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

Exhibit 99.3

 

 

 

 

img202231317_0.jpg

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

 

 

 

For the first quarter ended

March 31, 2025

 

 

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 U.S. dollars)

 

 

 

As at

 

 

As at

 

 

 

Note

 

March 31,
2025

 

 

December 31,
2024*

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

16,433

 

 

 

-

 

Trade and other receivables

 

 

 

 

956,510

 

 

 

927,654

 

Inventoried supplies

 

 

 

 

17,187

 

 

 

17,962

 

Current taxes recoverable

 

 

 

 

14,561

 

 

 

11,996

 

Prepaid expenses

 

 

 

 

72,556

 

 

 

65,810

 

Assets held for sale

 

 

 

 

3,368

 

 

 

13,627

 

Current assets

 

 

 

 

1,080,615

 

 

 

1,037,049

 

 

 

 

 

 

 

 

 

 

Property and equipment

 

7

 

 

2,832,009

 

 

 

2,891,087

 

Right-of-use assets

 

8

 

 

516,911

 

 

 

536,748

 

Intangible assets

 

9

 

 

2,634,214

 

 

 

2,642,933

 

Investments

 

10

 

 

23,962

 

 

 

22,097

 

Other assets

 

 

 

 

21,329

 

 

 

22,188

 

Deferred tax assets

 

 

 

 

7,915

 

 

 

13,724

 

Non-current assets

 

 

 

 

6,036,340

 

 

 

6,128,777

 

Total assets

 

 

 

 

7,116,955

 

 

 

7,165,826

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Bank indebtedness

 

 

 

 

-

 

 

 

6,777

 

Trade and other payables

 

 

 

 

677,131

 

 

 

639,190

 

Current taxes payable

 

 

 

 

17,456

 

 

 

11,995

 

Provisions

 

14

 

 

97,822

 

 

 

99,540

 

Other financial liabilities

 

 

 

 

12,604

 

 

 

15,220

 

Long-term debt

 

11

 

 

90,623

 

 

 

93,453

 

Lease liabilities

 

12

 

 

149,841

 

 

 

152,449

 

Current liabilities

 

 

 

 

1,045,477

 

 

 

1,018,624

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

11

 

 

2,309,270

 

 

 

2,309,428

 

Lease liabilities

 

12

 

 

405,162

 

 

 

421,213

 

Employee benefits

 

 

 

 

67,575

 

 

 

70,456

 

Provisions

 

14

 

 

161,790

 

 

 

159,936

 

Other financial liabilities

 

 

 

 

1,488

 

 

 

4,466

 

Deferred tax liabilities

 

 

 

 

494,933

 

 

 

508,428

 

Non-current liabilities

 

 

 

 

3,440,218

 

 

 

3,473,927

 

Total liabilities

 

 

 

 

4,485,695

 

 

 

4,492,551

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Share capital

 

15

 

 

1,142,125

 

 

 

1,135,500

 

Contributed surplus

 

15, 17

 

 

21,272

 

 

 

30,971

 

Accumulated other comprehensive loss

 

 

 

 

(324,330

)

 

 

(331,903

)

Retained earnings

 

 

 

 

1,792,193

 

 

 

1,838,707

 

Total equity

 

 

 

 

2,631,260

 

 

 

2,673,275

 

 

 

 

 

 

 

 

 

 

Contingencies, letters of credit and other commitments

 

21

 

 

 

 

 

 

Subsequent events

 

22

 

 

 

 

 

 

Total liabilities and equity

 

 

 

 

7,116,955

 

 

 

7,165,826

 

* Recast for adjustments to provisional amounts of Daseke prior year’s business combination (see note 5b))

 

The notes on pages 6 to 21 are an integral part of these condensed consolidated interim financial statements.

 

img202231317_1.jpg1


 

 

TFI International Inc.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

 

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

 

 

Three months

 

 

Three months

 

 

 

 

ended

 

 

ended

 

 

 

Note

March 31, 2025

 

 

March 31, 2024

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

1,714,493

 

 

 

1,611,501

 

Fuel surcharge

 

 

 

249,894

 

 

 

259,314

 

Total revenue

 

 

 

1,964,387

 

 

 

1,870,815

 

 

 

 

 

 

 

 

 

Materials and services expenses

 

18

 

989,000

 

 

 

938,808

 

Personnel expenses

 

 

 

607,445

 

 

 

562,580

 

Other operating expenses

 

 

 

112,310

 

 

 

104,858

 

Depreciation of property and equipment

 

7

 

87,891

 

 

 

64,491

 

Depreciation of right-of-use assets

 

8

 

41,927

 

 

 

35,302

 

Amortization of intangible assets

 

9

 

21,475

 

 

 

17,216

 

Gain on sale of rolling stock and equipment

 

 

 

(3,257

)

 

 

(3,811

)

(Gain) loss on derecognition of right-of-use assets

 

 

 

(73

)

 

 

30

 

Gain, net of impairment, on sale of assets

 

 

 

 

 

 

 

held for sale

 

 

 

(6,974

)

 

 

(215

)

Total operating expenses

 

 

 

1,849,744

 

 

 

1,719,259

 

 

 

 

 

 

 

 

 

Operating income

 

 

 

114,643

 

 

 

151,556

 

 

 

 

 

 

 

 

 

Finance (income) costs

 

 

 

 

 

 

 

Finance income

 

19

 

(228

)

 

 

(5,152

)

Finance costs

 

19

 

40,537

 

 

 

32,481

 

Net finance costs

 

 

 

40,309

 

 

 

27,329

 

 

 

 

 

 

 

 

 

Income before income tax

 

 

 

74,334

 

 

 

124,227

 

Income tax expense

 

20

 

18,302

 

 

 

31,380

 

 

 

 

 

 

 

 

 

Net income

 

 

 

56,032

 

 

 

92,847

 

 

 

 

 

 

 

 

 

Earnings per share

 

       Basic earnings per share

 

16

 

0.67

 

 

 

1.10

 

       Diluted earnings per share

 

16

 

0.66

 

 

 

1.09

 

 

The notes on pages 6 to 21 are an integral part of these condensed consolidated interim financial statements.

 

img202231317_1.jpg2


 

TFI International Inc.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(UNAUDITED)

 

(In thousands of U.S. dollars)

 

Three months

 

 

Three months

 

 

 

ended

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

 

 

 

 

 

 

 

Net income

 

 

56,032

 

 

 

92,847

 

 

 

 

 

 

 

 

Other comprehensive income (loss)

 

 

 

 

 

 

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

 

 

 

 

 

Foreign currency translation differences

 

 

(838

)

 

 

603

 

Net investment hedge, net of tax

 

 

11,021

 

 

 

(36,086

)

Items directly reclassified to retained earnings:

 

 

 

 

 

 

Unrealized loss on investments in equity securities

 

 

 

 

 

     measured at fair value through OCI, net of tax

 

 

(2,610

)

 

 

(7,516

)

Other comprehensive income (loss), net of tax

 

 

7,573

 

 

 

(42,999

)

 

 

 

 

 

 

 

Total comprehensive income

 

 

63,605

 

 

 

49,848

 

 

The notes on pages 6 to 21 are an integral part of these condensed consolidated interim financial statements.

 

img202231317_1.jpg3


 

 

TFI International Inc.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

 

PERIODS ended MARCH 31, 2025 and 2024 (UNAUDITED)

 

(In thousands of U.S. dollars)

 

 

 

 

 

 

 

 

 

Accumulated

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

foreign

 

 

unrealized

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

currency

 

 

gain (loss)

 

 

 

 

 

equity

 

 

 

 

 

 

 

 

 

 

 

translation

 

 

on invest-

 

 

 

 

 

attributable

 

 

 

 

 

 

 

 

 

 

 

differences

 

 

ments in

 

 

 

 

 

to owners

 

 

 

 

 

Share

 

 

Contributed

 

 

& net invest-

 

 

equity

 

 

Retained

 

 

of the

 

 

 

Note

 

capital

 

 

surplus

 

 

ment hedge

 

 

securities

 

 

earnings

 

 

Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2024

 

 

 

 

1,135,500

 

 

 

30,971

 

 

 

(330,710

)

 

 

(1,193

)

 

 

1,838,707

 

 

 

2,673,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

56,032

 

 

 

56,032

 

Other comprehensive loss, net of tax

 

 

 

 

-

 

 

 

-

 

 

 

10,183

 

 

 

(2,610

)

 

 

-

 

 

 

7,573

 

Total comprehensive income (loss)

 

 

 

 

-

 

 

 

-

 

 

 

10,183

 

 

 

(2,610

)

 

 

56,032

 

 

 

63,605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based payment transactions, net of tax

 

17

 

 

-

 

 

 

2,789

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,789

 

Stock options exercised, net of tax

 

15, 17

 

 

2,888

 

 

 

(458

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,430

 

Dividends to owners of the Company

 

15

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(37,505

)

 

 

(37,505

)

Repurchase of own shares

 

15

 

 

(5,593

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(50,579

)

 

 

(56,172

)

Net settlement of restricted share units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and performance share units, net of tax

 

15, 17

 

 

9,330

 

 

 

(12,030

)

 

 

-

 

 

 

-

 

 

 

(14,462

)

 

 

(17,162

)

Total transactions with owners, recorded directly in equity

 

 

6,625

 

 

 

(9,699

)

 

 

-

 

 

 

-

 

 

 

(102,546

)

 

 

(105,620

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at March 31, 2025

 

 

 

 

1,142,125

 

 

 

21,272

 

 

 

(320,527

)

 

 

(3,803

)

 

 

1,792,193

 

 

 

2,631,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2023

 

 

 

 

1,107,290

 

 

 

37,684

 

 

 

(200,296

)

 

 

(243

)

 

 

1,646,975

 

 

 

2,591,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

92,847

 

 

 

92,847

 

Other comprehensive income, net of tax

 

 

 

 

-

 

 

 

-

 

 

 

(35,483

)

 

 

(7,516

)

 

 

-

 

 

 

(42,999

)

Realized loss on equity securities, net of tax

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,231

 

 

 

(8,231

)

 

 

-

 

Total comprehensive (loss) income

 

 

 

 

-

 

 

 

-

 

 

 

(35,483

)

 

 

715

 

 

 

84,616

 

 

 

49,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based payment transactions, net of tax

 

17

 

 

-

 

 

 

5,030

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,030

 

Stock options exercised, net of tax

 

15, 17

 

 

3,413

 

 

 

(712

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,701

 

Dividends to owners of the Company

 

15

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(33,823

)

 

 

(33,823

)

Net settlement of restricted share units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and performance share units, net of tax

 

15, 17

 

 

16,852

 

 

 

(15,407

)

 

 

-

 

 

 

-

 

 

 

(29,167

)

 

 

(27,722

)

Total transactions with owners, recorded directly in equity

 

 

20,265

 

 

 

(11,089

)

 

 

-

 

 

 

-

 

 

 

(62,990

)

 

 

(53,814

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at March 31, 2024

 

 

 

 

1,127,555

 

 

 

26,595

 

 

 

(235,779

)

 

 

472

 

 

 

1,668,601

 

 

 

2,587,444

 

 

The notes on pages 6 to 21 are an integral part of these condensed consolidated interim financial statements.

 

 

img202231317_1.jpg4


 

TFI International Inc.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(UNDAUDITED)

 

(In thousands of U.S. dollars)

 

 

 

Three months

 

 

Three months

 

 

 

 

 

ended

 

 

ended

 

 

Note

 

March 31, 2025

 

 

March 31, 2024

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net income

 

 

 

 

56,032

 

 

 

92,847

 

Adjustments for:

 

 

 

 

 

 

 

 

Depreciation of property and equipment

 

 

7

 

 

87,891

 

 

 

64,491

 

Depreciation of right-of-use assets

 

 

8

 

 

41,927

 

 

 

35,302

 

Amortization of intangible assets

 

 

9

 

 

21,475

 

 

 

17,216

 

Share-based payment transactions

 

 

17

 

 

3,145

 

 

 

2,788

 

Net finance costs

 

 

19

 

 

40,309

 

 

 

27,329

 

Income tax expense

 

 

20

 

 

18,302

 

 

 

31,380

 

Gain on sale of property and equipment

 

 

 

 

(3,257

)

 

 

(3,811

)

(Gain) loss on derecognition of right-of-use assets

 

 

(73

)

 

 

30

 

Gain, net of impairment, on sale of assets held for sale

 

 

 

 

(6,974

)

 

 

(215

)

Employee benefits

 

 

 

 

(3,394

)

 

 

10,649

 

Provisions, net of payments

 

 

 

 

27

 

 

 

3,095

 

Net change in non-cash operating working capital

 

 

6

 

 

2,066

 

 

 

(34,994

)

Interest paid

 

 

 

 

(39,101

)

 

 

(25,899

)

Income tax paid

 

 

 

 

(24,817

)

 

 

(19,519

)

Net cash from operating activities

 

 

 

 

193,558

 

 

 

200,689

 

 

 

 

 

 

 

 

 

 

Cash flows used in investing activities

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

7

 

 

(34,511

)

 

 

(77,539

)

Proceeds from sale of property and equipment

 

 

 

 

15,787

 

 

 

12,770

 

Proceeds from sale of assets held for sale

 

 

 

 

16,894

 

 

 

1,243

 

Purchases of intangible assets

 

 

9

 

 

(6,199

)

 

 

(462

)

Business combinations, net of cash acquired

 

 

 

 

2,247

 

 

 

(108,961

)

Purchases of investments

 

 

 

 

(4,755

)

 

 

-

 

Proceeds from sale of investments

 

 

 

 

-

 

 

 

19,068

 

Others

 

 

 

 

861

 

 

 

902

 

Net cash used in investing activities

 

 

 

 

(9,676

)

 

 

(152,979

)

 

 

 

 

 

 

 

 

 

Cash flows (used in) from financing activities

 

 

 

 

 

 

 

 

Net decrease in bank indebtedness

 

 

 

 

(6,777

)

 

 

-

 

Proceeds from long-term debt

 

 

11

 

 

-

 

 

 

500,000

 

Repayment of long-term debt

 

 

11

 

 

(48,592

)

 

 

(8,197

)

Net increase in revolving facilities

 

 

11

 

 

43,230

 

 

 

115,934

 

Repayment of lease liabilities

 

 

12

 

 

(40,870

)

 

 

(34,576

)

Decrease of other financial liabilities

 

 

 

 

(5,646

)

 

 

(2,850

)

Dividends paid

 

 

 

 

(38,190

)

 

 

(33,632

)

Repurchase of own shares

 

 

15

 

 

(56,172

)

 

 

-

 

Proceeds from exercise of stock options

 

 

15

 

 

2,430

 

 

 

2,701

 

Share repurchase for settlement of restricted share

 

 

 

 

 

 

 

 

units and performance share units

 

 

 

 

(16,774

)

 

 

(27,722

)

Net cash (used in) from financing activities

 

 

 

 

(167,361

)

 

 

511,658

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

 

 

16,521

 

 

 

559,368

 

Cash and cash equivalents, beginning of period

 

 

 

 

-

 

 

 

335,556

 

Effect of movements in exchange rates on

 

 

 

 

 

 

 

 

cash and cash equivalents

 

 

 

 

(88

)

 

 

7,448

 

Cash and cash equivalents, end of period

 

 

 

 

16,433

 

 

 

902,372

 

The notes on pages 6 to 21 are an integral part of these condensed consolidated interim financial statements.

 

img202231317_1.jpg5


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (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 months ended March 31, 2025 and 2024 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 April 23, 2025.

b)
Basis of measurement

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

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

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

c)
Seasonality of interim operations

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

d)
Functional and presentation currency

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

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

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

d)
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, defined benefit obligation and the self-insurance and other provisions and contingencies. These estimates and assumptions are based on management’s best estimates and judgments.

 

img202231317_1.jpg6


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (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 2024 annual consolidated financial statements.

3.
Material accounting policies

The accounting policies described in the Group’s 2024 annual consolidated financial statements have been applied consistently to all periods presented in these condensed consolidated interim financial statements, unless otherwise indicated in note 3. The accounting policies have been applied consistently by Group entities.

New standards and interpretations not yet adopted

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

Presentation and Disclosure in Financial Statements – IFRS 18

On April 9, 2024, the IASB issued IFRS 18 Presentation and Disclosure in Financial Statements to improve reporting of financial performance. IFRS 18 replaces IAS 1 Presentation of Financial Statements. It carries forward many requirements from IAS 1 unchanged. IFRS 18 applies for annual reporting periods beginning on or after January 1, 2027. Earlier application is permitted.

The new Accounting Standard introduces significant changes to the structure of a company’s income statement, more discipline and transparency in presentation of management's own performance measures (commonly referred to as 'non-GAAP measures,') and less aggregation of items into large, single numbers. The main impacts of the new Accounting Standard include:

introducing a newly defined ‘operating profit’ subtotal and a requirement for all income and expenses to be allocated between three new distinct categories based on a company’s main business activities (i.e. operating, investing and financing);
requiring disclosure about management performance measures (MPMs); and
adding new principles for aggregation and disaggregation of information

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

 

img202231317_1.jpg7


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

4.
Segment reporting

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

In the second quarter of fiscal 2024, it was determined that Package and Courier operating segment should be aggregated with the Canadian Less-Than-Truckload and U.S. Less-Than-Truckload operating segments, forming the Less-Than-Truckload reportable segment. Comparative information has been recast to be consistent with current reportable segments.

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

 

 

 

Less-Than-Truckload (a):

Pickup, consolidation, transport and delivery of smaller loads.

Truckload (b):

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

Logistics:

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

 

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

 

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

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” in the consolidated statements of income. Segment operating income or loss is used to measure performance as management believes that such information is the most relevant in evaluating the results of certain segments relative to other entities that operate within these industries.

 

img202231317_1.jpg8


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

 

 

 

Less-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Than-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Truckload(2)

 

 

Truckload

 

 

Logistics

 

 

Corporate

 

 

Eliminations(2)

 

 

Total

 

Three months ended March 31, 2025

 

Revenue(1)

 

 

678,950

 

 

 

662,855

 

 

 

384,948

 

 

 

-

 

 

 

(12,260

)

 

 

1,714,493

 

Fuel surcharge(1)

 

 

136,794

 

 

 

94,913

 

 

 

20,737

 

 

 

-

 

 

 

(2,550

)

 

 

249,894

 

Total revenue(1)

 

 

815,744

 

 

 

757,768

 

 

 

405,685

 

 

 

-

 

 

 

(14,810

)

 

 

1,964,387

 

Operating income (loss)

 

 

47,123

 

 

 

48,778

 

 

 

31,233

 

 

 

(12,491

)

 

 

-

 

 

 

114,643

 

 Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Materials and services expenses

 

 

338,759

 

 

 

404,848

 

 

 

272,314

 

 

 

(12,111

)

 

 

(14,810

)

 

 

989,000

 

 Personnel expenses

 

 

323,540

 

 

 

202,203

 

 

 

61,355

 

 

 

20,347

 

 

 

-

 

 

 

607,445

 

 Other operating expenses

 

 

55,555

 

 

 

28,056

 

 

 

24,968

 

 

 

3,731

 

 

 

-

 

 

 

112,310

 

 Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 amortization

 

 

50,596

 

 

 

84,371

 

 

 

15,802

 

 

 

524

 

 

 

-

 

 

 

151,293

 

 Gain (loss), net of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 impairment on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 assets held for sale

 

 

(47

)

 

 

7,021

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,974

 

 Intangible assets

 

 

401,152

 

 

 

1,502,828

 

 

 

727,812

 

 

 

2,422

 

 

 

-

 

 

 

2,634,214

 

 Total assets

 

 

2,588,436

 

 

 

3,365,271

 

 

 

1,084,020

 

 

 

79,228

 

 

 

-

 

 

 

7,116,955

 

 Total liabilities

 

 

781,602

 

 

 

821,229

 

 

 

334,249

 

 

 

2,548,733

 

 

 

(118

)

 

 

4,485,695

 

 Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 and equipment

 

 

11,121

 

 

 

22,840

 

 

 

68

 

 

 

-

 

 

 

-

 

 

 

34,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2024(2)

 

Revenue(1)

 

 

783,520

 

 

 

397,732

 

 

 

441,905

 

 

 

-

 

 

 

(11,656

)

 

 

1,611,501

 

Fuel surcharge(1)

 

 

163,245

 

 

 

71,863

 

 

 

26,704

 

 

 

-

 

 

 

(2,498

)

 

 

259,314

 

Total revenue(1)

 

 

946,765

 

 

 

469,595

 

 

 

468,609

 

 

 

-

 

 

 

(14,154

)

 

 

1,870,815

 

Operating income (loss)

 

 

85,030

 

 

 

41,464

 

 

 

40,182

 

 

 

(15,120

)

 

 

-

 

 

 

151,556

 

 Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Materials and services expenses

 

 

402,691

 

 

 

238,367

 

 

 

316,672

 

 

 

(4,768

)

 

 

(14,154

)

 

 

938,808

 

 Personnel expenses

 

 

347,260

 

 

 

128,692

 

 

 

71,176

 

 

 

15,452

 

 

 

-

 

 

 

562,580

 

 Other operating expenses

 

 

60,189

 

 

 

15,064

 

 

 

25,361

 

 

 

4,244

 

 

 

-

 

 

 

104,858

 

 Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 amortization

 

 

52,604

 

 

 

48,946

 

 

 

15,267

 

 

 

192

 

 

 

-

 

 

 

117,009

 

 Gain, net of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 impairment on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 assets held for sale

 

 

213

 

 

 

(34

)

 

 

36

 

 

 

-

 

 

 

-

 

 

 

215

 

 Intangible assets

 

 

428,823

 

 

 

882,191

 

 

 

764,566

 

 

 

64

 

 

 

-

 

 

 

2,075,644

 

 Total assets

 

 

2,779,647

 

 

 

2,029,418

 

 

 

1,115,933

 

 

 

975,874

 

 

 

-

 

 

 

6,900,872

 

 Total liabilities

 

 

863,045

 

 

 

472,866

 

 

 

321,933

 

 

 

2,655,709

 

 

 

(125

)

 

 

4,313,428

 

 Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 and equipment

 

 

54,886

 

 

 

21,772

 

 

 

728

 

 

 

153

 

 

 

-

 

 

 

77,539

 

(1) Includes intersegment revenue and intersegment fuel surcharge, which are eliminated in the consolidated results and are not disclosed by reportable segment due to the non-material amounts.

(2) Recast for changes in aggregation. Specifically, “Package and Courier” was presented separately in previous years is now aggregated within “Less-Than-Truckload”. The remaining amounts remain the same, except for resultant changes to the Eliminations.

 

 

img202231317_1.jpg9


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

Geographical information

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

 

 

 

Less-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Than-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Truckload(1)

 

 

Truckload

 

 

Logistics

 

 

Eliminations(1)

 

 

Total

 

Three months ended March 31, 2025

 

Canada

 

 

264,780

 

 

 

283,218

 

 

 

60,240

 

 

 

(7,995

)

 

 

600,243

 

United States

 

 

550,964

 

 

 

474,550

 

 

 

345,445

 

 

 

(6,815

)

 

 

1,364,144

 

Total

 

 

815,744

 

 

 

757,768

 

 

 

405,685

 

 

 

(14,810

)

 

 

1,964,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2024(1)

 

Canada

 

 

277,189

 

 

 

274,500

 

 

 

62,295

 

 

 

(8,176

)

 

 

605,808

 

United States

 

 

669,576

 

 

 

195,095

 

 

 

406,314

 

 

 

(5,978

)

 

 

1,265,007

 

Total

 

 

946,765

 

 

 

469,595

 

 

 

468,609

 

 

 

(14,154

)

 

 

1,870,815

 

(1) Recast for changes in aggregation. Specifically, “Package and Courier” was presented separately in previous years is now aggregated within “Less-Than-Truckload”. The remaining amounts remain the same, except for resultant changes to the Eliminations.

 

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

 

 

 

As at

 

 

As at

 

 

 

March 31, 2025

 

 

December 31, 2024*

 

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

 

 

 

 

 

 

Canada

 

 

2,195,750

 

 

 

2,213,562

 

United States

 

 

3,787,384

 

 

 

3,857,206

 

 

 

 

5,983,134

 

 

 

6,070,768

 

* Recast for adjustments to provisional amounts of Daseke prior year’s business combination (see note 5b))

 

5.
Business combinations
a)
Business combinations

The Group acquired no businesses during 2025.

b)
Adjustment to the provisional amounts of the prior year's for Daseke business combination

The 2024 annual consolidated financial statements included details of the Group’s business combinations and set out provisional fair values relating to the consideration and net assets of Daseke. This acquisition was accounted for under the provisions of IFRS 3.

 

img202231317_1.jpg10


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

As required by IFRS 3, the provisional fair values have been reassessed in the first quarter in light of information which existed at the acquisition date and was obtained during the measurement period following the acquisition. Consequently, the fair value of certain assets acquired, and liabilities assumed of Daseke have been adjusted retrospective to the date of acquisition as follows:

 

 

Dec. 31 2024

 

 

Q1-2025

 

 

 

 

 

 

Provisional

 

 

Measurement

 

 

Reassessed

 

 

 

fair value

 

 

period adjustments

 

 

fair value

 

Cash and cash equivalents

 

 

46,242

 

 

 

-

 

 

 

46,242

 

Trade and other receivables

 

 

173,389

 

 

 

-

 

 

 

173,389

 

Inventoried supplies and prepaid expenses

 

 

20,997

 

 

 

-

 

 

 

20,997

 

Property and equipment

 

 

523,892

 

 

 

-

 

 

 

523,892

 

Right-of-use assets

 

 

107,676

 

 

 

-

 

 

 

107,676

 

Intangible assets

 

 

202,290

 

 

 

-

 

 

 

202,290

 

Other assets

 

 

3,093

 

 

 

-

 

 

 

3,093

 

Trade and other payables

 

 

(102,133

)

 

 

-

 

 

 

(102,133

)

Income tax receivable

 

 

8,669

 

 

 

(3,006

)

 

 

5,663

 

Employee benefits

 

 

(194

)

 

 

-

 

 

 

(194

)

Provisions

 

 

(57,923

)

 

 

(29,793

)

 

 

(87,716

)

Other non-current liabilities

 

 

(213

)

 

 

-

 

 

 

(213

)

Long-term debt

 

 

(314,670

)

 

 

-

 

 

 

(314,670

)

Lease liabilities

 

 

(107,676

)

 

 

-

 

 

 

(107,676

)

Deferred tax liabilities

 

 

(125,796

)

 

 

12,817

 

 

 

(112,979

)

Total identifiable net assets

 

 

377,643

 

 

 

(19,982

)

 

 

357,661

 

Total consideration transferred

 

 

816,958

 

 

 

-

 

 

 

816,958

 

Goodwill

 

 

439,315

 

 

 

19,982

 

 

 

459,297

 

Cash

 

 

816,958

 

 

 

-

 

 

 

816,958

 

Contingent consideration

 

 

-

 

 

 

-

 

 

 

-

 

Total consideration transferred

 

 

816,958

 

 

 

-

 

 

 

816,958

 

 

c)
Contingent consideration

The contingent consideration balance at March 31, 2025 is $3.6 million (December 31, 2024 - $7.8 million) and is presented in other financial liabilities on the consolidated statements of financial position.

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

The 2024 annual consolidated financial statements included details of the Group’s business combinations and set out provisional fair values relating to the consideration paid and net assets acquired of various non-material acquisitions. These acquisitions were accounted for under the provisions of IFRS 3.

As required by IFRS 3, the provisional fair values have been reassessed in light of information which existed at the acquisition date and was obtained during the measurement period following the acquisitions. Consequently, the fair value of certain assets acquired, and liabilities assumed of the non-material acquisitions in fiscal 2024 have been adjusted and finalized in 2025. No material adjustments were required to the provisional fair values for these prior year's business combinations.

6.
Additional cash flow information

 

Net change in non-cash operating working capital

 

 

 

Three months

 

 

Three months

 

 

 

ended

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

Trade and other receivables

 

 

(29,644

)

 

 

(20,229

)

Inventoried supplies

 

 

817

 

 

 

747

 

Prepaid expenses

 

 

(7,563

)

 

 

(4,723

)

Trade and other payables

 

 

38,456

 

 

 

(10,789

)

 

 

 

2,066

 

 

 

(34,994

)

 

 

img202231317_1.jpg11


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

7.
Property and equipment

 

 

 

 

 

Land and

 

 

Rolling

 

 

 

 

 

 

 

 

Note

 

buildings

 

 

stock

 

 

Equipment

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

 

 

 

 

1,492,078

 

 

 

2,243,864

 

 

 

196,508

 

 

 

3,932,450

 

Additions through business combinations

 

 

 

 

-

 

 

 

1,168

 

 

 

-

 

 

 

1,168

 

Other additions

 

 

 

 

6,809

 

 

 

23,520

 

 

 

3,700

 

 

 

34,029

 

Disposals

 

 

 

 

(863

)

 

 

(37,688

)

 

 

(1,891

)

 

 

(40,442

)

Reclassification from assets held for sale

 

 

 

 

-

 

 

 

3,509

 

 

 

-

 

 

 

3,509

 

Effect of movements in exchange rates

 

 

 

 

3,218

 

 

 

5,556

 

 

 

1,083

 

 

 

9,857

 

Balance at March 31, 2025

 

 

 

 

1,501,242

 

 

 

2,239,929

 

 

 

199,400

 

 

 

3,940,571

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

 

 

 

 

116,762

 

 

 

807,089

 

 

 

117,512

 

 

 

1,041,363

 

Depreciation

 

 

 

 

6,423

 

 

 

77,212

 

 

 

4,256

 

 

 

87,891

 

Disposals

 

 

 

 

(863

)

 

 

(25,263

)

 

 

(1,786

)

 

 

(27,912

)

Reclassification from assets held for sale

 

 

 

 

-

 

 

 

3,167

 

 

 

-

 

 

 

3,167

 

Effect of movements in exchange rates

 

 

 

 

468

 

 

 

2,826

 

 

 

759

 

 

 

4,053

 

Balance at March 31, 2025

 

 

 

 

122,790

 

 

 

865,031

 

 

 

120,741

 

 

 

1,108,562

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2024

 

 

 

 

1,375,316

 

 

 

1,436,775

 

 

 

78,996

 

 

 

2,891,087

 

At March 31, 2025

 

 

 

 

1,378,452

 

 

 

1,374,898

 

 

 

78,659

 

 

 

2,832,009

 

 

As at March 31, 2025, there are no amounts included in trade and other payables for the purchases of property and equipment (December 31, 2024 – $0.5 million).

8.
Right-of-use assets

 

 

 

 

 

Land and

 

 

Rolling

 

 

 

 

 

 

 

 

Note

 

buildings

 

 

stock

 

 

Equipment

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

 

 

 

 

700,985

 

 

 

331,892

 

 

 

5,469

 

 

 

1,038,346

 

Other additions

 

 

 

 

6,343

 

 

 

19,156

 

 

 

426

 

 

 

25,925

 

Derecognition*

 

 

 

 

(9,349

)

 

 

(16,114

)

 

 

(2,262

)

 

 

(27,725

)

Effect of movements in exchange rates

 

 

 

 

2,980

 

 

 

1,627

 

 

 

8

 

 

 

4,615

 

Balance at March 31, 2025

 

 

 

 

700,959

 

 

 

336,561

 

 

 

3,641

 

 

 

1,041,161

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

 

 

 

 

361,161

 

 

 

137,667

 

 

 

2,770

 

 

 

501,598

 

Depreciation

 

 

 

 

21,774

 

 

 

20,002

 

 

 

151

 

 

 

41,927

 

Derecognition*

 

 

 

 

(8,614

)

 

 

(12,073

)

 

 

(1,003

)

 

 

(21,690

)

Effect of movements in exchange rates

 

 

 

 

1,773

 

 

 

635

 

 

 

7

 

 

 

2,415

 

Balance at March 31, 2025

 

 

 

 

376,094

 

 

 

146,231

 

 

 

1,925

 

 

 

524,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2024

 

 

 

 

339,824

 

 

 

194,225

 

 

 

2,699

 

 

 

536,748

 

At March 31, 2025

 

 

 

 

324,865

 

 

 

190,330

 

 

 

1,716

 

 

 

516,911

 

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

 

 

img202231317_1.jpg12


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

9.
Intangible assets

 

 

 

 

 

 

 

Other intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer

 

 

Trademarks

 

 

compete

 

 

Information

 

 

 

 

Note

Goodwill

 

 

relationships

 

 

and other

 

 

agreements

 

 

technology

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024*

 

 

 

2,016,791

 

 

 

885,556

 

 

 

152,386

 

 

 

24,255

 

 

 

41,539

 

 

 

3,120,527

 

Additions through business combinations

 

 

 

(738

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(738

)

Other additions

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,173

 

 

 

4,026

 

 

 

6,199

 

Extinguishments

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(6,890

)

 

 

(6,890

)

Effect of movements in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

exchange rates

 

 

 

6,397

 

 

 

2,047

 

 

 

187

 

 

 

107

 

 

 

107

 

 

 

8,845

 

Balance at March 31, 2025

 

 

 

2,022,450

 

 

 

887,603

 

 

 

152,573

 

 

 

26,535

 

 

 

38,782

 

 

 

3,127,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization and impairment losses

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

 

 

 

75,201

 

 

 

336,134

 

 

 

28,164

 

 

 

13,648

 

 

 

24,447

 

 

 

477,594

 

Amortization

 

 

 

-

 

 

 

15,631

 

 

 

2,376

 

 

 

993

 

 

 

2,475

 

 

 

21,475

 

Extinguishments

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(6,890

)

 

 

(6,890

)

Effect of movements in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

exchange rates

 

 

 

287

 

 

 

1,028

 

 

 

70

 

 

 

52

 

 

 

113

 

 

 

1,550

 

Balance at March 31, 2025

 

 

 

75,488

 

 

 

352,793

 

 

 

30,610

 

 

 

14,693

 

 

 

20,145

 

 

 

493,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2024*

 

 

 

1,941,590

 

 

 

549,422

 

 

 

124,222

 

 

 

10,607

 

 

 

17,092

 

 

 

2,642,933

 

At March 31, 2025

 

 

 

1,946,962

 

 

 

534,810

 

 

 

121,963

 

 

 

11,842

 

 

 

18,637

 

 

 

2,634,214

 

* Recast for adjustments to provisional amounts of Daseke prior year’s business combination (see note 5b))

10.
Investments

 

 

 

As at

 

 

As at

 

 

 

March 31, 2025

 

 

December 31, 2024

 

Level 1 investments

 

 

6,443

 

 

 

4,669

 

Level 2 investments

 

 

4,276

 

 

 

4,276

 

Level 3 investments

 

 

13,243

 

 

 

13,152

 

 

 

 

23,962

 

 

 

22,097

 

The Group elected to designate all of its investments at fair value through OCI.

During the three months ended March 31, 2024, the Group sold Level 1 investments for proceeds of $19.1 million resulting in a realized loss, net of tax, of $7.2 million on equity securities transferred from OCI to retained earnings.

 

11.
Long-term debt

 

 

 

As at

 

 

As at

 

 

 

March 31, 2025

 

 

December 31, 2024

 

Non-current liabilities

 

 

 

 

 

 

Unsecured revolving facilities

 

 

320,341

 

 

 

275,054

 

Unsecured term loan

 

 

174,682

 

 

 

199,609

 

Unsecured senior notes

 

 

1,652,802

 

 

 

1,652,742

 

Conditional sales contracts

 

 

157,567

 

 

 

178,052

 

Other long-term debt

 

 

3,878

 

 

 

3,971

 

 

 

 

2,309,270

 

 

 

2,309,428

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Current portion of conditional sales contracts

 

 

90,255

 

 

 

93,087

 

Current portion of other long-term debt

 

 

368

 

 

 

366

 

 

 

 

90,623

 

 

 

93,453

 

 

 

img202231317_1.jpg13


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

 

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

 

 

 

 

 

Three months ended

 

 

Three months ended

 

 

Note

 

March 31, 2025

 

 

March 31, 2024

 

Balance at beginning of period

 

 

 

 

2,402,881

 

 

 

1,884,182

 

Proceeds from long-term debt

 

 

 

 

-

 

 

 

500,000

 

Repayment of long-term debt

 

 

 

 

(48,592

)

 

 

(8,197

)

Net increase in revolving facilities

 

 

 

 

43,230

 

 

 

115,934

 

Amortization of deferred financing fees

 

 

 

 

402

 

 

 

360

 

Effect of movements in exchange rates

 

 

 

 

13,334

 

 

 

(41,004

)

Effect of movements in exchange rates - debt

 

 

 

 

 

 

 

 

designated as net investment hedge

 

 

 

 

(11,362

)

 

 

36,086

 

Balance at end of period

 

 

 

 

2,399,893

 

 

 

2,487,361

 

 

On March 22, 2024, the Group amended its revolving credit facility, including the addition of a $500.0 million term loan and an extension. Under the new amendment, the revolving credit facility was extended to March 22, 2027. The new agreement also provides the Company with a non-revolving term loan for $500.0 million maturing in 1 to 3 years, $100.0 million each in year one and year two and $300.0 million in year three. Based on certain ratios, the interest rate on the term loan is the sum of SOFR, plus an applicable margin, which can vary between 128 basis points and 190 basis points. The applicable margin on the credit facility was 1.65% at December 31, 2024. Deferred financing fees of $1.3 million were recognized on the increase. The amendment also included the adoption of the Canadian Interest Rate Benchmark Reform, resulting in the replacement of the banker’s acceptance rate in Canada with the Canadian Overnight Repo Rate Average (CORRA), a measure of the cost of overnight general collateral funding in Canadian Dollars using Government of Canada treasury bills and bonds as collateral for repurchase transactions. The change did not have a material impact on the Group’s financial statements.

The Group’s revolving facilities have a total size of $918.0 million (December 31, 2024 - $904.9 million) and an additional 176.2 million of credit availability (CAD $245 million and USD $5 million) (December 31, 2024 - $175.0 million). The additional credit is available under certain conditions under the Group’s syndicated revolving credit agreement.

The debt issuances described above are subject to certain covenants regarding the maintenance of financial ratios. These are the same covenants as previously required by the Company’s syndicated revolving credit agreement as described in note 25(f) of the 2024 annual audited consolidated financial statements.

 

 

12.
Lease liabilities

 

 

 

As at

 

 

As at

 

 

 

March 31, 2025

 

 

December 31, 2024

 

Current portion of lease liabilities

 

 

149,841

 

 

 

152,449

 

Long-term portion of lease liabilities

 

 

405,162

 

 

 

421,213

 

 

 

 

555,003

 

 

 

573,662

 

 

The table below summarizes changes to the lease liabilities:

 

 

 

 

Three months ended

 

 

Three months ended

 

 

 

Note

 

March 31, 2025

 

 

March 31, 2024

 

Balance at beginning of period

 

 

 

 

573,662

 

 

 

460,158

 

Business combinations

 

 

 

 

-

 

 

 

9,161

 

Additions

 

 

 

 

25,925

 

 

 

31,374

 

Derecognition*

 

 

 

 

(6,108

)

 

 

(1,411

)

Repayment

 

 

 

 

(40,870

)

 

 

(34,576

)

Effect of movements in exchange rates

 

 

 

 

2,394

 

 

 

(7,562

)

Balance at end of period

 

 

 

 

555,003

 

 

 

457,144

 

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

 

img202231317_1.jpg14


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

Extension options

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

The lease liabilities include future lease payments of $7.4 million (December 31, 2024 – $7.3 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 $462.0 million (December 31, 2024 - $441.2 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

 

 

 

March 31, 2025

 

Less than 1 year

 

 

172,923

 

Between 1 and 5 years

 

 

345,923

 

More than 5 years

 

 

114,885

 

 

 

 

633,731

 

 

13.
Employee benefits

The Group has various benefit plans, mainly TForce Freight pension plans and TFI International pension plans, under which participants are entitled to benefits once participation requirements are satisfied. Additional information relating to the retirement benefit plans is provided in Note 15 - Employee benefits of the Group’s 2024 annual consolidated financial statements. Net periodic benefit cost and pension contributions are as follows for the TForce Freight pension plans:

 

 

Three months

 

 

Three months

 

 

 

ended

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

Current service cost

 

 

12,765

 

 

 

15,537

 

Net interest cost

 

 

244

 

 

 

394

 

Net periodic cost

 

 

13,009

 

 

 

15,931

 

 

 

 

 

 

 

 

Pension contributions

 

 

13,790

 

 

 

5,000

 

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

14.
Provisions

 

 

 

 

 

Self-insurance

 

 

Other

 

 

Total

 

As at March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

Current provisions

 

 

 

 

82,752

 

 

 

15,070

 

 

 

97,822

 

Non-current provisions

 

 

 

 

144,997

 

 

 

16,793

 

 

 

161,790

 

 

 

 

 

 

227,749

 

 

 

31,863

 

 

 

259,612

 

 

 

 

 

 

 

 

 

 

 

 

 

As at December 31, 2024*

 

 

 

 

 

 

 

 

 

 

 

Current provisions

 

 

 

 

83,862

 

 

 

15,678

 

 

 

99,540

 

Non-current provisions

 

 

 

 

142,277

 

 

 

17,659

 

 

 

159,936

 

 

 

 

 

 

226,139

 

 

 

33,337

 

 

 

259,476

 

* Recast for adjustments to provisional amounts of Daseke prior year’s business combination (see note 5b))

Self-insurance provisions represent the uninsured portion of outstanding claims at period-end. The current portion reflects the amount expected to be paid in the following year. Other provisions include mainly litigation provisions of $16.7 million (December 31, 2024 - $17.7 million) and environmental remediation liabilities of $3.6 million (December 31, 2024 - $3.5 million). Litigation provisions contain various

 

img202231317_1.jpg15


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

pending claims for which management used judgement and assumptions about future events. The outcomes will depend on future claim developments.

15.
Share capital and other components of equity

 

The following table summarizes the number of common shares issued:

(in number of shares)

 

 

 

 

Three months

 

 

Three months

 

 

 

 

 

 

ended

 

 

ended

 

 

 

Note

 

 

March 31, 2025

 

 

March 31, 2024

 

Balance, beginning of period

 

 

 

 

 

84,408,437

 

 

 

84,441,733

 

Repurchase and cancellation of own shares

 

 

 

 

 

(524,795

)

 

 

-

 

Stock options exercised

 

 

17

 

 

 

88,115

 

 

 

113,477

 

Balance, end of period

 

 

 

 

 

83,971,757

 

 

 

84,555,210

 

 

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

 

 

Three months

 

 

Three months

 

 

 

ended

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

Balance, beginning of period

 

 

1,135,500

 

 

 

1,107,290

 

Repurchase and cancellation of own shares

 

 

(5,593

)

 

 

-

 

Cash consideration of stock options exercised

 

 

2,430

 

 

 

2,701

 

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

 

 

458

 

 

 

712

 

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

 

 

9,330

 

 

 

16,852

 

Balance, end of period

 

 

1,142,125

 

 

 

1,127,555

 

 

Pursuant to the normal course issuer bid (“NCIB”) which began on November 2, 2024 and ends on November 1, 2025, the Company is authorized to repurchase for cancellation up to a maximum of 7,918,102 of its common shares under certain conditions. As at March 31, 2025, and since the inception of this NCIB, the Company has repurchased and cancelled 820,000 shares.

During three months ended March 31, 2025, the Company repurchased 524,795 common shares at a weighted average price of $107.04 per share for a total purchase price of $56.2 million relating to the current and prior NCIB. During three months ended March 31, 2024, the Company repurchased no common shares. The excess of the purchase price paid over the carrying value of the shares repurchased in the amount of $50.6 million (2024– nil) 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

 

 

 

ended

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

Net income

 

 

56,032

 

 

 

92,847

 

Issued common shares, beginning of period

 

 

84,408,437

 

 

 

84,441,733

 

Effect of stock options exercised

 

 

28,235

 

 

 

33,444

 

Effect of repurchase of own shares

 

 

(256,957

)

 

 

-

 

Weighted average number of common shares

 

 

84,179,715

 

 

 

84,475,177

 

 

 

 

 

 

 

 

Earnings per share – basic (in dollars)

 

 

0.67

 

 

 

1.10

 

 

 

img202231317_1.jpg16


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

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

 

 

 

ended

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

Net income

 

 

56,032

 

 

 

92,847

 

Weighted average number of common shares

 

 

84,179,715

 

 

 

84,475,177

 

Dilutive effect:

 

 

 

 

 

 

Stock options, restricted share units

 

 

 

 

 

 

and performance share units

 

 

344,303

 

 

 

872,866

 

Weighted average number of diluted common shares

 

 

84,524,018

 

 

 

85,348,043

 

 

 

 

 

 

 

 

Earnings per share - diluted (in dollars)

 

 

0.66

 

 

 

1.09

 

 

As at March 31, 2025, 122,238 stock options were excluded from the calculation of diluted earnings per share (March 31, 2024 – nil) as they were deemed to be anti-dilutive.

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

17.
Share-based payment arrangements

Stock option plan (equity-settled)

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

(in thousands of options

 

Three months

 

 

Three months

 

and in dollars)

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

 

of

 

 

exercise

 

 

of

 

 

exercise

 

 

 

options

 

 

price

 

 

options

 

 

price

 

Balance, beginning of period

 

 

278

 

 

 

31.44

 

 

 

790

 

 

 

29.17

 

Exercised

 

 

(88

)

 

 

30.19

 

 

 

(114

)

 

 

25.18

 

Balance, end of period

 

 

190

 

 

 

32.03

 

 

 

676

 

 

 

29.83

 

Options exercisable, end of period

 

190

 

 

 

32.03

 

 

 

676

 

 

 

29.83

 

The following table summarizes information about stock options outstanding and exercisable at March 31, 2025:

 

(in thousands of options and in dollars)

 

Options outstanding and exercisable

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

average

 

 

 

 

 

Number

 

 

remaining

 

 

 

 

 

of

 

 

contractual life

 

Exercise prices

 

options

 

 

(in years)

 

 

30.71

 

 

 

 

164

 

 

 

0.9

 

 

40.41

 

 

 

 

26

 

 

 

2.3

 

 

 

 

 

 

190

 

 

 

1.1

 

 

Of the options outstanding at March 31, 2025, a total of 172,771 (2024 – 252,736) are held by key management personnel.

 

img202231317_1.jpg17


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

The weighted average share price at the date of exercise for stock options exercised in three months ended March 31, 2025 was $90.85 (March 31, 2024 – $151.23).

No stock options were granted during 2025 and 2024 under the Company’s stock option plan.

Restricted share unit and performance share unit plans (equity-settled)

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

Restricted share units

On February 18, 2025, the Company granted a total of 61,829 RSUs under the Company’s equity incentive plan of which 38,566 were granted to key management personnel. The fair value of the RSUs is determined to be the share price fair value at the date of the grant and is recognized as a share-based compensation expense, through contributed surplus, over the vesting period. The fair value of the RSUs granted was $129.66 per unit.

On February 8, 2024, the Company granted a total of 45,850 RSUs under the Company’s equity incentive plan of which 30,842 were granted to key management personnel. The fair value of the RSUs is determined to be the share price fair value at the date of the grant and is recognized as a share-based compensation expense, through contributed surplus, over the vesting period. The fair value of the RSUs granted was $135.00 per unit.

The table below summarizes changes to the outstanding RSUs:

 

(in thousands of RSUs

Three months

 

 

Three months

 

and in dollars)

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

 

RSUs

 

 

fair value

 

 

RSUs

 

 

fair value

 

Balance, beginning of period

 

 

158

 

 

 

115.34

 

 

 

192

 

 

 

93.62

 

Granted

 

 

62

 

 

 

129.66

 

 

 

46

 

 

 

135.00

 

Reinvested

 

 

-

 

 

 

-

 

 

 

1

 

 

 

93.54

 

Settled

 

 

(58

)

 

 

99.84

 

 

 

(71

)

 

 

70.71

 

Forfeited

 

 

(1

)

 

 

121.19

 

 

 

(3

)

 

 

112.69

 

Balance, end of period

 

 

161

 

 

 

126.40

 

 

 

165

 

 

 

114.67

 

 

The following table summarizes information about RSUs outstanding as at March 31, 2025:

 

(in thousands of RSUs and in dollars)

 

RSUs outstanding

 

 

 

 

 

 

 

 

Remaining

 

 

 

 

 

Number of

 

 

contractual life

 

Grant date fair value

 

RSUs

 

 

(in years)

 

 

157.51

 

 

 

 

1

 

 

 

0.8

 

 

115.51

 

 

 

 

53

 

 

 

0.9

 

 

157.51

 

 

 

 

1

 

 

 

0.9

 

 

135.00

 

 

 

 

44

 

 

 

1.9

 

 

129.66

 

 

 

 

62

 

 

 

2.9

 

 

 

 

 

 

161

 

 

 

1.9

 

 

The weighted average share price at the date of settlement of the other RSUs vested in three months ended March 31, 2025 was $131.74 (March 31, 2024 – $133.74). The excess of the purchase price paid to repurchase shares on the market over the carrying value of awarded RSUs, in the amount of $5.8 million (March 31, 2024 – $9.4 million), was charged to retained earnings as share repurchase premium.

 

img202231317_1.jpg18


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

In three months ended March 31, 2025, the Group recognized, as a result of RSUs, a compensation expense of $1.5 million (March 31, 2024 - $1.6 million) with a corresponding increase to contributed surplus.

Of the RSUs outstanding at March 31, 2025, a total of 103,779 (December 31, 2024 – 103,872) are held by key management personnel.

Performance share units

On February 18, 2025, the Company granted a total of 58,143 PSUs under the Company’s equity incentive plan of which 34,880 were granted to key management personnel. The fair value of the PSUs is determined using a Monte Carlo simulation model for the TSR portion and using management’s estimates for the absolute earnings before interest and income tax portion. The estimates related to the absolute earnings before interest and income tax portion are revised during the vesting period and the cumulative amount recognized at each reporting date is based on the number of equity instruments for which service and non-market performance conditions are expected to be satisfied. The share-based compensation expense is recognized, through contributed surplus, over the vesting period. The fair value of the PSUs granted was $135.51 per unit as at grant date and $135.51 per unit as at March 31, 2025.

On February 8, 2024, the Company granted a total of 45,850 PSUs under the Company’s equity incentive plan of which 30,842 were granted to key management personnel. The fair value of the PSUs is determined using a Monte Carlo simulation model for the TSR portion and using management’s estimates for the absolute earnings before interest and income tax portion. The estimates related to the absolute earnings before interest and income tax portion are revised during the vesting period and the cumulative amount recognized at each reporting date is based on the number of equity instruments for which service and non-market performance conditions are expected to be satisfied. The share-based compensation expense is recognized, through contributed surplus, over the vesting period. The fair value of the PSUs granted was $156.17 per unit as at grant date and $151.44 per unit as at March 31, 2025.

The table below summarizes changes to the outstanding PSUs:

 

(in thousands of PSUs

 

Three months

 

 

Three months

 

and in dollars)

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

 

PSUs

 

 

fair value

 

 

PSUs

 

 

fair value

 

Balance, beginning of period

 

 

155

 

 

 

127.72

 

 

 

184

 

 

 

106.17

 

Granted

 

 

58

 

 

 

135.51

 

 

 

46

 

 

 

156.17

 

Reinvested

 

 

1

 

 

 

128.55

 

 

 

1

 

 

 

106.72

 

Settled

 

 

(71

)

 

 

100.52

 

 

 

(134

)

 

 

89.69

 

Added due to performance conditions

 

 

14

 

 

 

100.43

 

 

 

63

 

 

 

89.67

 

Forfeited

 

 

(1

)

 

 

134.12

 

 

 

(3

)

 

 

126.44

 

Balance, end of period

 

 

156

 

 

 

140.51

 

 

 

157

 

 

 

127.88

 

 

The following table summarizes information about PSUs outstanding as at March 31, 2025:

 

(in thousands of PSUs and in dollars)

 

PSUs outstanding

 

 

 

 

 

 

 

 

Remaining

 

 

 

 

 

Number of

 

 

contractual life

 

Grant date fair value

 

PSUs

 

 

(in years)

 

 

135.15

 

 

 

 

53

 

 

 

0.9

 

 

156.17

 

 

 

 

45

 

 

 

1.9

 

 

135.51

 

 

 

 

58

 

 

 

2.9

 

 

 

 

 

 

156

 

 

 

1.9

 

The weighted average share price at the date of settlement of the other PSUs vested in three months ended March 31, 2025 was $131.74 (March 31, 2024 – $133.74). The excess of the purchase price paid to repurchase shares on the market over the carrying value of awarded PSUs, in the amount of $8.7 million, was charged to retained earnings as share repurchase premium (March 31, 2024 – $19.4 million).

In three months ended March 31, 2025, the Group recognized, as a result of PSUs, a compensation expense of $1.6 million (March 31, 2024 - $1.2 million) with a corresponding increase to contributed surplus.

Of the PSUs outstanding at March 31, 2025, a total of 100,093 (December 31, 2024 – 103,872) are held by key management personnel.

 

img202231317_1.jpg19


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

 

18.
Materials and services expenses

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

 

 

 

Three months

 

 

Three months

 

 

 

ended

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

Independent contractors

 

 

680,781

 

 

 

660,262

 

Vehicle operation expenses

 

 

308,219

 

 

 

278,546

 

 

 

 

989,000

 

 

 

938,808

 

 

19.
Finance income and finance costs

Recognized in income or loss:

 

Costs (income)

 

Three months

 

 

Three months

 

 

 

ended

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

Interest expense on long-term debt and amortization

 

 

 

 

 

 

of deferred financing fees

 

 

30,236

 

 

 

22,451

 

Interest expense on lease liabilities

 

 

6,527

 

 

 

5,055

 

Interest income

 

 

(228

)

 

 

(5,152

)

Net change in fair value and accretion expense

 

 

 

 

 

 

 of contingent considerations

 

 

15

 

 

 

31

 

Net foreign exchange loss

 

 

245

 

 

 

1,268

 

Other financial expenses

 

 

3,514

 

 

 

3,676

 

Net finance costs

 

 

40,309

 

 

 

27,329

 

Presented as:

 

 

 

 

 

 

   Finance income

 

 

(228

)

 

 

(5,152

)

   Finance costs

 

 

40,537

 

 

 

32,481

 

 

 

20.
Income tax expense

Income tax recognized in income or loss:

 

 

 

Three months

 

 

Three months

 

 

 

ended

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

Current tax expense

 

 

 

 

 

 

    Current period

 

 

27,739

 

 

 

34,759

 

    Adjustment for prior periods

 

 

607

 

 

 

-

 

 

 

 

28,346

 

 

 

34,759

 

Deferred tax expense (recovery)

 

 

 

 

 

 

    Origination and reversal of temporary differences

 

 

(9,017

)

 

 

(4,091

)

    Variation in tax rate

 

 

(715

)

 

 

(4

)

    Adjustment for prior periods

 

 

(312

)

 

 

716

 

 

 

 

(10,044

)

 

 

(3,379

)

Income tax expense

 

 

18,302

 

 

 

31,380

 

 

 

img202231317_1.jpg20


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED MARCH 31, 2025 AND 2024 - (UNAUDITED)

 

Reconciliation of effective tax rate :

 

 

Three months

 

 

Three months

 

 

 

ended

 

 

ended

 

 

 

March 31, 2025

 

 

March 31, 2024

 

Income before income tax

 

 

 

 

74,334

 

 

 

 

 

124,227

 

Income tax using the Company’s

 

 

 

 

 

 

 

 

 

 

statutory tax rate

 

 

26.5

%

 

19,699

 

 

 

26.5

%

 

32,920

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) resulting from:

 

 

 

 

 

 

 

 

 

 

Rate differential between

 

 

 

 

 

 

 

 

 

 

jurisdictions

 

 

1.1

%

 

819

 

 

 

0.2

%

 

207

 

Variation in tax rate

 

 

-1.0

%

 

(715

)

 

 

0.0

%

 

(4

)

Non deductible expenses

 

 

2.4

%

 

1,769

 

 

 

0.8

%

 

933

 

Tax deductions and tax

 

 

 

 

 

 

 

 

 

 

exempt income

 

 

-5.2

%

 

(3,853

)

 

 

-2.9

%

 

(3,617

)

Adjustment for prior periods

 

 

0.4

%

 

295

 

 

 

0.6

%

 

716

 

Multi-jurisdiction tax

 

 

0.4

%

 

288

 

 

 

0.2

%

 

225

 

 

 

 

24.6

%

 

18,302

 

 

 

25.3

%

 

31,380

 

 

21.
Contingencies, letters of credit and other commitments
a)
Contingencies

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

b)
Letters of credit

As at March 31, 2025, the Group had $129.9 million of outstanding letters of credit (December 31, 2024 - $129.8 million).

c)
Other commitments

As at March 31, 2025, the Group had $116.7 million of purchase commitments (December 31, 2024 – $35.6 million) and $28.1 million of purchase orders for leases that the Group intends to enter into and that are expected to materialize within a year (December 31, 2024 – $26.7 million).

22. Subsequent events

Between April 1, 2025 and April 23, 2025, the Company repurchased 500,000 common shares at a price ranging from $74.97 to $81.49 for a total purchase price of 38.9 million.

 

img202231317_1.jpg21