EX-99.3 4 tfii-ex99_3.htm EX-99.3 EX-99.3

 

EXHIBIT 99.3

 

 

 

 

 

 

 

 

img202231317_0.jpg 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

 

 

 

For the third quarter ended

September 30, 2023

 

 

 

 

CONTENTS

 

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

2

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

3

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

4

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

5

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

6

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

7

 

 

 

img202231317_1.jpg1


 

TFI International Inc.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(UNAUDITED)

 

(in thousands of U.S. dollars)

 

 

 

As at

 

 

As at

 

 

 

Note

 

September 30,
2023

 

 

December 31,
2022

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

88,264

 

 

 

147,117

 

Trade and other receivables

 

 

 

 

975,245

 

 

 

1,030,726

 

Inventoried supplies

 

 

 

 

27,247

 

 

 

24,181

 

Current taxes recoverable

 

 

 

 

17,463

 

 

 

12,788

 

Prepaid expenses

 

 

 

 

63,299

 

 

 

38,501

 

Assets held for sale

 

 

 

 

4,176

 

 

 

10,250

 

Current assets

 

 

 

 

1,175,694

 

 

 

1,263,563

 

 

 

 

 

 

 

 

 

 

Property and equipment

 

8

 

 

2,406,822

 

 

 

2,131,955

 

Right-of-use assets

 

9

 

 

382,478

 

 

 

381,640

 

Intangible assets

 

10

 

 

2,017,288

 

 

 

1,592,110

 

Investments

 

11

 

 

18,300

 

 

 

85,964

 

Employee benefits

 

14

 

 

-

 

 

 

4,359

 

Other assets

 

 

 

 

32,774

 

 

 

19,192

 

Deferred tax assets

 

 

 

 

22,195

 

 

 

27,047

 

Non-current assets

 

 

 

 

4,879,857

 

 

 

4,242,267

 

Total assets

 

 

 

 

6,055,551

 

 

 

5,505,830

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Trade and other payables

 

 

 

 

719,722

 

 

 

708,768

 

Current taxes payable

 

 

 

 

3,152

 

 

 

41,714

 

Provisions

 

15

 

 

55,072

 

 

 

43,903

 

Other financial liabilities

 

 

 

 

26,268

 

 

 

19,275

 

Long-term debt

 

12

 

 

26,132

 

 

 

37,087

 

Lease liabilities

 

13

 

 

125,363

 

 

 

115,934

 

Current liabilities

 

 

 

 

955,709

 

 

 

966,681

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

12

 

 

1,584,272

 

 

 

1,278,670

 

Lease liabilities

 

13

 

 

289,876

 

 

 

297,105

 

Employee benefits

 

14

 

 

40,561

 

 

 

-

 

Provisions

 

15

 

 

114,443

 

 

 

131,736

 

Other financial liabilities

 

 

 

 

3,653

 

 

 

382

 

Deferred tax liabilities

 

 

 

 

444,207

 

 

 

368,186

 

Non-current liabilities

 

 

 

 

2,477,012

 

 

 

2,076,079

 

Total liabilities

 

 

 

 

3,432,721

 

 

 

3,042,760

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Share capital

 

16

 

 

1,123,099

 

 

 

1,089,229

 

Contributed surplus

 

16, 18

 

 

33,552

 

 

 

41,491

 

Accumulated other comprehensive loss

 

 

 

 

(234,121

)

 

 

(233,321

)

Retained earnings

 

 

 

 

1,700,300

 

 

 

1,565,671

 

Total equity

 

 

 

 

2,622,830

 

 

 

2,463,070

 

 

 

 

 

 

 

 

 

 

Contingencies, letters of credit and other commitments

 

22

 

 

 

 

 

 

Subsequent events

 

23

 

 

 

 

 

 

Total liabilities and equity

 

 

 

 

6,055,551

 

 

 

5,505,830

 

 

The notes on pages 7 to 26 are an integral part of these condensed consolidated interim financial statements.

 

 

img202231317_1.jpg2


 

TFI International Inc.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

 

(In thousands of U.S. dollars, except per share amounts)

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Note

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

1,632,894

 

 

 

1,857,271

 

 

 

4,742,772

 

 

 

5,740,569

 

Fuel surcharge

 

 

 

278,152

 

 

 

384,690

 

 

 

809,717

 

 

 

1,115,228

 

Total revenue

 

 

 

1,911,046

 

 

 

2,241,961

 

 

 

5,552,489

 

 

 

6,855,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Materials and services expenses

 

19

 

961,949

 

 

 

1,158,503

 

 

 

2,799,934

 

 

 

3,558,035

 

Personnel expenses

 

 

 

540,767

 

 

 

604,679

 

 

 

1,575,399

 

 

 

1,848,284

 

Other operating expenses

 

 

 

107,130

 

 

 

140,278

 

 

 

324,320

 

 

 

383,305

 

Depreciation of property and equipment

 

8

 

64,387

 

 

 

61,226

 

 

 

185,782

 

 

 

192,051

 

Depreciation of right-of-use assets

 

9

 

33,822

 

 

 

31,305

 

 

 

97,211

 

 

 

94,126

 

Amortization of intangible assets

 

10

 

15,882

 

 

 

14,026

 

 

 

43,327

 

 

 

42,417

 

Loss (gain) on sale of business

 

6

 

3,011

 

 

 

(75,722

)

 

 

3,011

 

 

 

(75,722

)

Gain on sale of rolling stock and equipment

 

 

 

(1,131

)

 

 

(9,713

)

 

 

(12,925

)

 

 

(53,883

)

Gain on derecognition of right-of-use assets

 

 

 

(174

)

 

 

-

 

 

 

(1,241

)

 

 

(12

)

Loss (gain) on sale of land and buildings

 

 

 

-

 

 

 

-

 

 

 

40

 

 

 

(43

)

Gain on sale of assets held for sale

 

 

 

(15,156

)

 

 

(1,063

)

 

 

(21,747

)

 

 

(61,939

)

Total operating expenses

 

 

 

1,710,487

 

 

 

1,923,519

 

 

 

4,993,111

 

 

 

5,926,619

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

 

200,559

 

 

 

318,442

 

 

 

559,378

 

 

 

929,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance (income) costs

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance income

 

20

 

(2,002

)

 

 

(592

)

 

 

(4,283

)

 

 

(675

)

Finance costs

 

20

 

23,751

 

 

 

22,300

 

 

 

61,891

 

 

 

64,109

 

Net finance costs

 

 

 

21,749

 

 

 

21,708

 

 

 

57,608

 

 

 

63,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax

 

 

 

178,810

 

 

 

296,734

 

 

 

501,770

 

 

 

865,744

 

Income tax expense

 

21

 

45,471

 

 

 

51,544

 

 

 

128,279

 

 

 

196,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

133,339

 

 

 

245,190

 

 

 

373,491

 

 

 

669,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

       Basic earnings per share

 

17

 

1.55

 

 

 

2.78

 

 

 

4.33

 

 

 

7.42

 

       Diluted earnings per share

 

17

 

1.54

 

 

 

2.72

 

 

 

4.28

 

 

 

7.27

 

The notes on pages 7 to 26 are an integral part of these condensed consolidated interim financial statements.

 

img202231317_1.jpg3


 

TFI International Inc.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(UNAUDITED)

 

(In thousands of U.S. dollars)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

133,339

 

 

 

245,190

 

 

 

373,491

 

 

 

669,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

 

Items that may be reclassified to income or loss in future periods:

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

 

(7,627

)

 

 

(15,990

)

 

 

479

 

 

 

(15,683

)

Net investment hedge, net of tax

 

 

(28,384

)

 

 

(72,040

)

 

 

(1,518

)

 

 

(92,206

)

Employee benefits, net of tax

 

 

-

 

 

 

292

 

 

 

-

 

 

 

292

 

Items directly reclassified to retained earnings:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on investments in equity securities

 

 

 

 

 

 

 

 

 

 

     measured at fair value through OCI, net of tax

 

 

-

 

 

 

6,810

 

 

 

13,562

 

 

 

(2,235

)

Other comprehensive (loss) income, net of tax

 

 

(36,011

)

 

 

(80,928

)

 

 

12,523

 

 

 

(109,832

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

 

97,328

 

 

 

164,262

 

 

 

386,014

 

 

 

559,906

 

 

The notes on pages 7 to 26 are an integral part of these condensed consolidated interim financial statements.

 

img202231317_1.jpg4


 

 

TFI International Inc.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

 

PERIODS ENDED September 30, 2023 AND 2022 (UNAUDITED)

 

(In thousands of U.S. dollars)

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

foreign

 

 

unrealized

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

unrealized

 

 

currency

 

 

gain (loss)

 

 

 

 

 

equity

 

 

 

 

 

 

 

 

 

 

 

loss on

 

 

translation

 

 

on invest-

 

 

 

 

 

attributable

 

 

 

 

 

 

 

 

 

 

 

employee

 

 

differences

 

 

ments in

 

 

Retained

 

 

to owners

 

 

 

 

 

Share

 

 

Contributed

 

 

benefit

 

 

& net invest-

 

 

equity

 

 

earnings

 

 

of the

 

 

 

Note

 

capital

 

 

surplus

 

 

plans

 

 

ment hedge

 

 

securities

 

 

(deficit)

 

 

Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2022

 

 

 

 

1,089,229

 

 

 

41,491

 

 

 

-

 

 

 

(239,120

)

 

 

5,799

 

 

 

1,565,671

 

 

 

2,463,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

373,491

 

 

 

373,491

 

Other comprehensive (loss) income, net of tax

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,039

)

 

 

13,562

 

 

 

-

 

 

 

12,523

 

Realized (loss) gain on equity securities

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(13,323

)

 

 

13,323

 

 

 

-

 

Total comprehensive (loss) income

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,039

)

 

 

239

 

 

 

386,814

 

 

 

386,014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based payment transactions, net of tax

 

18

 

 

-

 

 

 

17,118

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

17,118

 

Stock options exercised, net of tax

 

16, 18

 

 

16,750

 

 

 

(4,228

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

12,522

 

Dividends to owners of the Company

 

16

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(90,478

)

 

 

(90,478

)

Repurchase of own shares

 

16

 

 

(12,065

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(106,770

)

 

 

(118,835

)

Net settlement of restricted share units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and performance share units, net of tax

 

16, 18

 

 

29,185

 

 

 

(20,829

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(54,937

)

 

 

(46,581

)

Total transactions with owners, recorded directly in equity

 

 

33,870

 

 

 

(7,939

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(252,185

)

 

 

(226,254

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at September 30, 2023

 

 

 

 

1,123,099

 

 

 

33,552

 

 

 

-

 

 

 

(240,159

)

 

 

6,038

 

 

 

1,700,300

 

 

 

2,622,830

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2021

 

 

 

 

1,133,181

 

 

 

39,150

 

 

 

(292

)

 

 

(156,926

)

 

 

12,553

 

 

 

1,282,689

 

 

 

2,310,355

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

669,738

 

 

 

669,738

 

Other comprehensive income (loss), net of tax

 

 

 

 

-

 

 

 

-

 

 

 

292

 

 

 

(107,889

)

 

 

(2,235

)

 

 

-

 

 

 

(109,832

)

Realized (loss) gain on equity securities

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(447

)

 

 

447

 

 

 

-

 

Total comprehensive income (loss)

 

 

 

 

-

 

 

 

-

 

 

 

292

 

 

 

(107,889

)

 

 

(2,682

)

 

 

670,185

 

 

 

559,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based payment transactions, net of tax

 

18

 

 

-

 

 

 

11,116

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11,116

 

Stock options exercised, net of tax

 

16, 18

 

 

15,559

 

 

 

(4,565

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,994

 

Dividends to owners of the Company

 

16

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(72,327

)

 

 

(72,327

)

Repurchase of own shares

 

16

 

 

(59,209

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(425,277

)

 

 

(484,486

)

Net settlement of restricted share units, net of tax

 

16, 18

 

 

1,784

 

 

 

(7,355

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,290

)

 

 

(7,861

)

Total transactions with owners, recorded directly in equity

 

 

(41,866

)

 

 

(804

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(499,894

)

 

 

(542,564

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at September 30, 2022

 

 

 

 

1,091,315

 

 

 

38,346

 

 

 

-

 

 

 

(264,815

)

 

 

9,871

 

 

 

1,452,980

 

 

 

2,327,697

 

 

The notes on pages 7 to 26 are an integral part of these condensed consolidated interim financial statements.

 

img202231317_1.jpg5


 

TFI International Inc.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(UNAUDITED)

 

(In thousands of U.S. dollars)

 

 

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

Note

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

133,339

 

 

 

245,190

 

 

 

373,491

 

 

 

669,738

 

Adjustments for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property and equipment

 

 

8

 

 

 

64,387

 

 

 

61,226

 

 

 

185,782

 

 

 

192,051

 

Depreciation of right-of-use assets

 

 

9

 

 

 

33,822

 

 

 

31,305

 

 

 

97,211

 

 

 

94,126

 

Amortization of intangible assets

 

 

10

 

 

 

15,882

 

 

 

14,026

 

 

 

43,327

 

 

 

42,417

 

Share-based payment transactions

 

 

18

 

 

 

3,294

 

 

 

3,747

 

 

 

9,943

 

 

 

11,433

 

Net finance costs

 

 

20

 

 

 

21,749

 

 

 

21,708

 

 

 

57,608

 

 

 

63,434

 

Income tax expense

 

 

21

 

 

 

45,471

 

 

 

51,544

 

 

 

128,279

 

 

 

196,006

 

Loss (gain) on sale of business

 

 

6

 

 

 

3,011

 

 

 

(75,722

)

 

 

3,011

 

 

 

(75,722

)

Gain on sale of property and equipment

 

 

 

 

 

(1,131

)

 

 

(9,713

)

 

 

(12,885

)

 

 

(53,926

)

Gain on derecognition of right-of-use assets

 

 

 

(174

)

 

 

-

 

 

 

(1,241

)

 

 

(12

)

Gain on sale of assets held for sale

 

 

 

 

 

(15,156

)

 

 

(1,063

)

 

 

(21,747

)

 

 

(61,939

)

Employee benefits

 

 

 

 

 

15,080

 

 

 

2,665

 

 

 

45,255

 

 

 

17,027

 

Provisions, net of payments

 

 

 

 

 

3,707

 

 

 

19,561

 

 

 

(24,155

)

 

 

36,970

 

Net change in non-cash operating working capital

 

 

7

 

 

 

18,370

 

 

 

47,362

 

 

 

69,193

 

 

 

(175,944

)

Interest paid

 

 

 

 

 

(20,560

)

 

 

(19,029

)

 

 

(54,079

)

 

 

(59,034

)

Income tax paid

 

 

 

 

 

(42,352

)

 

 

(55,026

)

 

 

(187,734

)

 

 

(173,328

)

Net cash from operating activities

 

 

 

 

 

278,739

 

 

 

337,781

 

 

 

711,259

 

 

 

723,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows used in investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

8

 

 

 

(120,520

)

 

 

(74,160

)

 

 

(280,920

)

 

 

(239,108

)

Proceeds from sale of property and equipment

 

 

 

 

 

17,451

 

 

 

23,150

 

 

 

61,631

 

 

 

111,136

 

Proceeds from sale of assets held for sale

 

 

 

 

 

22,651

 

 

 

5,366

 

 

 

40,137

 

 

 

97,294

 

Purchases of intangible assets

 

 

10

 

 

 

(629

)

 

 

(1,511

)

 

 

(2,274

)

 

 

(4,248

)

Proceeds from sale of intangible assets

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

250

 

Proceeds from sale of business, net of cash disposed

 

 

 

 

 

-

 

 

 

548,300

 

 

 

-

 

 

 

548,300

 

Business combinations, net of cash acquired

 

 

5

 

 

 

(503,535

)

 

 

(78,809

)

 

 

(618,587

)

 

 

(135,074

)

Purchases of investments

 

 

 

 

 

-

 

 

 

(7,707

)

 

 

(4,352

)

 

 

(80,551

)

Proceeds from sale of investments

 

 

 

 

 

13

 

 

 

-

 

 

 

89,225

 

 

 

4,490

 

Others

 

 

 

 

 

1,333

 

 

 

176

 

 

 

724

 

 

 

783

 

Net cash (used in) from investing activities

 

 

 

 

 

(583,236

)

 

 

414,805

 

 

 

(714,416

)

 

 

303,272

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows used in financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase in bank indebtedness

 

 

 

 

 

3,700

 

 

 

8,774

 

 

 

2,471

 

 

 

8,428

 

Proceeds from long-term debt

 

 

12

 

 

 

75,000

 

 

 

9,230

 

 

 

75,000

 

 

 

323,415

 

Repayment of long-term debt

 

 

12

 

 

 

(8,974

)

 

 

(11,160

)

 

 

(31,471

)

 

 

(360,115

)

Net increase (decrease) in revolving facilities

 

 

12

 

 

 

209,471

 

 

 

(387,227

)

 

 

246,260

 

 

 

(236,502

)

Repayment of lease liabilities

 

 

13

 

 

 

(31,967

)

 

 

(31,187

)

 

 

(94,531

)

 

 

(92,412

)

(Decrease) increase of other financial liabilities

 

 

 

 

 

(6,122

)

 

 

509

 

 

 

(9,419

)

 

 

(172

)

Dividends paid

 

 

 

 

 

(30,156

)

 

 

(24,425

)

 

 

(91,112

)

 

 

(73,575

)

Repurchase of own shares

 

 

16

 

 

 

-

 

 

 

(198,760

)

 

 

(118,835

)

 

 

(484,486

)

Proceeds from exercise of stock options

 

 

16

 

 

 

3,675

 

 

 

4,351

 

 

 

12,522

 

 

 

10,994

 

Share repurchase for settlement of restricted share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

units and performance share units

 

 

 

 

 

-

 

 

 

(4,491

)

 

 

(46,581

)

 

 

(8,296

)

Net cash from (used in) financing activities

 

 

 

 

 

214,627

 

 

 

(634,386

)

 

 

(55,696

)

 

 

(912,721

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

 

 

 

(89,870

)

 

 

118,200

 

 

 

(58,853

)

 

 

113,848

 

Cash and cash equivalents, beginning of period

 

 

 

 

 

178,134

 

 

 

14,940

 

 

 

147,117

 

 

 

19,292

 

Cash and cash equivalents, end of period

 

 

 

 

 

88,264

 

 

 

133,140

 

 

 

88,264

 

 

 

133,140

 

 

The notes on pages 7 to 26 are an integral part of these condensed consolidated interim financial statements.

 

img202231317_1.jpg6


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

 

1.
Reporting entity

TFI International Inc. (the “Company”) is incorporated under the Canada Business Corporations Act, and is a company domiciled in Canada. The address of the Company’s registered office is 8801 Trans-Canada Highway, Suite 500, Montreal, Quebec, H4S 1Z6.

The condensed consolidated interim financial statements of the Company as at and for the three and nine months ended September 30, 2023 and 2022 comprise the Company and its subsidiaries (together referred to as the “Group” and individually as “Group entities”).

The Group is involved in the provision of transportation and logistics services across the United States, Canada and, until August 31, 2022, Mexico.

2.
Basis of preparation
a)
Statement of compliance

These condensed consolidated interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting of International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). These condensed consolidated interim financial statements do not include all of the information required for full annual financial statements and should be read in conjunction with the most recent annual consolidated financial statements of the Group.

These condensed consolidated interim financial statements were authorized for issue by the Board of Directors on October 23, 2023.

b)
Basis of measurement

These condensed consolidated interim financial statements have been prepared on the historical cost basis except for the following material items in the statements of financial position:

investment in equity securities, derivative financial instruments and contingent considerations are measured at fair value;
liabilities for cash-settled share-based payment arrangements are measured at fair value in accordance with IFRS 2;
the defined benefit pension plan liability is recognized as the net total of the present value of the defined benefit obligation less the fair value of the plan assets; and
assets and liabilities acquired in business combinations are measured at fair value at acquisition date.

These condensed consolidated interim financial statements are expressed in U.S. dollars, except where otherwise indicated.

c)
Seasonality of interim operations

The activities conducted by the Group are subject to general demand for freight transportation. Historically, demand has been relatively stable with the first quarter being generally the weakest in terms of demand. Furthermore, during the harsh winter months, fuel consumption and maintenance costs tend to rise. Consequently, the results of operations for the interim period are not necessarily indicative of the results of operations for the full year.

d)
Functional and presentation currency

The Company’s consolidated interim financial statements are presented in U.S. dollars (“U.S. dollars” or “USD”).

The Company’s functional currency is the Canadian dollar (“CAD” or CDN$”). Translation gains and losses from the application of the U.S. dollar as the presentation currency while the Canadian dollar is the functional currency are included as part of the cumulative foreign currency translation adjustment.

All financial information presented in U.S. dollars has been rounded to the nearest thousand.

e)
Use of estimates and judgments

The preparation of the accompanying financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions about future events. These estimates and the underlying assumptions affect the reported amounts of assets and liabilities, the disclosures about contingent assets and liabilities, and the reported amounts of revenues and expenses. Such estimates include the valuation of goodwill and intangible assets, the measurement of identifiable assets and liabilities acquired in business combinations, income tax provisions, defined benefit obligation, the self-insurance and other provisions, and contingencies. These estimates and assumptions are based on management’s best estimates and judgments.

 

img202231317_1.jpg7


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors, including the current economic environment, which management believes to be reasonable under the circumstances. Management adjusts such estimates and assumptions when facts and circumstances dictate. Actual results could differ from these estimates. Changes in those estimates and assumptions resulting from changes in the economic environment will be reflected in the financial statements of future periods.

In preparing these condensed consolidated interim financial statements, the significant judgments made by management applying the Group’s accounting policies and the key sources of estimation uncertainty are the same as those applied and described in the Group’s 2022 annual consolidated financial statements.

3.
Significant accounting policies

The accounting policies described in the Group’s 2022 annual consolidated financial statements have been applied consistently to all periods presented in these condensed consolidated interim financial statements, unless otherwise indicated in note 3. The accounting policies have been applied consistently by Group entities.

New standards and interpretations adopted during the period

The following new standards, and amendments to standards and interpretations, are effective for the first time for interim periods beginning on or after January 1, 2023 and have been applied in preparing these condensed consolidated interim financial statements.

Definition of Accounting Estimates (Amendments to IAS 8)

On February 12, 2021, the IASB issued Definition of Accounting Estimates (Amendments to IAS 8). The amendments are effective for annual periods beginning on or after January 1, 2023. The amendments introduce a new definition for accounting estimates, clarifying that they are monetary amounts in the financial statements that are subject to measurement uncertainty. The amendments also clarify the relationship between accounting policies and accounting estimates by specifying that a company develops an accounting estimate to achieve the objective set out by an accounting policy. The adoption of the amendments did not have a material impact on the Group’s condensed consolidated interim financial statements.

New standards and interpretations not yet adopted

The following new standards are not yet effective, and have not been applied in preparing these condensed consolidated interim financial statements:

Classification of Liabilities as Current or Non-current (Amendments to IAS 1)

On January 23, 2020, the IASB issued amendments to IAS 1 Presentation of Financial Statements (the 2020 amendments), to clarify the classification of liabilities as current or non-current. On October 31, 2022, the IASB issued Non-current Liabilities with Covenants (Amendments to IAS 1) (the 2022 amendments), to improve the information a company provides about long-term debt with covenants. The 2020 amendments and the 2022 amendments (collectively “the Amendments”) are effective for annual periods beginning on or after January 1, 2024. Early adoption is permitted. A company that applies the 2020 amendments early is required to also apply the 2022 amendments.

For the purposes of non-current classification, the Amendments removed the requirement for a right to defer settlement or roll over of a liability for at least twelve months to be unconditional. Instead, such a right must exist at the end of the reporting period and have substance. The Amendments reconfirmed that only covenants with which a company must comply on or before the reporting date affect the classification of a liability as current or non-current. Covenants with which a company must comply after the reporting date do not affect a liability’s classification at that date.

The Amendments also clarify how a company classifies a liability that includes a counterparty conversion option. The Amendments state that:

the settlement of a liability includes transferring a company’s own equity instruments to the counterparty; and
when classifying liabilities as current or non-current a company can ignore only those conversion options that are recognized as equity.

 

img202231317_1.jpg8


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

The adoption of the amendments is not expected to have a material impact.

Lease Liability in a Sale and Leaseback

On September 22, 2022, the IASB issued Lease Liability in a Sale and Leaseback (Amendments to IFRS 16). The amendments are effective for annual periods beginning on or after January 1, 2024. Early adoption is permitted. The amendment introduces a new accounting model which impacts how a seller-lessee accounts for variable lease payments that arise in a sale-and-leaseback transaction. The amendments clarify that on initial recognition, the seller-lessee includes variable lease payments when it measures a lease liability arising from a sale-and-leaseback transaction and after initial recognition, the seller-lessee applies the general requirements for subsequent accounting of the lease liability such that it recognizes no gain or loss relating to the right of use it retains. The amendments need to be applied retrospectively, which require seller-lessees to reassess and potentially restate sale-and-leaseback transactions entered into since implementation of IFRS 16 in 2019. The adoption of the amendments is not expected to have a material impact.

4.
Segment reporting

The Group operates within the transportation and logistics industry in the United States, Canada and, until August 31, 2022, Mexico, in different reportable segments, as described below. The reportable segments are managed independently as they require different technology and capital resources. For each of the operating segments, the Group’s CEO reviews internal management reports. The following summary describes the operations in each of the Group’s reportable segments:

Package and Courier:

Pickup, transport and delivery of items across North America.

Less-Than-Truckload (a):

Pickup, consolidation, transport and delivery of smaller loads.

Truckload (b):

Full loads carried directly from the customer to the destination using a closed van or specialized equipment to meet customers’ specific needs. Includes expedited transportation, flatbed, tank, container and dedicated services.

Logistics:

Asset-light logistics services, including brokerage, freight forwarding and transportation management, as well as small package parcel delivery.

 

(a)
The Less-Than-Truckload reporting segment represents the aggregation of the Canadian Less-Than-Truckload and U.S. Less-Than-Truckload operating segments. The aggregation of the segment was analyzed using management’s judgment in accordance with IFRS 8. The operating segments were determined to be similar, amongst others, with respect to the nature of services offered and the methods used to distribute their services. Additionally, they have similar economic characteristics with respect to long-term expected gross margin, levels of capital invested and market place trends.
 
(b)
Prior to August 31, 2022, the Truckload reporting segment represented the aggregation of the Canadian Conventional Truckload, U.S. Conventional Truckload, and Specialized Truckload operating segments. The aggregation of the segment was analyzed using management’s judgment in accordance with IFRS 8. The operating segments were determined to be similar, amongst others, with respect to the nature of services offered and the methods used to distribute their services. Additionally, they have similar economic characteristics with respect to long-term expected gross margin, levels of capital invested and market place trends. On August 31,2022, the Group sold CFI’s Truckload, Temp Control and Mexican non-asset logistics businesses, operating primarily in the U.S. Conventional Truckload operating segment. Subsequent to the sale, the remaining business operations in the Group’s U.S. Conventional Truckload operating segment were transferred to the Specialized Truckload operating segment. Because the transfer was amongst operating segments in the same reportable segment and the aggregation criteria continued to be met, there was no impact on the reportable segment results.

 

Information regarding the results of each reportable segment is included below. Performance is measured based on segment operating income or loss. This measure is included in the internal management reports that are reviewed by the Group’s CEO and refers to “Operating income (loss)” in the consolidated statements of income. Segment operating income or loss is used to measure performance as management believes that such information is the most relevant in evaluating the results of certain segments relative to other entities that operate within these industries.

 

img202231317_1.jpg9


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

 

 

 

Package

 

 

Less-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

 

Than-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Courier

 

 

Truckload

 

 

Truckload

 

 

Logistics

 

 

Corporate

 

 

Eliminations

 

 

Total

 

Three months ended September 30, 2023

 

Revenue(1)

 

 

111,749

 

 

 

717,690

 

 

 

401,510

 

 

 

416,222

 

 

 

-

 

 

 

(14,277

)

 

 

1,632,894

 

Fuel surcharge(1)

 

 

27,808

 

 

 

152,365

 

 

 

75,058

 

 

 

26,003

 

 

 

-

 

 

 

(3,082

)

 

 

278,152

 

Total revenue(1)

 

 

139,557

 

 

 

870,055

 

 

 

476,568

 

 

 

442,225

 

 

 

-

 

 

 

(17,359

)

 

 

1,911,046

 

 Operating income (loss)

 

 

25,222

 

 

 

100,370

 

 

 

50,057

 

 

 

40,855

 

 

 

(15,945

)

 

 

-

 

 

 

200,559

 

 Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 amortization

 

 

6,139

 

 

 

44,774

 

 

 

50,070

 

 

 

12,977

 

 

 

131

 

 

 

-

 

 

 

114,091

 

 Gain on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 assets held for sale

 

 

-

 

 

 

14,610

 

 

 

546

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

15,156

 

 Loss on sale of business

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,011

)

 

 

-

 

 

 

(3,011

)

 Intangible assets

 

 

179,391

 

 

 

194,628

 

 

 

838,644

 

 

 

804,509

 

 

 

116

 

 

 

-

 

 

 

2,017,288

 

 Total assets

 

 

347,243

 

 

 

2,375,591

 

 

 

1,985,704

 

 

 

1,189,077

 

 

 

157,936

 

 

 

-

 

 

 

6,055,551

 

 Total liabilities

 

 

79,525

 

 

 

747,889

 

 

 

409,383

 

 

 

343,982

 

 

 

1,852,066

 

 

 

(124

)

 

 

3,432,721

 

 Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 and equipment

 

 

6,417

 

 

 

61,310

 

 

 

50,085

 

 

 

2,674

 

 

 

34

 

 

 

-

 

 

 

120,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Three months ended September 30, 2022

 

Revenue(1)

 

 

120,236

 

 

 

817,198

 

 

 

510,185

 

 

 

424,075

 

 

 

-

 

 

 

(14,423

)

 

 

1,857,271

 

Fuel surcharge(1)

 

 

38,927

 

 

 

204,165

 

 

 

125,185

 

 

 

20,332

 

 

 

-

 

 

 

(3,919

)

 

 

384,690

 

Total revenue(1)

 

 

159,163

 

 

 

1,021,363

 

 

 

635,370

 

 

 

444,407

 

 

 

-

 

 

 

(18,342

)

 

 

2,241,961

 

 Operating income

 

 

33,858

 

 

 

100,513

 

 

 

96,628

 

 

 

28,992

 

 

 

58,451

 

 

 

-

 

 

 

318,442

 

 Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 amortization

 

 

6,530

 

 

 

37,908

 

 

 

52,313

 

 

 

9,646

 

 

 

160

 

 

 

-

 

 

 

106,557

 

 Gain on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 assets held for sale

 

 

-

 

 

 

1,062

 

 

 

1

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,063

 

 Gain on sale of business

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

75,722

 

 

 

-

 

 

 

75,722

 

 Intangible assets

 

 

176,634

 

 

 

166,578

 

 

 

754,248

 

 

 

470,990

 

 

 

223

 

 

 

-

 

 

 

1,568,673

 

 Total assets

 

 

351,188

 

 

 

2,303,716

 

 

 

1,828,983

 

 

 

756,149

 

 

 

260,686

 

 

 

-

 

 

 

5,500,722

 

 Total liabilities

 

 

98,698

 

 

 

859,267

 

 

 

398,710

 

 

 

239,813

 

 

 

1,576,659

 

 

 

(122

)

 

 

3,173,025

 

 Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 and equipment

 

 

2,181

 

 

 

25,353

 

 

 

46,481

 

 

 

61

 

 

 

90

 

 

 

-

 

 

 

74,166

 

(1) Includes intersegment revenue and intersegment fuel surcharge

 

 

img202231317_1.jpg10


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

 

 

Package

 

 

Less-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

 

Than-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Courier

 

 

Truckload

 

 

Truckload

 

 

Logistics

 

 

Corporate

 

 

Eliminations

 

 

Total

 

Nine months ended September 30, 2023

 

Revenue(1)

 

 

339,897

 

 

 

2,081,378

 

 

 

1,226,315

 

 

 

1,133,240

 

 

 

-

 

 

 

(38,058

)

 

 

4,742,772

 

Fuel surcharge(1)

 

 

87,103

 

 

 

440,779

 

 

 

230,127

 

 

 

59,283

 

 

 

-

 

 

 

(7,575

)

 

 

809,717

 

Total revenue(1)

 

 

427,000

 

 

 

2,522,157

 

 

 

1,456,442

 

 

 

1,192,523

 

 

 

-

 

 

 

(45,633

)

 

 

5,552,489

 

Operating income (loss)

 

 

79,649

 

 

 

238,982

 

 

 

186,736

 

 

 

105,458

 

 

 

(51,447

)

 

 

-

 

 

 

559,378

 

Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     amortization

 

 

18,842

 

 

 

127,312

 

 

 

146,655

 

 

 

33,112

 

 

 

399

 

 

 

-

 

 

 

326,320

 

Loss on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     land and buildings

 

 

-

 

 

 

(36

)

 

 

(4

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(40

)

Gain on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     assets held for sale

 

 

-

 

 

 

17,792

 

 

 

3,955

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21,747

 

Loss on sale of business

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,011

)

 

 

-

 

 

 

(3,011

)

Intangible assets

 

 

179,391

 

 

 

194,628

 

 

 

838,644

 

 

 

804,509

 

 

 

116

 

 

 

-

 

 

 

2,017,288

 

Total assets

 

 

347,243

 

 

 

2,375,591

 

 

 

1,985,704

 

 

 

1,189,077

 

 

 

157,936

 

 

 

-

 

 

 

6,055,551

 

Total liabilities

 

 

79,525

 

 

 

747,889

 

 

 

409,383

 

 

 

343,982

 

 

 

1,852,066

 

 

 

(124

)

 

 

3,432,721

 

Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and equipment

 

 

12,110

 

 

 

170,254

 

 

 

93,489

 

 

 

3,569

 

 

 

182

 

 

 

-

 

 

 

279,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2022

 

Revenue(1)

 

 

369,898

 

 

 

2,522,773

 

 

 

1,582,980

 

 

 

1,313,154

 

 

 

-

 

 

 

(48,236

)

 

 

5,740,569

 

Fuel surcharge(1)

 

 

108,565

 

 

 

596,677

 

 

 

365,274

 

 

 

56,055

 

 

 

-

 

 

 

(11,343

)

 

 

1,115,228

 

Total revenue(1)

 

 

478,463

 

 

 

3,119,450

 

 

 

1,948,254

 

 

 

1,369,209

 

 

 

-

 

 

 

(59,579

)

 

 

6,855,797

 

Operating income

 

 

96,743

 

 

 

382,567

 

 

 

295,026

 

 

 

106,242

 

 

 

48,600

 

 

 

-

 

 

 

929,178

 

Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     amortization

 

 

20,160

 

 

 

114,586

 

 

 

164,306

 

 

 

28,975

 

 

 

567

 

 

 

-

 

 

 

328,594

 

(Loss) gain on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     land and buildings

 

 

-

 

 

 

(1

)

 

 

44

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

43

 

Gain on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     assets held for sale

 

 

-

 

 

 

55,702

 

 

 

6,237

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

61,939

 

Gain on sale of business

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

75,722

 

 

 

-

 

 

 

75,722

 

Intangible assets

 

 

176,634

 

 

 

166,578

 

 

 

754,248

 

 

 

470,990

 

 

 

223

 

 

 

-

 

 

 

1,568,673

 

Total assets

 

 

351,188

 

 

 

2,303,717

 

 

 

1,828,982

 

 

 

756,149

 

 

 

260,686

 

 

 

-

 

 

 

5,500,722

 

Total liabilities

 

 

98,698

 

 

 

859,268

 

 

 

398,709

 

 

 

239,813

 

 

 

1,576,659

 

 

 

(122

)

 

 

3,173,025

 

Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and equipment

 

 

8,534

 

 

 

94,275

 

 

 

134,584

 

 

 

703

 

 

 

136

 

 

 

-

 

 

 

238,232

 

(1) Includes intersegment revenue and intersegment fuel surcharge

 

img202231317_1.jpg11


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

Geographical information

Revenue is attributed to geographical locations based on the origin of service location.

 

 

Package

 

 

Less-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

 

Than-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Courier

 

 

Truckload

 

 

Truckload

 

 

Logistics

 

 

Eliminations

 

 

Total

 

Three months ended September 30, 2023

 

Canada

 

 

139,557

 

 

 

158,801

 

 

 

279,229

 

 

 

65,105

 

 

 

(9,044

)

 

 

633,648

 

United States

 

 

-

 

 

 

711,254

 

 

 

197,339

 

 

 

377,120

 

 

 

(8,315

)

 

 

1,277,398

 

Total

 

 

139,557

 

 

 

870,055

 

 

 

476,568

 

 

 

442,225

 

 

 

(17,359

)

 

 

1,911,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2022

 

Canada

 

 

159,163

 

 

 

166,939

 

 

 

303,167

 

 

 

59,255

 

 

 

(7,975

)

 

 

680,549

 

United States

 

 

-

 

 

 

854,424

 

 

 

332,203

 

 

 

379,646

 

 

 

(10,367

)

 

 

1,555,906

 

Mexico

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,506

 

 

 

-

 

 

 

5,506

 

Total

 

 

159,163

 

 

 

1,021,363

 

 

 

635,370

 

 

 

444,407

 

 

 

(18,342

)

 

 

2,241,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2023

 

Canada

 

 

427,000

 

 

 

456,216

 

 

 

850,812

 

 

 

194,512

 

 

 

(24,463

)

 

 

1,904,077

 

United States

 

 

-

 

 

 

2,065,941

 

 

 

605,630

 

 

 

998,011

 

 

 

(21,170

)

 

 

3,648,412

 

Total

 

 

427,000

 

 

 

2,522,157

 

 

 

1,456,442

 

 

 

1,192,523

 

 

 

(45,633

)

 

 

5,552,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2022

 

Canada

 

 

478,463

 

 

 

514,323

 

 

 

889,298

 

 

 

193,601

 

 

 

(25,802

)

 

 

2,049,883

 

United States

 

 

-

 

 

 

2,605,127

 

 

 

1,058,956

 

 

 

1,155,041

 

 

 

(33,777

)

 

 

4,785,347

 

Mexico

 

 

-

 

 

 

-

 

 

 

-

 

 

 

20,567

 

 

 

-

 

 

 

20,567

 

Total

 

 

478,463

 

 

 

3,119,450

 

 

 

1,948,254

 

 

 

1,369,209

 

 

 

(59,579

)

 

 

6,855,797

 

 

Segment assets are based on the geographical location of the assets.

 

 

As at

 

 

As at

 

 

 

September 30, 2023

 

 

December 31, 2022

 

Property and equipment, right-of-use assets and intangible assets

 

 

 

 

 

 

Canada

 

 

2,155,360

 

 

 

1,848,746

 

United States

 

 

2,651,228

 

 

 

2,256,959

 

 

 

 

4,806,588

 

 

 

4,105,705

 

 

5.
Business combinations
a)
Business combinations

In line with the Group’s growth strategy, the Group acquired eleven businesses during 2023, of which JHT Holdings, Inc. was considered material. All other acquisitions were not considered to be material. These transactions were concluded in order to add density in the Group’s current network and further expand value-added services.

On August 16, 2023, the Group completed the acquisition of JHT Holdings, Inc. ("JHT"). The purchase price for this business acquisition totaled $302.6 million, which was funded by a mixture of cash on hand and the remaining balance was drawn from the currently existing unsecured revolving credit facility. During the nine months ended September 30, 2023, the business contributed revenue and net income of $75.0 million and $4.9 million, respectively since the acquisition.

Had the Group acquired JHT on January 1, 2023, as per management’s best estimates, the revenue and net income for this entity would have been $345.8 million and $27.8 million, respectively. In determining these estimated amounts, management assumed that the fair value adjustments that arose on the date of acquisition would have been the same had the acquisition occurred on January 1, 2023 and adjusted for interest, based on the purchase price and average borrowing rate of the Group, and income tax expense based on the effective tax rate.

During the nine months ended September 30, 2023, the non-material businesses, in aggregate, contributed revenue and net loss of $138.6 million and $4.2 million, respectively, since the acquisitions.

Had the Group acquired the non-material businesses on January 1, 2023, as per management’s best estimates, the revenue and net income for these entities would have been $281.7 million and $10.6 million, respectively. In determining these estimated amounts, management assumed that the fair value adjustments that arose on the date of acquisition would have been the same

 

img202231317_1.jpg12


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

had the acquisitions occurred on January 1, 2023 and adjusted for interest, based on the purchase price and average borrowing rate of the Group, and income tax expense based on the effective tax rate.

During the nine months ended September 30, 2023, $0.6 million of transaction costs (2022 – $0.1 million) have been expensed in other operating expenses in the consolidated statements of income in relation to the above-mentioned business acquisitions.

As of the reporting date, the Group had not yet completed the purchase price allocation over the identifiable net assets and goodwill of the 2023 acquisitions. Information to confirm the fair value of certain assets and liabilities still needs to be obtained for these acquisitions. As the Group obtains more information, the allocation will be completed.

The table below presents the preliminary purchase price allocation based on the best information available to the Group to date:

Identifiable assets acquired and liabilities assumed

 

Note

 

 

JHT

 

 

Others

 

 

Total

 

Cash and cash equivalents

 

 

 

 

 

5,709

 

 

 

11,171

 

 

 

16,880

 

Trade and other receivables

 

 

 

 

 

38,680

 

 

 

37,264

 

 

 

75,944

 

Inventoried supplies and prepaid expenses

 

 

 

 

 

10,960

 

 

 

6,700

 

 

 

17,660

 

Property and equipment

 

 

8

 

 

 

72,009

 

 

 

173,120

 

 

 

245,129

 

Right-of-use assets

 

 

9

 

 

 

4,782

 

 

 

25,690

 

 

 

30,472

 

Intangible assets

 

 

10

 

 

 

249,598

 

 

 

75,003

 

 

 

324,601

 

Other assets

 

 

 

 

 

16,386

 

 

 

118

 

 

 

16,504

 

Trade and other payables

 

 

 

 

 

(35,812

)

 

 

(24,002

)

 

 

(59,814

)

Income tax (payable) receivable

 

 

 

 

 

(4,863

)

 

 

3,700

 

 

 

(1,163

)

Provisions

 

 

 

 

 

(20,267

)

 

 

-

 

 

 

(20,267

)

Other non-current liabilities

 

 

 

 

 

(444

)

 

 

(44

)

 

 

(488

)

Long-term debt

 

 

12

 

 

 

(4,808

)

 

 

-

 

 

 

(4,808

)

Lease liabilities

 

 

13

 

 

 

(4,782

)

 

 

(25,690

)

 

 

(30,472

)

Deferred tax liabilities

 

 

 

 

 

(72,656

)

 

 

(30,514

)

 

 

(103,170

)

Total identifiable net assets

 

 

 

 

 

254,492

 

 

 

252,516

 

 

 

507,008

 

Total consideration transferred

 

 

 

 

 

302,623

 

 

 

349,342

 

 

 

651,965

 

Goodwill

 

 

10

 

 

 

48,131

 

 

 

96,826

 

 

 

144,957

 

Cash

 

 

 

 

 

302,623

 

 

 

332,844

 

 

 

635,467

 

Contingent consideration

 

 

 

 

 

-

 

 

 

16,498

 

 

 

16,498

 

Total consideration transferred

 

 

 

 

 

302,623

 

 

 

349,342

 

 

 

651,965

 

The fair values measured on the amounts regarding JHT are on a provisional basis, mainly regarding intangible assets. This is mainly due to pending completion and review of independent valuations. The fair values will be revised as more information is obtained about the facts and circumstances that existed at the date of acquisition.

JHT participates in three multiemployer pension plans. These are classified and accounted for as defined contribution plans.

The trade receivables comprise gross amounts due of $77.8 million, of which $1.9 million was expected to be uncollectible at the acquisition date.

Of the goodwill and intangible assets acquired through business combinations in 2023, $18.9 million is deductible for tax purposes.

b)
Goodwill

The goodwill is attributable mainly to the premium of an established business operation with a good reputation in the transportation industry, and the synergies expected to be achieved from integrating the acquired entity into the Group’s existing business.

The goodwill arising in the business combinations has been allocated to operating segments as indicated in the table below, which represents the lowest level at which goodwill is monitored internally.

Operating segment

Reportable segment

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

Canadian Less-Than-Truckload

Less-Than-Truckload

 

 

11,143

 

 

 

-

 

U.S. Less-Than-Truckload

Less-Than-Truckload

 

 

3,376

 

 

 

-

 

Canadian Truckload

Truckload

 

 

13,879

 

 

 

2,117

 

Specialized Truckload

Truckload

 

 

41,181

 

 

 

18,907

 

U.S. Truckload

Truckload

 

 

-

 

 

 

(1,125

)

Logistics

Logistics

 

 

75,378

 

 

 

22,531

 

 

 

 

 

144,957

 

 

 

42,430

 

 

 

img202231317_1.jpg13


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

c)
Contingent consideration

The contingent consideration for the nine months ended September 30, 2023 relates to non-material business acquisitions and is recorded in the original purchase price allocation. The fair value was determined using expected cash flows discounted at a rate of 8.2% for long-term contingent consideration. These considerations are contingent on achieving specified earnings levels in future periods. The maximum amount payable is $15.8 million in less than one year and $0.8 million in 2 years.

The contingent consideration balance at September 30, 2023 is $16.1 million (December 31, 2022 - $8.8 million) and is presented in other financial liabilities on the consolidated statements of financial position.

d)
Adjustment to the provisional amounts of prior year’s non-material business combinations

The 2022 annual consolidated financial statements included details of the Group’s business combinations and set out provisional fair values relating to the consideration paid and net assets acquired of various non-material acquisitions. These acquisitions were accounted for under the provisions of IFRS 3.

As required by IFRS 3, the provisional fair values have been reassessed in light of information obtained during the measurement period following the acquisition. No material adjustments were required to the provisional fair values for these prior period business combinations during the nine months ended September 30, 2023.

6.
Sale of business

On August 31, 2022, CFI’s Truckload, Temp Control and Mexican non-asset logistics businesses were sold to Heartland Express for a total consideration of $555.1 million, which included cash consideration, net working capital adjustments and was net of incremental selling costs of $4.5 million. The total consideration was subject to additional working capital closing adjustments as at September 30, 2022. The businesses operated primarily in the U.S. Conventional Truckload operating segment of the Group’s Truckload reportable segment. The Group kept the Dedicated and U.S. Logistics (non-asset U.S. based logistics services provider) divisions, which continue to be reported in the Truckload reportable segment. TFI also retained pre-closing accident and workers’ compensation claims.

The table below presents the net assets disposed :

 

 

Note

 

 

September 30, 2023

 

 

September 30, 2022

 

Cash and cash equivalents

 

 

 

 

 

-

 

 

 

6,788

 

Trade and other receivables

 

 

 

 

 

-

 

 

 

77,879

 

Inventoried supplies and prepaid expenses

 

 

 

 

 

-

 

 

 

7,856

 

Property and equipment

 

 

 

 

 

-

 

 

 

321,123

 

Right-of-use assets

 

 

 

 

 

-

 

 

 

3,203

 

Intangible assets

 

 

 

 

 

-

 

 

 

42,599

 

Goodwill

 

 

 

 

 

-

 

 

 

144,551

 

Other assets

 

 

 

 

 

-

 

 

 

306

 

Accumulated other comprehensive income - CTA

 

 

 

 

 

-

 

 

 

2,737

 

Trade and other payables

 

 

 

 

 

-

 

 

 

(46,776

)

Income tax payable

 

 

 

 

 

-

 

 

 

(564

)

Employee benefits

 

 

 

 

 

-

 

 

 

(1,302

)

Provisions

 

 

 

 

 

-

 

 

 

(1,464

)

Other liabilities adjustment

 

 

 

 

 

3,011

 

 

 

-

 

Lease liabilities

 

 

13

 

 

 

-

 

 

 

(3,129

)

Deferred tax liabilities

 

 

 

 

 

-

 

 

 

(74,441

)

Total identifiable net assets

 

 

 

 

 

3,011

 

 

 

479,366

 

Total consideration received

 

 

 

 

 

-

 

 

 

555,088

 

(Loss) gain on sale of business

 

 

 

 

 

(3,011

)

 

 

75,722

 

The goodwill disposed of was allocated to operating segments as indicated in the table below, which represents the lowest level at which goodwill is monitored internally:

Operating segment

Reportable segment

 

September 30, 2023

 

 

September 30, 2022

 

U.S. Truckload

Truckload

 

 

-

 

 

 

141,056

 

Logistics

Logistics

 

 

-

 

 

 

3,495

 

 

 

 

 

-

 

 

 

144,551

 

 

 

img202231317_1.jpg14


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

7.
Additional cash flow information

 

Net change in non-cash operating working capital

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

Trade and other receivables

 

 

(27,604

)

 

 

29,868

 

 

 

125,677

 

 

 

(172,733

)

Inventoried supplies

 

 

2,150

 

 

 

1,559

 

 

 

3,238

 

 

 

(1,176

)

Prepaid expenses

 

 

7,844

 

 

 

1,374

 

 

 

(13,647

)

 

 

(7,321

)

Trade and other payables

 

 

35,980

 

 

 

14,561

 

 

 

(46,075

)

 

 

5,286

 

 

 

 

18,370

 

 

 

47,362

 

 

 

69,193

 

 

 

(175,944

)

 

8.
Property and equipment

 

 

 

 

 

 

Land and

 

 

Rolling

 

 

 

 

 

 

 

 

Note

 

 

buildings

 

 

stock

 

 

Equipment

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2022

 

 

 

 

 

1,166,990

 

 

 

1,501,548

 

 

 

204,788

 

 

 

2,873,326

 

Additions through business combinations

 

 

5

 

 

 

144,640

 

 

 

93,059

 

 

 

7,430

 

 

 

245,129

 

Other additions

 

 

 

 

 

63,894

 

 

 

205,332

 

 

 

10,378

 

 

 

279,604

 

Disposals

 

 

 

 

 

(408

)

 

 

(128,800

)

 

 

(444

)

 

 

(129,652

)

Reclassification (to) from assets held for sale

 

 

 

 

 

(13,843

)

 

 

58

 

 

 

-

 

 

 

(13,785

)

Reclassification between categories*

 

 

 

 

 

-

 

 

 

36,319

 

 

 

(36,319

)

 

 

-

 

Effect of movements in exchange rates

 

 

 

 

 

(1,374

)

 

 

(2,636

)

 

 

(245

)

 

 

(4,255

)

Balance at September 30, 2023

 

 

 

 

 

1,359,899

 

 

 

1,704,880

 

 

 

185,588

 

 

 

3,250,367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2022

 

 

 

 

 

83,140

 

 

 

543,272

 

 

 

114,959

 

 

 

741,371

 

Depreciation

 

 

 

 

 

17,118

 

 

 

155,458

 

 

 

13,206

 

 

 

185,782

 

Disposals

 

 

 

 

 

(109

)

 

 

(80,469

)

 

 

(328

)

 

 

(80,906

)

Reclassification (to) from assets held for sale

 

 

 

 

 

(1,529

)

 

 

48

 

 

 

-

 

 

 

(1,481

)

Reclassification between categories*

 

 

 

 

 

-

 

 

 

11,089

 

 

 

(11,089

)

 

 

-

 

Effect of movements in exchange rates

 

 

 

 

 

(165

)

 

 

(818

)

 

 

(238

)

 

 

(1,221

)

Balance at September 30, 2023

 

 

 

 

 

98,455

 

 

 

628,580

 

 

 

116,510

 

 

 

843,545

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2022

 

 

 

 

 

1,083,850

 

 

 

958,276

 

 

 

89,829

 

 

 

2,131,955

 

At September 30, 2023

 

 

 

 

 

1,261,444

 

 

 

1,076,300

 

 

 

69,078

 

 

 

2,406,822

 

* Reclassification between categories had no impact on the depreciation policy of the reclassified property and equipment.

 

As at September 30, 2023, there are no amounts included in trade and other payables for the purchases of property and equipment (December 31, 2022 – $1.3 million).

 

 

img202231317_1.jpg15


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

9.
Right-of-use assets

 

 

 

 

 

 

Land and

 

 

Rolling

 

 

 

 

 

 

 

 

Note

 

 

buildings

 

 

stock

 

 

Equipment

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2022

 

 

 

 

 

528,791

 

 

 

252,043

 

 

 

3,797

 

 

 

784,631

 

Other additions

 

 

 

 

 

31,367

 

 

 

52,343

 

 

 

331

 

 

 

84,041

 

Additions through business combinations

 

 

5

 

 

 

14,430

 

 

 

16,042

 

 

 

-

 

 

 

30,472

 

Derecognition*

 

 

 

 

 

(33,174

)

 

 

(52,300

)

 

 

(935

)

 

 

(86,409

)

Effect of movements in exchange rates

 

 

 

 

 

(962

)

 

 

(831

)

 

 

(1

)

 

 

(1,794

)

Balance at September 30, 2023

 

 

 

 

 

540,452

 

 

 

267,297

 

 

 

3,192

 

 

 

810,941

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2022

 

 

 

 

 

286,256

 

 

 

114,971

 

 

 

1,764

 

 

 

402,991

 

Depreciation

 

 

 

 

 

49,577

 

 

 

46,965

 

 

 

669

 

 

 

97,211

 

Derecognition*

 

 

 

 

 

(22,111

)

 

 

(47,761

)

 

 

(935

)

 

 

(70,807

)

Effect of movements in exchange rates

 

 

 

 

 

(679

)

 

 

(251

)

 

 

(2

)

 

 

(932

)

Balance at September 30, 2023

 

 

 

 

 

313,043

 

 

 

113,924

 

 

 

1,496

 

 

 

428,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2022

 

 

 

 

 

242,535

 

 

 

137,072

 

 

 

2,033

 

 

 

381,640

 

At September 30, 2023

 

 

 

 

 

227,409

 

 

 

153,373

 

 

 

1,696

 

 

 

382,478

 

* Derecognized right-of-use assets include negotiated asset purchases and extinguishments resulting from accidents as well as fully amortized or end of term right-of-use assets.

 

10.
Intangible assets

 

 

 

 

 

 

 

 

Other intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer

 

 

Trademarks

 

 

compete

 

 

Information

 

 

 

 

Note

 

Goodwill

 

 

relationships

 

 

and other

 

 

agreements

 

 

technology

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2022

 

 

 

 

1,359,345

 

 

 

513,697

 

 

 

42,680

 

 

 

20,007

 

 

 

35,122

 

 

 

1,970,851

 

Additions through

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

business combinations

 

 

5

 

 

144,957

 

 

 

295,934

 

 

 

14,405

 

 

 

12,047

 

 

 

2,215

 

 

 

469,558

 

Other additions

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,274

 

 

 

2,274

 

Extinguishments

 

 

 

 

-

 

 

 

(4,813

)

 

 

-

 

 

 

(2,131

)

 

 

(992

)

 

 

(7,936

)

Effect of movements in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

exchange rates

 

 

 

 

(2,307

)

 

 

(434

)

 

 

(430

)

 

 

(315

)

 

 

(159

)

 

 

(3,645

)

Balance at September 30, 2023

 

 

 

 

1,501,995

 

 

 

804,384

 

 

 

56,655

 

 

 

29,608

 

 

 

38,460

 

 

 

2,431,102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization and impairment losses

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2022

 

 

 

 

78,012

 

 

 

244,252

 

 

 

27,050

 

 

 

10,130

 

 

 

19,297

 

 

 

378,741

 

Amortization

 

 

 

 

-

 

 

 

33,492

 

 

 

3,848

 

 

 

3,252

 

 

 

2,735

 

 

 

43,327

 

Extinguishments

 

 

 

 

-

 

 

 

(4,813

)

 

 

-

 

 

 

(2,131

)

 

 

(992

)

 

 

(7,936

)

Effect of movements in exchange rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

exchange rates

 

 

 

 

(74

)

 

 

(222

)

 

 

(32

)

 

 

17

 

 

 

(7

)

 

 

(318

)

Balance at September 30, 2023

 

 

 

 

77,938

 

 

 

272,709

 

 

 

30,866

 

 

 

11,268

 

 

 

21,033

 

 

 

413,814

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2022

 

 

 

 

1,281,333

 

 

 

269,445

 

 

 

15,630

 

 

 

9,877

 

 

 

15,825

 

 

 

1,592,110

 

At September 30, 2023

 

 

 

 

1,424,057

 

 

 

531,675

 

 

 

25,789

 

 

 

18,340

 

 

 

17,427

 

 

 

2,017,288

 

 

11.
Investments

 

 

 

As at

 

 

As at

 

 

 

September 30, 2023

 

 

December 31, 2022

 

Level 1 investments

 

 

-

 

 

 

71,979

 

Level 2 investments

 

 

4,339

 

 

 

-

 

Level 3 investments

 

 

13,961

 

 

 

13,985

 

 

 

 

18,300

 

 

 

85,964

 

 

 

img202231317_1.jpg16


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

Level 3 investments were marked to fair value based on the company performance as at September 30, 2023. The Group elected to designate these investments as at fair value through OCI.

12.
Long-term debt

 

 

As at

 

 

As at

 

 

 

September 30, 2023

 

 

December 31, 2022

 

Non-current liabilities

 

 

 

 

 

 

Unsecured revolving facilities

 

 

243,530

 

 

 

-

 

Unsecured debenture

 

 

147,105

 

 

 

147,233

 

Unsecured senior notes

 

 

1,153,495

 

 

 

1,075,702

 

Conditional sales contracts

 

 

35,685

 

 

 

55,735

 

Other long-term debt

 

 

4,457

 

 

 

-

 

 

 

 

1,584,272

 

 

 

1,278,670

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Current portion of other long-term debt

 

 

351

 

 

 

-

 

Current portion of conditional sales contracts

 

 

25,781

 

 

 

37,087

 

 

 

 

26,132

 

 

 

37,087

 

 

The table below summarizes changes to the long-term debt:

 

 

 

 

 

Nine months ended

 

 

Nine months ended

 

 

Note

 

 

September 30, 2023

 

 

September 30, 2022

 

Balance at beginning of period

 

 

 

 

 

1,315,757

 

 

 

1,608,094

 

Proceeds from long-term debt

 

 

 

 

 

75,000

 

 

 

323,415

 

Business combinations

 

 

5

 

 

 

4,808

 

 

 

-

 

Repayment of long-term debt

 

 

 

 

 

(31,471

)

 

 

(360,115

)

Net increase (decrease) in revolving facilities

 

 

 

 

 

246,260

 

 

 

(236,502

)

Amortization of deferred financing fees

 

 

 

 

 

980

 

 

 

972

 

Effect of movements in exchange rates

 

 

 

 

 

(4,313

)

 

 

(121,880

)

Effect of movements in exchange rates - debt

 

 

 

 

 

 

 

 

 

designated as net investment hedge

 

 

 

 

 

3,383

 

 

 

95,832

 

Balance at end of period

 

 

 

 

 

1,610,404

 

 

 

1,309,816

 

The Group’s revolving facilities have a total size of $954.4 million at September 30, 2023 (December 31, 2022 – $929.6 million) and an additional $185.5 million of credit availability (CAD $245 million and USD $5 million). The additional credit is available under certain conditions under the Group’s syndicated revolving credit agreement.

On August 21, 2023, the Company received $75 million in proceeds from the issuance of new debts taking the form of unsecured senior notes consisting of two tranches, $50 million and $25 million, maturing on August 19, 2035 and 2038, bearing fixed interest rates of 5.56% and 5.64%, respectively. Deferred financing fees of $0.1 million were recognized as a result of the transaction.

On September 2, 2022, the Group extended its credit facility until August 16, 2026. Under the new extension, the CAD availability and USD availability remain unchanged. The adoption of the Interest Rate Benchmark Reform - Phase 2 did not have a material impact on the Group’s consolidated financial statements as the only debt balances subject to LIBOR reform is the USD portion of unsecured revolver. The revolver agreement indicated that SOFR would be the main replacement for LIBOR in the United States. Effective as of September 2, 2022, the interest rate was the sum of the adjusted term secured overnight financing rate published by the Federal Reserve Bank of New York (“SOFR”) plus an applicable margin, which can vary between 113 and 175 basis points based on certain ratios. The change in interest rate did not have a material impact on the Group’s financial statements as the Group has no interest rate swaps that hedge variable interest debt. Deferred financing fees of $0.8 million were recognized on the extension.

On March 23, 2022, the Company received $200 million in proceeds from the issuance of new debts taking the form of unsecured senior notes consisting of two tranches, of $100 million each, maturing on March 23, 2032, and 2037, bearing fixed interest rates of 3.50% and 3.80%, respectively. Deferred financing fees of $0.3 million were recognized as a result of the transaction.

On March 23, 2022, the Company received additional $100 million in proceeds from the amendment and restatement of the debt agreement signed on July 2, 2021, taking the form of unsecured senior notes as the third tranche maturing on April 2, 2034, bearing fixed interest rate of 3.55%. Deferred financing fees of $0.1 million were recognized as a result of the transaction.

The proceeds raised from the two debt issuances were used in full to pay off the unsecured term loan which was due in June 2022 without any penalty.

 

img202231317_1.jpg17


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

The debt issuances described above are subject to certain covenants regarding the maintenance of financial ratios. These are the same covenants as previously required by the Company’s syndicated revolving credit agreement as described in note 26(f) of the 2022 annual consolidated financial statements.

13.
Lease liabilities

 

 

 

As at

 

 

As at

 

 

 

September 30, 2023

 

 

December 31, 2022

 

Current portion of lease liabilities

 

 

125,363

 

 

 

115,934

 

Long-term portion of lease liabilities

 

 

289,876

 

 

 

297,105

 

 

 

 

415,239

 

 

 

413,039

 

 

The table below summarizes changes to the lease liabilities:

 

 

 

 

 

Nine months ended

 

 

Nine months ended

 

 

 

Note

 

 

September 30, 2023

 

 

September 30, 2022

 

Balance at beginning of period

 

 

 

 

 

413,039

 

 

 

429,206

 

Business combinations

 

 

5

 

 

 

30,472

 

 

 

20,450

 

Sale of business

 

 

6

 

 

 

-

 

 

 

(3,129

)

Additions

 

 

 

 

 

84,041

 

 

 

66,642

 

Derecognition*

 

 

 

 

 

(16,843

)

 

 

(11,207

)

Repayment

 

 

 

 

 

(94,531

)

 

 

(92,412

)

Effect of movements in exchange rates

 

 

 

 

 

(939

)

 

 

(23,971

)

Balance at end of period

 

 

 

 

 

415,239

 

 

 

385,579

 

* Derecognized lease liabilities include negotiated asset purchases and extinguishments resulting from accidents.

Extension options

Some real estate leases contain extension options exercisable by the Group. Where practicable, the Group seeks to include extension options in new leases to provide operational flexibility. The Group assesses at the lease commencement date whether it is reasonably certain to exercise the extension options. The Group reassesses whether it is reasonably certain to exercise the options if there are significant events or significant changes in circumstances within its control.

The lease liabilities include future lease payments of $7.6 million (December 31, 2022 – $9.9 million) related to extension options that the Group is reasonably certain to exercise.

The Group has estimated that the potential future lease payments, should it exercise the remaining extension options, would result in an increase in lease liabilities of $358.0 million (December 31, 2022 - $377.7 million).

The Group does not have a significant exposure to termination options and penalties.

Contractual cash flows

The total contractual cash flow maturities of the Group’s lease liabilities are as follows:

 

 

As at

 

 

 

September 30, 2023

 

Less than 1 year

 

 

140,471

 

Between 1 and 5 years

 

 

264,767

 

More than 5 years

 

 

52,167

 

 

 

 

457,405

 

 

 

img202231317_1.jpg18


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

14.
Employee benefits

The Group has various benefit plans, mainly TForce Freight pension plans and TFI International pension plans, under which participants are entitled to benefits once participation requirements are satisfied. Additional information relating to the retirement benefit plans is provided in Note 16 - Employee benefits of the Group’s 2022 annual consolidated financial statements.

Net periodic benefit cost and pension contributions are as follows for the TForce Freight pension plans:

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

Current service cost

 

 

14,984

 

 

 

31,280

 

 

 

44,964

 

 

 

93,841

 

Net interest (income) cost

 

 

(196

)

 

 

52

 

 

 

(711

)

 

 

157

 

Net periodic benefit cost

 

 

14,788

 

 

 

31,332

 

 

 

44,253

 

 

 

93,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension contributions

 

 

-

 

 

 

25,750

 

 

 

-

 

 

 

77,250

 

The pension plan is funded in line with the statutory funding requirements of the Employee Retirement Income Security Act.

15.
Provisions

 

 

 

 

 

Self-insurance

 

 

Other

 

 

Total

 

As at September 30, 2023

 

 

 

 

 

 

 

 

 

 

 

Current provisions

 

 

 

 

44,217

 

 

 

10,855

 

 

 

55,072

 

Non-current provisions

 

 

 

 

79,387

 

 

 

35,056

 

 

 

114,443

 

 

 

 

 

 

123,604

 

 

 

45,911

 

 

 

169,515

 

 

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

Current provisions

 

 

 

 

33,918

 

 

 

9,985

 

 

 

43,903

 

Non-current provisions

 

 

 

 

62,333

 

 

 

69,403

 

 

 

131,736

 

 

 

 

 

 

96,251

 

 

 

79,388

 

 

 

175,639

 

 

Self-insurance provisions represent the uninsured portion of outstanding claims at period-end. Other provisions include mainly litigation provisions of $19.1 million (December 31, 2022 - $42.3 million) and environmental remediation liabilities of $16.0 million (December 31, 2022 - $23.4 million). Litigation provisions contain various pending claims for which management uses judgement and assumptions about future events. The outcomes will depend on future claim developments.

16.
Share capital and other components of equity

The following table summarizes the number of common shares issued:

(in number of shares)

 

 

 

 

Nine months

 

 

Nine months

 

 

 

 

 

 

ended

 

 

ended

 

 

 

Note

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

Balance, beginning of period

 

 

 

 

 

86,539,559

 

 

 

92,152,893

 

Repurchase and cancellation of own shares

 

 

 

 

 

(1,109,900

)

 

 

(5,466,855

)

Stock options exercised

 

 

18

 

 

 

502,041

 

 

 

492,782

 

Balance, end of period

 

 

 

 

 

85,931,700

 

 

 

87,178,820

 

 

The following table summarizes the share capital issued and fully paid:

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

Balance, beginning of period

 

 

1,089,229

 

 

 

1,133,181

 

Repurchase and cancellation of own shares

 

 

(12,065

)

 

 

(59,209

)

Cash consideration of stock options exercised

 

 

12,522

 

 

 

10,994

 

Ascribed value credited to share capital on stock options exercised, net of tax

 

 

4,228

 

 

 

4,565

 

Issuance of shares on settlement of RSUs and PSUs, net of tax

 

 

29,185

 

 

 

1,784

 

Balance, end of period

 

 

1,123,099

 

 

 

1,091,315

 

 

Pursuant to the normal course issuer bid (“NCIB”) which began on November 2, 2022 and ending on November 1, 2023, the Company is authorized to repurchase for cancellation up to a maximum of 6,370,199 of its common shares under certain conditions. As at September 30, 2023, and since the inception of this NCIB, the Company has repurchased and cancelled 1,546,720 shares. Subsequent to the third

 

img202231317_1.jpg19


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

quarter of 2023, the Toronto Stock Exchange approved the renewal of the Company's NCIB entitling the Company to repurchase for cancellation up to 7,161,046 common shares until expiry of the NCIB on November 1, 2024.

During the nine months ended September 30, 2023, the Company repurchased 1,109,900 common shares at a weighted average price of $107.07 per share for a total purchase price of $118.8 million relating to the NCIB. During the nine months ended September 30, 2022, the Company repurchased 5,466,855 common shares at a weighted average price of $88.62 per share for a total purchase price of $484.5 million relating to a previous NCIB. The excess of the purchase price paid over the carrying value of the shares repurchased in the amount of $106.8 million (2022 – $425.3 million) was charged to retained earnings as share repurchase premium.

17.
Earnings per share

Basic earnings per share

The basic earnings per share and the weighted average number of common shares outstanding have been calculated as follows:

(in thousands of dollars and number of shares)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

Net income

 

 

133,339

 

 

 

245,190

 

 

 

373,491

 

 

 

669,738

 

Issued common shares, beginning of period

 

 

85,801,479

 

 

 

89,094,521

 

 

 

86,539,559

 

 

 

92,152,893

 

Effect of stock options exercised

 

 

47,956

 

 

 

69,710

 

 

 

285,794

 

 

 

214,729

 

Effect of repurchase of own shares

 

 

-

 

 

 

(937,871

)

 

 

(639,301

)

 

 

(2,100,507

)

Weighted average number of common shares

 

 

85,849,435

 

 

 

88,226,360

 

 

 

86,186,052

 

 

 

90,267,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – basic (in dollars)

 

 

1.55

 

 

 

2.78

 

 

 

4.33

 

 

 

7.42

 

 

Diluted earnings per share

The diluted earnings per share and the weighted average number of common shares outstanding after adjustment for the effects of all dilutive common shares have been calculated as follows:

(in thousands of dollars and number of shares)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

Net income

 

 

133,339

 

 

 

245,190

 

 

 

373,491

 

 

 

669,738

 

Weighted average number of common shares

 

 

85,849,435

 

 

 

88,226,360

 

 

 

86,186,052

 

 

 

90,267,115

 

Dilutive effect:

 

 

 

 

 

 

 

 

 

 

 

 

Stock options, restricted share units

 

 

 

 

 

 

 

 

 

 

 

 

and performance share units

 

 

1,002,184

 

 

 

1,807,350

 

 

 

1,144,205

 

 

 

1,879,562

 

Weighted average number of diluted common shares

 

 

86,851,619

 

 

 

90,033,710

 

 

 

87,330,257

 

 

 

92,146,677

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted (in dollars)

 

 

1.54

 

 

 

2.72

 

 

 

4.28

 

 

 

7.27

 

 

As at September 30, 2023, no stock options were excluded from the calculation of diluted earnings per share (September 30, 2022 – nil) as none were anti-dilutive.

The average market value of the Company’s shares for purposes of calculating the dilutive effect of stock options was based on quoted market prices for the period during which the options were outstanding.

18.
Share-based payment arrangements

Stock option plan (equity-settled)

The Company offers a stock option plan for the benefit of certain of its employees. The maximum number of shares that can be issued upon the exercise of options granted under the current 2012 stock option plan is 5,979,201. Each stock option entitles its holder to receive one common share upon exercise. The exercise price payable for each option is determined by the Board of Directors at the date of grant, and may not be less than the volume weighted average trading price of the Company’s shares for the last five trading days immediately preceding the grant date. The options vest in equal installments over three years and the expense is recognized following the accelerated method as each installment is fair valued separately and recorded over the respective vesting periods. The table below summarizes the changes in the outstanding stock options:

 

img202231317_1.jpg20


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

(in thousands of options

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 and in dollars)

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

 

of

 

 

exercise

 

 

of

 

 

exercise

 

 

of

 

 

exercise

 

 

of

 

 

exercise

 

 

 

options

 

 

price

 

 

options

 

 

price

 

 

options

 

 

price

 

 

options

 

 

price

 

Balance, beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 of period

 

 

930

 

 

 

29.14

 

 

 

1,754

 

 

 

26.49

 

 

 

1,302

 

 

 

27.89

 

 

 

2,061

 

 

 

25.70

 

Exercised

 

 

(130

)

 

 

29.21

 

 

 

(186

)

 

 

23.13

 

 

 

(502

)

 

 

25.91

 

 

 

(493

)

 

 

21.89

 

Forfeited

 

 

-

 

 

 

-

 

 

 

(4

)

 

 

40.41

 

 

 

-

 

 

 

-

 

 

 

(4

)

 

 

40.41

 

Balance, end of period

 

 

800

 

 

 

29.13

 

 

 

1,564

 

 

 

26.86

 

 

 

800

 

 

 

29.13

 

 

 

1,564

 

 

 

26.86

 

Options exercisable, end of period

 

 

 

 

 

 

 

 

 

771

 

 

 

28.71

 

 

 

1,535

 

 

 

26.60

 

The following table summarizes information about stock options outstanding and exercisable at September 30, 2023:

(in thousands of options and in dollars)

 

Options outstanding

 

 

Options

 

 

 

 

 

 

 

 

 

 

 

exercisable

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

average

 

 

 

 

 

 

 

 

Number

 

 

remaining

 

 

Number

 

 

 

 

 

of

 

 

contractual life

 

 

of

 

Exercise prices

 

options

 

 

(in years)

 

 

options

 

 

26.82

 

 

 

 

14

 

 

 

0.4

 

 

 

14

 

 

23.70

 

 

 

 

238

 

 

 

1.4

 

 

 

238

 

 

30.71

 

 

 

 

500

 

 

 

2.4

 

 

 

500

 

 

40.41

 

 

 

 

48

 

 

 

3.8

 

 

 

19

 

 

 

 

 

 

800

 

 

 

2.2

 

 

 

771

 

 

Of the options outstanding at September 30, 2023, a total of 740,989 (December 31, 2022 - 1,106,883) are held by key management personnel.

The weighted average share price at the date of exercise for stock options exercised in the nine months ended September 30, 2023 was $121.85 (September 30, 2022 – $106.16).

For the three and nine months ended September 30, 2023, the Group recognized a compensation expense of nil and $0.2 million, respectively (September 30, 2022 - $0.1 million and $0.3 million) with a corresponding increase to contributed surplus.

No stock options were granted during the three and nine months ended September 30, 2023 or September 30, 2022 under the Company’s stock option plan.

 

Deferred share unit plan for board members (cash-settled)

Quarterly cash amounts are paid to the board members on the second Thursday following each quarter. In addition, an equity portion of compensation is awarded, comprised of restricted share units granted annually effective on the date of each Annual Meeting, with a vesting period of one year.

Until December 31, 2020, the Company offered a deferred share unit (“DSU”) plan for its board members. Under this plan, board members could elect to receive cash, DSUs or a combination of both for their compensation. The following table provides the number of DSUs related to this plan:

(in units)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

Balance, beginning of period

 

 

259,835

 

 

 

308,277

 

 

 

310,128

 

 

 

306,554

 

Paid

 

 

-

 

 

 

-

 

 

 

(51,925

)

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

 

 

(170

)

 

 

-

 

Dividends paid in units

 

 

825

 

 

 

973

 

 

 

2,627

 

 

 

2,697

 

Balance, end of period

 

 

260,660

 

 

 

309,251

 

 

 

260,660

 

 

 

309,251

 

 

 

img202231317_1.jpg21


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

For the three and nine months ended September 30, 2023, the Group recognized, as a result of the cash-settled director compensation plan, a compensation expense of $0.2 million and $0.8 million respectively (September 30, 2022 – $0.3 million and $0.9 million). In personnel expenses, the Group recognized a mark-to-market loss on DSUs of $4.7 million and $7.9 million for the three and nine months ended September 30, 2023 respectively (September 30, 2022 – loss of $5.3 million and gain of $3.9 million). As at September 30, 2023, the total carrying amount of liabilities for cash-settled arrangements recorded in trade and other payables amounted to $33.5 million (December 31, 2022 - $31.0 million).

Performance contingent restricted share unit and performance share unit plans (equity-settled)

The Company offers an equity incentive plan for the benefit of senior employees of the Group. Each participant’s annual LTIP allocation is split in two equally weighted awards of restricted share units (‘’RSUs’’) and of performance share units (“PSUs”). The RSUs are only subject to a time cliff vesting condition on the third anniversary of the award whereas the PSUs are subject to both performance and time cliff vesting conditions on the third anniversary of the award. The performance conditions attached to the PSUs are equally weighted between absolute earnings before interest and income tax and relative total shareholder return (“TSR”). For purposes of the relative TSR portion, there are two equally weighted comparisons: the first portion is compared against the TSR of a group of transportation industry peers and the second portion is compared against the S&P/TSX60 index.

Restricted share units

On February 6, 2023, the Company granted a total of 55,400 RSUs under the Company’s equity incentive plan of which 38,275 were granted to key management personnel. The fair value of the RSUs is determined to be the share price fair value at the date of the grant and is recognized as a share-based compensation expense, through contributed surplus, over the vesting period. The fair value of the RSUs granted was $115.51 per unit.

On April 26, 2023, the Company granted a total of 7,632 RSUs under the Company’s equity incentive plan of which 7,632 were granted to the directors under the director compensation plan. The fair value of the RSUs is determined to be the share price fair value at the date of the grant and is recognized as a share-based compensation expense, through contributed surplus, over the vesting period. The fair value of the RSUs granted was $117.85 per unit.

On February 7, 2022, the Company granted a total of 63,404 RSUs under the Company’s equity incentive plan of which 39,750 were granted to key management personnel. The fair value of the RSUs is determined to be the share price fair value at the date of the grant and is recognized as a share-based compensation expense, through contributed surplus, over the vesting period. The fair value of the RSUs granted was $98.27 per unit.

On April 28, 2022, the Company granted a total of 10,815 RSUs under the Company’s equity incentive plan of which 10,815 were granted the directors under the director compensation plan. The fair value of the RSUs is determined to be the share price fair value at the date of the grant and is recognized as a share-based compensation expense, through contributed surplus, over the vesting period. The fair value of the RSUs granted was $83.28 per unit.

The table below summarizes changes to the outstanding RSUs:

(in thousands of RSUs

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

and in dollars)

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

 

RSUs

 

 

fair value

 

 

RSUs

 

 

fair value

 

 

RSUs

 

 

fair value

 

 

RSUs

 

 

fair value

 

Balance, beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 of period

 

 

191

 

 

 

93.62

 

 

 

299

 

 

 

57.98

 

 

 

272

 

 

 

58.33

 

 

 

272

 

 

 

54.27

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

63

 

 

 

115.81

 

 

 

74

 

 

 

96.04

 

Reinvested

 

 

1

 

 

 

93.86

 

 

 

1

 

 

 

57.27

 

 

 

3

 

 

 

80.97

 

 

 

3

 

 

 

60.68

 

Settled

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(145

)

 

 

36.87

 

 

 

(46

)

 

 

96.96

 

Settled on sale of business

 

 

-

 

 

 

-

 

 

 

(15

)

 

 

44.19

 

 

 

-

 

 

 

-

 

 

 

(15

)

 

 

44.19

 

Forfeited

 

 

-

 

 

 

-

 

 

 

(9

)

 

 

71.85

 

 

 

(1

)

 

 

85.37

 

 

 

(12

)

 

 

70.24

 

Balance, end of period

 

 

192

 

 

 

93.62

 

 

 

276

 

 

 

58.28

 

 

 

192

 

 

 

93.62

 

 

 

276

 

 

 

58.28

 

 

 

img202231317_1.jpg22


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

The following table summarizes information about RSUs outstanding as at September 30, 2023:

(in thousands of RSUs and in dollars)

 

RSUs outstanding

 

 

 

 

 

 

 

 

Remaining

 

 

 

 

 

Number of

 

 

contractual life

 

Grant date fair value

 

RSUs

 

 

(in years)

 

 

70.59

 

 

 

 

71

 

 

 

0.4

 

 

117.85

 

 

 

 

8

 

 

 

0.6

 

 

98.27

 

 

 

 

58

 

 

 

1.4

 

 

115.51

 

 

 

 

55

 

 

 

2.4

 

 

 

 

 

 

192

 

 

 

1.3

 

 

The weighted average share price at the date of settlement of the RSUs vested in the nine months ended September 30, 2023 was $115.13.

On August 31, 2022, due to the sale of CFI’s truckload, Temp Control and Mexican non-asset logistics businesses, a total of 22,876 RSUs were cancelled (14,630 RSUs settled and 8,246 RSUs forfeited), and the employees were compensated based on the plan terms, which required unvested awards to be forfeited and vested awards to be paid out in cash equal to the fair value of the shares. The weighted average share price at the date of settlement of RSUs was $104.28. The Group expensed the total initial grant date fair value of the settled RSUs and the excess of the price paid over the carrying value of shares, in the amount of $0.8 million, was accounted for as repurchase of an equity interest and charged to retained earnings. The weighted average share price at the date of settlement of the other RSUs vested in the nine months ended September 30, 2022 was $81.89. The excess of the purchase price paid over the carrying value of shares repurchased for settlement of the award, in the amount of $1.0 million, was charged to retained earnings as share repurchase premium.

For the three and nine months ended September 30, 2023, the Group recognized, as a result of RSUs, a compensation expense of $1.5 million and $4.7 million, respectively (September 30, 2022 - $1.4 million and $5.7 million) with a corresponding increase to contributed surplus.

Of the RSUs outstanding at September 30, 2023, a total of 126,113 (December 31, 2022 – 171,790) are held by key management personnel.

Performance share units

On February 6, 2023, the Company granted a total of 55,400 PSUs under the Company’s equity incentive plan of which 38,275 were granted to key management personnel. The fair value of the PSUs is determined using a Monte Carlo simulation model for the TSR portion and using management’s estimates for the absolute earnings before interest and income tax portion. The estimates related to the absolute earnings before interest and income tax portion are revised during the vesting period and the cumulative amount recognized at each reporting date is based on the number of equity instruments for which service and non-market performance conditions are expected to be satisfied. The share-based compensation expense is recognized, through contributed surplus, over the vesting period. The fair value of the PSUs granted was $135.15 per unit as at grant date and $135.15 per unit as at September 30, 2023.

On February 7, 2022, the Company granted a total of 63,404 PSUs under the Company’s equity incentive plan of which 39,750 were granted to key management personnel. The fair value of the PSUs is determined using a Monte Carlo simulation model for the TSR portion and using management’s estimates for the absolute earnings before interest and income tax portion. The estimates related to the absolute earnings before interest and income tax portion are revised during the vesting period and the cumulative amount recognized at each reporting date is based on the number of equity instruments for which service and non-market performance conditions are expected to be satisfied. The share-based compensation expense is recognized, through contributed surplus, over the vesting period. The fair value of the PSUs granted was $100.43 per unit as at grant date and $120.08 per unit as at September 30, 2023.

 

img202231317_1.jpg23


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

The table below summarizes changes to the outstanding PSUs:

(in thousands of PSUs

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

and in dollars)

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

 

PSUs

 

 

fair value

 

 

PSUs

 

 

fair value

 

 

PSUs

 

 

fair value

 

 

PSUs

 

 

fair value

 

Balance, beginning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of period

 

 

184

 

 

 

106.22

 

 

 

288

 

 

 

62.67

 

 

 

261

 

 

 

62.87

 

 

 

226

 

 

 

52.25

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

55

 

 

 

135.15

 

 

 

63

 

 

 

100.43

 

Reinvested

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3

 

 

 

77.65

 

 

 

2

 

 

 

62.88

 

Settled

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(267

)

 

 

32.70

 

 

 

-

 

 

 

-

 

Added due to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

performance conditions

 

 

-

 

 

 

-

 

 

 

19

 

 

 

50.89

 

 

 

134

 

 

 

32.93

 

 

 

19

 

 

 

50.89

 

Settled on sale of business

 

 

-

 

 

 

-

 

 

 

(28

)

 

 

46.85

 

 

 

-

 

 

 

-

 

 

 

(28

)

 

 

46.85

 

Forfeited

 

 

-

 

 

 

-

 

 

 

(14

)

 

 

75.24

 

 

 

(2

)

 

 

106.46

 

 

 

(17

)

 

 

74.44

 

Balance, end of period

 

 

184

 

 

 

106.22

 

 

 

265

 

 

 

62.84

 

 

 

184

 

 

 

106.22

 

 

 

265

 

 

 

62.84

 

 

The following table summarizes information about PSUs outstanding as at September 30, 2023:

(in thousands of PSUs and in dollars)

 

PSUs outstanding

 

 

 

 

 

 

 

 

Remaining

 

 

 

 

 

Number of

 

 

contractual life

 

Grant date fair value

 

PSUs

 

 

(in years)

 

 

89.64

 

 

 

 

70

 

 

 

0.4

 

 

100.43

 

 

 

 

59

 

 

 

1.4

 

 

135.15

 

 

 

 

55

 

 

 

2.4

 

 

 

 

 

 

184

 

 

 

1.3

 

The weighted average share price at the date of settlement of the PSUs vested in the nine months ended September 30, 2023 was $115.13.

On August 31, 2022, due to the sale of CFI’s truckload, Temp Control and Mexican non-asset logistics businesses, a total of 41,380 PSUs, including 18,504 PSUs added for performance conditions met as per PSU plan terms, were cancelled (28,442 PSUs settled and 12,938 PSUs forfeited), and the employees were compensated based on the plan terms, which require unvested awards to be forfeited and vested awards to be paid out in cash equal to the fair value of the shares. The weighted average share price at the date of settlement of PSUs was $104.28. The Group expensed the total fair value of the settled PSUs and the excess of the price paid over the carrying value of shares, in the amount of $0.8 million, was accounted for as repurchase of an equity interest and charged to retained earnings.

For the three and nine months ended September 30, 2023, the Group recognized, as a result of PSUs, a compensation expense of $1.8 million and $5.0 million, respectively (September 30, 2022 – $2.2 million and $5.4 million) with a corresponding increase to contributed surplus.

Of the PSUs outstanding at September 30, 2023, a total of 119,307 (December 31, 2022 - 171,790) are held by key management personnel.

19.
Materials and services expenses

The Group’s materials and services expenses are primarily costs related to independent contractors and vehicle operation expenses. Vehicle operation expenses consist primarily of fuel costs, repairs and maintenance, insurance, permits and operating supplies.

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

Independent contractors

 

 

706,827

 

 

 

854,442

 

 

 

2,088,608

 

 

 

2,623,396

 

Vehicle operation expenses

 

 

255,122

 

 

 

304,061

 

 

 

711,326

 

 

 

934,639

 

 

 

 

961,949

 

 

 

1,158,503

 

 

 

2,799,934

 

 

 

3,558,035

 

 

 

img202231317_1.jpg24


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

20.
Finance income and finance costs

Recognized in income or loss:

Costs (income)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

Interest expense on long-term debt and amortization of

 

 

 

 

 

 

 

 

 

 

 

 

deferred financing fees

 

 

14,260

 

 

 

14,144

 

 

 

38,675

 

 

 

40,421

 

Interest expense on lease liabilities

 

 

4,027

 

 

 

3,228

 

 

 

11,611

 

 

 

9,851

 

Interest income

 

 

(1,702

)

 

 

(592

)

 

 

(4,283

)

 

 

(675

)

Net change in fair value and accretion expense

 

 

 

 

 

 

 

 

 

 

 

 

of contingent considerations

 

 

(300

)

 

 

97

 

 

 

134

 

 

 

126

 

Net foreign exchange loss

 

 

1,906

 

 

 

918

 

 

 

1,129

 

 

 

1,120

 

Other financial expenses

 

 

3,558

 

 

 

3,913

 

 

 

10,342

 

 

 

12,591

 

Net finance costs

 

 

21,749

 

 

 

21,708

 

 

 

57,608

 

 

 

63,434

 

Presented as:

 

 

 

 

 

 

 

 

 

 

 

 

   Finance income

 

 

(2,002

)

 

 

(592

)

 

 

(4,283

)

 

 

(675

)

   Finance costs

 

 

23,751

 

 

 

22,300

 

 

 

61,891

 

 

 

64,109

 

 

21.
Income tax expense

Income tax recognized in income or loss:

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

Current tax expense

 

 

 

 

 

 

 

 

 

 

 

 

    Current period

 

 

53,418

 

 

 

67,394

 

 

 

152,252

 

 

 

227,127

 

    Adjustment for prior periods

 

 

2,020

 

 

 

(2,517

)

 

 

1,627

 

 

 

(2,643

)

 

 

 

55,438

 

 

 

64,877

 

 

 

153,879

 

 

 

224,484

 

Deferred tax expense (recovery)

 

 

 

 

 

 

 

 

 

 

 

 

    Origination and reversal of temporary differences

 

 

(7,956

)

 

 

(13,098

)

 

 

(24,253

)

 

 

(30,388

)

    Variation in tax rate

 

 

(328

)

 

 

(2,229

)

 

 

256

 

 

 

(1,767

)

    Adjustment for prior periods

 

 

(1,683

)

 

 

1,994

 

 

 

(1,603

)

 

 

3,677

 

 

 

 

(9,967

)

 

 

(13,333

)

 

 

(25,600

)

 

 

(28,478

)

Income tax expense

 

 

45,471

 

 

 

51,544

 

 

 

128,279

 

 

 

196,006

 

 

Reconciliation of effective tax rate:

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

 

Sept. 30, 2023

 

 

Sept. 30, 2022

 

Income before income tax

 

 

 

 

178,810

 

 

 

 

 

296,734

 

 

 

 

 

501,770

 

 

 

 

 

865,744

 

Income tax using the Company’s

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

statutory tax rate

 

 

26.5

%

 

47,385

 

 

 

26.5

%

 

78,634

 

 

 

26.5

%

 

132,969

 

 

 

26.5

%

 

229,422

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) resulting from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rate differential between jurisdictions

 

 

-0.1

%

 

(216

)

 

 

-0.7

%

 

(2,001

)

 

 

0.1

%

 

319

 

 

 

-0.3

%

 

(2,772

)

Variation in tax rate

 

 

-0.2

%

 

(328

)

 

 

-0.8

%

 

(2,229

)

 

 

0.1

%

 

256

 

 

 

-0.2

%

 

(1,767

)

Non deductible expenses

 

 

0.4

%

 

685

 

 

 

0.4

%

 

1,103

 

 

 

0.3

%

 

1,422

 

 

 

0.3

%

 

2,781

 

Tax deductions and tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

exempt income*

 

 

-2.1

%

 

(3,769

)

 

 

-8.0

%

 

(23,681

)

 

 

-2.2

%

 

(11,083

)

 

 

-3.9

%

 

(33,399

)

Adjustment for prior periods

 

 

0.2

%

 

337

 

 

 

-0.2

%

 

(523

)

 

 

0.0

%

 

24

 

 

 

0.1

%

 

1,034

 

Multi-jurisdiction tax

 

 

0.8

%

 

1,377

 

 

 

0.1

%

 

241

 

 

 

0.9

%

 

4,372

 

 

 

0.1

%

 

707

 

 

 

 

25.4

%

 

45,471

 

 

 

17.4

%

 

51,544

 

 

 

25.6

%

 

128,279

 

 

 

22.6

%

 

196,006

 

* Tax deductions and tax exempt income for 2022 is mainly due to the gain on sale of business recorded on the sale of CFI’s Truckload, Temp Control and Mexican non-asset logistics businesses resulting in no taxes.

 

22.
Contingencies, letters of credit and other commitments
a)
Contingencies

There are pending operational and personnel related claims against the Group. In the opinion of management, these claims are adequately provided for in long-term provisions on the consolidated statements of financial position and settlement should not have a significant impact on the Group’s financial position or results of operations.

 

img202231317_1.jpg25


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.)

PERIODS ENDED SEPTEMBER 30 2023 AND 2022 – (UNAUDITED)

 

b)
Letters of credit

As at September 30, 2023, the Group had $73.7 million of outstanding letters of credit (December 31, 2022 - $66.8 million).

c)
Other commitments

As at September 30, 2023, the Group had 84.9 million of purchase commitments (December 31, 2022 – $149.8 million) and $35.3 million of purchase orders for leases that the Group intends to enter into (December 31, 2022 – $13.9 million).

23.
Subsequent events

Subsequent to September 30, 2023, the Group issued new debt taking the form of unsecured senior notes for $500.0 million with terms from 5 to 20 years and bearing fixed interest rates between 6.27% and 7.11%.

 

img202231317_1.jpg26