Previous Close | $9.05 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Heartland Express, Inc. operates as a short-to-medium haul truckload carrier in the highly competitive North American freight transportation industry. The company generates revenue primarily through contractual and spot-market freight services, leveraging a fleet of company-owned tractors and trailers. Its core offerings include dry van, temperature-controlled, and flatbed transportation, serving a diverse clientele across retail, manufacturing, and food sectors. Heartland differentiates itself through asset utilization efficiency, driver retention programs, and a disciplined cost structure. The company operates in a cyclical industry where pricing power is often constrained by macroeconomic demand and fuel volatility. Despite these challenges, Heartland maintains a niche position as a mid-sized carrier with a reputation for reliability, though it lacks the scale advantages of larger competitors like Knight-Swift or Schneider. Its regional focus and asset-light approach provide flexibility but expose it to spot-market rate fluctuations.
Heartland reported $1.05 billion in revenue for FY 2024 but faced a net loss of $29.7 million, reflecting industry-wide margin pressures from elevated equipment and labor costs. Diluted EPS stood at -$0.38, underscoring profitability challenges. Operating cash flow of $144.3 million suggests core operations remain cash-generative, though capital expenditures of $109.5 million indicate ongoing fleet reinvestment needs. The negative net income margin highlights inefficiencies in a high-cost environment.
The company's negative earnings power in FY 2024 signals strained operating leverage, likely due to weak freight demand and pricing. Capital efficiency metrics are pressured by cyclical headwinds, though $128.1 million in cash provides liquidity. The $208.6 million debt load appears manageable relative to operating cash flow, but interest coverage may weaken if earnings do not recover.
Heartland's balance sheet shows moderate leverage with $208.6 million in total debt against $12.8 million in cash. The debt-to-equity ratio appears elevated given recent losses, but operating cash flow generation supports near-term obligations. Fleet modernization capex has consumed significant liquidity, potentially limiting financial flexibility during the current downturn.
Recent performance reflects cyclical contraction rather than structural decline, with the dividend maintained at $0.08 per share despite losses. The payout appears sustainable given cash flow, but growth initiatives are likely constrained until freight markets recover. Historical volatility in earnings suggests dividend stability depends on macroeconomic improvements in freight volumes and rates.
Current valuation likely discounts near-term challenges, with the market pricing in continued margin pressure. The negative EPS and constrained free cash flow yield suggest investors await signs of cyclical recovery before assigning higher multiples. Peer comparisons may be unfavorable given Heartland's smaller scale and lack of diversified logistics offerings.
Heartland's regional focus and driver-centric model provide operational stability, but the outlook remains tied to broader freight market recovery. Strategic advantages include a modernized fleet and contractual customer base, though margin improvement depends on cost containment and spot rate stabilization. The company appears positioned to benefit from eventual demand normalization but faces near-term execution risks in a challenging operating environment.
Company 10-K filings, Bloomberg financial data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |