usa truck, inc. (nasdaq: usak) september 2015...7 measurable results of turnaround plan 141.8 153.6...

22
USA Truck, Inc. (NASDAQ: USAK) Investor Presentation September 2015

Upload: others

Post on 19-Jun-2020

1 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

USA Truck, Inc. (NASDAQ: USAK)Investor Presentation

September 2015

Page 2: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

2

This presentation and accompanying comments may contain forward-looking statements within the

meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities

Exchange Act of 1934, as amended. Forward-looking statements are usually identified by words such as

anticipates, believes, estimates, plans, projects, expects, hopes, intends, will, could, may or similar

expressions, which speak only as of the date the statement was made. Such forward-looking statements

are made pursuant to the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995.

Such forward-looking statements are inherently uncertain, are based upon the current beliefs, assumptions

and expectations of our management and current market conditions, all of which are subject to significant

risks and uncertainties as set forth in the Risk Factor section of our most recent annual report Form 10-K as

those risk factors may be updated from time to time. As a result of these and other factors, actual results

may differ materially from those set forth in the forward-looking statements. The company makes no

commitment and disclaims any obligation to update or revise any forward-looking statements to reflect

actual results or changes in the factors affecting the forward-looking information.

DISCLOSURE STATEMENT

Page 3: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

3

INVESTMENT HIGHLIGHTS

Early innings of USA’s transformation with substantial opportunity to realize operating and asset leverage and drive increased return on invested capital

– Plan calls for realization of ~$50 million in Trucking operating income improvements and earnings leverage through High Leverage Activities (“HLAs”)

Large and growing asset-light business diversifies revenue streams while enhancing capital returns

Since 2012 execution of turnaround plan has restored profitability and strengthened the balance sheet

– $2.76 of adjusted EPS(1) improvement from 2012 to LTM 2Q15

– Consolidated operating ratio improved 1040 basis points from 2012 to LTM 2Q15

– Total debt reduced by $52.5 million

FY 2015 focused on turnaround reset to create sustainable growth platform

– Accelerating pace of Truckload improvements

– Restoring pace of growth and improving profitability of asset-light business

(1) Adjusted EPS and Adjusted Operating Ratio excludes unusual items, see Appendix for GAAP Reconciliation / Adjusted Operating Ratio.

Page 4: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

4

Headquarters: Van Buren, AR

~2,800 employees (2)

Truckload Dedicated

Brokerage Intermodal

(1) Operating revenue is defined as revenue less intersegment eliminations. See Appendix for GAAP reconciliation.(2) Source: USA Truck 2014 10-K.

Trucking Segment

SCSSegment

CAPACITY SOLUTIONS PROVIDER

Trucking403.8

SCS 170.4

Trucking 7.0

SCS 15.9

($/M) ($/M)

Page 5: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

5

297.6326.3 336.3

163.4161.9

0.0

50.0

100.0

150.0

200.0

250.0

300.0

350.0

400.0

2012 2013 2014 1H14 1H15

TRUCKING PLATFORM

(1) Source: USA Truck 2014 10-K.(2) Base Revenue excludes fuel surcharge revenue. See Appendix for GAAP reconciliation.(3) Adjusted Operating Ratio is net of fuel surcharge revenue and adjusted for unusual items. See Appendix for GAAP Reconciliation / Adjusted Operating Ratio.

1,987 tractors / 6,216 trailers (1)

Focus on medium-haul routes east of the Great Plains

– Renewed focus on Mexico

Broad and diverse blue-chip customer base serving end markets including Food & Beverage, Health & Cosmetics, Industrials, Packaging, Auto and Retailer

110.0

103.6

101.1

104.8

98.4

92.0

94.0

96.0

98.0

100.0

102.0

104.0

106.0

108.0

110.0

112.0

2012 2013 2014 1H14 1H15

($/M) (%)

Page 6: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

6

6.6

9.0

20.8

11.1

6.2

0.0

5.0

10.0

15.0

20.0

25.0

2012 2013 2014 1H14 1H15

111.1117.6

158.0

79.270.8

0.0

20.0

40.0

60.0

80.0

100.0

120.0

140.0

160.0

180.0

2012 2013 2014 1H14 1H15

FREIGHT BROKERAGE PLATFORM

(1) Base Revenue excludes fuel surcharge revenue. See Appendix for GAAP reconciliation.(2) Net of fuel surcharge revenue.

Highly strategic complement to asset-based trucking operation

Enhances customer service while gaining a larger wallet share

Portfolio of customized transportation solutions including dry van, intermodal, refrigerated, flatbed, expedited and LTL

($/M) ($/M)

Page 7: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

7

MEASURABLE RESULTS OF TURNAROUND PLAN

141.8

153.6

141.4

150.1

145.5

132.9

153.3

133.6

120.0

125.0

130.0

135.0

140.0

145.0

150.0

155.0

160.0

3Q13 3Q14 4Q13 4Q14 1Q14 1Q15 2Q14 2Q15

12.0

16.1

12.8

19.0

10.3

13.3

15.5 15.3

0.0

2.0

4.0

6.0

8.0

10.0

12.0

14.0

16.0

18.0

20.0

3Q13 3Q14 4Q13 4Q14 1Q14 1Q15 2Q14 2Q15

($/M)

($/M)

-1.71

-0.44

-0.33

0.01

0.49

0.74

1.02 1.05

-1.9

-1.4

-0.9

-0.4

0.1

0.6

1.1

2012 2013 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15

($)

105.7

100.6101.5

100.399.2

96.595.6 95.3

90.0

92.0

94.0

96.0

98.0

100.0

102.0

104.0

106.0

108.0

2012 2013 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15

(%)

(1) Excludes unusual items, see Appendix for GAAP Reconciliation / Adjusted Operating Ratio.(2) See Appendix for GAAP Reconciliation.(3) Excludes unusual items. See Appendix for GAAP Reconciliation.

Page 8: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

8

HIGH LEVERAGE ACTIVITIES: DRIVING FINANCIAL IMPROVEMENTS

In 2013, management identified 27 HLAs expected to drive both operational and financial improvements, many of which are not dependent on freight market conditions

HLAs are organized under profitable revenue growth, cost effectiveness and operational execution

In 2014, management narrowed HLAs down to 14 levers, representing ~$70 million in annualized cost savings opportunity

HLAs can be grouped into the following categories:

Improving yield management

Focused asset productivity and network efficiency

Reducing maintenance cost expense

Further improving fuel efficiency

Safety / lower insurance & claims expense

Focus on experienced drivers to improve retention

~$50 million remaining potential opportunity on cost-side HLAs

(1) Assumes a 44% incremental tax rate and FY14 diluted average shares outstanding of 10.5 mm.

Page 9: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

9

HLA: IMPROVE YIELD MANAGEMENT

(1) Base revenue excludes fuel surcharge revenue.(2) Assumes a 44% incremental tax rate and FY14 diluted average shares outstanding of 10.5 mm.(3) Assumes all else equal as of FY14. Assumes 2,039 weekly miles per seated truck, 2,047 average seated truck count, a 44% incremental tax rate and a FY14 diluted average shares

outstanding of 10.5 mm .

1% Change in Revenue per Load Mile = $0.18 in Annual EPS(2)

1.7

1.8

1.7

1.9

1.7

1.8

1.7

1.9

1.5

1.7

1.8

2.0

3Q13 3Q14 4Q13 4Q14 1Q14 1Q15 2Q14 2Q15

Focus on reducing deadhead, length of haul “sweet spot”, greater density in major routes / lanes

Upgrade profitability of customers at the lane level

Adhere to pricing and operational standards

Prioritize ROIC and network density over size of operations

Focus on loads per truck per week to drive increase in miles

Move non-network lanes over to SCS to capture revenue / profit / customer needs

Specific region-to-region fleets (power fleets)2,001

2,0112,030

1,959

2,023

1,979

2,088

2,008

1,860

1,920

1,980

2,040

2,100

3Q13 3Q14 4Q13 4Q14 1Q14 1Q15 2Q14 2Q151% Change in Weekly Miles per Seated

Truck = $0.04 in Annual EPS(3)

($/M)

Page 10: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

10

HLA: REDUCE MAINTENANCE EXPENSE

(1) Assumes all else equal as of FY14. Assumes $0.15 maintenance cost / total mile, a 44% incremental tax rate and FY14 diluted average shares outstanding of 10.5 mm.

Every 1% Change in Maintenance Cost / Total Mile = $0.02 in Annual EPS

(1)

Fleet reinvestment plan

– FY 2015: disposing of 800 high-cost tractors, purchasing 400 for a net 400 tractor reduction

– Fiscal 2016: plan to dispose of additional 500 high-cost tractors, purchase 500 new tractors

– Improve average age of fleet to ~2.5 years

Complete review of maintenance facilities and preventative maintenance approach

Enhancing technology to manage maintenance

0

50

100

150

200

250

300

350

400

450

2011 2012 2013 2014 2015 2016

($/Mile)

0.116

0.144

0.103

0.088

0.048

0.018

0.000

0.040

0.080

0.120

0.160

2011 2012 2013 2014 2015 2016

Page 11: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

11

TRUCKING OPERATING AND ASSET LEVERAGE POTENTIAL

Metric 2014 Target1%

Impact

Operating Ratio

Impact

EPSImpact(1)

Weekly Miles per Seated Truck

2,019 2,200 20 miles 24 bps $0.04

Base Revenue per Loaded Mile

$1.788 $1.890 $0.018 101 bps $0.18

Miles per Gallon(2) 6.67 7.00 0.07 23 bps $0.06

Maintenance Cost/Mile $0.156 $0.100 $0.002 7 bps $0.02

(1) Assumes all else equal as of FY14. Assumes a 44% incremental tax rate and FY14 diluted average shares outstanding of 10.5 mm.(2) Assumed fuel price per gallon based on average 2014 USAK fuel price.

Page 12: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

12

CAPITALIZING ON FREIGHT BROKERAGE PLATFORM

Further centralize customer service

Roll out technology to increase load volume and enhance customer experience

Expanding capacity solution offerings and value-added services

– Intermodal– Refrigerated– Flatbed– Expedited– LTL

Expand network through both organic investment and acquisitions

4

9

1211 11 11

14

0

2

4

6

8

10

12

14

16

2009 2010 2011 2012 2013 2014 2015

(1) Base revenue excludes fuel surcharge revenue.

0.6

0.80.9

1.1

1.3

1.6

0.7

41

61

97

105

91

101108

20

30

40

50

60

70

80

90

100

110

120

0.4

0.6

0.8

1.0

1.2

1.4

1.6

1.8

2009 2010 2011 2012 2013 2014 1H15

# o

f em

plo

yees

$ B

ase R

even

ue//

Em

plo

yee

Page 13: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

13

STRONG FINANCIAL CONDITION

(in millions)

140.9

114.4

128.9

117.5124.5

106.2

125.1

85.8

0.9

20.9

40.9

60.9

80.9

100.9

120.9

140.9

160.9

3Q13 3Q14 4Q13 4Q14 1Q14 1Q15 2Q14 2Q15

3.7x

2.1x

3.0x

1.9x

2.8x

1.6x

2.5x

1.3x

0.9

1.4

1.9

2.4

2.9

3.4

3.9

3Q13 3Q14 4Q13 4Q14 1Q14 1Q15 2Q14 2Q15

7.8

19.5

9.1

11.7

5.8

19.7

12.9

19.8

0.0

5.0

10.0

15.0

20.0

25.0

3Q13 3Q14 4Q13 4Q14 1Q14 1Q15 2Q14 2Q15

Significantly improved credit profile since 2012

$170 million credit facility with accordion feature up to $250 million

Increases in cash flow from operations reflect improved working capital management and profitability

Board of Directors authorized 1 million share repurchase program (announced 8/4/15)

(1) See Appendix for GAAP reconciliation and calculation of adjusted EBITDA.

($/M)

($/M) ($/M)

Page 14: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

14

ENERGIZING THE TURNAROUND PLAN

Leverage network planning tools

Adhere to pricing and operational standards; prioritize ROIC and network density over size of operations

Optimize scheduling and dispatch protocol

Streamline tractor fleet size by 400 -- retire 800 high-cost tractors while maintaining purchases of 400 new tractors

Rationalize fixed costs and SG&A to better align overhead with net 400-unit reduction in tractor fleet

Complete review of maintenance facilities and preventative maintenance approach

Further centralize customer service and roll out technology to increase load volume

Introduce additional capacity solutions and value-added services -- intermodal, refrigerated, flatbed, expedited, LTL

Expand branch office network through both organic investment and acquisitions

Grow base revenue, operating income and EPS

Profitable Trucking segment

Increased wallet share of customers’ transportation spend

Grow dedicated freight business

Increase SCS load count, maintain strong gross margin

Page 15: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

15

APPENDIX

Page 16: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

16

LEADING NORTH AMERICA TRANSPORTATION AND LOGISTICS PROVIDER

Strong Position East of the Great Plains

Page 17: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

17

QUARTERLY FINANCIAL TRENDS

(in millions, except per share)

113.9

125.9

113.6

125.8

104.9

117.6 115.5111.5

125.0

117.2

80.0

90.0

100.0

110.0

120.0

130.0

140.0

3Q13 3Q14 4Q13 4Q14 1Q13 1Q14 1Q15 2Q13 2Q14 2Q15

12.0

16.1

12.8

19.0

8.1

10.5

14.3

10.0

15.515.3

0.0

2.0

4.0

6.0

8.0

10.0

12.0

14.0

16.0

18.0

20.0

3Q13 3Q14 4Q13 4Q14 1Q13 1Q14 1Q15 2Q13 2Q14 2Q15

-0.06

0.26

0.00

0.41

-0.24

-0.13

0.15

-0.14

0.20 0.23

-0.40

-0.30

-0.20

-0.10

0.00

0.10

0.20

0.30

0.40

0.50

3Q13 3Q14 4Q13 4Q14 1Q13 1Q14 1Q15 2Q13 2Q14 2Q15

100.2

95.7

98.9

93.2

102.7

100.9

96.9

100.8

96.6

95.5

88

90

92

94

96

98

100

102

104

3Q13 3Q14 4Q13 4Q14 1Q13 1Q14 1Q15 2Q13 2Q14 2Q15

%

(1) Base revenue excludes fuel surcharge revenue. (2) Excludes unusual items, See Appendix for GAAP Reconciliation / Adjusted Operating Ratio.(3) Excludes unusual items. See Appendix for GAAP Reconciliation..

($/M)($/M)

($/Sh)

Page 18: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

18

ANNUAL FINANCIAL TRENDS

(1) Base revenue excludes fuel surcharge revenue. (2) Excludes unusual items, See Appendix for GAAP Reconciliation / Adjusted Operating Ratio.(3) Excludes unusual items. See Appendix for GAAP Reconciliation.

(in millions, except per share)

411.0 408.7443.9

494.3

200.0

250.0

300.0

350.0

400.0

450.0

500.0

550.0

2011 2012 2013 2014

36.9

21.9

43.0

60.8

0.0

10.0

20.0

30.0

40.0

50.0

60.0

70.0

2011 2012 2013 2014

-1.05

-1.71

-0.44

0.74

-2.00

-1.50

-1.00

-0.50

0.00

0.50

1.00

2011 2012 2013 2014

103.1

105.7

100.6

96.5

90

92

94

96

98

100

102

104

106

108

2011 2012 2013 2014

(%)

($/M) ($/M)

($/Sh)

Page 19: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

19

CONSOLIDATED GAAP RECONCILIATION

(1) Operating Ratio defined as (i) operating expenses minus fuel surcharge revenue, divided by (ii) total revenue excluding fuel surcharge revenue.(2) Adjusted Operating Ratio excludes the LT Claims Liability Reserve Adjustment.

FYE 12/31 xx For the Quarter Ended xx FYE 12/31 xx For the Quarter Ended xx FYE 12/31

2011 3/31/12 6/30/12 9/30/12 12/31/12 2012 3/31/13 6/30/13 9/30/13 12/31/13 2013

GAAP Net Income (Loss) (10.8)$ (4.9)$ (3.5)$ (6.1)$ (3.2)$ (17.7)$ (2.5)$ (1.4)$ (0.6)$ (4.6)$ (9.1)$

Add:

Interest, Net 3.3 1.0 1.0 1.0 1.0 4.1 0.8 0.9 1.0 0.9 3.7

Income Tax Expense (Benefit) (5.0) (2.7) (1.8) (3.5) (1.6) (9.6) (1.1) (0.4) 0.0 (2.4) (4.0)

Depreciation & Amortization 49.3 11.2 11.2 11.2 11.5 45.1 10.9 10.9 11.6 11.5 44.9

EBITDA 36.9$ 4.6$ 6.9$ 2.7$ 7.6$ 21.9$ 8.1$ 10.0$ 12.0$ 5.4$ 35.5$

Add:

LT Claims Liabil ity Reserve Adjustment, Pretax - - - - - - - - - 6.0 6.0

Loss on Debt Extinguishment, Pretax - - - - - - - - - - -

Legal and Related Defense Costs, Pretax - - - - - - - - - 1.5 1.5

Adjusted EBITDA 36.9$ 4.6$ 6.9$ 2.7$ 7.6$ 21.9$ 8.1$ 10.0$ 12.0$ 12.8$ 43.0$

(-) Depreciation & Amortization (49.3) (11.2) (11.2) (11.2) (11.5) (45.1) (10.9) (10.9) (11.6) (11.5) (44.9)

Adjusted EBIT (12.4)$ (6.6)$ (4.3)$ (8.5)$ (3.9)$ (23.2)$ (2.8)$ (0.9)$ 0.4$ 1.3$ (2.0)$

Additional Below EBIT Adjustments

Tax Effect from Charges - - - - - - - - - 2.8 2.8

Adjusted Net Income (Loss) (10.8)$ (4.9)$ (3.5)$ (6.1)$ (3.2)$ (17.7)$ (2.5)$ (1.4)$ (0.6)$ (0.0)$ (4.5)$

Diluted Shares Outstanding 10.3 10.3 10.3 10.3 10.3 10.3 10.3 10.3 10.3 10.3 10.3

Adjusted EPS (1.05)$ (0.47)$ (0.34)$ (0.59)$ (0.31)$ (1.71)$ (0.24)$ (0.14)$ (0.06)$ (0.00)$ (0.44)$

Operating Expenses 532.1$ 130.3$ 133.9$ 132.9$ 138.6$ 535.7$ 134.9$ 140.7$ 142.0$ 146.1$ 563.7$

Fuel Surcharge Revenue 108.4 25.9 26.0 24.1 27.7 103.7 27.1 28.3 28.0 27.8 111.2

Total Revenue 519.4 123.7 129.6 124.4 134.8 512.4 132.0 139.7 141.8 141.4 555.0

Operating Ratio(1)

103.1% 106.8% 104.2% 108.5% 103.5% 105.7% 102.7% 100.8% 100.2% 104.1% 102.0%

Adjusted Operating Ratio(2)

103.1% 106.8% 104.2% 108.5% 103.5% 105.7% 102.7% 100.8% 100.2% 98.9% 100.6%

Page 20: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

20

CONSOLIDATED GAAP RECONCILIATION (CONT’D)

(1) Operating Ratio defined as (i) operating expenses minus fuel surcharge revenue, divided by (ii) total revenue excluding fuel surcharge revenue.(2) Adjusted Operating Ratio excludes the LT Claims Liability Reserve Adjustment.

x For the Quarter Ended xx FYE 12/31 xx FQE, xx FQE,

3/31/14 6/30/14 9/30/14 12/31/14 2014 3/31/15 6/30/15

GAAP Net Income (Loss) (1.6)$ 0.7$ 2.7$ 4.2$ 6.0$ 1.1$ 2.5$

Add:

Interest, Net 0.7 0.7 0.8 0.7 3.0 0.6 0.5

Income Tax Expense (Benefit) (0.6) 0.6 1.8 3.3 5.2 0.9 1.9

Depreciation & Amortization 11.5 11.1 10.7 10.6 43.8 10.7 10.3

EBITDA 10.0$ 13.3$ 16.0$ 18.8$ 58.1$ 13.3$ 15.2$

Add:

Non-cash Stock-based Compensation 0.1 0.1 - 0.1 0.3 0.2 0.1

LT Claims Liability Reserve Adjustment, Pretax - - - - - - -

Loss on Debt Extinguishment, Pretax - - - - - 0.7 -

Legal and Related Defense Costs, Pretax 0.4 2.2 0.1 0.2 2.8 - -

Adjusted EBITDA 10.5$ 15.5$ 16.1$ 19.1$ 61.2$ 14.3$ 15.3$

(-) Depreciation & Amortization (11.5) (11.1) (10.7) (10.6) (43.8) (10.7) (10.3)

Adjusted EBIT (1.0)$ 4.4$ 5.4$ 8.5$ 17.4$ 3.6$ 5.0$

Additional Below EBIT Adjustments

Tax Effect from Charges 0.1 0.8 0.0 0.1 1.1 0.3 -

Adjusted Net Income (Loss) (1.4)$ 2.1$ 2.8$ 4.3$ 7.7$ 1.6$ 2.6$

Diluted Shares Outstanding 10.3 10.3 10.5 10.5 10.4 10.5 10.5

Adjusted EPS (0.13)$ 0.20$ 0.26$ 0.41$ 0.74$ 0.15$ 0.23$

Operating Expenses 146.5$ 149.0$ 148.2$ 141.5$ 585.2$ 129.3$ 128.3$

Fuel Surcharge Revenue 27.9 28.3 27.7 24.3 108.1 17.4 16.4

Total Revenue 145.5 153.3 153.6 150.1 602.5 132.9 133.6

Operating Ratio(1)

100.9% 96.6% 95.7% 93.2% 96.5% 96.9% 95.5%

Adjusted Operating Ratio(2)

100.9% 96.6% 95.7% 93.2% 96.5% 96.9% 95.5%

Page 21: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

21

(1) Operating Ratio defined as (i) operating expenses minus fuel surcharge revenue and intersegment eliminations, divided by (ii) total revenue excluding fuel surcharge revenue andintersegment eliminations.

(2) Adjusted Operating Ratio excludes the LT Claims Liability Reserve Adjustment.

TRUCKING GAAP RECONCILIATION

For the Year Ended December 31, For the Six Months Ended,

2012A 2013A 2014A 6/30/2014 6/30/2015

Revenue 381.6$ 418.6$ 424.1$ 209.2$ 190.2$

Less: Intersegment Eliminations 0.0 0.5 0.6 0.3 1.0

Operating Revenue 381.5 418.1 423.5 208.9 189.2

Less: Fuel Surcharge Revenue 83.9 91.8 87.2 45.5 27.3

Base Revenue 297.6 326.3 336.3 163.4 161.9

Operating Expense 411.4$ 436.3$ 427.6$ 216.8$ 186.6$

Adjusted for:

Fuel Surcharge Revenue (83.9) (91.8) (87.2) (45.5) (27.3)

Intersegment Eliminations (0.0) (0.5) (0.6) - -

Adjusted Operating Expense 327.5 343.9 339.8 171.3 159.3

LT Claims Liability - (6.0) - - -

Adjusted Operating Expense, Net LT Claims 327.5$ 337.9$ 339.8$ 171.3$ 159.3$

Operating Income (29.8)$ (17.7)$ (3.5)$ 7.9$ 2.6$

Adjusted Operating Income (29.8) (11.7) (3.5) (7.9) 2.6

Operating Ratio (1)

110.0% 105.4% 101.1% 104.8% 98.4%

Adjusted Operating Ratio (2) 110.0% 103.6% 101.1% 104.8% 98.4%

Page 22: USA Truck, Inc. (NASDAQ: USAK) September 2015...7 MEASURABLE RESULTS OF TURNAROUND PLAN 141.8 153.6 141.4 150.1 145.5 132.9 153.3 133.6 120.0 125.0 130.0 135.0 140.0 145.0 150.0 155.0

22

SCS GAAP RECONCILIATION

(1) Operating Ratio defined as operating expenses divided by total revenue.(2) Adjusted Operating Ratio defined as (i) operating expenses minus fuel surcharge revenue and intersegment eliminations divided by (ii) total revenue excluding fuel

surcharge revenue and intersegment eliminations.

For the Year Ended December 31, For the Six Months Ended,

2012A 2013A 2014A 6/30/2014 6/30/2015

Revenue 156.3$ 146.5$ 192.9$ 95.2$ 80.3$

Less: Intersegment Eliminations 25.5 9.6 13.9 5.3 3.0

Operating Revenue 130.9 136.9 179.0 89.9 77.3

Less: Fuel Surcharge Revenue 19.8 19.3 20.9 10.7 6.5

Base Revenue 111.1 117.6 158.0 79.2 70.8

Operating Expense 149.8$ 137.5$ 172.1$ 78.8$ 71.0$

Adjusted for:

Fuel Surcharge Revenue (19.8) (19.3) (20.9) (10.7) (6.5)

Intersegment Eliminations (25.5) (9.6) (13.9) - -

Adjusted Operating Expense 104.5$ 108.6$ 137.3$ 68.1$ 64.6$

Operating Income 6.6$ 9.0$ 20.8$ 11.1$ 6.2$

Adjusted Operating Income 6.6 9.0 20.8 11.1 6.2

Operating Ratio (1) 95.8% 93.9% 89.2% 86.0% 91.2%

Adjusted Operating Ratio (2) 94.1% 92.3% 86.9% 86.0% 91.2%