$2,900
$3,000
$3,100
$3,200
2010 2011 2012
Weekly Revenue xFSR per Tractor
Weekly Revenue xFSR per Tractor
YOY Growth Rate
$1,748.4$1,844.2
$1,798.7
5.5%-2.5%
$1,000
$1,200
$1,400
$1,600
$1,800
$2,000
2010 2011 2012
Revenue xFSR
Revenue xFSR YOY Growth Rate
Swift Confidential & Proprietary
Full Year 2012 Dedicated Segment Metrics
19
Continued growth in dedicated yields RONA expansion
85.2%86.4%
87.5%
80%
82%
84%
86%
88%
90%
2010 2011 2012
Adjusted Operating Ratio($ Millions)
$3,314 $3,305
$3,357
-0.3% 1.6%
$3,000
$3,100
$3,200
$3,300
$3,400
2010 2011 2012
Weekly Revenue xFSR per Tractor
Weekly Revenue xFSR per Tractor
YOY Growth Rate
2,605
2,979
3,361
14.4% 12.8%
2,200
2,400
2,600
2,800
3,000
3,200
3,400
2010 2011 2012
Average Truck Count
Average Truck Count YOY Growth Rate
$450.1
$513.4
$589.9
14.1% 14.9%
$400
$450
$500
$550
$600
2010 2011 2012
Revenue xFSR
Revenue xFSR YOY Growth Rate
Swift Confidential & Proprietary
Full Year 2012 Intermodal Segment Metrics
20
($ Millions)
(Thousands)
Building foundation for profitable growth in Intermodal
106.1 106.4
145.1
0.3%
36.4%
60
80
100
120
140
160
2010 2011 2012
Load Counts
Load Counts YOY Growth Rate
4,341
5,527
7,209
27.3% 30.4%
3,000
4,000
5,000
6,000
7,000
8,000
2010 2011 2012
Average Container Count
Average Container Count
Increase is primarily due to one insurance claim associated with a dray accident which increased the Adjusted Operating Ratio by approximately 400 to 440 basis points compared to the two preceding years.
Ended 2012 with approximately 8,700 containers.
84%
88%
92%
96%
100%
104%
2010 2011 2012
Adjusted Operating Ratio
98.3%96.7%
102.6%
400 to 440 bps
$177.3$187.7
$263.2
5.9%
40.2%
$50
$100
$150
$200
$250
$300
2010 2011 2012
Revenue xFSR
Revenue xFSR YOY Growth Rate
Swift Confidential & Proprietary
Operating Leverage
21
With our scale, small improvements have large impacts
Miles Per Tractor Per Week (1) Rate Per Mile (1) Deadhead Miles Percentage (1)
(In
cre
me
nta
l O
pe
ratin
g I
nco
me
)
(In
cre
me
nta
l Op
erat
ing
Inco
me
)
(In
cre
me
nta
l Op
erat
ing
Inco
me
)
($MM) ($MM)($MM)
Achievable operating improvements result in significant increases to the bottom line
Note:
1. Operating sensitivities calculated based on 2012 operating results and variable / fixed cost structure
$11.1
$22.2
$33.3
$44.4
$55.5
0.0
10.0
20.0
30.0
40.0
50.0
$60.0
25 50 75 100 125
$14.4
$28.8
$43.2
$57.6
$72.0
0.0
10.0
20.0
30.0
40.0
50.0
60.0
70.0
$80.0
$0.01 $0.02 $0.03 $0.04 $0.05
$12.1
$24.2
$36.3
$48.4
$60.5
0.0
10.0
20.0
30.0
40.0
50.0
60.0
$70.0
-0.5% -1.0% -1.5% -2.0% -2.5%
Swift Confidential & Proprietary
Net Debt and Leverage Ratio
22
Continuing to deliver on our commitment to reduce debt
2,601
2,499
1,919
1,705 1,669
1,633 1,601
1,427
6.35
6.16
3.86
3.17 3.052.91 2.97 2.78
$1,000
$1,250
$1,500
$1,750
$2,000
$2,250
$2,500
$2,750
2008 2009 2010 2011 Q1 2012 Q2 2012 Q3 2012 Q4 2012
Net Debt & Leverage Ratio
Net Debt Leverage Ratio
($ Millions)
Swift Confidential & Proprietary
Swift Transportation Co., Inc. Stock Price Performance
Swift Transportation Co., Inc.’s (1) stock performed better than Berkshire Hathaway
during the first time it was publicly traded
― Swift Stock Price CAGR – From June 1990 IPO through May 2007 Going Private transaction (2) – 18.2%
― BRKA over same time period–17.3%
Source: FactSet; Market data from June 29, 1990 through May 10, 2007
%
200%
400%
600%
800%
1,000%
1,200%
1,400%
1,600%
1,800%
2,000%
Jun-90 May-92 Mar-94 Feb-96 Dec-97 Nov-99 Sep-01 Aug-03 Jun-05 May-07
Swift Truckload Index Berkshire Hathaway S&P 500
1,603%
1,289%
1,417%
317%
100%
0
23
Notes:
1. Swift Transportation Co., Inc. was our predecessor
2. Definitive merger agreement for the going private transaction was announced on January 19, 2007
3. Truckload index includes HTLD, JBHT, KNX and WERN
(3)
Swift Confidential & Proprietary
Value for Swift *
Creating Shareholder
Value
Increase our RONA by 1% annual CAGR for each of the next 5
years
Targeting EPS Growth of 20% for 2012 and
15% CAGR from 2013-2017
24
Reduce our leverage ratio to roughly 1.5X
by 2017
*Goals shared in our May 2012 Investor/Analyst Day
Swift Confidential & Proprietary25
Appendix
Swift Confidential & Proprietary
2012 Revenue by Industry
26
Automotive 4.6%
Consumer Products 10.7%
Manufacturing 5.4%
Retail 15.9%
Discount Retail 17.6%Paper Products 7.3%
Transportation & Logistics 6.7%
Food & Beverage 22.4%
Housing/ Building 6.0%
Other 3.4%
Swift Confidential & Proprietary
Q4 2012 Truckload Segment Metrics
27
($ Millions)
$2,897
$2,999
$3,292
3.5%9.8%
$2,600
$2,800
$3,000
$3,200
$3,400
2010 2011 2012
Weekly Revenue xFSR per Tractor
Weekly Revenue xFSR per Tractor
YOY Growth Rate
85.2% 85.0%
83.3%
80%
81%
82%
83%
84%
85%
86%
2010 2011 2012
Adjusted Operating Ratio
12.0%
11.1%11.3%
10.0%
10.5%
11.0%
11.5%
12.0%
2010 2011 2012
Deadhead %
$457.0 $453.8
$465.7
-0.7% 2.6%
$400
$420
$440
$460
$480
$500
2010 2011 2012
Revenue xFSR
Revenue xFSR YOY Growth Rate
Swift Confidential & Proprietary
Q4 2012 Dedicated Segment Metrics
28
($ Millions)
83.0%
85.1%84.3%
80%
81%
82%
83%
84%
85%
86%
2010 2011 2012
Adjusted Operating Ratio
$3,285$3,256
$3,366
-0.9% 3.4%
$3,000
$3,100
$3,200
$3,300
$3,400
2010 2011 2012
Weekly Revenue xFSR per Tractor
Weekly Revenue xFSR per Tractor
YOY Growth Rate
$117.3
$143.0
$152.2
21.9%
6.4%
$100
$110
$120
$130
$140
$150
$160
2010 2011 2012
Revenue xFSR
Revenue xFSR YOY Growth Rate
2,716
3,3433,439
23.1%
2.9%
2,000
2,250
2,500
2,750
3,000
3,250
3,500
2010 2011 2012
Average Truck Count
Average Truck Count YOY Growth Rate
Swift Confidential & Proprietary
Q4 2012 Intermodal Segment Metrics
29
($ Millions)
(Thousands)
Increase is primarily due to one insurance claim associated with a dray accident which increased the Adjusted Operating Ratio by approximately 550 to 660 basis points compared to the two preceding years.
27.5
31.5
40.9
14.5%29.8%
20
25
30
35
40
45
2010 2011 2012
Load Counts
Load Counts YOY Growth Rate
4,713
5,955
8,628
26.4%44.9%
3,000
4,000
5,000
6,000
7,000
8,000
9,000
2010 2011 2012
Average Container Count
Average Container Count
Ended 2012 with approximately 8,700 containers.
84%
88%
92%
96%
100%
104%
2010 2011 2012
95.1% 95.0%
Adjusted Operating Ratio100.6%
550to 660 bps
$48.2
$58.0
$76.8
20.3%32.4%
$0
$20
$40
$60
$80
2010 2011 2012
Revenue xFSR
Revenue xFSR YOY Growth Rate
Swift Confidential & Proprietary
Full Year Adjusted Operating Ratio Reconciliation
30
2010 2011 2012
Operating revenue 2,929,723 3,333,908 3,493,182
Less: Fuel surcharge revenue (429,155) (654,119) (690,192)
Revenue excluding fuel surcharge revenue 2,500,568 2,679,789 2,802,990
Operating expense 2,686,668 3,027,895 3,171,136
Adjusted for:
Fuel surcharge revenue (429,155) (654,119) (690,192)
Acceleration of non-cash equity compensation (22,605) - -
Amortization of certain intangibles (19,305) (17,092) (15,758)
Non-cash impairments (1,274) - (3,387)
Other items (7,382) - -
Excludable transaction costs - - -
Adjusted operating expense 2,206,947 2,356,684 2,461,799
Adjusted operating income 293,621 323,105 341,191
Adjusted Operating Ratio 88.3% 87.9% 87.8%
Operating Ratio 91.7% 90.8% 90.8%
Swift Confidential & Proprietary
Full Year Adjusted EBITDA Reconciliation
31
2010 2011 2012
Net income (loss) (125,413) 90,550 114,589
Adjusted for:
Depreciation and amortization of property and equipment 206,279 204,173 199,829
Amortization of intangibles 20,472 18,258 16,925
Interest expense 251,129 145,973 118,091
Derivative interest expense 70,399 15,057 5,101
Interest income (1,379) (1,900) (2,098)
Income tax (benefit) expense (43,432) 58,282 61,060
Earnings before interest, taxes, depreciation and amortization
(EBITDA)378,055 530,393 513,497
Non-cash equity compensation 22,883 6,785 4,645
Loss on debt extinguishment 95,461 - 22,219
Non-cash impairments 1,274 - 3,387
Non-cash impairments from non-operating assets - - 5,979
Excludable transaction costs - - -
Adjusted earnings before interest, taxes, depreciation and
amortization (Adjusted EBITDA)497,673 537,178 549,727
Swift Confidential & Proprietary
Full Year Adjusted EPS Calculations
32
2010 2011 2012
Diluted earnings (loss) per share $ (1.98) $ 0.65 $ 0.82
Adjusted for:
Income tax (benefit) expense (0.69) 0.42 0.44
Income (loss) before income taxes (2.67) 1.07 1.26
Non-cash impairments 0.02 - 0.02
Non-cash impairments - Nonoperating assets - - 0.04
Acceleration of noncash stock options 0.36 - -
Loss on debt extinguishment 1.51 - 0.16
Other unusual non-cash items 0.12 - -
Excludable transaction costs - - -
Mark-to-market adjustment of interest rate swaps 0.39 - -
Amortization of certain intangibles 0.30 0.12 0.11
Amortization of unrealized losses on interest rate swaps - 0.11 0.04
Adjusted income (loss) before income taxes 0.03 1.30 1.63
Provision for income tax (benefit) expense at statutory rate 0.01 0.51 0.64
Adjusted EPS $ 0.02 $ 0.79 $ 1.00
Swift Confidential & Proprietary
Q4 Adjusted Operating Ratio Reconciliation
33
2010 2011 2012
Operating revenue 780,427 860,723 922,619
Less: Fuel surcharge revenue (118,816) (165,449) (182,723)
Revenue excluding fuel surcharge revenue 661,611 695,274 739,896
Operating expense 703,854 763,703 815,509
Adjusted for:
Fuel surcharge revenue (118,816) (165,449) (182,723)
Acceleration of non-cash equity compensation (22,605) - -
Amortization of certain intangibles (4,548) (4,113) (3,912)
Non-cash impairments - - (2,322)
Other items - - -
Excludable transaction costs - - -
Adjusted operating expense 557,885 594,141 626,552
Adjusted operating income 103,726 101,133 113,344
Adjusted Operating Ratio 84.3% 85.5% 84.7%
Operating Ratio 90.2% 88.7% 88.4%
Swift Confidential & Proprietary
Q4 Adjusted EBITDA Reconciliation
34
2010 2011 2012
Net income (loss) (48,314) 36,812 46,850
Adjusted for:
Depreciation and amortization of property and equipment 49,830 51,204 49,758
Amortization of intangibles 4,840 4,405 4,204
Interest expense 61,670 35,212 27,613
Derivative interest expense 11,430 2,990 -
Interest income (579) (400) (595)
Income tax (benefit) expense (41,837) 22,800 27,872
Earnings before interest, taxes, depreciation and amortization
(EBITDA)37,040 153,023 155,702
Non-cash equity compensation 22,883 1,261 514
Loss on debt extinguishment 95,461 - -
Non-cash impairments - - 2,322
Non-cash impairments from non-operating assets - - 5,979
Excludable transaction costs - - -
Adjusted earnings before interest, taxes, depreciation and
amortization (Adjusted EBITDA)155,384 154,284 164,517
Swift Confidential & Proprietary
Q4 Adjusted EPS Calculations
35
2010 2011 2012
Diluted earnings (loss) per share $ (0.95) $ 0.26 $ 0.34
Adjusted for:
Income tax (benefit) expense 0.18 0.16 0.20
Income (loss) before income taxes (0.78) 0.43 0.54
Non-cash impairments 0.32 - 0.02
Non-cash impairments - Nonoperating assets - - 0.04
Acceleration of noncash stock options - - -
Loss on debt extinguishment - - -
Other unusual non-cash items (0.10) - -
Excludable transaction costs 0.10 - -
Mark-to-market adjustment of interest rate swaps (0.40) - -
Amortization of certain intangibles 0.13 0.03 0.03
Amortization of unrealized losses on interest rate swaps - 0.02 -
Adjusted income (loss) before income taxes (0.73) 0.48 0.62
Provision for income tax (benefit) expense at statutory rate (0.28) 0.19 0.24
Adjusted EPS $ (0.44) $ 0.29 $ 0.38