
| Three Months Ended | ||||||||||||||||||||||||||
| (in thousands, except per share data) | September 30, 2025 | September 30, 2024 | Change | Percent Change | ||||||||||||||||||||||
| Operating revenue | $ | 631,763 | $ | 655,937 | $ | (24,174) | (3.7) | % | ||||||||||||||||||
Income (loss) from continuing operations | $ | 15,007 | $ | 22,697 | $ | (7,690) | (33.9) | % | ||||||||||||||||||
| Operating margin | 2.4 | % | 3.5 | % | -110 bps | |||||||||||||||||||||
| Loss from continuing operations | $ | (23,757) | $ | (34,198) | $ | 10,441 | 30.5 | % | ||||||||||||||||||
| Net loss from continuing operations per diluted share | $ | (0.52) | $ | (2.62) | $ | 2.10 | 80.2 | % | ||||||||||||||||||
| Cash provided by operating activities | $ | 52,714 | $ | 51,154 | $ | 1,560 | 3.0 | % | ||||||||||||||||||
Non-GAAP Financial Measures: 1 | ||||||||||||||||||||||||||
| Consolidated EBITDA | $ | 77,676 | $ | 86,092 | $ | (8,416) | (9.8) | % | ||||||||||||||||||
| Free cash flow | $ | 48,893 | $ | 41,827 | $ | 7,066 | 16.9 | % | ||||||||||||||||||
1 Reconciliation of these non-GAAP financial measures are provided below the financial tables. | ||||||||||||||||||||||||||
| Forward Air Corporation | |||||||||||||||||||||||
| Condensed Consolidated Statements of Comprehensive (Loss) Income | |||||||||||||||||||||||
| (Unaudited, in thousands, except per share data) | |||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
| September 30, 2025 | September 30, 2024 | September 30, 2025 | September 30, 2024 | ||||||||||||||||||||
| Operating revenues: | |||||||||||||||||||||||
| Expedited Freight | $ | 258,554 | $ | 284,707 | $ | 765,631 | $ | 849,284 | |||||||||||||||
| Omni Logistics | 339,584 | 334,538 | 991,370 | 871,232 | |||||||||||||||||||
| Intermodal | 58,332 | 57,412 | 179,970 | 173,003 | |||||||||||||||||||
| Eliminations | (24,707) | (20,720) | (73,083) | (52,103) | |||||||||||||||||||
| Operating revenues | 631,763 | 655,937 | 1,863,888 | 1,841,416 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Purchased transportation | 316,390 | 332,469 | 923,952 | 931,072 | |||||||||||||||||||
| Salaries, wages and employee benefits | 131,909 | 133,516 | 419,314 | 406,382 | |||||||||||||||||||
| Operating leases | 52,150 | 48,810 | 150,448 | 133,871 | |||||||||||||||||||
| Depreciation and amortization | 37,748 | 25,893 | 111,914 | 106,321 | |||||||||||||||||||
| Insurance and claims | 12,719 | 17,382 | 43,261 | 44,961 | |||||||||||||||||||
| Fuel expense | 5,029 | 4,855 | 15,956 | 15,960 | |||||||||||||||||||
| Other operating expenses | 60,811 | 55,564 | 159,751 | 234,175 | |||||||||||||||||||
| Impairment of goodwill | — | 14,751 | — | 1,107,465 | |||||||||||||||||||
| Total operating expenses | 616,756 | 633,240 | 1,824,596 | 2,980,207 | |||||||||||||||||||
| Income (loss) from continuing operations: | |||||||||||||||||||||||
| Expedited Freight | 19,445 | 19,269 | 54,574 | 60,713 | |||||||||||||||||||
| Omni Logistics | 9,749 | 1,136 | 20,310 | (1,133,323) | |||||||||||||||||||
| Intermodal | 4,102 | 4,091 | 14,059 | 12,994 | |||||||||||||||||||
| Other Operations | (18,289) | (1,799) | (49,651) | (79,175) | |||||||||||||||||||
| Income from continuing operations | 15,007 | 22,697 | 39,292 | (1,138,791) | |||||||||||||||||||
| Other expense: | |||||||||||||||||||||||
| Interest expense, net | (44,775) | (52,770) | (135,648) | (140,788) | |||||||||||||||||||
| Foreign exchange loss | (539) | (2,812) | (6,114) | (1,912) | |||||||||||||||||||
| Other income (expense), net | 6,935 | (11) | 383 | 38 | |||||||||||||||||||
| Total other expense | (38,379) | (55,593) | (141,379) | (142,662) | |||||||||||||||||||
| Loss from continuing operations before income taxes | (23,372) | (32,896) | (102,087) | (1,281,453) | |||||||||||||||||||
| Income tax (benefit) expense | 385 | 1,302 | 3,225 | (191,990) | |||||||||||||||||||
| Loss from continuing operations | (23,757) | (34,198) | (105,312) | (1,089,463) | |||||||||||||||||||
| Loss from discontinued operations, net of tax | — | (1,137) | — | (6,013) | |||||||||||||||||||
| Net loss | (23,757) | (35,335) | $ | (105,312) | $ | (1,095,476) | |||||||||||||||||
| Net income (loss) attributable to noncontrolling interest | (7,507) | 38,073 | (25,842) | (314,923) | |||||||||||||||||||
| Net loss attributable to Forward Air | $ | (16,250) | $ | (73,408) | $ | (79,470) | $ | (780,553) | |||||||||||||||
Basic and diluted loss per share attributable to Forward Air: | |||||||||||||||||||||||
| Continuing operations | $ | (0.52) | $ | (2.62) | $ | (2.60) | $ | (28.73) | |||||||||||||||
| Discontinued operation | — | (0.04) | — | (0.22) | |||||||||||||||||||
Net loss per basic and diluted share | $ | (0.52) | $ | (2.66) | $ | (2.60) | $ | (28.95) | |||||||||||||||
| Net loss | $ | (23,757) | $ | (35,335) | $ | (105,312) | $ | (1,095,476) | |||||||||||||||
| Other comprehensive loss: | |||||||||||||||||||||||
| Foreign currency translation adjustments | 30 | 176 | 4,856 | (824) | |||||||||||||||||||
| Comprehensive loss | $ | (23,727) | $ | (35,159) | $ | (100,456) | $ | (1,096,300) | |||||||||||||||
| Comprehensive income (loss) attributable to noncontrolling interest | $ | (7,507) | $ | 38,073 | $ | (25,842) | $ | (314,923) | |||||||||||||||
| Comprehensive loss attributable to Forward Air | $ | (16,220) | $ | (73,232) | $ | (74,614) | $ | (781,377) | |||||||||||||||
| Expedited Freight Segment Information | |||||||||||||||||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| September 30, 2025 | Percent of Revenue | September 30, 2024 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
| Operating revenue: | |||||||||||||||||||||||||||||||||||
Network1 | $ | 194,035 | 75.0 | % | $ | 217,289 | 76.3 | % | $ | (23,254) | (10.7) | % | |||||||||||||||||||||||
| Truckload | 42,401 | 16.4 | 43,635 | 15.3 | (1,234) | (2.8) | |||||||||||||||||||||||||||||
| Other | 22,118 | 8.6 | 23,783 | 8.4 | (1,665) | (7.0) | |||||||||||||||||||||||||||||
| Total operating revenue | 258,554 | 100.0 | 284,707 | 100.0 | (26,153) | (9.2) | |||||||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||
| Purchased transportation | 125,265 | 48.4 | 140,035 | 49.2 | (14,770) | (10.5) | |||||||||||||||||||||||||||||
| Salaries, wages and employee benefits | 54,403 | 21.0 | 59,426 | 20.9 | (5,023) | (8.5) | |||||||||||||||||||||||||||||
| Operating leases | 15,797 | 6.1 | 15,556 | 5.5 | 241 | 1.5 | |||||||||||||||||||||||||||||
| Depreciation and amortization | 10,160 | 3.9 | 10,481 | 3.7 | (321) | (3.1) | |||||||||||||||||||||||||||||
| Insurance and claims | 10,415 | 4.0 | 11,672 | 4.1 | (1,257) | (10.8) | |||||||||||||||||||||||||||||
| Fuel expense | 2,155 | 0.8 | 2,113 | 0.7 | 42 | 2.0 | |||||||||||||||||||||||||||||
| Other operating expenses | 20,914 | 8.3 | 26,155 | 9.1 | (5,241) | (20.0) | |||||||||||||||||||||||||||||
| Total operating expenses | 239,109 | 92.5 | 265,438 | 93.2 | (26,329) | (9.9) | |||||||||||||||||||||||||||||
| Income from operations | $ | 19,445 | 7.5 | % | $ | 19,269 | 6.8 | % | $ | 176 | 0.9 | % | |||||||||||||||||||||||
1 Network revenue is comprised of all revenue, including linehaul, pickup and/or delivery, and fuel surcharge revenue, excluding accessorial and Truckload revenue. | |||||||||||||||||||||||||||||||||||
| Expedited Freight Operating Statistics | |||||||||||||||||
| Three Months Ended | |||||||||||||||||
| September 30, 2025 | September 30, 2024 | Percent Change | |||||||||||||||
| Business days | 64 | 64 | — | % | |||||||||||||
Tonnage1,2 | |||||||||||||||||
| Total pounds | 612,449 | 713,213 | (14.1) | ||||||||||||||
| Pounds per day | 9,570 | 11,144 | (14.1) | ||||||||||||||
Shipments1,2 | |||||||||||||||||
| Total shipments | 729 | 831 | (12.3) | ||||||||||||||
| Shipments per day | 11.4 | 13.0 | (12.3) | ||||||||||||||
| Weight per shipment | 841 | 858 | (2.0) | ||||||||||||||
Revenue per hundredweight3 | $ | 31.70 | $ | 30.47 | 4.0 | ||||||||||||
Revenue per hundredweight, ex fuel3 | $ | 24.98 | $ | 24.09 | 3.7 | ||||||||||||
Revenue per shipment3 | $ | 266.48 | $ | 261.55 | 1.9 | ||||||||||||
Revenue per shipment, ex fuel3 | $ | 209.99 | $ | 206.73 | 1.6 | ||||||||||||
1 In thousands | |||||||||||||||||
2 Excludes accessorial and Truckload products | |||||||||||||||||
3 Includes intercompany revenue between the Network and Truckload revenue streams | |||||||||||||||||
Omni Logistics Segment Information | |||||||||||||||||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| September 30, 2025 | Percent of Revenue | September 30, 2024 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
| Operating revenue | $ | 339,584 | 100.0 | % | 334,538 | 100.0 | % | 5,046 | 1.5 | % | |||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||
| Purchased transportation | 196,312 | 57.8 | 194,853 | 58.2 | 1,459 | 0.7 | |||||||||||||||||||||||||||||
| Salaries, wages and employee benefits | 58,373 | 17.2 | 55,151 | 16.5 | 3,222 | 5.8 | |||||||||||||||||||||||||||||
| Operating leases | 29,979 | 8.8 | 27,586 | 8.2 | 2,393 | 8.7 | |||||||||||||||||||||||||||||
| Depreciation and amortization | 22,832 | 6.7 | 10,830 | 3.2 | 12,002 | 110.8 | |||||||||||||||||||||||||||||
| Insurance and claims | (59) | — | 3,488 | 1.0 | (3,547) | (101.7) | |||||||||||||||||||||||||||||
| Fuel expense | 874 | 0.3 | 800 | 0.2 | 74 | 9.3 | |||||||||||||||||||||||||||||
| Other operating expenses | 21,524 | 6.3 | 25,943 | 7.8 | (4,419) | (17.0) | |||||||||||||||||||||||||||||
| Impairment of goodwill | — | — | 14,751 | 4.4 | (14,751) | (100.0) | |||||||||||||||||||||||||||||
| Total operating expenses | 329,835 | 97.1 | 333,402 | 99.7 | (3,567) | (1.1) | |||||||||||||||||||||||||||||
| Income (loss) from operations | 9,749 | 2.9 | % | 1,136 | 0.3 | % | 8,613 | 758.2 | % | ||||||||||||||||||||||||||
| Intermodal Segment Information | |||||||||||||||||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| September 30, 2025 | Percent of Revenue | September 30, 2024 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
| Operating revenue | $ | 58,332 | 100.0 | % | $ | 57,412 | 100.0 | % | $ | 920 | 1.6 | % | |||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||
| Purchased transportation | 19,331 | 33.1 | 18,300 | 31.9 | 1,031 | 5.6 | |||||||||||||||||||||||||||||
| Salaries, wages and employee benefits | 14,198 | 24.3 | 14,506 | 25.3 | (308) | (2.1) | |||||||||||||||||||||||||||||
| Operating leases | 6,288 | 10.8 | 5,668 | 9.9 | 620 | 10.9 | |||||||||||||||||||||||||||||
| Depreciation and amortization | 4,382 | 7.5 | 4,582 | 8.0 | (200) | (4.4) | |||||||||||||||||||||||||||||
| Insurance and claims | 2,900 | 5.0 | 2,528 | 4.4 | 372 | 14.7 | |||||||||||||||||||||||||||||
| Fuel expense | 1,999 | 3.4 | 1,942 | 3.4 | 57 | 2.9 | |||||||||||||||||||||||||||||
| Other operating expenses | 5,132 | 8.9 | 5,795 | 10.0 | (663) | (11.4) | |||||||||||||||||||||||||||||
| Total operating expenses | 54,230 | 93.0 | 53,321 | 92.9 | 909 | 1.7 | |||||||||||||||||||||||||||||
| Income from operations | $ | 4,102 | 7.0 | % | $ | 4,091 | 7.1 | % | $ | 11 | 0.3 | % | |||||||||||||||||||||||
Intermodal Operating Statistics | |||||||||||||||||
| Three Months Ended | |||||||||||||||||
| September 30, 2025 | September 30, 2024 | Percent Change | |||||||||||||||
| Drayage shipments | 60,976 | 62,616 | (2.6) | % | |||||||||||||
| Drayage revenue per shipment | $ | 864 | $ | 824 | 4.9 | % | |||||||||||
| Forward Air Corporation | |||||||||||
| Condensed Consolidated Balance Sheets | |||||||||||
| (In thousands) | |||||||||||
| (Unaudited) | |||||||||||
| September 30, 2025 | December 31, 2024 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 140,354 | $ | 104,903 | |||||||
| Restricted cash and restricted cash equivalents | — | 363 | |||||||||
| Accounts receivable, net | 341,414 | 322,291 | |||||||||
| Prepaid expenses | 30,830 | 29,053 | |||||||||
| Other current assets | 39,890 | 15,890 | |||||||||
| Total current assets | 552,488 | 472,500 | |||||||||
Property and equipment, net of accumulated depreciation and amortization of $317,420 in 2025 and $292,855 in 2024 | 309,830 | 326,188 | |||||||||
| Operating lease right-of-use assets | 411,562 | 410,084 | |||||||||
| Goodwill | 522,712 | 522,712 | |||||||||
Other acquired intangibles, net of accumulated amortization of $282,266 in 2025 and $212,905 in 2024 | 929,894 | 999,216 | |||||||||
| Other long term assets | 67,712 | 71,941 | |||||||||
| Total assets | $ | 2,794,198 | $ | 2,802,641 | |||||||
| Liabilities and Shareholders' Equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 124,835 | $ | 105,692 | |||||||
| Accrued expenses | 146,785 | 119,836 | |||||||||
| Other current liabilities | 70,492 | 45,148 | |||||||||
| Current portion of debt and finance lease obligations | 16,511 | 16,930 | |||||||||
| Current portion of operating lease liabilities | 101,418 | 96,440 | |||||||||
| Total current liabilities | 460,041 | 384,046 | |||||||||
| Finance lease obligations, less current portion | 26,087 | 30,858 | |||||||||
| Long-term debt, less current portion | 1,684,319 | 1,675,930 | |||||||||
| Liabilities under tax receivable agreement | 14,131 | 13,295 | |||||||||
| Operating lease liabilities, less current portion | 327,938 | 325,640 | |||||||||
| Other long-term liabilities | 48,396 | 48,835 | |||||||||
| Deferred income taxes | 37,444 | 38,169 | |||||||||
| Shareholders' equity: | |||||||||||
| Preferred stock | — | — | |||||||||
| Common stock | 312 | 298 | |||||||||
| Additional paid-in capital | 556,101 | 542,392 | |||||||||
| Accumulated deficit | (418,753) | (338,230) | |||||||||
| Accumulated other comprehensive (loss) income | 2,124 | (2,732) | |||||||||
| Total Forward Air shareholders' equity | 139,784 | 201,728 | |||||||||
| Noncontrolling interest | 56,058 | 84,140 | |||||||||
| Total shareholders' equity | 195,842 | 285,868 | |||||||||
| Total liabilities and shareholders' equity | $ | 2,794,198 | $ | 2,802,641 | |||||||
| Forward Air Corporation | |||||||||||
| Condensed Consolidated Statements of Cash Flows | |||||||||||
| (In thousands) | |||||||||||
| (Unaudited) | |||||||||||
| Three Months Ended | |||||||||||
| September 30, 2025 | September 30, 2024 | ||||||||||
| Operating activities: | |||||||||||
| Net loss from continuing operations | $ | (23,757) | $ | (34,198) | |||||||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||||||||||
| Depreciation and amortization | 37,748 | 25,893 | |||||||||
| Impairment of goodwill | — | 14,751 | |||||||||
| Share-based compensation expense | 3,380 | 2,901 | |||||||||
| Provision for revenue adjustments | 682 | 602 | |||||||||
| Deferred income tax (benefit) expense | 4,202 | (33,552) | |||||||||
| Other | (3,461) | (2,173) | |||||||||
| Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: | |||||||||||
| Accounts receivable | 1,054 | 8,215 | |||||||||
| Other receivables | (582) | 628 | |||||||||
| Other current and noncurrent assets | (5,337) | 38,422 | |||||||||
| Accounts payable and accrued expenses | 38,785 | 29,665 | |||||||||
| Net cash provided by (used in) operating activities of continuing operations | 52,714 | 51,154 | |||||||||
| Investing activities: | |||||||||||
| Proceeds from sale of property and equipment | 294 | 1,087 | |||||||||
| Purchases of property and equipment | (4,115) | (10,414) | |||||||||
| Other | (31) | (145) | |||||||||
| Net cash used in investing activities of continuing operations | (3,852) | (9,472) | |||||||||
| Financing activities: | |||||||||||
| Repayments of finance lease obligations | (3,610) | (6,212) | |||||||||
| Proceeds from common stock issued under employee stock purchase plan | — | (14) | |||||||||
| Payment of minimum tax withholdings on share-based awards | (52) | (211) | |||||||||
| Net cash used in financing activities of continuing operations | (3,662) | (6,437) | |||||||||
| Effect of exchange rate changes on cash | (153) | (607) | |||||||||
| Net increase (decrease) in cash and cash equivalents and restricted cash and restricted cash equivalents from continuing operations | 45,047 | (34,638) | |||||||||
| Cash from discontinued operation: | |||||||||||
| Net cash used in operating activities of discontinued operations | — | (1,137) | |||||||||
| Net increase (decrease) in cash and cash equivalents, and restricted cash and restricted cash equivalents | 45,047 | 33,501 | |||||||||
| Cash and cash equivalents, and restricted cash and restricted cash equivalents at beginning of period | 95,307 | 104,655 | |||||||||
| Cash and cash equivalents, and restricted cash and restricted cash equivalents at end of period | $ | 140,354 | $ | 138,156 | |||||||
| Forward Air Corporation | |||||||||||
| Condensed Consolidated Statements of Cash Flows | |||||||||||
| (In thousands) | |||||||||||
| (Unaudited) | |||||||||||
| Nine Months Ended | |||||||||||
| September 30, 2025 | September 30, 2024 | ||||||||||
| Operating activities: | |||||||||||
| Net loss from continuing operations | $ | (105,312) | $ | (1,089,463) | |||||||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||||||||||
| Depreciation and amortization | 111,914 | 106,321 | |||||||||
| Impairment of goodwill | — | 1,107,465 | |||||||||
| Share-based compensation expense | 11,049 | 8,088 | |||||||||
| Provision for revenue adjustments | 2,319 | 2,761 | |||||||||
| Deferred income tax benefit | (523) | (197,156) | |||||||||
| Other | 11,011 | 4,296 | |||||||||
| Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: | |||||||||||
| Accounts receivable | (15,891) | (34,050) | |||||||||
| Other receivables | (273) | 6,159 | |||||||||
| Other current and noncurrent assets | 4,382 | (18,215) | |||||||||
| Accounts payable and accrued expenses | 48,436 | 58,024 | |||||||||
| Net cash provided by (used in) operating activities of continuing operations | 67,112 | (45,770) | |||||||||
| Investing activities: | |||||||||||
| Proceeds from sale of property and equipment | 1,789 | 2,493 | |||||||||
| Purchases of property and equipment | (20,765) | (29,810) | |||||||||
| Purchase of a business, net of cash acquired | — | (1,565,242) | |||||||||
| Other | — | (319) | |||||||||
| Net cash used in investing activities of continuing operations | (18,976) | (1,592,878) | |||||||||
| Financing activities: | |||||||||||
| Repayments of finance lease obligations | (12,986) | (15,339) | |||||||||
| Proceeds from credit facility | 85,000 | — | |||||||||
| Payments on credit facility | (85,000) | (80,000) | |||||||||
| Payment of debt issuance costs | — | (60,591) | |||||||||
| Payment of earn-out liability | — | (12,247) | |||||||||
| Proceeds from common stock issued under employee stock purchase plan | 434 | 355 | |||||||||
| Payment of minimum tax withholdings on share-based awards | (1,053) | (1,572) | |||||||||
| Net cash used in financing activities of continuing operations | (13,605) | (169,394) | |||||||||
| Effect of exchange rate changes on cash | 557 | 138 | |||||||||
| Net increase (decrease) in cash and cash equivalents and restricted cash and restricted cash equivalents from continuing operations | 35,088 | (1,807,904) | |||||||||
| Cash from discontinued operation: | |||||||||||
| Net cash used in operating activities of discontinued operations | — | (6,013) | |||||||||
| Net increase (decrease) in cash and cash equivalents, and restricted cash and restricted cash equivalents | 35,088 | (1,813,917) | |||||||||
| Cash and cash equivalents, and restricted cash and restricted cash equivalents at beginning of period | 105,266 | 1,952,073 | |||||||||
| Cash and cash equivalents, and restricted cash and restricted cash equivalents at end of period | $ | 140,354 | $ | 138,156 | |||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| September 30, 2025 | September 30, 2024 | September 30, 2025 | September 30, 2024 | |||||||||||||||||||||||
| Loss from continuing operations | $ | (23,757) | $ | (34,198) | $ | (105,312) | $ | (1,089,463) | ||||||||||||||||||
| Interest expense | 44,775 | 52,770 | 135,648 | 140,788 | ||||||||||||||||||||||
| Income tax (benefit) expense | 385 | 1,302 | 3,225 | (191,990) | ||||||||||||||||||||||
| Depreciation and amortization | 37,748 | 25,893 | 111,914 | 106,321 | ||||||||||||||||||||||
| Reported EBITDA | 59,151 | 45,767 | 145,475 | (1,034,344) | ||||||||||||||||||||||
| Impairment of Goodwill | — | 14,751 | — | 1,107,465 | ||||||||||||||||||||||
| Transaction and integration costs | 5,814 | (549) | 25,727 | 71,393 | ||||||||||||||||||||||
| Severance costs | 2,769 | 2,829 | 5,173 | 14,414 | ||||||||||||||||||||||
| Change in the TRA Liability | (6,027) | — | 836 | — | ||||||||||||||||||||||
| Optimization project costs | 1,010 | — | 2,732 | — | ||||||||||||||||||||||
| Proforma synergies | — | 4,632 | — | 20,886 | ||||||||||||||||||||||
| Proforma savings | 2,713 | 5,800 | 8,717 | 27,574 | ||||||||||||||||||||||
| Other | 12,246 | 12,862 | 37,791 | 31,063 | ||||||||||||||||||||||
| Consolidated EBITDA | $ | 77,676 | $ | 86,092 | $ | 226,451 | $ | 238,451 | ||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| September 30, 2025 | September 30, 2024 | September 30, 2025 | September 30, 2024 | |||||||||||||||||||||||
| Net cash provided by operating activities | $ | 52,714 | $ | 51,154 | $ | 67,112 | $ | (45,770) | ||||||||||||||||||
| Proceeds from sale of property and equipment | 294 | 1,087 | 1,789 | 2,493 | ||||||||||||||||||||||
| Purchases of property and equipment | (4,115) | (10,414) | (20,765) | (29,810) | ||||||||||||||||||||||
| Free cash flow | $ | 48,893 | $ | 41,827 | $ | 48,136 | $ | (73,087) | ||||||||||||||||||