EX-99.3 4 tfii-ex993_12.htm EX-99.3 tfii-ex993_12.htm

 

Exhibit 99.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

 

 

 

For the third quarter ended

September 30, 2021

 

 

 

 

 

CONTENTS

 

 

 

1


 

 

TFI International Inc.

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(UNAUDITED)

 

(in thousands of U.S. dollars)

 

 

 

As at

 

 

As at

 

 

 

Note

 

September 30,

2021

 

 

December 31,

2020

 

Assets

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

62,965

 

 

 

4,297

 

Trade and other receivables

 

 

 

 

1,019,750

 

 

 

597,873

 

Inventoried supplies

 

 

 

 

26,547

 

 

 

8,761

 

Current taxes recoverable

 

 

 

 

5,338

 

 

 

7,606

 

Prepaid expenses

 

 

 

 

60,240

 

 

 

29,904

 

Assets held for sale

 

 

 

 

3,080

 

 

 

4,331

 

Current assets

 

 

 

 

1,177,920

 

 

 

652,772

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment

 

7

 

 

2,115,331

 

 

 

1,074,428

 

Right-of-use assets

 

8

 

 

397,534

 

 

 

337,285

 

Intangible assets

 

9

 

 

1,770,793

 

 

 

1,749,773

 

Other assets

 

10

 

 

59,553

 

 

 

23,899

 

Deferred tax assets

 

 

 

 

15,135

 

 

 

11,207

 

Non-current assets

 

 

 

 

4,358,346

 

 

 

3,196,592

 

Total assets

 

 

 

 

5,536,266

 

 

 

3,849,364

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

 

 

 

850,575

 

 

 

468,238

 

Current taxes payable

 

 

 

 

13,588

 

 

 

33,220

 

Provisions

 

14

 

 

34,488

 

 

 

17,452

 

Other financial liabilities

 

 

 

 

9,217

 

 

 

4,031

 

Long-term debt

 

11

 

 

362,835

 

 

 

42,997

 

Lease liabilities

 

12

 

 

114,970

 

 

 

88,522

 

Current liabilities

 

 

 

 

1,385,673

 

 

 

654,460

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

11

 

 

1,172,537

 

 

 

829,547

 

Lease liabilities

 

12

 

 

314,264

 

 

 

267,464

 

Employee benefits

 

13

 

 

91,088

 

 

 

15,502

 

Provisions

 

14

 

 

85,274

 

 

 

36,803

 

Other financial liabilities

 

 

 

 

14,722

 

 

 

22,699

 

Deferred tax liabilities

 

 

 

 

356,463

 

 

 

232,712

 

Non-current liabilities

 

 

 

 

2,034,348

 

 

 

1,404,727

 

Total liabilities

 

 

 

 

3,420,021

 

 

 

2,059,187

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

Share capital

 

15

 

 

1,128,446

 

 

 

1,120,049

 

Contributed surplus

 

15, 17

 

 

24,843

 

 

 

19,783

 

Accumulated other comprehensive income

 

 

 

 

(149,975

)

 

 

(154,723

)

Retained earnings

 

 

 

 

1,112,931

 

 

 

805,068

 

Equity attributable to owners of the Company

 

 

 

 

2,116,245

 

 

 

1,790,177

 

 

 

 

 

 

 

 

 

 

 

 

Contingencies, letters of credit and other commitments

 

23

 

 

 

 

 

 

 

 

Subsequent events

 

24

 

 

 

 

 

 

 

 

Total liabilities and equity

 

 

 

 

5,536,266

 

 

 

3,849,364

 

 

The notes on pages 7 to 28 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)

 

Note

Three months ended

Sept. 30, 2021

 

 

Three months ended

Sept. 30, 2020*

 

 

Nine months ended

Sept. 30, 2021

 

 

Nine months ended

Sept. 30, 2020*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

1,870,258

 

 

 

866,951

 

 

 

4,580,362

 

 

 

2,436,156

 

Fuel surcharge

 

 

 

223,742

 

 

 

69,173

 

 

 

499,153

 

 

 

222,972

 

Total revenue

 

 

 

2,094,000

 

 

 

936,124

 

 

 

5,079,515

 

 

 

2,659,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Materials and services expenses

 

18

 

1,078,232

 

 

 

495,995

 

 

 

2,706,677

 

 

 

1,414,952

 

Personnel expenses

 

19

 

618,036

 

 

 

217,169

 

 

 

1,375,462

 

 

 

642,737

 

Other operating expenses

 

 

 

109,988

 

 

 

34,862

 

 

 

257,961

 

 

 

102,559

 

Depreciation of property and equipment

 

7

 

62,288

 

 

 

42,324

 

 

 

159,713

 

 

 

126,767

 

Depreciation of right-of-use assets

 

8

 

30,640

 

 

 

20,059

 

 

 

81,592

 

 

 

58,878

 

Amortization of intangible assets

 

9

 

13,561

 

 

 

11,887

 

 

 

41,590

 

 

 

34,656

 

Bargain purchase gain

 

5

 

(1,226

)

 

 

-

 

 

 

(124,152

)

 

 

(4,008

)

Gain on sale of rolling stock and equipment

 

 

 

(8,128

)

 

 

(1,125

)

 

 

(17,511

)

 

 

(6,055

)

Gain on derecognition of right-of-use assets

 

 

 

(565

)

 

 

(138

)

 

 

(1,087

)

 

 

(1,116

)

Loss on sale of land and buildings

 

 

 

7

 

 

 

-

 

 

 

10

 

 

 

1

 

Gain on sale of assets held for sale

 

 

 

(1,644

)

 

 

(1,948

)

 

 

(5,555

)

 

 

(9,688

)

Loss on sale of intangible assets

 

 

 

1

 

 

 

-

 

 

 

6

 

 

 

-

 

Total operating expenses

 

 

 

1,901,190

 

 

 

819,085

 

 

 

4,474,706

 

 

 

2,359,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

 

192,810

 

 

 

117,039

 

 

 

604,809

 

 

 

299,445

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance (income) costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance income

 

20

 

(31

)

 

 

(738

)

 

 

(2,615

)

 

 

(2,384

)

Finance costs

 

20

 

20,561

 

 

 

12,270

 

 

 

54,192

 

 

 

40,912

 

Net finance costs

 

 

 

20,530

 

 

 

11,532

 

 

 

51,577

 

 

 

38,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax

 

 

 

172,280

 

 

 

105,507

 

 

 

553,232

 

 

 

260,917

 

Income tax expense

 

21

 

39,440

 

 

 

22,406

 

 

 

102,407

 

 

 

71,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the period attributable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     to owners of the Company

 

 

 

132,840

 

 

 

83,101

 

 

 

450,825

 

 

 

189,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to owners of the Company

 

       Basic earnings per share

 

16

 

1.43

 

 

 

0.91

 

 

 

4.84

 

 

 

2.16

 

       Diluted earnings per share

 

16

 

1.40

 

 

 

0.90

 

 

 

4.72

 

 

 

2.12

 

* Recasted for change in presentation currency (see note 2d))

The notes on pages 7 to 28 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 ended

Sept. 30, 2021

 

 

Three months ended

Sept. 30, 2020*

 

 

Nine months ended

Sept. 30, 2021

 

 

Nine months ended

Sept. 30, 2020*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the period attributable to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

owners of the Company

 

 

132,840

 

 

 

83,101

 

 

 

450,825

 

 

 

189,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

 

3,564

 

 

 

4,514

 

 

 

14,300

 

 

 

(8,398

)

Net investment hedge, net of tax

 

 

(23,993

)

 

 

6,225

 

 

 

(17,078

)

 

 

(9,508

)

Changes in fair value of cash flow hedge, net of tax

 

 

-

 

 

 

283

 

 

 

-

 

 

 

(2,383

)

Unrealized gain on investments in equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   measured at fair value through OCI

 

 

7,526

 

 

 

-

 

 

 

7,526

 

 

 

-

 

Other comprehensive income for the period, net of tax

 

 

(12,903

)

 

 

11,022

 

 

 

4,748

 

 

 

(20,289

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

attributable to owners of the Company

 

 

119,937

 

 

 

94,123

 

 

 

455,573

 

 

 

169,058

 

* Recasted for change in presentation currency (see note 2d))

 

The notes on pages 7 to 28 are an integral part of these condensed consolidated interim financial statements.

 

 

 

 

4


 

 

 

TFI International Inc.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

 

PERIODS ENDED SEPTEMBER 30, 2021 AND 2020 - (UNAUDITED)

 

(In thousands of U.S. dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

foreign

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

unrealized

 

 

 

 

 

 

currency

 

 

unrealized

 

 

 

 

 

 

Total equity

 

 

 

 

 

 

 

 

 

 

 

 

 

loss on

 

 

Accumulated

 

 

translation

 

 

gain on

 

 

 

 

 

 

attributable

 

 

 

 

 

 

 

 

 

 

 

 

 

employee

 

 

cash flow

 

 

differences

 

 

investments

 

 

 

 

 

 

to owners

 

 

 

 

 

Share

 

 

Contributed

 

 

benefit

 

 

hedge

 

 

& net invest-

 

 

in equity

 

 

Retained

 

 

of the

 

 

 

Note

 

capital

 

 

surplus

 

 

plans

 

 

gain (loss)

 

 

ment hedge

 

 

securities

 

 

earnings

 

 

Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2020

 

 

 

 

1,120,049

 

 

 

19,783

 

 

 

(379

)

 

 

-

 

 

 

(154,344

)

 

 

-

 

 

 

805,068

 

 

 

1,790,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the period

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

450,825

 

 

 

450,825

 

Other comprehensive income (loss) for the period, net of tax

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,778

)

 

 

7,526

 

 

 

-

 

 

 

4,748

 

Total comprehensive income (loss) for the period

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,778

)

 

 

7,526

 

 

 

450,825

 

 

 

455,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based payment transactions

 

17

 

 

-

 

 

 

8,056

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,056

 

Stock options exercised

 

15, 17

 

 

20,981

 

 

 

(2,957

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

18,024

 

Dividends to owners of the Company

 

15

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(64,239

)

 

 

(64,239

)

Repurchase of own shares

 

15

 

 

(12,628

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(78,662

)

 

 

(91,290

)

Net settlement of restricted share units

 

15, 17

 

 

44

 

 

 

(39

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(61

)

 

 

(56

)

Total transactions with owners, recorded directly in equity

 

 

 

 

8,397

 

 

 

5,060

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(142,962

)

 

 

(129,505

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at September 30, 2021

 

 

 

 

1,128,446

 

 

 

24,843

 

 

 

(379

)

 

 

-

 

 

 

(157,122

)

 

 

7,526

 

 

 

1,112,931

 

 

 

2,116,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2019*

 

 

 

 

678,915

 

 

 

19,549

 

 

 

(369

)

 

 

487

 

 

 

(173,516

)

 

 

-

 

 

 

634,226

 

 

 

1,159,292

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the period

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

189,347

 

 

 

189,347

 

Other comprehensive income (loss) for the period, net of tax

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,383

)

 

 

(17,906

)

 

 

-

 

 

 

-

 

 

 

(20,289

)

Total comprehensive income (loss) for the year

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,383

)

 

 

(17,906

)

 

 

-

 

 

 

189,347

 

 

 

169,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based payment transactions

 

17

 

 

-

 

 

 

5,221

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,221

 

Stock options exercised

 

15, 17

 

 

24,936

 

 

 

(4,424

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

20,512

 

Issuance of shares

 

15

 

 

425,350

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

425,350

 

Dividends to owners of the Company

 

15

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(51,409

)

 

 

(51,409

)

Repurchase of own shares

 

15

 

 

(12,025

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(25,996

)

 

 

(38,021

)

Net settlement of restricted share units

 

15, 17

 

 

11

 

 

 

(20

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(23

)

 

 

(32

)

Total transactions with owners, recorded directly in equity

 

 

 

 

438,272

 

 

 

777

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(77,428

)

 

 

361,621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at September 30, 2020*

 

 

 

 

1,117,187

 

 

 

20,326

 

 

 

(369

)

 

 

(1,896

)

 

 

(191,422

)

 

 

-

 

 

 

746,145

 

 

 

1,689,971

 

* Recasted for change in presentation currency (see note 2d))

 

The notes on pages 7 to 28 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)

 

Note

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

 

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

 

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020*

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the period

 

 

 

 

 

 

132,840

 

 

 

83,101

 

 

 

450,825

 

 

 

189,347

 

Adjustments for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property and equipment

 

 

7

 

 

 

62,288

 

 

 

42,324

 

 

 

159,713

 

 

 

126,767

 

Depreciation of right-of-use assets

 

 

8

 

 

 

30,640

 

 

 

20,059

 

 

 

81,592

 

 

 

58,878

 

Amortization of intangible assets

 

 

9

 

 

 

13,561

 

 

 

11,887

 

 

 

41,590

 

 

 

34,656

 

Share-based payment transactions

 

 

17

 

 

 

2,737

 

 

 

1,921

 

 

 

8,056

 

 

 

5,221

 

Net finance costs

 

 

20

 

 

 

20,530

 

 

 

11,532

 

 

 

51,577

 

 

 

38,528

 

Income tax expense

 

 

21

 

 

 

39,440

 

 

 

22,406

 

 

 

102,407

 

 

 

71,570

 

Bargain purchase gain

 

 

 

 

 

 

(1,226

)

 

 

-

 

 

 

(124,152

)

 

 

(4,008

)

Gain on sale of property and equipment

 

 

 

 

 

 

(8,121

)

 

 

(1,125

)

 

 

(17,501

)

 

 

(6,054

)

Gain on derecognition of right-of-use assets

 

 

 

 

 

 

(565

)

 

 

(138

)

 

 

(1,087

)

 

 

(1,116

)

Gain on sale of assets held for sale

 

 

 

 

 

 

(1,644

)

 

 

(1,948

)

 

 

(5,555

)

 

 

(9,688

)

Loss on sale of intangible assets

 

 

 

 

 

 

1

 

 

 

-

 

 

 

6

 

 

 

-

 

Employee benefits

 

 

 

 

 

 

(11,148

)

 

 

(21

)

 

 

6,519

 

 

 

(154

)

Provisions net of payments

 

 

 

 

 

 

8,602

 

 

 

5,448

 

 

 

20,365

 

 

 

4,374

 

 

 

 

 

 

 

 

287,935

 

 

 

195,446

 

 

 

774,355

 

 

 

508,321

 

Net change in non-cash operating working capital

 

 

6

 

 

 

(8,175

)

 

 

1,456

 

 

 

75,634

 

 

 

28,001

 

      Cash generated from operating activities before the following

 

279,760

 

 

 

196,902

 

 

 

849,989

 

 

 

536,322

 

Interest paid

 

 

 

 

 

 

(19,530

)

 

 

(13,593

)

 

 

(48,008

)

 

 

(39,630

)

Income tax paid

 

 

 

 

 

 

(49,018

)

 

 

(42,660

)

 

 

(136,963

)

 

 

(50,758

)

Net cash from operating activities

 

 

 

 

 

 

211,212

 

 

 

140,649

 

 

 

665,018

 

 

 

445,934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows (used in) from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

7

 

 

 

(68,822

)

 

 

(37,754

)

 

 

(167,078

)

 

 

(82,017

)

Proceeds from sale of property and equipment

 

 

 

 

 

 

23,726

 

 

 

10,100

 

 

 

70,334

 

 

 

28,167

 

Proceeds from sale of assets held for sale

 

 

 

 

 

 

2,665

 

 

 

6,213

 

 

 

9,366

 

 

 

18,232

 

Purchases of intangible assets

 

 

9

 

 

 

(1,872

)

 

 

(207

)

 

 

(4,444

)

 

 

(1,303

)

Business combinations, net of cash acquired

 

 

5

 

 

 

(23,360

)

 

 

(28,574

)

 

 

(913,286

)

 

 

(83,597

)

Purchases of investments

 

 

 

 

 

 

(35,686

)

 

 

-

 

 

 

(35,686

)

 

 

-

 

Others

 

 

 

 

 

 

(63

)

 

 

284

 

 

 

3,596

 

 

 

22,078

 

Net cash (used in) from investing activities

 

 

 

 

 

 

(103,412

)

 

 

(49,938

)

 

 

(1,037,198

)

 

 

(98,440

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in bank indebtedness

 

 

 

 

 

 

3,363

 

 

 

2,887

 

 

 

(7,664

)

 

 

(1,077

)

Proceeds from long-term debt

 

 

11

 

 

 

141,534

 

 

 

6,108

 

 

 

650,056

 

 

 

18,927

 

Repayment of long-term debt

 

 

11

 

 

 

(11,524

)

 

 

(8,511

)

 

 

(33,039

)

 

 

(25,403

)

Net (decrease) increase in revolving facilities

 

 

11

 

 

 

(231,306

)

 

 

(367

)

 

 

47,852

 

 

 

(361,618

)

Repayment of lease liabilities

 

 

12

 

 

 

(31,798

)

 

 

(21,185

)

 

 

(83,301

)

 

 

(60,179

)

(Decrease) increase in other financial liabilities

 

 

 

 

 

 

240

 

 

 

2,203

 

 

 

(5,754

)

 

 

2,459

 

Dividends paid

 

 

 

 

 

 

(21,260

)

 

 

(16,853

)

 

 

(63,980

)

 

 

(49,170

)

Repurchase of own shares

 

 

15

 

 

 

(8,179

)

 

 

-

 

 

 

(91,290

)

 

 

(38,021

)

Proceeds from exercise of stock options

 

 

15

 

 

 

2,633

 

 

 

7,552

 

 

 

18,024

 

 

 

20,512

 

      Repurchase of own shares for restricted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

share unit settlement

 

 

15

 

 

 

(46

)

 

 

(32

)

 

 

(56

)

 

 

(32

)

Proceeds from the issuance of common shares,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

net of expenses

 

 

15

 

 

 

-

 

 

 

207,798

 

 

 

-

 

 

 

425,350

 

Net cash from (used in) financing activities

 

 

 

 

 

 

(156,343

)

 

 

179,600

 

 

 

430,848

 

 

 

(68,252

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

 

 

 

 

(48,543

)

 

 

270,311

 

 

 

58,668

 

 

 

279,242

 

Cash and cash equivalents, beginning of period

 

 

 

 

 

 

111,508

 

 

 

8,931

 

 

 

4,297

 

 

 

-

 

Cash and cash equivalents, end of period

 

 

 

 

 

 

62,965

 

 

 

279,242

 

 

 

62,965

 

 

 

279,242

 

* Recasted for change in presentation currency (see note 2d))

 

The notes on pages 7 to 28 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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

1.

Reporting entity

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

The condensed consolidated interim financial statements of the Company as at and for the three and nine months ended September 30, 2021 and 2020 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.

2.

Basis of preparation

 

a)

Statement of compliance

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

These condensed consolidated interim financial statements were authorized for issue by the Board of Directors on October 28, 2021.

 

b)

Basis of measurement

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

 

investment in equity securities, derivative financial instruments and contingent considerations are measured at fair value;

 

liabilities for cash-settled share-based payment arrangements are measured at fair value in accordance with IFRS 2;

 

the defined benefit pension plan liability is recognized as the net total of the present value of the defined benefit obligation less the fair value of the plan assets; and

 

assets and liabilities acquired in business combinations are measured at fair value at acquisition date.

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

c)Seasonality of interim operations

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

 

d)

Functional and presentation currency

The Company elected to change its presentation currency from Canadian dollars (“CAD” or “CDN$”) to United States dollars (“U.S. dollars” or “USD”) effective December 31, 2020. Management is of the view that financial reporting in USD provides a more relevant presentation of the group’s financial position in comparison to its peers. The change in presentation currency is a voluntary change which is accounted for retrospectively. For comparative purposes, the historical condensed consolidated financial statements have been recast to U.S. dollars using the procedures outlined below:

 

Condensed Consolidated Interim Statements of Income, Comprehensive Income, and Cash Flows have been translated into U.S. dollars using average foreign currency rates prevailing for the relevant periods.

 

Assets and liabilities in the Condensed Consolidated Interim Statement of Financial Position have been translated into U.S. dollars at the closing foreign currency rates on the relevant balance sheet dates.

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

Equity in the Condensed Consolidated Interim Statement of Financial Position and Condensed Consolidated Interim Statement of Changes in Equity, including foreign currency translation reserve and net investment hedge, retained earnings, share capital, contributed surplus and other reserves, have been translated into U.S. dollars using historical rates.

 

Condensed Consolidated Interim Earnings per share and dividend disclosures have also been translated to U.S. dollars to reflect the change in presentation currency.

All information in these condensed consolidated interim financial statements is presented in USD unless otherwise specified.

The Company’s functional currency remains Canadian dollar. Translation gains and losses from the application of the U.S. dollar as the presentation currency while the Canadian dollar is the functional currency are included as part of the cumulative foreign currency translation adjustment.

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

 

e)

Use of estimates and judgments

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

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 2020 annual consolidated financial statements.

 

3.

Significant accounting policies

The accounting policies described in the Group’s 2020 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, 2021 and have been applied in preparing these condensed consolidated interim financial statements.

Interest Rate Benchmark Reform – Phase 2 (Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16): On August 27, 2020, the IASB finalized its response to the ongoing reform of inter-bank offered rates and other interest rate benchmarks by issuing a package of amendments to IFRS Standards. The amendments are effective for annual periods beginning on or after January 1, 2021.

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

The amendments complement those issued in 2019 as part of Phase 1 amendments and mainly relate to:

 

changes to contractual cash flows—a company does not have to derecognise the carrying amount of financial instruments for changes required by the reform, but will instead update the effective interest rate to reflect the change to the alternative benchmark rate;

 

hedge accounting—a company does not have to discontinue its hedge accounting solely because it makes changes required by the reform, if the hedge meets other hedge accounting criteria; and

 

disclosures—a company is required to disclose information about new risks arising from the reform and how it manages the transition to alternative benchmark rates.

The adoption of the amendments did not have a material impact on the Group’s condensed consolidated interim financial statements.

New standards and interpretations not yet adopted

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

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

On January 23, 2020, the IASB issued amendments to IAS 1 Presentation of Financial Statements, to clarify the classification of liabilities as current or non-current. The amendments are effective for annual periods beginning on or after January 1, 2023. Early adoption is permitted. 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 have substance and exist at the end of the reporting period. The adoption of the amendments is not expected to have a material impact.

Onerous Contracts – Cost of Fulfilling a Contract (Amendments to IAS 37)

On May 14, 2020, the IASB issued Onerous Contracts – Cost of Fulfilling a Contract (Amendments to IAS 37). The amendments are effective for annual periods beginning on or after January 1, 2022 and apply to contracts existing at the date when the amendments are first applied. Early adoption is permitted. IAS 37 does not specify which costs are included as a cost of fulfilling a contract when determining whether a contract is onerous. The IASB’s amendments address this issue by clarifying that the “costs of fulfilling a contract” comprise both:

 

the incremental costs – e.g. direct labour and materials; and

 

an allocation of other direct costs – e.g. an allocation of the depreciation charge for an item of property and equipment used in fulfilling the contract.

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

Definition of Accounting Estimates (Amendments to IAS 8)

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

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

4.

Segment reporting

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. The following summary describes the operations in each of the Group’s reportable segments:

 

Package and Courier:

Pickup, transport and delivery of items across North America.

Less-Than-Truckload (b):

Pickup, consolidation, transport and delivery of smaller loads.

Truckload (a):

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

Logistics:

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

 

(a)The Truckload reporting segment represents the aggregation of the Canadian Conventional Truckload, U.S. Conventional Truckload, and Specialized Truckload operating segments. The aggregation of the segment was analyzed using management’s judgment in accordance with IFRS 8. The operating segments were determined to be similar with respect to the nature of services offered and the methods used to distribute their services, additionally, they have similar economic characteristics with respect to long-term expected gross margin, levels of capital invested and market place trends.

 

(b)Beginning in the second quarter of fiscal 2021, due to the acquisition of UPS Freight, the Less-Than-Truckload reporting segment now represents the aggregation of the Canadian Less-Than-Truckload and U.S. Less-Than-Truckload operating segments. The aggregation of the segment was analyzed using management’s judgment in accordance with IFRS 8. The operating segments were determined to be similar with respect to the nature of services offered and the methods used to distribute their services, additionally, they have similar economic characteristics with respect to long-term expected gross margin, levels of capital invested and market place trends.

 

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’s 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.

 

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

 

 

Package

 

 

Less-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

 

Than-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Courier

 

 

Truckload

 

 

Truckload

 

 

Logistics

 

 

Corporate

 

 

Eliminations

 

 

Total

 

Three months ended September 30, 2021

 

External revenue

 

 

132,771

 

 

 

847,749

 

 

 

482,360

 

 

 

407,378

 

 

 

-

 

 

 

-

 

 

 

1,870,258

 

External fuel surcharge

 

 

19,868

 

 

 

126,607

 

 

 

66,581

 

 

 

10,686

 

 

 

-

 

 

 

-

 

 

 

223,742

 

Inter-segment revenue and fuel surcharge

 

 

643

 

 

 

14,939

 

 

 

7,232

 

 

 

716

 

 

 

-

 

 

 

(23,530

)

 

 

-

 

Total revenue

 

 

153,282

 

 

 

989,295

 

 

 

556,173

 

 

 

418,780

 

 

 

-

 

 

 

(23,530

)

 

 

2,094,000

 

Operating income (loss)

 

 

23,861

 

 

 

85,144

 

 

 

55,753

 

 

 

45,299

 

 

 

(17,247

)

 

 

-

 

 

 

192,810

 

Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     amortization

 

 

6,487

 

 

 

36,693

 

 

 

53,825

 

 

 

8,992

 

 

 

492

 

 

 

-

 

 

 

106,489

 

Loss on sale of land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and buildings

 

 

-

 

 

 

(7

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(7

)

Gain on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     assets held for sale

 

 

-

 

 

 

1,629

 

 

 

15

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,644

 

Bargain purchase gain

 

 

-

 

 

 

(10,774

)

 

 

-

 

 

 

12,000

 

 

 

-

 

 

 

-

 

 

 

1,226

 

Intangible assets

 

 

193,715

 

 

 

190,827

 

 

 

925,100

 

 

 

458,931

 

 

 

2,220

 

 

 

-

 

 

 

1,770,793

 

Total assets

 

 

372,853

 

 

 

2,084,765

 

 

 

2,210,237

 

 

 

725,867

 

 

 

142,544

 

 

 

-

 

 

 

5,536,266

 

Total liabilities

 

 

99,252

 

 

 

813,731

 

 

 

512,381

 

 

 

214,778

 

 

 

1,780,013

 

 

 

(134

)

 

 

3,420,021

 

Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and equipment

 

 

6,704

 

 

 

5,219

 

 

 

56,765

 

 

 

98

 

 

 

36

 

 

 

-

 

 

 

68,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2020

 

External revenue

 

 

121,508

 

 

 

131,652

 

 

 

404,959

 

 

 

208,832

 

 

 

-

 

 

 

-

 

 

 

866,951

 

External fuel surcharge

 

 

10,704

 

 

 

15,577

 

 

 

37,880

 

 

 

5,012

 

 

 

-

 

 

 

-

 

 

 

69,173

 

Inter-segment revenue and fuel surcharge

 

 

1,014

 

 

 

1,518

 

 

 

4,423

 

 

 

1,151

 

 

 

-

 

 

 

(8,106

)

 

 

-

 

Total revenue

 

 

133,226

 

 

 

148,747

 

 

 

447,262

 

 

 

214,995

 

 

 

-

 

 

 

(8,106

)

 

 

936,124

 

Operating income (loss)

 

 

21,392

 

 

 

26,249

 

 

 

56,047

 

 

 

22,435

 

 

 

(9,084

)

 

 

-

 

 

 

117,039

 

Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     amortization

 

 

6,325

 

 

 

12,313

 

 

 

47,265

 

 

 

7,916

 

 

 

451

 

 

 

-

 

 

 

74,270

 

Gain (loss) on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     assets held for sale

 

 

-

 

 

 

(16

)

 

 

1,964

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,948

 

Intangible assets

 

 

184,793

 

 

 

178,032

 

 

 

886,115

 

 

 

253,564

 

 

 

2,847

 

 

 

-

 

 

 

1,505,351

 

Total assets

 

 

367,618

 

 

 

559,990

 

 

 

2,058,095

 

 

 

402,986

 

 

 

305,380

 

 

 

-

 

 

 

3,694,069

 

Total liabilities

 

 

110,612

 

 

 

193,546

 

 

 

431,532

 

 

 

110,858

 

 

 

1,157,741

 

 

 

(127

)

 

 

2,004,162

 

Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and equipment

 

 

2,102

 

 

 

8,569

 

 

 

23,884

 

 

 

157

 

 

 

73

 

 

 

-

 

 

 

34,785

 

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

 

 

 

Package

 

 

Less-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

 

Than-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Courier

 

 

Truckload

 

 

Truckload

 

 

Logistics

 

 

Corporate

 

 

 

 

Eliminations

 

 

Total

 

Nine months ended September 30, 2021

 

External revenue

 

 

409,009

 

 

 

1,600,415

 

 

 

1,380,101

 

 

 

1,190,837

 

 

 

-

 

 

 

 

 

-

 

 

 

4,580,362

 

External fuel surcharge

 

 

53,850

 

 

 

236,062

 

 

 

181,691

 

 

 

27,550

 

 

 

-

 

 

 

 

 

-

 

 

 

499,153

 

Inter-segment revenue and fuel surcharge

 

 

1,222

 

 

 

19,367

 

 

 

16,951

 

 

 

2,599

 

 

 

-

 

 

 

 

 

(40,139

)

 

 

-

 

Total revenue

 

 

464,081

 

 

 

1,855,844

 

 

 

1,578,743

 

 

 

1,220,986

 

 

 

-

 

 

 

 

 

(40,139

)

 

 

5,079,515

 

Operating income (loss)

 

 

71,728

 

 

 

309,908

 

 

 

168,385

 

 

 

109,925

 

 

 

(55,137

)

 

 

 

 

-

 

 

 

604,809

 

Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     amortization

 

 

19,621

 

 

 

78,321

 

 

 

154,862

 

 

 

28,615

 

 

 

1,476

 

 

 

 

 

-

 

 

 

282,895

 

Loss on sale of land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and buildings

 

 

-

 

 

 

(10

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

-

 

 

 

(10

)

Gain on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     assets held for sale

 

 

-

 

 

 

1,635

 

 

 

3,920

 

 

 

-

 

 

 

-

 

 

 

 

 

-

 

 

 

5,555

 

Bargain purchase gain

 

 

-

 

 

 

112,152

 

 

 

-

 

 

 

12,000

 

 

 

-

 

 

 

 

 

-

 

 

 

124,152

 

Intangible assets

 

 

193,715

 

 

 

190,827

 

 

 

925,100

 

 

 

458,931

 

 

 

2,220

 

 

 

 

 

-

 

 

 

1,770,793

 

Total assets

 

 

372,853

 

 

 

2,084,765

 

 

 

2,210,237

 

 

 

725,867

 

 

 

142,544

 

 

 

 

 

-

 

 

 

5,536,266

 

Total liabilities

 

 

99,252

 

 

 

813,731

 

 

 

512,380

 

 

 

214,778

 

 

 

1,780,014

 

 

 

 

 

(134

)

 

 

3,420,021

 

Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and equipment

 

 

10,710

 

 

 

12,721

 

 

 

140,551

 

 

 

455

 

 

 

141

 

 

 

 

 

-

 

 

 

164,578

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2020

 

External revenue

 

 

324,915

 

 

 

377,345

 

 

 

1,135,843

 

 

 

598,053

 

 

 

-

 

 

 

 

 

-

 

 

 

2,436,156

 

External fuel surcharge

 

 

33,958

 

 

 

49,641

 

 

 

123,103

 

 

 

16,270

 

 

 

-

 

 

 

 

 

-

 

 

 

222,972

 

Inter-segment revenue and fuel surcharge

 

 

2,727

 

 

 

4,621

 

 

 

12,151

 

 

 

3,118

 

 

 

-

 

 

 

 

 

(22,617

)

 

 

-

 

Total revenue

 

 

361,600

 

 

 

431,607

 

 

 

1,271,097

 

 

 

617,441

 

 

 

-

 

 

 

 

 

(22,617

)

 

 

2,659,128

 

Operating income (loss)

 

 

49,352

 

 

 

63,486

 

 

 

152,742

 

 

 

57,997

 

 

 

(24,132

)

 

 

 

 

-

 

 

 

299,445

 

Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     amortization

 

 

18,731

 

 

 

37,743

 

 

 

138,767

 

 

 

24,087

 

 

 

973

 

 

 

 

 

-

 

 

 

220,301

 

Loss on sale of land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and buildings

 

 

(1

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

-

 

 

 

(1

)

Gain (loss) on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     assets held for sale

 

 

(1

)

 

 

(48

)

 

 

9,737

 

 

 

-

 

 

 

-

 

 

 

 

 

-

 

 

 

9,688

 

Bargain purchase gain

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,008

 

 

 

-

 

 

 

 

 

-

 

 

 

4,008

 

Intangible assets

 

 

184,793

 

 

 

178,032

 

 

 

886,115

 

 

 

253,564

 

 

 

2,847

 

 

 

 

 

-

 

 

 

1,505,351

 

Total assets

 

 

367,618

 

 

 

559,990

 

 

 

2,058,095

 

 

 

402,986

 

 

 

305,380

 

 

 

 

 

-

 

 

 

3,694,069

 

Total liabilities

 

 

110,612

 

 

 

193,546

 

 

 

431,532

 

 

 

110,858

 

 

 

1,157,741

 

 

 

 

 

(127

)

 

 

2,004,162

 

Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and equipment

 

 

14,702

 

 

 

15,820

 

 

 

51,067

 

 

 

629

 

 

 

200

 

 

 

 

 

-

 

 

 

82,418

 

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

 

Geographical information

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

 

 

 

Package

 

 

Less-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

 

Than-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Courier

 

 

Truckload

 

 

Truckload

 

 

Logistics

 

 

Eliminations

 

 

Total

 

Three months ended September 30, 2021

 

Canada

 

 

153,282

 

 

 

140,368

 

 

 

224,699

 

 

 

62,285

 

 

 

(8,010

)

 

 

572,624

 

United States

 

 

-

 

 

 

848,927

 

 

 

331,474

 

 

 

349,933

 

 

 

(15,520

)

 

 

1,514,814

 

Mexico

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,562

 

 

 

-

 

 

 

6,562

 

Total

 

 

153,282

 

 

 

989,295

 

 

 

556,173

 

 

 

418,780

 

 

 

(23,530

)

 

 

2,094,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2020

 

Canada

 

 

133,226

 

 

 

130,743

 

 

 

184,285

 

 

 

59,607

 

 

 

(6,898

)

 

 

500,963

 

United States

 

 

-

 

 

 

18,004

 

 

 

262,977

 

 

 

151,493

 

 

 

(1,208

)

 

 

431,266

 

Mexico

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,895

 

 

 

-

 

 

 

3,895

 

Total

 

 

133,226

 

 

 

148,747

 

 

 

447,262

 

 

 

214,995

 

 

 

(8,106

)

 

 

936,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2021

 

Canada

 

 

464,081

 

 

 

424,619

 

 

 

657,963

 

 

 

195,518

 

 

 

(20,225

)

 

 

1,721,956

 

United States

 

 

-

 

 

 

1,431,225

 

 

 

920,780

 

 

 

1,005,150

 

 

 

(19,914

)

 

 

3,337,241

 

Mexico

 

 

-

 

 

 

-

 

 

 

-

 

 

 

20,318

 

 

 

-

 

 

 

20,318

 

Total

 

 

464,081

 

 

 

1,855,844

 

 

 

1,578,743

 

 

 

1,220,986

 

 

 

(40,139

)

 

 

5,079,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2020

 

Canada

 

 

361,600

 

 

 

379,366

 

 

 

523,730

 

 

 

171,865

 

 

 

(19,246

)

 

 

1,417,315

 

United States

 

 

-

 

 

 

52,241

 

 

 

747,367

 

 

 

434,939

 

 

 

(3,371

)

 

 

1,231,176

 

Mexico

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,637

 

 

 

-

 

 

 

10,637

 

Total

 

 

361,600

 

 

 

431,607

 

 

 

1,271,097

 

 

 

617,441

 

 

 

(22,617

)

 

 

2,659,128

 

 

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

 

 

 

As at

 

 

As at

 

 

 

September 30, 2021

 

 

December 31, 2020

 

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

 

 

 

 

 

 

 

 

Canada

 

 

1,834,914

 

 

 

1,802,417

 

United States

 

 

2,433,418

 

 

 

1,342,720

 

Mexico

 

 

15,326

 

 

 

16,349

 

 

 

 

4,283,658

 

 

 

3,161,486

 

 

5.

Business combinations

 

a)

Business combinations

In line with the Group’s growth strategy, the Group acquired five businesses during 2021, of which UPS Freight, which was renamed TForce Freight in April 2021, 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 30, 2021, the Group completed the acquisition of UPS Freight, the Less-Than-Truckload and dedicated truckload divisions of United Parcel Service, Inc. The purchase price for this business acquisition totalled for $866.1 million, which was funded by a mixture of cash on hand and the remaining balance was drawn from the currently existing unsecured revolving credit facility. The estimated fair value of the identifiable net assets acquired, including the fair value of the customer relationships acquired, exceeded the purchase price, resulting in an estimated preliminary bargain purchase gain of $124.2 million in the Less-Than-Truckload and Logistics segments ($112.2 million and $12 million respectively). The preliminary bargain purchase gain resulted mainly from the measurement of the fair value related to the company’s tangible assets. During the nine months ended September 30, 2021, the business contributed revenue and net income of $1,479.9 million and $67.9 million (excluding the bargain purchase gain of $124.2 million), respectively since the acquisition.

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

Had the Group acquired UPS Freight on January 1, 2021, as per management’s best estimates, the revenue and net income for this entity would have been $2,583.8 million and $91.3 million (excluding the bargain purchase gain of $124.2 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, 2021 and adjusted for interest and income tax expenses.

During the nine months ended September 30, 2021, the non-material businesses contributed revenue and net income of $27.8 million and $0.8 million respectively since the acquisition.

Had the Group acquired these non-material businesses on January 1, 2021, as per management’s best estimates, the revenue and net income for these entities would have been $51.7 million and $2.6 million, respectively. In determining these estimated amounts, management assumed that the fair value adjustments that arose on the date of acquisition would have been the same had the acquisitions occurred on January 1, 2021.

During the nine months ended September 30, 2021, transaction costs of $8.7 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 completed the purchase price allocation over the identifiable net assets and goodwill of the 2021 acquisitions. Information to confirm fair value of certain assets and liabilities is still to be obtained for the acquisitions. As the Group obtains more information, the allocation will be completed.

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

 

Identifiable assets acquired and liabilities assumed

 

Note

 

 

UPS Freight

 

 

Other*

 

 

Total

 

Cash and cash equivalents

 

 

 

 

 

 

6

 

 

 

2,574

 

 

 

2,580

 

Trade and other receivables

 

 

 

 

 

 

349,743

 

 

 

9,374

 

 

 

359,117

 

Inventoried supplies and prepaid expenses

 

 

 

 

 

 

30,660

 

 

 

393

 

 

 

31,053

 

Property and equipment

 

 

7

 

 

 

1,056,228

 

 

 

20,133

 

 

 

1,076,361

 

Right-of-use assets

 

 

8

 

 

 

100,971

 

 

 

5,880

 

 

 

106,851

 

Intangible assets

 

 

9

 

 

 

18,856

 

 

 

13,507

 

 

 

32,363

 

Other assets

 

 

 

 

 

 

860

 

 

 

-

 

 

 

860

 

Trade and other payables

 

 

 

 

 

 

(217,816

)

 

 

(4,880

)

 

 

(222,696

)

Income tax payable

 

 

 

 

 

 

302

 

 

 

(2,002

)

 

 

(1,700

)

Employee benefits

 

 

13

 

 

 

(67,828

)

 

 

-

 

 

 

(67,828

)

Provisions

 

 

14

 

 

 

(50,352

)

 

 

-

 

 

 

(50,352

)

Other non-current liabilities

 

 

 

 

 

 

(56

)

 

 

(6

)

 

 

(62

)

Long-term debt

 

 

11

 

 

 

-

 

 

 

(2,992

)

 

 

(2,992

)

Lease liabilities

 

 

12

 

 

 

(100,971

)

 

 

(5,880

)

 

 

(106,851

)

Deferred tax liabilities

 

 

 

 

 

 

(130,359

)

 

 

(6,746

)

 

 

(137,105

)

Total identifiable net assets

 

 

 

 

 

 

990,244

 

 

 

29,355

 

 

 

1,019,599

 

Total consideration transferred

 

 

 

 

 

 

866,092

 

 

 

56,987

 

 

 

923,079

 

Goodwill

 

 

9

 

 

 

-

 

 

 

27,632

 

 

 

27,632

 

Bargain purchase gain

 

 

 

 

 

 

(124,152

)

 

 

-

 

 

 

(124,152

)

Cash

 

 

 

 

 

 

866,092

 

 

 

49,774

 

 

 

915,866

 

Contingent consideration

 

 

 

 

 

 

-

 

 

 

7,213

 

 

 

7,213

 

Total consideration transferred

 

 

 

 

 

 

866,092

 

 

 

56,987

 

 

 

923,079

 

* Includes non-material adjustments to prior year's acquisitions

 

 

 

 

 

 

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

The trade receivables comprise gross amounts due of $368.6 million, of which $9.5 million was expected to be uncollectible at the acquisition date.

Of the goodwill and intangible assets acquired through business combinations in 2021, nil is deductible for tax purposes.

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

b)

Goodwill

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

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

 

Operating segment

Reportable segment

 

Sept. 30, 2021*

 

Canadian Less-Than-Truckload

Less-Than-Truckload

 

 

(224

)

Specialized Truckload

Truckload

 

 

27,881

 

Logistics

Logistics

 

 

(25

)

 

 

 

 

27,632

 

* Includes non-material adjustments to prior year's acquisitions for which purchase price allocations were completed.

 

 

c)

Contingent consideration

The contingent consideration relates to non-material business acquisitions and is recorded in the original purchase price allocation. The fair value was determined using expected cash flows discounted at rates between 3.9% and 6.4%. The considerations are contingent on achieving specified earning levels in the future periods. The maximum amount payable is $0.4 million in one year and $7.6 million in two years. At September 30, 2021, the fair value of the contingent arrangement is estimated at approximately $7.2 million and is currently presented in other financial liabilities on the consolidated statements of financial position.

 

d)

Adjustment to the provisional amounts of prior year’s business combinations

The 2020 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 DLS and various other non-material acquisitions. These acquisitions were accounted for under the provisions of IFRS 3.

As required by IFRS 3, the provisional fair values have been reassessed in light of information obtained during the measurement period following the acquisition. Consequently, the fair value of certain assets acquired, and liabilities assumed of DLS and the other non-material acquisitions in fiscal 2020 have been adjusted in 2021. No material adjustments were required to the provisional fair values for these prior period’s business combinations and have been included with the acquisitions of 2021.

 

6.

Additional cash flow information

 

Net change in non-cash operating working capital

 

 

 

Three months ended

Sept. 30, 2021

 

 

Three months ended

Sept. 30, 2020

 

 

Nine months ended

Sept. 30, 2021

 

 

Nine months ended

Sept. 30, 2020

 

Trade and other receivables

 

 

(54,320

)

 

 

(33,163

)

 

 

(69,339

)

 

 

(1,627

)

Inventoried supplies

 

 

(1,289

)

 

 

298

 

 

 

(2,112

)

 

 

2,609

 

Prepaid expenses

 

 

(10,690

)

 

 

129

 

 

 

(15,272

)

 

 

(2,031

)

Trade and other payables

 

 

58,124

 

 

 

34,192

 

 

 

162,357

 

 

 

29,050

 

 

 

 

(8,175

)

 

 

1,456

 

 

 

75,634

 

 

 

28,001

 

 

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

7.

Property and equipment

 

 

 

 

 

 

 

Land and

 

 

Rolling

 

 

 

 

 

 

 

 

 

 

 

Note

 

 

buildings

 

 

stock

 

 

Equipment

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

 

 

 

 

 

314,804

 

 

 

1,267,616

 

 

 

134,235

 

 

 

1,716,655

 

Additions through business combinations

 

 

5

 

 

 

604,264

 

 

 

413,178

 

 

 

58,919

 

 

 

1,076,361

 

Other additions

 

 

 

 

 

 

24,963

 

 

 

131,212

 

 

 

8,403

 

 

 

164,578

 

Disposals

 

 

 

 

 

 

(963

)

 

 

(147,466

)

 

 

(2,928

)

 

 

(151,357

)

Transfer from right-of-use assets

 

 

 

 

 

 

-

 

 

 

21,474

 

 

 

-

 

 

 

21,474

 

Reclassification to assets held for sale

 

 

 

 

 

 

(3,955

)

 

 

1,425

 

 

 

-

 

 

 

(2,530

)

Effect of movements in exchange rates

 

 

 

 

 

 

421

 

 

 

(1,789

)

 

 

1,055

 

 

 

(313

)

Balance at September 30, 2021

 

 

 

 

 

 

939,534

 

 

 

1,685,650

 

 

 

199,684

 

 

 

2,824,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

 

 

 

 

 

59,817

 

 

 

494,322

 

 

 

88,088

 

 

 

642,227

 

Depreciation for the period

 

 

 

 

 

 

9,830

 

 

 

135,562

 

 

 

14,321

 

 

 

159,713

 

Disposals

 

 

 

 

 

 

(938

)

 

 

(94,874

)

 

 

(2,712

)

 

 

(98,524

)

Transfer from right-of-use assets

 

 

 

 

 

 

-

 

 

 

5,746

 

 

 

-

 

 

 

5,746

 

Reclassification to assets held for sale

 

 

 

 

 

 

(771

)

 

 

781

 

 

 

-

 

 

 

10

 

Effect of movements in exchange rates

 

 

 

 

 

 

160

 

 

 

(568

)

 

 

773

 

 

 

365

 

Balance at September 30, 2021

 

 

 

 

 

 

68,098

 

 

 

540,969

 

 

 

100,470

 

 

 

709,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

 

 

 

 

 

 

254,987

 

 

 

773,294

 

 

 

46,147

 

 

 

1,074,428

 

At September 30, 2021

 

 

 

 

 

 

871,436

 

 

 

1,144,681

 

 

 

99,214

 

 

 

2,115,331

 

 

As at September 30, 2021, nil is included in trade and other payables for the purchases of property and equipment (December 31, 2020 – $2.5 million).

 

8.

Right-of-use assets

 

 

 

 

 

 

 

Land and

 

 

Rolling

 

 

 

 

 

 

 

 

 

 

 

Note

 

 

buildings

 

 

stock

 

 

Equipment

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

 

 

 

 

 

452,106

 

 

 

191,164

 

 

 

2,290

 

 

 

645,560

 

Transfer to property and equipment

 

 

 

 

 

 

-

 

 

 

(21,474

)

 

 

-

 

 

 

(21,474

)

Other additions

 

 

 

 

 

 

20,965

 

 

 

36,983

 

 

 

800

 

 

 

58,748

 

Additions through business combinations

 

 

5

 

 

 

57,431

 

 

 

48,211

 

 

 

1,209

 

 

 

106,851

 

Derecognition*

 

 

 

 

 

 

(31,571

)

 

 

(23,209

)

 

 

(603

)

 

 

(55,383

)

Effect of movements in exchange rates

 

 

 

 

 

 

1,695

 

 

 

345

 

 

 

(12

)

 

 

2,028

 

Balance at September 30, 2021

 

 

 

 

 

 

500,626

 

 

 

232,020

 

 

 

3,684

 

 

 

736,330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

 

 

 

 

 

232,541

 

 

 

74,503

 

 

 

1,231

 

 

 

308,275

 

Transfer to property and equipment

 

 

 

 

 

 

-

 

 

 

(5,746

)

 

 

-

 

 

 

(5,746

)

Depreciation

 

 

 

 

 

 

43,923

 

 

 

36,900

 

 

 

769

 

 

 

81,592

 

Derecognition*

 

 

 

 

 

 

(27,828

)

 

 

(17,815

)

 

 

(520

)

 

 

(46,163

)

Effect of movements in exchange rates

 

 

 

 

 

 

794

 

 

 

48

 

 

 

(4

)

 

 

838

 

Balance at September 30, 2021

 

 

 

 

 

 

249,430

 

 

 

87,890

 

 

 

1,476

 

 

 

338,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

 

 

 

 

 

 

219,565

 

 

 

116,661

 

 

 

1,059

 

 

 

337,285

 

At September 30, 2021

 

 

 

 

 

 

251,196

 

 

 

144,130

 

 

 

2,208

 

 

 

397,534

 

* 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.

 

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

9.

Intangible assets

 

 

 

 

 

 

 

 

 

 

Other intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer

 

 

 

 

 

 

compete

 

 

Information

 

 

 

 

 

 

 

Note

 

Goodwill

 

 

relationships

 

 

Trademarks

 

 

agreements

 

 

technology

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

 

 

 

 

1,523,626

 

 

 

574,942

 

 

 

86,402

 

 

 

14,688

 

 

 

25,748

 

 

 

2,225,406

 

Additions through business combinations*

 

 

5

 

 

27,632

 

 

 

20,828

 

 

 

1,681

 

 

 

2,834

 

 

 

7,020

 

 

 

59,995

 

Other additions

 

 

 

 

 

-

 

 

 

541

 

 

 

-

 

 

 

-

 

 

 

3,903

 

 

 

4,444

 

Extinguishments

 

 

 

 

 

-

 

 

 

(2,675

)

 

 

(748

)

 

 

(468

)

 

 

(93

)

 

 

(3,984

)

Effect of movements in exchange rates

 

 

 

 

 

(1,604

)

 

 

(1,122

)

 

 

(256

)

 

 

77

 

 

 

27

 

 

 

(2,878

)

Balance at September 30, 2021

 

 

 

 

 

1,549,654

 

 

 

592,514

 

 

 

87,079

 

 

 

17,131

 

 

 

36,605

 

 

 

2,282,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization and impairment losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

 

 

 

 

148,016

 

 

 

261,599

 

 

 

43,636

 

 

 

5,304

 

 

 

17,078

 

 

 

475,633

 

Amortization for the period

 

 

 

 

 

-

 

 

 

33,189

 

 

 

2,120

 

 

 

2,482

 

 

 

3,799

 

 

 

41,590

 

Extinguishments

 

 

 

 

 

-

 

 

 

(2,675

)

 

 

(748

)

 

 

(468

)

 

 

(87

)

 

 

(3,978

)

Effect of movements in exchange rates

 

 

 

 

 

(593

)

 

 

(445

)

 

 

(76

)

 

 

14

 

 

 

45

 

 

 

(1,055

)

Balance at September 30, 2021

 

 

 

 

 

147,423

 

 

 

291,668

 

 

 

44,932

 

 

 

7,332

 

 

 

20,835

 

 

 

512,190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2020

 

 

 

 

 

1,375,610

 

 

 

313,343

 

 

 

42,766

 

 

 

9,384

 

 

 

8,670

 

 

 

1,749,773

 

At September 30, 2021

 

 

 

 

 

1,402,231

 

 

 

300,846

 

 

 

42,147

 

 

 

9,799

 

 

 

15,770

 

 

 

1,770,793

 

* Includes non-material adjustments to prior year's acquisitions

 

10.

Other assets

 

 

 

As at

 

 

As at

 

 

 

September 30, 2021

 

 

December 31, 2020

 

Security deposits

 

 

3,286

 

 

 

3,143

 

Investments in equity securities

 

 

54,246

 

 

 

9,727

 

Indemnification asset

 

 

-

 

 

 

4,736

 

Other

 

 

2,021

 

 

 

6,293

 

 

 

 

59,553

 

 

 

23,899

 

Presented as :

 

 

 

 

 

 

 

 

Non-current other assets

 

 

59,553

 

 

 

23,899

 

 

 

Investments in equity securities include $44.5 M of Level 1 investments that were marked to market with the publicly traded information as at September 30, 2021. The Group elected to designate these investments as at fair value through OCI.

 

11.

Long-term debt

 

 

 

As at

 

 

As at

 

 

 

September 30, 2021

 

 

December 31, 2020

 

Non-current liabilities

 

 

 

 

 

 

 

 

Unsecured revolving facilities

 

 

168,167

 

 

 

123,666

 

Unsecured term loan

 

 

-

 

 

 

321,852

 

Unsecured debenture

 

 

157,513

 

 

 

156,479

 

Unsecured senior notes

 

 

778,950

 

 

 

150,000

 

Conditional sales contracts

 

 

67,907

 

 

 

77,550

 

 

 

 

1,172,537

 

 

 

829,547

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Current portion of unsecured revolving facilities

 

 

-

 

 

 

7,461

 

Current portion of unsecured term loan

 

 

324,059

 

 

 

-

 

Current portion of conditional sales contracts

 

 

38,776

 

 

 

35,536

 

 

 

 

362,835

 

 

 

42,997

 

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

 

 

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

 

 

 

 

 

 

 

Nine months ended

 

 

Nine months ended

 

 

 

Note

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

Balance at beginning of period

 

 

 

 

 

 

872,544

 

 

 

1,343,307

 

Proceeds from long-term debt

 

 

 

 

 

 

650,056

 

 

 

18,927

 

Business combinations

 

 

5

 

 

 

2,992

 

 

 

5,265

 

Repayment of long-term debt

 

 

 

 

 

 

(33,039

)

 

 

(25,403

)

Net increase (decrease) in revolving facilities

 

 

 

 

 

 

47,852

 

 

 

(361,618

)

Accretion of deferred financing fees

 

 

 

 

 

 

946

 

 

 

859

 

Effect of movements in exchange rates

 

 

 

 

 

 

(25,663

)

 

 

(37,569

)

Effect of movements in exchange rates - OCI hedge

 

 

 

 

 

 

19,684

 

 

 

10,960

 

Balance at end of period

 

 

 

 

 

 

1,535,372

 

 

 

954,728

 

 

The Group’s revolving facilities have $818.0 million availability at September 30, 2021 (December 31, 2020 – $824.6 million) and an additional $198.6 million of credit availability (CAD $245 million and USD $5 million). The additional credit is available under certain conditions under the Group’s syndicated revolving credit agreement.

On January 13, 2021, the Group received $500 million in proceeds from the issuance of a new debt taking the form of unsecured senior notes consisting of four tranches maturing between January 2029 and January 2036 and bearing fixed interest between 3.15% and 3.50%. These notes may be prepaid at any time prior to maturity dates, in part or in total, at 100% of the principal amount and the make-whole amount determined at the prepayment date with respect to such principal amount. The Group is subject to certain covenants regarding the maintenance of financial ratios. These are the same covenants as previously required by the Group’s syndicated revolving credit agreement as described in note 26(f) of the 2020 annual consolidated financial statements, except the definition of funded debt where cash up to $100 million shall be reduced from the total amount of the funded debt. This definition change is in effect since September 30, 2021. Deferred financing fees of $1.1 million were recognized on the increase.

On July 2, 2021, the Group received $100 million in proceeds from the issuance of a new debt taking the form of unsecured senior notes consisting of two tranches maturing on July 2, 2029, and July 2, 2033, bearing fixed interest of 2.87% and 3.34%. These notes may be prepaid at any time prior to maturity dates, in part or in total, at 100% of the principal amount and the make-whole amount determined at the prepayment date with respect to such principal amount. The Group is subject to certain covenants regarding the maintenance of financial ratios. These are the same covenants as previously required by the Group’s syndicated revolving credit as described in note 26(f) of the 2020 annual consolidated financial statements with the exception of the definition of funded debt where cash up to $100 million shall be reduced from the total amount of the funded debt. This definition change is in effect since September 30, 2021.

On July 14, 2021, the Group received $30 million in proceeds from the issuance of a new debt taking the form of unsecured senior notes consisting of two tranches maturing on July 14, 2029, and July 14, 2033, bearing fixed interest of 2.89% and 3.37%. These notes may be prepaid at any time prior to maturity dates, in part or in total, at 100% of the principal amount and the make-whole amount determined at the prepayment date with respect to such principal amount. The Group is subject to certain covenants regarding the maintenance of financial ratios. These are the same covenants as previously required by the Group’s syndicated revolving credit agreement as described in note 26(f) of the 2020 annual consolidated financial statements except the definition of funded debt where cash up to USD 100 million shall be reduced from the total amount of the funded debt. This definition change is in effect since September 30, 2021.

On August 16, 2021, the Group extended its credit facility until August 16, 2025. Under the new extension, CAD availability is increased by CAD $10 million and USD availability increased by USD $50 million. Based on certain ratios, the interest rate will be the sum of the banker’s acceptance rate, or Libor rate on US$ denominated debt, plus an applicable margin, which can vary between 113 basis points and 175 basis points. The Group is subject to certain covenants regarding the maintenance of financial ratios. These are the same covenants as previously required by the Group’s syndicated revolving credit agreement as described in note 26(f) of the 2020 annual consolidated financial statements with the exception of the definition of funded debt where unrestricted cash shall be reduced from the total amount of the funded debt.  Deferred financing fees of $1.7 million were recognized on the increase.

 

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

12.

Lease liabilities

 

 

 

As at

 

 

As at

 

 

 

September 30, 2021

 

 

December 31, 2020

 

Current portion of lease liabilities

 

 

114,970

 

 

 

88,522

 

Long-term portion of lease liabilities

 

 

314,264

 

 

 

267,464

 

 

 

 

429,234

 

 

 

355,986

 

 

The table below summarizes changes to the lease liabilities:

 

 

 

 

 

 

 

Nine months ended

 

 

Nine months ended

 

 

 

Note

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

Balance at beginning of period

 

 

 

 

 

 

355,986

 

 

 

355,591

 

Business combinations

 

 

5

 

 

 

106,851

 

 

 

35,928

 

Additions

 

 

 

 

 

 

58,748

 

 

 

32,154

 

Derecognition*

 

 

 

 

 

 

(10,307

)

 

 

(11,432

)

Repayment

 

 

 

 

 

 

(83,301

)

 

 

(60,179

)

Effect of movements in exchange rates

 

 

 

 

 

 

1,257

 

 

 

(7,947

)

Balance at end of period

 

 

 

 

 

 

429,234

 

 

 

344,115

 

* 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 $13.9 million (December 31, 2020 – $21.1 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 $367.5 million (December 31, 2020 - $352.1 million).

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

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

Contractual cash flows

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

 

 

 

As at

 

 

 

September 30, 2021

 

Less than 1 year

 

 

126,502

 

Between 1 and 5 years

 

 

259,316

 

More than 5 years

 

 

85,228

 

 

 

 

471,046

 

 

13.

Employee benefits

 

Pursuant to the terms of the purchase agreement with UPS Freight, the Group has recognized defined benefit pension plans for certain participants of the UPS Pension plans. The pension plans have ongoing benefit accruals and new employees that are eligible to participate in the plans once they satisfy the participation requirements. The Group obtained an actuarial valuation as at the date of acquisition to establish the benefit obligation at that date. The plans’ service costs are also established by the actuarial valuation. The pension plans include 9,394 active participants.

 

Information about the Group’s accrued benefit obligation is as follows:

 

 

 

As at

 

 

As at

 

 

 

September 30, 2021

 

 

December 31, 2020

 

TForce Freight pension plan

 

 

74,797

 

 

 

-

 

TFI International pension plans

 

 

15,044

 

 

 

14,452

 

Other severance plans

 

 

1,247

 

 

 

1,050

 

Accrued employee benefits

 

 

91,088

 

 

 

15,502

 

 

 

14.

Provisions

 

 

 

 

 

Self insurance

 

 

Other

 

 

Total

 

As at September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current provisions

 

 

 

 

18,350

 

 

 

16,138

 

 

 

34,488

 

Non-current provisions

 

 

 

 

46,899

 

 

 

38,375

 

 

 

85,274

 

 

 

 

 

 

65,249

 

 

 

54,513

 

 

 

119,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current provisions

 

 

 

 

14,040

 

 

 

3,412

 

 

 

17,452

 

Non-current provisions

 

 

 

 

33,693

 

 

 

3,110

 

 

 

36,803

 

 

 

 

 

 

47,733

 

 

 

6,522

 

 

 

54,255

 

 

Self-insurance provisions represent the uninsured portion of outstanding claims at period-end. Other provisions include mainly litigation provisions.

 

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

15.

Share capital and other components of equity

During the first quarter of fiscal 2020, the Company completed an initial public offering on the New York Stock Exchange. The Company issued a total of 6,900,000 common shares, that were issued at a price of $33.35 per share for gross proceeds to the Company of $230,115,000. The Company incurred share issuance costs of approximately $13.2 million of which $12.6 million were recorded to share capital and $0.6 million were recognized in the consolidated statement of income.

During the third quarter of fiscal 2020, the Company completed a common share offering in the United States and Canada. The Company issued a total of 5,060,000 common shares, that were issued at a price of $43.25 per share for gross proceeds to the Company of $218,845,000. The Company incurred share issuance costs of approximately $11.0 million which were fully recorded to share capital.

The following table summarizes the number of common shares issued:

 

(in number of shares)

 

Note

 

 

Nine months ended

 

 

Nine months ended

 

 

 

 

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

Balance, beginning of period

 

 

 

 

 

 

93,397,985

 

 

 

81,450,326

 

Repurchase and cancellation of own shares

 

 

 

 

 

 

(1,157,862

)

 

 

(1,542,155

)

Issuance of shares

 

 

 

 

 

 

-

 

 

 

11,960,000

 

Stock options exercised

 

 

17

 

 

 

806,770

 

 

 

1,494,304

 

Balance, end of period

 

 

 

 

 

 

93,046,893

 

 

 

93,362,475

 

 

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

 

 

 

Nine months ended

 

 

Nine months ended

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

Balance, beginning of period

 

 

1,120,049

 

 

 

678,915

 

Issuance of shares, net of expenses

 

 

-

 

 

 

425,350

 

Repurchase and cancellation of own shares

 

 

(12,628

)

 

 

(12,025

)

Cash consideration of stock options exercised

 

 

18,024

 

 

 

20,512

 

Ascribed value credited to share capital on stock options exercised

 

 

2,957

 

 

 

4,424

 

Issuance of shares on settlement of RSUs

 

 

44

 

 

 

11

 

Balance, end of period

 

 

1,128,446

 

 

 

1,117,187

 

 

Pursuant to the normal course issuer bid (“NCIB”) which began on October 14, 2020 and ending on October 13, 2021, the Company is authorized to repurchase for cancellation up to a maximum of 7,000,000 of its common shares under certain conditions. As at September 30, 2021, and since the inception of this NCIB, the Company has repurchased and cancelled 1,157,862 shares. The NCIB was renewed for a twelve-month period beginning on November 2, 2021 and ending on November 1, 2022. Under this renewal, the Company may purchase for cancellation a maximum of 7,000,000 common shares under certain conditions.  

During the nine months ended September 30, 2021, the Company repurchased 1,157,862 common shares at a weighted average price of $78.84 per share for a total purchase price of $91.3 million relating to the NCIB. During the nine months ended September 30, 2020, the Company repurchased 1,542,155 common shares at a weighted average price of $24.64 per share for a total purchase price of $38.0 million relating to a previous NCIB. The excess of the purchase price paid over the carrying value of the shares repurchased in the amount of $78.7 million (2020 – $26.0 million) was charged to retained earnings as share repurchase premium.

 

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

16.

Earnings per share

Basic earnings per share

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

 

(in thousands of dollars and number of shares)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

Net income attributable to owners of the Company

 

 

132,840

 

 

 

83,101

 

 

 

450,825

 

 

 

189,347

 

Issued common shares, beginning of period

 

 

93,018,868

 

 

 

87,880,617

 

 

 

93,397,985

 

 

 

81,450,326

 

Effect of stock options exercised

 

 

48,092

 

 

 

323,504

 

 

 

506,904

 

 

 

642,796

 

Effect of repurchase of own shares

 

 

(85,039

)

 

 

-

 

 

 

(720,796

)

 

 

(1,091,562

)

Effect of share issuance

 

 

-

 

 

 

2,750,000

 

 

 

-

 

 

 

6,691,667

 

Weighted average number of common shares

 

 

92,981,921

 

 

 

90,954,121

 

 

 

93,184,093

 

 

 

87,693,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – basic (in dollars)

 

 

1.43

 

 

 

0.91

 

 

 

4.84

 

 

 

2.16

 

 

Diluted earnings per share

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

 

(in thousands of dollars and number of shares)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

Net income attributable to owners of the Company

 

 

132,840

 

 

 

83,101

 

 

 

450,825

 

 

 

189,347

 

Weighted average number of common shares

 

 

92,981,921

 

 

 

90,954,121

 

 

 

93,184,093

 

 

 

87,693,226

 

Dilutive effect:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options and restricted share units

 

 

2,242,298

 

 

 

1,696,763

 

 

 

2,245,244

 

 

 

1,614,199

 

Weighted average number of diluted common shares

 

 

95,224,219

 

 

 

92,650,884

 

 

 

95,429,337

 

 

 

89,307,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted (in dollars)

 

 

1.40

 

 

 

0.90

 

 

 

4.72

 

 

 

2.12

 

 

As at September 30, 2021, no stock options were excluded from the calculation of diluted earnings per share (September 30, 2020 – 99,485) as these options 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.

17.

Share-based payment arrangements

Stock option plan (equity-settled)

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

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

(in thousands of options and in dollars)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

 

 

 

 

ended

 

 

 

 

 

 

ended

 

 

 

 

 

 

ended

 

 

 

 

 

 

ended

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

 

 

 

 

 

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

 

 

2,286

 

 

 

25.16

 

 

 

3,346

 

 

 

23.59

 

 

 

2,982

 

 

 

24.65

 

 

 

4,422

 

 

 

21.56

 

Granted

 

 

-

 

 

 

-

 

 

 

99

 

 

 

40.41

 

 

 

-

 

 

 

-

 

 

 

99

 

 

 

40.41

 

Exercised

 

 

(119

)

 

 

21.40

 

 

 

(422

)

 

 

20.01

 

 

 

(807

)

 

 

22.73

 

 

 

(1,495

)

 

 

16.55

 

Forfeited

 

 

-

 

 

 

-

 

 

 

(3

)

 

 

28.70

 

 

 

(8

)

 

 

23.70

 

 

 

(6

)

 

 

29.70

 

Balance, end of period

 

 

2,167

 

 

 

25.37

 

 

 

3,020

 

 

 

24.64

 

 

 

2,167

 

 

 

25.37

 

 

 

3,020

 

 

 

24.64

 

Options exercisable, end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,811

 

 

 

23.97

 

 

 

2,149

 

 

 

22.36

 

 

The following table summarizes information about stock options outstanding and exercisable at September 30, 2021:

 

(in thousands of options and in dollars)

 

 

Options outstanding

 

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

exercisable

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

 

average

 

 

 

 

 

 

 

 

 

Number

 

 

remaining

 

 

Number

 

 

 

 

 

of

 

 

contractual life

 

 

of

 

Exercise prices

 

 

options

 

 

(in years)

 

 

options

 

 

19.12

 

 

 

282

 

 

 

0.8

 

 

 

282

 

 

18.83

 

 

 

480

 

 

 

1.8

 

 

 

480

 

 

26.82

 

 

 

201

 

 

 

2.4

 

 

 

201

 

 

23.70

 

 

 

392

 

 

 

3.4

 

 

 

392

 

 

30.71

 

 

 

717

 

 

 

4.4

 

 

 

427

 

 

40.41

 

 

 

95

 

 

 

5.8

 

 

 

29

 

 

 

 

 

 

2,167

 

 

 

3.1

 

 

 

1,811

 

 

Of the options outstanding at September 30, 2021, a total of 1,882,827 (December 31, 2020 - 2,502,339) are held by key management personnel.

The weighted average share price at the date of exercise for stock options exercised in the nine months ended September 30, 2021 was $83.92 (September 30, 2020 – $32.71).

For the three and nine months ended September 30, 2021, the Group recognized a compensation expense of $0.2 million and $0.8 million, respectively (2020 - $0.5 million and $1.3 million) with a corresponding increase to contributed surplus.

No stock options were granted during 2021 under the Company’s stock option plan.

 

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

The Company offered a deferred share unit (“DSU”) plan for its board members. Under this plan, until December 31, 2020, 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 ended

 

 

Three months ended

 

 

Nine months ended

 

 

Nine months ended

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

Balance, beginning of period

 

 

376,653

 

 

 

370,479

 

 

 

373,926

 

 

 

348,031

 

Board members compensation

 

 

-

 

 

 

6,067

 

 

 

-

 

 

 

23,639

 

Paid

 

 

(71,709

)

 

 

-

 

 

 

(71,709

)

 

 

-

 

Dividends paid in units

 

 

930

 

 

 

1,852

 

 

 

3,657

 

 

 

6,728

 

Balance, end of period

 

 

305,874

 

 

 

378,398

 

 

 

305,874

 

 

 

378,398

 

 

 

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 SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

For the three and nine months ended September 30, 2021, the Group recognized, as a result of DSUs, a compensation expense of nil (September 30, 2020 - $0.3 million and $0.8 million) with a corresponding increase to trade and other payables. In addition, in personnel expenses, the Group recognized a mark-to-market loss on DSUs of $5.5 million and $19.8 million for the three and nine months ended September 30, 2021 (September 30, 2020 –$2.7 million and $3.2 million).

Effective January 1, 2021, a new director compensation program was put in place. Quarterly cash amounts will be paid to the board members on the 2nd Thursday following each quarter. In addition, an equity portion of compensation will be awarded, comprised of restricted share units granted annually effective on the date of each Annual Meeting, with a vesting period of one year. For the three and nine months ended September 30, 2021, the Group recognized, as a result of the director compensation plan, a compensation expense of $0.2 million and $0.8 million respectively.

As at September 30, 2021, the total carrying amount of liabilities for cash-settled arrangements recorded in trade and other payables amounted to $31.3 million (December 31, 2020 - $19.2 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. In February 2020, upon the recommendation of the Human Resources and Compensation Committee, the Board approved the following changes to the long-term incentive plan (“LTIP”) policy for designated eligible participants in 2020 and future years. Each participant’s annual LTIP allocation will be split in two equally weighted awards of performance share units (“PSUs”) and of restricted share units (‘’RSUs’’). The PSUs are subject to both performance and time cliff vesting conditions on the third anniversary of the award whereas the RSUs will only be subject to a time cliff vesting condition on the third anniversary of the award. The performance conditions attached to the PSUs will be 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.

RSUs awarded under the equity incentive plan prior to 2020 will vest in December of the second year from the grant date. Upon satisfaction of the required service period, the plan provides for settlement of the award through shares.    

Restricted share units

On February 8, 2021, the Company granted a total of 78,122 RSUs under the Company’s equity incentive plan of which 51,328 were granted to key management personnel, at that date. 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 $70.59 per unit.

On April 27, 2021, the Company granted a total of 12,924 RSUs under the Company’s equity incentive plan of which 12,924 were granted to key management personnel, at that date. 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 $77.32 per unit.

The table below summarizes changes to the outstanding RSUs:

 

(in thousands of RSUs and in dollars)

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

 

 

 

 

ended

 

 

 

 

 

 

ended

 

 

 

 

 

 

ended

 

 

 

 

 

 

ended

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

 

 

 

 

 

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

 

 

392

 

 

 

40.87

 

 

 

388

 

 

 

29.71

 

 

 

299

 

 

 

31.54

 

 

 

239

 

 

 

28.08

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

91

 

 

 

71.55

 

 

 

145

 

 

 

32.41

 

Reinvested

 

 

1

 

 

 

40.83

 

 

 

3

 

 

 

29.71

 

 

 

4

 

 

 

37.90

 

 

 

7

 

 

 

29.48

 

Settled

 

 

-

 

 

 

-

 

 

 

(1

)

 

 

27.32

 

 

 

-

 

 

 

-

 

 

 

(1

)

 

 

27.32

 

Forfeited

 

 

(2

)

 

 

63.48

 

 

 

(1

)

 

 

31.06

 

 

 

(3

)

 

 

53.12

 

 

 

(1

)

 

 

31.06

 

Balance, end of period

 

 

391

 

 

 

40.75

 

 

 

389

 

 

 

29.71

 

 

 

391

 

 

 

40.75

 

 

 

389

 

 

 

29.71

 

 

24


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

 

The following table summarizes information about RSUs outstanding and exercisable as at September 30, 2021:

 

(in thousands of RSUs and in dollars)

 

 

RSUs outstanding

 

 

 

 

 

 

 

Remaining

 

 

 

 

 

Number of

 

contractual life

 

Grant date fair value

 

 

RSUs

 

(in years)

 

 

30.70

 

 

153

 

 

0.2

 

 

77.32

 

 

13

 

 

0.6

 

 

32.41

 

 

147

 

 

1.4

 

 

70.59

 

 

78

 

 

2.4

 

 

 

 

 

391

 

 

1.1

 

 

For the three and nine months ended September 30, 2021, the Group recognized, as a result of RSUs, a compensation expense of $1.5 million and $4.3 million (September 30, 2020 - $0.9 million and $2.7 million) with a corresponding increase to contributed surplus.

Of the RSUs outstanding at September 30, 2021, a total of 252,802 (December 31, 2020 – 196,343) are held by key management personnel.

Performance share units

On February 8, 2021, the Company granted a total of 78,122 PSUs under the Company’s equity incentive plan of which 51,328 were granted to key management personnel, at that date. The fair value of the PSUs is determined using a Monte Carlo simulation model. The share-based compensation expense is recognized, through contributed surplus, over the vesting period. The fair value of the PSUs granted was $89.64 per unit.

The table below summarizes changes to the outstanding PSUs:

 

(in thousands of PSUs and in dollars)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

 

 

 

 

ended

 

 

 

 

 

 

ended

 

 

 

 

 

 

ended

 

 

 

 

 

 

ended

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

 

 

 

 

 

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

 

 

226

 

 

 

52.25

 

 

 

146

 

 

 

32.41

 

 

 

147

 

 

 

32.41

 

 

 

-

 

 

 

-

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

78

 

 

 

89.64

 

 

 

145

 

 

 

32.41

 

Reinvested

 

 

1

 

 

 

52.25

 

 

 

1

 

 

 

32.41

 

 

 

3

 

 

 

45.64

 

 

 

2

 

 

 

32.41

 

Forfeited

 

 

(1

)

 

 

50.89

 

 

 

-

 

 

 

-

 

 

 

(2

)

 

 

41.65

 

 

 

-

 

 

 

-

 

Balance, end of period

 

 

226

 

 

 

52.25

 

 

 

147

 

 

 

32.41

 

 

 

226

 

 

 

52.25

 

 

 

147

 

 

 

32.41

 

 

The following table summarizes information about PSUs outstanding and exercisable as at September 30, 2021:

 

(in thousands of PSUs and in dollars)

 

 

PSUs outstanding

 

 

 

 

 

 

 

Remaining

 

 

 

 

 

Number of

 

contractual life

 

Grant date fair value

 

 

PSUs

 

(in years)

 

 

32.41

 

 

148

 

 

1.4

 

 

89.64

 

 

78

 

 

2.4

 

 

 

 

 

226

 

 

1.7

 

For the three and nine months ended September 30, 2021, the Group recognized, as a result of PSUs, a compensation expense of $1.0 million and $3.0 million, respectively (September 30, 2020 – $0.5 million and $1.2 million) with a corresponding increase to contributed surplus.

Of the PSUs outstanding at September 30, 2021, a total of 145,955 (December 31, 2020 - 96,984) are held by key management personnel.

 

 

25


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

18.

Materials and services expenses

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

 

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

Independent contractors

 

 

816,249

 

 

 

369,454

 

 

 

2,074,053

 

 

 

1,045,522

 

Vehicle operation expenses

 

 

261,983

 

 

 

126,541

 

 

 

632,624

 

 

 

369,430

 

 

 

 

1,078,232

 

 

 

495,995

 

 

 

2,706,677

 

 

 

1,414,952

 

 

19.

Personnel expenses

 

In 2020, the Canada Emergency Wage Subsidy (“CEWS”) was established to enable Canadian employers to re-hire workers previously laid off, help prevent further job losses, and to better position themselves to resume normal operations following the COVID-19 pandemic declaration and crisis.

The program has been separated in 4-week claim periods spanning from March 15, 2020 to October 23, 2021.  The CEWS for periods prior to July 5, 2020 provided a subsidy of 75% of employee wages to a maximum of CAD $847 (approximately USD $631) per employee per week for eligible Canadian employers. The subsidy available for periods after July 5, 2020 is determined on a sliding scale that is capped at specific rates per period.

To be eligible to receive the wage subsidy, a Canadian employer needed to have sustained a 30% decrease in revenues (15% for the first claim period) as compared to the same period in the previous year or to the average monthly sales recognized in January and February 2020 for the periods prior to July 5, 2020. For the following periods, until July 4, 2021, any drop in qualifying revenues makes an employer entitled to the subsidy, in an amount determined on a sliding scale and in proportion to the decrease in the qualifying revenues. For periods after July 4, 2021, a revenue drop of over 10% is required to receive the CEWS.

During the three and nine months ended September 30, 2021, certain legal entities within the Company qualified for the CEWS resulting in a $0.2 million and $11.7 million subsidy, respectively (September 30, 2020 – $16.8 million and $45.9 million) that is recorded and offset against personnel expenses, presented in short-term employee benefits, in the condensed consolidated interim statement of income.

 

20.

Finance income and finance costs

Recognized in income or loss:

 

Costs (income)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

Interest expense on long-term debt and accretion of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

deferred financing fees

 

 

12,080

 

 

 

7,442

 

 

 

33,560

 

 

 

27,680

 

Interest expense on lease liabilities

 

 

3,602

 

 

 

3,141

 

 

 

10,118

 

 

 

9,371

 

Interest income and accretion on promissory note

 

 

(31

)

 

 

(139

)

 

 

(614

)

 

 

(774

)

Net change in fair value and accretion expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

of contingent considerations

 

 

198

 

 

 

3

 

 

 

361

 

 

 

83

 

Net foreign exchange (gain) loss

 

 

201

 

 

 

(365

)

 

 

(532

)

 

 

(1,610

)

Net change in fair value of interest rate derivatives

 

 

-

 

 

 

(234

)

 

 

-

 

 

 

-

 

Net impact of early repayment of contingent consideration

 

 

-

 

 

 

-

 

 

 

(1,469

)

 

 

-

 

Other financial expenses

 

 

4,480

 

 

 

1,684

 

 

 

10,153

 

 

 

3,778

 

Net finance costs

 

 

20,530

 

 

 

11,532

 

 

 

51,577

 

 

 

38,528

 

Presented as:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Finance income

 

 

(31

)

 

 

(738

)

 

 

(2,615

)

 

 

(2,384

)

   Finance costs

 

 

20,561

 

 

 

12,270

 

 

 

54,192

 

 

 

40,912

 

 

 

 

26


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

21.

Income tax expense

Income tax recognized in income or loss:

 

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

Current tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Current period

 

 

46,373

 

 

 

27,948

 

 

 

124,450

 

 

 

81,110

 

    Adjustment for prior periods

 

 

(633

)

 

 

35

 

 

 

(3,938

)

 

 

318

 

 

 

 

45,740

 

 

 

27,983

 

 

 

120,512

 

 

 

81,428

 

Deferred tax expense (recovery)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Origination and reversal of temporary differences

 

 

(7,045

)

 

 

(4,256

)

 

 

(22,160

)

 

 

(8,693

)

    Variation in tax rate

 

 

339

 

 

 

(267

)

 

 

396

 

 

 

(360

)

    Adjustment for prior periods

 

 

406

 

 

 

(1,054

)

 

 

3,659

 

 

 

(805

)

 

 

 

(6,300

)

 

 

(5,577

)

 

 

(18,105

)

 

 

(9,858

)

Income tax expense

 

 

39,440

 

 

 

22,406

 

 

 

102,407

 

 

 

71,570

 

 

Reconciliation of effective tax rate:

 

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

 

Sept. 30, 2021

 

 

Sept. 30, 2020

 

Income before income tax

 

 

 

 

 

172,280

 

 

 

 

 

 

105,507

 

 

 

 

 

 

553,232

 

 

 

 

 

 

260,917

 

Income tax using the Company’s statutory tax rate

 

 

26.5

%

 

45,654

 

 

 

26.5

%

 

27,959

 

 

 

26.5

%

 

146,606

 

 

 

26.5

%

 

69,143

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) resulting from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rate differential between jurisdictions

 

 

-0.2

%

 

(347

)

 

 

0.0

%

 

(11

)

 

 

-0.6

%

 

(3,303

)

 

 

-1.9

%

 

(4,918

)

Variation in tax rate

 

 

0.2

%

 

339

 

 

 

-0.3

%

 

(267

)

 

 

0.1

%

 

396

 

 

 

-0.1

%

 

(360

)

Non deductible expenses

 

 

0.7

%

 

1,132

 

 

 

0.9

%

 

992

 

 

 

0.9

%

 

4,720

 

 

 

2.9

%

 

7,498

 

Tax deductions and tax exempt income

 

 

-4.3

%

 

(7,338

)

 

 

-3.0

%

 

(3,127

)

 

 

-8.4

%

 

(46,562

)

 

 

-2.1

%

 

(5,539

)

Adjustment for prior periods

 

 

-0.1

%

 

(227

)

 

 

-1.0

%

 

(1,019

)

 

 

-0.1

%

 

(279

)

 

 

-0.2

%

 

(487

)

Multi-jurisdiction tax

 

 

0.1

%

 

227

 

 

 

0.3

%

 

277

 

 

 

0.1

%

 

829

 

 

 

0.3

%

 

721

 

Treasury Regulations interpretive guidance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   clarifying the U.S. Tax Reform Bill

 

 

0.0

%

 

-

 

 

 

-2.3

%

 

(2,398

)

 

 

0.0

%

 

-

 

 

 

2.1

%

 

5,512

 

 

 

 

22.9

%

 

39,440

 

 

 

21.2

%

 

22,406

 

 

 

18.5

%

 

102,407

 

 

 

27.4

%

 

71,570

 

 

(1)

Tax deductions and tax exempt income for the nine months ended September 30, 2021 is mainly due to the tax exempt bargain purchase gain recorded on the acquisition of UPS Freight.

 

22.

Financial instruments and financial risk management

At September 30, 2021, and December 31, 2020, there are no derivative financial instruments designated as effective cash flow hedge instruments.

 

a)

Interest rate risk

The Group’s intention is to minimize its exposure to changes in interest rates by maintaining a significant portion of fixed-rate interest-bearing long-term debt.

 

23.

Contingencies, letters of credit and other commitments

 

a)

Contingencies

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

 

b)

Letters of credit

As at September 30, 2021, the Group had $47.6 million of outstanding letters of credit (December 31, 2020 - $29.5 million).

 

27


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED SEPTEMBER 30, 2021 AND 2020 – (UNAUDITED)

 

 

c)

Other commitments

As at September 30, 2021, the Group had $156.9 million of purchase commitments (December 31, 2020 – $117.1 million) and $25.3 million of purchase orders for leases that the Group intends to enter into and that are expected to materialize within a year (December 31, 2020 – $44.1 million).

 

 24.

Subsequent events

The Group acquired two non-material businesses in October 2021 for a total purchase price of $58.0 million.

Subsequent to quarter end, the Group has sold a portion of the Level 1 investments described in note 10 for $14.0 million, resulting in a gain recognized through equity, net of tax, of $3.0 million.

 

 

 

28