Third Quarter Ended September 30, 2020
Forward-Looking Statements
In the interest of providing shareholders and potential investors with information regarding TFI International, including management's assessment of future plans and operations, certain statements in this presentation are forward-looking statements subject to risks, uncertainties and other important factors that could cause the Company's actual performance to differ materially from those expressed in or implied by such statements.
Such factors are further discussed under Risks and Uncertainties in the Company's Annual Information Form and MD&A, but readers are cautioned that the list of factors that may affect future growth, results and performance is not exhaustive, and undue reliance should not be placed on forward- looking statements.
The expectations conveyed by the forward-looking statements are based on information available to it on the date such statements were made, and there can be no assurance that such expectations will prove to be correct. All subsequent forward-looking statements, whether written or orally attributable to the Company or persons acting on its behalf, are expressly qualified in their entirety by these cautionary statements.
Unless otherwise required by applicable securities laws, the Company expressly disclaims any intention, and assumes no obligation, to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
2
TFI International: Who We Are
Full service:
Transport and
logistics
North
American
Leader:
Operations across
U.S., Canada and
Mexico
16,754
employees,
of which 8,432
are drivers
1 7,940 owned or leased; 10,559 are independent contractors
Diversified:
Package & Courier,
Less-Than-Truckload,
Truckload and
Logistics
Extensive
Network:
368 facilities,
18,499 tractors1,
25,720 trailers
Decentralized, entrepreneurial
management
approach
3
Our Customer Value Proposition
- We create transportation and supply chain advantages to…
…mitigate risk for customers |
…improve their efficiency and delivery timing |
…reduce their delivery costs |
…drive satisfaction for the end consumer |
4
Why Invest in TFI International?
Superior record | Market leader in |
of growth and | key transportation |
shareholder value | and logistics |
creation | segments |
Track record of | |
M&A execution | Diversification by |
with well-defined | industry sectors |
acquisition | and geography |
pipeline |
Robust Return on
Equity
5
Investment Highlights
| |
Best-in-class operating margins, | |
FCF yield and FCF conversion | |
|
11.9% Operating Margin1
12.8% FCF Yield2
89.4% FCF Conversion3
Avg. Adjusted ROE of 18.6% since 20164
Proven track record of growth |
through disciplined |
acquisition strategy |
- Completed 88 acquisitions since 2008
- Industry remains fragmented
Balanced capital allocation | $4.2 billion 20-year total FCF |
approach to drive | $1.0 billion returned to shareholders since |
shareholder value | 2016 |
Access to $1.2 billion revolving facilities | |
Robust balance sheet position | ($1.1 billion undrawn) |
Annual Forward Dividend Yield of 2.1%5 |
Note: All financial results presented on this page represent continuing operations.
- TTM Q3 2020, calculated using revenue before surcharge.
- TTM Q3 2020 FCF divided by the September 30, 2020 market cap.
- Calculated as TTM Q3 2020 (Adjusted EBITDA - Net Capex ex-property) / Adjusted EBITDA.
- Before impairment.
- Based on $0.29 dividend approved by the Board on October 22, 2020.
6
Low Capex Facilitates Asset-Light Model
TTM Q3-2020 Net Capex (% of Total Revenue) |
8.9%
7.8%
6.5%
2.0%
0.9%
Truckload Peer Average 1 | Package & Courier Peer Average2 Less-than-Truckload Peer Average3 Logistics & Last Mile Peer Average 4 |
Note: TFI Net Capex excludes purchases and sales of property. TFII data reflects TTM Q3-2020 while peer data is TTM Q2-2020.
- Truckload: Heartland, Knight-Swift, Werner, Schneider and U.S. Xpress.
- Package & Courier: FedEx and UPS.
- Less-Than-Truckload:ArcBest, Old Dominion Freight Line, Saia and YRC Worldwide.
- Logistics: CH Robinson, Landstar, Echo and Forward Air.
7
Market Leadership in Key Transportation and Logistics Segments: FCF Conversion
Package & Courier |
82.3%
Less-Than-Truckload |
92.0%
35.5%
1
Peer Average
Truckload |
59.0%
Peer Average 2
Logistics |
88.5% | 99.8% |
84.4%
52.7%
3 | 4 | |
Peer Average | Peer Average |
Note: FCF Conversion (%) calculated as (Adjusted EBITDA - Net Capex ex-property) / Adjusted EBITDA. TFII data reflects TTM Q3-2020 while peer data is TTM Q2-2020.
- Package & Courier: FedEx and UPS.
- Less-Than-Truckload:ArcBest, Old Dominion Freight Line, Saia and YRC Worldwide.
- Truckload: Heartland, Knight-Swift, Werner, Schneider and U.S. Xpress.
- Logistics: CH Robinson, Landstar, Echo and Forward Air.
8
Our Strategy of Growth Through Acquisitions
- Proven track record of executing on M&A strategy across highly fragmented markets
- Completed 88 acquisitions since 2008
- Strong focus on integration, operations and realization of synergies
- Our disciplined acquisition criteria:
- Immediately accretive to EPS and free cash flow
- Fit with one of our four segments (Package & Courier, LTL, TL, Logistics)
- High free cash flow generation
- U.S. or Canada footprint
- Strong management team
- Synergy and growth potential
9
Overview of the TFI International Platform
Truckload |
(47% of YTD 2020 |
Revenue) |
Logistics |
(24% of YTD 2020 |
Revenue) |
Less-Than-Truckload |
(16% of YTD 2020 |
Revenue) |
Package & Courier |
(13% of YTD 2020 |
Revenue) |
Conventional | Specialized |
(26% of YTD | (21% of YTD |
2020 Revenue) | 2020 Revenue) |
Over-the-road | Intermodal |
(10% of YTD | (6% of YTD |
2020 Revenue) | 2020 Revenue) |
10
Services by Geography
- TFI has built a robust and well-diversified revenue base
- No client accounts for > 5% of consolidated revenue
Truckload Logistics | Less-Than- | Package & |
Truckload | Courier |
Canada | ✔ | ✔ | ✔ | ✔ |
United States | ✔ | ✔ | ✔ |
Mexico1 | ✔ | ✔ | ✔ |
1 Truckload and LTL in Mexico provided by CFI Logistica.
By Geography (YTD Q3-2020)
0.5%
Canada
46.3%
United States
53.2%
Mexico
By Top Customers' Industry
(YTD Q3-2020)
3% | 2% | 1% | |
5% | |||
5% | |||
5% | 26% | ||
7% | |||
7% | 16% | ||
7% | |||
8% | 8% | ||
Retail | Manufactured Goods | ||
Metals & Mining | Building Materials | ||
Services | Food & Beverage | ||
Automotive | Others | ||
Forest Products | Chemicals & Explosives | ||
Energy | Waste Management | ||
Maritime Containers |
11
Truckload Segment
Geographic Footprint1 | Segment Overview | ||||||||||||
Dry van full truckload | |||||||||||||
Flatbed, tanks, dumps, oversized and | |||||||||||||
other specialized services | |||||||||||||
| Modern fleet | ||||||||||||
We own the majority of our assets and | |||||||||||||
have long established partner carrier | |||||||||||||
relationships | |||||||||||||
47% of YTD 2020 Revenue | |||||||||||||
Truckload Operating Companies | |||||||||||||
CONVENTIONAL (26% of Total Revs.) | SPECIALIZED (21% of Total Revs.) | ||||||||||||
A&M Intl. | Laidlaw Carriers Van | BTC East | E.L. Farmer | Kingsway Bulk | TF Truckload & Logistics | ||||||||
Besner | MCT | BTC West | GBT | Laidlaw Carriers Bulk | Timeline Logisitc | ||||||||
CFI | Papineau Intl. | Charbonneau | GHL Transport | McArthur Express | Trans2D Logistics | ||||||||
Couture | TF Dedicated Logistics | Coastal Transport | Golden Intl. | Mirabel Logistic | Tri-Line Carriers | ||||||||
JCG | Transport America | Contrans Flatbed Group | Gusgo | Nordique | TST Expedited | ||||||||
Contrans Tank Group | JAF | P&W Intermodal | TTL | ||||||||||
Contrans Vrac | JAG | Piston Tank | Westfreight Systems | ||||||||||
Durocher Intl. | KHT | Rebel Transport | Winalta | ||||||||||
1 Truckload in Mexico provided by CFI Logistica. | SAF Logistics |
12
Logistics Segment
Geographic Footprint | Segment Overview |
Same day parcel delivery nationwide in the United States and Canada
Truck brokerage and other logistics services
24% of YTD 2020 Revenue
Logistics Operating Companies
AC Logistics Canada | Clarke North America | Kobelt Transportation | St-Lambert |
Cavalier Logistics | Cornerstone Logistics | Landry | Stream Logistics |
CFI Logistica | Craler | Logikit | TForce Critical |
CFI Logistics | DSN Chemical Transportation | Patriot Freight Services | TForce Logistics |
CK Logistics | E&L Logistics | Quik X Logistics | TForce Logistics Canada |
Guardian Medical Logistics | TForce Premier Distribution |
13
Less-Than-Truckload Segment
Geographic Footprint1 | Segment Overview | |
Over-the-road and intermodal LTL | ||
services | ||
Solid track record for safety and | ||
on-time delivery | ||
Focus on customer facing technology | ||
Asset light intermodal | ||
16% of YTD 2020 Revenue |
Less-Than-Truckload Operating Companies
OVER-THE-ROAD (10% of Total Revs.) | INTERMODAL (6% of Total Revs.) | ||||
Cavalier | Normandin | Clarke Transport | Quiktrax Intermodal | ||
Concord | Quik X Transportation | National Fast Freight | Vitran | ||
La Crete Transport | Tripar Transportation | ||||
McMurray Serv-U Expediting | TST-CF Express |
1 LTL in U.S. provided by partners and in Mexico provided by CFI Logistica.
14
Package & Courier Segment
Geographic Footprint | Segment Overview |
Next-day in Canada and globally through partnership with DHL
Cutting edge technology
Specialized supply chain services 13% of YTD 2020 Revenue
Package & Courier Operating Companies
Canpar Express | Loomis Express |
ICS Courier | TForce Integrated Solutions |
15
Our Decentralized Structure: Uniquely Delivering Value for Shareholders
- Our four segments are constituted of wholly-owned subsidiaries operating under their own brands
- Our differentiated approach to operating our businesses enables us to create shareholder value by…
…reaping the benefits of both economies of scale and specialization |
…more efficiently allocating resources |
…capitalizing on market opportunities and exploiting |
market dislocations in real time |
16
Superior Track Record of Growth
Revenue Before Fuel Surcharge (C$ in millions) | Adjusted EBITDA1,2,4 (C$ in millions) |
$5,000 | $4,614 | $1,000 | $861 |
$4,000 | $800 | ||
$3,000 | $600 | ||
$2,000 | $400 | ||
$1,000 | $200 | ||
$0 | $0 | ||
1999 | 2019 | ||
1999 | 2019 | ||
Diluted Adjusted EPS from Continuing Operations1,2,3 | Net Cash from Operating Activities (C$ in millions) |
$5 | |
$4 | $3.94 |
$3 | |
$2 | |
$1 | |
$0 | |
1999 | 2019 |
$700 | $649 |
$600 | |
$500 | |
$400 | |
$300 | |
$200 | |
$100 | |
$0 | |
1999 | 2019 |
- These are non-IFRS measures. Please refer to the tables at the end of the presentation for a reconciliation of non-IFRS measures.
- Please refer to pages 32 and 33 for the most directly comparable measure determined under IFRS, being net income and diluted EPS.
- Tax adjusted for 2002-2008 when TFI was an income trust.
- Recast as of April 21, 2020 for changes in presentation
17
Total Shareholder Return Over Various Periods
15-Year | |
Return | 10-Year |
Total Shareholder | |
5-Year | |
1-Year |
Peer | Package & | Less-Than- | |||
Average | Courier1 | Truckload2 | Truckload3 | Logistics4 | |
1,321%634 | 399% | 247% | 922% | 206% | 223% |
1,030%596 | 292% | 229% | 658% | 132% | 148% |
145%164% | 92% | 92% | 154% | 56% | 64% |
49%41% | 31% | 60% | 32% | 21% | 11% |
- Package & Courier: FedEx and UPS.
- Less-Than-Truckload:ArcBest, Old Dominion Freight Line, Saia and YRC Worldwide.
- Truckload: Heartland, Knight-Swift, Werner, Schneider and U.S. Xpress.
- Logistics: CH Robinson, Echo, Landstar and Forward Air.
Note: All periods above are through 9/30/20. Peers included only in rows during which their stocks were public throughout the period. Total return performance includes dividends, assuming dividends reinvested.
18
Resilience Through the Cycle
- TFI's Adjusted EBITDA margin1, 3 held virtually flat through the Great Recession
(C$ in Millions) | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
Total Revenue1 | 1,940 | 2,262 | 1,847 | 2,002 | 2,691 | 3,140 |
Annual Growth | 8% | 17% | -18% | 8% | 34% | 17% |
Adjusted EBITDA1, 2 | 243 | 280 | 227 | 263 | 312 | 386 |
Annual Growth | 1% | 15% | -19% | 16% | 19% | 24% |
Adjusted EBITDA Margin1, 3 | 12.5% | 12.4% | 12.3% | 13.1% | 11.6% | 12.3% |
- Total Revenue and Adjusted EBITDA have not been restated to reflect discontinued operations, including the exit from oil rig moving operations in 2015 and the sale of the Waste Management segment in 2016.
- Adjusted EBITDA is a non-IFRS measure. Please refer to page 34 for the most directly comparable measure determined under IFRS, being net income.
- Adjusted EBITDA margin is a non-IFRS measure calculated as adjusted EBITDA as a percentage of total revenue.
19
E-Commerce Provides Additional Growth
- E-Commerceis a powerful secular force, driving new shipping demands including greater emphasis on last-mile logistics
E-Commerce Revenue |
(C$ in millions) |
Evolution of B2B/B2C Split |
$ 440 | ||||||
26% | 31% | 32% | 34% | |||
41% | 39% | |||||
11.% | 41% | 42% | ||||
53% | ||||||
CAGR |
$ 165 | 74% | ||||||
69% | 68% | 66% | |||||
59% | 61% | ||||||
59% | 58% |
47%
2012 | TTM Q3 2020 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 TTM Q3 | |
2020 | ||||||||||
B2B | B2C | 20 | ||||||||
Evolution of E-Commerce Fulfillment
- The evolution of E-Commerce fulfillment has created numerous opportunities for TFI companies - both next-day (Canada) and same-day (Canada & U.S.)
Next-Day Services |
Shipper - Warehouse
Same-Day Services |
Shipper - Warehouse
Pickup
Sorting
Facility
Region A | Linehaul | Delivery |
Region B
Sorting
Facility
Delivery
Business | Customer | Business | Customer |
21
TFI International Serves a Vast E-Commerce Network
TTM Q3 2020 E-Commerce Revenue by Segment |
(C$ in millions) |
United States Canada
$71.2
$12.5
$167.9
$81.0
$107.0
$0.1
- TFI services E-Commerce from nearly 80 North American cities
- Further opportunities for the Logistics segment, both through acquisitions and organic growth
Logistics | TL | P&C | LTL |
- Total Canadian E-Commerce revenue: $190.8 million
- Total U.S. E-Commerce revenue: $248.9 million
- Increasing facility utilization with addition of same-day service
22
Robust Balance Sheet With Strategic Flexibility
As at | ||
Covenants | Requirements | September 30, |
2020 | ||
Funded debt-to-EBITDAratio [ratio of total debt plus letters of credit and some other long-term liabilities | ||
to earnings before interest, income tax, depreciation and amortization ("EBITDA"), including last twelve | < 3.50 | 1.631 |
months adjusted EBITDA from business acquisitions] | ||
EBITDAR-to-interestand rent ratio [ratio of EBITDAR (EBITDA before rent and including last twelve | > 1.75 | 4.50 |
months adjusted EBITDAR from business acquisitions) to interest and net rent expenses] | ||
Note: The table above indicates the Company's financial covenants to be maintained under its credit facility. These covenants are measured on a consolidated rolling twelve-month basis
and are calculated as prescribed by the credit agreement which, among other things, requires the exclusion of the impact of the new standard IFRS 16 Leases.
1 The Funded debt-to-EBITDA ratio is based on gross debt, the cash on hand of $371.9 million is excluded from the calculation of this measure.
23
Track Record of M&A Execution and Integration
- Acquired 88 companies across our highly fragmented markets since 2008
Number of Acquisitions per Year |
CCC | ||||||||||
Winalta | KHT | |||||||||
La Crete | RRD Courier | |||||||||
CFI | GBT | Services | ||||||||
14 | Contrans | |||||||||
Cavalier | MCT | |||||||||
Brasseur | TTL | |||||||||
National Fast | ||||||||||
Clarke | Coastal | |||||||||
Freight | TForce Critical | |||||||||
Normandin | BTC East | Transport | ||||||||
Vitran | ||||||||||
TForce Logistics | 10 | TForce Premier | Gusgo | |||||||
9 | BeavEx | |||||||||
Total Transfer | Transport | Distribution | ||||||||
8 | 8 | |||||||||
TForce Integrated | Loomis Express | America | 7 | |||||||
Solutions | 6 | Quik X | 6 | AC Logistics | RRD Courier | |||||
Transportation E.L. Farmer | Services | |||||||||
5 | Lafleche | Canada | ||||||||
4 | 4 | 4 | ||||||||
3
2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
24
Our Approach To Creating Shareholder Value
Prudent
Balance Sheet
- We maintain a strong balance sheet and access to capital
Our
People
- We leverage our team of dedicated professionals to provide value-addedservices and solutions across each of our business segments
Market
Leadership
- We continually solidify our position as a leader in the North American transportation and logistics industry
Growth & ROIC
- We deliver earnings growth and strong ROIC, both organically and through our proven acquisition strategy
25
Appendix
26
Balance Sheet Details
- As of September 30, 2020-
- Debt structure
- $1.2 billion unsecured revolving facility
- Matures in June 2023 and can be extended annually
- Provides favorable terms and conditions and capital management flexibility
- US$25 million unsecured revolving facility
- Matures in November 2020
- $610 million unsecured term loan
- Two tranches, $200 million maturing in June 2021 and $410 million maturing in June 2022
- Same covenants and conditions as the banking revolving facility
- $200 million unsecured debenture
- Interest rate between 3.32% and 4.22% and matures in December 2024
- Can be repaid, without penalty, after December 20, 2022
- US$150 million unsecured senior notes
- Interest rate of 3.85% and mature in December 2026
27
Additional Operating Data (Slide 1 of 3)
Operating Data - TL | 2018-Q42019-Q12019-Q22019-Q32019-Q42020-Q12020-Q22020-Q3 | |||||||
U.S. based Conventional TL | ||||||||
Revenue before fuel surcharge (in thousands | 168,451 | 163,749 | 164,171 | 162,377 | 155,861 | 157,243 | 147,459 | 166,413 |
of U.S. dollars) | ||||||||
Adjusted operating ratio1 | 93.3% | 92.4% | 90.2% | 90.9% | 92.4% | 93.4% | 91.8% | 91.2% |
Total mileage (in thousands) | 90,658 | 88,588 | 89,975 | 88,636 | 84,291 | 87,630 | 83,849 | 91,443 |
Tractor count, average | 3,053 | 3,001 | 2,966 | 2,942 | 2,929 | 2,939 | 2,897 | 3,028 |
Trailer count, average | 11,180 | 11,035 | 10,962 | 11,028 | 11,007 | 10,778 | 10,675 | 11,294 |
Tractor age | 2.0 | 2.1 | 2.0 | 1.8 | 1.8 | 2.0 | 2.1 | 2.3 |
Trailer age | 6.8 | 6.9 | 7.0 | 6.8 | 6.5 | 6.6 | 6.7 | 6.4 |
Number of owner operators, average | 408 | 398 | 376 | 376 | 424 | 438 | 462 | 578 |
Canadian based Conventional TL | ||||||||
Revenue before fuel surcharge (in thousands | 79,017 | 77,882 | 76,949 | 71,299 | 74,803 | 70,279 | 60,917 | 68,732 |
of dollars) | ||||||||
Adjusted operating ratio1 | 85.9% | 86.2% | 87.1% | 83.1% | 85.9% | 87.8% | 86.5% | 85.7% |
Total mileage (in thousands) | 26,019 | 25,536 | 26,151 | 23,019 | 24,237 | 23,395 | 20,852 | 21,870 |
Tractor count, average | 708 | 720 | 718 | 657 | 641 | 640 | 572 | 591 |
Trailer count, average | 3,043 | 2,932 | 2,953 | 2,824 | 2,826 | 2,835 | 2,778 | 2,761 |
Tractor age | 2.7 | 2.5 | 2.7 | 2.6 | 2.3 | 2.2 | 2.2 | 2.2 |
Trailer age | 5.5 | 5.6 | 5.6 | 5.5 | 5.4 | 5.5 | 5.2 | 5.5 |
Number of owner operators, average | 363 | 353 | 348 | 348 | 317 | 308 | 286 | 298 |
1 This is a non-IFRS measure. Please refer to the reconciliation on pages 35, 36, 37 and 38.
28
Additional Operating Data (Slide 2 of 3)
Operating Data - TL | 2018-Q4 | 2019-Q1 | 2019-Q2 | 2019-Q3 | 2019-Q4 | 2020-Q1 | 2020-Q2 | 2020-Q3 |
Specialized TL | ||||||||
Revenue before fuel surcharge (in | 227,438 | 235,964 | 275,963 | 273,029 | 264,591 | 253,211 | 207,225 | 255,952 |
thousands of dollars) | ||||||||
Adjusted operating ratio1 | 89.2% | 90.4% | 87.0% | 87.1% | 89.3% | 88.2% | 78.6% | 83.3% |
Tractor count, average | 1,546 | 1,771 | 2,116 | 2,194 | 2,189 | 2,065 | 1,786 | 2,219 |
Trailer count, average | 4,693 | 5,519 | 6,095 | 6,341 | 6,142 | 5,986 | 5,779 | 6,594 |
Tractor age | 3.5 | 3.7 | 4.6 | 4.1 | 4.0 | 3.9 | 3.9 | 3.9 |
Trailer age | 9.7 | 10.0 | 11.1 | 11.4 | 11.7 | 12.0 | 12.3 | 12.4 |
Number of owner operators, average | 1,102 | 1,192 | 1,157 | 1,225 | 1,224 | 1,154 | 1,068 | 1,122 |
1 This is a non-IFRS measure. Please refer to the reconciliation on pages 35, 36, 37 and 38.
29
Additional Operating Data (Slide 3 of 3)
Operating Data - LTL | 2018-Q42019-Q12019-Q22019-Q32019-Q42020-Q12020-Q22020-Q3 | |||||||
Revenue before fuel surcharge (in thousands | 231,994 | 207,986 | 219,075 | 205,434 | 199,718 | 180,194 | 158,406 | 177,384 |
of dollars) | ||||||||
Adjusted operating ratio1 | 90.0% | 91.2% | 86.2% | 87.4% | 88.2% | 90.2% | 78.9% | 80.3% |
Revenue per hundredweight (excluding fuel) | $13.79 | $12.82 | $13.62 | $13.51 | $13.19 | $13.27 | $12.75 | $13.04 |
Revenue per shipment (including fuel) | $324.84 | $319.92 | $316.36 | $320.28 | $334.42 | $332.32 | $329.65 | $311.15 |
Tonnage (in thousands of tons) | 841 | 811 | 804 | 760 | 757 | 679 | 621 | 680 |
Shipments (in thousands) | 838 | 753 | 806 | 742 | 692 | 627 | 536 | 637 |
Average weight per shipment (in lbs) | 2,007 | 2,154 | 1,995 | 2,049 | 2,188 | 2,166 | 2,317 | 2,135 |
Average length of haul (in miles) | 831 | 838 | 820 | 824 | 839 | 808 | 830 | 823 |
Vehicle count, average | 1,020 | 1,031 | 1,019 | 1,031 | 1,016 | 976 | 909 | 886 |
1 This is a non-IFRS measure. Please refer to the reconciliation on page 39.
30
Reconciliations
31
Five-Year Reconciliation of Adjusted EBITDA1
(C$ in millions) | TTM Q3 | 20192 | 20182 | 20172 | 20162 |
(from Continuing Operations) | 2020 | ||||
Net Income | $332.7 | $324.5 | $292.0 | $158.0 | $157.1 |
Net Finance Costs | $76.0 | $82.3 | $47.4 | $61.4 | $51.7 |
Income Tax Expense (Recovery) | $123.1 | $101.5 | $90.2 | $(40.6) | $46.3 |
Depreciation of Property and Equipment | $230.5 | $223.8 | $198.5 | $209.6 | $139.4 |
Depreciation of Right-of-Use Assets | $105.5 | $102.6 | - | - | - |
Amortization of Intangible Assets | $63.6 | $65.9 | $62.1 | $61.2 | $53.7 |
Impairment of Intangible Assets | - | - | $12.6 | $143.0 | - |
Bargain Purchase Gain | $(5.6) | $(10.8) | - | - | - |
Gain on Sale of Land and Buildings | $(0.0) | $(0.0) | $(0.5) | $(0.2) | $(8.9) |
Gain on Sale of Assets Held for Sale | $(21.8) | $(28.6) | $(15.6) | $(77.4) | - |
Gain on Sale of Intangible | - | - | $(1.2) | - | - |
Adjusted EBITDA | $904.0 | $861.2 | $685.4 | $514.8 | $439.2 |
- This is a non-IFRS measure.
- Recasted as of April 21, 2020 for changes in presentation.
Note: As of 2019, results include the impacts from the adoption of the new IFRS 16 Leases as discussed in note 3 of the audited consolidated financial statements. As is permitted with this new standard, comparative information has not been restated and, therefore, may not be comparable.
32
Five-Year Reconciliation of Adjusted Net Income1 and Adjusted EPS - Diluted1
(C$ in millions, except per share data) | TTM Q3 | 2019 | 2018 | 2017 | 2016 |
2020 | |||||
Net Income | $330.9 | $310.3 | $292.0 | $158.0 | $639.6 |
Amortization of Intangible Assets Related to Business Acquisitions, Net of Tax | $45.1 | $47.1 | $44.0 | $38.3 | $32.7 |
Net Change in Fair Value and Accretion Expense of Contingent Considerations, Net of Tax | $0.2 | $0.2 | $(8.9) | $(0.4) | $0.1 |
Net Change in Fair Value of Derivatives, Net of Tax | $0.0 | $(0.0) | $(0.3) | $(1.2) | $3.5 |
Net Foreign Exchange (Gain) Loss, Net of Tax | $(1.9) | $0.2 | $0.5 | $1.8 | $1.6 |
Impairment of Intangible Assets, Net of Tax | - | - | $9.1 | $138.4 | - |
Bargain Purchase Gain | $(5.6) | $(10.8) | - | - | - |
Gain on Sale of Land and Buildings and Assets Held for Sale, Net of Tax | $(20.8) | $(24.8) | $(13.9) | $(66.7) | $(7.5) |
Gain on Sale of Intangible Assets, Net of Tax | - | - | $(0.9) | - | - |
U.S. Tax Reform | $7.5 | - | - | $(76.1) | - |
Net (Income) Loss from Discontinued Operations | $1.7 | $14.2 | - | - | $(482.5) |
Adjusted Net Income from Continuing Operations | $357.1 | $336.4 | $321.6 | $192.2 | $187.5 |
Adjusted EPS from Continuing Operations - Basic | $3.77 | $4.03 | $3.66 | $2.12 | $2.00 |
Adjusted EPS from Continuing Operations - Diluted | $3.66 | $3.94 | $3.54 | $2.07 | $1.96 |
EPS from Continuing Operations - Diluted | $3.79 | $3.80 | $3.22 | $1.70 | $1.64 |
1 This is a non-IFRS measure.
Note: As of 2019, results include the impacts from the adoption of the new IFRS 16 Leases as discussed in note 3 of the audited consolidated financial statements. As is permitted with this new standard, comparative information has not been restated and, therefore, may not be comparable.
33
2007-2012 Reconciliation of Adjusted EBITDA1
(C$ in millions) | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
Net income | $154.2 | $102.2 | $102.7 | $10.9 | $79.7 | $44.8 |
Net Finance Costs | $38.4 | $50.3 | $8.0 | $29.5 | $60.5 | $36.2 |
Income Tax Expense | $54.6 | $33.9 | $33.5 | $21.4 | $19.5 | $3.6 |
Depreciation of Property and Equipment | $103.4 | $97.5 | $98.8 | $102.6 | $106.3 | $96.6 |
Amortization of Intangible Assets | $44.2 | $35.0 | $27.6 | $20.0 | $16.7 | $11.1 |
Gain on Sale of Property and Equipment | $(8.8) | $(6.5) | $(7.9) | $(2.9) | $(2.7) | $(5.3) |
Impairment of Intangible Assets | - | - | - | $45.0 | - | $56.0 |
Adjusted EBITDA | $386.0 | $312.4 | $262.7 | $226.5 | $280.0 | $243.0 |
1 This is a non-IFRS measure.
Note: Figures have not been restated to reflect discontinued operations, including the exit from oil rig moving operations in 2015 and the sale of the Waste Management segment in 2016.
34
Adjusted Operating Ratio1 Reconciliation
(C$ in thousands) | 2018-Q4 | 2019-Q1 | 2019-Q2 | 2019-Q3 | 2019-Q4 | 2020-Q1 | 2020-Q2 | 2020-Q3 |
Truckload | ||||||||
Total revenue | 610,161 | 600,535 | 655,548 | 633,547 | 620,122 | 605,694 | 515,921 | 595,695 |
Total operating expenses | 557,879 | 549,791 | 588,307 | 557,785 | 558,871 | 542,690 | 446,397 | 521,126 |
Operating income | 52,282 | 50,744 | 67,241 | 75,762 | 61,251 | 63,004 | 69,524 | 74,569 |
Operating expenses | 557,879 | 549,791 | 588,307 | 557,785 | 558,871 | 542,690 | 446,397 | 521,126 |
Gain on sale of land and buildings | 1,560 | 696 | 76 | 9,020 | 6,530 | 10,661 | 170 | 2,615 |
and assets held for sale | ||||||||
Adjusted operating expenses | 559,439 | 550,487 | 588,383 | 566,805 | 565,401 | 553,351 | 446,567 | 523,741 |
Fuel surcharge revenue | (81,997) | (73,388) | (85,190) | (76,342) | (75,289) | (72,206) | (44,703) | (50,956) |
Adjusted operating expenses, net of | 477,442 | 477,099 | 503,193 | 490,463 | 490,112 | 481,145 | 401,864 | 472,785 |
fuel surcharge revenue | ||||||||
Revenue before fuel surcharge | 528,164 | 527,147 | 570,358 | 557,205 | 544,833 | 533,488 | 471,218 | 544,739 |
Adjusted operating ratio | 90.4% | 90.5% | 88.2% | 88.0% | 90.0% | 90.2% | 85.3% | 86.8% |
1 This is a non-IFRS measure.
Note: As of 2019, results include the impacts from the adoption of the new IFRS 16 Leases as discussed in note 3 of the audited consolidated financial statements. As is permitted with this new standard, comparative information has not been restated and, therefore, may not be comparable.
35
Adjusted Operating Ratio1 Reconciliation
(C$ in thousands) | 2018-Q4 | 2019-Q1 | 2019-Q2 | 2019-Q3 | 2019-Q4 | 2020-Q1 | 2020-Q2 | 2020-Q3 |
Truckload - Revenue before fuel | ||||||||
surcharge | ||||||||
U.S. based Conventional TL | 223,128 | 217,606 | 219,480 | 214,318 | 206,810 | 211,251 | 204,187 | 221,601 |
Canadian based Conventional TL | 79,017 | 77,882 | 76,949 | 71,299 | 74,803 | 70,279 | 60,917 | 68,732 |
Specialized TL | 227,438 | 235,964 | 275,963 | 273,029 | 264,591 | 253,211 | 207,225 | 255,952 |
Eliminations | (1,419) | (4,305) | (2,034) | (1,441) | (1,371) | (1,253) | (1,111) | (1,546) |
528,164 | 527,147 | 570,358 | 557,205 | 544,833 | 533,488 | 471,218 | 544,739 | |
Truckload - Fuel surcharge revenue | ||||||||
U.S. based Conventional TL | 43,034 | 37,318 | 39,867 | 36,404 | 35,270 | 34,581 | 23,507 | 25,895 |
Canadian based Conventional TL | 12,257 | 10,567 | 11,478 | 9,795 | 10,133 | 8,782 | 5,034 | 5,897 |
Specialized TL | 26,815 | 26,224 | 33,923 | 30,195 | 29,945 | 28,895 | 16,218 | 19,331 |
Eliminations | (109) | (721) | (78) | (52) | (59) | (52) | (56) | (167) |
81,997 | 73,388 | 85,190 | 76,342 | 75,289 | 72,206 | 44,703 | 50,956 | |
Truckload - Operating income | ||||||||
U.S. based Conventional TL | 15,012 | 16,507 | 21,435 | 19,429 | 15,751 | 13,997 | 16,683 | 20,857 |
Canadian based Conventional TL | 11,172 | 10,777 | 9,901 | 12,024 | 10,562 | 8,539 | 8,244 | 9,825 |
Specialized TL | 26,098 | 23,460 | 35,905 | 44,309 | 34,938 | 40,468 | 44,597 | 43,887 |
52,282 | 50,744 | 67,241 | 75,762 | 61,251 | 63,004 | 69,524 | 74,569 | |
1 This is a non-IFRS measure.
Note: As of 2019, results include the impacts from the adoption of the new IFRS 16 Leases as discussed in note 3 of the audited consolidated financial statements. As is permitted with this new standard, comparative information has not been restated and, therefore, may not be comparable.
36
Adjusted Operating Ratio1 Reconciliation
(C$ in thousands) | 2018-Q4 | 2019-Q1 | 2019-Q2 | 2019-Q3 | 2019-Q4 | 2020-Q1 | 2020-Q2 | 2020-Q3 | ||
U.S. based Conventional TL | ||||||||||
Operating expenses** | 251,150 | 238,417 | 237,912 | 231,293 | 226,329 | 231,835 | 211,011 | 226,639 | ||
Gain on sale of assets held for sale | - | - | - | - | - | - | - | 1,456 | ||
Adjusted operating expenses | 251,150 | 238,417 | 237,912 | 231,293 | 226,329 | 231,835 | 211,011 | 228,095 | ||
Fuel surcharge revenue | (43,034) | (37,318) | (39,867) | (36,404) | (35,270) | (34,581) | (23,507) | (25,895) | ||
Adjusted operating expenses, net of | 208,116 | 201,099 | 198,045 | 194,889 | 191,059 | 197,254 | 187,504 | 202,200 | ||
fuel surcharge | ||||||||||
Revenue before fuel surcharge | 223,128 | 217,606 | 219,480 | 214,318 | 206,810 | 211,251 | 204,187 | 221,601 | ||
Adjusted operating ratio | 93.3% | 92.4% | 90.2% | 90.9% | 92.4% | 93.4% | 91.8% | 91.2% | ||
Canadian based Conventional TL | ||||||||||
Operating expenses** | 80,102 | 77,672 | 78,526 | 69,070 | 74,374 | 70,522 | 57,707 | 64,804 | ||
Gain on sale of land and buildings | - | - | - | - | 11 | - | - | - | ||
and assets held for sale | ||||||||||
Adjusted operating expenses | 80,102 | 77,672 | 78,526 | 69,070 | 74,385 | 70,522 | 57,707 | 58,907 | ||
Fuel surcharge revenue | (12,257) | (10,567) | (11,478) | (9,795) | (10,133) | (8,782) | (5,034) | (5,897) | ||
Adjusted operating expenses, net of | 67,845 | 67,105 | 67,048 | 59,275 | 64,252 | 61,740 | 52,673 | 58,907 | ||
fuel surcharge revenue | ||||||||||
Revenue before fuel surcharge | 79,017 | 77,882 | 76,949 | 71,299 | 74,803 | 70,279 | 60,917 | 68,732 | ||
Adjusted operating ratio | 85.9% | 86.2% | 87.1% | 83.1% | 85.9% | 87.8% | 86.5% | 85.7% | ||
1 | ** Operating expenses excluding intra TL eliminations | |||||||||
This is a non-IFRS measure. |
Note: As of 2019, results include the impacts from the adoption of the new IFRS 16 Leases as discussed in note 3 of the audited consolidated financial statements. As is permitted with this new standard, comparative information has not been restated and, therefore, may not be comparable.
37
Adjusted Operating Ratio1 Reconciliation
(C$ in thousands) | 2018-Q4 | 2019-Q1 | 2019-Q2 | 2019-Q3 | 2019-Q4 | 2020-Q1 | 2020-Q2 | 2020-Q3 |
Specialized TL | ||||||||
Operating expenses** | 228,155 | 238,728 | 273,981 | 258,915 | 259,598 | 241,638 | 178,846 | 231,396 |
Gain on sale of land and buildings | 1,560 | 696 | 76 | 9,020 | 6,519 | 10,661 | 170 | 1,159 |
and assets held for sale | ||||||||
Adjusted operating expenses | 229,715 | 239,424 | 274,057 | 267,935 | 266,117 | 252,299 | 179,016 | 232,555 |
Fuel surcharge revenue | (26,815) | (26,224) | (33,923) | (30,195) | (29,945) | (28,895) | (16,218) | (19,331) |
Adjusted operating expenses, net of | 202,900 | 213,200 | 240,134 | 237,740 | 236,172 | 223,404 | 162,798 | 213,224 |
fuel surcharge revenue | ||||||||
Revenue before fuel surcharge | 227,438 | 235,964 | 275,963 | 273,029 | 264,591 | 253,211 | 207,225 | 255,952 |
Adjusted operating ratio | 89.2% | 90.4% | 87.0% | 87.1% | 89.3% | 88.2% | 78.6% | 83.3% |
** Operating expenses excluding intra TL eliminations
1 This is a non-IFRS measure.
Note: As of 2019, results include the impacts from the adoption of the new IFRS 16 Leases as discussed in note 3 of the audited consolidated financial statements. As is permitted with this new standard, comparative information has not been restated and, therefore, may not be comparable.
38
Adjusted Operating Ratio1 Reconciliation
(C$ in thousands) | 2018-Q4 | 2019-Q1 | 2019-Q2 | 2019-Q3 | 2019-Q4 | 2020-Q1 | 2020-Q2 | 2020-Q3 |
Less-Than-Truckload | ||||||||
Total revenue | 272,212 | 240,897 | 254,989 | 237,644 | 231,421 | 208,363 | 176,692 | 198,201 |
Total operating expenses | 248,751 | 213,255 | 224,721 | 211,853 | 205,923 | 190,682 | 143,273 | 163,208 |
Operating income | 23,461 | 27,642 | 30,268 | 25,791 | 25,498 | 17,681 | 33,419 | 34,993 |
Operating expenses | 248,751 | 213,255 | 224,721 | 211,853 | 205,923 | 190,682 | 143,273 | 163,208 |
Gain (loss) on sale of land and | 254 | 9,401 | (2) | - | 1,947 | (0) | (45) | (21) |
buildings and assets held for sale | ||||||||
Adjusted operating expenses | 249,005 | 222,656 | 224,719 | 211,853 | 207,870 | 190,682 | 143,228 | 163,187 |
Fuel surcharge revenue | (40,218) | (32,911) | (35,914) | (32,210) | (31,703) | (28,169) | (18,286) | (20,817) |
Adjusted operating expenses, net of | 208,787 | 189,745 | 188,805 | 179,643 | 176,167 | 162,513 | 124,942 | 142,370 |
fuel surcharge revenue | ||||||||
Revenue before fuel surcharge | 231,994 | 207,986 | 219,075 | 205,434 | 199,718 | 180,194 | 158,406 | 177,384 |
Adjusted operating ratio | 90.0% | 91.2% | 86.2% | 87.4% | 88.2% | 90.2% | 78.9% | 80.3% |
1 This is a non-IFRS measure.
Note: As of 2019, results include the impacts from the adoption of the new IFRS 16 Leases as discussed in note 3 of the audited consolidated financial statements. As is permitted with this new standard, comparative information has not been restated and, therefore, may not be comparable.
39
Attachments
- Original document
- Permalink
Disclaimer
TFI International Inc. published this content on 28 October 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 28 October 2020 22:04:02 UTC