UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of July, 2024
Commission File No. 001-39224
TFI INTERNATIONAL INC.
(Translation of registrant’s name into English)
8801 Trans-Canada Highway, Suite 500
Saint-Laurent, Québec
H4S 1Z6 Canada
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F ☐ Form 40-F ☒
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
EXHIBIT INDEX
|
|
|
EXHIBIT NUMBER |
|
EXHIBIT DESCRIPTION |
|
|
|
99.1 |
|
News Release |
99.2 |
|
Management Discussion & Analysis for period ended June 30, 2024 |
99.3 |
|
Interim Financial Statements for period ended June 30, 2024 |
99.4 |
|
CEO Certification |
99.5 |
|
CFO Certification |
|
|
|
|
|
|
|
|
|
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
|
|
|
|
|
|
|
TFI International Inc. |
|
|
|
|
|||
Date: July 25, 2024 |
|
|
|
By: |
|
/s/ Josiane M. Langlois |
|
|
|
|
|
|
Name: Josiane M. Langlois |
|
|
|
|
|
|
Title: Vice-President, Legal Affairs & Corporate Secretary |
Earnings Press Release
Exhibit 99.1
For Immediate Release
TFI International Announces 2024 Second Quarter Results
Montreal, Quebec, July 25, 2024 – TFI International Inc. (NYSE and TSX: TFII), a North American leader in the transportation and logistics industry, today announced its results for the second quarter ended June 30, 2024. All amounts are shown in U.S. dollars.
“TFI International again posted very solid results despite soft market conditions, with year-over-year growth in revenues and operating income across all our business segments,” said Alain Bédard, Chairman, President and Chief Executive Officer. “Our performance was driven by the impressive execution by our team, including at the recently acquired Daseke operations where integration work is already off to a strong start. In addition, we’re executing well within US LTL, with continued improvements in tonnage, weight per shipment and revenue per shipment. We’re pleased with our consolidated net cash from operating activities of nearly $250 million and our free cash flow of more than $150 million, both up significantly over the past year. This strong cash flow is key in our ability to create value through strategic investment, regardless of market conditions, while returning excess capital to shareholders whenever possible.”
SECOND QUARTER RESULTS
Financial highlights |
Three months ended June 30 |
|
|
Six months ended June 30 |
|
||||||||||
(in millions of U.S. dollars, except per share data) |
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|
||||||
Total revenue |
|
2,264.5 |
|
|
1,791.3 |
|
|
|
4,135.4 |
|
|
3,641.4 |
|
||
Revenue before fuel surcharge |
|
1,961.1 |
|
|
1,549.5 |
|
|
|
3,572.6 |
|
|
3,109.9 |
|
||
Adjusted EBITDA1 |
|
380.1 |
|
|
300.3 |
|
|
|
648.5 |
|
|
564.5 |
|
||
Operating income |
|
208.1 |
|
|
192.4 |
|
|
|
359.7 |
|
|
358.8 |
|
||
Net cash from operating activities |
|
248.5 |
|
|
200.4 |
|
|
|
449.2 |
|
|
432.5 |
|
||
Net income |
|
117.8 |
|
|
128.2 |
|
|
|
210.6 |
|
|
240.2 |
|
||
EPS - diluted |
($) |
|
|
1.38 |
|
|
1.47 |
|
|
|
2.47 |
|
|
2.74 |
|
Adjusted net income1 |
|
145.6 |
|
|
138.9 |
|
|
|
251.1 |
|
|
255.4 |
|
||
Adjusted EPS - diluted¹ |
($) |
|
1.71 |
|
|
1.59 |
|
|
|
2.95 |
|
|
2.92 |
|
|
Weighted average number of shares ('000s) |
|
84,500 |
|
|
86,135 |
|
|
|
84,487 |
|
|
86,357 |
|
||
Weighted average number of diluted shares ('000s) |
|
85,124 |
|
|
87,125 |
|
|
|
85,247 |
|
|
87,537 |
|
||
Number of share outstanding - end of period ('000s) |
|
84,604 |
|
|
85,801 |
|
|
|
84,487 |
|
|
86,357 |
|
||
1 This is a non-IFRS measure. For a reconciliation, please refer to the “Non-IFRS Financial Measures” section below. |
|
|
|
|
|
|
Total revenue of $2.26 billion increased from $1.79 billion in the prior year period and revenue before fuel surcharge of $1.96 billion increased from $1.55 billion in the prior year period. The increase is due to contributions from acquisitions partially offset by a reduction of volumes due to a continued weaker transportation environment and a reduction in fuel surcharge revenue.
|
|
1 |
Earnings Press Release
Operating income of $208.1 million increased from $192.4 million in the prior year period. The increase in operating income is from business acquisitions and is partially offset by lower volumes and a $19.7 million restructuring charge related to the acquisition of Daseke recorded in the Corporate segment.
Net income of $117.8 million compared to $128.2 million in the prior year period, and net income of $1.38 per diluted share compared to $1.47 in the prior year period. The net income included a $19.7 million restructuring charge and an increase in interest expense of $24.0 million related to the financing of the Daseke acquisition. Adjusted net income, a non-IFRS measure, was $145.6 million, or $1.71 per diluted share, up from $138.9 million, or $1.59 per diluted share, the prior year period.
Total revenue increased in all segments relative to the prior year period with increases of 1% for Less-Than-Truckload, 78% for Truckload, primarily from the acquisition of Daseke, and 24% for Logistics. Operating income increased 2% for Less-Than-Truckload, 26% for Truckload and 54% for Logistics in the second quarter compared to the prior year.
SIX-MONTH RESULTS
Total revenue of $4.14 billion increased from $3.64 billion in the prior year period and revenue before fuel surcharge of $3.57 billion increased from $3.11 billion in the prior year period. The increase is due to contributions from acquisitions partially offset by a reduction of volumes due to a continued weaker transportation environment and a reduction in fuel surcharge revenue.
Operating income of $359.7 million increased from $358.8 million in the prior year period. The increase in operating income is from business acquisitions and is partially offset by lower volumes and a $19.7 million restructuring charge related to the acquisition of Daseke recorded in the Corporate segment.
Net income of $210.6 million compared to $240.2 million in the prior year period, and net income of $2.47 per diluted share compared to $2.74 in the prior year period. The net income included a $19.7 million restructuring charge and an increase in interest expense of $34.5 million primarily related to the financing of the Daseke acquisition. Adjusted net income, a non-IFRS measure, was $251.1 million, or $2.95 per diluted share, compared to $255.4 million, or $2.92 per diluted share, the prior year period.
Total revenue increased relative to the prior year period with increases of 35% for Truckload, primarily from the acquisition of Daseke, and 25% for Logistics, and a decrease of 2% for Less-Than-Truckload. Operating income increased 1% for Less-Than-Truckload and 41% for Logistics, and decreased 9% for Truckload in the second quarter compared to the prior year.
|
|
2 |
Earnings Press Release
SEGMENTED RESULTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(in million of U.S. dollars) |
Three months ended June 30 |
|
|
Six months ended June 30 |
|
||||||||||||||||||||
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|
||||||||||||||||
|
$ |
|
|
|
$ |
|
|
|
|
$ |
|
|
|
$ |
|
|
|
||||||||
Revenue before fuel surcharge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Less-Than-Truckload* |
|
794.2 |
|
|
|
|
787.7 |
|
|
|
|
|
1,577.7 |
|
|
|
|
1,590.2 |
|
|
|
||||
Truckload |
|
737.7 |
|
|
|
|
410.7 |
|
|
|
|
|
1,135.4 |
|
|
|
|
824.8 |
|
|
|
||||
Logistics |
|
442.4 |
|
|
|
|
361.8 |
|
|
|
|
|
884.3 |
|
|
|
|
717.0 |
|
|
|
||||
Eliminations |
|
(13.1 |
) |
|
|
|
(10.7 |
) |
|
|
|
|
(24.8 |
) |
|
|
|
(22.2 |
) |
|
|
||||
|
|
1,961.1 |
|
|
|
|
1,549.5 |
|
|
|
|
|
3,572.6 |
|
|
|
|
3,109.9 |
|
|
|
||||
|
$ |
|
% of Rev.1 |
|
$ |
|
% of Rev.1 |
|
|
$ |
|
% of Rev.1 |
|
$ |
|
% of Rev.1 |
|
||||||||
Operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Less-Than-Truckload* |
|
109.9 |
|
|
13.8 |
% |
|
107.8 |
|
|
13.7 |
% |
|
|
194.9 |
|
|
12.4 |
% |
|
193.0 |
|
|
12.1 |
% |
Truckload |
|
83.3 |
|
|
11.3 |
% |
|
66.2 |
|
|
16.1 |
% |
|
|
124.8 |
|
|
11.0 |
% |
|
136.7 |
|
|
16.6 |
% |
Logistics |
|
50.6 |
|
|
11.4 |
% |
|
32.9 |
|
|
9.1 |
% |
|
|
90.8 |
|
|
10.3 |
% |
|
64.6 |
|
|
9.0 |
% |
Corporate |
|
(35.7 |
) |
|
|
|
(14.4 |
) |
|
|
|
|
(50.8 |
) |
|
|
|
(35.5 |
) |
|
|
||||
|
|
208.1 |
|
|
10.6 |
% |
|
192.4 |
|
|
12.4 |
% |
|
|
359.7 |
|
|
10.1 |
% |
|
358.8 |
|
|
11.5 |
% |
Note: due to rounding, totals may differ slightly from the sum. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
* In the second quarter of fiscal 2024, it was determined that Package and Courier operating segment should be aggregated with the Canadian Less-Than-Truckload and U.S. Less-Than-Truckload operating segments, forming the Less-Than-Truckload reportable segment. Comparative information for Less-Than-Truckload reportable segment has been recast to be consistent with current reportable segments. |
|
CASH FLOW
Net cash flow from operating activities was $248.5 million during Q2, an increase from $200.4 million the prior year. This increase was due primarily to an increase in depreciation and amortization of $44.4 million, $22.0 million fewer payments of provisioned amounts, and $13.8 million lower cash taxes, partially offset by a decrease in non-cash working capital of $25.8 million.
Net cash from investing activities decreased by $895.1 million as a result of an increase in spending on business acquisitions of $775.0 million, $85.7 million less proceeds from sale of investments, and an increase in net capital expenditures of $34.8 million.
The Company returned $67.5 million to shareholders during the quarter through dividends and share repurchases.
On June 17, 2024, the Board of Directors of TFI International declared a quarterly dividend of $0.40 per outstanding common share paid on July 15, 2024, representing a 14% increase over the $0.35 quarterly dividend declared in Q2 2023. The annualized dividend represents 18.5% of the trailing twelve month free cash flow1.
WEBCAST DETAILS
TFI International will host a webcast on Friday, July 26, 2024 at 8:30 a.m. Eastern Time to discuss these results.
Interested parties can join the webcast or access the replay of the webcast via the link accessible on the TFI website under the Presentations and Reports section.
ABOUT TFI INTERNATIONAL
TFI International Inc. is a North American leader in the transportation and logistics industry, operating across the United States, Canada and Mexico through its subsidiaries. TFI International creates value for shareholders by identifying strategic acquisitions and managing a growing network of wholly-owned operating subsidiaries. Under the TFI International umbrella, companies benefit from financial and operational resources to build their businesses and increase their efficiency. TFI International companies service the following segments:
|
|
3 |
Earnings Press Release
TFI International Inc. is publicly traded on the New York Stock Exchange and the Toronto Stock Exchange under symbol TFII. For more information, visit www.tfiintl.com.
FORWARD-LOOKING STATEMENTS
The Company may make statements in this report that reflect its current expectations regarding future results of operations, performance and achievements. These are “forward-looking” statements and reflect management’s current beliefs. They are based on information currently available to management. Words such as “may”, “might”, “expect”, “intend”, “estimate”, “anticipate”, “plan”, “foresee”, “believe”, “to its knowledge”, “could”, “design”, “forecast”, “goal”, “hope”, “intend”, “likely”, “predict”, “project”, “seek”, “should”, “target”, “will”, “would” or “continue” and words and expressions of similar import are intended to identify these forward-looking statements. Such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical results and those presently anticipated or projected.
The Company wishes to caution readers not to place undue reliance on any forward-looking statements which reference issues only as of the date made. The following important factors could cause the Company’s actual financial performance to differ materially from that expressed in any forward-looking statement: the highly competitive market conditions, the Company’s ability to recruit, train and retain qualified drivers, fuel price variations and the Company’s ability to recover these costs from its customers, foreign currency fluctuations, the impact of environmental standards and regulations, changes in governmental regulations applicable to the Company’s operations, adverse weather conditions, accidents, the market for used equipment, changes in interest rates, cost of liability insurance coverage, downturns in general economic conditions affecting the Company and its customers, credit market liquidity, and the Company’s ability to identify, negotiate, consummate, and successfully integrate acquisitions. In addition, any material weaknesses in internal control over financial reporting that are identified, and the cost of remediation of any such material weakness and any other control deficiencies, may have adverse effects on the Company and impact future results.
The foregoing list should not be construed as exhaustive, and the Company disclaims any subsequent obligation to revise or update any previously made forward-looking statements unless required to do so by applicable securities laws. Unanticipated events are likely to occur. Readers should also refer to the section “Risks and Uncertainties” at the end of the 2024 Q1 MD&A for additional information on risk factors and other events that are not within the Company’s control. The Company’s future financial and operating results may fluctuate as a result of these and other risk factors.
NON-IFRS FINANCIAL MEASURES
This press release includes references to certain non-IFRS financial measures as described below. These non-IFRS measures do not have any standardized meanings prescribed by International Financial Reporting Standards as issued by the international Accounting Standards Board (IASB) and are therefore unlikely to be comparable to similar measures presented by other companies. Accordingly, they should not be considered in isolation, in addition to, nor as a substitute for or superior to, measures of financial performance prepared in accordance with IFRS. The terms and definitions of the non-IFRS measures used in this press release and a reconciliation of each non-IFRS measure to the most directly comparable IFRS measure are provided in the exhibits.
Adjusted EBITDA:
Adjusted EBITDA is calculated as net income before finance income and costs, income tax expense, depreciation, amortization, impairment of intangible assets, bargain purchase gain, restructuring from business acquisitions, and gain or loss on sale of land and buildings, assets held for sale, sale of business, and gain or loss on disposal of intangible assets. Management believes adjusted EBITDA to be a useful supplemental measure. Adjusted EBITDA is provided to assist in determining the ability of the Company to assess its performance.
|
|
4 |
Earnings Press Release
Adjusted EBITDA |
Three months ended June 30 |
|
|
Six months ended June 30 |
|
||||||||
(unaudited, in millions of U.S. dollars) |
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|
||||
Net income |
|
117.8 |
|
|
128.2 |
|
|
|
210.6 |
|
|
240.2 |
|
Net finance costs |
|
47.4 |
|
|
18.7 |
|
|
|
74.7 |
|
|
35.9 |
|
Income tax expense |
|
42.9 |
|
|
45.5 |
|
|
|
74.3 |
|
|
82.8 |
|
Depreciation of property and equipment |
|
87.5 |
|
|
62.3 |
|
|
|
152.0 |
|
|
121.4 |
|
Depreciation of right-of-use assets |
|
45.8 |
|
|
32.0 |
|
|
|
81.1 |
|
|
63.4 |
|
Amortization of intangible assets |
|
19.3 |
|
|
13.9 |
|
|
|
36.5 |
|
|
27.4 |
|
Restructuring from business acquisition |
|
19.7 |
|
|
- |
|
|
|
19.7 |
|
|
- |
|
Gain on sale of assets held for sale |
|
(0.3 |
) |
|
(0.3 |
) |
|
|
(0.5 |
) |
|
(6.6 |
) |
Adjusted EBITDA |
|
380.1 |
|
|
300.3 |
|
|
|
648.5 |
|
|
564.5 |
|
Note: due to rounding, totals may differ slightly from the sum. |
|
|
|
|
|
|
Adjusted net income and adjusted earnings per share (adjusted “EPS”), basic or diluted
Adjusted net income is calculated as net income excluding amortization of intangible assets related to business acquisitions, net change in the fair value and accretion expense of contingent considerations, net change in the fair value of derivatives, net foreign exchange gain or loss, impairment of intangible assets, bargain purchase gain, restructuring from business acquisitions, gain or loss on sale of land and buildings and assets held for sale, impairment on assets held for sale, gain or loss on the sale of business and directly attributable expenses due to the disposal of the business. Adjusted earnings per share, basic or diluted, is calculated as adjusted net income divided by the weighted average number of common shares, basic or diluted. The Company uses adjusted net income and adjusted earnings per share to measure its performance from one period to the next, without the variation caused by the impact of the items described above. The Company excludes these items because they affect the comparability of its financial results and could potentially distort the analysis of trends in its business performance. Excluding these items does not imply they are necessarily non-recurring.
Adjusted net income |
Three months ended June 30 |
|
|
Six months ended June 30 |
|
||||||||
(unaudited, in millions of U.S. dollars, except per share data) |
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|
||||
Net income |
|
117.8 |
|
|
128.2 |
|
|
|
210.6 |
|
|
240.2 |
|
Amortization of intangible assets related to business acquisitions |
|
17.1 |
|
|
14.8 |
|
|
|
33.1 |
|
|
27.4 |
|
Net change in fair value and accretion expense of contingent considerations |
|
0.0 |
|
|
0.4 |
|
|
|
0.1 |
|
|
0.4 |
|
Net foreign exchange loss (gain) |
|
1.5 |
|
|
(0.4 |
) |
|
|
2.8 |
|
|
(0.8 |
) |
Restructuring from business acquisitions |
|
19.7 |
|
|
- |
|
|
|
19.7 |
|
|
- |
|
Gain, net of impairment, on sale of land and buildings and assets held for sale |
|
(0.3 |
) |
|
(0.3 |
) |
|
|
(0.5 |
) |
|
(6.5 |
) |
Tax impact of adjustments |
|
(10.3 |
) |
|
(3.7 |
) |
|
|
(14.7 |
) |
|
(5.3 |
) |
Adjusted net income |
|
145.6 |
|
|
138.9 |
|
|
|
251.1 |
|
|
255.4 |
|
Adjusted earnings per share - basic |
|
1.72 |
|
|
1.61 |
|
|
|
2.97 |
|
|
2.96 |
|
Adjusted earnings per share - diluted |
|
1.71 |
|
|
1.59 |
|
|
|
2.95 |
|
|
2.92 |
|
Note: due to rounding, totals may differ slightly from the sum. |
|
|
|
|
|
|
Free cash flow:
Net cash from operating activities less additions to property and equipment plus proceeds from sale of property and equipment and assets held for sale. Management believes that this measure provides a benchmark to evaluate the performance of the Company in regard to its ability to meet capital requirements.
Free cash flow |
Three months ended June 30 |
|
Six months ended June 30 |
|
||||||||
(unaudited, in millions of U.S. dollars) |
2024 |
|
2023 |
|
2024 |
|
2023 |
|
||||
Net cash from operating activities |
|
248.5 |
|
|
200.4 |
|
|
449.2 |
|
|
432.5 |
|
Additions to property and equipment |
|
(118.9 |
) |
|
(84.2 |
) |
|
(196.4 |
) |
|
(160.4 |
) |
Proceeds from sale of property and equipment |
|
19.6 |
|
|
19.5 |
|
|
32.3 |
|
|
44.2 |
|
Proceeds from sale of assets held for sale |
|
2.2 |
|
|
2.4 |
|
|
3.4 |
|
|
17.5 |
|
Free cash flow |
|
151.4 |
|
|
138.1 |
|
|
288.6 |
|
|
333.8 |
|
|
|
5 |
Earnings Press Release
Note to readers: Unaudited condensed consolidated interim financial statements and Management’s Discussion & Analysis are
available on TFI International’s website at www.tfiintl.com.
For further information:
Alain Bédard
Chairman, President and CEO
TFI International Inc.
647-729-4079
abedard@tfiintl.com
|
|
6 |
Exhibit 99.2
MANAGEMENT’S DISCUSSION AND ANALYSIS
For the second quarter ended
June 30, 2024
CONTENTS
|
2 |
|
|
2 |
|
|
3 |
|
|
4 |
|
|
5 |
|
|
8 |
|
|
14 |
|
|
18 |
|
|
19 |
|
|
19 |
|
|
28 |
|
|
42 |
|
|
42 |
|
|
43 |
Management’s Discussion and Analysis
GENERAL INFORMATION
The following is TFI International Inc.’s management discussion and analysis (“MD&A”). Throughout this MD&A, the terms “Company”, “TFI International” and “TFI” shall mean TFI International Inc., including its operating subsidiaries. This MD&A provides a comparison of the Company’s performance for its three- and six-month periods ended June 30, 2024 with the corresponding three- and six-month periods ended June 30, 2023 and it reviews the Company’s financial position as of June 30, 2024. It also includes a discussion of the Company’s affairs up to July 25, 2024, which is the date of this MD&A. The MD&A should be read in conjunction with the unaudited condensed consolidated interim financial statements as of June 30, 2024 and the audited consolidated financial statements and accompanying notes as at and for the year ended December 31, 2023.
In this document, all financial data are prepared in accordance with the International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) unless otherwise noted. All amounts are in United States dollars (U.S. dollars), and the term “dollar”, as well as the symbol “$”, designate U.S. dollars unless otherwise indicated. Variances may exist as numbers have been rounded. This MD&A also uses non-IFRS financial measures. Refer to the section of this report entitled “Non-IFRS Financial Measures” for a complete description of these measures.
The Company’s unaudited condensed consolidated interim financial statements have been approved by its Board of Directors (“Board”) upon recommendation of its audit committee on July 25, 2024. Prospective data, comments and analysis are also provided wherever appropriate to assist existing and new investors to see the business from a corporate management point of view. Such disclosure is subject to reasonable constraints for maintaining the confidentiality of certain information that, if published, would probably have an adverse impact on the competitive position of the Company.
Additional information relating to the Company can be found on its website at www.tfiintl.com. The Company’s continuous disclosure materials, including its annual and quarterly MD&A, annual and quarterly consolidated financial statements, annual report, annual information form, management proxy circular and the various press releases issued by the Company are also available on its website, or directly through the SEDAR system at www.sedar.com, or through the EDGAR system at www.sec.gov/edgar.shtml.
FORWARD-LOOKING STATEMENTS
The Company may make statements in this report that reflect its current expectations regarding future results of operations, performance and achievements. These are “forward-looking” statements and reflect management’s current beliefs. They are based on information currently available to management. Words such as “may”, “might”, “expect”, “intend”, “estimate”, “anticipate”, “plan”, “foresee”, “believe”, “to its knowledge”, “could”, “design”, “forecast”, “goal”, “hope”, “intend”, “likely”, “predict”, “project”, “seek”, “should”, “target”, “will”, “would” or “continue” and words and expressions of similar import are intended to identify these forward-looking statements. Such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical results and those presently anticipated or projected.
The Company wishes to caution readers not to place undue reliance on any forward-looking statements which reference issues only as of the date made. The following important factors could cause the Company’s actual financial performance to differ materially from that expressed in any forward-looking statement: the highly competitive market conditions, the Company’s ability to recruit, train and retain qualified drivers, fuel price variations and the Company’s ability to recover these costs from its customers, foreign currency fluctuations, the impact of environmental standards and regulations, changes in governmental regulations applicable to the Company’s operations, adverse weather conditions, accidents, the market for used equipment, changes in interest rates, cost of liability insurance coverage, downturns in general economic conditions affecting the Company and its customers, credit market liquidity, and the Company’s ability to identify, negotiate, consummate and successfully integrate business acquisitions.
The foregoing list should not be construed as exhaustive, and the Company disclaims any subsequent obligation to revise or update any previously made forward-looking statements unless required to do so by applicable securities laws. Unanticipated events are likely to occur. Readers should also refer to the section “Risks and Uncertainties” at the end of this MD&A for additional information on risk factors and other events that are not within the Company’s control. The Company’s future financial and operating results may fluctuate as a result of these and other risk factors.
│2
Management’s Discussion and Analysis
SELECTED FINANCIAL DATA AND HIGHLIGHTS
(unaudited) |
|
Three months ended |
|
|
Six months ended |
|
||||||||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
||||||
Revenue before fuel surcharge |
|
|
1,961,120 |
|
|
|
1,549,451 |
|
|
|
1,989,450 |
|
|
|
3,572,621 |
|
|
|
3,109,878 |
|
|
|
3,883,298 |
|
Fuel surcharge |
|
|
303,425 |
|
|
|
241,815 |
|
|
|
432,867 |
|
|
|
562,739 |
|
|
|
531,565 |
|
|
|
730,538 |
|
Total revenue |
|
|
2,264,545 |
|
|
|
1,791,266 |
|
|
|
2,422,317 |
|
|
|
4,135,360 |
|
|
|
3,641,443 |
|
|
|
4,613,836 |
|
Adjusted EBITDA1 |
|
|
380,122 |
|
|
|
300,291 |
|
|
|
441,900 |
|
|
|
648,472 |
|
|
|
564,497 |
|
|
|
771,854 |
|
Operating income |
|
|
208,115 |
|
|
|
192,417 |
|
|
|
390,970 |
|
|
|
359,671 |
|
|
|
358,819 |
|
|
|
610,736 |
|
Net income |
|
|
117,769 |
|
|
|
128,234 |
|
|
|
276,825 |
|
|
|
210,616 |
|
|
|
240,152 |
|
|
|
424,548 |
|
Adjusted net income1 |
|
|
145,566 |
|
|
|
138,915 |
|
|
|
241,149 |
|
|
|
251,076 |
|
|
|
255,398 |
|
|
|
398,724 |
|
Net cash from operating activities |
|
|
248,542 |
|
|
|
200,386 |
|
|
|
247,825 |
|
|
|
449,231 |
|
|
|
432,520 |
|
|
|
385,516 |
|
Free cash flow1 |
|
|
151,427 |
|
|
|
138,079 |
|
|
|
309,587 |
|
|
|
288,590 |
|
|
|
333,786 |
|
|
|
401,358 |
|
Per share data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
EPS – diluted |
|
|
1.38 |
|
|
|
1.47 |
|
|
|
3.00 |
|
|
|
2.47 |
|
|
|
2.74 |
|
|
|
4.56 |
|
Adjusted EPS – diluted1 |
|
|
1.71 |
|
|
|
1.59 |
|
|
|
2.61 |
|
|
|
2.95 |
|
|
|
2.92 |
|
|
|
4.28 |
|
Dividends |
|
|
0.40 |
|
|
|
0.35 |
|
|
|
0.27 |
|
|
|
0.80 |
|
|
|
0.70 |
|
|
|
0.54 |
|
As a percentage of revenue before fuel surcharge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA margin1 |
|
|
19.4 |
% |
|
|
19.4 |
% |
|
|
22.2 |
% |
|
|
18.2 |
% |
|
|
18.2 |
% |
|
|
19.9 |
% |
Depreciation of property and equipment |
|
|
4.5 |
% |
|
|
4.0 |
% |
|
|
3.3 |
% |
|
|
4.3 |
% |
|
|
3.9 |
% |
|
|
3.4 |
% |
Depreciation of right-of-use assets |
|
|
2.3 |
% |
|
|
2.1 |
% |
|
|
1.6 |
% |
|
|
2.3 |
% |
|
|
2.0 |
% |
|
|
1.6 |
% |
Amortization of intangible assets |
|
|
1.0 |
% |
|
|
0.9 |
% |
|
|
0.7 |
% |
|
|
1.0 |
% |
|
|
0.9 |
% |
|
|
0.7 |
% |
Operating margin1 |
|
|
10.6 |
% |
|
|
12.4 |
% |
|
|
19.7 |
% |
|
|
10.1 |
% |
|
|
11.5 |
% |
|
|
15.7 |
% |
Adjusted operating ratio1 |
|
|
89.4 |
% |
|
|
87.6 |
% |
|
|
83.4 |
% |
|
|
89.9 |
% |
|
|
88.7 |
% |
|
|
85.8 |
% |
Q2 Highlights
1 This is a non-IFRS measure. For a reconciliation, please refer to the “Non-IFRS financial measures” section below.
│3
Management’s Discussion and Analysis
ABOUT TFI INTERNATIONAL
Services
TFI International is a North American leader in the transportation and logistics industry, operating in the United States, Canada, and Mexico. TFI International creates value for shareholders by identifying strategic acquisitions and managing a growing network of wholly-owned operating subsidiaries. Under the TFI International umbrella, companies benefit from financial and operational resources to build their businesses and increase their efficiency. TFI International companies service the following reportable segments:
Seasonality of operations
The activities conducted by the Company are subject to general demand for freight transportation. Historically, demand has been relatively stable with the weakest generally occurring during the first quarter. Furthermore, during the harsh winter months, fuel consumption and maintenance costs tend to rise.
Human resources
As at June 30, 2024, the Company had 28,374 employees throughout TFI International’s various business segments across North America. This compares to 24,055 employees as at June 30, 2023. The year-over-year increase of 4,319 employees is attributable to business acquisitions that added 6,694 employees offset by rationalizations affecting 2,375 employees mainly in the LTL and TL segments. The Company believes that it has a relatively low turnover rate among its employees in Canada, and a normal turnover rate in the U.S. comparable to other U.S. carriers, and that its employee relations are very good.
Equipment
The Company is a significant transportation provider throughout North America. As at June 30, 2024, the Company had 14,023 trucks, 43,869 trailers and 8,401 independent contractors, up from 11,754 trucks, 34,018 trailers and 7,298 independent contractors as at June 30, 2023.
Facilities
TFI International’s head office is in Montréal, Québec and its executive office is in Etobicoke, Ontario. As at June 30, 2024, the Company had 688 facilities, up from 548 facilities as at June 30, 2023. Of these 688 facilities, 415 are located in the United States and 273 are located in Canada. In the last twelve months, 183 facilities were added from business acquisitions, and 43 facilities were eliminated through terminal consolidation, mainly in the TL and Logistics segments.
Customers
The Company has a diverse customer base across a broad cross-section of industries with no single client accounting for more than 5% of consolidated revenue. Because of its customer diversity, as well as the wide geographic scope of the Company’s service offerings and the range of segments in which it operates, a downturn in the activities of an individual customer or customers in a particular industry would not be expected to have a material adverse impact on operations. The Company has forged strategic partnerships with other transport companies in order to extend its service offerings to customers across North America.
Revenue by Top Customers' Industry |
|
Retail |
22% |
Manufactured Goods |
20% |
Automotive |
11% |
Building Materials |
11% |
Metals & Mining |
8% |
Services |
6% |
Food & Beverage |
6% |
Chemicals & Explosives |
5% |
Forest Products |
3% |
Energy |
3% |
Waste Management |
1% |
Maritime Containers |
1% |
Others |
3% |
│4
Management’s Discussion and Analysis
CONSOLIDATED RESULTS
This section provides general comments on the consolidated results of operations. A more detailed analysis is provided in the “Segmented Results” section.
2024 business acquisitions
In line with its growth strategy, the Company acquired eight businesses during 2024.
On January 16, 2024, TFI International acquired Sharp Trucking Services Ltd. (“Sharp”). Based in Alberta, Canada, Sharp offers bulk transportation and specialized equipment hauling with an emphasis on serving the Canadian mining sector, and is reported in the Truckload segment.
On March 11, 2024, TFI International acquired Hercules Forwarding, Inc. (“Hercules”). Hercules focuses on direct shipper customers across diverse end markets with an emphasis on intra-US and US-to-Canada cross-border transportation, and is reported in the Less-Than-Truckload segment.
On April 1, 2024, TFI International completed the previously announced acquisition of Daseke, Inc. ("Daseke"). Daseke provides flatbed and specialized transportation and logistics services across North America, and is reported in the Truckload segment.
Of the additional five tuck-in acquisitions, LJW Tank Lines was acquired during the first quarter and CRE Transportation, Transport M.J. Lavoie, Entreposage Marco Inc. and selected assets of Challenger Motor Freight Inc. were acquired during the second quarter.
Revenue
For the three months ended June 30, 2024, revenue before fuel surcharge was $1,961.1 million, up from $1,549.5 million in Q2 2023. The increase was mainly attributable to contributions from business acquisitions of $546.1 million partially offset by a weakened market which resulted in weaker volumes.
For the six months ended June 30, 2024, revenue before fuel surcharge was $3.57 billion, up from $3.11 billion in Q2 2023. The increase was mainly attributable to contributions from business acquisitions of $749.1 million partially offset by a weakened market which resulted in weaker volumes.
Operating expenses
For the three months ended June 30, 2024, the Company’s operating expenses increased by $457.6 million, to $2,056.4 million, from $1,598.8 million in Q2 2023. This increase was due to an increase from business acquisitions of $561.2 million offset partially by a decrease in operating expenses from existing operations of $103.7 million, as revenues decreased.
For the three months ended June 30, 2024, materials and services expenses, net of fuel surcharge, increased by $218.7 million, to $1,116.4 million from $897.7 million in the same period last year due primarily to an increase from business acquisitions of $322.9 million, partially offset by a decrease in revenues from existing operations.
For the three months ended June 30, 2024, personnel expense increased 37% to $675.8 million from $492.4 million in Q2 2023. The increase is attributable primarily to an increase from business acquisitions of $167.6 million, including severance costs and accelerated vesting of stock based compensation related to the restructuring of Daseke of $17.3 million.
Other operating expenses, which are primarily comprised of costs related to office and terminal rent, taxes, heating, telecommunications, maintenance and security and other general administrative expenses, increased by $7.9 million, or 8%, for the three months ended June 30, 2024, as compared to the same period last year, despite increased costs from business acquisitions of $23.3 million which were partially offset by a reduction of spending due to a decline in revenues.
For the six months ended June 30, 2024, the Company's operating expenses increased by $493.1 million from $3.28 billion in 2023 to $3.78 billion in 2024. The increase a result of $773.4 million in business acquisitions, offset by decreases in expenses from existing operations of $234.3 million from materials and service expenses, $24.9 million in personnel expenses and $31.5 million in other operating expenses mainly attributable to the decrease in volumes.
Operating income
For the three months ended June 30, 2024, the Company’s operating income was $208.1 million up from $192.4 million during the same quarter in 2023. The increase is attributable to business acquisitions which contributed $54.1 million of operating income, partially offset by $19.7 million of restructuring costs from Daseke, which are primarily related to severance and accelerated vesting of stock based compensation, and is also offset by a reduced contribution from existing operations of $18.7 million, attributable to a weaker freight market.
5
Management’s Discussion and Analysis
For the six months ended June 30, 2024, the Company's operating income of $359.7 million rose from $358.8 million in the same period in 2023.
Finance income and costs
(unaudited) |
|
Three months ended |
|
Six months ended |
||||
Finance costs (income) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Interest expense on long-term debt |
|
36,508 |
|
12,511 |
|
58,959 |
|
24,415 |
Interest expense on lease liabilities |
|
6,485 |
|
3,796 |
|
11,540 |
|
7,584 |
Interest income |
|
(1,072) |
|
(1,219) |
|
(6,224) |
|
(2,581) |
Net change in fair value and accretion expense of contingent considerations |
|
21 |
|
384 |
|
52 |
|
434 |
Net foreign exchange (gain) loss |
|
1,506 |
|
(429) |
|
2,774 |
|
(777) |
Others |
|
3,965 |
|
3,687 |
|
7,641 |
|
6,784 |
Net finance costs |
|
47,413 |
|
18,730 |
|
74,742 |
|
35,859 |
Interest expense on long-term debt
Interest expense on long-term debt for the three-month period ended June 30, 2024 increased by $24.0 million as compared to the same quarter last year as the average level of debt rose from $1.35 billion to $2.68 billion due to the new debts from the second half of 2023 and debt related to the acquisition of Daseke, and the average rate also increased from 3.70% to 5.46%.
Interest expense on long-term debt for the six-month period ended June 30, 2024 increased by $34.5 million as compared to the same quarter last year as the average level of debt rose from $1.34 billion to $2.35 billion due to the new debts from the second half of 2023 and debt related to the acquisition of Daseke, and the average rate also increased from 3.65% to 5.01%.
Net foreign exchange gain or loss and net investment hedge
The Company designates as a hedge a portion of its U.S. dollar denominated debt held against its net investments in U.S. operations. This accounting treatment allows the Company to offset the designated portion of foreign exchange gain (or loss) of its debt against the foreign exchange loss (or gain) of its net investments in U.S. operations and present them in other comprehensive income. Net foreign exchange gains or losses recorded in income or loss are attributable to the translation of the U.S. dollar portion of the Company’s credit facilities not designated as a hedge and to the translation of other financial assets and liabilities denominated in currencies other than the functional currency. For the three-month period ended June 30, 2024, a loss of $16.0 million of foreign exchange variations (a loss of $16.0 million net of tax) was recorded to other comprehensive income as it relates to the translation of the debt in the net investment hedge. For the three-month period ended June 30, 2023, a gain of $20.9 million of foreign exchange variations (a gain of $23.8 million net of tax) was recorded to other comprehensive income as it relates to the translation of the debt in the net investment hedge.
For the six-month period ended June 30, 2024, a loss of $52.1 million of foreign exchange variations (a loss of $52.1 million net of tax) was recorded to other comprehensive income as it relates to the translation of the debt in the net investment hedge. For the six-month period ended June 30, 2023, a gain of $24.0 million of foreign exchange variations (a gain of $26.9 million net of tax) was recorded to other comprehensive income as it relates to the translation of the debt in the net investment hedge.
Income tax expense
For the three months ended June 30, 2024, the Company’s effective tax rate was 26.7%. The income tax expense of $42.9 million reflects a $0.3 million unfavorable variance versus an anticipated income tax expense of $42.6 million based on the Company’s statutory tax rate of 26.5%. The unfavorable variance is due to an unfavorable variation from variation in tax rates of $1.9 million, and non-deductible expenses of $2.7 million and is partially offset by a favorable variation from tax deductions and tax-exempt income of $3.5 million.
For the six months ended June 30, 2024, the Company’s effective tax rate was 26.1%. The income tax expense of $74.3 million reflects a $1.2 million favorable variance versus an anticipated income tax expense of $75.5 million based on the Company’s statutory tax rate of 26.5%. The favorable variance is due to a favorable variation from tax deductions and tax-exempt income of $7.1 million offset partially by unfavorable variations in tax rates, $1.9 million, and non-deductible expenses of $3.6 million.
6
Management’s Discussion and Analysis
Net income and adjusted net income
(unaudited) |
|
Three months ended |
|
Six months ended |
||||||||
|
|
2024 |
|
2023 |
|
2022 |
|
2024 |
|
2023 |
|
2022 |
Net income |
|
117,769 |
|
128,234 |
|
276,825 |
|
210,616 |
|
240,152 |
|
424,548 |
Amortization of intangible assets related to business acquisitions |
|
17,067 |
|
14,756 |
|
12,972 |
|
33,079 |
|
27,448 |
|
26,069 |
Net change in fair value and accretion expense of contingent |
|
21 |
|
384 |
|
72 |
|
52 |
|
434 |
|
29 |
Net foreign exchange (gain) loss |
|
1,506 |
|
(429) |
|
(105) |
|
2,774 |
|
(777) |
|
202 |
Gain, net of impairment, on sale of land and buildings and assets held for sale |
|
(280) |
|
(295) |
|
(60,850) |
|
(495) |
|
(6,525) |
|
(60,894) |
Restructuring from business acquisitions |
|
19,748 |
|
— |
|
— |
|
19,748 |
|
— |
|
— |
Tax impact of adjustments |
|
(10,265) |
|
(3,735) |
|
12,235 |
|
(14,698) |
|
(5,334) |
|
8,770 |
Adjusted net income1 |
|
145,566 |
|
138,915 |
|
241,149 |
|
251,076 |
|
255,398 |
|
398,724 |
Adjusted EPS – basic1 |
|
1.72 |
|
1.61 |
|
2.66 |
|
2.97 |
|
2.96 |
|
4.37 |
Adjusted EPS – diluted1 |
|
1.71 |
|
1.59 |
|
2.61 |
|
2.95 |
|
2.92 |
|
4.28 |
|
For the three months ended June 30, 2024, TFI International’s net income was $117.8 million as compared to $128.2 million in Q2 2023. The Company’s adjusted net income1, a non-IFRS measure, which excludes items listed in the above table, was $145.6 million up from $138.9 million in Q2 2023, an increase of 5% or $6.7 million. Adjusted EPS1, fully diluted, of $1.71 increased from $1.59 in Q2 2023.
1 This is a non-IFRS. For the reconciliation, refer to the “Non-IFRS financial measures” section below.
7
Management’s Discussion and Analysis
SEGMENTED RESULTS
To facilitate the comparison of business level activity and operating costs between periods, the Company compares the revenue before fuel surcharge (“revenue”) and reallocates the fuel surcharge revenue to materials and services expenses within operating expenses. Note that “Total revenue” is not affected by this reallocation.
Selected segmented financial information
(unaudited) |
|
|
|
Less- |
|
Truckload |
|
Logistics |
|
Corporate |
|
Eliminations* |
|
Total |
Three months ended June 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue before fuel surcharge1 |
|
|
|
794,158 |
|
737,687 |
|
442,393 |
|
— |
|
(13,118) |
|
1,961,120 |
% of total revenue2 |
|
|
|
42% |
|
37% |
|
21% |
|
|
|
|
|
100% |
Adjusted EBITDA3 |
|
|
|
164,201 |
|
165,197 |
|
65,498 |
|
(14,774) |
|
— |
|
380,122 |
Adjusted EBITDA margin3,4 |
|
|
|
20.7% |
|
22.4% |
|
14.8% |
|
|
|
|
|
19.4% |
Operating income (loss) |
|
|
|
109,918 |
|
83,329 |
|
50,590 |
|
(35,722) |
|
— |
|
208,115 |
Operating margin3,4 |
|
|
|
13.8% |
|
11.3% |
|
11.4% |
|
|
|
|
|
10.6% |
Total assets less intangible assets3 |
|
|
|
2,321,729 |
|
2,018,201 |
|
389,055 |
|
108,992 |
|
— |
|
4,837,977 |
Net capital expenditures3 |
|
|
|
38,274 |
|
50,727 |
|
1,952 |
|
200 |
|
— |
|
91,153 |
Three months ended June 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue before fuel surcharge1 |
|
|
|
787,687 |
|
410,680 |
|
361,767 |
|
— |
|
(10,683) |
|
1,549,451 |
% of total revenue2 |
|
|
|
52% |
|
27% |
|
21% |
|
|
|
|
|
99% |
Adjusted EBITDA3 |
|
|
|
156,461 |
|
114,890 |
|
43,245 |
|
(14,305) |
|
— |
|
300,291 |
Adjusted EBITDA margin3,4 |
|
|
|
19.9% |
|
28.0% |
|
12.0% |
|
|
|
|
|
19.4% |
Operating income (loss) |
|
|
|
107,776 |
|
66,183 |
|
32,893 |
|
(14,435) |
|
— |
|
192,417 |
Operating margin3,4 |
|
|
|
13.7% |
|
16.1% |
|
9.1% |
|
|
|
|
|
12.4% |
Total assets less intangible assets3 |
|
|
|
2,254,259 |
|
1,047,821 |
|
253,424 |
|
260,525 |
|
|
|
3,816,029 |
Net capital expenditures3 |
|
|
|
35,348 |
|
15,191 |
|
244 |
|
23 |
|
— |
|
50,806 |
Six months ended June 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue before fuel surcharge1 |
|
|
|
1,577,679 |
|
1,135,418 |
|
884,298 |
|
— |
|
(24,774) |
|
3,572,621 |
% of total revenue2 |
|
|
|
46% |
|
32% |
|
23% |
|
|
|
|
|
101% |
Adjusted EBITDA3 |
|
|
|
301,623 |
|
255,640 |
|
120,911 |
|
(29,702) |
|
— |
|
648,472 |
Adjusted EBITDA margin3,4 |
|
|
|
19.1% |
|
22.5% |
|
13.7% |
|
|
|
|
|
18.2% |
Operating income (loss) |
|
|
|
194,949 |
|
124,792 |
|
90,772 |
|
(50,842) |
|
— |
|
359,671 |
Operating margin3,4 |
|
|
|
12.4% |
|
11.0% |
|
10.3% |
|
|
|
|
|
10.1% |
Total assets less intangible assets3 |
|
|
|
2,321,729 |
|
2,018,201 |
|
389,055 |
|
108,992 |
|
— |
|
4,837,977 |
Net capital expenditures3 |
|
|
|
68,755 |
|
57,102 |
|
2,541 |
|
353 |
|
— |
|
128,751 |
Six months ended June 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue before fuel surcharge1 |
|
|
|
1,590,236 |
|
824,805 |
|
717,018 |
|
— |
|
(22,181) |
|
3,109,878 |
% of total revenue2 |
|
|
|
53% |
|
27% |
|
20% |
|
|
|
|
|
100% |
Adjusted EBITDA3 |
|
|
|
285,134 |
|
229,859 |
|
84,738 |
|
(35,234) |
|
— |
|
564,497 |
Adjusted EBITDA margin3,4 |
|
|
|
17.9% |
|
27.9% |
|
11.8% |
|
|
|
|
|
18.2% |
Operating income |
|
|
|
193,039 |
|
136,679 |
|
64,603 |
|
(35,502) |
|
— |
|
358,819 |
Operating margin3,4 |
|
|
|
12.1% |
|
16.6% |
|
9.0% |
|
|
|
|
|
11.5% |
Total assets less intangible assets3 |
|
|
|
2,254,259 |
|
1,047,821 |
|
253,424 |
|
260,525 |
|
— |
|
3,816,029 |
Net capital expenditures3 |
|
|
|
78,029 |
|
8,980 |
|
345 |
|
75 |
|
— |
|
87,429 |
1 Includes intersegment revenue.
2 Segment revenue including fuel surcharge and intersegment revenue to consolidated revenue including fuel surcharge and intersegment revenue.
3 This is a non-IFRS measures. For a reconciliation, refer to the “Non-IFRS financial measures” section below.
4 As a percentage of revenue before fuel surcharge.
* In the second quarter of fiscal 2024, it was determined that Package and Courier operating segment should be aggregated with the Canadian Less-Than-Truckload and U.S. Less-Than-Truckload operating segments, forming the Less-Than-Truckload reportable segment. Comparative information for Less-Than-Truckload reportable segment has been recast to be consistent with current reportable segments.
8
Management’s Discussion and Analysis
Less-Than-Truckload
(unaudited) |
|
Three months ended June 30 |
|
Six months ended June 30 |
||||||||||||
(in thousands of U.S. dollars) |
|
2024 |
|
% |
|
2023* |
|
% |
|
2024 |
|
% |
|
2023* |
|
% |
Total revenue |
|
958,113 |
|
|
|
944,850 |
|
|
|
1,904,879 |
|
|
|
1,937,884 |
|
|
Fuel surcharge |
|
(163,955) |
|
|
|
(157,163) |
|
|
|
(327,200) |
|
|
|
(347,648) |
|
|
Revenue |
|
794,158 |
|
100.0% |
|
787,687 |
|
100.0% |
|
1,577,679 |
|
100.0% |
|
1,590,236 |
|
100.0% |
Materials and services expenses (net of fuel |
|
226,613 |
|
28.5% |
|
243,318 |
|
30.9% |
|
466,059 |
|
29.5% |
|
482,349 |
|
30.3% |
Personnel expenses |
|
346,543 |
|
43.6% |
|
327,315 |
|
41.6% |
|
693,803 |
|
44.0% |
|
696,694 |
|
43.8% |
Other operating expenses |
|
56,304 |
|
7.1% |
|
60,831 |
|
7.7% |
|
116,493 |
|
7.4% |
|
128,962 |
|
8.1% |
Depreciation of property and equipment |
|
37,806 |
|
4.8% |
|
35,747 |
|
4.5% |
|
75,814 |
|
4.8% |
|
68,829 |
|
4.3% |
Depreciation of right-of-use assets |
|
12,860 |
|
1.6% |
|
10,974 |
|
1.4% |
|
24,991 |
|
1.6% |
|
21,931 |
|
1.4% |
Amortization of intangible assets |
|
3,891 |
|
0.5% |
|
2,236 |
|
0.3% |
|
6,356 |
|
0.4% |
|
4,481 |
|
0.3% |
(Gain) loss on sale of rolling stock and equipment |
|
482 |
|
0.1% |
|
(34) |
|
-0.0% |
|
(360) |
|
-0.0% |
|
(1,964) |
|
-0.1% |
(Gain) loss on derecognition of right-of-use assets |
|
15 |
|
0.0% |
|
(204) |
|
-0.0% |
|
61 |
|
0.0% |
|
(939) |
|
-0.1% |
Gain, net of impairment, on sale of land and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
buildings and assets held for sale |
|
(274) |
|
-0.0% |
|
(272) |
|
-0.0% |
|
(487) |
|
-0.0% |
|
(3,146) |
|
-0.2% |
Operating income |
|
109,918 |
|
13.8% |
|
107,776 |
|
13.7% |
|
194,949 |
|
12.4% |
|
193,039 |
|
12.1% |
Adjusted EBITDA1 |
|
164,201 |
|
20.7% |
|
156,461 |
|
19.9% |
|
301,623 |
|
19.1% |
|
285,134 |
|
17.9% |
* In the second quarter of fiscal 2024, it was determined that Package and Courier operating segment should be aggregated with the Canadian Less-Than-Truckload and U.S. Less-Than-Truckload operating segments, forming the Less-Than-Truckload reportable segment. Comparative information for Less-Than-Truckload reportable segment has been recast to be consistent with current reportable segments. |
1 This is a non-IFRS measure. For a reconciliation, refer to the “Non-IFRS financial measures” section below.
9
Management’s Discussion and Analysis
Operational data |
|
|
|
|
||||||||||||
(unaudited) |
|
Three months ended June 30 |
|
Six months ended June 30 |
||||||||||||
(Revenue in U.S. dollars) |
|
2024 |
|
2023* |
|
Variance |
|
% |
|
2024 |
|
2023* |
|
Variance |
|
% |
U.S. LTL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (in thousands of dollars) |
|
492,199 |
|
467,903 |
|
24,296 |
|
5.2% |
|
976,513 |
|
928,246 |
|
48,267 |
|
5.2% |
GFP Revenue (in thousands of dollars) |
|
55,422 |
|
81,823 |
|
(26,401) |
|
-32.3% |
|
122,749 |
|
190,927 |
|
(68,178) |
|
-35.7% |
FSC Revenue (in thousands of dollars) |
|
100,775 |
|
99,317 |
|
1,458 |
|
1.5% |
|
204,287 |
|
220,156 |
|
(15,869) |
|
-7.2% |
Adjusted Operating Ratio2 |
|
90.8% |
|
91.5% |
|
|
|
|
|
91.7% |
|
93.6% |
|
|
|
|
Revenue per hundredweight (excluding fuel)1 |
|
$27.62 |
|
$28.46 |
|
$(0.84) |
|
-3.0% |
|
$28.24 |
|
$28.94 |
|
$(0.70) |
|
-2.4% |
Revenue per shipment (excluding fuel)1 |
|
$337.35 |
|
$313.61 |
|
$23.74 |
|
7.6% |
|
$343.24 |
|
$313.49 |
|
$29.75 |
|
9.5% |
Revenue per hundredweight (including fuel)1 |
|
$33.28 |
|
$34.50 |
|
$(1.22) |
|
-3.5% |
|
$34.15 |
|
$35.80 |
|
$(1.65) |
|
-4.6% |
Revenue per shipment (including fuel)1 |
|
$406.42 |
|
$380.17 |
|
$26.25 |
|
6.9% |
|
$415.05 |
|
$387.84 |
|
$27.21 |
|
7.0% |
Tonnage (in thousands of tons)1 |
|
891 |
|
822 |
|
69 |
|
8.4% |
|
1,729 |
|
1,604 |
|
125 |
|
7.8% |
Shipments (in thousands)1 |
|
1,459 |
|
1,492 |
|
(33) |
|
-2.2% |
|
2,845 |
|
2,961 |
|
(116) |
|
-3.9% |
Average weight per shipment (in lbs)1 |
|
1,221 |
|
1,102 |
|
119 |
|
10.8% |
|
1,215 |
|
1,083 |
|
132 |
|
12.2% |
Average length of haul (in miles)1 |
|
1,157 |
|
1,106 |
|
51 |
|
4.6% |
|
1,155 |
|
1,097 |
|
58 |
|
5.3% |
Cargo claims (% revenue) |
|
0.5% |
|
0.3% |
|
|
|
|
|
0.6% |
|
0.5% |
|
|
|
|
Vehicle count, average3 |
|
3,976 |
|
4,136 |
|
(160) |
|
-3.9% |
|
3,906 |
|
4,221 |
|
(315) |
|
-7.5% |
Truck age4 |
|
4.3 |
|
4.9 |
|
(0.6) |
|
-12.2% |
|
4.5 |
|
4.9 |
|
(0.4) |
|
-8.2% |
Business days |
|
64 |
|
64 |
|
— |
|
— |
|
128 |
|
128 |
|
— |
|
— |
Return on invested capital2 |
|
15.4% |
|
16.0% |
|
|
|
|
|
|
|
|
|
|
|
|
Canadian LTL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (in thousands of dollars) |
|
143,906 |
|
127,936 |
|
15,970 |
|
12.5% |
|
278,824 |
|
252,748 |
|
26,076 |
|
10.3% |
FSC Revenue (in thousands of dollars) |
|
36,996 |
|
32,055 |
|
4,941 |
|
15.4% |
|
72,404 |
|
70,278 |
|
2,126 |
|
3.0% |
Adjusted Operating Ratio2 |
|
75.6% |
|
73.7% |
|
|
|
|
|
78.2% |
|
74.6% |
|
|
|
|
Revenue per hundredweight (excluding fuel) |
|
$11.16 |
|
$10.84 |
|
$0.32 |
|
3.0% |
|
$10.99 |
|
$10.69 |
|
$0.30 |
|
2.8% |
Revenue per shipment (excluding fuel) |
|
$227.70 |
|
$231.77 |
|
$(4.07) |
|
-1.8% |
|
$229.67 |
|
$233.16 |
|
$(3.49) |
|
-1.5% |
Revenue per hundredweight (including fuel)1 |
|
$14.03 |
|
$13.56 |
|
$0.47 |
|
3.5% |
|
$13.84 |
|
$13.66 |
|
$0.18 |
|
1.3% |
Revenue per shipment (including fuel)1 |
|
$286.24 |
|
$289.84 |
|
$(3.60) |
|
-1.2% |
|
$289.31 |
|
$297.99 |
|
$(8.68) |
|
-2.9% |
Tonnage (in thousands of tons) |
|
645 |
|
590 |
|
55 |
|
9.3% |
|
1,269 |
|
1,182 |
|
87 |
|
7.4% |
Shipments (in thousands) |
|
632 |
|
552 |
|
80 |
|
14.5% |
|
1,214 |
|
1,084 |
|
130 |
|
12.0% |
Average weight per shipment (in lbs) |
|
2,041 |
|
2,138 |
|
(97) |
|
-4.5% |
|
2,091 |
|
2,181 |
|
(90) |
|
-4.1% |
Average length of haul (in miles) |
|
762 |
|
862 |
|
(100) |
|
-11.6% |
|
761 |
|
844 |
|
(83) |
|
-9.8% |
Cargo claims (% revenue) |
|
0.4% |
|
0.2% |
|
|
|
|
|
0.3% |
|
0.2% |
|
|
|
|
Vehicle count, average |
|
922 |
|
782 |
|
140 |
|
17.9% |
|
915 |
|
792 |
|
123 |
|
15.5% |
Truck age |
|
4.4 |
|
4.8 |
|
(0.4) |
|
-8.3% |
|
4.4 |
|
4.8 |
|
(0.4) |
|
-8.3% |
Business days |
|
64 |
|
63 |
|
1 |
|
1.6% |
|
126 |
|
126 |
|
— |
|
— |
Return on invested capital2 |
|
19.1% |
|
21.1% |
|
|
|
|
|
|
|
|
|
|
|
|
Package and Courier |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (in thousands of dollars) |
|
108,565 |
|
115,588 |
|
(7,023) |
|
-6.1% |
|
211,745 |
|
228,148 |
|
(16,403) |
|
-7.2% |
FSC Revenue (in thousands of dollars) |
|
27,180 |
|
26,651 |
|
529 |
|
2.0% |
|
52,644 |
|
59,295 |
|
(6,651) |
|
-11.2% |
Adjusted Operating Ratio2 |
|
77.9% |
|
76.6% |
|
|
|
|
|
80.1% |
|
76.1% |
|
|
|
|
Revenue per pound (including fuel) |
|
$0.44 |
|
$0.47 |
|
$(0.03) |
|
-6.4% |
|
$0.46 |
|
$0.48 |
|
$(0.02) |
|
-4.2% |
Revenue per pound (excluding fuel) |
|
$0.35 |
|
$0.38 |
|
$(0.03) |
|
-7.9% |
|
$0.37 |
|
$0.38 |
|
$(0.01) |
|
-2.6% |
Revenue per package (including fuel) |
|
$6.99 |
|
$7.39 |
|
$(0.40) |
|
-5.4% |
|
$6.92 |
|
$7.43 |
|
$(0.51) |
|
-6.9% |
Revenue per package (excluding fuel) |
|
$5.59 |
|
$6.01 |
|
$(0.42) |
|
-7.0% |
|
$5.54 |
|
$5.90 |
|
$(0.36) |
|
-6.1% |
Tonnage (in thousands of metric tons) |
|
141 |
|
138 |
|
3 |
|
2.2% |
|
260 |
|
273 |
|
(13) |
|
-4.8% |
Packages (in thousands) |
|
19,424 |
|
19,240 |
|
184 |
|
1.0% |
|
38,199 |
|
38,674 |
|
(475) |
|
-1.2% |
Average weight per package (in lbs) |
|
16.00 |
|
15.81 |
|
0.19 |
|
1.2% |
|
15.00 |
|
15.56 |
|
(0.56) |
|
-3.6% |
Vehicle count, average |
|
948 |
|
972 |
|
(24) |
|
-2.5% |
|
958 |
|
990 |
|
(32) |
|
-3.2% |
Weekly revenue per vehicle (incl. fuel, in thousands of U.S. dollars) |
|
$11.01 |
|
$11.26 |
|
$(0.25) |
|
-2.2% |
|
$10.61 |
|
$11.17 |
|
$(0.56) |
|
-5.0% |
Business days |
|
64 |
|
63 |
|
1 |
|
1.6% |
|
126 |
|
126 |
|
— |
|
— |
Return on invested capital2 |
|
24.2% |
|
28.8% |
|
|
|
|
|
|
|
|
|
|
|
|
1 Operational statistics exclude figures from Ground Freight Pricing (“GFP”). |
||||||||||||||||
2 This is a non-IFRS measure. For a reconciliation please refer to the “Non-IFRS and Other Financial Measures” section below. |
||||||||||||||||
3 As at June 30, 2024 the active vehicle count was 3,469 (December 31, 2023 - 3,364) |
||||||||||||||||
4 The truck age for U.S. LTL operations has been presented for active trucks. |
||||||||||||||||
* In the second quarter of fiscal 2024, it was determined that Package and Courier operating segment should be aggregated with the Canadian Less-Than-Truckload and U.S. Less-Than-Truckload operating segments, forming the Less-Than-Truckload reportable segment. Comparative information for Less-Than-Truckload reportable segment has been recast to be consistent with current reportable segments. |
10
Management’s Discussion and Analysis
Revenue
For the three months ended June 30, 2024, revenue increased by $6.5 million to $794.2 million. This increase is due to contributions from business acquisitions of $41.3 million net of a $24.4 million reduction in existing U.S. LTL operations, including Ground with Freight pricing (GFP), a $3.0 million decrease in existing Canadian LTL operations and a $7.0 million decrease in existing P&C operations.
The reduction in U.S. LTL revenue was primarily driven by a reduction of Ground with Freight pricing (GFP) volume of 25.7%, partly offset by an increase of 8.4% in tonnage, a reduction of 2.2% in shipment count and an increase of 7.6% in revenue per shipment (excluding fuel) in U.S. LTL excluding Ground with Freight pricing (GFP). The Canadian LTL revenue increase, including acquisitions, was driven by a 14.5% increase in shipments, while the revenue per shipment (excluding fuel) decreased by 1.8%.
For the six-month period ended June 30, 2024, revenue decreased $12.6 million, or 1%, to $1,577.7 million. The decrease is due to a reduction in revenues from existing operations of $79.2 million offset by an $66.6 million increase from business acquisitions.
Operating expenses
For the three months ended June 30, 2024, materials and services expenses, net of fuel surcharge revenue, decreased $16.7 million, or 7%, attributable mostly to a $17.0 million reduction in sub-contractor costs, combined with a $6.9 million increase in fuel surcharge revenue partly offset by a $5.4 million increase in maintenance costs. Personnel expenses increased $19.2 million, or 6%, mostly from business acquisitions. Other operating expenses decreased $4.5 million or 7%, attributable to a $4.0 million decrease in IT Service charges and a $2.7 million reduction in real estate costs. Depreciation of property and equipment increased 6%, or $2.1 million, with $1.5 million attributable to a higher equipment and rolling stock depreciation in Canadian LTL operations. As of June 30, 2024, the LTL segment’s terminals had 13,529 doors, of which 10,564 are owned.
For the six months ended June 30, 2024, materials and services expenses, net of fuel surcharge revenue, decreased $16.3 million, or 3%, attributable mostly to a $47.5 million reduction in sub-contractor costs, partially offset by a $20.4 million reduction in fuel surcharge revenue and an increase of $11.3 million in maintenance costs. Personnel expenses decreased $2.9 million, mostly from a $31.0 million reduction in existing operations, primarily as a result of lower volumes offset by a $28.1 million increase from business acquisitions. Other operating expenses decreased $12.5 million, or 10%, mostly from a $10.5 million decrease in IT service charges, combined with a $4.2 million decrease in real-estate costs. Depreciation of property and equipment increased 10%, or $7.0 million.
Operating income
Operating income for the three months ended June 30, 2024 increased $2.1 million, or 2%, to $109.9 million. Adjusted operating ratio, a non-IFRS measure, of the U.S. LTL operations decreased to 90.8% in the second quarter of 2024, as compared to 91.5% for the same period in 2023. Adjusted operating ratio of the Canadian LTL operations increased to 75.6% in the second quarter of 2024, as compared to 73.7% for the same period in 2023. Adjusted operating ratio of the Package and Courier operations increased to 77.9% in the second quarter of 2024, as compared to 76.6% for the same period in 2023.
For the six-month period ended June 30, 2024, operating income increased $1.9 million, or 1%, to $195.0 million.
Return on invested capital, a non-IFRS measure, of the U.S. LTL operations was 15.4% for the 12 months ended on June 30, 2024, as compared to 16.0% in the previous 12-month period. Return on invested capital of the Canadian based LTL operations was 19.1% for the 12 months ended on June 30, 2024, as compared to 21.1% in the previous 12-month period. Return on invested capital of the Package and Courier operations was 24.2% for the 12 months ended on June 30, 2024, as compared to 28.8% in the previous 12-month period.
11
Management’s Discussion and Analysis
Truckload
(unaudited) |
|
Three months ended June 30 |
|
Six months ended June 30 |
||||||||||||
(in thousands of U.S. dollars) |
|
2024 |
|
% |
|
2023 |
|
% |
|
2024 |
|
% |
|
2023 |
|
% |
Total revenue |
|
851,914 |
|
|
|
479,779 |
|
|
|
1,321,508 |
|
|
|
979,874 |
|
|
Fuel surcharge |
|
(114,227) |
|
|
|
(69,099) |
|
|
|
(186,090) |
|
|
|
(155,069) |
|
|
Revenue |
|
737,687 |
|
100.0% |
|
410,680 |
|
100.0% |
|
1,135,418 |
|
100.0% |
|
824,805 |
|
100.0% |
Materials and services expenses (net of fuel |
|
317,784 |
|
43.1% |
|
169,299 |
|
41.2% |
|
484,288 |
|
42.7% |
|
345,187 |
|
41.9% |
Personnel expenses |
|
227,449 |
|
30.8% |
|
117,098 |
|
28.5% |
|
356,141 |
|
31.4% |
|
232,018 |
|
28.1% |
Other operating expenses |
|
30,779 |
|
4.2% |
|
12,901 |
|
3.1% |
|
45,843 |
|
4.0% |
|
27,597 |
|
3.3% |
Depreciation of property and equipment |
|
46,543 |
|
6.3% |
|
25,946 |
|
6.3% |
|
70,974 |
|
6.3% |
|
51,419 |
|
6.2% |
Depreciation of right-of-use assets |
|
28,296 |
|
3.8% |
|
17,091 |
|
4.2% |
|
46,774 |
|
4.1% |
|
33,746 |
|
4.1% |
Amortization of intangible assets |
|
7,036 |
|
1.0% |
|
5,698 |
|
1.4% |
|
13,073 |
|
1.2% |
|
11,420 |
|
1.4% |
Gain on sale of rolling stock and equipment |
|
(3,518) |
|
-0.5% |
|
(3,454) |
|
-0.8% |
|
(6,483) |
|
-0.6% |
|
(9,730) |
|
-1.2% |
Gain on derecognition of right-of-use assets |
|
(4) |
|
-0.0% |
|
(54) |
|
-0.0% |
|
(11) |
|
-0.0% |
|
(126) |
|
-0.0% |
(Gain) loss on sale of land and buildings and assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
held for sale |
|
(7) |
|
-0.0% |
|
(28) |
|
-0.0% |
|
27 |
|
0.0% |
|
(3,405) |
|
-0.4% |
Operating income |
|
83,329 |
|
11.3% |
|
66,183 |
|
16.1% |
|
124,792 |
|
11.0% |
|
136,679 |
|
16.6% |
Adjusted EBITDA1 |
|
165,197 |
|
22.4% |
|
114,890 |
|
28.0% |
|
255,640 |
|
22.5% |
|
229,859 |
|
27.9% |
Operational data |
|
Three months ended June 30 |
|
Six months ended June 30 |
||||||||||||
(unaudited) |
|
2024 |
|
2023 |
|
Variance |
|
% |
|
2024 |
|
2023 |
|
Variance |
|
% |
Specialized TL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (in thousands of U.S. dollars) |
|
565,936 |
|
291,768 |
|
274,168 |
|
94.0% |
|
844,404 |
|
573,322 |
|
271,082 |
|
47.3% |
Brokerage revenue (in thousands of U.S. dollars) |
|
98,583 |
|
43,682 |
|
54,901 |
|
125.7% |
|
141,281 |
|
100,425 |
|
40,856 |
|
40.7% |
FSC (in thousands of U.S. dollars) |
|
100,853 |
|
57,006 |
|
43,847 |
|
76.9% |
|
158,757 |
|
126,872 |
|
31,885 |
|
25.1% |
Adjusted operating ratio1 |
|
88.7% |
|
83.9% |
|
|
|
|
|
88.9% |
|
84.2% |
|
|
|
|
Revenue per truck per week (excluding fuel) |
|
$4,550 |
|
$4,390 |
|
$160 |
|
3.6% |
|
$4,423 |
|
$4,270 |
|
$153 |
|
3.6% |
Revenue per truck per week (including fuel) |
|
$5,361 |
|
$5,248 |
|
$113 |
|
2.2% |
|
$5,254 |
|
$5,218 |
|
$36 |
|
0.7% |
Truck count, average |
|
6,785 |
|
3,914 |
|
2,871 |
|
73.4% |
|
5,358 |
|
3,961 |
|
1,397 |
|
35.3% |
Trailer count, average |
|
20,613 |
|
10,404 |
|
10,209 |
|
98.1% |
|
15,364 |
|
10,544 |
|
4,820 |
|
45.7% |
Truck age |
|
3.3 |
|
3.4 |
|
(0.1) |
|
-2.9% |
|
3.3 |
|
3.4 |
|
(0.1) |
|
-2.9% |
Trailer age |
|
12.2 |
|
12.2 |
|
— |
|
— |
|
12.2 |
|
12.2 |
|
— |
|
— |
Number of owner operators, average |
|
2,783 |
|
1,199 |
|
1,584 |
|
132.1% |
|
1,986 |
|
1,184 |
|
802 |
|
67.7% |
Return on invested capital1 |
|
7.3% |
|
12.7% |
|
|
|
|
|
|
|
|
|
|
|
|
Canadian based Conventional TL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (in thousands of U.S. dollars) |
|
49,484 |
|
54,520 |
|
(5,036) |
|
-9.2% |
|
101,080 |
|
108,349 |
|
(7,269) |
|
-6.7% |
Brokerage revenue (in thousands of U.S. dollars) |
|
26,272 |
|
22,869 |
|
3,403 |
|
14.9% |
|
53,157 |
|
46,640 |
|
6,517 |
|
14.0% |
FSC (in thousands of U.S. dollars) |
|
13,731 |
|
12,367 |
|
1,364 |
|
11.0% |
|
27,915 |
|
28,082 |
|
(167) |
|
-0.6% |
Adjusted operating ratio1 |
|
89.3% |
|
84.3% |
|
|
|
|
|
90.2% |
|
82.7% |
|
|
|
|
Total mileage (in thousands) |
|
25,028 |
|
25,618 |
|
(590) |
|
-2.3% |
|
50,354 |
|
50,589 |
|
(235) |
|
-0.5% |
Revenue per mile (excluding fuel)2 |
|
$1.98 |
|
$2.13 |
|
$(0.15) |
|
-7.1% |
|
$2.01 |
|
$2.14 |
|
$(0.13) |
|
-6.3% |
Revenue per mile (including fuel)2 |
|
$2.53 |
|
$2.61 |
|
$(0.08) |
|
-3.3% |
|
$2.56 |
|
$2.70 |
|
$(0.14) |
|
-5.0% |
Revenue per truck per week (excluding fuel) |
|
$3,178 |
|
$3,376 |
|
$(198) |
|
-5.9% |
|
$3,136 |
|
$3,429 |
|
$(293) |
|
-8.6% |
Revenue per truck per week (including fuel) |
|
$4,060 |
|
$4,142 |
|
$(82) |
|
-2.0% |
|
$4,002 |
|
$4,318 |
|
$(316) |
|
-7.3% |
Truck count, average |
|
969 |
|
995 |
|
(26) |
|
-2.6% |
|
994 |
|
972 |
|
22 |
|
2.3% |
Trailer count, average |
|
3,512 |
|
3,957 |
|
(445) |
|
-11.2% |
|
3,581 |
|
3,848 |
|
(267) |
|
-6.9% |
Truck age |
|
3.0 |
|
3.3 |
|
(0.3) |
|
-9.1% |
|
3.0 |
|
3.3 |
|
(0.3) |
|
-9.1% |
Trailer age |
|
7.5 |
|
7.5 |
|
— |
|
— |
|
7.5 |
|
7.5 |
|
— |
|
— |
Number of owner operators, average |
|
229 |
|
247 |
|
(18) |
|
-7.3% |
|
246 |
|
243 |
|
3 |
|
1.2% |
Return on invested capital1 |
|
8.9% |
|
17.0% |
|
|
|
|
|
|
|
|
|
|
|
|
1 This is a non-IFRS measure. For a reconciliation, please refer to the “Non-IFRS Financial Measures” section below. |
||||||||||||||||
2 The revenue per mile calculation excludes brokerage revenues |
During Q2 2024, Daseke and three additional tuck-in acquisitions were incorporated into the TL segment.
Revenue
For the three months ended June 30, 2024, revenue increase by $327.0 million, or 80%, from $410.7 million in Q2 2023 to $ 737.7 million in Q2 2024. This increase was primarily due to contributions from business acquisitions of $364.8 million, partially offset by a decrease in revenue from existing operations of $37.8 million. Specialized TL revenue increased by $329.1 million, or 98%, compared to the prior year period, mainly due to contributions from business acquisitions of $360.2 million, including revenue from the Daseke acquisition of $329.0 million, partially offset by to an organic decline of $31.1 million. For the Canadian based conventional TL operations, revenue decreased by $1.6 million, or 2%, compared to the same prior year period, made up of a $6.2 million decline in revenue from existing operations, partially offset by contributions from business acquisitions of $4.6 million. Revenue per truck excluding fuel surcharge declined 5.9% in Q2 2024 compared to Q2 2023, made up of a 7.1% decline in revenue per mile, partially offset by a 1.3% increase in miles per truck.
For the six months ended June 30, 2024, TL revenue increased by $310.6 million, or 38%, from $824.8 million in 2023 to $1,135.4 million in 2024. This increase was mainly due to contributions from business acquisitions of $400.5 million, partially offset by a decline in revenue from existing operations of $89.9 million, primarily the result of pricing and lower volumes.
12
Management’s Discussion and Analysis
Operating expenses
For the three months ended June 30, 2024, operating expenses, net of fuel surcharge, increased by $309.9 million, or 90%, from $344.5 million in Q2 2023 to $654.4 million in Q2 2024. This is mainly due to an increase of $334.9 million in operating expenses, net of fuel surcharge, from business acquisitions, including operating expenses, net of fuel surcharge, of $302.5 million from the Daseke acquisition, and partially offset by a decrease in operating expenses, net of fuel surcharge, from existing truckload operations of $25.1 million.
For the six months ended June 30, 2024, TL operating expenses, net of fuel surcharge, increased by $322.5 million, or 47%, from $688.1 million in 2023 to $1,010.6 million in 2024. This is mainly due to an increase of $368.7 million from business acquisitions, partially offset by a decrease of $46.2 million from existing operations.
Operating income
Operating income for the TL segment was $83.3 million for the three months ended June 30, 2024, up 26% from $66.2 million in the second quarter of 2023. The increase in operating income was mainly due to contributions from business acquisitions of $29.9 million, including $26.5 million from the Daseke acquisition, partially offset by a decline in operating income from existing TL operations of $12.8 million, primarily the result of lower volumes due to a softer market.
For the six months ended June 30, 2024, operating income in the TL segment decreased by $11.9 million, or 9%, from $136.7 million in 2023 to $124.8 million in 2024. The decrease was due to a $43.7 million decrease from existing operations, partially offset by $31.8 million from business acquisitions.
Return on invested capital, a non-IFRS measure, for the Specialized TL segment decreased to 7.3% from 12.7% in the same prior year period. Return on invested capital, a non-IFRS measure, for Canadian based Conventional TL was 8.9%, down from 17.0% for the same prior year period. The decrease is attributable to lower operating income coupled with higher deployed capital from business acquisitions, as well as only one quarter of earnings contributions from Daseke.
Logistics
(unaudited) |
|
Three months ended June 30 |
|
Six months ended June 30 |
||||||||||||
(in thousands of U.S. dollars) |
|
2024 |
|
% |
|
2023 |
|
% |
|
2024 |
|
% |
|
2023 |
|
% |
Total revenue |
|
470,621 |
|
|
|
379,472 |
|
|
|
939,230 |
|
|
|
750,298 |
|
|
Fuel surcharge |
|
(28,228) |
|
|
|
(17,705) |
|
|
|
(54,932) |
|
|
|
(33,280) |
|
|
Revenue |
|
442,393 |
|
100.0% |
|
361,767 |
|
100.0% |
|
884,298 |
|
100.0% |
|
717,018 |
|
100.0% |
Materials and services expenses (net of fuel |
|
284,076 |
|
64.2% |
|
257,510 |
|
71.2% |
|
574,044 |
|
64.9% |
|
510,205 |
|
71.2% |
Personnel expenses |
|
67,329 |
|
15.2% |
|
35,482 |
|
9.8% |
|
138,505 |
|
15.7% |
|
70,834 |
|
9.9% |
Other operating expenses |
|
25,482 |
|
5.8% |
|
25,626 |
|
7.1% |
|
50,843 |
|
5.7% |
|
51,343 |
|
7.2% |
Depreciation of property and equipment |
|
2,014 |
|
0.5% |
|
551 |
|
0.2% |
|
3,957 |
|
0.4% |
|
939 |
|
0.1% |
Depreciation of right-of-use assets |
|
4,543 |
|
1.0% |
|
3,889 |
|
1.1% |
|
9,176 |
|
1.0% |
|
7,712 |
|
1.1% |
Amortization of intangible assets |
|
8,351 |
|
1.9% |
|
5,912 |
|
1.6% |
|
17,042 |
|
1.9% |
|
11,484 |
|
1.6% |
Gain on sale of rolling stock and equipment |
|
8 |
|
0.0% |
|
(94) |
|
-0.0% |
|
4 |
|
0.0% |
|
(100) |
|
-0.0% |
Gain on derecognition of right-of-use assets |
|
- |
|
- |
|
(2) |
|
-0.0% |
|
(9) |
|
-0.0% |
|
(2) |
|
-0.0% |
Gain on sale of land and building |
|
— |
|
— |
|
— |
|
— |
|
(36) |
|
-0.0% |
|
— |
|
— |
Operating income |
|
50,590 |
|
11.4% |
|
32,893 |
|
9.1% |
|
90,772 |
|
10.3% |
|
64,603 |
|
9.0% |
Adjusted EBITDA1 |
|
65,498 |
|
14.8% |
|
43,245 |
|
12.0% |
|
120,911 |
|
13.7% |
|
84,738 |
|
11.8% |
Return on invested capital1 |
|
20.5% |
|
|
|
17.9% |
|
|
|
|
|
|
|
|
|
|
1 This is a non-IFRS measure. For a reconciliation, refer to the “Non-IFRS financial measures” section below.
Revenue
For the three months ended June 30, 2024, revenue increased by $80.6 million, or 22%, from $361.8 million in 2023 to $442.4 million. The increase was due to contributions from business acquisitions of $140.0 million partially offset by a decrease in revenue from existing operations of $59.4 million, mostly attributable to the 3PL volumes.
For the six-month period ended June 30, 2024, revenue increased by $167.3 million, or 23%, from $717.0 million in 2023 to $884.3 million. The increase was due to contributions from business acquisitions of $282.0 million partially offset by a decrease in revenue from existing operations of $114.8 million, mostly attributable to the 3PL volumes.
Approximately 84% (2023 – 78%) of the Logistics segment’s revenues in the quarter were generated from operations in the U.S. and approximately 16% (2023 – 22%) were generated from operations in Canada.
13
Management’s Discussion and Analysis
Operating expenses
For the three months ended June 30, 2024, total operating expenses, net of fuel surcharge increased by $62.9 million, or 19% relative to the same prior year period, from $328.9 million to $391.8 million. The increase in total operating expenses, net of fuel surcharge, was mainly attributable to $118.4 million from business acquisitions, partially offset by a decrease in existing operations of $55.4 million. Materials and services expenses increased by $26.6 million, of which $75.0 million comes from business acquisitions, offset by a $50.5 million decrease related to the 3PL volume. Personnel expenses increased $31.9 million, mainly due to business acquisitions of $36.0 million offset partially by a reduction to headcount and commissions in some divisions.
For the six-month period ended June 30, 2024, total operating expenses, net of fuel surcharge, increased by $141.1 million, or 22%, from $652.4 million to $793.5 million. The increase in total operating expenses, net of fuel surcharge, was mostly from business acquisitions of $243.9 million partially offset by a decrease in existing operations of $102.8 million. Materials and services expenses increased by $63.8 million from which $154.4 million comes from business acquisition offset by $101.7 million decrease related to the 3PL volume. Personnel expenses increased $67.7 million, mainly due to business acquisitions of $73.6 million offset partially by a reduction to headcount and commissions in some divisions.
Operating income
Operating income for the three months ended June 30, 2024, increased by $17.7 million, or 54%, from $32.9 million to $50.6 million. The increase was due primarily to acquisitions.
For the six-month period ended June 30, 2024, operating income increased by $26.2 million, or 41%. The increase was due to $38.1 million in contributions from business acquisitions, offset by a $12.0 million decrease in existing operations, mainly due to a decrease in volume.
The return on invested capital of 20.5% increased from 17.9% in the same prior year period.
LIQUIDITY AND CAPITAL RESOURCES
Sources and uses of cash
(unaudited) |
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Sources of cash: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net cash from operating activities |
|
|
248,542 |
|
|
|
200,386 |
|
|
|
449,231 |
|
|
|
432,520 |
|
Proceeds from sale of property and equipment |
|
|
19,553 |
|
|
|
19,465 |
|
|
|
32,323 |
|
|
|
44,180 |
|
Proceeds from sale of assets held for sale |
|
|
2,193 |
|
|
|
2,380 |
|
|
|
3,436 |
|
|
|
17,486 |
|
Net variance in cash and bank indebtedness |
|
|
878,304 |
|
|
|
— |
|
|
|
318,936 |
|
|
|
— |
|
Net proceeds from long-term debt |
|
|
— |
|
|
|
27,787 |
|
|
|
493,901 |
|
|
|
14,292 |
|
Others |
|
|
8,028 |
|
|
|
88,527 |
|
|
|
29,797 |
|
|
|
98,059 |
|
Total sources |
|
|
1,156,620 |
|
|
|
338,545 |
|
|
|
1,327,624 |
|
|
|
606,537 |
|
Uses of cash: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Purchases of property and equipment |
|
|
118,861 |
|
|
|
84,152 |
|
|
|
196,400 |
|
|
|
160,400 |
|
Business combinations, net of cash acquired |
|
|
805,260 |
|
|
|
30,309 |
|
|
|
914,221 |
|
|
|
115,052 |
|
Net variance in cash and bank indebtedness |
|
|
— |
|
|
|
42,863 |
|
|
|
— |
|
|
|
32,246 |
|
Net repayment of long-term debt |
|
|
113,836 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Repayment of lease liabilities |
|
|
44,730 |
|
|
|
31,229 |
|
|
|
79,306 |
|
|
|
62,564 |
|
Dividends paid |
|
|
33,272 |
|
|
|
30,637 |
|
|
|
66,904 |
|
|
|
60,956 |
|
Repurchase of own shares |
|
|
34,179 |
|
|
|
112,839 |
|
|
|
34,179 |
|
|
|
118,835 |
|
Others |
|
|
6,482 |
|
|
|
6,516 |
|
|
|
36,614 |
|
|
|
56,484 |
|
Total usage |
|
|
1,156,620 |
|
|
|
338,545 |
|
|
|
1,327,624 |
|
|
|
606,537 |
|
Cash flow from operating activities
For the six month period ended June 30, 2024, net cash from operating activities increased by 4% to $449.2 million from $432.5 million in 2023.
14
Management’s Discussion and Analysis
Cash flow used in investing activities
Property and equipment
The following table presents the additions of property and equipment by category for the three- and six-month periods ended June 30, 2024 and 2023.
(unaudited) |
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Additions to property and equipment: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Purchases as stated on cash flow statements |
|
|
118,861 |
|
|
|
84,152 |
|
|
|
196,400 |
|
|
|
160,400 |
|
Non-cash adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,316 |
) |
|
|
|
118,861 |
|
|
|
84,152 |
|
|
|
196,400 |
|
|
|
159,084 |
|
Additions by category: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Land and buildings |
|
|
7,412 |
|
|
|
13,875 |
|
|
|
33,379 |
|
|
|
27,447 |
|
Rolling stock |
|
|
103,653 |
|
|
|
65,811 |
|
|
|
143,981 |
|
|
|
122,350 |
|
Equipment |
|
|
7,796 |
|
|
|
4,466 |
|
|
|
19,040 |
|
|
|
9,287 |
|
|
|
|
118,861 |
|
|
|
84,152 |
|
|
|
196,400 |
|
|
|
159,084 |
|
The Company invests in new equipment to maintain its quality of service while minimizing maintenance costs. Its capital expenditures reflect the level of reinvestment required to keep its equipment in good order and to maintain a strategic allocation of its capital resources.
In the normal course of activities, the Company constantly renews its rolling stock equipment, generating regular proceeds and gain or loss on disposition. The following table indicates the proceeds and gains or losses from sale of property and equipment and assets held for sale by category for the three- and six-month periods ended June 30, 2024 and 2023.
(unaudited) |
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Proceeds by category: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Land and buildings |
|
|
1,450 |
|
|
|
2,374 |
|
|
|
1,489 |
|
|
|
17,458 |
|
Rolling stock |
|
|
20,281 |
|
|
|
19,471 |
|
|
|
34,255 |
|
|
|
44,083 |
|
Equipment |
|
|
15 |
|
|
|
— |
|
|
|
15 |
|
|
|
125 |
|
|
|
|
21,746 |
|
|
|
21,845 |
|
|
|
35,759 |
|
|
|
61,666 |
|
Gains (losses) by category: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Land and buildings |
|
|
256 |
|
|
|
295 |
|
|
|
293 |
|
|
|
6,525 |
|
Rolling stock |
|
|
(1,372 |
) |
|
|
3,592 |
|
|
|
2,645 |
|
|
|
11,779 |
|
Equipment |
|
|
2,044 |
|
|
|
(5 |
) |
|
|
2,016 |
|
|
|
41 |
|
|
|
|
928 |
|
|
|
3,882 |
|
|
|
4,954 |
|
|
|
18,345 |
|
Business acquisitions
For the six-month period ended June 30, 2024, cash used in business acquisitions, net of cash acquired, totaled $914.2 million to acquire eight businesses. Daseke was acquired for $770.7 million, net of cash and cash equivalents, and the assumption of $314.7 million of debt. Refer to the section of this report entitled “2024 business acquisitions". Further information can be found in note 5 of the June 30, 2024, unaudited condensed consolidated interim financial statements.
Purchase and sale of investments
For the six-month period ended June 30, 2024, proceeds of $19.1 million were received from the sale of investments as compared to $89.2 million received in 2023. These investments were previously elected to be measured at fair value through OCI.
Cash flow used in financing activities
Debt
On March 22, 2024, the Group amended its revolving credit facility, including the addition of a $500.0 million term loan and an extension. Under the new amendment, the revolving credit facility was extended to March 22, 2027. The new agreement also provides the Company with a non-revolving term loan for $500.0 million maturing in 1 to 3 years, $100.0 million each in year one and year two, and $300.0 million in year three. Based on certain ratios, the interest rate on the term loan is the sum of SOFR, plus an applicable margin, which can vary between 128 basis points and 190 basis points. The applicable margin on the credit facility is currently 1.4%. Deferred financing fees of $1.3 million were recognized on the increase.
15
Management’s Discussion and Analysis
NCIB on common shares
Pursuant to the renewal of the normal course issuer bid (“NCIB”), which began on November 2, 2023, and ends on November 1, 2024, the Company is authorized to repurchase for cancellation up to a maximum of 7,161,046 of its common shares under certain conditions. As at June 30, 2024, and since the inception of this NCIB, the Company has repurchased and cancelled 1,035,140 common shares.
For the three-month period ended June 30, 2024, the Company repurchased 250,000 common shares (as compared to 1,050,100 during the same period in 2023) at a weighted average price of $136.72 (as compared to $107.46 in the prior year period) for a total purchase price of $34.2 million (as compared to $112.8 million in the prior year period).
For the six-month period ended June 30, 2024, the Company repurchased 250,000 common shares (as compared to 1,109,900 during the same period in 2023) at a weighted average price of $136.72 (as compared to $107.07 in the prior year period) for a total purchase price of $34.2 million (as compared to $118.8 million in the prior year period).
Free cash flow1
(unaudited) |
|
Three months ended |
|
|
Six months ended |
|
||||||||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
||||||
Net cash from operating activities |
|
|
248,542 |
|
|
|
200,386 |
|
|
|
247,825 |
|
|
|
449,231 |
|
|
|
432,520 |
|
|
|
385,516 |
|
Additions to property and equipment |
|
|
(118,861 |
) |
|
|
(84,152 |
) |
|
|
(74,237 |
) |
|
|
(196,400 |
) |
|
|
(160,400 |
) |
|
|
(164,072 |
) |
Proceeds from sale of property and equipment |
|
|
19,553 |
|
|
|
19,465 |
|
|
|
44,071 |
|
|
|
32,323 |
|
|
|
44,180 |
|
|
|
87,986 |
|
Proceeds from sale of assets held for sale |
|
|
2,193 |
|
|
|
2,380 |
|
|
|
91,928 |
|
|
|
3,436 |
|
|
|
17,486 |
|
|
|
91,928 |
|
Free cash flow |
|
|
151,427 |
|
|
|
138,079 |
|
|
|
309,587 |
|
|
|
288,590 |
|
|
|
333,786 |
|
|
|
401,358 |
|
1 This is a non-IFRS measure. For a reconciliation refer to the “Non-IFRS financial measures” section below. |
|
The Company's objectives when managing its cash flow from operations are to ensure proper capital investment in order to provide stability and competitiveness for its operations, to ensure sufficient liquidity to pursue its growth strategy, and to undertake selective business acquisitions within a sound capital structure and solid financial position.
For the six-month period ended June 30, 2024, the Company generated free cash flow of $288.6 million, compared to $333.8 million in 2023, which represents a year-over-year decrease of $45.2 million. This decrease was due to an increase in additions to property and equipment mostly related to the additions in Daseke as well as reductions in proceeds from the from the sale of property and equipment and assets held for sale of $25.9 million offset partially by an increase in net cash from operating activities of $16.7 million. The decrease in proceeds from the sale of property and equipment was due to a reduction in sales of equipment primarily attributable to a softer equipment resale market. The decrease in proceeds from assets held for sale is due to no properties being sold in 2024 as compared to four in 2023. The increase in net cash from operating activities was primarily due to $67.7 million less in payments for income taxes as there were significant payments made in Q1 2023 for the 2022 income taxes and an increase in provisions net of payments of $33.0 million. These were partially offset by a decrease in non-cash working capital of $111.6 million, resulting primarily from a rise in sales which increased the accounts receivable balance.
Free cash flow conversion1, which measures the level of capital employed to generate earnings, for the six-month period ended June 30, 2024, of 80.1% compares to 84.5% in the same prior year period.
Based on the June 30, 2024, closing share price of $145.16, free cash flow1 generated by the Company in the preceding twelve months ($730.7 million, or $8.64 per share) represented a yield of 5.9%. Based on the June 30, 2023 closing share price of $115.42, free cash flow1 generated by the Company in the preceding twelve months ($813.3 million, or $9.48 per share outstanding) represented a yield of 8.2%.
Financial position
(unaudited) |
|
As at |
|
|
As at |
|
||
Intangible assets |
|
|
2,611,137 |
|
|
|
2,019,301 |
|
Total assets, less intangible assets1 |
|
|
4,837,977 |
|
|
|
4,264,319 |
|
Long-term debt |
|
|
2,685,234 |
|
|
|
1,884,182 |
|
Lease liabilities |
|
|
560,387 |
|
|
|
460,158 |
|
Shareholders' equity |
|
|
2,629,720 |
|
|
|
2,591,410 |
|
1 This is a non-IFRS measure. For a reconciliation refer to the “Non-IFRS financial measures” section below. |
|
As compared to December 31, 2023, the Company’s financial position has been impacted primarily by the $500.0 million of new debt and corresponding cash obtained prior to the end of the quarter for the subsequent business acquisition of Daseke.
16
Management’s Discussion and Analysis
Contractual obligations, commitments, contingencies and off-balance sheet arrangements
The following table indicates the Company’s contractual obligations, excluding purchase commitments, with their respective maturity dates at June 30, 2024, including future interest payments.
(unaudited) |
|
Total |
|
|
Less than |
|
|
1 to 3 |
|
|
3 to 5 |
|
|
After |
|
|||||
Unsecured revolving facility – March 2025-2027 |
|
|
53,998 |
|
|
|
— |
|
|
|
53,998 |
|
|
|
— |
|
|
|
— |
|
Unsecured term loan – March 2027 |
|
|
500,000 |
|
|
|
100,000 |
|
|
|
400,000 |
|
|
|
— |
|
|
|
— |
|
Unsecured debenture – December 2024 |
|
|
146,210 |
|
|
|
146,210 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Unsecured senior notes – December 2026 to October 2043 |
|
|
1,655,000 |
|
|
|
— |
|
|
|
150,000 |
|
|
|
150,000 |
|
|
|
1,355,000 |
|
Conditional sales contracts |
|
|
330,641 |
|
|
|
105,103 |
|
|
|
163,037 |
|
|
|
55,544 |
|
|
|
6,957 |
|
Lease liabilities |
|
|
560,387 |
|
|
|
160,148 |
|
|
|
222,627 |
|
|
|
95,948 |
|
|
|
81,664 |
|
Other long-term debt |
|
|
4,516 |
|
|
|
360 |
|
|
|
4,156 |
|
|
|
— |
|
|
|
— |
|
Interest on debt and lease liabilities |
|
|
885,005 |
|
|
|
118,036 |
|
|
|
261,729 |
|
|
|
137,397 |
|
|
|
367,845 |
|
Total contractual obligations |
|
|
4,135,757 |
|
|
|
629,857 |
|
|
|
1,255,547 |
|
|
|
438,889 |
|
|
|
1,811,466 |
|
On March 22, 2024, the Company amended its revolving credit facility, including the addition of a $500.0 million term loan and an extension. Under the new amendment, the revolving credit facility was extended to March 22, 2027. The new amendment also provides the Company with a non-revolving term loan for $500.0 million maturing in 1 to 3 years, $100.0 million each in year one and year two, and $300.0 million in year three. Based on certain ratios, the interest rate on the term loan is the sum of SOFR, plus an applicable margin, which can vary between 128 basis points and 190 basis points. The applicable margin on the credit facility is currently 1.4%. Deferred financing fees of $1.3 million were recognized on the increase.
The following table indicates the Company’s financial covenants to be maintained under its credit facility. These covenants are measured on a consolidated rolling twelve-month basis and are calculated as prescribed by the credit agreement which, among other things, requires the exclusion of the impact of IFRS 16 Leases:
(unaudited) |
|
Requirements |
|
As at |
|
|
Funded debt-to- EBITDA ratio [ratio of total debt, net of cash, plus letters of credit and some other long-term liabilities to earnings before interest, income tax, depreciation and amortization (“EBITDA”), including last twelve months adjusted EBITDA from business acquisitions] |
|
< 3.50 |
|
|
2.15 |
|
EBITDAR Coverage Ratio [ratio of EBITDAR (EBITDA before rent and including last twelve months adjusted EBITDAR from business acquisitions) to interest and net rent expenses] |
|
> 1.75 |
|
|
5.11 |
|
As at June 30, 2024, the Company had $121.5 million of outstanding letters of credit ($106.2 million on December 31, 2023).
As at June 30, 2024, the Company had $126.2 million of purchase commitments and $55.0 million of purchase orders that the Company intends to enter into a lease (December 31, 2023 – $62.3 million and $44.4 million, respectively).
Dividends and outstanding share data
Dividends
The Company declared $33.9 million in dividends, or $0.40 per common share, in the second quarter of 2024. On July 25, 2024, the Board of Directors approved a quarterly dividend of $0.40 per outstanding common share of the Company’s capital, for an expected aggregate payment of $33.9 million to be paid on October 15, 2024, to shareholders of record at the close of business on September 30, 2024.
Outstanding shares and share-based awards
A total of 84,604,483 common shares were outstanding as at June 30, 2024 (December 31, 2023 – 84,441,733). There was no material change in the Company’s outstanding share capital between June 30, 2024 and July 25, 2024. The average diluted shares for the three months ended June 30, 2024, were 85,124,441 shares as compared to 87,124,817 shares in the same prior year period. This reduction is due to share repurchases and cancellations. The average diluted shares for the six months ended June 30, 2024, were 85,247,393 shares as compared to 87,537,123 shares in the same prior year period.
As at June 30, 2024, the number of outstanding options to acquire common shares issued under the Company’s stock option plan was 377,148 (December 31, 2023 – 789,898) of which 377,148 were exercisable (December 31, 2023 – 789,898). Each stock option entitles the holder to purchase one common share of the Company at an exercise price based on the volume-weighted average trading price of the Company’s shares for the five trading days immediately preceding the effective date of the grant.
As at June 30, 2024, the number of restricted share units (‘’RSUs’’) granted under the Company’s equity incentive plan to its senior employees was 162,160 (December 31, 2023 – 191,469). On February 8, 2024, the Board of Directors approved the grant of 45,850 RSUs under the Company’s equity incentive plan. The RSUs will vest in February of the third year following the grant date. Upon satisfaction of the required service period, the plan provides for settlement of the award through shares. The fair value of the RSUs is determined to be the share price fair value at the date of the grant and is
17
Management’s Discussion and Analysis
recognized as a share-based compensation expense, through contributed surplus, over the vesting period. The fair value of the RSUs granted was $135.00 per unit.
As at June 30, 2024, the number of performance share units (‘’PSUs’’) granted under the Company’s equity incentive plan to its senior employees was 156,978 (December 31, 2023 – 183,792). On February 8, 2024, the Board of Directors approved the grant of 45,850 PSUs under the Company’s equity incentive plan. The PSUs will vest in February of the third year following the grant date. Upon satisfaction of the required service period, the plan provides for settlement of the award through shares. The fair value of the PSUs granted was $156.17 per unit.
Legal proceedings
The Company is involved in litigation arising from the ordinary course of business primarily involving claims for bodily injury and property damage. It is not feasible to predict or determine the outcome of these or similar proceedings. However, the Company believes the ultimate recovery or liability, if any, resulting from such litigation individually or in total, would not materially adversely nor positively affect the Company’s financial condition or performance and, if necessary, has been provided for in the financial statements.
Environmental, Social, Governance
On March 6, 2024 the SEC issued new requirements for climate related disclosures. The new requirements include both qualitative and quantitative disclosures, including climate risks disclosures and scope 1 and 2 emissions reports. The new guidelines do not apply to the Company as an MJDS filer, however, the Company plans to adhere to the SEC guidance once required.
OUTLOOK
The North American economic growth forecast from leading economists remains subdued and uncertain due to a variety of factors including still elevated inflation, uncertainty over interest rates, heightened geopolitical conflicts, global supply chain challenges, labor shortages, the approaching U.S. presidential election and slower growth in many international markets. Despite reduced freight volumes industrywide, TFI International’s diversity across industrial and consumer end markets and multiple modes of transportation, along with the Company’s disciplined approach to operations and various self-help initiatives, helped support results during the second quarter. While the macro outlook remains uncertain, should the freight cycle improve, management believes that its well-timed investments including strategic acquisitions should help drive even stronger future results.
TFI International remains vigilant in its monitoring for new potential risks that could cause further economic disruption, resulting in additional rounds of declining freight volumes and higher costs that could adversely affect TFI’s operating companies and the markets they serve. Uncertainties include but are not limited to changes in diesel prices, geopolitical risks such as the ongoing conflict in the Middle East and war in Ukraine, labor market conditions and related changes in consumer sentiment that can affect end market demand, policy changes surrounding international trade including potential new tariffs, environmental mandates, interest rate policies and changes to the tax code in any jurisdictions in which TFI International operates.
While North American economic uncertainty is likely to continue weighing on freight demand dynamics, management believes the Company remains well positioned to navigate these operating conditions, benefiting from its solid financial foundation and strong cash flow, and its lean cost structure that stems from a longstanding focus on profitability, efficiency, network density, customer service, optimal pricing, revenue per shipment, driver retention and capacity rationalization. TFI is also pursuing material operating improvement opportunities related to the 2021 acquisition of TForce Freight and the 2024 acquisition of Daseke, Inc., and has opportunities to enhance performance within most of its other operations. Longer term, TFI’s diverse industrial exposure through its specialized TL and LTL segments should continue to benefit from a gradual shift toward domestic manufacturing, while its Logistics business segment should benefit from the expansion of e-commerce and domestic truck production.
Regardless of the operating environment, management’s goal is to build shareholder value through consistent adherence to its operating principles, including customer focus that ultimately drives higher volumes and stronger pricing, an asset-light approach, and continual efforts to enhance efficiencies. In addition, TFI International values strong free cash flow generation and ample liquidity with a conservative balance sheet that features primarily fixed rate debt and limited near-term debt maturities. This strong financial footing allows the Company to strategically invest and pursue select, accretive acquisitions even during times of market weakness, while returning excess capital to shareholders when possible.
18
Management’s Discussion and Analysis
SUMMARY OF EIGHT MOST RECENT QUARTERLY RESULTS
(in millions of U.S. dollars, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Q2’24 |
|
|
Q1’24 |
|
|
Q4’23 |
|
|
Q3’23 |
|
|
Q2’23 |
|
|
Q1’23 |
|
|
Q4’22 |
|
|
Q3’22 |
|
||||||||
Total revenue |
|
|
2,264.5 |
|
|
|
1,870.8 |
|
|
|
1,968.7 |
|
|
|
1,911.0 |
|
|
|
1,791.3 |
|
|
|
1,850.2 |
|
|
|
1,956.7 |
|
|
|
2,242.0 |
|
Adjusted EBITDA1 |
|
|
380.1 |
|
|
|
268.4 |
|
|
|
320.9 |
|
|
|
302.5 |
|
|
|
300.3 |
|
|
|
264.2 |
|
|
|
305.0 |
|
|
|
348.2 |
|
Operating income |
|
|
208.1 |
|
|
|
151.6 |
|
|
|
198.3 |
|
|
|
200.6 |
|
|
|
192.4 |
|
|
|
166.4 |
|
|
|
216.9 |
|
|
|
318.4 |
|
Net income |
|
|
117.8 |
|
|
|
92.8 |
|
|
|
131.4 |
|
|
|
133.3 |
|
|
|
128.2 |
|
|
|
111.9 |
|
|
|
153.5 |
|
|
|
245.2 |
|
EPS – basic |
|
|
1.39 |
|
|
|
1.10 |
|
|
|
1.54 |
|
|
|
1.55 |
|
|
|
1.49 |
|
|
|
1.29 |
|
|
|
1.77 |
|
|
|
2.78 |
|
EPS – diluted |
|
|
1.38 |
|
|
|
1.09 |
|
|
|
1.53 |
|
|
|
1.54 |
|
|
|
1.47 |
|
|
|
1.27 |
|
|
|
1.74 |
|
|
|
2.72 |
|
Adjusted net income1 |
|
|
145.6 |
|
|
|
105.5 |
|
|
|
147.0 |
|
|
|
136.0 |
|
|
|
138.9 |
|
|
|
116.5 |
|
|
|
151.8 |
|
|
|
181.2 |
|
Adjusted EPS - |
|
|
1.71 |
|
|
|
1.24 |
|
|
|
1.71 |
|
|
|
1.57 |
|
|
|
1.59 |
|
|
|
1.33 |
|
|
|
1.72 |
|
|
|
2.01 |
|
1 This is a non-IFRS measure. For a reconciliation refer to the “Non-IFRS financial measures” section below. |
|
The differences between the quarters are mainly the result of seasonality (softer in Q1) and business acquisitions. The increase in Q2 2024 is primarily due to the acquisition of Daseke and the increase in Q3 2022 was due to a gain of $75.7 million gain on the sale of CFI.
NON-IFRS FINANCIAL MEASURES
Financial data have been prepared in conformity with IFRS, including the following measures:
Operating expenses: Operating expenses include: a) materials and services expenses, which are primarily costs related to independent contractors and vehicle operation; vehicle operation expenses, which primarily include fuel, repairs and maintenance, vehicle leasing costs, insurance, permits and operating supplies; b) personnel expenses; c) other operating expenses, which are primarily composed of costs related to offices’ and terminals’ rent, taxes, heating, telecommunications, maintenance and security and other general administrative expenses; d) depreciation of property and equipment, depreciation of right-of-use assets, amortization of intangible assets and gain or loss on the sale of rolling stock and equipment, on derecognition of right-of use assets, on sale of business and on sale of land and buildings and assets held for sale; e) bargain purchase gain; and f) impairment of intangible assets.
Operating income (loss): Net income or loss before finance income and costs and income tax expense, as stated in the consolidated financial statements.
This MD&A includes references to certain non-IFRS financial measures as described below. These non-IFRS financial measures are not standardized financial measures under IFRS used to prepare the financial statements of the Company to which the measures relate and might not be comparable to similar financial measures disclosed by other issuers. Accordingly, they should not be considered in isolation, in addition to, nor as a substitute for or superior to, measures of financial performance prepared in accordance with IFRS. The terms and definitions of non-IFRS measures used in this MD&A and a reconciliation of each non-IFRS measure to the most directly comparable IFRS measure are provided below.
Adjusted net income: Net income or loss excluding amortization of intangible assets related to business acquisitions, net change in the fair value and accretion expense of contingent considerations, net change in the fair value of derivatives, net foreign exchange gain or loss, impairment of intangible assets, bargain purchase gain, gain or loss on sale of land and buildings and assets held for sale, impairment on assets held for sale, and gain or loss on the sale of business, directly attributable expense due to the disposal and restructuring from business acquisitions. In presenting an adjusted net income and adjusted EPS, the Company’s intent is to help provide an understanding of what would have been the net income and earnings per share in a context of significant business combinations and excluding specific impacts and to reflect earnings from a strictly operating perspective. The amortization of intangible assets related to business acquisitions comprises amortization expense of customer relationships, trademarks and non-compete agreements accounted for in business combinations and the income tax effects related to this amortization. Management also believes, that in excluding amortization of intangible assets related to business acquisitions, it provides more information on the amortization of intangible asset expense portion, net of tax, that will not have to be replaced to preserve the Company’s ability to generate similar future cash flows. The Company excludes these items because they affect the comparability of its financial results and could potentially distort the analysis of trends in its business performance. Excluding these items does not imply they are necessarily non-recurring. See reconciliation on page 7.
Adjusted earnings per share (adjusted “EPS”) - basic: Adjusted net income divided by the weighted average number of common shares.
Adjusted EPS - diluted: Adjusted net income divided by the weighted average number of diluted common shares.
Adjusted EBITDA: Net income before finance income and costs, income tax expense, depreciation, amortization, impairment of intangible assets, bargain purchase gain, and gain or loss on sale of land and buildings, assets held for sale, sale of business, and gain or loss on disposal of intangible assets and restructuring from business acquisitions. Management believes adjusted EBITDA to be a useful supplemental measure. Adjusted EBITDA is provided to assist in determining the ability of the Company to assess its performance.
19
Management’s Discussion and Analysis
Segmented adjusted EBITDA refers to operating income (loss) before depreciation, amortization, impairment of intangible assets, bargain purchase gain, gain or loss on sale of business, land and buildings, and assets held for sale and gain or loss on disposal of intangible assets. Management believes adjusted EBITDA to be a useful supplemental measure. Adjusted EBITDA is provided to assist in determining the ability of the Company to assess its performance.
Consolidated adjusted EBITDA reconciliation:
(unaudited) |
|
Three months ended |
|
Six months ended |
||||||||
|
|
2024 |
|
2023 |
|
2022 |
|
2024 |
|
2023 |
|
2022 |
Net income |
|
117,769 |
|
128,234 |
|
276,825 |
|
210,616 |
|
240,152 |
|
424,548 |
Net finance costs |
|
47,413 |
|
18,730 |
|
21,537 |
|
74,742 |
|
35,859 |
|
41,726 |
Income tax expense |
|
42,933 |
|
45,453 |
|
92,608 |
|
74,313 |
|
82,808 |
|
144,462 |
Depreciation of property and equipment |
|
87,482 |
|
62,348 |
|
66,378 |
|
151,973 |
|
121,395 |
|
130,825 |
Depreciation of right-of-use assets |
|
45,758 |
|
31,954 |
|
31,297 |
|
81,060 |
|
63,389 |
|
62,821 |
Amortization of intangible assets |
|
19,300 |
|
13,872 |
|
14,130 |
|
36,516 |
|
27,445 |
|
28,391 |
Restructuring from business acquisition |
|
19,748 |
|
— |
|
— |
|
19,748 |
|
— |
|
— |
(Gain) loss on sale of land and buildings |
|
— |
|
40 |
|
1 |
|
— |
|
40 |
|
(43) |
Gain, net of impairment, on sale of assets held for sale |
|
(281) |
|
(340) |
|
(60,876) |
|
(496) |
|
(6,591) |
|
(60,876) |
Adjusted EBITDA |
|
380,122 |
|
300,291 |
|
441,900 |
|
648,472 |
|
564,497 |
|
771,854 |
Segmented adjusted EBITDA reconciliation:
(unaudited) |
|
Three months ended |
|
Six months ended |
||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Less-Than-Truckload* |
|
|
|
|
|
|
|
|
Operating income |
|
109,918 |
|
107,776 |
|
194,949 |
|
193,039 |
Depreciation and amortization |
|
54,557 |
|
48,957 |
|
107,161 |
|
95,241 |
(Gain) loss on sale of land and buildings |
|
— |
|
36 |
|
— |
|
36 |
Gain, net of impairment, on sale of assets held for sale |
|
(274) |
|
(308) |
|
(487) |
|
(3,182) |
Adjusted EBITDA |
|
164,201 |
|
156,461 |
|
301,623 |
|
285,134 |
Truckload |
|
|
|
|
|
|
|
|
Operating income |
|
83,329 |
|
66,183 |
|
124,792 |
|
136,679 |
Depreciation and amortization |
|
81,875 |
|
48,735 |
|
130,821 |
|
96,585 |
(Gain) loss on sale of land and buildings |
|
— |
|
4 |
|
— |
|
4 |
(Gain) loss on sale of assets held for sale |
|
(7) |
|
(32) |
|
27 |
|
(3,409) |
Adjusted EBITDA |
|
165,197 |
|
114,890 |
|
255,640 |
|
229,859 |
Logistics |
|
|
|
|
|
|
|
|
Operating income |
|
50,590 |
|
32,893 |
|
90,772 |
|
64,603 |
Depreciation and amortization |
|
14,908 |
|
10,352 |
|
30,175 |
|
20,135 |
Gain on sale of assets held for sale |
|
— |
|
— |
|
(36) |
|
— |
Adjusted EBITDA |
|
65,498 |
|
43,245 |
|
120,911 |
|
84,738 |
Corporate |
|
|
|
|
|
|
|
|
Operating loss |
|
(35,722) |
|
(14,435) |
|
(50,842) |
|
(35,502) |
Depreciation and amortization |
|
1,200 |
|
130 |
|
1,392 |
|
268 |
Adjusted EBITDA |
|
(34,522) |
|
(14,305) |
|
(49,450) |
|
(35,234) |
* In the second quarter of fiscal 2024, it was determined that Package and Courier operating segment should be aggregated with the Canadian Less-Than-Truckload and U.S. Less-Than-Truckload operating segments, forming the Less-Than-Truckload reportable segment. Comparative information for Less-Than-Truckload reportable segment has been recast to be consistent with current reportable segments. |
Adjusted EBITDA margin is calculated as adjusted EBITDA as a percentage of revenue before fuel surcharge.
Annualized dividend is calculated by annualizing the cash outflow of the most recent dividend issued and dividing by the trailing twelve month free cash flow. Management believes that this measure provides insight on the amount of free cash to be used fund the dividend, and consequently what can be used for other purposes. The annualized dividend as at December 31, 2023 was 17.4%.
Free cash flow: Net cash from operating activities less additions to property and equipment plus proceeds from sale of property and equipment and assets held for sale. Management believes that this measure provides a benchmark to evaluate the performance of the Company in regard to its ability to meet capital requirements. See reconciliation on page 16.
20
Management’s Discussion and Analysis
Free cash flow conversion: Adjusted EBITDA less net capital expenditures, divided by the adjusted EBITDA. Management believes that this measure provides a benchmark to evaluate the performance of the Company in regard to its ability to convert its operating profit into free cash flow.
Free cash flow conversion reconciliation:
(unaudited) |
|
Three months ended |
|
Six months ended |
||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Net income |
|
117,769 |
|
128,234 |
|
210,616 |
|
240,152 |
Net finance costs |
|
47,413 |
|
18,730 |
|
74,742 |
|
35,859 |
Income tax expense |
|
42,933 |
|
45,453 |
|
74,313 |
|
82,808 |
Depreciation of property and equipment |
|
87,482 |
|
62,348 |
|
151,973 |
|
121,395 |
Depreciation of right-of-use assets |
|
45,758 |
|
31,954 |
|
81,060 |
|
63,389 |
Amortization of intangible assets |
|
19,300 |
|
13,872 |
|
36,516 |
|
27,445 |
Restructuring from business acquisition |
|
19,748 |
|
— |
|
19,748 |
|
— |
Loss on sale of land and buildings |
|
— |
|
40 |
|
— |
|
40 |
Gain, net of impairment, on sale assets held for sale |
|
(281) |
|
(340) |
|
(496) |
|
(6,591) |
Adjusted EBITDA |
|
380,122 |
|
300,291 |
|
648,472 |
|
564,497 |
Net capital expenditures |
|
(91,153) |
|
(50,806) |
|
(128,751) |
|
(87,429) |
Adjusted EBITDA less net capital expenditures |
|
288,969 |
|
249,485 |
|
519,721 |
|
477,068 |
Free cash flow conversion |
|
76.0% |
|
83.1% |
|
80.1% |
|
84.5% |
Total assets less intangible assets: Management believes that this presents a more useful basis to evaluate the return on the productive assets. The excluded intangibles relate primarily to intangibles assets acquired through business acquisitions.
(unaudited) |
|
|
|
|
Less- |
|
|
Truckload |
|
|
Logistics |
|
|
Corporate |
|
|
Eliminations |
|
|
Total |
|
|||||||
As at June 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total assets |
|
|
- |
|
|
|
2,744,072 |
|
|
|
3,449,232 |
|
|
|
1,146,768 |
|
|
|
109,042 |
|
|
|
- |
|
|
|
7,449,114 |
|
Intangible assets |
|
|
- |
|
|
|
422,343 |
|
|
|
1,431,031 |
|
|
|
757,713 |
|
|
|
50 |
|
|
|
- |
|
|
|
2,611,137 |
|
Total assets less intangible assets |
|
|
- |
|
|
|
2,321,729 |
|
|
|
2,018,201 |
|
|
|
389,055 |
|
|
|
108,992 |
|
|
|
- |
|
|
|
4,837,977 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
As at December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total assets |
|
|
|
|
|
2,688,854 |
|
|
|
2,004,163 |
|
|
|
1,140,174 |
|
|
|
450,429 |
|
|
|
- |
|
|
|
6,283,620 |
|
|
Intangible assets |
|
|
|
|
|
378,623 |
|
|
|
857,666 |
|
|
|
782,923 |
|
|
|
89 |
|
|
|
- |
|
|
|
2,019,301 |
|
|
Total assets less intangible assets |
|
|
|
|
|
2,310,231 |
|
|
|
1,146,497 |
|
|
|
357,251 |
|
|
|
450,340 |
|
|
|
- |
|
|
|
4,264,319 |
|
|
* In the second quarter of fiscal 2024, it was determined that Package and Courier operating segment should be aggregated with the Canadian Less-Than-Truckload and U.S. Less-Than-Truckload operating segments, forming the Less-Than-Truckload reportable segment. Comparative information for Less-Than-Truckload reportable segment has been recast to be consistent with current reportable segments. |
|
21
Management’s Discussion and Analysis
Net capital expenditures: Additions to rolling stock and equipment, net of proceeds from the sale of rolling stock and equipment and assets held for sale excluding property. Management believes that this measure illustrates the recurring net capital expenditures which are required for the respective period.
(unaudited) |
|
|
|
Less- |
|
|
Truckload |
|
|
Logistics |
|
|
Corporate |
|
|
Eliminations |
|
Total |
|
|||||
Three months ended June 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Additions to rolling stock |
|
|
|
|
38,846 |
|
|
|
63,148 |
|
|
|
1,659 |
|
|
|
- |
|
|
|
|
|
103,653 |
|
Additions to equipment |
|
|
|
|
6,206 |
|
|
|
1,100 |
|
|
|
290 |
|
|
|
200 |
|
|
|
|
|
7,796 |
|
Proceeds from the sale of rolling stock |
|
|
|
|
(6,778 |
) |
|
|
(13,506 |
) |
|
|
3 |
|
|
|
- |
|
|
|
|
|
(20,281 |
) |
Proceeds from the sale of equipment |
|
|
|
|
- |
|
|
|
(15 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
|
(15 |
) |
Net capital expenditures |
|
|
|
|
38,274 |
|
|
|
50,727 |
|
|
|
1,952 |
|
|
|
200 |
|
|
|
|
|
91,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Three months ended June 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Additions to rolling stock |
|
|
|
|
40,657 |
|
|
|
25,154 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
65,811 |
|
Additions to equipment |
|
|
|
|
2,844 |
|
|
|
1,190 |
|
|
|
409 |
|
|
|
23 |
|
|
|
|
|
4,466 |
|
Proceeds from the sale of rolling stock |
|
|
|
|
(8,152 |
) |
|
|
(11,154 |
) |
|
|
(165 |
) |
|
|
- |
|
|
|
|
|
(19,471 |
) |
Proceeds from the sale of equipment |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
Net capital expenditures |
|
|
|
|
35,349 |
|
|
|
15,190 |
|
|
|
244 |
|
|
|
23 |
|
|
|
|
|
50,806 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Six months ended June 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Additions to rolling stock |
|
|
|
|
65,713 |
|
|
|
76,065 |
|
|
|
2,203 |
|
|
|
- |
|
|
|
|
|
143,981 |
|
Additions to equipment |
|
|
|
|
14,808 |
|
|
|
3,489 |
|
|
|
390 |
|
|
|
353 |
|
|
|
|
|
19,040 |
|
Proceeds from the sale of rolling stock |
|
|
|
|
(11,766 |
) |
|
|
(22,437 |
) |
|
|
(52 |
) |
|
|
|
|
|
|
|
(34,255 |
) |
|
Proceeds from the sale of equipment |
|
|
|
|
- |
|
|
|
(15 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
|
(15 |
) |
Net capital expenditures |
|
|
|
|
68,755 |
|
|
|
57,102 |
|
|
|
2,541 |
|
|
|
353 |
|
|
|
|
|
128,751 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Six months ended June 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Additions to rolling stock |
|
|
|
|
88,196 |
|
|
|
34,080 |
|
|
|
74 |
|
|
|
- |
|
|
|
|
|
122,350 |
|
Additions to equipment |
|
|
|
|
5,083 |
|
|
|
3,687 |
|
|
|
442 |
|
|
|
75 |
|
|
|
|
|
9,287 |
|
Proceeds from the sale of rolling stock |
|
|
|
|
(15,139 |
) |
|
|
(28,773 |
) |
|
|
(171 |
) |
|
|
- |
|
|
|
|
|
(44,083 |
) |
Proceeds from the sale of equipment |
|
|
|
|
(111 |
) |
|
|
(14 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
|
(125 |
) |
Net capital expenditures |
|
|
|
|
78,029 |
|
|
|
8,980 |
|
|
|
345 |
|
|
|
75 |
|
|
|
|
|
87,429 |
|
* In the second quarter of fiscal 2024, it was determined that Package and Courier operating segment should be aggregated with the Canadian Less-Than-Truckload and U.S. Less-Than-Truckload operating segments, forming the Less-Than-Truckload reportable segment. Comparative information for Less-Than-Truckload reportable segment has been recast to be consistent with current reportable segments. |
|
Operating margin is calculated as operating income (loss) as a percentage of revenue before fuel surcharge.
Adjusted operating ratio: Operating expenses before gain on sale of business, bargain purchase gain, and gain or loss on sale of land and buildings and assets held for sale, and gain or loss on disposal of intangible assets (“Adjusted operating expenses”), net of fuel surcharge revenue, divided by revenue before fuel surcharge. Although the adjusted operating ratio is not a recognized financial measure defined by IFRS, it is a widely recognized measure in the transportation industry, which the Company believes provides a comparable benchmark for evaluating the Company’s performance. Also, to facilitate the comparison of business level activity and operating costs between periods, the Company compares the revenue before fuel surcharge (“revenue”) and reallocates the fuel surcharge revenue to materials and services expenses within operating expenses.
Consolidated adjusted operating ratio reconciliation:
(unaudited) |
|
Three months ended |
|
Six months ended |
||||||||
|
|
2024 |
|
2023 |
|
2022 |
|
2024 |
|
2023 |
|
2022 |
Operating expenses |
|
2,056,430 |
|
1,598,849 |
|
2,031,347 |
|
3,775,689 |
|
3,282,624 |
|
4,003,100 |
Gain (loss) on sale of land and building |
|
— |
|
(40) |
|
(1) |
|
— |
|
(40) |
|
43 |
Gain, net of impairment, on sale of assets held for sale |
|
281 |
|
340 |
|
60,876 |
|
496 |
|
6,591 |
|
60,876 |
Adjusted operating expenses |
|
2,056,711 |
|
1,599,149 |
|
2,092,222 |
|
3,776,185 |
|
3,289,175 |
|
4,064,019 |
Fuel surcharge revenue |
|
(303,425) |
|
(241,815) |
|
(432,867) |
|
(562,739) |
|
(531,565) |
|
(730,538) |
Adjusted operating expenses, net of fuel surcharge revenue |
|
1,753,286 |
|
1,357,334 |
|
1,659,355 |
|
3,213,446 |
|
2,757,610 |
|
3,333,481 |
Revenue before fuel surcharge |
|
1,961,120 |
|
1,549,451 |
|
1,989,450 |
|
3,572,621 |
|
3,109,878 |
|
3,883,298 |
Adjusted operating ratio |
|
89.4% |
|
87.6% |
|
83.4% |
|
89.9% |
|
88.7% |
|
85.8% |
22
Management’s Discussion and Analysis
Less-Than-Truckload and Truckload reportable segments adjusted operating ratio reconciliation and Truckload operating segments reconciliations:
(unaudited) |
|
Three months ended |
|
Six months ended |
||||
|
|
2024 |
|
2023* |
|
2024 |
|
2023* |
Less-Than-Truckload |
|
|
|
|
|
|
|
|
Total revenue |
|
958,113 |
|
944,850 |
|
1,904,879 |
|
1,937,884 |
Total operating expenses |
|
848,195 |
|
837,074 |
|
1,709,930 |
|
1,744,845 |
Operating income |
|
109,918 |
|
107,776 |
|
194,949 |
|
193,039 |
Operating expenses |
|
848,195 |
|
837,074 |
|
1,709,930 |
|
1,744,845 |
Loss on sale of land and buildings |
|
— |
|
(36) |
|
— |
|
(36) |
Gain, net of impairment, on sale of assets held for sale |
|
274 |
|
308 |
|
487 |
|
3,182 |
Adjusted operating expenses |
|
848,469 |
|
837,346 |
|
1,710,417 |
|
1,747,991 |
Fuel surcharge revenue |
|
(163,955) |
|
(157,163) |
|
(327,200) |
|
(347,648) |
Adjusted operating expenses, net of fuel surcharge revenue |
|
684,514 |
|
680,183 |
|
1,383,217 |
|
1,400,343 |
Revenue before fuel surcharge |
|
794,158 |
|
787,687 |
|
1,577,679 |
|
1,590,236 |
Adjusted operating ratio |
|
86.2% |
|
86.4% |
|
87.7% |
|
88.1% |
Less-Than-Truckload - Revenue before fuel surcharge |
|
|
|
|
|
|
|
|
U.S. based LTL |
|
547,621 |
|
549,726 |
|
1,099,262 |
|
1,119,173 |
Canadian based LTL |
|
143,906 |
|
127,936 |
|
278,824 |
|
252,748 |
Package and Courier |
|
108,565 |
|
115,588 |
|
211,745 |
|
228,148 |
Eliminations |
|
(5,934) |
|
(5,563) |
|
(12,152) |
|
(9,833) |
|
|
794,158 |
|
787,687 |
|
1,577,679 |
|
1,590,236 |
Less-Than-Truckload - Fuel surcharge revenue |
|
|
|
|
|
|
|
|
U.S. based LTL |
|
100,775 |
|
99,317 |
|
204,287 |
|
220,156 |
Canadian based LTL |
|
36,996 |
|
32,055 |
|
72,404 |
|
70,278 |
Package and Courier |
|
27,180 |
|
26,651 |
|
52,644 |
|
59,295 |
Eliminations |
|
(996) |
|
(860) |
|
(2,135) |
|
(2,081) |
|
|
163,955 |
|
157,163 |
|
327,200 |
|
347,648 |
Less-Than-Truckload - Operating income (loss) |
|
|
|
|
|
|
|
|
U.S. based LTL |
|
50,785 |
|
47,017 |
|
91,906 |
|
74,347 |
Canadian based LTL |
|
35,093 |
|
33,655 |
|
60,848 |
|
64,265 |
Package and Courier |
|
24,043 |
|
27,104 |
|
42,197 |
|
54,427 |
|
|
109,921 |
|
107,776 |
|
194,951 |
|
193,039 |
U.S. based LTL |
|
|
|
|
|
|
|
|
Operating expenses** |
|
597,611 |
|
602,026 |
|
1,211,643 |
|
1,264,982 |
Gain, net of impairment, on sale of assets held for sale |
|
274 |
|
272 |
|
487 |
|
3,146 |
Adjusted operating expenses |
|
597,885 |
|
602,298 |
|
1,212,130 |
|
1,268,128 |
Fuel surcharge revenue |
|
(100,775) |
|
(99,317) |
|
(204,287) |
|
(220,156) |
Adjusted operating expenses, net of fuel surcharge |
|
497,110 |
|
502,981 |
|
1,007,843 |
|
1,047,972 |
Revenue before fuel surcharge |
|
547,621 |
|
549,726 |
|
1,099,262 |
|
1,119,173 |
Adjusted operating ratio |
|
90.8% |
|
91.5% |
|
91.7% |
|
93.6% |
Canadian based LTL |
|
|
|
|
|
|
|
|
Operating expenses** |
|
145,809 |
|
126,336 |
|
290,380 |
|
258,761 |
Fuel surcharge revenue |
|
(36,996) |
|
(32,055) |
|
(72,404) |
|
(70,278) |
Adjusted operating expenses, net of fuel surcharge |
|
108,813 |
|
94,281 |
|
217,976 |
|
188,483 |
Revenue before fuel surcharge |
|
143,906 |
|
127,936 |
|
278,824 |
|
252,748 |
Adjusted operating ratio |
|
75.6% |
|
73.7% |
|
78.2% |
|
74.6% |
Package and Courier |
|
|
|
|
|
|
|
|
Operating expenses** |
|
111,702 |
|
115,135 |
|
222,192 |
|
233,016 |
Fuel surcharge revenue |
|
(27,180) |
|
(26,651) |
|
(52,644) |
|
(59,295) |
Adjusted operating expenses, net of fuel surcharge |
|
84,522 |
|
88,484 |
|
169,548 |
|
173,721 |
Revenue before fuel surcharge |
|
108,565 |
|
115,588 |
|
211,745 |
|
228,148 |
Adjusted operating ratio |
|
77.9% |
|
76.6% |
|
80.1% |
|
76.1% |
* In the second quarter of fiscal 2024, it was determined that Package and Courier operating segment should be aggregated with the Canadian Less-Than-Truckload and U.S. Less-Than-Truckload operating segments, forming the Less-Than-Truckload reportable segment. Comparative information for Less-Than-Truckload reportable segment has been recast to be consistent with current reportable segments. |
** Operating expenses excluding intra LTL eliminations
23
Management’s Discussion and Analysis
Less-Than-Truckload and Truckload reportable segments adjusted operating ratio reconciliation and Truckload operating segments reconciliations (continued):
(unaudited) |
|
Three months ended |
|
|
Six months ended |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Truckload |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total revenue |
|
|
851,914 |
|
|
|
479,779 |
|
|
|
1,321,508 |
|
|
|
979,874 |
|
Total operating expenses |
|
|
768,585 |
|
|
|
413,596 |
|
|
|
1,196,716 |
|
|
|
843,195 |
|
Operating income |
|
|
83,329 |
|
|
|
66,183 |
|
|
|
124,792 |
|
|
|
136,679 |
|
Operating expenses |
|
|
768,585 |
|
|
|
413,596 |
|
|
|
1,196,716 |
|
|
|
843,195 |
|
Loss on sale of land and buildings |
|
|
— |
|
|
|
(4 |
) |
|
|
— |
|
|
|
(4 |
) |
Gain (loss) on sale of assets held for sale |
|
|
7 |
|
|
|
32 |
|
|
|
(27 |
) |
|
|
3,409 |
|
Adjusted operating expenses |
|
|
768,592 |
|
|
|
413,624 |
|
|
|
1,196,689 |
|
|
|
846,600 |
|
Fuel surcharge revenue |
|
|
(114,227 |
) |
|
|
(69,099 |
) |
|
|
(186,090 |
) |
|
|
(155,069 |
) |
Adjusted operating expenses, net of fuel surcharge revenue |
|
|
654,365 |
|
|
|
344,525 |
|
|
|
1,010,599 |
|
|
|
691,531 |
|
Revenue before fuel surcharge |
|
|
737,687 |
|
|
|
410,680 |
|
|
|
1,135,418 |
|
|
|
824,805 |
|
Adjusted operating ratio |
|
|
88.7 |
% |
|
|
83.9 |
% |
|
|
89.0 |
% |
|
|
83.8 |
% |
Truckload - Revenue before fuel surcharge |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Canadian based Conventional TL |
|
|
75,755 |
|
|
|
77,389 |
|
|
|
154,237 |
|
|
|
154,989 |
|
Specialized TL |
|
|
664,519 |
|
|
|
335,450 |
|
|
|
985,685 |
|
|
|
673,747 |
|
Eliminations |
|
|
(2,587 |
) |
|
|
(2,159 |
) |
|
|
(4,504 |
) |
|
|
(3,931 |
) |
|
|
|
737,687 |
|
|
|
410,680 |
|
|
|
1,135,418 |
|
|
|
824,805 |
|
Truckload - Fuel surcharge revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Canadian based Conventional TL |
|
|
13,731 |
|
|
|
12,367 |
|
|
|
27,915 |
|
|
|
28,082 |
|
Specialized TL |
|
|
100,853 |
|
|
|
57,006 |
|
|
|
158,757 |
|
|
|
127,488 |
|
Eliminations |
|
|
(357 |
) |
|
|
(274 |
) |
|
|
(582 |
) |
|
|
(501 |
) |
|
|
|
114,227 |
|
|
|
69,099 |
|
|
|
186,090 |
|
|
|
155,069 |
|
Truckload - Operating income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Canadian based Conventional TL |
|
|
8,103 |
|
|
|
12,143 |
|
|
|
15,048 |
|
|
|
26,760 |
|
Specialized TL |
|
|
75,223 |
|
|
|
54,040 |
|
|
|
109,742 |
|
|
|
109,919 |
|
|
|
|
83,326 |
|
|
|
66,183 |
|
|
|
124,790 |
|
|
|
136,679 |
|
Canadian based Conventional TL |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses* |
|
|
81,383 |
|
|
|
77,613 |
|
|
|
167,104 |
|
|
|
156,311 |
|
Fuel surcharge revenue |
|
|
(13,731 |
) |
|
|
(12,367 |
) |
|
|
(27,915 |
) |
|
|
(28,082 |
) |
Adjusted operating expenses, net of fuel surcharge revenue |
|
|
67,652 |
|
|
|
65,246 |
|
|
|
139,189 |
|
|
|
128,229 |
|
Revenue before fuel surcharge |
|
|
75,755 |
|
|
|
77,389 |
|
|
|
154,237 |
|
|
|
154,989 |
|
Adjusted operating ratio |
|
|
89.3 |
% |
|
|
84.3 |
% |
|
|
90.2 |
% |
|
|
82.7 |
% |
Specialized TL |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses* |
|
|
690,149 |
|
|
|
338,416 |
|
|
|
1,034,700 |
|
|
|
691,316 |
|
Loss on sale of land and buildings |
|
|
— |
|
|
|
(4 |
) |
|
|
— |
|
|
|
(4 |
) |
Gain (loss) on sale of assets held for sale |
|
|
7 |
|
|
|
32 |
|
|
|
(27 |
) |
|
|
3,409 |
|
Adjusted operating expenses |
|
|
690,156 |
|
|
|
338,444 |
|
|
|
1,034,673 |
|
|
|
694,721 |
|
Fuel surcharge revenue |
|
|
(100,853 |
) |
|
|
(57,006 |
) |
|
|
(158,757 |
) |
|
|
(127,488 |
) |
Adjusted operating expenses, net of fuel surcharge revenue |
|
|
589,303 |
|
|
|
281,438 |
|
|
|
875,916 |
|
|
|
567,233 |
|
Revenue before fuel surcharge |
|
|
664,519 |
|
|
|
335,450 |
|
|
|
985,685 |
|
|
|
673,747 |
|
Adjusted operating ratio |
|
|
88.7 |
% |
|
|
83.9 |
% |
|
|
88.9 |
% |
|
|
84.2 |
% |
* Operating expenses excluding intra TL eliminations |
|
|
|
|
|
|
|
|
|
|
|
|
24
Management’s Discussion and Analysis
Return on invested capital (“ROIC”): Management believes ROIC at the segment level is a useful measure in the efficiency in the use of capital funds. The Company calculates ROIC as segment operating income net of exclusions, after tax, divided by the segment average invested capital. Operating income net of exclusions, after tax, is calculated as the trailing twelve months of operating income before bargain purchase gain, gain or loss on the sale of land and buildings and assets held for sale, and amortization of intangible assets, after tax using the statutory tax rate of the Company. Average invested capital is calculated as total assets, net of trade and other payables, current taxes payable and provisions averaged between the beginning and ending balance over a twelve-month period.
Return on invested capital segment reconciliation: |
|
|||||||
|
|
|
|
|
|
|
||
(unaudited) |
|
As at |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Package and Courier |
|
|
|
|
|
|
||
Operating income |
|
|
102,130 |
|
|
|
125,848 |
|
Loss on sale of assets held for sale |
|
|
7 |
|
|
|
— |
|
Amortization of intangible assets |
|
|
627 |
|
|
|
632 |
|
Operating income, net of exclusions |
|
|
102,764 |
|
|
|
126,480 |
|
Income tax |
|
|
26.5 |
% |
|
|
26.5 |
% |
Operating income net of exclusions, after tax |
|
|
75,532 |
|
|
|
92,963 |
|
Intangible assets |
|
|
177,976 |
|
|
|
184,087 |
|
Total assets, excluding intangible assets |
|
|
172,816 |
|
|
|
166,464 |
|
less: Trade and other payables, income taxes payable and provisions |
|
|
(39,939 |
) |
|
|
(36,638 |
) |
Total invested capital, current year |
|
|
310,853 |
|
|
|
313,913 |
|
Intangible assets, prior year |
|
|
184,087 |
|
|
|
189,914 |
|
Total assets, excluding intangible assets, prior year |
|
|
166,464 |
|
|
|
188,106 |
|
less: Trade and other payables, income taxes payable and provisions, prior year |
|
|
(36,638 |
) |
|
|
(47,182 |
) |
Total invested capital, prior year |
|
|
313,913 |
|
|
|
330,838 |
|
Average invested capital |
|
|
312,383 |
|
|
|
322,376 |
|
Return on invested capital |
|
|
24.2 |
% |
|
|
28.8 |
% |
Less-Than-Truckload - Canadian based LTL |
|
|
|
|
|
|
||
Operating income |
|
|
120,781 |
|
|
|
131,014 |
|
(Gain) loss on sale of assets held for sale |
|
|
3 |
|
|
|
(40 |
) |
Amortization of intangible assets |
|
|
7,646 |
|
|
|
7,207 |
|
Operating income, net of exclusions |
|
|
128,430 |
|
|
|
138,181 |
|
Income tax |
|
|
26.5 |
% |
|
|
26.5 |
% |
Operating income net of exclusions, after tax |
|
|
94,396 |
|
|
|
101,563 |
|
Intangible assets |
|
|
174,541 |
|
|
|
162,729 |
|
Total assets, excluding intangible assets |
|
|
413,438 |
|
|
|
361,612 |
|
less: Trade and other payables, income taxes payable and provisions |
|
|
(63,830 |
) |
|
|
(57,458 |
) |
Total invested capital, current year |
|
|
524,149 |
|
|
|
466,883 |
|
Intangible assets, prior year |
|
|
162,729 |
|
|
|
174,782 |
|
Total assets, excluding intangible assets, prior year |
|
|
361,612 |
|
|
|
387,877 |
|
less: Trade and other payables, income taxes payable and provisions, prior year |
|
|
(57,458 |
) |
|
|
(68,314 |
) |
Total invested capital, prior year |
|
|
466,883 |
|
|
|
494,345 |
|
Average invested capital |
|
|
495,516 |
|
|
|
480,614 |
|
Return on invested capital |
|
|
19.1 |
% |
|
|
21.1 |
% |
25
Management’s Discussion and Analysis
Return on invested capital segment reconciliation (continued): |
|
|||||||
|
|
|
|
|
|
|
||
(unaudited) |
|
As at |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Truckload - Canadian based Conventional TL |
|
|
|
|
|
|
||
Operating income |
|
|
33,292 |
|
|
|
76,584 |
|
Gain on sale of assets held for sale |
|
|
— |
|
|
|
(15,485 |
) |
Amortization of intangible assets |
|
|
2,252 |
|
|
|
1,983 |
|
Operating income, net of exclusions |
|
|
35,544 |
|
|
|
63,082 |
|
Income tax |
|
|
26.5 |
% |
|
|
26.5 |
% |
Operating income net of exclusions, after tax |
|
|
26,125 |
|
|
|
46,365 |
|
Intangible assets |
|
|
120,967 |
|
|
|
110,512 |
|
Total assets, excluding intangible assets |
|
|
202,639 |
|
|
|
201,606 |
|
less: Trade and other payables, income taxes payable and provisions |
|
|
(24,192 |
) |
|
|
(21,488 |
) |
Total invested capital, current year |
|
|
299,414 |
|
|
|
290,630 |
|
Intangible assets, prior year |
|
|
110,512 |
|
|
|
102,874 |
|
Total assets, excluding intangible assets, prior year |
|
|
201,606 |
|
|
|
177,575 |
|
less: Trade and other payables, income taxes payable and provisions, prior year |
|
|
(21,488 |
) |
|
|
(26,569 |
) |
Total invested capital, prior year |
|
|
290,630 |
|
|
|
253,880 |
|
Average invested capital |
|
|
295,022 |
|
|
|
272,255 |
|
Return on invested capital |
|
|
8.9 |
% |
|
|
17.0 |
% |
Truckload - Specialized TL |
|
|
|
|
|
|
||
Operating income |
|
|
192,212 |
|
|
|
222,836 |
|
Loss on sale of land and buildings |
|
|
— |
|
|
|
3 |
|
Gain on sale of assets held for sale |
|
|
(513 |
) |
|
|
(3,891 |
) |
Amortization of intangible assets |
|
|
22,569 |
|
|
|
20,769 |
|
Operating income, net of exclusions |
|
|
214,268 |
|
|
|
239,717 |
|
Income tax |
|
|
26.5 |
% |
|
|
26.5 |
% |
Operating income net of exclusions, after tax |
|
|
157,487 |
|
|
|
176,192 |
|
Intangible assets |
|
|
1,310,063 |
|
|
|
678,419 |
|
Total assets, excluding intangible assets |
|
|
1,824,275 |
|
|
|
846,215 |
|
less: Trade and other payables, income taxes payable and provisions |
|
|
(251,462 |
) |
|
|
(98,629 |
) |
Total invested capital, current year |
|
|
2,882,876 |
|
|
|
1,426,005 |
|
Intangible assets, prior year |
|
|
678,419 |
|
|
|
646,001 |
|
Total assets, excluding intangible assets, prior year |
|
|
846,215 |
|
|
|
827,968 |
|
less: Trade and other payables, income taxes payable and provisions, prior year |
|
|
(98,629 |
) |
|
|
(121,203 |
) |
Total invested capital, prior year |
|
|
1,426,005 |
|
|
|
1,352,766 |
|
Average invested capital |
|
|
2,154,441 |
|
|
|
1,389,386 |
|
Return on invested capital |
|
|
7.3 |
% |
|
|
12.7 |
% |
Logistics |
|
|
|
|
|
|
||
Operating income |
|
|
186,281 |
|
|
|
127,799 |
|
Gain on sale of assets held for sale |
|
|
(262 |
) |
|
|
— |
|
Amortization of intangible assets |
|
|
32,795 |
|
|
|
22,386 |
|
Operating income, net of exclusions |
|
|
218,814 |
|
|
|
150,185 |
|
Income tax |
|
|
26.5 |
% |
|
|
26.5 |
% |
Operating income net of exclusions, after tax |
|
|
160,828 |
|
|
|
110,386 |
|
Intangible assets |
|
|
757,713 |
|
|
|
529,045 |
|
Total assets, excluding intangible assets |
|
|
389,054 |
|
|
|
252,983 |
|
less: Trade and other payables, income taxes payable and provisions |
|
|
(201,318 |
) |
|
|
(155,856 |
) |
Total invested capital, current year |
|
|
945,449 |
|
|
|
626,172 |
|
Intangible assets, prior year |
|
|
529,045 |
|
|
|
490,002 |
|
Total assets, excluding intangible assets, prior year |
|
|
252,983 |
|
|
|
300,296 |
|
less: Trade and other payables, income taxes payable and provisions, prior year |
|
|
(155,856 |
) |
|
|
(185,647 |
) |
Total invested capital, prior year |
|
|
626,172 |
|
|
|
604,651 |
|
Average invested capital |
|
|
785,811 |
|
|
|
615,412 |
|
Return on invested capital |
|
|
20.5 |
% |
|
|
17.9 |
% |
|
|
26
Management’s Discussion and Analysis
Return on invested capital for US LTL: Management believes ROIC at the segment level is a useful measure in the efficiency in the use of capital funds. The return on invested capital of the U.S. based LTL has been modified to remove the impacts of the bargain purchase gain from the operating income net of exclusions as well as from the average invested capital to align the capital with the acquisition price.
(unaudited) |
|
As at June 30 |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Less-Than-Truckload - U.S. based LTL |
|
|
|
|
|
|
||
Operating income |
|
|
203,787 |
|
|
|
196,353 |
|
Loss on sale of land and buildings |
|
|
— |
|
|
|
36 |
|
Gain on sale of assets held for sale |
|
|
(18,661 |
) |
|
|
(4,217 |
) |
Amortization of intangible assets |
|
|
3,125 |
|
|
|
1,211 |
|
Operating income, net of exclusions |
|
|
188,251 |
|
|
|
193,383 |
|
Income tax |
|
|
26.5 |
% |
|
|
26.5 |
% |
Operating income net of exclusions, after tax |
|
|
138,364 |
|
|
|
142,137 |
|
Intangible assets |
|
|
70,124 |
|
|
|
16,022 |
|
Total assets, excluding intangible assets |
|
|
1,463,585 |
|
|
|
1,449,030 |
|
less: Total liabilities |
|
|
(580,631 |
) |
|
|
(529,027 |
) |
Total invested capital, current year |
|
|
953,078 |
|
|
|
936,025 |
|
Total invested capital, acquisition price |
|
|
838,910 |
|
|
|
838,910 |
|
Average invested capital |
|
|
895,994 |
|
|
|
887,468 |
|
Return on invested capital |
|
|
15.4 |
% |
|
|
16.0 |
% |
27
Management’s Discussion and Analysis
RISKS AND UNCERTAINTIES
The Company’s future results may be affected by a number of factors over many of which the Company has little or no control. The following discussion of risk factors contains forward-looking statements. The following issues, uncertainties and risks, among others, should be considered in evaluating the Company’s business, prospects, financial condition, results of operations and cash flows.
Competition. The Company faces growing competition from other transporters in Canada, the United States and Mexico. These factors, including the following, could impair the Company’s ability to maintain or improve its profitability and could have a material adverse effect on the Company’s results of operations:
Regulation. In Canada, carriers must obtain licenses issued by provincial transport boards in order to carry goods inter-provincially or to transport goods within any province. Licensing from U.S. and Mexican regulatory authorities is also required for the transportation of goods in Canada, the United States, and Mexico. Any change in or violation of existing or future regulations could have an adverse impact on the scope of the Company’s activities. Future laws and regulations may be more stringent, require changes in the Company’s operating practices, influence the demand for transportation services or require the Company to incur significant additional costs. Higher costs incurred by the Company, or by the Company’s suppliers who pass the costs onto the Company through higher supplies and materials pricing, could adversely affect the Company’s results of operations.
In addition to the regulatory regime applicable to operations in Canada, the Company is increasing its operations in the United States, and is therefore increasingly subject to rules and regulations related to the U.S. transportation industry, including regulation from various federal, state and local agencies, including the Department of Transportation (“DOT”) (in part through the Federal Motor Carrier Safety Administration (“FMCSA”)), the Environmental Protection Agency (“EPA”) and the Department of Homeland Security. Drivers must, both in Canada and the United States, comply with safety and fitness regulations, including those relating to drug and alcohol testing, driver safety performance and hours of service. Weight and dimensions, exhaust emissions and fuel efficiency are also subject to government regulation. The Company may also become subject to new or more restrictive regulations relating to
28
Management’s Discussion and Analysis
fuel efficiency, exhaust emissions, hours of service, drug and alcohol testing, ergonomics, on-board reporting of operations, collective bargaining, security at ports, speed limitations, driver training and other matters affecting safety or operating methods.
In the United States, there are currently two methods of evaluating the safety and fitness of carriers: the Compliance, Safety, Accountability (“CSA”) program, which evaluates and ranks fleets on certain safety-related standards by analyzing data from recent safety events and investigation results, and the DOT safety rating, which is based on an on-site investigation and affects a carrier’s ability to operate in interstate commerce. Additionally, the FMCSA has proposed rules in the past that would change the methodologies used to determine carrier safety and fitness.
Under the CSA program, carriers are evaluated and ranked against their peers based on seven categories of safety-related data. The seven categories of safety-related data currently include Unsafe Driving, Hours-of-Service Compliance, Driver Fitness, Controlled Substances/Alcohol, Vehicle Maintenance, Hazardous Materials Compliance and Crash Indicator (such categories known as “BASICs”). Carriers are grouped by category with other carriers that have a similar number of safety events (i.e. crashes, inspections, or violations) and carriers are ranked and assigned a rating percentile or score. If the Company were subject to any such interventions, this could have an adverse effect on the Company’s business, financial condition and results of operations. As a result, the Company’s fleet could be ranked poorly as compared to peer carriers. There is no guarantee that the Company will be able to maintain its current safety ratings or that it will not be subject to interventions in the future. The Company recruits first-time drivers to be part of its fleet, and these drivers may have a higher likelihood of creating adverse safety events under CSA. The occurrence of future deficiencies could affect driver recruitment in the United States by causing high-quality drivers to seek employment with other carriers or limit the pool of available drivers or could cause the Company’s customers to direct their business away from the Company and to carriers with higher fleet safety rankings, either of which would materially adversely affect the Company’s business, financial condition and results of operations. In addition, future deficiencies could increase the Company’s insurance expenses. Additionally, competition for drivers with favorable safety backgrounds may increase, which could necessitate increases in driver-related compensation costs. Further, the Company may incur greater than expected expenses in its attempts to improve unfavorable scores.
In December 2016, the FMCSA issued a final rule establishing a national clearinghouse for drug and alcohol testing results and requiring motor carriers and medical review officers to provide records of violations by commercial drivers of FMCSA drug and alcohol testing requirements. Motor carriers in the United States will be required to query the clearinghouse to ensure drivers and driver applicants do not have violations of federal drug and alcohol testing regulations that prohibit them from operating commercial motor vehicles. The final rule became effective on January 4, 2017, with a compliance date of January 6, 2020. In December 2019, however, the FMCSA announced a final rule extending by three years the date for state driver’s licensing agencies to comply with certain requirements. The December 2016 commercial driver’s license rule required states to request information from the clearinghouse about individuals prior to issuing, renewing, upgrading or transferring a commercial driver’s license. This new action will allow states’ compliance with the requirement, which was set to begin January 2020, to be delayed until January 2023. The compliance date of January 2020 remained in place for all other requirements set forth in the clearinghouse final rule, however. Upon implementation, the rule may reduce the number of available drivers in an already constrained driver market. Pursuant to a new rule finalized by the FMCSA, effective November 2021, states are required to query the clearinghouse when issuing, renewing, transferring, or upgrading a commercial drivers license and must revoke a driver’s commercial driving privileges if such driver is prohibited from driving a motor vehicle for one or more drug or alcohol violations.
In addition, other rules have been proposed or made final by the FMCSA, including (i) a rule requiring the use of speed-limiting devices on heavy-duty tractors to restrict maximum speeds, which was proposed in 2016, and (ii) a rule setting out minimum driver training standards for new drivers applying for commercial driver’s licenses for the first time and to experienced drivers upgrading their licenses or seeking a hazardous materials endorsement, which was made final in December 2016 with a compliance date in February 2020 (FMCSA officials delayed implementation of the final rule by two years). In July 2017, the DOT announced that it would no longer pursue a speed limiter rule, but left open the possibility that it could resume such a pursuit in the future. In May 2021, however, a bill was reintroduced in the U.S. House of Representatives that would require commercial motor vehicles with gross weight exceeding 26,000 pounds to be equipped with a speed limiting device, prohibiting speeds greater than 65 miles per hour. Whether the bill will become law is uncertain. The effect of these rules, to the extent they become effective, could result in a decrease in fleet production and/or driver availability, either of which could materially adversely affect the Company’s business, financial condition and results of operations.
The Company’s subsidiaries with U.S. operating authority currently have a satisfactory DOT rating, which is the highest available rating under the current safety rating scale. If the Company’s subsidiaries with U.S. operating authority were to receive a conditional or unsatisfactory DOT safety rating, it could materially adversely affect the Company’s business, financial condition and results of operations as customer contracts may require a satisfactory DOT safety rating, and a conditional or unsatisfactory rating could materially adversely affect or restrict the Company’s operations and increase the Company’s insurance costs.
The FMCSA has proposed regulations that would modify the existing rating system and the safety labels assigned to motor carriers evaluated by the DOT. Under regulations that were proposed in 2016, the methodology for determining a carrier’s DOT safety rating would be expanded to include the on-road safety performance of the carrier’s drivers and equipment, as well as results obtained from investigations. Exceeding certain thresholds based on such performance or results would cause a carrier to receive an unfit safety rating. The proposed regulations were withdrawn in March 2017, but the FMCSA
29
Management’s Discussion and Analysis
noted that a similar process may be initiated in the future. If similar regulations were enacted and the Company were to receive an unfit or other negative safety rating, the Company’s business would be materially adversely affected in the same manner as if it received a conditional or unsatisfactory safety rating under the current regulations. In addition, poor safety performance could lead to increased risk of liability, increased insurance, maintenance and equipment costs and potential loss of customers, which could materially adversely affect the Company’s business, financial condition and results of operations. The FMCSA has also indicated that it is in the early phases of a new study on the causation of large truck crashes. Although it remains unclear whether such a study will ultimately be completed, the results of such study could spur further proposed and/or final rules regarding safety and fitness in the United States.
From time to time, the FMCSA proposes and implements changes to regulations impacting hours-of-service. Such changes can negatively impact the Company’s productivity and affect its operations and profitability by reducing the number of hours per day or week the Company’s U.S. drivers and independent contractors may operate and/or disrupt the Company’s network. However, in August 2019, the FMCSA issued a proposal to make changes to its hours-of-service rules that would allow U.S. truck drivers more flexibility with their 30-minute rest break and with dividing their time in the sleeper berth. It also would extend by two hours the duty time for U.S. drivers encountering adverse weather, and extend the shorthaul exemption by lengthening the drivers’ maximum on-duty period from 12 hours to 14 hours. In June 2020, the FMCSA adopted a final rule substantially as proposed, which became effective in September 2020. Certain industry groups have challenged these rules in U.S. courts, and it remains unclear what, if anything, will come from such challenges. Any future changes to U.S. hours-of-service regulations could materially and adversely affect the Company’s operations and profitability.
The U.S. National Highway Traffic Safety Administration, the EPA and certain U.S. states, including California, have adopted regulations that are aimed at reducing truck emissions and/or increasing fuel economy of the equipment the Company uses. Certain of these regulations are currently effective, with stricter emission and fuel economy standards becoming effective over the next several years. Other regulations have been proposed in the United States that would similarly increase these standards. U.S. federal and state lawmakers and regulators have also adopted or are considering a variety of other climate-change legal requirements related to carbon emissions and greenhouse gas emissions. These legal requirements could potentially limit carbon emissions within certain states and municipalities in the United States. Certain of these legal requirements restrict the location and amount of time that diesel-powered trucks (like the Company’s) may idle, which may force the Company to purchase on-board power units that do not require the engine to idle or to alter the Company’s drivers’ behavior, which might result in a decrease in productivity and/or an increase in driver turnover. All of these regulations have increased, and may continue to increase, the cost of new trucks and trailers and may require the Company to retrofit certain of its trucks and trailers, may increase its maintenance costs, and could impair equipment productivity and increase the Company’s operating costs, particularly if such costs are not offset by potential fuel savings. The occurrence of any of these adverse effects, combined with the uncertainty as to the reliability of the newly-designed diesel engines and the residual values of the Company’s equipment, could materially adversely affect the Company’s business, financial condition and results of operations. Furthermore, any future regulations that impose restrictions, caps, taxes or other controls on emissions of greenhouse gases could adversely affect the Company’s operations and financial results. The Company cannot predict the extent to which its operations and productivity will be impacted by any future regulations. The Company will continue monitoring its compliance with U.S. federal and state environmental regulations.
In March 2014, the U.S. Ninth Circuit Court of Appeals (the “Ninth Circuit”) held that the application of California state wage and hour laws to interstate truck drivers is not pre-empted by U.S. federal law. The case was appealed to the U.S. Supreme Court, which denied certiorari in May 2015, and accordingly, the Ninth Circuit decision stood. However, in December 2018, the FMCSA granted a petition filed by the American Trucking Associations determining that federal law pre-empts California’s wage and hour laws, and interstate truck drivers are not subject to such laws. The FMCSA’s decision was appealed by labor groups and multiple lawsuits were filed in U.S. courts seeking to overturn the decision. I January 2021, however, the Ninth Circuit upheld the FMCSA’s determination that U.S. federal law does pre-empt California’s meal and rest break laws, as applied to drivers of property-carrying commercial motor vehicles. Other current and future U.S. state and local wage and hour laws, including laws related to employee meal breaks and rest periods, may vary significantly from U.S. federal law. Further, driver piece rate compensation, which is an industry standard, has been attacked as non-compliant with state minimum wage laws. As a result, the Company, along with other companies in the industry, is subject to an uneven patchwork of wage and hour laws throughout the United States. In addition, the uncertainty with respect to the practical application of wage and hour laws are, and in the future may be, resulting in additional costs for the Company and the industry as a whole, and a negative outcome with respect to any of the above-mentioned lawsuits could materially affect the Company. If U.S. federal legislation is not passed pre-empting state and local wage and hour laws, the Company will either need to continue complying with the most restrictive state and local laws across its entire fleet in the United States, or revise its management systems to comply with varying state and local laws. Either solution could result in increased compliance and labor costs, driver turnover, decreased efficiency and increased risk of non-compliance. In April 2016, the Food and Drug Administration (“FDA”) published a final rule establishing requirements for shippers, loaders, carriers by motor vehicle and rail vehicle, and receivers engaged in the transportation of food, to use sanitary transportation practices to ensure the safety of the food they transport as part of the FSMA. This rule sets forth requirements related to (i) the design and maintenance of equipment used to transport food, (ii) the measures taken during food transportation to ensure food safety, (iii) the training of carrier personnel in sanitary food transportation practices, and (iv) maintenance and retention of records of written procedures, agreements, and training related to the foregoing items. These requirements took effect for larger carriers in April 2017 and apply to the Company when it acts as a carrier or as a broker. If the Company is found to be in violation of applicable laws or regulations related to the FSMA or if the Company transports food or goods that are
30
Management’s Discussion and Analysis
contaminated or are found to cause illness and/or death, the Company could be subject to substantial fines, lawsuits, penalties and/or criminal and civil liability, any of which could have a material adverse effect on the Company’s business, financial condition, and results of operations.
Changes in existing regulations and implementation of new regulations, such as those related to trailer size limits, emissions and fuel economy, hours of service, mandating ELDs and drug and alcohol testing in Canada, the United States and Mexico, could increase capacity in the industry or improve the position of certain competitors, either of which could negatively impact pricing and volumes or require additional investments by the Company. The short-term and long-term impacts of changes in legislation or regulations are difficult to predict and could materially adversely affect the Company’s results of operations.
The right to continue to hold applicable licenses and permits is generally subject to maintaining satisfactory compliance with regulatory and safety guidelines, policies and laws. Although the Company is committed to compliance with laws and safety, there is no assurance that it will be in full compliance with them at all times. Consequently, at some future time, the Company could be required to incur significant costs to maintain or improve its compliance record.
United States and Mexican operations. A significant portion of the Company’s revenue is derived from operations in the United States and transportation to and from Mexico. The Company’s international operations are subject to a variety of risks, including fluctuations in foreign currencies, changes in the economic strength or greater volatility in the economies of foreign countries in which the Company does business, difficulties in enforcing contractual rights and intellectual property rights, compliance burdens associated with export and import laws, theft or vandalism, and social, political and economic instability. The Company’s international operations could be adversely affected by restrictions on travel. Additional risks associated with the Company’s international operations include restrictive trade policies, imposition of duties, changes to trade agreements and other treaties, taxes or government royalties by foreign governments, adverse changes in the regulatory environments, including in tax laws and regulations, of the foreign countries in which the Company does business, compliance with anti-corruption and anti-bribery laws, restrictions on the withdrawal of foreign investments, the ability to identify and retain qualified local managers and the challenge of managing a culturally and geographically diverse operation. The Company cannot guarantee compliance with all applicable laws, and violations could result in substantial fines, sanctions, civil or criminal penalties, competitive or reputational harm, litigation or regulatory action and other consequences that might adversely affect the Company’s results of operations.
The current United States Presidential Administration provided informal guidance that it is in favor of certain changes to U.S. tax law, including increasing the corporate tax rate from its current rate of 21%. In the event that the corporate tax rate is increased, the Company’s financial position, and financial results from its United States operations may be adversely affected.
The implementation of tariffs or quotas or changes to certain trade agreements could, among other things, increase the costs of the materials used by the Company’s suppliers to produce new revenue equipment or increase the price of fuel. Such cost increases for the Company’s revenue equipment suppliers would likely be passed on to the Company, and to the extent fuel prices increase, the Company may not be able to fully recover such increases through rate increases or the Company’s fuel surcharge program, either of which could have a material adverse effect on the Company’s business.
The United States-Mexico-Canada Agreement (“USMCA”) entered into effect in July 2020. The USMCA is designed to modernize food and agriculture trade, advance rules of origin for automobiles and trucks, and enhance intellectual property protections, among other matters, according to the Office of the U.S. Trade Representative. It is difficult to predict at this stage what could be the impact of the USMCA on the economy, including the transportation industry. However, given the amount of North American trade that moves by truck it could have a significant impact on supply and demand in the transportation industry, and could adversely impact the amount, movement and patterns of freight transported by the Company.
The U.S. Department of Treasury has broad authority to issue regulations and interpretative guidance that may significantly impact how the Company will apply the law and impact the Company’s results of operations in future periods. The timing and scope of such regulations and interpretative guidance are uncertain. In addition, there is a risk that states within the United States or foreign jurisdictions may amend their tax laws in response to these tax reforms, which could have a material adverse effect on the Company’s results.
In addition, if the Company is unable to maintain its Free and Secure Trade (“FAST”) and U.S. Customs Trade Partnership Against Terrorism (“C-TPAT”) certification statuses, it may have significant border delays, which could cause its cross-border operations to be less efficient than those of competitor carriers that obtain or continue to maintain FAST and C-TPAT certifications.
Operating Environment and Seasonality. The Company is exposed to the following factors, among others, affecting its operating environment:
31
Management’s Discussion and Analysis
The Company’s truck productivity decreases during the winter season because inclement weather impedes operations and some shippers reduce their shipments after the winter holiday season. Revenue may also be adversely affected by inclement weather and holidays, since revenue is directly related to available working days of shippers. At the same time, operating expenses increase and fuel efficiency declines because of engine idling and harsh weather creating higher accident frequency, increased claims and higher equipment repair expenditures. The Company may also suffer from weather-related or other unforeseen events such as tornadoes, hurricanes, blizzards, ice storms, floods, and fires, which may increase in frequency and severity due to climate change, as well as other man-made disasters. These events may disrupt fuel supplies, increase fuel costs, disrupt freight shipments or routes, affect regional economies, damage or destroy the Company’s assets or adversely affect the business or financial condition of the Company’s customers, any of which could materially adversely affect the Company’s results of operations or make the Company’s results of operations more volatile.
General Economic, Credit, and Business Conditions. The Company’s business is subject to general economic, credit, business and regulatory factors that are largely beyond the Company’s control, and which could have a material adverse effect on the Company’s operating results.
The Company’s industry is subject to cyclical pressures, and the Company’s business is dependent on a number of factors that may have a material adverse effect on its results of operations, many of which are beyond the Company’s control. The Company believes that some of the most significant of these factors include (i) excess truck and trailer capacity in the transportation industry in comparison with shipping demand; (ii) declines in the resale value of used equipment; (iii) limited supply and increased cost of new and used equipment; (iv) recruiting and retaining qualified drivers; (v) strikes, work stoppages or work slowdowns at the Company’s facilities or at customer, port, border crossing or other shipping-related facilities; (vi) compliance with ongoing regulatory requirements; (vii) increases in interest rates, fuel taxes, tolls and license and registration fees; and (vii) rising healthcare and insurance and claims costs in the United States; and (ix) the impact of the COVID-19 pandemic.
The Company is also affected by (i) recessionary economic cycles, which tend to be characterized by weak demand and downward pressure on rates; (ii) changes in customers’ inventory levels and in the availability of funding for their working capital; (iii) changes in the way in which the Company’s customers choose to source or utilize the Company’s services; and (iv) downturns in customers’ business cycles, such as retail and manufacturing, where the Company has significant customer concentration. Economic conditions may adversely affect customers and their demand for and ability to pay for the Company’s services. Customers encountering adverse economic conditions represent a greater potential for loss and the Company may be required to increase its allowance for doubtful accounts.
Economic conditions that decrease shipping demand and increase the supply of available trucks and trailers can exert downward pressure on rates and equipment utilization, thereby decreasing asset productivity. The risks associated with these factors are heightened when the economy is weakened. Some of the principal risks during such times include:
The Company is subject to cost increases that are outside the Company’s control that could materially reduce the Company’s profitability if it is unable to increase its rates sufficiently. Such cost increases include, but are not limited to, increases in fuel and energy prices, driver and office employee wages, purchased transportation costs, taxes, interest rates, tolls, license and registration fees, insurance premiums and claims, revenue equipment and related maintenance, and tires and other components. Strikes or other work stoppages at the Company’s service centers or at customer, port, border or other shipping locations, deterioration of Canadian, U.S. or Mexican transportation infrastructure and reduced investment in such infrastructure, or actual or threatened armed conflicts or terrorist attacks, efforts to combat terrorism, military action against a foreign state or group located in a foreign state or heightened security requirements could lead to wear, tear and damage to the Company’s equipment, driver dissatisfaction, reduced economic demand,
32
Management’s Discussion and Analysis
reduced availability of credit, increased prices for fuel or temporary closing of the shipping locations or borders between Canada, the United States and Mexico. Further, the Company may not be able to appropriately adjust its costs and staffing levels to meet changing market demands. In periods of rapid change, it is more difficult to match the Company’s staffing level to its business needs.
The Company’s operations, with the exception of its brokerage operations, are capital intensive and asset heavy. If anticipated demand differs materially from actual usage, the Company may have too many or too few assets. During periods of decreased customer demand, the Company’s asset utilization may suffer, and it may be forced to sell equipment on the open market or turn in equipment under certain equipment leases in order to right size its fleet. This could cause the Company to incur losses on such sales or require payments in connection with equipment the Company turns in, particularly during times of a softer used equipment market, either of which could have a material adverse effect on the Company’s profitability.
Although the Company’s business volume is not highly concentrated, its customers’ financial failures or loss of customer business may materially adversely affect the Company. If the Company were unable to generate sufficient cash from operations, it would need to seek alternative sources of capital, including financing, to meet its capital requirements. In the event that the Company were unable to generate sufficient cash from operations or obtain financing on favorable terms in the future, it may have to limit its fleet size, enter into less favorable financing arrangements or operate its revenue equipment for longer periods, any of which could have a materially adverse effect on its profitability.
Coronavirus and its variants (“COVID-19”) outbreak or other similar outbreaks. The recent outbreak of COVID-19, and any other outbreaks of contagious diseases or other adverse public health developments, could have a materially adverse effect on the Company’s financial condition, liquidity, results of operations, and cash flows. The outbreak of COVID-19 has resulted in governmental authorities implementing numerous measures to try to contain the virus, such as travel bans and restrictions, quarantines, shelter in place orders, increased border and port controls and closures, and shutdowns. There is considerable uncertainty regarding such measures and potential future measures, including vaccine, testing and masks mandates, all of which could limit the Company’s ability to meet customer demand, as well as reduce customer demand. Furthermore, government vaccine, testing, and mask mandates may increase the Company’s turnover and make recruiting more difficult, particularly among the Company’s driver personnel.
Certain of the Company’s office personnel have been working remotely, which could disrupt to a certain extent the Company’s management, business, finance, and financial reporting teams. The Company may experience an increase in absences or terminations among its driver and non-driver personnel due to the outbreak of COVID-19, which could have a materially adverse effect on the Company’s operating results. Further, the Company’s operations, particularly in areas of increased COVID-19 infections, could be disrupted resulting in a negative impact on the Company’s operations and results.
The outbreak of COVID-19 has significantly increased uncertainty. Risks related to a slowdown or recession are described in the Company’s risk factor titled “General Economic, Credit and Business Conditions”.
Short-term and long-term developments related to COVID-19 have been unpredictable and the extent to which further developments could impact the Company’s operations, financial condition, access to credit, liquidity, results of operations, and cash flows is highly uncertain. Such developments may include the geographic spread and duration of the virus, the distribution and availability of vaccines, vaccine hesitancy, the severity of the disease and the actions that may be taken by various governmental authorities and other third parties in response to the outbreak.
The effect of any border requirements, in addition to any other vaccine, testing, or mask mandates that go into effect may, amongst other things, (i) cause the Company’s employees to go to smaller employers, especially if any future mandates are only subject to larger employers, or leave the trucking industry altogether, (ii) result in logistical issues, increased expenses, and operational issues resulting from ensuring compliance with such mandates, such as the costs of arranging for COVID-19 tests for the Company’s unvaccinated employees, especially for the Company’s unvaccinated drivers, (iii) result in increased costs relating to recruiting and training of drivers, and (iv) result in decreased revenue and other operational issues if we are unable to recruit and retain drivers. Any such vaccine, testing, or mask mandate that is interpreted as to apply to commercial drivers would significantly reduce the pool of drivers available to us and the industry as a whole, exacerbating the current driver shortage even further. Accordingly, any vaccine, testing, or mask mandate, to the extent that it goes into effect, may have a material adverse effect on the Company’s business, the Company’s operations, and the Company’s financial condition and position.
Interest Rate Fluctuations. Future cash flows related to variable-rate financial liabilities could be impacted by changes in benchmark rates such as Bankers’ Acceptance or secured overnight financing rate published by the Federal Reserve Bank of New York (“SOFR”). In addition, the Company is exposed to gains and losses arising from changes in interest rates through its derivative financial instruments carried at fair value.
Currency Fluctuations. The Company’s financial results are reported in U.S. dollars and a large portion of the Company’s revenue and operating costs are realized in currencies other than the U.S. dollar, primarily the Canadian dollar. The exchange rates between these currencies and the U.S. dollar have fluctuated in recent years and will likely continue to do so in the future. It is not possible to mitigate all exposure to fluctuations in foreign currency exchange rates. The results of operations are therefore affected by movements of these currencies against the U.S. dollar.
33
Management’s Discussion and Analysis
Price and Availability of Fuel. Fuel is one of the Company’s largest operating expenses. Diesel fuel prices fluctuate greatly due to factors beyond the Company’s control, such as political events, commodity futures trading, currency fluctuations, natural and man-made disasters, terrorist activities and armed conflicts, any of which may lead to an increase in the cost of fuel. Fuel prices are also affected by the rising demand for fuel in developing countries and could be materially adversely affected by the use of crude oil and oil reserves for purposes other than fuel production and by diminished drilling activity. Such events may lead not only to increases in fuel prices, but also to fuel shortages and disruptions in the fuel supply chain. Because the Company’s operations are dependent upon diesel fuel, significant diesel fuel cost increases, shortages or supply disruptions could have a material adverse effect on the Company’s business, financial condition and results of operations.
While the Company has fuel surcharge programs in place with a majority of the Company’s customers, which historically have helped the Company offset the majority of the negative impact of rising fuel prices, the Company also incurs fuel costs that cannot be recovered even with respect to customers with which the Company maintains fuel surcharge programs, such as those associated with non-revenue generating miles or time when the Company’s engines are idling. Moreover, the terms of each customer’s fuel surcharge program vary from one division to another, and the recoverability for fuel price increases varies as well. In addition, because the Company’s fuel surcharge recovery lags behind changes in fuel prices, the Company’s fuel surcharge recovery may not capture the increased costs the Company pays for fuel, especially when prices are rising. This could lead to fluctuations in the Company’s levels of reimbursement, such as has occurred in the past. There can be no assurance that such fuel surcharges can be maintained indefinitely or that they will be fully effective.
Insurance. The Company’s operations are subject to risks inherent in the transportation sector, including personal injury, property damage, workers’ compensation and employment and other issues. The Company’s future insurance and claims expenses may exceed historical levels, which could reduce the Company’s earnings. The Company subscribes for insurance in amounts it considers appropriate in the circumstances and having regard to industry norms. Like many in the industry, the Company self-insures a significant portion of the claims exposure related to cargo loss, bodily injury, workers’ compensation and property damages. Due to the Company’s significant self-insured amounts, the Company has exposure to fluctuations in the number or severity of claims and the risk of being required to accrue or pay additional amounts if the Company’s estimates are revised or claims ultimately prove to be in excess of the amounts originally assessed. Further, the Company’s self-insured retention levels could change and result in more volatility than in recent years.
The Company holds a fully-fronted policy of CAD $10 million limit per occurrence for automobile bodily injury, property damage and commercial general liability for its Canadian Insurance Program, subject to certain exceptions. The Company retains a deductible of US $2.25 million for certain U.S. subsidiaries on their primary US $5 million limit policies for automobile bodily injury and property damage, also subject to certain exceptions, and a 50% quota share deductible for the US $5 million limit in excess of US $5 million. The Company retains a deductible of US $1 million on its primary US $5 million limit policy for certain U.S. subsidiaries for commercial general liability. The Company retains deductibles of up to US $1 million per occurrence for workers’ compensation claims. The Company’s liability coverage has a total limit of US $100 million per occurrence for both its Canadian and U.S. divisions.
Although the Company believes its aggregate insurance limits should be sufficient to cover reasonably expected claims, it is possible that the amount of one or more claims could exceed the Company’s aggregate coverage limits or that the Company will chose not to obtain insurance in respect of such claims. If any claim were to exceed the Company’s coverage, the Company would bear the excess, in addition to the Company’s other self-insured amounts. The Company’s results of operations and financial condition could be materially and adversely affected if (i) cost per claim or the number of claims significantly exceeds the Company’s coverage limits or retention amounts; (ii) the Company experiences a claim in excess of its coverage limits; (iii) the Company’s insurance carriers fail to pay on the Company’s insurance claims; (iv) the Company experiences a significant increase in premiums; or (v) the Company experiences a claim for which coverage is not provided, either because the Company chose not to obtain insurance as a result of high premiums or because the claim is not covered by insurance which the Company has in place.
The Company accrues the costs of the uninsured portion of pending claims based on estimates derived from the Company’s evaluation of the nature and severity of individual claims and an estimate of future claims development based upon historical claims development trends. Actual settlement of the Company’s retained claim liabilities could differ from its estimates due to a number of uncertainties, including evaluation of severity, legal costs and claims that have been incurred but not reported. Due to the Company’s high retained amounts, it has significant exposure to fluctuations in the number and severity of claims. If the Company were required to accrue or pay additional amounts because its estimates are revised or the claims ultimately prove to be more severe than originally assessed, its financial condition and results of operations may be materially adversely affected.
Employee Relations. With the acquisition of UPS Freight and prior Canadian acquisitions, the Company has a substantial number of unionized employees in the U.S. and Canada. Although the Company believes that its relations with its employees are satisfactory, no assurance can be given that the Company will be able to successfully extend or renegotiate the Company’s current collective agreements as they expire from time to time or that additional employees will not attempt to unionize.
34
Management’s Discussion and Analysis
The unionization of the Company’s employees in additional business units, adverse changes in terms under collective bargaining agreements, or actual or threatened strikes, work stoppages or slow downs, could have a material adverse effect on the Company’s business, customer retention, results of operations, financial condition and liquidity, and could cause significant disruption of, or inefficiencies in, its operations, because:
The Company’s collective agreements have a variety of expiration dates, to the last of which is in March 2028. In a small number of cases, the expiration date of the collective agreement has passed; in such cases, the Corporation is generally in the process of renegotiating the agreement. The Company cannot predict the effect which any new collective agreements or the failure to enter into such agreements upon the expiry of the current agreements may have on its operations.
The Company has limited experience with unionized employees in the U.S. There may be additional risks related to the increased number of unionized U.S. employees from the acquisition of UPS Freight. The impact the Company’s unionized operations could have on non-unionized operations is uncertain. On July 13, 2023, the Company reached an agreement with the US International Brotherhood of Teamster Union for the renewal of the Collective Bargaining Agreement. This new five-year agreement is subject to ratification by the employees.
Drivers. Increases in driver compensation or difficulties attracting and retaining qualified drivers could have a material adverse effect on the Company’s profitability and the ability to maintain or grow the Company’s fleet.
Like many in the transportation sector, the Company experiences substantial difficulty in attracting and retaining sufficient numbers of qualified drivers. The trucking industry periodically experiences a shortage of qualified drivers. The Company believes the shortage of qualified drivers and intense competition for drivers from other transportation companies will create difficulties in maintaining or increasing the number of drivers and may negatively impact the Company’s ability to engage a sufficient number of drivers, and the Company’s inability to do so may negatively impact its operations. Further, the compensation the Company offers its drivers and independent contractor expenses are subject to market conditions, and the Company may find it necessary to increase driver and independent contractor compensation in future periods.
In addition, the Company and many other trucking companies suffer from a high turnover rate of drivers in the U.S. TL market. This high turnover rate requires the Company to continually recruit a substantial number of new drivers in order to operate existing revenue equipment. Driver shortages are exacerbated during periods of economic expansion, in which alternative employment opportunities, including in the construction and manufacturing industries, which may offer better compensation and/or more time at home, are more plentiful and freight demand increases, or during periods of economic downturns, in which unemployment benefits might be extended and financing is limited for independent contractors who seek to purchase equipment, or the scarcity or growth of loans for students who seek financial aid for driving school. In addition, enrollment at driving schools may be further limited by COVID-19 social distancing requirements, vaccine, testing, and mask mandates, and other regulatory requirements that reduces the number of eligible drivers. The lack of adequate truck parking along some U.S. highways and congestion caused by inadequate highway funding may make it more difficult for drivers to comply with hours of service regulations and cause added stress for drivers, further reducing the pool of eligible drivers. The Company’s use of team-driven trucks for expedited shipments requires two drivers per truck, which further increases the number of drivers the Company must recruit and retain in comparison to operations that require one driver per truck. The Company also employs driver hiring standards, which could further reduce the pool of available drivers from which the Company would hire. If the Company is unable to continue to attract and retain a sufficient number of drivers, the Company could be forced to, among other things, adjust the Company’s compensation packages, increase the number of the Company’s trucks without drivers or operate with fewer trucks and face difficulty meeting shipper demands, any of which could adversely affect the Company’s growth and profitability.
Independent Contractors. The Company’s contracts with U.S. independent contractors are governed by U.S. federal leasing regulations, which impose specific requirements on the Company and the independent contractors. If more stringent state or U.S. federal leasing regulations are adopted, U.S. independent contractors could be deterred from becoming independent contractor drivers, which could materially adversely affect the Company’s goal of maintaining its current fleet levels of independent contractors.
35
Management’s Discussion and Analysis
The Company provides financing to certain qualified Canadian independent contractors and financial guarantees to a small number of U.S. independent contractors. If the Company were unable to provide such financing or guarantees in the future, due to liquidity constraints or other restrictions, it may experience a decrease in the number of independent contractors it is able to engage. Further, if independent contractors the Company engages default under or otherwise terminate the financing arrangements and the Company is unable to find replacement independent contractors or seat the trucks with its drivers, the Company may incur losses on amounts owed to it with respect to such trucks.
Pursuant to the Company’s fuel surcharge program with independent contractors, the Company pays independent contractors with which it contracts a fuel surcharge that increases with the increase in fuel prices. A significant increase or rapid fluctuation in fuel prices could cause the Company’s costs under this program to be higher than the revenue the Company receives under its customer fuel surcharge programs.
U.S. tax and other regulatory authorities, as well as U.S. independent contractors themselves, have increasingly asserted that U.S. independent contractor drivers in the trucking industry are employees rather than independent contractors, and the Company’s classification of independent contractors has been the subject of audits by such authorities from time to time. U.S. federal and state legislation has been introduced in the past that would make it easier for tax and other authorities to reclassify independent contractors as employees, including legislation to increase the recordkeeping requirements for those that engage independent contractor drivers and to increase the penalties for companies who misclassify their employees and are found to have violated employees’ overtime and/or wage requirements. The most recent example being the Protecting the Rights to Organize (“PRO”) Act, which was passed by the U.S. House of Representatives and received by the U.S. Senate in March 2021 and remains with the U.S. Senate’s Committee on Health, Education, Labor, and Pensions. The PRO Act proposes to apply the “ABC Test” (described below) for classifying workers under Federal Fair Labor Standards Act claims. It is unknown whether any of the proposed legislation will become law or whether any industry-based exemptions from any resulting law will be granted. Additionally, U.S. federal legislators have sought to abolish the current safe harbor allowing taxpayers meeting certain criteria to treat individuals as independent contractors if they are following a long-standing, recognized practice, to extend the U.S. Fair Labor Standards Act to independent contractors and to impose notice requirements based on employment or independent contractor status and fines for failure to comply. Some U.S. states have put initiatives in place to increase their revenue from items such as unemployment, workers’ compensation and income taxes, and a reclassification of independent contractors as employees would help states with this initiative. Further, courts in certain U.S. states have issued decisions that could result in a greater likelihood that independent contractors would be judicially classified as employees in such states.
In September 2019, California enacted a new law, A.B. 5 (“AB5”), that made it more difficult for workers to be classified as independent contractors (as opposed to employees). AB5 provides that the three-pronged “ABC Test” must be used to determine worker classifications in wage order claims. Under the ABC Test, a worker is presumed to be an employee and the burden to demonstrate their independent contractor status is on the hiring company through satisfying all three of the following criteria: (a) the worker is free from control and direction in the performance of services; (b) the worker is performing work outside the usual course of the business of the hiring company; and (c) the worker is customarily engaged in an independently established trade, occupation, or business. How AB5 will be enforced is still to be determined. In January 2021, however, the California Supreme Court ruled that the ABC Test could apply retroactively to all cases not yet final as of the date the original decision was rendered, April 2018. While it was set to enter into effect in January 2020, a U.S. federal judge in California issued a preliminary injunction barring the enforcement of AB5 on the trucking industry while the California Trucking Association (“CTA”) moves forward with its suit seeking to invalidate AB5. The Ninth Circuit rejected the reasoning behind the injunction in April 2021, ruling that AB5 is not pre-empted by U.S. federal law, but granted a stay of the AB5 mandate in June 2021 (preventing its application and temporarily continuing the injunction) while the CTA petitioned the United States Supreme Court (the “Supreme Court”) to review the decision. In November 2021, the Supreme Court requested that the U.S. solicitor general weigh in on the case. The injunction will remain in place until the Supreme Court makes a decision on whether to proceed in hearing the case. While the stay of the AB5 mandate provides temporary relief to the enforcement of AB5, it remains unclear how long such relief will last, and whether the CTA will ultimately be successful in invalidating the law. It is also possible AB5 will spur similar legislation in states other than California, which could adversely affect the Company’s results of operations and profitability.
U.S. class action lawsuits and other lawsuits have been filed against certain members of the Company’s industry seeking to reclassify independent contractors as employees for a variety of purposes, including workers’ compensation and health care coverage. In addition, companies that use lease purchase independent contractor programs, such as the Company, have been more susceptible to reclassification lawsuits, and several recent decisions have been made in favor of those seeking to classify independent contractor truck drivers as employees. U.S. taxing and other regulatory authorities and courts apply a variety of standards in their determination of independent contractor status. If the independent contractors with whom the Company contracts are determined to be employees, the Company would incur additional exposure under U.S. federal and state tax, workers’ compensation, unemployment benefits, labor, employment and tort laws, including for prior periods, as well as potential liability for employee benefits and tax withholdings, and the Company’s business, financial condition and results of operations could be materially adversely affected. The Company has settled certain class action cases in Massachusetts and California in the past with independent contractors who alleged they were misclassified.
Acquisitions and Integration Risks. Historically, acquisitions have been a part of the Company’s growth strategy. The Company may not be able to successfully integrate acquisitions into the Company’s business, or may incur significant unexpected costs in doing so. Further, the process of integrating
36
Management’s Discussion and Analysis
acquired businesses may be disruptive to the Company’s existing business and may cause an interruption or reduction of the Company’s business as a result of the following factors, among others:
Given the nature and size of UPS Freight, as well as the structure of the acquisition as a carveout from UPS, the acquisition of UPS Freight presents the following risks, in addition to risks noted elsewhere in these risk factors:
Anticipated cost savings, synergies, revenue enhancements or other benefits from any acquisitions that the Company undertakes may not materialize in the expected timeframe or at all. The Company’s estimated cost savings, synergies, revenue enhancements and other benefits from acquisitions are subject to a number of assumptions about the timing, execution and costs associated with realizing such synergies. Such assumptions are inherently uncertain and are subject to a wide variety of significant business, economic and competition risks. There can be no assurance that such assumptions will turn out to be correct and, as a result, the amount of cost savings, synergies, revenue enhancements and other benefits the Company actually realizes and/or the timing of such realization may differ significantly (and may be significantly lower) from the ones the Company estimated, and the Company may incur significant costs in reaching the estimated cost savings, synergies, revenue enhancements or other benefits. Further, management of acquired operations through a decentralized approach may create inefficiencies or inconsistencies.
Many of the Company’s recent acquisitions have involved the purchase of stock of existing companies. These acquisitions, as well as acquisitions of substantially all of the assets of a company, may expose the Company to liability for actions taken by an acquired business and its management before the Company’s acquisition. The due diligence the Company conducts in connection with an acquisition and any contractual guarantees or indemnities that the Company receives from the sellers of acquired companies may not be sufficient to protect the Company from, or compensate the Company for, actual liabilities. The representations made by the sellers expire at varying periods after the closing. A material liability associated with an acquisition, especially where there is no right to indemnification, could adversely affect the Company’s results of operations, financial condition and liquidity.
The Company continues to review acquisition and investment opportunities in order to acquire companies and assets that meet the Company’s investment criteria, some of which may be significant. Depending on the number of acquisitions and investments and funding requirements, the Company may need to raise substantial additional capital and increase the Company’s indebtedness. Instability or disruptions in the capital markets, including credit markets, or the deterioration of the Company’s financial condition due to internal or external factors, could restrict or prohibit access to the capital markets and could also increase the Company’s cost of capital. To the extent the Company raises additional capital through the sale of equity, equity-linked or convertible debt securities, the issuance of such securities could result in dilution to the Company’s existing shareholders. If the Company raises additional funds through the issuance of debt securities, the terms of such debt could impose additional restrictions and costs on the Company’s operations. Additional capital, if required, may not be available on acceptable terms or at all. If the Company is unable to obtain additional capital at a reasonable cost, the Company may be required to forego potential acquisitions, which could impair the execution of the Company’s growth strategy.
The Company routinely evaluates its operations and considers opportunities to divest certain of its assets. In addition, the Company faces competition for acquisition opportunities. This external competition may hinder the Company’s ability to identify and/or consummate future acquisitions successfully. There
37
Management’s Discussion and Analysis
is also a risk of impairment of acquired goodwill and intangible assets. This risk of impairment to goodwill and intangible assets exists because the assumptions used in the initial valuation, such as interest rates or forecasted cash flows, may change when testing for impairment is required.
There is no assurance that the Company will be successful in identifying, negotiating, consummating or integrating any future acquisitions. If the Company does not make any future acquisitions, or divests certain of its operations, the Company’s growth rate could be materially and adversely affected. Any future acquisitions the Company does undertake could involve the dilutive issuance of equity securities or the incurring of additional indebtedness.
Growth. There is no assurance that in the future, the Company’s business will grow substantially or without volatility, nor is there any assurance that the Company will be able to effectively adapt its management, administrative and operational systems to respond to any future growth. Furthermore, there is no assurance that the Company’s operating margins will not be adversely affected by future changes in and expansion of its business or by changes in economic conditions or that it will be able to sustain or improve its profitability in the future.
Environmental Matters. The Company uses storage tanks at certain of its Canadian and U.S. transportation terminals. Canadian and U.S. laws and regulations generally impose potential liability on the present and former owners or occupants or custodians of properties on which contamination has occurred, as well as on parties who arranged for the disposal of waste at such properties. Although the Company is not aware of any contamination which, if remediation or clean-up were required, would have a material adverse effect on it, certain of the Company’s current or former facilities have been in operation for many years and over such time, the Company or the prior owners, operators or custodians of the properties may have generated and disposed of wastes which are or may be considered hazardous. Liability under certain of these laws and regulations may be imposed on a joint and several basis and without regard to whether the Company knew of, or was responsible for, the presence or disposal of these materials or whether the activities giving rise to the contamination was legal when it occurred. In addition, the presence of those substances, or the failure to properly dispose of or remove those substances, may adversely affect the Company’s ability to sell or rent that property. If the Company incurs liability under these laws and regulations and if it cannot identify other parties which it can compel to contribute to its expenses and who are financially able to do so, it could have a material adverse effect on the Company’s financial condition and results of operations. There can be no assurance that the Company will not be required at some future date to incur significant costs or liabilities pursuant to environmental laws, or that the Company’s operations, business or assets will not be materially affected by current or future environmental laws.
The Company’s transportation operations and its properties are subject to extensive and frequently-changing federal, provincial, state, municipal and local environmental laws, regulations and requirements in Canada, the United States and Mexico relating to, among other things, air emissions, the management of contaminants, including hazardous substances and other materials (including the generation, handling, storage, transportation and disposal thereof), discharges and the remediation of environmental impacts (such as the contamination of soil and water, including ground water). A risk of environmental liabilities is inherent in transportation operations, historic activities associated with such operations and the ownership, management and control of real estate.
Environmental laws may authorize, among other things, federal, provincial, state and local environmental regulatory agencies to issue orders, bring administrative or judicial actions for violations of environmental laws and regulations or to revoke or deny the renewal of a permit. Potential penalties for such violations may include, among other things, civil and criminal monetary penalties, imprisonment, permit suspension or revocation and injunctive relief. These agencies may also, among other things, revoke or deny renewal of the Company’s operating permits, franchises or licenses for violations or alleged violations of environmental laws or regulations and impose environmental assessment, removal of contamination, follow up or control procedures.
Environmental Contamination. The Company could be subject to orders and other legal actions and procedures brought by governmental or private parties in connection with environmental contamination, emissions or discharges. If the Company is involved in a spill or other accident involving hazardous substances, if there are releases of hazardous substances the Company transports, if soil or groundwater contamination is found at the Company’s current or former facilities or results from the Company’s operations, or if the Company is found to be in violation of applicable laws or regulations, the Company could be subject to cleanup costs and liabilities, including substantial fines or penalties or civil and criminal liability, any of which could have a materially adverse effect on the Company’s business and operating results.
Key Personnel. The future success of the Company will be based in large part on the quality of the Company’s management and key personnel. The Company’s management and key personnel possess valuable knowledge about the transportation and logistics industry and their knowledge of and relationships with the Company’s key customers and vendors would be difficult to replace. The loss of key personnel could have a negative effect on the Company. There can be no assurance that the Company will be able to retain its current key personnel or, in the event of their departure, to develop or attract new personnel of equal quality.
Dependence on Third Parties. Certain portions of the Company’s business are dependent upon the services of third-party capacity providers, including other transportation companies. For that portion of the Company’s business, the Company does not own or control the transportation assets that deliver the customers’ freight, and the Company does not employ the people directly involved in delivering the freight. This reliance could cause delays in reporting certain events, including recognizing revenue and claims. These third-party providers seek other freight opportunities and may require increased
38
Management’s Discussion and Analysis
compensation in times of improved freight demand or tight trucking capacity. The Company’s inability to secure the services of these third parties could significantly limit the Company’s ability to serve its customers on competitive terms. Additionally, if the Company is unable to secure sufficient equipment or other transportation services to meet the Company’s commitments to its customers or provide the Company’s services on competitive terms, the Company’s operating results could be materially and adversely affected. The Company’s ability to secure sufficient equipment or other transportation services is affected by many risks beyond the Company’s control, including equipment shortages in the transportation industry, particularly among contracted carriers, interruptions in service due to labor disputes, changes in regulations impacting transportation and changes in transportation rates.
Loan Default. The agreements governing the Company’s indebtedness, including the Credit Facility and the Term Loan, contain certain restrictions and other covenants relating to, among other things, funded debt, distributions, liens, investments, acquisitions and dispositions outside the ordinary course of business and affiliate transactions. If the Company fails to comply with any of its financing arrangement covenants, restrictions and requirements, the Company could be in default under the relevant agreement, which could cause cross-defaults under other financing arrangements. In the event of any such default, if the Company failed to obtain replacement financing or amendments to or waivers under the applicable financing arrangement, the Company may be unable to pay dividends to its shareholders, and its lenders could cease making further advances, declare the Company’s debt to be immediately due and payable, fail to renew letters of credit, impose significant restrictions and requirements on the Company’s operations, institute foreclosure procedures against their collateral, or impose significant fees and transaction costs. If debt acceleration occurs, economic conditions may make it difficult or expensive to refinance the accelerated debt or the Company may have to issue equity securities, which would dilute share ownership. Even if new financing is made available to the Company, credit may not be available to the Company on acceptable terms. A default under the Company’s financing arrangements could result in a materially adverse effect on its liquidity, financial condition and results of operations. As at the date hereof, the Company is in compliance with all of its debt covenants and obligations.
Credit Facilities. The Company has significant ongoing capital requirements that could affect the Company’s profitability if the Company is unable to generate sufficient cash from operations and/or obtain financing on favorable terms. The trucking industry and the Company’s trucking operations are capital intensive, and require significant capital expenditures annually. The amount and timing of such capital expenditures depend on various factors, including anticipated freight demand and the price and availability of assets. If anticipated demand differs materially from actual usage, the Company’s trucking operations may have too many or too few assets. Moreover, resource requirements vary based on customer demand, which may be subject to seasonal or general economic conditions. During periods of decreased customer demand, the Company’s asset utilization may suffer, and it may be forced to sell equipment on the open market or turn in equipment under certain equipment leases in order to right size its fleet. This could cause the Company to incur losses on such sales or require payments in connection with such turn ins, particularly during times of a softer used equipment market, either of which could have a materially adverse effect on the Company’s profitability.
The Company’s indebtedness may increase from time to time in the future for various reasons, including fluctuations in results of operations, capital expenditures and potential acquisitions. The agreements governing the Company’s indebtedness, including the Credit Facility and the Term Loan, mature on various dates, ranging from 2024 to 2043. There can be no assurance that such agreements governing the Company’s indebtedness will be renewed or refinanced, or if renewed or refinanced, that the renewal or refinancing will occur on equally favorable terms to the Company. The Company’s ability to pay dividends to shareholders and ability to purchase new revenue equipment may be adversely affected if the Company is not able to renew the Credit Facility or the Term Loan or arrange refinancing of any indebtedness, or if such renewal or refinancing, as the case may be, occurs on terms materially less favorable to the Company than at present. If the Company is unable to generate sufficient cash flow from operations and obtain financing on terms favorable to the Company in the future, the Company may have to limit the Company’s fleet size, enter into less favorable financing arrangements or operate the Company’s revenue equipment for longer periods, any of which may have a material adverse effect on the Company’s operations.
Increased prices for new revenue equipment, design changes of new engines, decreased availability of new revenue equipment and future use of autonomous trucks could have a material adverse effect on the Company’s business, financial condition, operations, and profitability.
The Company is subject to risk with respect to higher prices for new equipment for its trucking operations. The Company has experienced an increase in prices for new trucks in recent years, and the resale value of the trucks has not increased to the same extent. Prices have increased and may continue to increase, due to, among other reasons, (i) increases in commodity prices; (ii) U.S. government regulations applicable to newly-manufactured trucks, trailers and diesel engines; (iii) the pricing discretion of equipment manufacturers; and (iv) component and supply chain issues that limit availability of new equipment and increase prices. Increased regulation has increased the cost of the Company’s new trucks and could impair equipment productivity, in some cases, resulting in lower fuel mileage, and increasing the Company’s operating expenses. Further regulations with stricter emissions and efficiency requirements have been proposed that would further increase the Company’s costs and impair equipment productivity. These adverse effects, combined with the uncertainty as to the reliability of the vehicles equipped with the newly designed diesel engines and the residual values realized from the disposition of these vehicles could increase the Company’s costs or otherwise adversely affect the Company’s business or operations as the regulations become effective. Over the past several years, some manufacturers have significantly increased new equipment prices, in part to meet new engine design and operations requirements. Furthermore, future use of autonomous trucks could increase the price of new trucks and decrease the value of used non-autonomous trucks. The Company’s business could be harmed if it is unable to continue to obtain an adequate supply of new trucks and trailers for these
39
Management’s Discussion and Analysis
or other reasons. As a result, the Company expects to continue to pay increased prices for equipment and incur additional expenses for the foreseeable future.
Truck and trailer vendors may reduce their manufacturing output in response to lower demand for their products in economic downturns or shortages of component parts. Currently, truck and trailer manufacturers are experiencing significant shortages of semiconductor chips and other component parts and supplies, including steel, forcing many manufacturers to curtail or suspend their production, which has led to a lower supply of trucks and trailers, higher prices, and lengthened trade cycles, which could have a material adverse effect on the Company’s business, financial condition, and results of operations, particularly the Company’s maintenance expense and driver retention.
The Company has certain revenue equipment leases and financing arrangements with balloon payments at the end of the lease term equal to the residual value the Company is contracted to receive from certain equipment manufacturers upon sale or trade back to the manufacturers. If the Company does not purchase new equipment that triggers the trade-back obligation, or the equipment manufacturers do not pay the contracted value at the end of the lease term, the Company could be exposed to losses equal to the excess of the balloon payment owed to the lease or finance company over the proceeds from selling the equipment on the open market.
The Company has trade-in and repurchase commitments that specify, among other things, what its primary equipment vendors will pay it for disposal of a certain portion of the Company’s revenue equipment. The prices the Company expects to receive under these arrangements may be higher than the prices it would receive in the open market. The Company may suffer a financial loss upon disposition of its equipment if these vendors refuse or are unable to meet their financial obligations under these agreements, it does not enter into definitive agreements that reflect favorable equipment replacement or trade-in terms, it fails to or is unable to enter into similar arrangements in the future, or it does not purchase the number of new replacement units from the vendors required for such trade-ins.
Used equipment prices are subject to substantial fluctuations based on freight demand, supply of used trucks, availability of financing, presence of buyers for export and commodity prices for scrap metal. These and any impacts of a depressed market for used equipment could require the Company to dispose of its revenue equipment below the carrying value. This leads to losses on disposal or impairments of revenue equipment, when not otherwise protected by residual value arrangements. Deteriorations of resale prices or trades at depressed values could cause losses on disposal or impairment charges in future periods.
Difficulty in obtaining goods and services from the Company’s vendors and suppliers could adversely affect its business.
The Company is dependent upon its vendors and suppliers for certain products and materials. The Company believes that it has positive vendor and supplier relationships and it is generally able to obtain acceptable pricing and other terms from such parties. If the Company fails to maintain positive relationships with its vendors and suppliers, or if its vendors and suppliers are unable to provide the products and materials it needs or undergo financial hardship, the Company could experience difficulty in obtaining needed goods and services because of production interruptions, limited material availability or other reasons. As a consequence, the Company’s business and operations could be adversely affected.
Customer and Credit Risks. The Company provides services to clients primarily in Canada, the United States and Mexico. The concentration of credit risk to which the Company is exposed is limited due to the significant number of customers that make up its client base and their distribution across different geographic areas. Furthermore, no client accounted for more than 5% of the Company’s total accounts receivable for the year ended December 31, 2023. Generally, the Company does not have long-term contracts with its major customers. Accordingly, in response to economic conditions, supply and demand factors in the industry, the Company’s performance, the Company’s customers’ internal initiatives or other factors, the Company’s customers may reduce or eliminate their use of the Company’s services, or may threaten to do so in order to gain pricing and other concessions from the Company.
Economic conditions and capital markets may adversely affect the Company’s customers and their ability to remain solvent. The customers’ financial difficulties can negatively impact the Company’s results of operations and financial condition, especially if those customers were to delay or default in payment to the Company. For certain customers, the Company has entered into multi-year contracts, and the rates the Company charges may not remain advantageous.
Availability of Capital. If the economic and/or the credit markets weaken, or the Company is unable to enter into acceptable financing arrangements to acquire revenue equipment, make investments and fund working capital on terms favorable to it, the Company’s business, financial results and results of operations could be materially and adversely affected. The Company may need to incur additional indebtedness, reduce dividends or sell additional shares in order to accommodate these items. A decline in the credit or equity markets and any increase in volatility could make it more difficult for the Company to obtain financing and may lead to an adverse impact on the Company’s profitability and operations.
Information Systems. The Company depends heavily on the proper functioning, availability and security of the Company’s information and communication systems, including financial reporting and operating systems, in operating the Company’s business. The Company’s operating system is critical to understanding customer demands, accepting and planning loads, dispatching equipment and drivers and billing and collecting for the Company’s services.
40
Management’s Discussion and Analysis
The Company’s financial reporting system is critical to producing accurate and timely financial statements and analyzing business information to help the Company manage its business effectively. The Company receives and transmits confidential data with and among its customers, drivers, vendors, employees and service providers in the normal course of business.
The Company’s operations and those of its technology and communications service providers are vulnerable to interruption by natural disasters, such as fires, storms, and floods, which may increase in frequency and severity due to climate change, as well as other events beyond the Company’s control, including cybersecurity breaches and threats, such as hackers, malware and viruses, power loss, telecommunications failure, terrorist attacks and Internet failures. The Company’s systems are also vulnerable to unauthorized access and viewing, misappropriation, altering or deleting of information, including customer, driver, vendor, employee and service provider information and its proprietary business information. If any of the Company’s critical information systems fail, are breached or become otherwise unavailable, the Company’s ability to manage its fleet efficiently, to respond to customers’ requests effectively, to maintain billing and other records reliably, to maintain the confidentiality of the Company’s data and to bill for services and prepare financial statements accurately or in a timely manner would be challenged. Any significant system failure, upgrade complication, cybersecurity breach or other system disruption could interrupt or delay the Company’s operations, damage its reputation, cause the Company to lose customers, cause the Company to incur costs to repair its systems, pay fines or in respect of litigation or impact the Company’s ability to manage its operations and report its financial performance, any of which could have a material adverse effect on the Company’s business.
Litigation. The Company’s business is subject to the risk of litigation by employees, customers, vendors, government agencies, shareholders and other parties. The outcome of litigation is difficult to assess or quantify, and the magnitude of the potential loss relating to such lawsuits may remain unknown for substantial periods of time. The cost to defend litigation may also be significant. Not all claims are covered by the Company’s insurance, and there can be no assurance that the Company’s coverage limits will be adequate to cover all amounts in dispute. In the United States, where the Company has growing operations, many trucking companies have been subject to class-action lawsuits alleging violations of various federal and state wage laws regarding, among other things, employee classification, employee meal breaks, rest periods, overtime eligibility, and failure to pay for all hours worked. A number of these lawsuits have resulted in the payment of substantial settlements or damages by the defendants. The Company may at some future date be subject to such a class-action lawsuit. In addition, the Company may be subject, and has been subject in the past, to litigation resulting from trucking accidents. The number and severity of litigation claims may be worsened by distracted driving by both truck drivers and other motorists. To the extent the Company experiences claims that are uninsured, exceed the Company’s coverage limits, involve significant aggregate use of the Company’s self-insured retention amounts or cause increases in future funded premiums, the resulting expenses could have a material adverse effect on the Company’s business, results of operations, financial condition and cash flows.
Remote Work. The Company has, and will continue to have, a portion of its employees that work from home full-time or under flexible work arrangements, which exposes the Company to additional cybersecurity risks. Employees working remotely may expose the Company to cybersecurity risks through: (i) unauthorized access to sensitive information as a result of increased remote access, including employees' use of Company-owned and personal devices and videoconferencing functions and applications to remotely handle, access, discuss or transmit confidential information, (ii) increased exposure to phishing and other scams as cybercriminals may, among other things, install malicious software on the Company's systems and equipment and access sensitive information, and (iii) violation of international, federal, or state-specific privacy laws. The Company believes that the increased number of employees working remotely has incrementally increased the cyber risk profile of the Company, but the Company is unable to predict the extent or impacts of those risks at this time. A significant disruption of our information technology systems, unauthorized access or a loss of confidential information, or legal claims resulting from a privacy law could have a material adverse effect on the Company.
Internal Control. Beginning with the year ended December 31, 2021, the Company is required, pursuant to Section 404 of the U.S. Sarbanes-Oxley Act, to furnish a report by management on the effectiveness of its internal control over financial reporting. In addition, the Company’s independent registered public accounting firm must report on its evaluation of the Company’s internal control over financial reporting. The Company reported material weaknesses as of December 31, 2021 which were remediated in 2022 such that the 2022 evaluation of internal controls over financial reporting were effective. If the Company fails to comply with Section 404 of the Sarbanes-Oxley Act and does not maintain effective internal controls in the future, it could result in a material misstatement of the Company’s financial statements, which could cause investors to lose confidence in the Company’s financial statements and cause the trading price of the Common Shares to decline.
Material Transactions. The Company has acquired numerous companies pursuant to its acquisition strategy and, in addition, has sold business units, including the sale in February 2016 of its then-Waste Management segment for CAD $800 million. The Company buys and sells business units in the normal course of its business. Accordingly, at any given time, the Company may consider, or be in the process of negotiating, a number of potential acquisitions and dispositions, some of which may be material in size. In connection with such potential transactions, the Company regularly enters into non-disclosure or confidentiality agreements, indicative term sheets, non-binding letters of intent and other similar agreements with potential sellers and buyers, and conducts extensive due diligence as applicable. These potential transactions may relate to some or all of the Company’s three reportable segments, that is, TL, Logistics, and LTL. The Company’s active acquisition and disposition strategy requires a significant amount of management time and resources. Although the Company complies with its disclosure obligations under applicable securities laws, the announcement of any material
41
Management’s Discussion and Analysis
transaction by the Company (or rumors thereof, even if unfounded) could result in volatility in the market price and trading volume of the Common Shares. Further, the Company cannot predict the reaction of the market, or of the Company’s stakeholders, customers or competitors, to the announcement of any such material transaction or to rumors thereof.
Dividends and Share Repurchases. The payment of future dividends and the amount thereof is uncertain and is at the sole discretion of the Board of Directors of the Company and is considered each quarter. The payment of dividends is dependent upon, among other things, operating cash flow generated by the Company, its financial requirements for operations, the execution of its growth strategy and the satisfaction of solvency tests imposed by the Canada Business Corporations Act for the declaration and payment of dividends. Similarly, any future repurchase of shares by the Company is at the sole discretion of the Board of Directors and is dependent on the factors described above. Any future repurchase of shares by the Company is uncertain.
Attention on Environmental, Social and Governance (ESG) Matters. Companies are facing increasing attention from stakeholders relating to ESG matters, including environmental stewardship, social responsibility, and diversity and inclusion. Organizations that provide information to investors on corporate governance and related matters have developed ratings processes for evaluating companies on their approach to ESG matters. Such ratings are used by some investors to inform their investment and voting decisions. Unfavorable ESG ratings may lead to negative sentiment toward the Company, which could have a negative impact on the Company's stock price.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The preparation of the 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 establishing the fair value of intangible assets related to business combinations, determining estimates and assumptions related to impairment tests for goodwill, determining estimates and assumptions related to the accrued benefit obligation, and determining estimates and assumptions related to the evaluation of provisions for self-insurance and litigations. These estimates and assumptions are based on management’s best estimates and judgments. Key drivers in critical estimates are as follows:
Fair value of intangible assets related to business combinations
Accrued benefit obligation
Self-Insurance and litigations
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.
CHANGES IN ACCOUNTING POLICIES
Adopted during the period
The following new standards, and amendments to standards and interpretations, are effective for the first time beginning on or after January 1, 2024, and have been applied in preparing the audited consolidated financial statements:
Classification of Liabilities as Current or Non-current (Amendments to IAS 1)
Lease Liability in a Sale and Leaseback (Amendments to IFRS 16)
42
Management’s Discussion and Analysis
These new standards did not have a material impact on the Company’s unaudited condensed consolidated interim financial statements.
To be adopted in future periods
The following new standards and amendments to standards are not yet effective for the year ended December 31, 2024, and have not been applied in preparing the unaudited condensed consolidated interim financial statements:
Presentation and Disclosure in Financial Statements (IFRS 18)
Further information can be found in note 3 of the June 30, 2024, unaudited condensed consolidated interim financial statements.
CONTROLS AND PROCEDURES
In compliance with the provisions of Canadian Securities Administrators’ National Instrument 52-109 and the U.S. Securities Exchange Act of 1934, as amended (the “Exchange Act”), the Company has filed certificates signed by the President and Chief Executive Officer (“CEO”) and by the Chief Financial Officer (“CFO”) that, among other things, report on:
Disclosure controls and procedures
The President and Chief Executive Officer (“CEO”) and the Chief Financial Officer (“CFO”), have designed disclosure controls and procedures (as defined in National Instrument 52-109 and Rule 13a-15(e) and 15d-15(e) under the Exchange Act), or have caused them to be designed under their supervision, in order to provide reasonable assurance that:
As at June 30, 2024, an evaluation was carried out under the supervision of the CEO and CFO, of the design and operating effectiveness of the Company’s disclosure controls and procedures. Based on this evaluation, the CEO and CFO concluded that the Company's disclosure controls and procedures were appropriately designed as at June 30, 2024.
Management’s Annual Report on Internal Controls over Financial Reporting
The CEO and CFO have also designed internal control over financial reporting (as defined in National Instrument 52-109 and Rules 13a-15(f) and 15d-15(f) under the Exchange Act), or have caused them to be designed under their supervision, in order to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS.
As at December 31, 2023, an evaluation was carried out, under the supervision of the CEO and the CFO, of the effectiveness of the Company’s internal control over financial reporting. Based on this evaluation, the CEO and the CFO concluded that the Company’s internal control over financial reporting were appropriately designed and operating effectively as at December 31, 2023. The control framework used to design the Company’s internal controls over financial reporting is based on the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) on Internal Control – Integrated Framework (2013 framework).
The Company's internal controls over financial reporting as of December 31, 2023 has been audited by KPMG LLP, the Company’s registered public accounting firm that audited the consolidated financial statements and is included with the Company’s consolidated financial statements. KPMG LLP has concluded the Company has maintained effective internal control over financial reporting as of December 31, 2023.
Limitation on scope of design
As permitted under the relevant securities rules, the Company has limited the scope of its evaluation of disclosure controls and procedures and internal control over financial reporting to exclude controls, policies and procedures of JHT and Daseke as they were not acquired more than 365 days before the end of the financial period to which the CEO and CFO certificates relate. For the year ended December 31, 2023, JHT constituted 3.3% of current assets, 7.2% of long term assets, 4.3% of current liabilities, 3.1% of long term liabilities, 3.0% of revenue, and 4.5% of net income. For the quarter ended June
43
Management’s Discussion and Analysis
30, 2024, Daseke constituted 16.4% of current assets, 25.1% of long term assets, 10.4% of current liabilities, 19.6% of long term liabilities, 16.4% of revenue.
The Company is required to and will include JHT in its disclosure controls and procedures and internal controls over financial reporting beginning in the third quarter of 2024.
The Company is required to and will include Daseke in its disclosure controls and procedures and internal controls over financial reporting beginning in the second quarter of 2025.
Changes in internal controls over financial reporting
No changes were made to the Company’s internal controls over financial reporting during the quarter ended June 30, 2024, that have materially affected, or are reasonably likely to materially affect, the Company’s internal controls over financial reporting.
44
Exhibit 99.3
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
For the second quarter ended
June 30, 2024
CONTENTS
2 |
|
3 |
|
4 |
|
5 |
|
6 |
|
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
7 |
│1
TFI International Inc. |
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
(UNAUDITED)
(in thousands of U.S. dollars) |
|
|
|
As at |
|
|
As at |
|
||
|
|
Note |
|
June 30, |
|
|
December 31, |
|
||
Assets |
|
|
|
|
|
|
|
|
||
Cash and cash equivalents |
|
|
|
|
26,606 |
|
|
|
335,556 |
|
Trade and other receivables |
|
|
|
|
1,073,262 |
|
|
|
894,771 |
|
Inventoried supplies |
|
|
|
|
25,946 |
|
|
|
23,964 |
|
Current taxes recoverable |
|
|
|
|
26,988 |
|
|
|
23,637 |
|
Prepaid expenses |
|
|
|
|
81,698 |
|
|
|
56,269 |
|
Assets held for sale |
|
|
|
|
34,579 |
|
|
|
1,802 |
|
Current assets |
|
|
|
|
1,269,079 |
|
|
|
1,335,999 |
|
|
|
|
|
|
|
|
|
|
||
Property and equipment |
|
7 |
|
|
2,989,719 |
|
|
|
2,415,472 |
|
Right-of-use assets |
|
8 |
|
|
524,853 |
|
|
|
425,630 |
|
Intangible assets |
|
9 |
|
|
2,611,137 |
|
|
|
2,019,301 |
|
Investments |
|
10 |
|
|
20,914 |
|
|
|
50,209 |
|
Other assets |
|
|
|
|
18,895 |
|
|
|
16,394 |
|
Deferred tax assets |
|
|
|
|
14,517 |
|
|
|
20,615 |
|
Non-current assets |
|
|
|
|
6,180,035 |
|
|
|
4,947,621 |
|
Total assets |
|
|
|
|
7,449,114 |
|
|
|
6,283,620 |
|
|
|
|
|
|
|
|
|
|
||
Liabilities |
|
|
|
|
|
|
|
|
||
Trade and other payables |
|
|
|
|
728,408 |
|
|
|
671,936 |
|
Current taxes payable |
|
|
|
|
4,104 |
|
|
|
2,442 |
|
Provisions |
|
14 |
|
|
83,330 |
|
|
|
66,565 |
|
Other financial liabilities |
|
|
|
|
25,939 |
|
|
|
23,420 |
|
Long-term debt |
|
11 |
|
|
351,673 |
|
|
|
174,351 |
|
Lease liabilities |
|
12 |
|
|
160,148 |
|
|
|
127,397 |
|
Current liabilities |
|
|
|
|
1,353,602 |
|
|
|
1,066,111 |
|
|
|
|
|
|
|
|
|
|
||
Long-term debt |
|
11 |
|
|
2,333,561 |
|
|
|
1,709,831 |
|
Lease liabilities |
|
12 |
|
|
400,239 |
|
|
|
332,761 |
|
Employee benefits |
|
13 |
|
|
75,226 |
|
|
|
53,231 |
|
Provisions |
|
14 |
|
|
135,186 |
|
|
|
93,335 |
|
Other financial liabilities |
|
|
|
|
2,350 |
|
|
|
3,699 |
|
Deferred tax liabilities |
|
|
|
|
519,230 |
|
|
|
433,242 |
|
Non-current liabilities |
|
|
|
|
3,465,792 |
|
|
|
2,626,099 |
|
Total liabilities |
|
|
|
|
4,819,394 |
|
|
|
3,692,210 |
|
|
|
|
|
|
|
|
|
|
||
Equity |
|
|
|
|
|
|
|
|
||
Share capital |
|
15 |
|
|
1,135,157 |
|
|
|
1,107,290 |
|
Contributed surplus |
|
15, 17 |
|
|
26,959 |
|
|
|
37,684 |
|
Accumulated other comprehensive loss |
|
|
|
|
(252,538 |
) |
|
|
(200,539 |
) |
Retained earnings |
|
|
|
|
1,720,142 |
|
|
|
1,646,975 |
|
Total equity |
|
|
|
|
2,629,720 |
|
|
|
2,591,410 |
|
|
|
|
|
|
|
|
|
|
||
Contingencies, letters of credit and other commitments |
|
21 |
|
|
|
|
|
|
||
Total liabilities and equity |
|
|
|
|
7,449,114 |
|
|
|
6,283,620 |
|
The notes on pages 7 to 24 are an integral part of these condensed consolidated interim financial statements.
│2
TFI International Inc. |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
(UNAUDITED)
(In thousands of U.S. dollars, except per share amounts) |
|
|
Three months |
|
|
Three months |
|
|
Six months |
|
|
Six months |
|
||||
|
|
|
ended |
|
|
ended |
|
|
ended |
|
|
ended |
|
||||
|
|
Note |
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenue |
|
|
|
1,961,120 |
|
|
|
1,549,451 |
|
|
|
3,572,621 |
|
|
|
3,109,878 |
|
Fuel surcharge |
|
|
|
303,425 |
|
|
|
241,815 |
|
|
|
562,739 |
|
|
|
531,565 |
|
Total revenue |
|
|
|
2,264,545 |
|
|
|
1,791,266 |
|
|
|
4,135,360 |
|
|
|
3,641,443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Materials and services expenses |
|
18 |
|
1,109,153 |
|
|
|
897,705 |
|
|
|
2,047,961 |
|
|
|
1,837,985 |
|
Personnel expenses |
|
|
|
675,781 |
|
|
|
492,360 |
|
|
|
1,238,361 |
|
|
|
1,034,632 |
|
Other operating expenses |
|
|
|
119,873 |
|
|
|
104,752 |
|
|
|
224,731 |
|
|
|
217,190 |
|
Depreciation of property and equipment |
|
7 |
|
87,482 |
|
|
|
62,348 |
|
|
|
151,973 |
|
|
|
121,395 |
|
Depreciation of right-of-use assets |
|
8 |
|
45,758 |
|
|
|
31,954 |
|
|
|
81,060 |
|
|
|
63,389 |
|
Amortization of intangible assets |
|
9 |
|
19,300 |
|
|
|
13,872 |
|
|
|
36,516 |
|
|
|
27,445 |
|
Gain on sale of rolling stock and equipment |
|
|
|
(647 |
) |
|
|
(3,582 |
) |
|
|
(4,458 |
) |
|
|
(11,794 |
) |
Loss (gain) on derecognition of right-of-use assets |
|
|
|
11 |
|
|
|
(260 |
) |
|
|
41 |
|
|
|
(1,067 |
) |
Loss on sale of land and buildings |
|
|
|
- |
|
|
|
40 |
|
|
|
- |
|
|
|
40 |
|
Gain, net of impairment, on sale of assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
held for sale |
|
|
|
(281 |
) |
|
|
(340 |
) |
|
|
(496 |
) |
|
|
(6,591 |
) |
Total operating expenses |
|
|
|
2,056,430 |
|
|
|
1,598,849 |
|
|
|
3,775,689 |
|
|
|
3,282,624 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating income |
|
|
|
208,115 |
|
|
|
192,417 |
|
|
|
359,671 |
|
|
|
358,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Finance (income) costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Finance income |
|
19 |
|
(1,072 |
) |
|
|
(1,648 |
) |
|
|
(6,224 |
) |
|
|
(3,358 |
) |
Finance costs |
|
19 |
|
48,485 |
|
|
|
20,378 |
|
|
|
80,966 |
|
|
|
39,217 |
|
Net finance costs |
|
|
|
47,413 |
|
|
|
18,730 |
|
|
|
74,742 |
|
|
|
35,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income before income tax |
|
|
|
160,702 |
|
|
|
173,687 |
|
|
|
284,929 |
|
|
|
322,960 |
|
Income tax expense |
|
20 |
|
42,933 |
|
|
|
45,453 |
|
|
|
74,313 |
|
|
|
82,808 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
|
|
117,769 |
|
|
|
128,234 |
|
|
|
210,616 |
|
|
|
240,152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per share |
|
||||||||||||||||
Basic earnings per share |
|
16 |
|
1.39 |
|
|
|
1.49 |
|
|
|
2.49 |
|
|
|
2.78 |
|
Diluted earnings per share |
|
16 |
|
1.38 |
|
|
|
1.47 |
|
|
|
2.47 |
|
|
|
2.74 |
|
The notes on pages 7 to 24 are an integral part of these condensed consolidated interim financial statements.
│3
TFI International Inc. |
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
(UNAUDITED)
(In thousands of U.S. dollars) |
|
Three months |
|
|
Three months |
|
|
Six months |
|
|
Six months |
|
||||
|
|
ended |
|
|
ended |
|
|
ended |
|
|
ended |
|
||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
|
117,769 |
|
|
|
128,234 |
|
|
|
210,616 |
|
|
|
240,152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other comprehensive (loss) income |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Items that may be reclassified to income or loss in future periods: |
|
|
|
|
|
|
|
|
|
|
||||||
Foreign currency translation differences |
|
|
481 |
|
|
|
7,640 |
|
|
|
1,084 |
|
|
|
8,106 |
|
Net investment hedge, net of tax |
|
|
(16,014 |
) |
|
|
23,822 |
|
|
|
(52,100 |
) |
|
|
26,866 |
|
Items directly reclassified to retained earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unrealized (loss) gain on investments in equity securities |
|
|
|
|
|
|
|
|
|
|
||||||
measured at fair value through OCI, net of tax |
|
|
(1,698 |
) |
|
|
(5,809 |
) |
|
|
(9,214 |
) |
|
|
13,562 |
|
Other comprehensive (loss) income, net of tax |
|
|
(17,231 |
) |
|
|
25,653 |
|
|
|
(60,230 |
) |
|
|
48,534 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total comprehensive income |
|
|
100,538 |
|
|
|
153,887 |
|
|
|
150,386 |
|
|
|
288,686 |
|
The notes on pages 7 to 24 are an integral part of these condensed consolidated interim financial statements.
│4
TFI International Inc. |
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY |
|
PERIODS ENDED June 30, 2024 AND 2023 (UNAUDITED) |
(In thousands of U.S. dollars) |
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
Accumulated |
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
foreign |
|
|
unrealized |
|
|
|
|
|
Total |
|
||||||
|
|
|
|
|
|
|
|
|
|
currency |
|
|
gain (loss) |
|
|
|
|
|
equity |
|
||||||
|
|
|
|
|
|
|
|
|
|
translation |
|
|
on invest- |
|
|
|
|
|
attributable |
|
||||||
|
|
|
|
|
|
|
|
|
|
differences |
|
|
ments in |
|
|
Retained |
|
|
to owners |
|
||||||
|
|
|
|
Share |
|
|
Contributed |
|
|
& net invest- |
|
|
equity |
|
|
earnings |
|
|
of the |
|
||||||
|
|
Note |
|
capital |
|
|
surplus |
|
|
ment hedge |
|
|
securities |
|
|
(deficit) |
|
|
Company |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance as at December 31, 2023 |
|
|
|
|
1,107,290 |
|
|
|
37,684 |
|
|
|
(200,296 |
) |
|
|
(243 |
) |
|
|
1,646,975 |
|
|
|
2,591,410 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
210,616 |
|
|
|
210,616 |
|
Other comprehensive loss, net of tax |
|
|
|
|
- |
|
|
|
- |
|
|
|
(51,016 |
) |
|
|
(9,214 |
) |
|
|
- |
|
|
|
(60,230 |
) |
Realized gain (loss) on equity securities |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8,231 |
|
|
|
(8,231 |
) |
|
|
- |
|
Total comprehensive (loss) income |
|
|
|
|
- |
|
|
|
- |
|
|
|
(51,016 |
) |
|
|
(983 |
) |
|
|
202,385 |
|
|
|
150,386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Share-based payment transactions, net of tax |
|
17 |
|
|
- |
|
|
|
7,831 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
7,831 |
|
Stock options exercised, net of tax |
|
15, 17 |
|
|
12,998 |
|
|
|
(2,269 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10,729 |
|
Dividends to owners of the Company |
|
15 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(67,665 |
) |
|
|
(67,665 |
) |
Repurchase of own shares |
|
15 |
|
|
(2,761 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(31,418 |
) |
|
|
(34,179 |
) |
Net settlement of restricted share units |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
and performance share units, net of tax |
|
15, 17 |
|
|
17,630 |
|
|
|
(16,287 |
) |
|
|
- |
|
|
|
- |
|
|
|
(30,135 |
) |
|
|
(28,792 |
) |
Total transactions with owners, recorded directly in equity |
|
|
27,867 |
|
|
|
(10,725 |
) |
|
|
- |
|
|
|
- |
|
|
|
(129,218 |
) |
|
|
(112,076 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance as at June 30, 2024 |
|
|
|
|
1,135,157 |
|
|
|
26,959 |
|
|
|
(251,312 |
) |
|
|
(1,226 |
) |
|
|
1,720,142 |
|
|
|
2,629,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance as at December 31, 2022 |
|
|
|
|
1,089,229 |
|
|
|
41,491 |
|
|
|
(239,120 |
) |
|
|
5,799 |
|
|
|
1,565,671 |
|
|
|
2,463,070 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
240,152 |
|
|
|
240,152 |
|
Other comprehensive income, net of tax |
|
|
|
|
- |
|
|
|
- |
|
|
|
34,972 |
|
|
|
13,562 |
|
|
|
- |
|
|
|
48,534 |
|
Realized (loss) gain on equity securities |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(13,323 |
) |
|
|
13,323 |
|
|
|
- |
|
Total comprehensive income |
|
|
|
|
- |
|
|
|
- |
|
|
|
34,972 |
|
|
|
239 |
|
|
|
253,475 |
|
|
|
288,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Share-based payment transactions, net of tax |
|
17 |
|
|
- |
|
|
|
11,949 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
11,949 |
|
Stock options exercised, net of tax |
|
15, 17 |
|
|
12,078 |
|
|
|
(3,231 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8,847 |
|
Dividends to owners of the Company |
|
15 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(60,401 |
) |
|
|
(60,401 |
) |
Repurchase of own shares |
|
15 |
|
|
(12,065 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(106,770 |
) |
|
|
(118,835 |
) |
Net settlement of restricted share units, net of tax |
|
15, 17 |
|
|
29,185 |
|
|
|
(20,829 |
) |
|
|
- |
|
|
|
- |
|
|
|
(54,937 |
) |
|
|
(46,581 |
) |
Total transactions with owners, recorded directly in equity |
|
|
29,198 |
|
|
|
(12,111 |
) |
|
|
- |
|
|
|
- |
|
|
|
(222,108 |
) |
|
|
(205,021 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance as at June 30, 2023 |
|
|
|
|
1,118,427 |
|
|
|
29,380 |
|
|
|
(204,148 |
) |
|
|
6,038 |
|
|
|
1,597,038 |
|
|
|
2,546,735 |
|
The notes on pages 7 to 24 are an integral part of these condensed consolidated interim financial statements.
│5
TFI International Inc. |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
(UNAUDITED) |
(In thousands of U.S. dollars) |
|
|
|
|
Three months |
|
|
Three months |
|
|
Six months |
|
|
Six months |
|
|||||
|
|
|
|
|
ended |
|
|
ended |
|
|
ended |
|
|
ended |
|
|||||
|
Note |
|
|
June 30, 2024 |
|
|
June 30, 2023* |
|
|
June 30, 2024 |
|
|
June 30, 2023* |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income |
|
|
|
|
|
117,769 |
|
|
|
128,234 |
|
|
|
210,616 |
|
|
|
240,152 |
|
|
Adjustments for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Depreciation of property and equipment |
|
|
7 |
|
|
|
87,482 |
|
|
|
62,348 |
|
|
|
151,973 |
|
|
|
121,395 |
|
Depreciation of right-of-use assets |
|
|
8 |
|
|
|
45,758 |
|
|
|
31,954 |
|
|
|
81,060 |
|
|
|
63,389 |
|
Amortization of intangible assets |
|
|
9 |
|
|
|
19,300 |
|
|
|
13,872 |
|
|
|
36,516 |
|
|
|
27,445 |
|
Share-based payment transactions |
|
|
17 |
|
|
|
3,215 |
|
|
|
3,306 |
|
|
|
6,003 |
|
|
|
6,649 |
|
Net finance costs |
|
|
19 |
|
|
|
47,413 |
|
|
|
18,730 |
|
|
|
74,742 |
|
|
|
35,859 |
|
Income tax expense |
|
|
20 |
|
|
|
42,933 |
|
|
|
45,453 |
|
|
|
74,313 |
|
|
|
82,808 |
|
Gain on sale of property and equipment |
|
|
|
|
|
(647 |
) |
|
|
(3,542 |
) |
|
|
(4,458 |
) |
|
|
(11,754 |
) |
|
Loss (gain) on derecognition of right-of-use assets |
|
|
|
11 |
|
|
|
(260 |
) |
|
|
41 |
|
|
|
(1,067 |
) |
|||
Gain, net of impairment, on sale of assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
held for sale |
|
|
|
|
|
(281 |
) |
|
|
(340 |
) |
|
|
(496 |
) |
|
|
(6,591 |
) |
|
Employee benefits |
|
|
|
|
|
10,484 |
|
|
|
12,591 |
|
|
|
21,133 |
|
|
|
30,175 |
|
|
Provisions, net of payments |
|
|
|
|
|
2,048 |
|
|
|
(19,909 |
) |
|
|
5,143 |
|
|
|
(27,862 |
) |
|
Net change in non-cash operating working capital |
|
|
6 |
|
|
|
(25,773 |
) |
|
|
(14 |
) |
|
|
(60,767 |
) |
|
|
50,823 |
|
Interest paid |
|
|
|
|
|
(43,016 |
) |
|
|
(17,561 |
) |
|
|
(68,915 |
) |
|
|
(33,519 |
) |
|
Income tax paid |
|
|
|
|
|
(58,154 |
) |
|
|
(74,476 |
) |
|
|
(77,673 |
) |
|
|
(145,382 |
) |
|
Net cash from operating activities |
|
|
|
|
|
248,542 |
|
|
|
200,386 |
|
|
|
449,231 |
|
|
|
432,520 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash flows used in investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Purchases of property and equipment |
|
|
7 |
|
|
|
(118,861 |
) |
|
|
(84,152 |
) |
|
|
(196,400 |
) |
|
|
(160,400 |
) |
Proceeds from sale of property and equipment |
|
|
|
|
|
19,553 |
|
|
|
19,465 |
|
|
|
32,323 |
|
|
|
44,180 |
|
|
Proceeds from sale of assets held for sale |
|
|
|
|
|
2,193 |
|
|
|
2,380 |
|
|
|
3,436 |
|
|
|
17,486 |
|
|
Purchases of intangible assets |
|
|
9 |
|
|
|
(3,894 |
) |
|
|
(655 |
) |
|
|
(4,356 |
) |
|
|
(1,645 |
) |
Business combinations, net of cash acquired |
|
|
5 |
|
|
|
(805,260 |
) |
|
|
(30,309 |
) |
|
|
(914,221 |
) |
|
|
(115,052 |
) |
Purchases of investments |
|
|
|
|
|
- |
|
|
|
(4,352 |
) |
|
|
- |
|
|
|
(4,352 |
) |
|
Proceeds from sale of investments |
|
|
|
|
|
- |
|
|
|
85,728 |
|
|
|
19,068 |
|
|
|
89,212 |
|
|
Others |
|
|
|
|
|
(1,223 |
) |
|
|
(453 |
) |
|
|
(321 |
) |
|
|
(609 |
) |
|
Net cash used in investing activities |
|
|
|
|
|
(907,492 |
) |
|
|
(12,348 |
) |
|
|
(1,060,471 |
) |
|
|
(131,180 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash flows (used in) from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Proceeds from long-term debt |
|
|
11 |
|
|
|
- |
|
|
|
- |
|
|
|
500,000 |
|
|
|
- |
|
Repayment of long-term debt |
|
|
11 |
|
|
|
(29,998 |
) |
|
|
(9,002 |
) |
|
|
(38,195 |
) |
|
|
(22,497 |
) |
Net (decrease) increase in revolving facilities |
|
|
11 |
|
|
|
(83,838 |
) |
|
|
36,789 |
|
|
|
32,096 |
|
|
|
36,789 |
|
Repayment of lease liabilities |
|
|
12 |
|
|
|
(44,730 |
) |
|
|
(31,229 |
) |
|
|
(79,306 |
) |
|
|
(62,564 |
) |
(Decrease) increase of other financial liabilities |
|
|
|
|
|
(295 |
) |
|
|
653 |
|
|
|
(3,145 |
) |
|
|
(3,297 |
) |
|
Dividends paid |
|
|
|
|
|
(33,272 |
) |
|
|
(30,637 |
) |
|
|
(66,904 |
) |
|
|
(60,956 |
) |
|
Repurchase of own shares |
|
|
15 |
|
|
|
(34,179 |
) |
|
|
(112,839 |
) |
|
|
(34,179 |
) |
|
|
(118,835 |
) |
Proceeds from exercise of stock options |
|
|
15 |
|
|
|
8,028 |
|
|
|
2,146 |
|
|
|
10,729 |
|
|
|
8,847 |
|
Share repurchase for settlement of restricted share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
units and performance share units |
|
|
|
|
|
(1,070 |
) |
|
|
(1,056 |
) |
|
|
(28,792 |
) |
|
|
(46,581 |
) |
|
Net cash from (used in) financing activities |
|
|
|
|
|
(219,354 |
) |
|
|
(145,175 |
) |
|
|
292,304 |
|
|
|
(269,094 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net change in cash and cash equivalents |
|
|
|
|
|
(878,304 |
) |
|
|
42,863 |
|
|
|
(318,936 |
) |
|
|
32,246 |
|
|
Cash and cash equivalents, beginning of period |
|
|
|
|
|
902,372 |
|
|
|
136,360 |
|
|
|
335,556 |
|
|
|
147,117 |
|
|
Effect of movements in exchange rates on |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
cash and cash equivalents |
|
|
|
|
|
2,538 |
|
|
|
(1,089 |
) |
|
|
9,986 |
|
|
|
(1,229 |
) |
|
Cash and cash equivalents, end of period |
|
|
|
|
|
26,606 |
|
|
|
178,134 |
|
|
|
26,606 |
|
|
|
178,134 |
|
* Recasted for change in presentation for consistency with the current year presentation of the effect of movements in exchange rates on cash and cash equivalents.
The notes on pages 7 to 24 are an integral part of these condensed consolidated interim financial statements.
│6
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
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 six months ended June 30, 2024 and 2023 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 Mexico.
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 July 25, 2024.
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:
These condensed consolidated interim financial statements are expressed in U.S. dollars, except where otherwise indicated.
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.
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.
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.
│7
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (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 2023 annual consolidated financial statements.
The accounting policies described in the Group’s 2023 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, 2024 and have 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.
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 adoption of the amendments did not have a material impact on the Group’s condensed consolidated interim financial statements.
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. 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.
│8
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
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:
Presentation and Disclosure in Financial Statements – IFRS 18
On April 9, 2024, the IASB issued IFRS 18 Presentation and Disclosure in Financial Statements to improve reporting of financial performance. IFRS 18 replaces IAS 1 Presentation of Financial Statements. It carries forward many requirements from IAS 1 unchanged. IFRS 18 applies for annual reporting periods beginning on or after January 1, 2027. Earlier application is permitted.
The new Accounting Standard introduces significant changes to the structure of a company’s income statement, more discipline and transparency in presentation of management's own performance measures (commonly referred to as 'non-GAAP measures,') and less aggregation of items into large, single numbers. The main impacts of the new Accounting Standard include:
The extent of the impact of adoption of the amendments has not yet been determined.
The Group operates within the transportation and logistics industry in the United States, Canada and 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.
In the second quarter of fiscal 2024, it was determined that Package and Courier operating segment should be aggregated with the Canadian Less-Than-Truckload and U.S. Less-Than-Truckload operating segments, forming the Less-Than-Truckload reportable segment. Comparative information has been recast to be consistent with current reportable segments.
The following summary describes the operations in each of the Group’s reportable segments:
|
|
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. |
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.
│9
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
|
|
Less- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Than- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Truckload(2) |
|
|
Truckload |
|
|
Logistics |
|
|
Corporate |
|
|
Eliminations(2) |
|
|
Total |
|
||||||
Three months ended June 30, 2024 |
|
|||||||||||||||||||||||
Revenue(1) |
|
|
794,158 |
|
|
|
737,687 |
|
|
|
442,393 |
|
|
|
- |
|
|
|
(13,118 |
) |
|
|
1,961,120 |
|
Fuel surcharge(1) |
|
|
163,955 |
|
|
|
114,227 |
|
|
|
28,228 |
|
|
|
- |
|
|
|
(2,985 |
) |
|
|
303,425 |
|
Total revenue(1) |
|
|
958,113 |
|
|
|
851,914 |
|
|
|
470,621 |
|
|
|
- |
|
|
|
(16,103 |
) |
|
|
2,264,545 |
|
Operating income (loss) |
|
|
109,918 |
|
|
|
83,329 |
|
|
|
50,590 |
|
|
|
(35,722 |
) |
|
|
- |
|
|
|
208,115 |
|
Selected items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
amortization |
|
|
54,557 |
|
|
|
81,875 |
|
|
|
14,908 |
|
|
|
1,200 |
|
|
|
- |
|
|
|
152,540 |
|
Gain, net of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
impairment on sale of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
assets held for sale |
|
|
274 |
|
|
|
7 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
281 |
|
Intangible assets |
|
|
422,343 |
|
|
|
1,431,031 |
|
|
|
757,713 |
|
|
|
50 |
|
|
|
- |
|
|
|
2,611,137 |
|
Total assets |
|
|
2,744,072 |
|
|
|
3,449,232 |
|
|
|
1,146,768 |
|
|
|
109,042 |
|
|
|
- |
|
|
|
7,449,114 |
|
Total liabilities |
|
|
845,817 |
|
|
|
771,428 |
|
|
|
327,191 |
|
|
|
2,875,081 |
|
|
|
(123 |
) |
|
|
4,819,394 |
|
Additions to property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
and equipment |
|
|
51,676 |
|
|
|
64,925 |
|
|
|
2,060 |
|
|
|
200 |
|
|
|
- |
|
|
|
118,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Three months ended June 30, 2023 |
|
|||||||||||||||||||||||
Revenue(1) |
|
|
787,687 |
|
|
|
410,680 |
|
|
|
361,767 |
|
|
|
- |
|
|
|
(10,683 |
) |
|
|
1,549,451 |
|
Fuel surcharge(1) |
|
|
157,163 |
|
|
|
69,099 |
|
|
|
17,705 |
|
|
|
- |
|
|
|
(2,152 |
) |
|
|
241,815 |
|
Total revenue(1) |
|
|
944,850 |
|
|
|
479,779 |
|
|
|
379,472 |
|
|
|
- |
|
|
|
(12,835 |
) |
|
|
1,791,266 |
|
Operating income (loss) |
|
|
107,776 |
|
|
|
66,183 |
|
|
|
32,893 |
|
|
|
(14,435 |
) |
|
|
- |
|
|
|
192,417 |
|
Selected items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
amortization |
|
|
48,957 |
|
|
|
48,735 |
|
|
|
10,352 |
|
|
|
130 |
|
|
|
- |
|
|
|
108,174 |
|
Loss on sale of land |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
and buildings |
|
|
(36 |
) |
|
|
(4 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(40 |
) |
Gain, net of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
impairment on sale of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
assets held for sale |
|
|
308 |
|
|
|
32 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
340 |
|
Intangible assets |
|
|
357,279 |
|
|
|
788,931 |
|
|
|
529,045 |
|
|
|
137 |
|
|
|
- |
|
|
|
1,675,392 |
|
Total assets |
|
|
2,611,538 |
|
|
|
1,836,752 |
|
|
|
782,469 |
|
|
|
260,662 |
|
|
|
- |
|
|
|
5,491,421 |
|
Total liabilities |
|
|
791,898 |
|
|
|
395,693 |
|
|
|
225,209 |
|
|
|
1,532,014 |
|
|
|
(128 |
) |
|
|
2,944,686 |
|
Additions to property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
and equipment |
|
|
55,188 |
|
|
|
28,219 |
|
|
|
722 |
|
|
|
23 |
|
|
|
- |
|
|
|
84,152 |
|
(1) Includes intersegment revenue and intersegment fuel surcharge
(2) Recasted for changes in aggregation in the current year. Specifically, “Package and Courier” was presented separately in previous periods is now aggregated within “Less-Than-Truckload”. The remaining amounts remain the same, except for resultant changes to the Eliminations.
│10
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
|
|
Less- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Than- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Truckload(2) |
|
|
Truckload |
|
|
Logistics |
|
|
Corporate |
|
|
Eliminations(2) |
|
|
Total |
|
||||||
Six months ended June 30, 2024 |
|
|||||||||||||||||||||||
Revenue(1) |
|
|
1,577,678 |
|
|
|
1,135,418 |
|
|
|
884,298 |
|
|
|
- |
|
|
|
(24,773 |
) |
|
|
3,572,621 |
|
Fuel surcharge(1) |
|
|
327,201 |
|
|
|
186,090 |
|
|
|
54,932 |
|
|
|
- |
|
|
|
(5,484 |
) |
|
|
562,739 |
|
Total revenue(1) |
|
|
1,904,879 |
|
|
|
1,321,508 |
|
|
|
939,230 |
|
|
|
- |
|
|
|
(30,257 |
) |
|
|
4,135,360 |
|
Operating income (loss) |
|
|
194,949 |
|
|
|
124,792 |
|
|
|
90,772 |
|
|
|
(50,842 |
) |
|
|
- |
|
|
|
359,671 |
|
Selected items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
amortization |
|
|
107,161 |
|
|
|
130,821 |
|
|
|
30,175 |
|
|
|
1,392 |
|
|
|
- |
|
|
|
269,549 |
|
Gain (loss), net of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
impairment on sale of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
assets held for sale |
|
|
487 |
|
|
|
(27 |
) |
|
|
36 |
|
|
|
- |
|
|
|
- |
|
|
|
496 |
|
Intangible assets |
|
|
422,343 |
|
|
|
1,431,031 |
|
|
|
757,713 |
|
|
|
50 |
|
|
|
- |
|
|
|
2,611,137 |
|
Total assets |
|
|
2,744,072 |
|
|
|
3,449,232 |
|
|
|
1,146,768 |
|
|
|
109,042 |
|
|
|
- |
|
|
|
7,449,114 |
|
Total liabilities |
|
|
845,817 |
|
|
|
771,428 |
|
|
|
327,191 |
|
|
|
2,875,081 |
|
|
|
(123 |
) |
|
|
4,819,394 |
|
Additions to property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
and equipment |
|
|
106,562 |
|
|
|
86,697 |
|
|
|
2,788 |
|
|
|
353 |
|
|
|
- |
|
|
|
196,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Six months ended June 30, 2023 |
|
|||||||||||||||||||||||
Revenue(1) |
|
|
1,590,235 |
|
|
|
824,805 |
|
|
|
717,018 |
|
|
|
- |
|
|
|
(22,180 |
) |
|
|
3,109,878 |
|
Fuel surcharge(1) |
|
|
347,649 |
|
|
|
155,069 |
|
|
|
33,280 |
|
|
|
- |
|
|
|
(4,433 |
) |
|
|
531,565 |
|
Total revenue(1) |
|
|
1,937,884 |
|
|
|
979,874 |
|
|
|
750,298 |
|
|
|
- |
|
|
|
(26,613 |
) |
|
|
3,641,443 |
|
Operating income |
|
|
193,039 |
|
|
|
136,679 |
|
|
|
64,603 |
|
|
|
(35,502 |
) |
|
|
- |
|
|
|
358,819 |
|
Selected items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
amortization |
|
|
95,241 |
|
|
|
96,585 |
|
|
|
20,135 |
|
|
|
268 |
|
|
|
- |
|
|
|
212,229 |
|
Gain on sale of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
land and buildings |
|
|
(36 |
) |
|
|
(4 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(40 |
) |
Gain (loss), net of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
impairment on sale of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
assets held for sale |
|
|
3,182 |
|
|
|
3,409 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
6,591 |
|
Intangible assets |
|
|
357,279 |
|
|
|
788,931 |
|
|
|
529,045 |
|
|
|
137 |
|
|
|
- |
|
|
|
1,675,392 |
|
Total assets |
|
|
2,611,538 |
|
|
|
1,836,752 |
|
|
|
782,469 |
|
|
|
260,662 |
|
|
|
- |
|
|
|
5,491,421 |
|
Total liabilities |
|
|
791,898 |
|
|
|
395,693 |
|
|
|
225,209 |
|
|
|
1,532,014 |
|
|
|
(128 |
) |
|
|
2,944,686 |
|
Additions to property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
and equipment |
|
|
114,637 |
|
|
|
43,404 |
|
|
|
895 |
|
|
|
148 |
|
|
|
- |
|
|
|
159,084 |
|
(1) Includes intersegment revenue and intersegment fuel surcharge
(2) Recasted for changes in presentation for consistency with the current year presentation: “Package and Courier” presented separately in previous periods is now presented within “Less-Than-Truckload”.
Geographical information
Revenue is attributed to geographical locations based on the origin of service location.
|
|
Less- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Than- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Truckload(1) |
|
|
Truckload |
|
|
Logistics |
|
|
Eliminations(1) |
|
|
Total |
|
|||||
Three months ended June 30, 2024 |
|
|||||||||||||||||||
Canada |
|
|
294,284 |
|
|
|
304,549 |
|
|
|
65,329 |
|
|
|
(9,331 |
) |
|
|
654,831 |
|
United States |
|
|
663,829 |
|
|
|
547,365 |
|
|
|
405,292 |
|
|
|
(6,772 |
) |
|
|
1,609,714 |
|
Total |
|
|
958,113 |
|
|
|
851,914 |
|
|
|
470,621 |
|
|
|
(16,103 |
) |
|
|
2,264,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Three months ended June 30, 2023 |
|
|||||||||||||||||||
Canada |
|
|
287,656 |
|
|
|
278,946 |
|
|
|
66,990 |
|
|
|
(6,345 |
) |
|
|
627,247 |
|
United States |
|
|
657,194 |
|
|
|
200,833 |
|
|
|
312,482 |
|
|
|
(6,490 |
) |
|
|
1,164,019 |
|
Total |
|
|
944,850 |
|
|
|
479,779 |
|
|
|
379,472 |
|
|
|
(12,835 |
) |
|
|
1,791,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Six months ended June 30, 2024 |
|
|||||||||||||||||||
Canada |
|
|
573,562 |
|
|
|
576,320 |
|
|
|
127,643 |
|
|
|
(17,507 |
) |
|
|
1,260,017 |
|
United States |
|
|
1,331,317 |
|
|
|
745,188 |
|
|
|
811,587 |
|
|
|
(12,750 |
) |
|
|
2,875,343 |
|
Total |
|
|
1,904,879 |
|
|
|
1,321,508 |
|
|
|
939,230 |
|
|
|
(30,257 |
) |
|
|
4,135,360 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Six months ended June 30, 2023 |
|
|||||||||||||||||||
Canada |
|
|
581,216 |
|
|
|
571,584 |
|
|
|
131,295 |
|
|
|
(13,744 |
) |
|
|
1,270,351 |
|
United States |
|
|
1,356,668 |
|
|
|
408,290 |
|
|
|
619,003 |
|
|
|
(12,869 |
) |
|
|
2,371,092 |
|
Total |
|
|
1,937,884 |
|
|
|
979,874 |
|
|
|
750,298 |
|
|
|
(26,613 |
) |
|
|
3,641,443 |
|
(1) Recasted for changes in presentation for consistency with the current year presentation: “Package and Courier” presented separately in previous periods is now presented within “Less-Than-Truckload”.
│11
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
Segment assets are based on the geographical location of the assets.
|
|
As at |
|
|
As at |
|
||
|
|
June 30, 2024 |
|
|
December 31, 2023 |
|
||
Property and equipment, right-of-use assets and intangible assets |
|
|
|
|
|
|
||
Canada |
|
|
2,268,734 |
|
|
|
2,208,595 |
|
United States |
|
|
3,856,975 |
|
|
|
2,651,808 |
|
|
|
|
6,125,709 |
|
|
|
4,860,403 |
|
In line with the Group’s growth strategy, the Group acquired eight businesses during 2024, of which Daseke Inc. ("Daseke") 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 April 1, 2024, the Group completed the acquisition of Daseke, Inc. The purchase price for the business acquisition totaled $817.0 million, which was funded by a $500.0 million term loan obtained and the remaining balance was drawn from cash on hand, and the Group absorbed $314.7 million of equipment financing debt in the acquisition. During the six months ended June 30, 2024, the business contributed revenue and net income of $371.0 million and $5.5 million, respectively since the acquisition.
Had the Group acquired Daseke on January 1, 2024, as per management’s best estimates, the revenue and net income for this entity would have been $727.8 million and $7.1 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 acquisitions occurred on January 1, 2024 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 of the entity.
During the six months ended June 30, 2024, the non-material businesses, in aggregate, contributed revenue and net income of $55.5 million and $1.3 million, respectively, since the acquisitions.
Had the Group acquired the non-material businesses on January 1, 2024, as per management’s best estimates, the revenue and net income for these entities would have been $86.2 million and $4.3 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 acquisitions occurred on January 1, 2024 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 of the entity.
During the six months ended June 30, 2024, $0.5 million of transaction costs (2023 – $0.2 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 determination of the fair value of assets acquired and liabilities assumed of the 2024 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.
│12
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
The table below presents the determination of the fair value of assets acquired and liabilities assumed based on the best information available to the Group to date:
Identifiable assets acquired and liabilities assumed |
|
Note |
|
|
Daseke |
|
|
Others |
|
|
June 30, 2024 |
|
||||
Cash and cash equivalents |
|
|
|
|
|
46,242 |
|
|
|
31,937 |
|
|
|
78,179 |
|
|
Trade and other receivables |
|
|
|
|
|
173,389 |
|
|
|
22,110 |
|
|
|
195,499 |
|
|
Inventoried supplies and prepaid expenses |
|
|
|
|
|
32,611 |
|
|
|
3,202 |
|
|
|
35,813 |
|
|
Property and equipment |
|
|
7 |
|
|
|
577,825 |
|
|
|
42,266 |
|
|
|
620,091 |
|
Right-of-use assets |
|
|
8 |
|
|
|
113,385 |
|
|
|
9,161 |
|
|
|
122,546 |
|
Intangible assets |
|
|
9 |
|
|
|
60,233 |
|
|
|
44,505 |
|
|
|
104,738 |
|
Other assets |
|
|
|
|
|
3,093 |
|
|
|
(17 |
) |
|
|
3,076 |
|
|
Trade and other payables |
|
|
|
|
|
(100,716 |
) |
|
|
(16,909 |
) |
|
|
(117,625 |
) |
|
Income tax payable |
|
|
|
|
|
(58 |
) |
|
|
(242 |
) |
|
|
(300 |
) |
|
Employee benefits |
|
|
|
|
|
(194 |
) |
|
|
- |
|
|
|
(194 |
) |
|
Provisions |
|
|
|
|
|
(54,681 |
) |
|
|
- |
|
|
|
(54,681 |
) |
|
Other non-current liabilities |
|
|
|
|
|
(213 |
) |
|
|
- |
|
|
|
(213 |
) |
|
Long-term debt |
|
|
11 |
|
|
|
(314,671 |
) |
|
|
- |
|
|
|
(314,671 |
) |
Lease liabilities |
|
|
12 |
|
|
|
(113,385 |
) |
|
|
(9,161 |
) |
|
|
(122,546 |
) |
Deferred tax liabilities |
|
|
|
|
|
(96,434 |
) |
|
|
(10,783 |
) |
|
|
(107,217 |
) |
|
Total identifiable net assets |
|
|
|
|
|
326,426 |
|
|
|
116,069 |
|
|
|
442,495 |
|
|
Total consideration transferred |
|
|
|
|
|
816,958 |
|
|
|
179,892 |
|
|
|
996,850 |
|
|
Goodwill |
|
|
9 |
|
|
|
490,532 |
|
|
|
63,823 |
|
|
|
554,355 |
|
Cash |
|
|
|
|
|
816,958 |
|
|
|
175,442 |
|
|
|
992,400 |
|
|
Contingent consideration |
|
|
|
|
|
- |
|
|
|
4,450 |
|
|
|
4,450 |
|
|
Total consideration transferred |
|
|
|
|
|
816,958 |
|
|
|
179,892 |
|
|
|
996,850 |
|
The fair values measured on the amounts regarding Daseke are on a provisional basis, mainly regarding tangible assets, intangible assets, provisions and current and deferred tax liabilities. This is mainly due to pending completion and review of independent valuations and due to the complexity of the information for the tax provisions. The fair values will be revised as more information is obtained about the facts and circumstances that existed at the date of acquisition.
The total trade receivables comprise gross amounts due of $198.3 million, of which $2.8 million was expected to be uncollectible at the acquisition date.
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 |
|
June 30, 2024 |
|
|
U.S. Less-Than-Truckload |
Less-Than-Truckload |
|
|
29,425 |
|
Canadian Truckload |
Truckload |
|
|
477 |
|
Specialized Truckload |
Truckload |
|
|
519,585 |
|
Logistics |
Logistics |
|
|
4,868 |
|
|
|
|
|
554,355 |
|
│13
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
The contingent consideration for the six months ended June 30, 2024 relates to non-material business acquisitions and is recorded in the original determination of the fair value of assets acquired and liabilities assumed. The fair value was determined using expected cash flows. These considerations are contingent on achieving specified earnings levels in future periods. The maximum amount payable is $4.5 million in less than one year.
The contingent consideration balance at June 30, 2024 is $15.6 million (December 31, 2023 - $13.2 million) and is presented in other financial liabilities on the consolidated statements of financial position.
The 2023 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 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 six months ended June 30, 2024.
Net change in non-cash operating working capital
|
|
Three months |
|
|
Three months |
|
|
Six months |
|
|
Six months |
|
||||
|
|
ended |
|
|
ended |
|
|
ended |
|
|
ended |
|
||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||
Trade and other receivables |
|
|
25,040 |
|
|
|
61,261 |
|
|
|
4,810 |
|
|
|
153,280 |
|
Inventoried supplies |
|
|
1,403 |
|
|
|
(1,764 |
) |
|
|
2,151 |
|
|
|
1,088 |
|
Prepaid expenses |
|
|
1,302 |
|
|
|
(10,117 |
) |
|
|
(3,421 |
) |
|
|
(21,490 |
) |
Trade and other payables |
|
|
(53,518 |
) |
|
|
(49,394 |
) |
|
|
(64,307 |
) |
|
|
(82,055 |
) |
|
|
|
(25,773 |
) |
|
|
(14 |
) |
|
|
(60,767 |
) |
|
|
50,823 |
|
|
|
|
|
|
Land and |
|
|
Rolling |
|
|
|
|
|
|
|
|||||
|
Note |
|
|
buildings |
|
|
stock |
|
|
Equipment |
|
|
Total |
|
||||||
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance at December 31, 2023 |
|
|
|
|
|
1,383,977 |
|
|
|
1,758,200 |
|
|
|
192,371 |
|
|
|
3,334,548 |
|
|
Additions through business combinations |
|
|
5 |
|
|
|
112,029 |
|
|
|
498,187 |
|
|
|
9,875 |
|
|
|
620,091 |
|
Other additions |
|
|
|
|
|
33,379 |
|
|
|
143,981 |
|
|
|
19,040 |
|
|
|
196,400 |
|
|
Disposals |
|
|
|
|
|
(5,410 |
) |
|
|
(79,531 |
) |
|
|
(5,206 |
) |
|
|
(90,147 |
) |
|
Reclassification to assets held for sale |
|
|
|
|
|
(32,925 |
) |
|
|
(23,212 |
) |
|
|
- |
|
|
|
(56,137 |
) |
|
Effect of movements in exchange rates |
|
|
|
|
|
(14,267 |
) |
|
|
(23,540 |
) |
|
|
(7,363 |
) |
|
|
(45,170 |
) |
|
Balance at June 30, 2024 |
|
|
|
|
|
1,476,783 |
|
|
|
2,274,085 |
|
|
|
208,717 |
|
|
|
3,959,585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Accumulated Depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance at December 31, 2023 |
|
|
|
|
|
105,401 |
|
|
|
690,232 |
|
|
|
123,443 |
|
|
|
919,076 |
|
|
Depreciation |
|
|
|
|
|
12,581 |
|
|
|
128,805 |
|
|
|
10,587 |
|
|
|
151,973 |
|
|
Disposals |
|
|
|
|
|
(5,406 |
) |
|
|
(53,701 |
) |
|
|
(3,175 |
) |
|
|
(62,282 |
) |
|
Reclassification to assets held for sale |
|
|
|
|
|
(2,035 |
) |
|
|
(18,383 |
) |
|
|
- |
|
|
|
(20,418 |
) |
|
Effect of movements in exchange rates |
|
|
|
|
|
(2,205 |
) |
|
|
(12,682 |
) |
|
|
(3,596 |
) |
|
|
(18,483 |
) |
|
Balance at June 30, 2024 |
|
|
|
|
|
108,336 |
|
|
|
734,271 |
|
|
|
127,259 |
|
|
|
969,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net carrying amounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
At December 31, 2023 |
|
|
|
|
|
1,278,576 |
|
|
|
1,067,968 |
|
|
|
68,928 |
|
|
|
2,415,472 |
|
|
At June 30, 2024 |
|
|
|
|
|
1,368,447 |
|
|
|
1,539,814 |
|
|
|
81,458 |
|
|
|
2,989,719 |
|
As at June 30, 2024, there are no amounts included in trade and other payables for the purchases of property and equipment (December 31, 2023 – nil).
│14
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
|
|
|
|
|
Land and |
|
|
Rolling |
|
|
|
|
|
|
|
|||||
|
Note |
|
|
buildings |
|
|
stock |
|
|
Equipment |
|
|
Total |
|
||||||
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance at December 31, 2023 |
|
|
|
|
|
588,359 |
|
|
|
290,358 |
|
|
|
3,814 |
|
|
|
882,531 |
|
|
Other additions |
|
|
|
|
|
27,461 |
|
|
|
42,471 |
|
|
|
516 |
|
|
|
70,448 |
|
|
Additions through business combinations |
|
|
5 |
|
|
|
73,774 |
|
|
|
47,318 |
|
|
|
1,454 |
|
|
|
122,546 |
|
Derecognition* |
|
|
|
|
|
(4,082 |
) |
|
|
(33,802 |
) |
|
|
(246 |
) |
|
|
(38,130 |
) |
|
Effect of movements in exchange rates |
|
|
|
|
|
(13,589 |
) |
|
|
(8,665 |
) |
|
|
(11 |
) |
|
|
(22,265 |
) |
|
Balance at June 30, 2024 |
|
|
|
|
|
671,923 |
|
|
|
337,680 |
|
|
|
5,527 |
|
|
|
1,015,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance at December 31, 2023 |
|
|
|
|
|
330,515 |
|
|
|
124,677 |
|
|
|
1,709 |
|
|
|
456,901 |
|
|
Depreciation |
|
|
|
|
|
39,092 |
|
|
|
41,270 |
|
|
|
698 |
|
|
|
81,060 |
|
|
Derecognition* |
|
|
|
|
|
(4,035 |
) |
|
|
(31,353 |
) |
|
|
(245 |
) |
|
|
(35,633 |
) |
|
Effect of movements in exchange rates |
|
|
|
|
|
(8,027 |
) |
|
|
(3,998 |
) |
|
|
(26 |
) |
|
|
(12,051 |
) |
|
Balance at June 30, 2024 |
|
|
|
|
|
357,545 |
|
|
|
130,596 |
|
|
|
2,136 |
|
|
|
490,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net carrying amounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
At December 31, 2023 |
|
|
|
|
|
257,844 |
|
|
|
165,681 |
|
|
|
2,105 |
|
|
|
425,630 |
|
|
At June 30, 2024 |
|
|
|
|
|
314,378 |
|
|
|
207,084 |
|
|
|
3,391 |
|
|
|
524,853 |
|
* 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.
|
|
|
|
|
|
|
Other intangible assets |
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
Customer |
|
|
Trademarks |
|
|
compete |
|
|
Information |
|
|
|
|
|||||||
Note |
|
Goodwill |
|
|
relationships |
|
|
and other |
|
|
agreements |
|
|
technology |
|
|
Total |
|
|||||||||
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Balance at December 31, 2023 |
|
|
|
|
1,562,129 |
|
|
|
757,195 |
|
|
|
62,672 |
|
|
|
23,319 |
|
|
|
39,305 |
|
|
|
2,444,620 |
|
|
Additions through business combinations |
|
|
5 |
|
|
554,355 |
|
|
|
69,043 |
|
|
|
32,726 |
|
|
|
2,676 |
|
|
|
293 |
|
|
|
659,093 |
|
Other additions |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,356 |
|
|
|
4,356 |
|
|
Extinguishments |
|
|
|
|
- |
|
|
|
- |
|
|
|
(4,432 |
) |
|
|
(288 |
) |
|
|
(2,149 |
) |
|
|
(6,869 |
) |
|
Effect of movements in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
exchange rates |
|
|
|
|
(31,045 |
) |
|
|
(9,307 |
) |
|
|
(883 |
) |
|
|
(451 |
) |
|
|
(517 |
) |
|
|
(42,203 |
) |
|
Balance at June 30, 2024 |
|
|
|
|
2,085,439 |
|
|
|
816,931 |
|
|
|
90,083 |
|
|
|
25,256 |
|
|
|
41,288 |
|
|
|
3,058,997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Amortization and impairment losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Balance at December 31, 2023 |
|
|
|
|
79,052 |
|
|
|
286,828 |
|
|
|
25,119 |
|
|
|
11,873 |
|
|
|
22,447 |
|
|
|
425,319 |
|
|
Amortization |
|
|
|
|
- |
|
|
|
28,269 |
|
|
|
2,938 |
|
|
|
1,871 |
|
|
|
3,438 |
|
|
|
36,516 |
|
|
Extinguishments |
|
|
|
|
- |
|
|
|
- |
|
|
|
(4,432 |
) |
|
|
(288 |
) |
|
|
(2,149 |
) |
|
|
(6,869 |
) |
|
Effect of movements in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
exchange rates |
|
|
|
|
(1,630 |
) |
|
|
(4,390 |
) |
|
|
(441 |
) |
|
|
(192 |
) |
|
|
(453 |
) |
|
|
(7,106 |
) |
|
Balance at June 30, 2024 |
|
|
|
|
77,422 |
|
|
|
310,707 |
|
|
|
23,184 |
|
|
|
13,264 |
|
|
|
23,283 |
|
|
|
447,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net carrying amounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
At December 31, 2023 |
|
|
|
|
1,483,077 |
|
|
|
470,367 |
|
|
|
37,553 |
|
|
|
11,446 |
|
|
|
16,858 |
|
|
|
2,019,301 |
|
|
At June 30, 2024 |
|
|
|
|
2,008,017 |
|
|
|
506,224 |
|
|
|
66,899 |
|
|
|
11,992 |
|
|
|
18,005 |
|
|
|
2,611,137 |
|
|
|
As at |
|
|
As at |
|
||
|
|
June 30, 2024 |
|
|
December 31, 2023 |
|
||
Level 1 investments |
|
|
2,756 |
|
|
|
31,557 |
|
Level 2 investments |
|
|
4,301 |
|
|
|
4,339 |
|
Level 3 investments |
|
|
13,857 |
|
|
|
14,313 |
|
|
|
|
20,914 |
|
|
|
50,209 |
|
The Group elected to designate all of its investments as at fair value through OCI.
During the six months ended June 30, 2024, the Group sold Level 1 investments for proceeds of $19.1 million resulting in a realized loss of 8.2M$ on equity securities transferred from OCI to retained earnings.
│15
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
|
|
As at |
|
|
As at |
|
||
|
|
June 30, 2024 |
|
|
December 31, 2023 |
|
||
Non-current liabilities |
|
|
|
|
|
|
||
Unsecured revolving facilities |
|
|
52,426 |
|
|
|
22,166 |
|
Unsecured term loan |
|
|
399,059 |
|
|
|
- |
|
Unsecured senior notes |
|
|
1,652,383 |
|
|
|
1,652,049 |
|
Conditional sales contracts |
|
|
225,537 |
|
|
|
31,278 |
|
Other long-term debt |
|
|
4,156 |
|
|
|
4,338 |
|
|
|
|
2,333,561 |
|
|
|
1,709,831 |
|
|
|
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
|
||
Current portion of unsecured term loan |
|
|
100,000 |
|
|
|
- |
|
Current portion of unsecured debenture |
|
|
146,210 |
|
|
|
151,023 |
|
Current portion of other long-term debt |
|
|
360 |
|
|
|
354 |
|
Current portion of conditional sales contracts |
|
|
105,103 |
|
|
|
22,974 |
|
|
|
|
351,673 |
|
|
|
174,351 |
|
The table below summarizes changes to the long-term debt:
|
|
|
|
|
Six months ended |
|
|
Six months ended |
|
|||
|
|
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||
Balance at beginning of period |
|
|
|
|
|
1,884,182 |
|
|
|
1,315,757 |
|
|
Proceeds from long-term debt |
|
|
|
|
|
500,000 |
|
|
|
- |
|
|
Business combinations |
|
|
5 |
|
|
|
314,671 |
|
|
|
- |
|
Repayment of long-term debt |
|
|
|
|
|
(38,195 |
) |
|
|
(22,497 |
) |
|
Net increase in revolving facilities |
|
|
|
|
|
32,096 |
|
|
|
36,789 |
|
|
Amortization of deferred financing fees |
|
|
|
|
|
856 |
|
|
|
652 |
|
|
Effect of movements in exchange rates |
|
|
|
|
|
(60,476 |
) |
|
|
30,072 |
|
|
Effect of movements in exchange rates - debt |
|
|
|
|
|
|
|
|
|
|||
designated as net investment hedge |
|
|
|
|
|
52,100 |
|
|
|
(23,971 |
) |
|
Balance at end of period |
|
|
|
|
|
2,685,234 |
|
|
|
1,336,802 |
|
On March 22, 2024, the Group amended its revolving credit facility, including the addition of a $500.0 million term loan and an extension. Under the new amendment, the revolving credit facility was extended to March 22, 2027. The new agreement also provides the Company with a non-revolving term loan for $500.0 million maturing in 1 to 3 years, $100.0 million each in year one and year two and $300.0 million in year three. Based on certain ratios, the interest rate on the term loan is the sum of SOFR, plus an applicable margin, which can vary between 128 basis points and 190 basis points. The applicable margin on the credit facility is currently 1.4%. Deferred financing fees of $1.3 million were recognized on the increase. The amendment also includes the adoption of the Canadian Interest Rate Benchmark Reform, resulting in the replacement of the banker’s acceptance rate in Canada with the Canadian Overnight Repo Rate Average (CORRA), a measure of the cost of overnight general collateral funding in Canadian Dollars using Government of Canada treasury bills and bonds as collateral for repurchase transactions. The change did not have a material impact on the Group’s financial statements. The debt amendment is subject to the same covenants as previously required by the Company’s syndicated revolving credit agreement as described in note 26(f) of the 2023 annual audited consolidated financial statements.
The Group’s revolving facilities have a total size of $948.0 million at June 30, 2024 (December 31, 2023 – $951.4 million) and an additional $184.1 million of credit availability (CAD $245.0 million and USD $5.0 million). The additional credit is available under certain conditions under the Group’s syndicated revolving credit agreement.
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 2023 annual audited consolidated financial statements.
|
|
As at |
|
|
As at |
|
||
|
|
June 30, 2024 |
|
|
December 31, 2023 |
|
||
Current portion of lease liabilities |
|
|
160,148 |
|
|
|
127,397 |
|
Long-term portion of lease liabilities |
|
|
400,239 |
|
|
|
332,761 |
|
|
|
|
560,387 |
|
|
|
460,158 |
|
│16
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
The table below summarizes changes to the lease liabilities:
|
|
|
|
|
Six months ended |
|
|
Six months ended |
|
|||
|
|
Note |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|||
Balance at beginning of period |
|
|
|
|
|
460,158 |
|
|
|
413,039 |
|
|
Business combinations |
|
|
5 |
|
|
|
122,546 |
|
|
|
5,524 |
|
Additions |
|
|
|
|
|
70,448 |
|
|
|
48,294 |
|
|
Derecognition* |
|
|
|
|
|
(2,456 |
) |
|
|
(10,594 |
) |
|
Repayment |
|
|
|
|
|
(79,306 |
) |
|
|
(62,564 |
) |
|
Effect of movements in exchange rates |
|
|
|
|
|
(11,003 |
) |
|
|
6,581 |
|
|
Balance at end of period |
|
|
|
|
|
560,387 |
|
|
|
400,280 |
|
* 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 $23.8 million (December 31, 2023 – $7.9 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 $434.9 million (December 31, 2023 - $375.0 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 |
|
|
|
|
June 30, 2024 |
|
|
Less than 1 year |
|
|
182,880 |
|
Between 1 and 5 years |
|
|
356,463 |
|
More than 5 years |
|
|
93,972 |
|
|
|
|
633,315 |
|
│17
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
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 2023 annual audited consolidated financial statements.
Net periodic benefit cost and pension contributions are as follows for the TForce Freight pension plans:
|
|
Three months |
|
|
Three months |
|
|
Six months |
|
|
Six months |
|
||||
|
|
ended |
|
|
ended |
|
|
ended |
|
|
ended |
|
||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||
Current service cost |
|
|
15,532 |
|
|
|
12,522 |
|
|
|
31,069 |
|
|
|
29,980 |
|
Net interest cost (income) |
|
|
395 |
|
|
|
(260 |
) |
|
|
789 |
|
|
|
(516 |
) |
Net periodic benefit cost |
|
|
15,927 |
|
|
|
12,262 |
|
|
|
31,858 |
|
|
|
29,464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Pension contributions |
|
|
5,000 |
|
|
|
- |
|
|
|
10,000 |
|
|
|
- |
|
The pension plan is funded in line with the statutory funding requirements of the Employee Retirement Income Security Act.
|
|
|
|
Self-insurance |
|
|
Other |
|
|
Total |
|
|||
As at June 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|||
Current provisions |
|
|
|
|
69,423 |
|
|
|
13,907 |
|
|
|
83,330 |
|
Non-current provisions |
|
|
|
|
116,001 |
|
|
|
19,185 |
|
|
|
135,186 |
|
|
|
|
|
|
185,424 |
|
|
|
33,092 |
|
|
|
218,516 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
As at December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|||
Current provisions |
|
|
|
|
46,940 |
|
|
|
19,625 |
|
|
|
66,565 |
|
Non-current provisions |
|
|
|
|
76,705 |
|
|
|
16,630 |
|
|
|
93,335 |
|
|
|
|
|
|
123,645 |
|
|
|
36,255 |
|
|
|
159,900 |
|
Self-insurance provisions represent the uninsured portion of outstanding claims at period-end. Other provisions include mainly litigation provisions of $19.2 million (December 31, 2023 - $16.6 million) and environmental remediation liabilities of $4.5 million (December 31, 2023 - $9.7 million). Litigation provisions contain various pending claims for which management uses judgment and assumptions about future events. The outcomes will depend on future claim developments.
The following table summarizes the number of common shares issued:
(in number of shares) |
|
|
|
|
Six months |
|
|
Six months |
|
|||
|
|
|
|
|
ended |
|
|
ended |
|
|||
|
|
Note |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|||
Balance, beginning of period |
|
|
|
|
|
84,441,733 |
|
|
|
86,539,559 |
|
|
Repurchase and cancellation of own shares |
|
|
|
|
|
(250,000 |
) |
|
|
(1,109,900 |
) |
|
Stock options exercised |
|
|
17 |
|
|
|
412,750 |
|
|
|
371,820 |
|
Balance, end of period |
|
|
|
|
|
84,604,483 |
|
|
|
85,801,479 |
|
The following table summarizes the share capital issued and fully paid:
|
|
Six months |
|
|
Six months |
|
||
|
|
ended |
|
|
ended |
|
||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||
Balance, beginning of period |
|
|
1,107,290 |
|
|
|
1,089,229 |
|
Repurchase and cancellation of own shares |
|
|
(2,761 |
) |
|
|
(12,065 |
) |
Cash consideration of stock options exercised |
|
|
10,729 |
|
|
|
8,847 |
|
Ascribed value credited to share capital on stock options exercised, net of tax |
|
|
2,269 |
|
|
|
3,231 |
|
Issuance of shares on settlement of RSUs and PSUs, net of tax |
|
|
17,630 |
|
|
|
29,185 |
|
Balance, end of period |
|
|
1,135,157 |
|
|
|
1,118,427 |
|
│18
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
Pursuant to the normal course issuer bid (“NCIB”) which began on November 2, 2023 and ending on November 1, 2024, the Company is authorized to repurchase for cancellation up to a maximum of 7,161,046 of its common shares under certain conditions. As at June 30, 2024, and since the inception of this NCIB, the Company has repurchased and cancelled 1,035,140 shares.
During the six months ended June 30, 2024, the Company repurchased 250,000 common shares at a weighted average price of $136.72 per share for a total purchase price of $34.2 million relating to the NCIB. During the six months ended June 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 a previous NCIB. The excess of the purchase price paid over the carrying value of the shares repurchased, net of tax, in the amount of $31.4 million (2023 – $106.8 million) was charged to retained earnings as share repurchase premium.
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 |
|
|
Six months |
|
|
Six months |
|
||||
|
|
ended |
|
|
ended |
|
|
ended |
|
|
ended |
|
||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||
Net income |
|
|
117,769 |
|
|
|
128,234 |
|
|
|
210,616 |
|
|
|
240,152 |
|
Issued common shares, beginning of period |
|
|
84,555,210 |
|
|
|
86,771,197 |
|
|
|
84,441,733 |
|
|
|
86,539,559 |
|
Effect of stock options exercised |
|
|
105,408 |
|
|
|
43,080 |
|
|
|
126,164 |
|
|
|
217,693 |
|
Effect of repurchase of own shares |
|
|
(161,099 |
) |
|
|
(679,238 |
) |
|
|
(80,549 |
) |
|
|
(400,102 |
) |
Weighted average number of common shares |
|
|
84,499,519 |
|
|
|
86,135,039 |
|
|
|
84,487,348 |
|
|
|
86,357,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per share – basic (in dollars) |
|
|
1.39 |
|
|
|
1.49 |
|
|
|
2.49 |
|
|
|
2.78 |
|
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 |
|
|
Six months |
|
|
Six months |
|
||||
|
|
ended |
|
|
ended |
|
|
ended |
|
|
ended |
|
||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||
Net income |
|
|
117,769 |
|
|
|
128,234 |
|
|
|
210,616 |
|
|
|
240,152 |
|
Weighted average number of common shares |
|
|
84,499,519 |
|
|
|
86,135,039 |
|
|
|
84,487,348 |
|
|
|
86,357,150 |
|
Dilutive effect: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stock options, restricted share units |
|
|
|
|
|
|
|
|
|
|
|
|
||||
and performance share units |
|
|
624,922 |
|
|
|
989,778 |
|
|
|
760,045 |
|
|
|
1,179,973 |
|
Weighted average number of diluted common shares |
|
|
85,124,441 |
|
|
|
87,124,817 |
|
|
|
85,247,393 |
|
|
|
87,537,123 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per share - diluted (in dollars) |
|
|
1.38 |
|
|
|
1.47 |
|
|
|
2.47 |
|
|
|
2.74 |
|
As at June 30, 2024, 768 stock options were excluded from the calculation of diluted earnings per share (June 30, 2023 – nil) as these were deemed to be 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.
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.
│19
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
The table below summarizes the changes in the outstanding stock options:
(in thousands of options |
|
Three months |
|
|
Three months |
|
|
Six months |
|
|
Six months |
|
||||||||||||||||||||
and in dollars) |
|
|
|
|
ended |
|
|
|
|
|
ended |
|
|
|
|
|
ended |
|
|
|
|
|
ended |
|
||||||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||||||||||||||||||
|
|
|
|
|
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 |
|
|
676 |
|
|
|
29.83 |
|
|
|
1,011 |
|
|
|
29.02 |
|
|
|
790 |
|
|
|
29.17 |
|
|
|
1,302 |
|
|
|
27.89 |
|
Exercised |
|
|
(299 |
) |
|
|
28.30 |
|
|
|
(81 |
) |
|
|
27.57 |
|
|
|
(413 |
) |
|
|
27.44 |
|
|
|
(372 |
) |
|
|
24.75 |
|
Balance, end of period |
|
|
377 |
|
|
|
31.05 |
|
|
|
930 |
|
|
|
29.14 |
|
|
|
377 |
|
|
|
31.05 |
|
|
|
930 |
|
|
|
29.14 |
|
Options exercisable, end of period |
|
|
|
|
|
|
377 |
|
|
|
31.05 |
|
|
|
901 |
|
|
|
28.78 |
|
The following table summarizes information about stock options outstanding and exercisable at June 30, 2024:
(in thousands of options and in dollars) |
|
Options outstanding and exercisable |
|
||||||||
|
|
|
|
|
|
|
Weighted |
|
|||
|
|
|
|
|
|
|
average |
|
|||
|
|
|
|
Number |
|
|
remaining |
|
|||
|
|
|
|
of |
|
|
contractual life |
|
|||
Exercise prices |
|
options |
|
|
(in years) |
|
|||||
|
23.70 |
|
|
|
|
17 |
|
|
|
0.6 |
|
|
30.71 |
|
|
|
|
334 |
|
|
|
1.7 |
|
|
40.41 |
|
|
|
|
26 |
|
|
|
3.1 |
|
|
|
|
|
|
377 |
|
|
|
1.7 |
|
Of the options outstanding at June 30, 2024, a total of 355,527 (December 31, 2023 - 726,572) are held by key management personnel.
The weighted average share price at the date of exercise for stock options exercised in the six months ended June 30, 2024 was $140.70 (June 30, 2023 – $118.63).
For the three and six months ended June 30, 2024, the Group recognized no compensation expense (June 30, 2023 - $0.1 and $0.2 million).
No stock options were granted during the three and six months ended June 30, 2024 or June 30, 2023 under the Company’s stock option plan.
Deferred share unit plan for board members (cash-settled)
In 2024, quarterly amounts are paid fully in cash to the board members on the 2nd Thursday following each quarter. Until December 31, 2023, in addition, an equity portion of compensation was 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 |
|
|
Six months |
|
|
Six months |
|
||||
|
|
ended |
|
|
ended |
|
|
ended |
|
|
ended |
|
||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||
Balance, beginning of period |
|
|
- |
|
|
|
259,050 |
|
|
|
- |
|
|
|
310,128 |
|
Paid |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(51,925 |
) |
Forfeited |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(170 |
) |
Dividends paid in units |
|
|
- |
|
|
|
785 |
|
|
|
- |
|
|
|
1,802 |
|
Balance, end of period |
|
|
- |
|
|
|
259,835 |
|
|
|
- |
|
|
|
259,835 |
|
│20
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
For the three and six months ended June 30, 2024, the Group recognized, as a result of the cash-settled director compensation plan, a compensation expense of $0.8 million and $1.1 million respectively (June 30, 2023 – $0.3 million and $0.6 million). In personnel expenses, the Group recognized no mark-to-market gain or loss on DSUs for the three and six months ended June 30, 2024 (June 30, 2023 – gain of $1.9 million and loss of $3.2 million). As at June 30, 2024, the total carrying amount of liabilities for cash-settled arrangements recorded in trade and other payables amounted to $2.9 million following the settlement of all outstanding DSUs in 2023 of which $2.9 million remains payable (December 31, 2023 - $2.9 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 8, 2024, the Company granted a total of 45,850 RSUs under the Company’s equity incentive plan of which 30,842 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 $135.00 per unit.
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.
The table below summarizes changes to the outstanding RSUs:
(in thousands of RSUs |
Three months |
|
|
Three months |
|
|
Six months |
|
|
Six months |
|
|||||||||||||||||||||
and in dollars) |
|
|
|
|
ended |
|
|
|
|
|
ended |
|
|
|
|
|
ended |
|
|
|
|
|
ended |
|
||||||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||||||||||||||||||
|
|
|
|
|
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 |
|
|
165 |
|
|
|
114.67 |
|
|
|
193 |
|
|
|
92.11 |
|
|
|
192 |
|
|
|
93.62 |
|
|
|
272 |
|
|
|
58.33 |
|
Granted* |
|
|
5 |
|
|
|
157.51 |
|
|
|
8 |
|
|
|
117.85 |
|
|
|
51 |
|
|
|
137.21 |
|
|
|
63 |
|
|
|
115.81 |
|
Reinvested |
|
|
- |
|
|
|
- |
|
|
|
1 |
|
|
|
92.43 |
|
|
|
1 |
|
|
|
93.54 |
|
|
|
2 |
|
|
|
74.53 |
|
Settled |
|
|
(8 |
) |
|
|
117.85 |
|
|
|
(11 |
) |
|
|
84.69 |
|
|
|
(79 |
) |
|
|
75.48 |
|
|
|
(145 |
) |
|
|
36.87 |
|
Forfeited |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
112.69 |
|
|
|
(1 |
) |
|
|
85.37 |
|
Balance, end of period |
|
|
162 |
|
|
|
115.84 |
|
|
|
191 |
|
|
|
93.62 |
|
|
|
162 |
|
|
|
115.84 |
|
|
|
191 |
|
|
|
93.62 |
|
* Granted RSUs for the three months ended June 30, 2024 relate to the conversion of units of Daseke employees.
│21
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
The following table summarizes information about RSUs outstanding as at June 30, 2024:
(in thousands of RSUs and in dollars) |
|
RSUs outstanding |
|
||||||||
|
|
|
|
|
|
|
Remaining |
|
|||
|
|
|
|
Number of |
|
|
contractual life |
|
|||
Grant date fair value |
|
RSUs |
|
|
(in years) |
|
|||||
|
98.27 |
|
|
|
|
57 |
|
|
|
0.6 |
|
|
157.51 |
|
|
|
|
3 |
|
|
|
0.7 |
|
|
157.51 |
|
|
|
|
1 |
|
|
|
1.5 |
|
|
115.51 |
|
|
|
|
54 |
|
|
|
1.6 |
|
|
157.51 |
|
|
|
|
1 |
|
|
|
1.7 |
|
|
135.00 |
|
|
|
|
46 |
|
|
|
2.6 |
|
|
|
|
|
|
162 |
|
|
|
1.5 |
|
The weighted average share price at the date of settlement of the RSUs vested in the six months ended June 30, 2024 was $134.64 (June 30, 2023 – $115.13). The excess of the purchase price paid to repurchase shares on the market over the carrying value of awarded RSUs, in the amount of $10.3 million (June 30, 2023 – $18.1 million), was charged to retained earnings as share repurchase premium.
For the three and six months ended June 30, 2024, the Group recognized, as a result of RSUs, a compensation expense of $1.6 million and $3.2 million respectively (June 30, 2023 - $1.6 million and $3.2 million) with a corresponding increase to contributed surplus.
Of the RSUs outstanding at June 30, 2024, a total of 102,769 (December 31, 2023 – 116,368) are held by key management personnel.
Performance share units
On February 8, 2024, the Company granted a total of 45,850 PSUs under the Company’s equity incentive plan of which 30,842 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 $156.17 per unit as at grant date as at June 30, 2024.
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 $131.68 per unit as at June 30, 2024.
The table below summarizes changes to the outstanding PSUs:
(in thousands of PSUs |
|
Three months |
|
|
Three months |
|
|
Six months |
|
|
Six months |
|
||||||||||||||||||||
and in dollars) |
|
|
|
|
ended |
|
|
|
|
|
ended |
|
|
|
|
|
ended |
|
|
|
|
|
ended |
|
||||||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||||||||||||||||||
|
|
|
|
|
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 |
|
|
157 |
|
|
|
127.88 |
|
|
|
184 |
|
|
|
106.27 |
|
|
|
184 |
|
|
|
106.17 |
|
|
|
261 |
|
|
|
62.87 |
|
Granted |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
46 |
|
|
|
156.17 |
|
|
|
55 |
|
|
|
135.15 |
|
Reinvested |
|
|
- |
|
|
|
- |
|
|
|
1 |
|
|
|
106.78 |
|
|
|
1 |
|
|
|
106.72 |
|
|
|
3 |
|
|
|
77.65 |
|
Settled |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(134 |
) |
|
|
89.69 |
|
|
|
(267 |
) |
|
|
32.70 |
|
Added due to performance conditions |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
63 |
|
|
|
89.67 |
|
|
|
134 |
|
|
|
32.93 |
|
Forfeited |
|
|
- |
|
|
|
- |
|
|
|
(1 |
) |
|
|
116.95 |
|
|
|
(3 |
) |
|
|
126.44 |
|
|
|
(2 |
) |
|
|
106.46 |
|
Balance, end of period |
|
|
157 |
|
|
|
127.88 |
|
|
|
184 |
|
|
|
106.22 |
|
|
|
157 |
|
|
|
127.88 |
|
|
|
184 |
|
|
|
106.22 |
|
│22
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
The following table summarizes information about PSUs outstanding as at June 30, 2024:
(in thousands of PSUs and in dollars) |
|
PSUs outstanding |
|
||||||||
|
|
|
|
|
|
|
Remaining |
|
|||
|
|
|
|
Number of |
|
|
contractual life |
|
|||
Grant date fair value |
|
PSUs |
|
|
(in years) |
|
|||||
|
100.43 |
|
|
|
|
57 |
|
|
|
0.6 |
|
|
135.15 |
|
|
|
|
54 |
|
|
|
1.6 |
|
|
156.17 |
|
|
|
|
46 |
|
|
|
2.6 |
|
|
|
|
|
|
157 |
|
|
|
1.5 |
|
The weighted average share price at the date of settlement of the PSUs vested in the six months ended June 30, 2024 was $133.74. The excess of the purchase price paid to repurchase shares on the market over the carrying value of awarded PSUs, in the amount of $19.8 million, was charged to retained earnings as share repurchase premium (June 30, 2023 – $36.8 million).
For the three and six months ended June 30, 2024, the Group recognized, as a result of PSUs, a compensation expense of $1.6 million and $2.8 million respectively (June 30, 2023 – $1.6 million and $3.2 million) with a corresponding increase to contributed surplus.
Of the PSUs outstanding at June 30, 2024, a total of 102,769 (December 31, 2023 - 116,368) are held by key management personnel.
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 |
|
|
Six months |
|
|
Six months |
|
||||
|
|
ended |
|
|
ended |
|
|
ended |
|
|
ended |
|
||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||
Independent contractors |
|
|
772,946 |
|
|
|
673,911 |
|
|
|
1,433,209 |
|
|
|
1,381,781 |
|
Vehicle operation expenses |
|
|
336,207 |
|
|
|
223,794 |
|
|
|
614,752 |
|
|
|
456,204 |
|
|
|
|
1,109,153 |
|
|
|
897,705 |
|
|
|
2,047,961 |
|
|
|
1,837,985 |
|
Recognized in income or loss:
Costs (income) |
|
Three months |
|
|
Three months |
|
|
Six months |
|
|
Six months |
|
||||
|
|
ended |
|
|
ended |
|
|
ended |
|
|
ended |
|
||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||
Interest expense on long-term debt and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
||||
of deferred financing fees |
|
|
36,508 |
|
|
|
12,511 |
|
|
|
58,959 |
|
|
|
24,415 |
|
Interest expense on lease liabilities |
|
|
6,485 |
|
|
|
3,796 |
|
|
|
11,540 |
|
|
|
7,584 |
|
Interest income |
|
|
(1,072 |
) |
|
|
(1,219 |
) |
|
|
(6,224 |
) |
|
|
(2,581 |
) |
Net change in fair value and accretion expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
of contingent considerations |
|
|
21 |
|
|
|
384 |
|
|
|
52 |
|
|
|
434 |
|
Net foreign exchange loss (gain) |
|
|
1,506 |
|
|
|
(429 |
) |
|
|
2,774 |
|
|
|
(777 |
) |
Other financial expenses |
|
|
3,965 |
|
|
|
3,687 |
|
|
|
7,641 |
|
|
|
6,784 |
|
Net finance costs |
|
|
47,413 |
|
|
|
18,730 |
|
|
|
74,742 |
|
|
|
35,859 |
|
Presented as: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Finance income |
|
|
(1,072 |
) |
|
|
(1,648 |
) |
|
|
(6,224 |
) |
|
|
(3,358 |
) |
Finance costs |
|
|
48,485 |
|
|
|
20,378 |
|
|
|
80,966 |
|
|
|
39,217 |
|
│23
TFI International Inc. |
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
(Tabular amounts in thousands of U.S. dollars, unless otherwise noted.) |
PERIODS ENDED JUNE 30, 2024 AND 2023 – (UNAUDITED) |
Income tax recognized in income or loss:
|
|
Three months |
|
|
Three months |
|
|
Six months |
|
|
Six months |
|
||||
|
|
ended |
|
|
ended |
|
|
ended |
|
|
ended |
|
||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||
Current tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Current period |
|
|
55,199 |
|
|
|
57,844 |
|
|
|
89,958 |
|
|
|
98,834 |
|
Adjustment for prior periods |
|
|
(1,069 |
) |
|
|
(2 |
) |
|
|
(1,069 |
) |
|
|
(393 |
) |
|
|
|
54,130 |
|
|
|
57,842 |
|
|
|
88,889 |
|
|
|
98,441 |
|
Deferred tax expense (recovery) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Origination and reversal of temporary differences |
|
|
(13,301 |
) |
|
|
(12,167 |
) |
|
|
(17,392 |
) |
|
|
(16,297 |
) |
Variation in tax rate |
|
|
1,917 |
|
|
|
(139 |
) |
|
|
1,913 |
|
|
|
584 |
|
Adjustment for prior periods |
|
|
187 |
|
|
|
(83 |
) |
|
|
903 |
|
|
|
80 |
|
|
|
|
(11,197 |
) |
|
|
(12,389 |
) |
|
|
(14,576 |
) |
|
|
(15,633 |
) |
Income tax expense |
|
|
42,933 |
|
|
|
45,453 |
|
|
|
74,313 |
|
|
|
82,808 |
|
Reconciliation of effective tax rate:
|
|
Three months |
|
|
Three months |
|
|
Six months |
|
|
Six months |
|
||||||||||||||||
|
|
ended |
|
|
ended |
|
|
ended |
|
|
ended |
|
||||||||||||||||
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
||||||||||||||||
Income before income tax |
|
|
|
|
160,702 |
|
|
|
|
|
173,687 |
|
|
|
|
|
284,929 |
|
|
|
|
|
322,960 |
|
||||
Income tax using the Company’s |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
statutory tax rate |
|
|
26.5 |
% |
|
42,586 |
|
|
|
26.5 |
% |
|
46,027 |
|
|
|
26.5 |
% |
|
75,506 |
|
|
|
26.5 |
% |
|
85,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Increase (decrease) resulting from: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Rate differential between |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
jurisdictions |
|
|
-0.2 |
% |
|
(336 |
) |
|
|
0.0 |
% |
|
(54 |
) |
|
|
0.0 |
% |
|
(129 |
) |
|
|
0.2 |
% |
|
535 |
|
Variation in tax rate |
|
|
1.2 |
% |
|
1,917 |
|
|
|
-0.1 |
% |
|
(139 |
) |
|
|
0.7 |
% |
|
1,913 |
|
|
|
0.2 |
% |
|
584 |
|
Non deductible expenses |
|
|
1.7 |
% |
|
2,689 |
|
|
|
0.3 |
% |
|
522 |
|
|
|
1.3 |
% |
|
3,622 |
|
|
|
0.2 |
% |
|
737 |
|
Tax deductions and tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
exempt income |
|
|
-2.2 |
% |
|
(3,522 |
) |
|
|
-2.1 |
% |
|
(3,568 |
) |
|
|
-2.5 |
% |
|
(7,139 |
) |
|
|
-2.3 |
% |
|
(7,314 |
) |
Adjustment for prior periods |
|
|
-0.5 |
% |
|
(882 |
) |
|
|
0.0 |
% |
|
(85 |
) |
|
|
-0.1 |
% |
|
(166 |
) |
|
|
-0.1 |
% |
|
(313 |
) |
Multi-jurisdiction tax |
|
|
0.3 |
% |
|
481 |
|
|
|
1.6 |
% |
|
2,750 |
|
|
|
0.2 |
% |
|
706 |
|
|
|
0.9 |
% |
|
2,995 |
|
|
|
|
26.7 |
% |
|
42,933 |
|
|
|
26.2 |
% |
|
45,453 |
|
|
|
26.1 |
% |
|
74,313 |
|
|
|
25.6 |
% |
|
82,808 |
|
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.
As at June 30, 2024, the Group had $121.5 million of outstanding letters of credit (December 31, 2023 - $106.2 million).
As at June 30, 2024, the Group had $126.2 million of purchase commitments (December 31, 2023 – $62.3 million) and $55.0 million of purchase orders for leases that the Group intends to enter into (December 31, 2023 – $44.4 million).
│24
EXHIBIT 99.4
FORM 52-109F2
CERTIFICATION OF INTERIM FILINGS
FULL CERTIFICATE
I, Alain Bédard, Chairman of the Board, President and Chief Executive Officer of TFI International Inc., certify the following:
5.1 Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the 2013 Internal Control – Integrated Framework
published by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
5.2 ICFR – material weakness relating to design: N/A
.
5.3 Limitation on scope of design: The issuer has disclosed in its interim MD&A
July 25th, 2024
(signed) Alain Bédard
Alain Bédard, FCA, CMA
Chairman of the Board
President and Chief Executive Officer
EXHIBIT 99.5
FORM 52-109F2
CERTIFICATION OF INTERIM FILINGS
FULL CERTIFICATE
I, David Saperstein, Chief Financial Officer of TFI International Inc., certify the following:
July 25th, 2024
(signed) David Saperstein
David Saperstein
Chief Financial Officer
/[#+:^*DNFK-07A!V\8FJFX>(9Q+\>7E-6IEI9PZIE;*M+1('JZ
M4M.+_OQCC^6SB3XWIZ2K8>8DUM#IU4:U4EM-\^Z9=0![-(W FIH@:%TM ]&SJ=3L]/37KB.'.(
M1G&>F_+%8RN)5_1HHLD$#Y.AAHD-2-IT(UVX2\57&BVJY+HQCDJ?7Z.74B>F
M)623+S;+>O-Q&S1"RD<]I2-?6(M+G*S3-8#8 (Q LJ=E'JM7E,LVRJ83N;5T
M@"R\4G3>#3CXG,-2Y',%0Z8BRJ*)FJKKZG*'4:'1&]WHMR=)2\0/5N>*M?
M'0049,BZ-E<(U8'/WG0JC*JG+8MU!QA).YZ5M^5+2?7JI+&T:>,?II?$@SAR
M82[]U27G&^O;,4&3(4/%#:3]<3[N1&HVC0BB%GNR6KTK2\>+2D':2\L(F
M:S1FUMNRH/+I%-$J#B1UJVD$#F >J)@S]YPZKEXLB@R^&<_(FNW%,]++/S38
M<;:DD)W+<"21N*BI"1W*)[(C2[V)NB6LPF,%+P*P=KN*%2"%JILFKR*74?YQ
M,J]%EKYRRD'U#4]D4"1Q0\W^P;ZU;&[3GI;I_P#FC#,:\X^.68>UY>TL1:](
MO4Z7G$S26I&12SO<2D@;B"=0-QY>OGV"(PB\8+I(U%Q
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end
.")&/5E0 TS[!9AMPM(-V" ,D54O/$&HS.\\-W,J[L!" ,=\ M<>U>B"TM@S,+>(,WWCL&3]:;]@L\8^R08]/+'^% ' :S=WT^F: #[FFW4>Z6STJRG:ZA'SDE>,D9./PKT1[6WD55>")@O"AD!Q]*1+2VC< M.EO$KCHP0 B@#SYM;OI!<*;TVBVZXBB5/O8[5+-XAU4Z9! 787#OD-C#%> / MUKNVL;1W+M:P,QZDQ@FG-;0,ZNT$991A24&1]* .$DU75[+6(K:6^\WRP/,V MKD#N0?4XJO?^(M0N99)[:YFCCSA4( QZ#BO0_LMOYAD\B+>W5M@R?QIGV"SQ MC[)!C_KF/\* //;R_OM5M+&QEE\R21]V>A&3@ _SKT.SMDM+.&WC&%C4*!2B 0TME<.MO$''1@@R*FI ?_V0$! end
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end