EX-99.3 4 exhibit99-3.htm INTERIM FINANCIAL STATEMENTS FOR PERIOD ENDED JUNE 30, 2020 Exhibit 99.3

Exhibit 99.3



CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS


For the second quarter ended
June 30, 2020

CONTENTS

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION 1
CONDENSED CONSOLIDATED STATEMENTS OF INCOME 2
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME 3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY 4
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 5
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS 6

 





TFI International Inc. CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
  (UNAUDITED)
(in thousands of Canadian dollars)   As at   As at  
    June 30,   December 31,  
  Note 2020   2019  
Assets          

Cash and cash equivalents

  12,125   -  

Trade and other receivables

  590,023   587,370  

Inventoried supplies

  11,282   13,844  

Current taxes recoverable

  -   17,158  

Prepaid expenses

  40,981   36,077  

Derivative financial instruments

22 -   39  

Assets held for sale

  5,789   4,625  

Other assets

11 -   24,814  
Current assets   660,200   683,927  

Property and equipment

8 1,422,788   1,461,707  

Right-of-use assets

9 450,029   434,017  

Intangible assets

10 2,012,753   1,954,902  

Other assets

11 8,958   11,241  

Deferred tax assets

  10,244   11,461  
Non-current assets   3,904,772   3,873,328  
Total assets   4,564,972   4,557,255  
Liabilities          

Bank indebtedness

  -   3,801  

Trade and other payables

  461,161   443,468  

Current taxes payable

  48,375   6,050  

Provisions

14 18,803   23,721  

Other financial liabilities

  2,415   2,654  

Derivative financial instruments

22 2,729   843  

Long-term debt

12 240,598   53,647  

Lease liabilities

13 110,871   99,133  
Current liabilities   884,952   633,317  

Long-term debt

12 1,041,186   1,691,040  

Lease liabilities

13 366,114   362,709  

Employee benefits

  18,499   18,585  

Provisions

14 35,023   29,251  

Other financial liabilities

  4,371   3,649  

Derivative financial instruments

22 2,991   888  

Deferred tax liabilities

  315,286   312,127  
Non-current liabilities   1,783,470   2,418,249  
Total liabilities   2,668,422   3,051,566  
Equity          

Share capital

15 974,032   680,233  

Contributed surplus

  21,404   21,063  

Accumulated other comprehensive income

  57,244   24,473  

Retained earnings

  843,870   779,920  
Equity attributable to owners of the Company   1,896,550   1,505,689  
Contingencies, letters of credit and other commitments 23        
Total liabilities and equity   4,564,972   4,557,255  

The notes on pages 6 to 26 are an integral part of these condensed consolidated interim financial statements.

1





TFI International Inc. CONDENSED CONSOLIDATED STATEMENTS OF INCOME
  (UNAUDITED)
(In thousands of Canadian dollars, except per share amounts)   Three months   Three months   Six months   Six months  
    ended   ended   ended   ended  
  Note June 30, 2020   June 30, 2019*   June 30, 2020   June 30, 2019*  
Revenue   1,025,284   1,183,897   2,137,940   2,281,333  
Fuel surcharge   80,933   153,898   208,759   287,279  
Total revenue   1,106,217   1,337,795   2,346,699   2,568,612  
Materials and services expenses 18 573,092   723,400   1,250,975   1,401,891  
Personnel expenses 19 261,581   334,834   578,898   654,855  
Other operating expenses   43,233   48,906   92,168   98,074  
Depreciation of property and equipment   58,069   55,757   115,159   108,190  
Depreciation of right-of-use assets   27,275   25,946   52,928   50,460  
Amortization of intangible assets   15,417   16,499   30,976   32,288  
Bargain purchase gain 5 -   (10,787 ) (5,584 ) (10,787 )
Gain on sale of rolling stock and equipment   (3,297 ) (4,988 ) (6,665 ) (9,400 )
Gain on derecognition of right-of-use assets   (497 ) (686 ) (1,304 ) (693 )
Loss on sale of land and buildings   -   -   2   -  
Gain on sale of assets held for sale   (125 ) (74 ) (10,784 ) (10,171 )
Total operating expenses   974,748   1,188,807   2,096,769   2,314,707  
Operating income   131,469   148,988   249,930   253,905  
Finance (income) costs                  

Finance income

20 (587 ) (749 ) (2,502 ) (1,455 )

Finance costs

20 18,156   22,226   39,273   42,058  

Net finance costs

  17,569   21,477   36,771   40,603  
Income before income tax   113,900   127,511   213,159   213,302  
Income tax expense 21 44,245   27,322   67,744   48,010  
Net income from continuing operations   69,655   100,189   145,415   165,292  
Net loss from discontinued operations 6 -   (12,478 ) -   (12,478 )

Net income for the period attributable to owners of the Company

  69,655   87,711   145,415   152,814  

Earnings per share attributable to owners of the Company

                 

Basic earnings per share

16 0.80   1.04   1.69   1.80  

Diluted earnings per share

16 0.79   1.01   1.66   1.76  

Earnings per share from continuing operations attributable to owners of the Company

                 

Basic earnings per share

16 0.80   1.19   1.69   1.95  

Diluted earnings per share

16 0.79   1.16   1.66   1.90  

(*) Recasted for changes in presentation (see note 20)

The notes on pages 6 to 26 are an integral part of these condensed consolidated interim financial statements.

2

 





TFI International Inc. CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
  (UNAUDITED)
(In thousands of Canadian dollars) Three months   Three months   Six months   Six months  
  ended   ended   ended   ended  
  June 30, 2020   June 30, 2019   June 30, 2020   June 30, 2019  
Net income for the period attributable to owners of the Company 69,655   87,711   145,415   152,814  
Other comprehensive (loss) income                

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

               

Foreign currency translation differences

(39,711 ) (25,966 ) 57,586   (51,877 )

Net investment hedge, net of tax

11,930   6,013   (21,099 ) 12,448  

Cash flow hedge, net of tax

32   (4,392 ) (3,716 ) (7,802 )

Items directly reclassified to retained earnings:

               

Unrealized gain on investment in equity securities measured at fair value through OCI, net of tax

-   455   -   1,326  
Other comprehensive (loss) income for the period, net of tax (27,749 ) (23,890 ) 32,771   (45,905 )
Total comprehensive income for the period attributable to owners of the Company 41,906   63,821   178,186   106,909  

The notes on pages 6 to 26 are an integral part of these condensed consolidated interim financial statements.

3

 





TFI International Inc. CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
  PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)
(In thousands of Canadian dollars)                   Accumulated              
            Accumulated       foreign   Accumulated          
            unrealized       currency   unrealized       Total equity  
            loss on   Accumulated   translation   loss on       attributable  
            employee   cash flow   differences   investment in       to owners  
    Share   Contributed   benefit   hedge   and net invest-   equity   Retained   of the  
  Note capital   surplus   plans   gain   ment hedge   securities   earnings   Company  
Balance as at December 31, 2019   680,233   21,063   (486 ) 375   24,584   -   779,920   1,505,689  
Net income for the period   -   -   -   -   -   -   145,415   145,415  
Other comprehensive (loss) income for the period, net of tax   -   -   -   (3,716 ) 36,487   -   -   32,771  
Total comprehensive (loss) income for the period   -   -   -   (3,716 ) 36,487   -   145,415   178,186  
Share-based payment transactions 17 -   4,509   -   -   -   -   -   4,509  
Stock options exercised 15, 17 22,005   (4,168 ) -   -   -   -   -   17,837  
Issuance of shares 15 288,475   -   -   -   -   -   -   288,475  
Dividends to owners of the Company   -   -   -   -   -   -   (45,506 ) (45,506 )
Repurchase of own shares 15 (16,681 ) -   -   -   -   -   (35,959 ) (52,640 )
Total transactions with owners, recorded directly in equity   293,799   341   -   -   -   -   (81,465 ) 212,675  
Balance as at June 30, 2020   974,032   21,404   (486 ) (3,341 ) 61,071   -   843,870   1,896,550  
                                   
Balance as at December 31, 2018   704,510   20,448   (528 ) 10,210   60,971   (5,863 ) 787,106   1,576,854  
Adjustment on initial application of IFRS 16   -   -   -   -   -   -   (25,678 ) (25,678 )
Net income for the period   -   -   -   -   -   -   152,814   152,814  
Other comprehensive (loss) income for the period, net of tax   -   -   -   (7,802 ) (39,429 ) 1,326   -   (45,905 )
Realized loss on equity securities, net of tax   -   -   -   -   -   4,537   (4,537 ) -  
Total comprehensive (loss) income for the period   -   -   -   (7,802 ) (39,429 ) 5,863   148,277   106,909  
Share-based payment transactions 17 -   4,270   -   -   -   -   -   4,270  
Stock options exercised 15, 17 17,045   (3,911 ) -   -   -   -   -   13,134  
Dividends to owners of the Company   -   -   -   -   -   -   (40,308 ) (40,308 )
Repurchase of own shares 15 (33,091 ) -   -   -   -   -   (128,320 ) (161,411 )
Net settlement of restricted share units 15, 17 15   (15 ) -   -   -   -   (44 ) (44 )
Total transactions with owners, recorded directly in equity   (16,031 ) 344   -   -   -   -   (168,672 ) (184,359 )
Balance as at June 30, 2019   688,479   20,792   (528 ) 2,408   21,542   -   741,033   1,473,726  

The notes on pages 6 to 26 are an integral part of these condensed consolidated interim financial statements.

4

 





TFI International Inc. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
  (UNAUDITED)
(In thousands of Canadian dollars)   Three months   Three months   Six months   Six months  
    ended   ended   ended   ended  
  Note June 30, 2020   June 30, 2019*   June 30, 2020   June 30, 2019*  
Cash flows from operating activities                  

Net income for the period attributable to owners of the Company

  69,655   87,711   145,415   152,814  

Net loss from discontinued operations

  -   (12,478 ) -   (12,478 )

Net income from continuing operations

  69,655   100,189   145,415   165,292  

Adjustments for :

                 

Depreciation of property and equipment

  58,069   55,757   115,159   108,190  

Depreciation of right-of-use assets

  27,275   25,946   52,928   50,460  

Amortization of intangible assets

  15,417   16,499   30,976   32,288  

Share-based payment transactions

  2,301   2,196   4,509   4,270  

Net finance costs

  17,569   21,477   36,771   40,603  

Income tax expense

  44,245   27,322   67,744   48,010  

Bargain purchase gain

  -   (10,787 ) (5,584 ) (10,787 )

Gain on sale of property and equipment

  (3,297 ) (4,988 ) (6,663 ) (9,400 )

Gain on disposal of right-of-use assets

  (497 ) (686 ) (1,304 ) (693 )

Gain on derecognition of assets held for sale

  (125 ) (74 ) (10,784 ) (10,171 )

Provisions and employee benefits

  (3,393 ) (4,693 ) (1,682 ) (2,109 )
    227,219   228,158   427,485   415,953  

Net change in non-cash operating working capital

7 16,095   (17,756 ) 38,279   7,870  

Cash generated from operating activities

  243,314   210,402   465,764   423,823  

Interest paid

  (15,795 ) (20,050 ) (35,427 ) (41,987 )

Income tax paid

  348   (48,996 ) (10,725 ) (79,782 )
Net cash from continuing operating activities   227,867   141,356   419,612   302,054  
Net cash used in discontinued operating activities   -   (14,461 ) -   (14,461 )
Net cash from operating activities   227,867   126,895   419,612   287,593  
Cash flows from investing activities                  

Purchases of property and equipment

  (27,267 ) (69,773 ) (60,547 ) (120,657 )

Proceeds from sale of property and equipment

  13,811   23,515   24,617   40,307  

Proceeds from sale of assets held for sale

  1,837   1,121   16,700   18,714  

Purchases of intangible assets

  (756 ) (1,230 ) (1,490 ) (2,252 )

Proceeds from sale of intangible assets

  -   -   -   269  

Business combinations, net of cash acquired

  (60,024 ) (78,186 ) (74,670 ) (180,637 )

Proceeds from sale of investments

  -   2,426   -   2,426  

Others

  3,463   (487 ) 28,630   (241 )
Net cash used in continuing investing activities   (68,936 ) (122,614 ) (66,760 ) (242,071 )
Cash flows from financing activities                  

(Decrease) increase in bank indebtedness

  (958 ) 13,520   (5,249 ) 929  

Proceeds from long-term debt

  9,324   97,005   17,701   304,968  

Net repayment of long-term debt

  (245,073 ) (13,618 ) (510,195 ) (112,321 )

Repayment of lease liability

  (26,938 ) (23,995 ) (53,165 ) (47,747 )

Increase (decrease) in other financial liabilities

  550   (2,022 ) 343   (2,022 )

Dividends paid

  (22,657 ) (20,273 ) (43,834 ) (41,008 )

Repurchase of own shares

  (8,883 ) (64,811 ) (52,640 ) (161,411 )

Proceeds from the issuance of common shares, net of expenses

  -   -   288,475   -  

Proceeds from exercise of stock options

  16,728   8,744   17,837   13,134  

Repurchase of own shares for restricted share unit settlement

  -   -   -   (44 )
Net cash used in continuing financing activities   (277,907 ) (5,450 ) (340,727 ) (45,522 )
Net change in cash and cash equivalents   (118,976 ) (1,169 ) 12,125   -  
Cash and cash equivalents, beginning of period   131,101   1,169   -   -  
Cash and cash equivalents, end of period   12,125   -   12,125   -  

(*) Recasted for changes in presentation (see note 20)

The notes on pages 6 to 26 are an integral part of these condensed consolidated interim financial statements.

5

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (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 six months ended June 30, 2020 and 2019 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 July 27, 2020.

  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.

  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

These condensed consolidated interim financial statements are presented in Canadian dollars (“CDN$”), which is the Company’s functional currency. All financial information presented in Canadian 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, the self-insurance and other provisions and contingencies. These estimates and assumptions are based on management’s best estimates and judgments.

6

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

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

In preparing these condensed consolidated interim financial statements, the significant judgments made by management applying the Group’s accounting policies and the key sources of estimation uncertainty are the same as those applied and described in the Group’s 2019 annual consolidated financial statements.

3. Significant accounting policies

The accounting policies described in the Group’s 2019 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.

Government Grants

The Group recognizes a government grant when there is reasonable assurance it will comply with the conditions required to qualify for the grant, and that the grant will be received. The Group recognizes government grants as a reduction to the expense that the grant is intended to offset.

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, 2020 and have been applied in preparing these condensed consolidated interim financial statements:

Definition of a business (Amendments to IFRS 3): On October 22, 2018, the IASB issued amendments to IFRS 3 Business Combinations that seek to clarify whether a transaction results in an asset or a business acquisition. The amendments apply to businesses acquired in annual reporting periods beginning on or after January 1, 2020. The amendments include an election to use a concentration test. This is a simplified assessment that results in an asset acquisition if substantially all of the fair value of the gross assets is concentrated in a single identifiable asset or a group of similar identifiable assets. If a preparer chooses not to apply the concentration test, or the test fails, then the assessment focuses on the existence of a substantive process. The adoption of the amendments did not have a material impact on the Group’s condensed consolidated interim financial statements.

Amendments to Hedge Accounting Requirements - IBOR Reform and its Effects on Financial Reporting (Phase 1): On September 26, 2019, the IASB issued amendments for some of its requirements for hedge accounting in IFRS 9 Financial Instruments and IAS 39 Financial Instruments: Recognition and Measurement, as well as the related Standard on disclosures, IFRS 7 Financial Instruments: Disclosures in relation to Phase 1 of IBOR Reform and its Effects on Financial Reporting project. The amendments are effective from January 1, 2020. The amendments address issues affecting financial reporting in the period leading up to IBOR reform, are mandatory and apply to all hedging relationships directly affected by uncertainties related to IBOR reform. The amendments modify some specific hedge accounting requirements to provide relief from potential effects of the uncertainty caused by the IBOR reform in the following areas:

  • the ‘highly probable’ requirement,

  • prospective assessments,

  • retrospective assessments (for IAS 39), and

  • eligibility of risk components.

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

7

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

New standards and interpretations not yet adopted

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, 2022. 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 extent of the impact of adoption of the amendments has not yet been determined.

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 extent of the impact of adoption of the amendments has not yet been determined.

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: 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 (b): 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) Effective in the fourth quarter of fiscal 2019, the Group renamed the segment to Logistics from the previous reporting as Logistics and Last Mile. The composition of the segment remains unchanged.

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.

8

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

 

    Package   Less-                      
    and   Than-                      
    Courier   Truckload   Truckload   Logistics   Corporate   Eliminations   Total  
  Three months ended June 30, 2020                            
  External revenue 138,549   156,344   466,677   263,714   -   -   1,025,284  
  External fuel surcharge 11,809   18,182   44,177   6,765   -   -   80,933  
  Inter-segment revenue and fuel surcharge 1,031   2,166   5,067   1,261   -   (9,525 ) -  
  Total revenue 151,389   176,692   515,921   271,740   -   (9,525 ) 1,106,217  
  Operating income (loss) 22,602   33,419   69,524   22,683   (16,759 ) -   131,469  
  Selected items:                            
 

Depreciation and amortization

8,553   17,680   62,546   11,726   256   -   100,761  
 

Gain (loss) on sale of assets held for sale

-   (45 ) 170   -   -   -   125  
 

Intangible assets

246,383   239,764   1,179,635   342,728   4,243   -   2,012,753  
 

Total assets

484,197   754,773   2,726,529   552,717   46,756   -   4,564,972  
 

Total liabilities

143,223   280,458   581,624   159,515   1,503,602   -   2,668,422  
 

Additions to property and equipment

5,089   1,938   21,416   304   67   -   28,814  
  Three months ended June 30, 2019*                            
  External revenue 157,426   216,386   566,109   243,976   -   -   1,183,897  
  External fuel surcharge 22,832   35,713   84,308   11,045   -   -   153,898  
  Inter-segment revenue and fuel surcharge 1,243   2,890   5,131   970   -   (10,234 ) -  
  Total revenue 181,501   254,989   655,548   255,991   -   (10,234 ) 1,337,795  
  Operating income (loss) 29,931   30,268   67,241   28,658   (7,110 ) -   148,988  
  Selected items:                            
 

Depreciation and amortization

7,873   17,746   60,784   11,602   197   -   98,202  
 

Gain (loss) on sale of assets held for sale

-   (2 ) 76   -   -   -   74  
 

Bargain purchase gain

-   -   -   10,787   -   -   10,787  
 

Intangible assets

247,360   250,041   1,139,444   329,190   2,861   -   1,968,896  
 

Total assets

473,517   786,442   2,724,380   533,149   60,424   -   4,577,912  
 

Total liabilities

154,025   330,342   545,051   166,172   1,908,596   -   3,104,186  
 

Additions to property and equipment

2,595   8,604   66,581   797   292   -   78,869  

(*) Recasted for changes in presentation (see note 20)

9

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

 

        Less-                      
    Package and   Than-                      
    Courier   Truckload   Truckload   Logistics   Corporate   Eliminations   Total  
  Six months ended June 30, 2020                            
  External revenue 276,904   334,567   995,389   531,080   -   -   2,137,940  
  External fuel surcharge 31,529   46,251   115,677   15,302   -   -   208,759  
  Inter-segment revenue and fuel surcharge 2,328   4,237   10,549   2,680   -   (19,794 ) -  
  Total revenue 310,761   385,055   1,121,615   549,062   -   (19,794 ) 2,346,699  
  Operating income (loss) 38,106   51,100   132,528   48,640   (20,444 ) -   249,930  
 

Depreciation and amortization

16,913   34,692   124,769   22,037   652   -   199,063  
 

Loss on sale of land and buildings

(2 ) -   -   -   -   -   (2 )
 

Gain (loss) on sale of assets held for sale

(2 ) (45 ) 10,831   -   -   -   10,784  
 

Bargain purchase gain

-   -   -   5,584   -   -   5,584  
 

Intangible assets

246,383   239,764   1,179,635   342,728   4,243   -   2,012,753  
 

Total assets

484,197   754,773   2,726,529   552,717   46,756   -   4,564,972  
 

Total liabilities

143,223   280,458   581,624   159,515   1,503,602   -   2,668,422  
 

Additions to property and equipment

17,359   9,941   36,965   642   173   -   65,080  
  Six months ended June 30, 2019*                            
  External revenue 303,219   422,212   1,088,563   467,339   -   -   2,281,333  
  External fuel surcharge 42,482   68,511   156,878   19,408   -   -   287,279  
  Inter-segment revenue and fuel surcharge 2,528   5,163   10,642   1,897   -   (20,230 ) -  
  Total revenue 348,229   495,886   1,256,083   488,644   -   (20,230 ) 2,568,612  
  Operating income (loss) 50,931   57,910   117,985   43,822   (16,743 ) -   253,905  
  Selected items:                            
 

Depreciation and amortization

15,907   34,631   117,207   22,250   943   -   190,938  
 

Gain on sale of assets held for sale

-   9,399   772   -   -   -   10,171  
 

Bargain purchase gain

-   -   -   10,787   -   -   10,787  
 

Intangible assets

247,360   250,041   1,139,444   329,190   2,861   -   1,968,896  
 

Total assets

473,517   786,442   2,724,380   533,149   60,424   -   4,577,912  
 

Total liabilities

154,025   330,342   545,051   166,172   1,908,596   -   3,104,186  
 

Additions to property and equipment

6,182   15,826   107,293   1,037   707   -   131,045  

(*) Recasted for changes in presentation (see note 20)

10

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

Geographical information

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

  Total revenue Package   Less-                  
    and   Than-                  
    Courier   Truckload   Truckload   Logistics   Eliminations   Total  
  Three months ended June 30, 2020                        
  Canada 151,389   155,745   205,431   74,817   (8,187 ) 579,195  
  United States -   20,947   310,490   192,434   (1,338 ) 522,533  
  Mexico -   -   -   4,489   -   4,489  
  Total 151,389   176,692   515,921   271,740   (9,525 ) 1,106,217  
                           
  Three months ended June 30, 2019                        
  Canada 181,501   211,932   276,284   72,029   (9,913 ) 731,833  
  United States -   43,057   379,264   178,642   (321 ) 600,642  
  Mexico -   -   -   5,320   -   5,320  
  Total 181,501   254,989   655,548   255,991   (10,234 ) 1,337,795  
                           
  Six months ended June 30, 2020                        
  Canada 310,761   338,202   460,373   151,329   (17,010 ) 1,243,655  
  United States -   46,853   661,242   387,952   (2,784 ) 1,093,263  
  Mexico -   -   -   9,781   -   9,781  
  Total 310,761   385,055   1,121,615   549,062   (19,794 ) 2,346,699  
                           
  Six months ended June 30, 2019                        
  Canada 348,229   412,427   530,425   139,752   (19,716 ) 1,411,117  
  United States -   83,459   725,658   338,717   (514 ) 1,147,320  
  Mexico -   -   -   10,175   -   10,175  
  Total 348,229   495,886   1,256,083   488,644   (20,230 ) 2,568,612  

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

    As at   As at  
    June 30,   December 31,  
    2020   2019  
  Property and equipment, right-of-use assets and intangible assets        
 

Canada

2,274,771   2,308,400  
 

United States

1,591,152   1,518,877  
 

Mexico

19,647   23,349  
    3,885,570   3,850,626  

 

5. Business combinations

 

  a) Business combinations

In line with the Group’s growth strategy, the Group acquired four businesses during 2020, which include R.R. Donnelley & Sons Company, which were not considered material. These transactions were concluded in order to add density in the Group’s current network and further expand value-added services.

On March 2, 2020, the Group completed the acquisition of the courier service business of R.R. Donnelley & Sons Company. The purchase price for this business acquisition totalled $14.7 million, which has been paid in cash. 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 bargain purchase gain of $5.6 million in the logistics segment.

11

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

If the Group acquired the four businesses on January 1, 2020, as per management’s best estimates, the revenue and net income for these entities would have been $109.9 million and $0.7 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, 2020.

During 2020, transaction costs of $0.3 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 2020 acquisitions. Information to confirm fair value of certain assets and liabilities is still to be obtained for these 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 2020 *
  Cash and cash equivalents   1,365  
  Trade and other receivables   30,986  
  Inventoried supplies and prepaid expenses   1,370  
  Property and equipment 8 4,220  
  Right-of-use assets 9 50,689  
  Intangible assets 10 26,145  
  Trade and other payables   (7,672 )
  Other non-current liabilities   (452 )
  Lease liabilities 13 (51,041 )
  Deferred tax liabilities   (4,063 )
  Total identifiable net assets   51,547  
  Total cash consideration transferred   76,035  
  Goodwill 10 30,072  
  Bargain purchase gain   (5,584 )

 (*) Includes non-material adjustments to prior year’s acquisitions

The trade receivables comprise gross amounts due of $33.5 million, of which $2.5 million was expected to be uncollectible at the acquisition date.

Of the goodwill and intangible assets acquired through business combinations in 2020, $27.6 million is deductible for tax purposes.

  b) Goodwill

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

12




TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

The goodwill arising in the above 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 2020 *
  U.S. Truckload Truckload 1,968  
  Specialized Truckload Truckload 27,410  
  Logistics Logistics 694  
      30,072  

(*) Includes non-material adjustments to prior year’s acquisitions

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

The 2019 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 Schilli and various non-material acquisitions. These acquisitions were accounted for under the provisions of IFRS 3.

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

6. Discontinued operations

In Q2 2019, the Group received an unfavorable ruling on an accident claim, resulting in a loss of $12.5 million ($16.6 million, net of tax of $4.1 million). The incident occurred in an operating division which was part of the discontinued rig moving segment. The rig moving segment was classified as discontinued on September 30, 2015.

The net cash outflows from discontinued operations amounted was $14.5 million ($18.6 million, net of tax of $4.1 million).

The basic loss per share for the three and six-month periods ended June 30, 2019 from discontinued operations were $0.15. The diluted loss per share for the three and six-month periods ended June 30, 2019 from discontinued operations were $0.15 and $0.14.

7. Additional cash flow information

Net change in non-cash operating working capital

    Three months   Three months   Six months   Six months  
    ended   ended   ended   ended  
    June 30, 2020   June 30, 2019*   June 30, 2020   June 30, 2019*  
  Trade and other receivables 27,595   640   42,983   26,868  
  Inventoried supplies 1,289   993   3,135   1,199  
  Prepaid expenses (3,619 ) 15   (3,086 ) (3,617 )
  Trade and other payables (9,170 ) (19,404 ) (4,753 ) (16,580 )
    16,095   (17,756 ) 38,279   7,870  

(*) Recasted for changes in presentation (see note 20)

13

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

 

8. Property and equipment

 

    Land and   Rolling          
    buildings   stock   Equipment   Total  
  Cost                
  Balance at December 31, 2019 400,909   1,645,986   162,735   2,209,630  
  Additions through business combinations -   4,187   33   4,220  
  Other additions 3,374   52,683   9,023   65,080  
  Disposals (301 ) (64,872 ) (3,872 ) (69,045 )
  Reclassification to assets held for sale (9,657 ) (9,491 ) -   (19,148 )
  Effect of movements in exchange rates 2,883   38,372   190   41,445  
  Balance at June 30, 2020 397,208   1,666,865   168,109   2,232,182  
                   
  Depreciation                
  Balance at December 31, 2019 76,121   567,787   104,015   747,923  
  Depreciation for the period 5,658   102,453   7,048   115,159  
  Disposals (227 ) (47,139 ) (3,725 ) (51,091 )
  Reclassification to assets held for sale (3,277 ) (8,800 ) -   (12,077 )
  Effect of movements in exchange rates 530   9,194   (244 ) 9,480  
  Balance at June 30, 2020 78,805   623,495   107,094   809,394  
                   
  Net carrying amounts                
  At December 31, 2019 324,788   1,078,199   58,720   1,461,707  
  At June 30, 2020 318,403   1,043,370   61,015   1,422,788  

As at June 30, 2020, $4.5 million is included in trade and other payables for the purchases of property and equipment (December 31, 2019 - $3.1 million).

9. Right-of-use assets

 

    Land and   Rolling          
    buildings   stock   Equipment   Total  
  Cost                
  Balance at December 31, 2019 558,627   213,120   2,389   774,136  
  Other additions 8,688   15,340   1,056   25,084  
  Additions through business combinations 14,423   36,266   -   50,689  
  Derecognition* (16,642 ) (23,291 ) (209 ) (40,142 )
  Effect of movements in exchange rates 4,627   744   15   5,386  
  Balance at June 30, 2020 569,723   242,179   3,251   815,153  
                   
  Depreciation                
  Balance at December 31, 2019 251,558   87,174   1,387   340,119  
  Depreciation 32,959   19,574   395   52,928  
  Derecognition* (12,035 ) (17,942 ) (14 ) (29,991 )
  Effect of movements in exchange rates 1,716   340   12   2,068  
  Balance at June 30, 2020 274,198   89,146   1,780   365,124  
                   
  Net carrying amounts                
  At December 31, 2019 307,069   125,946   1,002   434,017  
  At June 30, 2020 295,525   153,033   1,471   450,029  

(*) Derecognized right-of-use assets include negotiated asset purchases and extinguishments resulting from accidents or fully amortized right-of-use assets.

14

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

 

10. Intangible assets

 

        Other intangible assets    
                Non-          
        Customer       compete   Information      
    Goodwill   relationships   Trademarks   agreements   technology   Total  
  Cost                        
  Balance at December 31, 2019 1,728,871   625,279   111,379   15,498   27,072   2,508,099  
  Additions through business combinations* 30,072   26,195   (482 ) 432   -   56,217  
  Other additions -   -   -   -   1,490   1,490  
  Extinguishments -   -   -   (1,107 ) (105 ) (1,212 )
  Effect of movements in exchange rates 29,547   11,449   2,997   278   231   44,502  
  Balance at June 30, 2020 1,788,490   662,923   113,894   15,101   28,688   2,609,096  
                           
  Amortization and impairment losses                        
  Balance at December 31, 2019 190,780   285,430   52,186   5,806   18,995   553,197  
  Amortization for the period -   25,459   2,854   1,376   1,287   30,976  
  Extinguishments -   -   -   (1,107 ) (105 ) (1,212 )
  Effect of movements in exchange rates 5,980   5,967   1,221   87   127   13,382  
  Balance at June 30, 2020 196,760   316,856   56,261   6,162   20,304   596,343  
                           
  Net carrying amounts                        
  At December 31, 2019 1,538,091   339,849   59,193   9,692   8,077   1,954,902  
  At June 30, 2020 1,591,730   346,067   57,633   8,939   8,384   2,012,753  

(*) Includes non-material adjustments to prior year’s acquisitions

11. Other assets

 

    As at   As at  
    June 30,   December 31,  
    2020   2019  
  Restricted cash -   4,298  
  Security deposits 4,532   4,109  
  Investments in equity securities 2,523   1,391  
  Other 1,903   1,443  
  Promissory note -   24,814  
    8,958   36,055  
  Presented as :        
 

Current other assets

-   24,814  
 

Non-current other assets

8,958   11,241  

The restrictions on cash are no longer required as at June 30, 2020.

15

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

 

12. Long-term debt

 

    As at   As at  
    June 30,   December 31,  
    2020   2019  
  Non-current liabilities        
 

Unsecured revolving facilities

134,072   590,259  
 

Unsecured term loan

409,403   609,147  
 

Unsecured debenture

199,010   198,900  
 

Unsecured senior notes

205,140   194,820  
 

Conditional sales contracts

93,561   97,914  
    1,041,186   1,691,040  
  Current liabilities        
 

Current portion of unsecured revolving facilities

-   11,970  
 

Current portion of conditional sales contracts

40,734   41,677  
 

Current portion of unsecured term loan

199,864   -  
    240,598   53,647  

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

      Six months   Six months  
      ended   ended  
    Note June 30,2020   June 30,2019  
  Balance at beginning of period   1,744,687   1,584,423  
  Transfer to lease liabilities   -   (9,164 )
  Proceeds from long-term debt   17,701   304,968  
  Business combinations 5 -   11,500  
  Net repayment of long-term debt   (510,195 ) (112,321 )
  Accretion of deferred financing fees   768   1,097  
  Effect of movements in exchange rates   4,492   (4,523 )
  Effect of movements in exchange rates - OCI   24,331   (14,364 )
  Balance at end of period   1,281,784   1,761,616  

The Group’s revolving facilities have $1,077 million availability at June 30, 2020 (December 31, 2019 - $605.1 million) and an additional $250 million credit available (C$245 million and US$5 million). The additional credit is available under certain conditions under the Group’s syndicated bank agreement.

16

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

 

13. Lease liabilities

 

    As at   As at  
    June 30,   December 31,  
    2020   2019  
  Current portion of lease liabilities 110,871   99,133  
  Long-term portion of lease liabilities 366,114   362,709  
    476,985   461,842  

The table below summarizes changes to the lease liabilities:

      Six months   Six months  
      ended   ended  
    Note June 30, 2020   June 30, 2019  
  Balance at beginning of period   461,842   -  
  Initial recognition on transition to IFRS 16 on January 1, 2019   -   483,458  
  Transfer of finance leases from long-term debt   -   9,164  
  Business combinations 5 51,041   10,115  
  Additions   25,084   23,285  
  Derecognition*   (11,453 ) (10,664 )
  Repayment   (53,165 ) (47,747 )
  Effect of movements in exchange rates   3,636   (1,536 )
  Balance at end of period   476,985   466,075  

(*) Derecognized lease liabilities include negotiated asset purchases and extinguishments resulting from accidents or fully amortized right-of-use assets.

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 is a significant event or significant changes in circumstances within its control.

The lease liabilities include future lease payments of $47.4 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 $489.9 million.

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

Contractual cash flows

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

    As at June 30,  
    2020  
  Less than 1 year 126,194  
  Between 1 and 5 years 301,087  
  More than 5 years 108,934  
    536,215  

 

17

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

 

14. Provisions

 

    Self insurance   Other   Total  
  As at June 30, 2020            
  Current provisions 15,446   3,357   18,803  
  Non-current provisions 34,538   485   35,023  
    49,984   3,842   53,826  
  As at December 31, 2019            
  Current provisions 21,961   1,760   23,721  
  Non-current provisions 28,936   315   29,251  
    50,897   2,075   52,972  

 

15. Share capital

The Company is authorized to issue an unlimited number of common shares and preferred shares, issuable in series. Both common and preferred shares are without par value. All issued shares are fully paid.

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 US $33.35 per share, the equivalent of CAD $44.20 per share based on the Bank of Canada exchange rate at the time of the transaction, for gross proceeds to the Company of US $230,115,000 (approximately CAD $305.0 million). The Company incurred share issuance costs of approximately $17.5 million of which $16.7 million were capitalised to share capital and $0.8 million were recognized in the consolidated statement of income.

The following table summarizes the number of common shares issued:

  (in number of shares)   Six months   Six months  
      ended   ended  
    Note June 30, 2020   June 30, 2019  
  Balance, beginning of period   81,450,326   86,397,588  
  Repurchase and cancellation of own shares   (1,542,155 ) (4,047,100 )
  Issuance of shares   6,900,000   -  
  Stock options exercised 17 1,072,446   1,068,523  
  Balance, end of period   87,880,617   83,419,011  

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

    Six months   Six months  
    ended   ended  
    June 30, 2020   June 30, 2019  
  Balance, beginning of period 680,233   704,510  
  Issuance of shares, net of expenses 288,475   -  
  Repurchase and cancellation of own shares (16,681 ) (33,091 )
  Cash consideration of stock options exercised 17,837   13,134  
  Ascribed value credited to share capital on stock options exercised 4,168   3,911  
  Issuance of shares on settlement of RSUs -   15  
  Balance, end of period 974,032   688,479  

Pursuant to the normal course issuer bid (“NCIB”) which began on October 2, 2019 and expiring on October 1, 2020, 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 June 30, 2020, and since the inception of this NCIB, the Company has repurchased and cancelled 2,221,255 common shares.

18

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

During the six months ended June 30, 2020, the Company repurchased 1,542,155 common shares at a weighted average price of $34.13 per share for a total purchase price of $52.6 million relating to the NCIB. During the six months ended June 30, 2019, the Company repurchased 4,047,100 common shares at a weighted average price of $39.88 per share for a total purchase price of $161.4 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 $36.0 million (2019 - $128.3 million) was charged to retained earnings as share repurchase premium.

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   Six months   Six months  
    ended   ended   ended   ended  
    June 30, 2020   June 30, 2019   June 30, 2020   June 30, 2019  
  Net income attributable to owners of the Company 69,655   87,711   145,415   152,814  
  Net income from continuing operations 69,655   100,189   145,415   165,292  
  Issued common shares, beginning of period 87,125,884   84,369,157   81,450,326   86,397,588  
  Effect of stock options exercised 443,231   324,675   266,219   456,075  
  Effect of repurchase of own shares (158,205 ) (510,397 ) (866,265 ) (2,177,671 )
  Effect of share issuance -   -   5,212,500   -  
  Weighted average number of common shares 87,410,910   84,183,435   86,062,780   84,675,992  
  Earnings per share - basic 0.80   1.04   1.69   1.80  
  Earnings per share from continuing operations - basic 0.80   1.19   1.69   1.95  

Diluted earnings per share

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

  (in thousands of dollars and number of shares) Three months   Three months   Six months   Six months  
    ended   ended   ended   ended  
    June 30, 2020   June 30, 2019   June 30, 2020   June 30, 2019  
  Net income attributable to owners of the Company 69,655   87,711   145,415   152,814  
  Net income from continuing operations 69,655   100,189   145,415   165,292  
  Weighted average number of common shares 87,410,910   84,183,435   86,062,780   84,675,992  
  Dilutive effect:                
 

Stock options and restricted share units

1,227,759   2,270,073   1,428,025   2,331,085  
  Weighted average number of diluted common shares 88,638,669   86,453,508   87,490,805   87,007,077  
  Earnings per share - diluted 0.79   1.01   1.66   1.76  
  Earnings per share from continuing operations - diluted 0.79   1.16   1.66   1.90  

As at June 30, 2020, 869,223 stock options were excluded from the calculation of diluted earnings per share (2019 - nil) 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.

19

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

 

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:

  (in thousands of options and in dollars) Three months Three months Six months Six months  
        ended       ended       ended       ended  
    June 30, 2020 June 30, 2019 June 30, 2020 June 30, 2019  
        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 4,346   27.00   5,458   25.22   4,422   26.82   5,031   21.01  
  Granted -   -   -   -   -   -   909   40.36  
  Exercised (1,000 ) 16.73   (598 ) 14.61   (1,072 ) 16.65   (1,068 ) 12.29  
  Forfeited -   -   -   -   (4 ) 40.36   (12 ) 29.22  
  Balance, end of period 3,346   30.07   4,860   26.53   3,346   30.07   4,860   26.53  
  Options exercisable, end of period                 2,571   27.75   3,113   21.92  

The following table summarizes information about stock options outstanding and exercisable at June 30, 2020:

  (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  
  9.46 77   0.1   77  
  20.18 112   0.1   112  
  24.93 533   2.1   533  
  24.64 664   3.1   664  
  25.14 247   1.1   247  
  29.92 561   4.6   366  
  35.02 289   3.6   289  
  40.36 863   5.7   283  
    3,346   3.6   2,571  

Of the options outstanding at June 30, 2020, a total of 2,596,388 (December 31, 2019 - 3,463,098) are held by key management personnel.

The weighted average share price at the date of exercise for stock options exercised in the six months ended June 30, 2020 was $39.69 (2019 - $42.21).

For the three and six months ended June 30, 2020, the Group recognized a compensation expense of $0.4 million and $1.1 million, respectively (2019 - $1.3 million and $2.3 million) with a corresponding increase to contributed surplus.

No stock options were granted in 2020 under the Company’s stock option plan.

20

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

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

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

  (in units) Three months   Three months   Six months   Six months  
    ended   ended   ended   ended  
    June 30, 2020   June 30, 2019   June 30, 2020   June 30, 2019  
  Balance, beginning of period 361,791   316,612   348,031   306,042  
  Board members compensation 5,851   8,597   17,572   17,187  
  Dividends paid in units 2,837   1,789   4,876   3,768  
  Balance, end of period 370,479   326,998   370,479   326,998  

For the three and six months ended June 30, 2020, the Group recognized, as a result of DSUs, a compensation expense of $0.3 million and $0.7 million respectively (2019 - $0.4 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 $6.2 million and $0.9 million for the three and six months ended June 30, 2020 (2019 - loss of $0.2 million and $1.5 million).

As at June 30, 2020, the total carrying amount of liabilities for cash-settled arrangements recorded in trade and other payables amounted to $17.0 million (December 31, 2019 - $15.5 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 objective and relative total shareholder return (“TSR”). For purposes of the relative TSR portion, there are two equally weighted comparisons: the first portion is compared against the TSR of a group of transportation industry peers and the second portion is compared against the S&P/TSX60 index.

Restricted share units

On February 7, 2020, the Company granted a total of 145,218 RSUs under the Company’s equity incentive plan of which 95,358 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 $43.12 per unit.

The table below summarizes changes to the outstanding RSUs:

  (in thousands of RSUs and in dollars) Three months Three months Six months       Six months  
        ended       ended       ended       ended  
    June 30, 2020 June 30, 2019 June 30, 2020 June 30, 2019  
        Weighted       Weighted       Weighted       Weighted  
    Number   average   Number   average   Number   average   Number   average  
    of   exercise   of   exercise   of   exercise   of   exercise  
    RSUs   price   RSUs   price   RSUs   price   RSUs   price  
  Balance, beginning of period 385   38.95   298   36.23   239   36.44   147   31.84  
  Granted -   -   -   -   145   43.12   153   40.36  
  Reinvested 3   38.96   2   36.23   4   38.33   3   34.78  
  Settled -   -   -   -   -   -   (1 ) 28.10  
  Forfeited -   -   -   -   -   -   (2 ) 31.09  
  Balance, end of period 388   38.95   300   36.23   388   38.95   300   36.23  

 

21

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

The following table summarizes information about RSUs outstanding and exercisable as at June 30, 2020:

  (in thousands of RSUs and in dollars)        
    RSUs outstanding
        Remaining  
    Number of   contractual life  
  Exercise prices RSUs   (in years)  
  29.92 91   0.5  
  40.36 151   1.5  
  43.12 146   2.6  
    388   1.7  

For the three and six months ended June 30, 2020, the Group recognized, as a result of RSUs, a compensation expense of $1.3 million and $2.3 million, respectively (2019 - $0.9 million and $2.0 million) with a corresponding increase to contributed surplus.

Of the RSUs outstanding at June 30, 2020, a total of 254,223 (December 31, 2019 - 155,974) are held by key management personnel.

Performance share units

On February 7, 2020, the Company granted a total of 145,218 PSUs under the Company’s equity incentive plan of which 95,358 were granted to key management personnel, at that date. The fair value of the PSUs 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 PSUs granted was $43.12 per unit.

The table below summarizes changes to the outstanding RSUs:

  (in thousands of PSUs and in dollars)     Three months       Six months  
        ended       ended  
        June 30, 2020       June 30, 2020  
        Weighted       Weighted  
    Number   average   Number   average  
    of   exercise   of   exercise  
    PSUs   price   PSUs   price  
  Balance, beginning of period 145   43.12   -   -  
  Granted -   -   145   43.12  
  Reinvested 1   43.12   1   43.12  
  Balance, end of period 146   43.12   146   43.12  

The following table summarizes information about PSUs outstanding and exercisable as at June 30, 2020:

  (in thousands of PSUs and in dollars)        
    PSUs outstanding
        Remaining  
    Number of   contractual life  
  Exercise prices PSUs   (in years)  
  43.12 146   2.6  
    146   2.6  

For the three and six months ended June 30, 2020, the Group recognized, as a result of PSUs, a compensation expense of $0.6 million and $1.1 million with a corresponding increase to contributed surplus.

Of the PSUs outstanding at June 30, 2020, a total of 96,106 are held by key management personnel.

22

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

 

18. Materials and services expenses

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

    Three months   Three months   Six months   Six months  
    ended   ended   ended   ended  
    June 30, 2020   June 30, 2019   June 30, 2020   June 30, 2019  
  Materials and services expenses                
  Independent contractors 430,116   510,291   920,857   987,257  
  Vehicle operation expenses 142,976   213,109   330,118   414,634  
    573,092   723,400   1,250,975   1,401,891  

 

19. Personnel expenses

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 CEWS provides a subsidy of 75% of employee wages to a maximum of $847 per employee per week for eligible Canadian employers. The program has been separated into six claim periods spanning a 24-week period from March 15, 2020 to August 29, 2020.

To be eligible to receive the wage subsidy, a Canadian employer needs 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 5th and 6th claim periods commencing on July 5, 2020, the eligibility criteria has not yet been established.

During the three months ended June 30, 2020, certain legal entities within the Company qualified for the CEWS resulting in a $40.4 million subsidy that is recorded and offset against personnel expenses in the consolidated statement of income.

23

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

 

20. Finance income and finance costs

Recognized in income or loss:

  Costs (income) Three months   Three months   Six months   Six months  
    ended   ended   ended   ended  
    June 30, 2020   June 30, 2019*   June 30, 2020   June 30, 2019*  
  Interest expense on long-term debt 12,025   14,609   27,474   28,652  
  Interest expense on lease liabilities 4,229   4,673   8,496   9,401  
  Interest income and accretion on promissory note (255 ) (749 ) (857 ) (1,455 )
 

Net change in fair value and accretion expense of contingent considerations

41   54   109   137  
  Net foreign exchange (gain) loss 5   973   (1,645 ) 245  
  Net change in fair value of foreign exchange derivatives -   18   -   -  
  Net change in fair value of interest rate derivatives (332 ) -   336   -  
  Other financial expenses 1,856   1,899   2,858   3,623  
  Net finance costs 17,569   21,477   36,771   40,603  
  Presented as:                
 

Finance income

(587 ) (749 ) (2,502 ) (1,455 )
 

Finance costs

18,156   22,226   39,273   42,058  

(*) Effective January 1, 2020, the Group presents mark-to-market (gain) loss on DSUs in personnel expenses. Therefore, $0.2 million and $1.5 million loss on mark-to-market on DSUs for the three and six months ended June 30, 2019 have been recast to adhere to the newly adopted presentation.

21. Income tax expense

Income tax recognized in income or loss:

    Three months   Three months   Six months   Six months  
    ended   ended   ended   ended  
    June 30, 2020   June 30, 2019   June 30, 2020   June 30, 2019  
  Current tax expense                
 

Current period

47,995   24,360   73,025   47,585  
 

Adjustment for prior years

2   -   385   -  
    47,997   24,360   73,410   47,585  
  Deferred tax expense (recovery)                
 

Origination and reversal of temporary differences

(4,795 ) 4,777   (5,874 ) 2,235  
 

Variation in tax rate

(27 ) (1,249 ) (122 ) (1,353 )
 

Adjustment for prior years

1,070   (566 ) 330   (457 )
    (3,752 ) 2,962   (5,666 ) 425  
  Income tax expense 44,245   27,322   67,744   48,010  

 

24

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

Reconciliation of effective tax rate:

    Three months   Three months   Six months   Six months  
        ended       ended       ended       ended  
    June 30, 2020   June 30, 2019   June 30, 2020   June 30, 2019  
  Income before income tax     113,900       127,511       213,159       213,302  
  Income tax using the Company’s statutory tax rate 26.5 % 30,183   26.7 % 34,046   26.5 % 56,487   26.7 % 56,952  
  Increase (decrease) resulting from:                                
 

Rate differential between jurisdictions

(3.0 %) (3,408 ) (3.0 %) (3,826 ) (3.1 %) (6,653 ) (3.2 %) (6,821 )
 

Variation in tax rate

0.0 % (27 ) (1.0 %) (1,249 ) (0.1 %) (122 ) (0.6 %) (1,353 )
 

Non deductible expenses

3.4 % 3,841   0.5 % 613   4.1 % 8,844   0.7 % 1,566  
 

Tax exempt income

(0.1 %) (72 ) (2.4 %) (3,109 ) (1.3 %) (2,845 ) (2.1 %) (4,518 )
 

Adjustment for prior years

0.9 % 1,072   (0.4 %) (566 ) 0.3 % 715   (0.2 %) (457 )
 

Multi-jurisdiction tax

0.7 % 785   1.1 % 1,413   0.6 % 1,186   1.2 % 2,641  
 

Treasury Regulations, interpretive guidance clarifying the U.S. Tax Reform Bill

10.4 % 11,871   0.0 % -   4.8 % 10,132   0.0 % -  
    38.8 % 44,245   21.5 % 27,322   31.8 % 67,744   22.5 % 48,010  

On December 22, 2017, the President of the United States signed into law the Tax Cuts and Jobs Act (“U.S. Tax Reform”). The U.S. Tax Reform reduces the U.S. federal corporate income tax rate from 35% to 21%, effective as of January 1, 2018. The U.S. Tax Reform also allows for immediate capital expensing of new investments in certain qualified depreciable assets made after September 27, 2017, which will be phased down starting in year 2023.

The U.S. Tax Reform introduces other important changes to U.S. corporate income tax laws that may significantly affect the Group in future years including the creation of a new Base Erosion Anti-abuse Tax (BEAT) that subjects certain payments from U.S. corporations to foreign related parties to additional taxes, and limitations to the deduction for net interest expense incurred by U.S. corporations. Future regulations and interpretations to be issued by U.S. authorities may also impact the Group’s estimates and assumptions used in calculating its income tax provisions. On April 7, 2020, the U.S. Treasury Department issued Treasury Regulations, interpretive guidance clarifying the U.S. Tax Reform Bill. As anticipated, a tax benefit relating to 2019 and Q1 2020 was disallowed, resulting in a tax expense of $10.1 million in 2020.

22. Financial instruments

Derivative financial instruments designated as effective cash flow hedge instruments' fair values were as follows:

    As at   As at  
    June 30, 2020   December 31, 2019  
  Current assets        
  Interest rate derivatives -   39  
  Current liabilities        
  Interest rate derivatives 2,393   843  
  Non-current liabilities        
  Interest rate derivatives 2,991   888  

During the first six months of 2020, two hedging relationships ended due to the repayment of the hedged items. As at June 30, 2020, a fair value of $0.3 million of interest rate derivative current liabilities were not designated as cash flow hedge instruments. At June 30, 2020, the Group has US$100 million interest rate swaps that hedge variable interest debt set using the 30-day Libor rate (December 31 2019 - US$325 million).

  a) Interest rate risk

The Company’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. This is achieved by entering into interest rate swaps.

25

 





TFI International Inc. NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Tabular amounts in thousands of Canadian dollars, unless otherwise noted.) PERIODS ENDED JUNE 30, 2020 AND 2019 - (UNAUDITED)

The Group’s interest rate derivatives are as follows:

    As at June 30, 2020 As at December 31, 2019
        Notional       Notional           Notional       Notional      
    Average   Contract   Average   Contract   Fair   Average   Contract   Average   Contract   Fair  
    B.A.   Amount   Libor   Amount   value   B.A.   Amount   Libor   Amount   value  
    rate   CDN$   rate   US$   CDN$   rate   CDN$   rate   US$   CDN$  
  Coverage period:                                        
 

Less than 1 year

-   -   1.87 % 125,000   (2,729 ) 0.99 % 75,000   1.90 % 293,750   (804 )
 

1 to 2 years

-   -   1.92 % 100,000   (2,393 ) -   -   1.92 % 100,000   (444 )
 

2 to 3 years

-   -   1.92 % 25,000   (598 ) -   -   1.92 % 100,000   (444 )
  Liability                 (5,720 )                 (1,692 )
  Presented as:                                        
 

Current assets

                -                   39  
 

Current liabilities

                (2,729 )                 (843 )

Non-current liabilities

                (2,991 )                 (888 )

 

23. Contingencies, letters of credit and other commitments

 

  a) Contingencies

There are pending operational and personnel related claims against the Group. The Group has accrued $2.6 million for claim settlements that are presented in long-term provisions on the consolidated statements of financial position (December 31, 2019 -$2.6 million in long-term provisions). In the opinion of management, these claims are adequately provided for and settlement should not have a significant impact on the Group’s financial position or results of operations.

  b) Letters of credit

As at June 30, 2020, the Group had $34.3 million of outstanding letters of credit (December 31, 2019 - $41.7 million).

  c) Other commitments

As at June 30, 2020, the Group had $64.0 million of purchase commitments (December 31, 2019 - $35.2 million) and $37.5 million of purchase orders for leases that the Group intends to enter into and that are expected to materialize within a year (December 31, 2019 - $12.0 million).

26