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 third quarter ended

September 30, 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

 

September 30,
2025

 

 

December 31,
2024*

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

31,613

 

 

 

-

 

Trade and other receivables

 

 

 

 

882,096

 

 

 

927,654

 

Inventoried supplies

 

 

 

 

17,284

 

 

 

17,962

 

Current taxes recoverable

 

 

 

 

30,116

 

 

 

11,996

 

Prepaid expenses

 

 

 

 

71,200

 

 

 

65,810

 

Assets held for sale

 

 

 

 

41,474

 

 

 

13,627

 

Current assets

 

 

 

 

1,073,783

 

 

 

1,037,049

 

 

 

 

 

 

 

 

 

 

Property and equipment

 

7

 

 

2,781,660

 

 

 

2,891,087

 

Right-of-use assets

 

8

 

 

558,026

 

 

 

536,748

 

Intangible assets

 

9

 

 

2,643,219

 

 

 

2,642,933

 

Investments

 

10

 

 

25,074

 

 

 

22,097

 

Other assets

 

 

 

 

21,214

 

 

 

22,188

 

Deferred tax assets

 

 

 

 

9,182

 

 

 

13,724

 

Non-current assets

 

 

 

 

6,038,375

 

 

 

6,128,777

 

Total assets

 

 

 

 

7,112,158

 

 

 

7,165,826

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Bank indebtedness

 

 

 

 

-

 

 

 

6,777

 

Trade and other payables

 

 

 

 

678,335

 

 

 

639,190

 

Current taxes payable

 

 

 

 

5,979

 

 

 

11,995

 

Provisions

 

14

 

 

77,596

 

 

 

99,540

 

Other financial liabilities

 

 

 

 

13,339

 

 

 

15,220

 

Long-term debt

 

11

 

 

78,486

 

 

 

93,453

 

Lease liabilities

 

12

 

 

155,229

 

 

 

152,449

 

Current liabilities

 

 

 

 

1,008,964

 

 

 

1,018,624

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

11

 

 

2,313,366

 

 

 

2,309,428

 

Lease liabilities

 

12

 

 

447,131

 

 

 

421,213

 

Employee benefits

 

 

 

 

38,261

 

 

 

70,456

 

Provisions

 

14

 

 

144,998

 

 

 

159,936

 

Other financial liabilities

 

 

 

 

2,662

 

 

 

4,466

 

Deferred tax liabilities

 

 

 

 

518,142

 

 

 

508,428

 

Non-current liabilities

 

 

 

 

3,464,560

 

 

 

3,473,927

 

Total liabilities

 

 

 

 

4,473,524

 

 

 

4,492,551

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Share capital

 

15

 

 

1,125,202

 

 

 

1,135,500

 

Contributed surplus

 

15, 17

 

 

28,810

 

 

 

30,971

 

Accumulated other comprehensive loss

 

 

 

 

(279,132

)

 

 

(331,903

)

Retained earnings

 

 

 

 

1,763,754

 

 

 

1,838,707

 

Total equity

 

 

 

 

2,638,634

 

 

 

2,673,275

 

 

 

 

 

 

 

 

 

 

Contingencies, letters of credit and other commitments

 

21

 

 

 

 

 

 

Subsequent events

 

22

 

 

 

 

 

 

Total liabilities and equity

 

 

 

 

7,112,158

 

 

 

7,165,826

 

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

 

The notes on pages 6 to 24 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

 

 

Nine months

 

 

Nine months

 

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Note

Sept. 30, 2025

 

 

Sept. 30, 2024*

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

1,724,887

 

 

 

1,905,330

 

 

 

5,233,381

 

 

 

5,477,951

 

Fuel surcharge

 

 

 

243,784

 

 

 

279,253

 

 

 

737,298

 

 

 

841,992

 

Total revenue

 

 

 

1,968,671

 

 

 

2,184,583

 

 

 

5,970,679

 

 

 

6,319,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Materials and services expenses

 

18

 

961,212

 

 

 

1,090,870

 

 

 

2,947,559

 

 

 

3,138,831

 

Personnel expenses

 

 

 

600,205

 

 

 

638,826

 

 

 

1,825,560

 

 

 

1,877,187

 

Other operating expenses

 

 

 

103,906

 

 

 

101,049

 

 

 

315,566

 

 

 

325,780

 

Depreciation of property and equipment

 

7

 

87,286

 

 

 

89,966

 

 

 

265,761

 

 

 

241,939

 

Depreciation of right-of-use assets

 

8

 

44,022

 

 

 

44,930

 

 

 

129,847

 

 

 

125,990

 

Amortization of intangible assets

 

9

 

21,691

 

 

 

20,949

 

 

 

65,094

 

 

 

59,583

 

Gain on sale of rolling stock and equipment

 

 

 

(1,718

)

 

 

(3,378

)

 

 

(8,567

)

 

 

(7,836

)

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

 

 

 

(298

)

 

 

36

 

 

 

(341

)

 

 

77

 

Loss on sale of land and buildings

 

 

 

92

 

 

 

-

 

 

 

92

 

 

 

-

 

(Gain) loss, net of impairment, on sale of assets

 

 

 

 

 

 

 

 

 

 

 

 

 

held for sale

 

 

 

(1,041

)

 

 

159

 

 

 

(8,014

)

 

 

(337

)

Total operating expenses

 

 

 

1,815,357

 

 

 

1,983,407

 

 

 

5,532,557

 

 

 

5,761,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

 

153,314

 

 

 

201,176

 

 

 

438,122

 

 

 

558,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance (income) costs

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance income

 

19

 

(518

)

 

 

(6,831

)

 

 

(1,051

)

 

 

(13,003

)

Finance costs

 

19

 

42,103

 

 

 

46,839

 

 

 

122,569

 

 

 

127,753

 

Net finance costs

 

 

 

41,585

 

 

 

40,008

 

 

 

121,518

 

 

 

114,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax

 

 

 

111,729

 

 

 

161,168

 

 

 

316,604

 

 

 

443,979

 

Income tax expense

 

20

 

27,040

 

 

 

35,297

 

 

 

77,703

 

 

 

109,610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

84,689

 

 

 

125,871

 

 

 

238,901

 

 

 

334,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

       Basic earnings per share

 

16

 

1.03

 

 

 

1.49

 

 

 

2.87

 

 

 

3.96

 

       Diluted earnings per share

 

16

 

1.02

 

 

 

1.48

 

 

 

2.86

 

 

 

3.93

 

 

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

 

The notes on pages 6 to 24 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

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024*

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

84,689

 

 

 

125,871

 

 

 

238,901

 

 

 

334,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

 

6,945

 

 

 

2,137

 

 

 

616

 

 

 

3,221

 

Net investment hedge, net of tax

 

 

(28,908

)

 

 

21,067

 

 

 

54,151

 

 

 

(31,033

)

Items directly reclassified to retained earnings:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized (loss) gain on investments in equity securities

 

 

 

 

 

 

 

 

 

 

     measured at fair value through OCI, net of tax

 

 

(59

)

 

 

1,343

 

 

 

(1,996

)

 

 

(7,871

)

Other comprehensive (loss) income, net of tax

 

 

(22,022

)

 

 

24,547

 

 

 

52,771

 

 

 

(35,683

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

 

62,667

 

 

 

150,418

 

 

 

291,672

 

 

 

298,686

 

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

 

The notes on pages 6 to 24 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 September 30, 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

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

238,901

 

 

 

238,901

 

Other comprehensive income (loss), net of tax

 

 

 

 

-

 

 

 

-

 

 

 

54,767

 

 

 

(1,996

)

 

 

-

 

 

 

52,771

 

Total comprehensive income (loss)

 

 

 

 

-

 

 

 

-

 

 

 

54,767

 

 

 

(1,996

)

 

 

238,901

 

 

 

291,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based payment transactions, net of tax

 

17

 

 

-

 

 

 

10,578

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,578

 

Stock options exercised, net of tax

 

15, 17

 

 

5,737

 

 

 

(860

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,877

 

Dividends to owners of the Company

 

15

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(112,177

)

 

 

(112,177

)

Repurchase of own shares

 

15

 

 

(25,384

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(187,315

)

 

 

(212,699

)

Net settlement of restricted share units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and performance share units, net of tax

 

15, 17

 

 

9,349

 

 

 

(11,879

)

 

 

-

 

 

 

-

 

 

 

(14,362

)

 

 

(16,892

)

Total transactions with owners, recorded directly in equity

 

 

(10,298

)

 

 

(2,161

)

 

 

-

 

 

 

-

 

 

 

(313,854

)

 

 

(326,313

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at September 30, 2025

 

 

 

 

1,125,202

 

 

 

28,810

 

 

 

(275,943

)

 

 

(3,189

)

 

 

1,763,754

 

 

 

2,638,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2023

 

 

 

 

1,107,290

 

 

 

37,684

 

 

 

(200,296

)

 

 

(243

)

 

 

1,646,975

 

 

 

2,591,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income*

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

334,369

 

 

 

334,369

 

Other comprehensive loss, net of tax

 

 

 

 

-

 

 

 

-

 

 

 

(27,812

)

 

 

(7,871

)

 

 

-

 

 

 

(35,683

)

Realized loss on equity securities, net of tax

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7,158

 

 

 

(7,158

)

 

 

-

 

Total comprehensive (loss) income*

 

 

 

 

-

 

 

 

-

 

 

 

(27,812

)

 

 

(713

)

 

 

327,211

 

 

 

298,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based payment transactions, net of tax

 

17

 

 

-

 

 

 

10,743

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,743

 

Stock options exercised, net of tax

 

15, 17

 

 

14,087

 

 

 

(2,477

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11,610

 

Dividends to owners of the Company

 

15

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(101,234

)

 

 

(101,234

)

Repurchase of own shares

 

15

 

 

(2,761

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(31,418

)

 

 

(34,179

)

Net settlement of restricted share units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and performance share units, net of tax

 

15, 17

 

 

17,631

 

 

 

(16,780

)

 

 

-

 

 

 

-

 

 

 

(30,235

)

 

 

(29,384

)

Total transactions with owners, recorded directly in equity

 

 

28,957

 

 

 

(8,514

)

 

 

-

 

 

 

-

 

 

 

(162,887

)

 

 

(142,444

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at September 30, 2024*

 

 

 

 

1,136,247

 

 

 

29,170

 

 

 

(228,108

)

 

 

(956

)

 

 

1,811,299

 

 

 

2,747,652

 

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

 

The notes on pages 6 to 24 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

 

 

Nine months

 

 

Nine months

 

 

 

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

Note

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024*

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

84,689

 

 

 

125,871

 

 

 

238,901

 

 

 

334,369

 

Adjustments for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of property and equipment

 

 

7

 

 

 

87,286

 

 

 

89,966

 

 

 

265,761

 

 

 

241,939

 

Depreciation of right-of-use assets

 

 

8

 

 

 

44,022

 

 

 

44,930

 

 

 

129,847

 

 

 

125,990

 

Amortization of intangible assets

 

 

9

 

 

 

21,691

 

 

 

20,949

 

 

 

65,094

 

 

 

59,583

 

Share-based payment transactions

 

 

17

 

 

 

4,015

 

 

 

3,219

 

 

 

11,272

 

 

 

9,222

 

Net finance costs

 

 

19

 

 

 

41,585

 

 

 

40,008

 

 

 

121,518

 

 

 

114,750

 

Income tax expense

 

 

20

 

 

 

27,040

 

 

 

35,297

 

 

 

77,703

 

 

 

109,610

 

Gain on sale of property and equipment

 

 

 

 

 

(1,626

)

 

 

(3,378

)

 

 

(8,475

)

 

 

(7,836

)

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

 

 

 

(298

)

 

 

36

 

 

 

(341

)

 

 

77

 

(Gain) loss, net of impairment, on sale of assets held for sale

 

 

 

 

 

(1,041

)

 

 

159

 

 

 

(8,014

)

 

 

(337

)

Employee benefits

 

 

 

 

 

(29,045

)

 

 

7,163

 

 

 

(34,664

)

 

 

28,296

 

Provisions, net of payments

 

 

 

 

 

(22,489

)

 

 

7,574

 

 

 

(37,343

)

 

 

12,717

 

Net change in non-cash operating working capital

 

 

6

 

 

 

48,799

 

 

 

53,444

 

 

 

86,479

 

 

 

(7,323

)

Interest paid

 

 

 

 

 

(36,068

)

 

 

(46,136

)

 

 

(115,083

)

 

 

(115,051

)

Income tax paid

 

 

 

 

 

(13,206

)

 

 

(28,046

)

 

 

(97,063

)

 

 

(105,719

)

Net cash from operating activities

 

 

 

 

 

255,354

 

 

 

351,056

 

 

 

695,592

 

 

 

800,287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows used in investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

7

 

 

 

(72,069

)

 

 

(123,672

)

 

 

(190,400

)

 

 

(320,072

)

Proceeds from sale of property and equipment

 

 

 

 

 

12,970

 

 

 

17,152

 

 

 

43,307

 

 

 

49,475

 

Proceeds from sale of assets held for sale

 

 

 

 

 

3,105

 

 

 

27,978

 

 

 

24,934

 

 

 

31,414

 

Purchases of intangible assets

 

 

9

 

 

 

(1,118

)

 

 

(774

)

 

 

(8,452

)

 

 

(5,130

)

Business combinations, net of cash acquired

 

 

5

 

 

 

37

 

 

 

(30,961

)

 

 

(36,355

)

 

 

(945,182

)

Purchases of investments

 

 

 

 

 

-

 

 

 

-

 

 

 

(4,755

)

 

 

-

 

Proceeds from sale of investments

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

19,068

 

Others

 

 

 

 

 

(117

)

 

 

(2,945

)

 

 

(1,366

)

 

 

(3,266

)

Net cash used in investing activities

 

 

 

 

 

(57,192

)

 

 

(113,222

)

 

 

(173,087

)

 

 

(1,173,693

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows (used in) from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net decrease in bank indebtedness

 

 

 

 

 

-

 

 

 

-

 

 

 

(6,777

)

 

 

-

 

Proceeds from long-term debt

 

 

11

 

 

 

1,940

 

 

 

-

 

 

 

219,378

 

 

 

500,000

 

Repayment of long-term debt

 

 

11

 

 

 

(151,461

)

 

 

(148,742

)

 

 

(279,252

)

 

 

(186,937

)

Net increase in revolving facilities

 

 

11

 

 

 

101,577

 

 

 

18,568

 

 

 

41,157

 

 

 

50,664

 

Repayment of lease liabilities

 

 

12

 

 

 

(40,978

)

 

 

(43,956

)

 

 

(123,012

)

 

 

(123,262

)

Decrease of other financial liabilities

 

 

 

 

 

(1,065

)

 

 

(931

)

 

 

(6,839

)

 

 

(4,076

)

Dividends paid

 

 

 

 

 

(37,349

)

 

 

(33,879

)

 

 

(114,354

)

 

 

(100,783

)

Repurchase of own shares

 

 

15

 

 

 

(67,418

)

 

 

-

 

 

 

(208,455

)

 

 

(34,179

)

Proceeds from exercise of stock options

 

 

15

 

 

 

224

 

 

 

881

 

 

 

4,877

 

 

 

11,610

 

Share repurchase for settlement of restricted share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

units and performance share units

 

 

 

 

 

(35

)

 

 

(594

)

 

 

(16,892

)

 

 

(29,386

)

Net cash (used in) from financing activities

 

 

 

 

 

(194,565

)

 

 

(208,653

)

 

 

(490,169

)

 

 

83,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

 

 

 

3,597

 

 

 

29,181

 

 

 

32,336

 

 

 

(289,755

)

Cash and cash equivalents, beginning of period

 

 

 

 

 

27,938

 

 

 

26,606

 

 

 

-

 

 

 

335,556

 

Effect of movements in exchange rates on

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

cash and cash equivalents

 

 

 

 

 

78

 

 

 

(569

)

 

 

(723

)

 

 

9,417

 

Cash and cash equivalents, end of period

 

 

 

 

 

31,613

 

 

 

55,218

 

 

 

31,613

 

 

 

55,218

 

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

 

The notes on pages 6 to 24 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 SEPTEMBER 30, 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 and nine months ended September 30, 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 October 30, 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;
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 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.

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, 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.

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

 

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 SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

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 below. 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.

Amendments to the Classification and Measurement of Financial Instruments – Amendments to IFRS 9 Financial Instruments and IFRS 7 Financial Instruments: Disclosures

In May 2024, the IASB issued amendments to IFRS 9 Financial Instruments and IFRS 7 Financial Instruments: Disclosures, which are effective for annual reporting periods beginning on or after 1 January 2026. Earlier application is permitted.

The amendment introduces an accounting policy choice for the derecognition of financial liabilities settled via electronic payment systems. Under the amendment, an entity may elect to derecognize a financial liability before the cash is delivered, provided that:

No practical ability to withdraw, stop or cancel the payment instruction;
No practical ability to access the cash to be used for settlement as a result of the payment instruction;
The settlement risk associated with the electronic payment system is insignificant.

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 SEPTEMBER 30, 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.

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 SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

 

 

 

Less-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Than-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Truckload

 

 

Truckload

 

 

Logistics

 

 

Corporate

 

 

Eliminations

 

 

Total

 

Three months ended September 30, 2025

 

Revenue(1)

 

 

687,044

 

 

 

684,104

 

 

 

367,774

 

 

 

-

 

 

 

(14,035

)

 

 

1,724,887

 

Fuel surcharge(1)

 

 

137,020

 

 

 

90,640

 

 

 

18,796

 

 

 

-

 

 

 

(2,672

)

 

 

243,784

 

Total revenue(1)

 

 

824,064

 

 

 

774,744

 

 

 

386,570

 

 

 

-

 

 

 

(16,707

)

 

 

1,968,671

 

Operating income (loss)

 

 

77,728

 

 

 

52,606

 

 

 

31,027

 

 

 

(8,047

)

 

 

-

 

 

 

153,314

 

 Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Materials and services expenses

 

 

331,566

 

 

 

401,641

 

 

 

257,444

 

 

 

(12,732

)

 

 

(16,707

)

 

 

961,212

 

 Personnel expenses

 

 

319,334

 

 

 

205,765

 

 

 

60,260

 

 

 

14,846

 

 

 

-

 

 

 

600,205

 

 Other operating expenses

 

 

46,882

 

 

 

28,567

 

 

 

22,860

 

 

 

5,597

 

 

 

-

 

 

 

103,906

 

 Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 amortization

 

 

49,893

 

 

 

87,488

 

 

 

15,282

 

 

 

336

 

 

 

-

 

 

 

152,999

 

 Loss on sale of land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 and buildings

 

 

87

 

 

 

-

 

 

 

5

 

 

 

-

 

 

 

-

 

 

 

92

 

 Gain (loss), net of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 impairment on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 assets held for sale

 

 

1,048

 

 

 

(7

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,041

 

 Intangible assets

 

 

404,134

 

 

 

1,517,987

 

 

 

719,042

 

 

 

2,056

 

 

 

-

 

 

 

2,643,219

 

 Total assets

 

 

2,540,716

 

 

 

3,399,647

 

 

 

1,055,125

 

 

 

116,670

 

 

 

-

 

 

 

7,112,158

 

 Total liabilities

 

 

763,940

 

 

 

792,653

 

 

 

319,602

 

 

 

2,597,450

 

 

 

(121

)

 

 

4,473,524

 

 Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 and equipment

 

 

15,123

 

 

 

54,090

 

 

 

2,710

 

 

 

146

 

 

 

-

 

 

 

72,069

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2024

 

Revenue(1)

 

 

770,757

 

 

 

722,882

 

 

 

426,480

 

 

 

-

 

 

 

(14,789

)

 

 

1,905,330

 

Fuel surcharge(1)

 

 

151,158

 

 

 

106,577

 

 

 

24,600

 

 

 

-

 

 

 

(3,082

)

 

 

279,253

 

Total revenue(1)

 

 

921,915

 

 

 

829,459

 

 

 

451,080

 

 

 

-

 

 

 

(17,871

)

 

 

2,184,583

 

Operating income (loss)(2)

 

 

95,960

 

 

 

70,109

 

 

 

48,695

 

 

 

(13,588

)

 

 

-

 

 

 

201,176

 

 Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Materials and services expenses

 

 

381,053

 

 

 

438,140

 

 

 

299,440

 

 

 

(9,892

)

 

 

(17,871

)

 

 

1,090,870

 

 Personnel expenses

 

 

337,058

 

 

 

217,812

 

 

 

66,232

 

 

 

17,724

 

 

 

-

 

 

 

638,826

 

 Other operating expenses

 

 

51,045

 

 

 

23,209

 

 

 

21,721

 

 

 

5,074

 

 

 

-

 

 

 

101,049

 

 Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

amortization(2)

 

 

54,117

 

 

 

86,038

 

 

 

15,019

 

 

 

671

 

 

 

-

 

 

 

155,845

 

 (Loss) gain, net of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 impairment on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 assets held for sale

 

 

(2,013

)

 

 

1,854

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(159

)

Intangible assets(2)

 

 

419,654

 

 

 

1,467,321

 

 

 

747,927

 

 

 

42

 

 

 

-

 

 

 

2,634,944

 

Total assets(2)

 

 

2,747,120

 

 

 

3,516,214

 

 

 

1,125,683

 

 

 

126,583

 

 

 

-

 

 

 

7,515,600

 

 Total liabilities

 

 

868,769

 

 

 

823,039

 

 

 

335,638

 

 

 

2,720,645

 

 

 

(125

)

 

 

4,747,966

 

 Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 and equipment

 

 

54,506

 

 

 

66,974

 

 

 

1,942

 

 

 

250

 

 

 

-

 

 

 

123,672

 

(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 adjustments to provisional amounts of Daseke prior year’s business combination (see note 5c)).

 

 

 

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 SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

 

 

Less-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Than-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Truckload

 

 

Truckload

 

 

Logistics

 

 

Corporate

 

 

Eliminations

 

 

Total

 

Nine months ended September 30, 2025

 

Revenue(1)

 

 

2,069,692

 

 

 

2,059,242

 

 

 

1,145,832

 

 

 

-

 

 

 

(41,385

)

 

 

5,233,381

 

Fuel surcharge(1)

 

 

408,345

 

 

 

276,742

 

 

 

60,237

 

 

 

-

 

 

 

(8,026

)

 

 

737,298

 

Total revenue(1)

 

 

2,478,037

 

 

 

2,335,984

 

 

 

1,206,069

 

 

 

-

 

 

 

(49,411

)

 

 

5,970,679

 

Operating income (loss)

 

 

198,411

 

 

 

171,949

 

 

 

99,988

 

 

 

(32,226

)

 

 

-

 

 

 

438,122

 

Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Materials and services expenses

 

 

1,012,364

 

 

 

1,216,168

 

 

 

803,368

 

 

 

(34,930

)

 

 

(49,411

)

 

 

2,947,559

 

 Personnel expenses

 

 

968,243

 

 

 

619,397

 

 

 

183,997

 

 

 

53,923

 

 

 

-

 

 

 

1,825,560

 

 Other operating expenses

 

 

148,220

 

 

 

83,079

 

 

 

72,231

 

 

 

12,036

 

 

 

-

 

 

 

315,566

 

Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     amortization

 

 

151,825

 

 

 

260,894

 

 

 

46,786

 

 

 

1,197

 

 

 

-

 

 

 

460,702

 

Loss on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     land and buildings

 

 

87

 

 

 

-

 

 

 

5

 

 

 

-

 

 

 

-

 

 

 

92

 

 Gain, net of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 impairment on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 assets held for sale

 

 

875

 

 

 

7,139

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,014

 

Intangible assets

 

 

404,134

 

 

 

1,517,987

 

 

 

719,042

 

 

 

2,056

 

 

 

-

 

 

 

2,643,219

 

Total assets

 

 

2,540,716

 

 

 

3,399,647

 

 

 

1,055,125

 

 

 

116,670

 

 

 

-

 

 

 

7,112,158

 

Total liabilities

 

 

763,940

 

 

 

792,653

 

 

 

319,602

 

 

 

2,597,450

 

 

 

(121

)

 

 

4,473,524

 

Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and equipment

 

 

52,316

 

 

 

129,814

 

 

 

7,513

 

 

 

275

 

 

 

-

 

 

 

189,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2024

 

Revenue(1)

 

 

2,348,436

 

 

 

1,858,300

 

 

 

1,310,778

 

 

 

-

 

 

 

(39,563

)

 

 

5,477,951

 

Fuel surcharge(1)

 

 

478,359

 

 

 

292,667

 

 

 

79,532

 

 

 

-

 

 

 

(8,566

)

 

 

841,992

 

Total revenue(1)

 

 

2,826,795

 

 

 

2,150,967

 

 

 

1,390,310

 

 

 

-

 

 

 

(48,129

)

 

 

6,319,943

 

Operating income (loss)(2)

 

 

290,909

 

 

 

192,782

 

 

 

139,467

 

 

 

(64,429

)

 

 

-

 

 

 

558,729

 

Selected items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Materials and services expenses

 

 

1,174,311

 

 

 

1,108,522

 

 

 

928,416

 

 

 

(24,290

)

 

 

(48,128

)

 

 

3,138,831

 

 Personnel expenses

 

 

1,030,861

 

 

 

573,953

 

 

 

204,737

 

 

 

67,636

 

 

 

-

 

 

 

1,877,187

 

 Other operating expenses

 

 

167,539

 

 

 

69,048

 

 

 

72,564

 

 

 

16,629

 

 

 

-

 

 

 

325,780

 

Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

amortization(2)

 

 

161,278

 

 

 

218,977

 

 

 

45,194

 

 

 

2,063

 

 

 

-

 

 

 

427,512

 

 (Loss) gain, net of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 impairment on sale of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 assets held for sale

 

 

(1,526

)

 

 

1,827

 

 

 

36

 

 

 

-

 

 

 

-

 

 

 

337

 

Intangible assets(2)

 

 

419,654

 

 

 

1,467,321

 

 

 

747,927

 

 

 

42

 

 

 

-

 

 

 

2,634,944

 

Total assets(2)

 

 

2,747,120

 

 

 

3,516,214

 

 

 

1,125,683

 

 

 

126,583

 

 

 

-

 

 

 

7,515,600

 

Total liabilities

 

 

868,769

 

 

 

823,039

 

 

 

335,638

 

 

 

2,720,645

 

 

 

(125

)

 

 

4,747,966

 

Additions to property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and equipment

 

 

161,068

 

 

 

153,671

 

 

 

4,730

 

 

 

603

 

 

 

-

 

 

 

320,072

 

(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 adjustments to provisional amounts of Daseke prior year’s business combination (see note 5c)).

 

 

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 SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

Geographical information

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

 

 

 

Less-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Than-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Truckload

 

 

Truckload

 

 

Logistics

 

 

Eliminations

 

 

Total

 

Three months ended September 30, 2025

 

Canada

 

 

263,631

 

 

 

273,728

 

 

 

58,977

 

 

 

(7,011

)

 

 

589,325

 

United States

 

 

560,433

 

 

 

501,016

 

 

 

327,593

 

 

 

(9,696

)

 

 

1,379,346

 

Total

 

 

824,064

 

 

 

774,744

 

 

 

386,570

 

 

 

(16,707

)

 

 

1,968,671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2024

 

Canada

 

 

287,371

 

 

 

293,739

 

 

 

64,745

 

 

 

(10,020

)

 

 

635,835

 

United States

 

 

634,544

 

 

 

535,720

 

 

 

386,335

 

 

 

(7,851

)

 

 

1,548,748

 

Total

 

 

921,915

 

 

 

829,459

 

 

 

451,080

 

 

 

(17,871

)

 

 

2,184,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2025

 

Canada

 

 

802,187

 

 

 

856,539

 

 

 

181,700

 

 

 

(22,780

)

 

 

1,817,646

 

United States

 

 

1,675,851

 

 

 

1,479,445

 

 

 

1,024,369

 

 

 

(26,632

)

 

 

4,153,033

 

Total

 

 

2,478,038

 

 

 

2,335,984

 

 

 

1,206,069

 

 

 

(49,412

)

 

 

5,970,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2024

 

Canada

 

 

860,960

 

 

 

869,969

 

 

 

192,397

 

 

 

(27,534

)

 

 

1,895,792

 

United States

 

 

1,965,834

 

 

 

1,280,998

 

 

 

1,197,913

 

 

 

(20,594

)

 

 

4,424,151

 

Total

 

 

2,826,794

 

 

 

2,150,967

 

 

 

1,390,310

 

 

 

(48,128

)

 

 

6,319,943

 

 

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

 

 

 

As at

 

 

As at

 

 

 

September 30, 2025

 

 

December 31, 2024*

 

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

 

 

 

 

 

 

Canada

 

 

2,274,913

 

 

 

2,213,562

 

United States

 

 

3,707,992

 

 

 

3,857,206

 

 

 

 

5,982,905

 

 

 

6,070,768

 

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

 

5.
Business combinations
a)
Business combinations

In line with the Group’s growth strategy, the Group acquired three businesses during 2025, which were not considered to be material. These transactions were concluded in order to add density in the Group’s current network and further expand value-added services.


During the nine months ended September 30, 2025, these businesses, in aggregate, contributed revenue and net loss of $7.3 million and $0.1 million, respectively, since the acquisitions.


Had the Group acquired these businesses on January 1, 2025, as per management’s best estimates, the revenue and net income for these entities would have been $22.1 million and $0.8 million, respectively, for the nine months ended September 30, 2025. 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, 2025 and adjusted for interest expense, based on the purchase price and average borrowing rate of the Group, and income tax expense based on the effective tax rate of the entity.


During the nine months ended September 30, 2025, no transaction costs (2024 – $0.5 million) have been expensed in other operating expenses in the consolidated statements of income in relation to the above-mentioned business acquisitions.


As of the reporting date, the Group had not yet completed the determination of the fair value of assets acquired and liabilities assumed of the 2025 acquisitions. Information to confirm the fair value of certain assets and liabilities still needs to be obtained for these acquisitions. As the Group obtains more information, the allocation will be completed.

 

 

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 SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

The table below presents the determination of the fair value of assets acquired and liabilities assumed at the respective dates of acquisition based on the best information available to the Group to date:

Identifiable assets acquired and liabilities assumed

 

Note

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

356

 

Trade and other receivables

 

 

 

 

 

3,125

 

Inventoried supplies and prepaid expenses

 

 

 

 

 

848

 

Property and equipment

 

 

7

 

 

 

17,535

 

Right-of-use assets

 

 

8

 

 

 

156

 

Intangible assets

 

 

9

 

 

 

7,025

 

Other assets

 

 

 

 

 

10

 

Trade and other payables

 

 

 

 

 

(1,724

)

Income tax payable

 

 

 

 

 

(1,586

)

Lease liabilities

 

 

12

 

 

 

(156

)

Deferred tax liabilities

 

 

 

 

 

408

 

Total identifiable net assets

 

 

 

 

 

25,997

 

Total consideration transferred

 

 

 

 

 

39,704

 

Goodwill

 

 

9

 

 

 

13,707

 

Cash

 

 

 

 

 

36,711

 

Contingent consideration

 

 

 

 

 

2,993

 

Total consideration transferred

 

 

 

 

 

39,704

 

The total trade receivables comprise gross amounts due of $3.5 million, of which $0.3 million was expected to be uncollectible at the acquisition date.

b)
Goodwill

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

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

Operating segment

Reportable segment

 

Sept. 30, 2025

 

Canadian Truckload

Truckload

 

 

1,133

 

Specialized Truckload

Truckload

 

 

9,637

 

Logistics

Logistics

 

 

2,937

 

 

 

 

 

13,707

 

c)
Adjustment to the provisional amounts of the prior year 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.

As required by IFRS 3, the provisional fair values have been reassessed in the first quarter ended March 31, 2025, when the purchase price allocation was completed, 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:

 

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 SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

 

 

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

 

Total consideration transferred

 

 

816,958

 

 

 

-

 

 

 

816,958

 

In Q4-2024, the fair value of the intangible assets was reassessed, resulting in an adjustment of amortization of intangibles assets for the three and nine months ended September 30, 2024 of $2.1 million and $4.2 million, respectively.

d)
Contingent consideration

The contingent consideration relates to the business acquisitions and is recorded in the original purchase price allocation. This consideration is contingent on achieving specified earning levels in a future period. The maximum amount payable is $1.7 million in less than one year and $1.3 million in more than one year and is currently presented in other financial liabilities on the consolidated statements of financial position.

The contingent consideration balance at September 30, 2025 is $5.1 million (December 31, 2024 - $7.8 million) and is presented in other financial liabilities on the consolidated statements of financial position.

e)
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

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

Trade and other receivables

 

 

43,513

 

 

 

56,141

 

 

 

60,730

 

 

 

60,951

 

Inventoried supplies

 

 

11

 

 

 

1,094

 

 

 

1,288

 

 

 

3,245

 

Prepaid expenses

 

 

7,805

 

 

 

(1,738

)

 

 

(3,991

)

 

 

(5,159

)

Trade and other payables

 

 

(2,530

)

 

 

(2,053

)

 

 

28,452

 

 

 

(66,360

)

 

 

 

48,799

 

 

 

53,444

 

 

 

86,479

 

 

 

(7,323

)

 

 

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 SEPTEMBER 30, 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

 

 

5

 

 

 

4,235

 

 

 

13,809

 

 

 

(509

)

 

 

17,535

 

Other additions

 

 

 

 

 

21,827

 

 

 

154,915

 

 

 

13,176

 

 

 

189,918

 

Disposals

 

 

 

 

 

(2,705

)

 

 

(80,147

)

 

 

(5,326

)

 

 

(88,178

)

Reclassification (to) from assets held for sale

 

 

 

 

 

(51,093

)

 

 

5,052

 

 

 

(13

)

 

 

(46,054

)

Effect of movements in exchange rates

 

 

 

 

 

15,570

 

 

 

28,302

 

 

 

4,728

 

 

 

48,600

 

Balance at September 30, 2025

 

 

 

 

 

1,479,912

 

 

 

2,365,795

 

 

 

208,564

 

 

 

4,054,271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

 

 

 

 

 

116,762

 

 

 

807,089

 

 

 

117,512

 

 

 

1,041,363

 

Depreciation

 

 

 

 

 

19,924

 

 

 

232,914

 

 

 

12,923

 

 

 

265,761

 

Disposals

 

 

 

 

 

(2,568

)

 

 

(45,830

)

 

 

(4,948

)

 

 

(53,346

)

Reclassification (to) from assets held for sale

 

 

 

 

 

(5,773

)

 

 

4,612

 

 

 

(13

)

 

 

(1,174

)

Effect of movements in exchange rates

 

 

 

 

 

2,298

 

 

 

14,020

 

 

 

3,689

 

 

 

20,007

 

Balance at September 30, 2025

 

 

 

 

 

130,643

 

 

 

1,012,805

 

 

 

129,163

 

 

 

1,272,611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2024

 

 

 

 

 

1,375,316

 

 

 

1,436,775

 

 

 

78,996

 

 

 

2,891,087

 

At September 30, 2025

 

 

 

 

 

1,349,269

 

 

 

1,352,990

 

 

 

79,401

 

 

 

2,781,660

 

 

As at September 30, 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

 

 

 

 

 

99,802

 

 

 

53,974

 

 

 

451

 

 

 

154,227

 

Additions through business combinations

 

 

5

 

 

 

156

 

 

 

-

 

 

 

-

 

 

 

156

 

Derecognition*

 

 

 

 

 

(39,299

)

 

 

(53,096

)

 

 

(2,391

)

 

 

(94,786

)

Effect of movements in exchange rates

 

 

 

 

 

13,878

 

 

 

8,026

 

 

 

46

 

 

 

21,950

 

Balance at September 30, 2025

 

 

 

 

 

775,522

 

 

 

340,796

 

 

 

3,575

 

 

 

1,119,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

 

 

 

 

 

361,161

 

 

 

137,667

 

 

 

2,770

 

 

 

501,598

 

Depreciation

 

 

 

 

 

68,787

 

 

 

60,694

 

 

 

366

 

 

 

129,847

 

Derecognition*

 

 

 

 

 

(34,356

)

 

 

(46,166

)

 

 

(1,102

)

 

 

(81,624

)

Effect of movements in exchange rates

 

 

 

 

 

8,743

 

 

 

3,274

 

 

 

29

 

 

 

12,046

 

Balance at September 30, 2025

 

 

 

 

 

404,335

 

 

 

155,469

 

 

 

2,063

 

 

 

561,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2024

 

 

 

 

 

339,824

 

 

 

194,225

 

 

 

2,699

 

 

 

536,748

 

At September 30, 2025

 

 

 

 

 

371,187

 

 

 

185,327

 

 

 

1,512

 

 

 

558,026

 

* 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.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 SEPTEMBER 30, 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

 

 

5

 

 

13,707

 

 

 

5,623

 

 

 

667

 

 

 

708

 

 

 

27

 

 

 

20,732

 

Other additions

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,173

 

 

 

6,279

 

 

 

8,452

 

Extinguishments

 

 

 

 

-

 

 

 

-

 

 

 

(556

)

 

 

(372

)

 

 

(6,928

)

 

 

(7,856

)

Effect of movements in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

exchange rates

 

 

 

 

31,598

 

 

 

10,168

 

 

 

934

 

 

 

561

 

 

 

560

 

 

 

43,821

 

Balance at September 30, 2025

 

 

 

 

2,062,096

 

 

 

901,347

 

 

 

153,431

 

 

 

27,325

 

 

 

41,477

 

 

 

3,185,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization and impairment losses

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

 

 

 

 

75,201

 

 

 

336,134

 

 

 

28,164

 

 

 

13,648

 

 

 

24,447

 

 

 

477,594

 

Amortization

 

 

 

 

-

 

 

 

47,188

 

 

 

7,162

 

 

 

3,339

 

 

 

7,405

 

 

 

65,094

 

Extinguishments

 

 

 

 

-

 

 

 

-

 

 

 

(556

)

 

 

(372

)

 

 

(6,928

)

 

 

(7,856

)

Effect of movements in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

exchange rates

 

 

 

 

1,422

 

 

 

5,080

 

 

 

348

 

 

 

259

 

 

 

516

 

 

 

7,625

 

Balance at September 30, 2025

 

 

 

 

76,623

 

 

 

388,402

 

 

 

35,118

 

 

 

16,874

 

 

 

25,440

 

 

 

542,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2024*

 

 

 

 

1,941,590

 

 

 

549,422

 

 

 

124,222

 

 

 

10,607

 

 

 

17,092

 

 

 

2,642,933

 

At September 30, 2025

 

 

 

 

1,985,473

 

 

 

512,945

 

 

 

118,313

 

 

 

10,451

 

 

 

16,037

 

 

 

2,643,219

 

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

10.
Investments

 

 

 

As at

 

 

As at

 

 

 

September 30, 2025

 

 

December 31, 2024

 

Level 1 investments

 

 

7,221

 

 

 

4,669

 

Level 2 investments

 

 

4,250

 

 

 

4,276

 

Level 3 investments

 

 

13,603

 

 

 

13,152

 

 

 

 

25,074

 

 

 

22,097

 

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

During the nine months ended September 30, 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

 

 

 

September 30, 2025

 

 

December 31, 2024

 

Non-current liabilities

 

 

 

 

 

 

Unsecured senior notes

 

 

1,868,239

 

 

 

1,652,742

 

Unsecured revolving facilities

 

 

324,566

 

 

 

275,054

 

Conditional sales contracts

 

 

116,871

 

 

 

178,052

 

Other long-term debt

 

 

3,690

 

 

 

3,971

 

Unsecured term loan

 

 

-

 

 

 

199,609

 

 

 

 

2,313,366

 

 

 

2,309,428

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Current portion of conditional sales contracts

 

 

78,112

 

 

 

93,087

 

Current portion of other long-term debt

 

 

374

 

 

 

366

 

 

 

 

78,486

 

 

 

93,453

 

 

 

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 SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

 

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

 

 

 

 

 

Nine months ended

 

 

Nine months ended

 

 

Note

 

September 30, 2025

 

 

September 30, 2024

 

Balance at beginning of period

 

 

 

 

2,402,881

 

 

 

1,884,182

 

Proceeds from long-term debt

 

 

 

 

219,378

 

 

 

500,000

 

Business combinations

 

 

 

 

-

 

 

 

314,670

 

Repayment of long-term debt

 

 

 

 

(279,252

)

 

 

(186,937

)

Net increase in revolving facilities

 

 

 

 

41,157

 

 

 

50,664

 

Amortization of deferred financing fees

 

 

 

 

1,493

 

 

 

1,447

 

Effect of movements in exchange rates

 

 

 

 

60,453

 

 

 

(37,299

)

Effect of movements in exchange rates - debt

 

 

 

 

 

 

 

 

designated as net investment hedge

 

 

 

 

(54,258

)

 

 

32,365

 

Balance at end of period

 

 

 

 

2,391,852

 

 

 

2,559,092

 

 

On June 27, 2025, the Company received CAD $300 million in proceeds from the issuance of new debts taking the form of unsecured senior notes consisting of three tranches, with terms from 5 to 9 years and bearing fixed interest rates between 4.52% and 5.33%. Deferred financing fees of $0.8 million were recognized as a result of the transaction.

The proceeds raised from the debt issuance were used to pay off the unsecured term loan which was due in March 2027 without any penalty.

On May 30, 2025 the Group extended its revolving credit facility until May 30, 2028. Under the new extension, while the total availability remained unchanged, the CAD availability is reduced to CAD $1.135 billion and USD availability increased to $125.0 million. Deferred financing fees of $0.7 million were recognized on the extension.

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 $939.6 million (December 31, 2024 - $904.9 million) and an additional 180.8 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 consolidated financial statements. As at September 30, 2025, the Group was in compliance with these financial covenants.

 

 

12.
Lease liabilities

 

 

 

As at

 

 

As at

 

 

 

September 30, 2025

 

 

December 31, 2024

 

Current portion of lease liabilities

 

 

155,229

 

 

 

152,449

 

Long-term portion of lease liabilities

 

 

447,131

 

 

 

421,213

 

 

 

 

602,360

 

 

 

573,662

 

 

 

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 SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

The table below summarizes changes to the lease liabilities:

 

 

 

 

 

Nine months ended

 

 

Nine months ended

 

 

 

Note

 

 

September 30, 2025

 

 

September 30, 2024

 

Balance at beginning of period

 

 

 

 

 

573,662

 

 

 

460,158

 

Business combinations

 

 

5

 

 

 

156

 

 

 

118,813

 

Additions

 

 

 

 

 

154,227

 

 

 

165,508

 

Derecognition*

 

 

 

 

 

(13,503

)

 

 

(4,024

)

Repayment

 

 

 

 

 

(123,012

)

 

 

(123,262

)

Effect of movements in exchange rates

 

 

 

 

 

10,830

 

 

 

(6,850

)

Balance at end of period

 

 

 

 

 

602,360

 

 

 

610,343

 

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

Extension options

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

The lease liabilities include future lease payments of $8.1 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 $512.1 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

 

 

 

September 30, 2025

 

Less than 1 year

 

 

180,203

 

Between 1 and 5 years

 

 

356,466

 

More than 5 years

 

 

162,391

 

 

 

 

699,060

 

 

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

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

Current service cost

 

 

12,175

 

 

 

12,045

 

 

 

36,505

 

 

 

43,114

 

Net interest cost

 

 

515

 

 

 

692

 

 

 

1,554

 

 

 

1,481

 

Net periodic cost

 

 

12,690

 

 

 

12,737

 

 

 

38,059

 

 

 

44,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension contributions

 

 

41,220

 

 

 

5,000

 

 

 

68,800

 

 

 

15,000

 

The pension plan is funded in line with the statutory funding requirements of the Employee Retirement Income Security Act. In 2024, contributions were reduced to align with the statutory minimum funding requirements.

 

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 SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

14.
Provisions

 

 

 

 

 

Self-insurance

 

 

Other

 

 

Total

 

As at September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

Current provisions

 

 

 

 

67,376

 

 

 

10,220

 

 

 

77,596

 

Non-current provisions

 

 

 

 

137,471

 

 

 

7,527

 

 

 

144,998

 

 

 

 

 

 

204,847

 

 

 

17,747

 

 

 

222,594

 

 

 

 

 

 

 

 

 

 

 

 

 

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 5c))

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 $7.5 million (December 31, 2024 - $17.7 million) and environmental remediation liabilities of $0.9 million (December 31, 2024 - $3.5 million). Litigation provisions contain various 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)

 

 

 

 

Nine months

 

 

Nine months

 

 

 

 

 

 

ended

 

 

ended

 

 

 

Note

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

Balance, beginning of period

 

 

 

 

 

84,408,437

 

 

 

84,441,733

 

Repurchase and cancellation of own shares

 

 

 

 

 

(2,291,295

)

 

 

(250,000

)

Stock options exercised

 

 

17

 

 

 

170,665

 

 

 

443,118

 

Balance, end of period

 

 

 

 

 

82,287,807

 

 

 

84,634,851

 

 

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

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

Balance, beginning of period

 

 

1,135,500

 

 

 

1,107,290

 

Repurchase and cancellation of own shares

 

 

(25,384

)

 

 

(2,761

)

Cash consideration of stock options exercised

 

 

4,877

 

 

 

11,610

 

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

 

 

860

 

 

 

2,477

 

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

 

 

9,349

 

 

 

17,631

 

Balance, end of period

 

 

1,125,202

 

 

 

1,136,247

 

 

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 September 30, 2025, and since the inception of this NCIB, the Company has repurchased and cancelled 2,606,500 shares. Subsequent to the third quarter of 2025, the Toronto Stock Exchange approved the renewal of the Company's NCIB. Under the renewed NCIB, the Company may purchase for cancellation a maximum of 7,667,696 common shares from November 4, 2025 to November 3, 2026.

During the nine months ended September 30, 2025, the Company repurchased 2,291,295 common shares at a weighted average price of $90.98 per share for a total purchase price of $208.5 million relating to the current and prior NCIB. During the nine months ended September 30, 2024, the Company repurchased 250,000 common shares at a weighted average price of $136.72 per share for a total purchase price of $34.2 million relating to the NCIB. The excess of the purchase price paid over the carrying value of the shares repurchased in the amount of $187.3 million (2024– $31.4 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 SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

16.
Earnings per share

Basic earnings per share

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

 

(in thousands of dollars and number of shares)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024*

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024*

 

Net income

 

 

84,689

 

 

 

125,871

 

 

 

238,901

 

 

 

334,369

 

Issued common shares, beginning of period

 

 

83,022,264

 

 

 

84,604,483

 

 

 

84,408,437

 

 

 

84,441,733

 

Effect of stock options exercised

 

 

1,959

 

 

 

4,070

 

 

 

103,847

 

 

 

223,757

 

Effect of repurchase of own shares

 

 

(500,467

)

 

 

-

 

 

 

(1,131,432

)

 

 

(137,445

)

Weighted average number of common shares

 

 

82,523,756

 

 

 

84,608,553

 

 

 

83,380,852

 

 

 

84,528,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – basic (in dollars)

 

 

1.03

 

 

 

1.49

 

 

 

2.87

 

 

 

3.96

 

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

 

Diluted earnings per share

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

 

(in thousands of dollars and number of shares)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024*

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024*

 

Net income

 

 

84,689

 

 

 

125,871

 

 

 

238,901

 

 

 

334,369

 

Weighted average number of common shares

 

 

82,523,756

 

 

 

84,608,553

 

 

 

83,380,852

 

 

 

84,528,045

 

Dilutive effect:

 

 

 

 

 

 

 

 

 

 

 

 

Stock options, restricted share units

 

 

 

 

 

 

 

 

 

 

 

 

and performance share units

 

 

222,732

 

 

 

514,165

 

 

 

287,822

 

 

 

693,770

 

Weighted average number of diluted common shares

 

 

82,746,488

 

 

 

85,122,718

 

 

 

83,668,674

 

 

 

85,221,815

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted (in dollars)

 

 

1.02

 

 

 

1.48

 

 

 

2.86

 

 

 

3.93

 

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

As at September 30, 2025, 122,183 stock options were excluded from the calculation of diluted earnings per share (September 30, 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:

 

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 SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

(in thousands of options

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

and in dollars)

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

 

 

 

 

 

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

 

 

114

 

 

 

32.90

 

 

 

377

 

 

 

31.05

 

 

 

278

 

 

 

31.44

 

 

 

790

 

 

 

29.17

 

Exercised

 

 

(7

)

 

 

33.19

 

 

 

(30

)

 

 

30.01

 

 

 

(171

)

 

 

30.54

 

 

 

(443

)

 

 

27.61

 

Balance, end of period

 

 

107

 

 

 

32.88

 

 

 

347

 

 

 

31.14

 

 

 

107

 

 

 

32.88

 

 

 

347

 

 

 

31.14

 

Options exercisable, end of period

 

 

 

 

 

 

107

 

 

 

32.88

 

 

 

347

 

 

 

31.14

 

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

 

 

 

 

83

 

 

 

0.4

 

 

40.41

 

 

 

 

24

 

 

 

1.8

 

 

 

 

 

 

107

 

 

 

0.7

 

 

Of the options outstanding at September 30, 2025, a total of 95,971 (December 31, 2024 – 252,736) are held by key management personnel.

The weighted average share price at the date of exercise for stock options exercised in the nine months ended September 30, 2025 was $89.98 (September 30, 2024 – $140.91).

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 April 30, 2025, the Company granted a total of 31,328 RSUs under the Company’s equity incentive plan of which 27,917 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 RSUs vest on April 30, 2026. The fair value of the RSUs granted was $81.03 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

 

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 SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

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

 

 

Nine months

 

 

Nine months

 

and in dollars)

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

 

RSUs

 

 

fair value

 

 

RSUs

 

 

fair value

 

 

RSUs

 

 

fair value

 

 

RSUs

 

 

fair value

 

Balance, beginning of period

 

 

192

 

 

 

119.11

 

 

 

162

 

 

 

115.84

 

 

 

158

 

 

 

115.34

 

 

 

192

 

 

 

93.62

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

93

 

 

 

113.45

 

 

 

51

 

 

 

137.21

 

Reinvested

 

 

1

 

 

 

119.00

 

 

 

-

 

 

 

-

 

 

 

2

 

 

 

122.71

 

 

 

1

 

 

 

93.54

 

Settled

 

 

-

 

 

 

-

 

 

 

(2

)

 

 

129.24

 

 

 

(58

)

 

 

99.84

 

 

 

(81

)

 

 

76.81

 

Forfeited

 

 

(1

)

 

 

129.58

 

 

 

(1

)

 

 

123.63

 

 

 

(3

)

 

 

123.99

 

 

 

(4

)

 

 

115.43

 

Balance, end of period

 

 

192

 

 

 

119.05

 

 

 

159

 

 

 

115.62

 

 

 

192

 

 

 

119.05

 

 

 

159

 

 

 

115.62

 

 

The following table summarizes information about RSUs outstanding as at September 30, 2025:

 

(in thousands of RSUs and in dollars)

 

RSUs outstanding

 

 

 

 

 

 

 

 

Remaining

 

 

 

 

 

Number of

 

 

contractual life

 

Grant date fair value

 

RSUs

 

 

(in years)

 

 

115.51

 

 

 

 

54

 

 

 

0.4

 

 

81.03

 

 

 

 

31

 

 

 

0.6

 

 

135.00

 

 

 

 

45

 

 

 

1.4

 

 

129.66

 

 

 

 

62

 

 

 

2.4

 

 

 

 

 

 

192

 

 

 

1.3

 

 

The weighted average share price at the date of settlement of the other RSUs vested in nine months ended September 30, 2025 was $131.74 (September 30, 2024 – $134.64). 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 (September 30, 2024 – $10.4 million), was charged to retained earnings as share repurchase premium.

In the three and nine months ended September 30, 2025, the Group recognized, as a result of RSUs, a compensation expense of $2.3 million and $6.2 million respectively (September 30, 2024 - $1.6 million and $4.8 million) with a corresponding increase to contributed surplus.

Of the RSUs outstanding at September 30, 2025, a total of 132,910 (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 at the grant date 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 of the number of equity instruments 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.

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 at the grant date 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 of the number of equity instruments 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.

 

img202231317_1.jpg21


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

The table below summarizes changes to the outstanding PSUs:

 

(in thousands of PSUs

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

and in dollars)

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

Number

 

 

average

 

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

of

 

 

grant date

 

 

 

PSUs

 

 

fair value

 

 

PSUs

 

 

fair value

 

 

PSUs

 

 

fair value

 

 

PSUs

 

 

fair value

 

Balance, beginning of period

 

 

157

 

 

 

140.52

 

 

 

157

 

 

 

127.88

 

 

 

155

 

 

 

127.72

 

 

 

184

 

 

 

106.17

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

58

 

 

 

135.51

 

 

 

46

 

 

 

156.17

 

Reinvested

 

 

1

 

 

 

141.27

 

 

 

-

 

 

 

-

 

 

 

3

 

 

 

137.03

 

 

 

1

 

 

 

106.72

 

Settled

 

 

-

 

 

 

-

 

 

 

(1

)

 

 

114.28

 

 

 

(71

)

 

 

100.52

 

 

 

(135

)

 

 

89.87

 

Added due to performance conditions

 

 

-

 

 

 

-

 

 

 

1

 

 

 

102.30

 

 

 

14

 

 

 

100.43

 

 

 

64

 

 

 

89.87

 

Forfeited

 

 

(2

)

 

 

135.97

 

 

 

(1

)

 

 

139.53

 

 

 

(3

)

 

 

135.35

 

 

 

(4

)

 

 

129.71

 

Balance, end of period

 

 

156

 

 

 

140.58

 

 

 

156

 

 

 

127.73

 

 

 

156

 

 

 

140.58

 

 

 

156

 

 

 

127.73

 

 

The following table summarizes information about PSUs outstanding as at September 30, 2025:

 

(in thousands of PSUs and in dollars)

 

PSUs outstanding

 

 

 

 

 

 

 

 

Remaining

 

 

 

 

 

Number of

 

 

contractual life

 

Grant date fair value

 

PSUs

 

 

(in years)

 

 

135.15

 

 

 

 

54

 

 

 

0.4

 

 

156.17

 

 

 

 

45

 

 

 

1.4

 

 

135.51

 

 

 

 

57

 

 

 

2.4

 

 

 

 

 

 

156

 

 

 

1.4

 

The weighted average share price at the date of settlement of the other PSUs vested in nine months ended September 30, 2025 was $131.74 (September 30, 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 $8.6 million, was charged to retained earnings as share repurchase premium (September 30, 2024 – $19.8 million).

In the three and nine months ended September 30, 2025, the Group recognized, as a result of PSUs, a compensation expense of $1.7 million and $5.1 million respectively (September 30, 2024 - $1.6 and $4.4 million) with a corresponding increase to contributed surplus.

Of the PSUs outstanding at September 30, 2025, a total of 101,131 (December 31, 2024 – 103,872) are held by key management personnel.

18.
Materials and services expenses

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

 

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

Independent contractors

 

 

661,512

 

 

 

754,672

 

 

 

2,032,940

 

 

 

2,187,880

 

Vehicle operation expenses

 

 

299,700

 

 

 

336,198

 

 

 

914,619

 

 

 

950,951

 

 

 

 

961,212

 

 

 

1,090,870

 

 

 

2,947,559

 

 

 

3,138,831

 

 

 

img202231317_1.jpg22


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

19.
Finance income and finance costs

Recognized in income or loss:

 

Costs (income)

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

Interest expense on long-term debt and amortization

 

 

 

 

 

 

 

 

 

 

 

 

of deferred financing fees

 

 

30,040

 

 

 

35,848

 

 

 

90,581

 

 

 

94,807

 

Interest expense on lease liabilities

 

 

6,759

 

 

 

6,385

 

 

 

19,869

 

 

 

17,925

 

Interest income

 

 

(518

)

 

 

(727

)

 

 

(1,051

)

 

 

(6,951

)

Net change in fair value and accretion expense

 

 

 

 

 

 

 

 

 

 

 

 

 of contingent considerations

 

 

20

 

 

 

(6,104

)

 

 

41

 

 

 

(6,052

)

Net foreign exchange loss

 

 

1,361

 

 

 

296

 

 

 

922

 

 

 

3,070

 

Other financial expenses

 

 

3,923

 

 

 

4,310

 

 

 

11,156

 

 

 

11,951

 

Net finance costs

 

 

41,585

 

 

 

40,008

 

 

 

121,518

 

 

 

114,750

 

Presented as:

 

 

 

 

 

 

 

 

 

 

 

 

   Finance income

 

 

(518

)

 

 

(6,831

)

 

 

(1,051

)

 

 

(13,003

)

   Finance costs

 

 

42,103

 

 

 

46,839

 

 

 

122,569

 

 

 

127,753

 

 

 

20.
Income tax expense

Income tax recognized in income or loss:

 

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

Current tax expense

 

 

 

 

 

 

 

 

 

 

 

 

    Current period

 

 

3,378

 

 

 

47,472

 

 

 

67,158

 

 

 

137,430

 

    Adjustment for prior periods

 

 

1,491

 

 

 

(667

)

 

 

2,085

 

 

 

(1,736

)

 

 

 

4,869

 

 

 

46,805

 

 

 

69,243

 

 

 

135,694

 

Deferred tax expense (recovery)

 

 

 

 

 

 

 

 

 

 

 

 

    Origination and reversal of temporary differences

 

 

23,925

 

 

 

(7,418

)

 

 

10,209

 

 

 

(24,810

)

    Variation in tax rate

 

 

(158

)

 

 

(3,476

)

 

 

(899

)

 

 

(1,563

)

    Adjustment for prior periods

 

 

(1,596

)

 

 

(614

)

 

 

(850

)

 

 

289

 

 

 

 

22,171

 

 

 

(11,508

)

 

 

8,460

 

 

 

(26,084

)

Income tax expense

 

 

27,040

 

 

 

35,297

 

 

 

77,703

 

 

 

109,610

 

Reconciliation of effective tax rate :

 

 

Three months

 

 

Three months

 

 

Nine months

 

 

Nine months

 

 

 

ended

 

 

ended

 

 

ended

 

 

ended

 

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

 

Sept. 30, 2025

 

 

Sept. 30, 2024

 

Income before income tax

 

 

 

 

111,729

 

 

 

 

 

161,168

 

 

 

 

 

316,604

 

 

 

 

 

443,979

 

Income tax using the Company’s

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

statutory tax rate

 

 

26.5

%

 

29,608

 

 

 

26.5

%

 

42,710

 

 

 

26.5

%

 

83,900

 

 

 

26.5

%

 

117,654

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) resulting from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rate differential between

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

jurisdictions

 

 

0.1

%

 

75

 

 

 

-0.2

%

 

(343

)

 

 

0.2

%

 

788

 

 

 

-0.1

%

 

(472

)

Variation in tax rate

 

 

-0.1

%

 

(158

)

 

 

-2.2

%

 

(3,476

)

 

 

-0.3

%

 

(899

)

 

 

-0.4

%

 

(1,563

)

Non deductible expenses

 

 

1.0

%

 

1,166

 

 

 

1.1

%

 

1,709

 

 

 

1.2

%

 

3,718

 

 

 

1.2

%

 

5,331

 

Tax deductions and tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

exempt income

 

 

-3.4

%

 

(3,816

)

 

 

-2.8

%

 

(4,441

)

 

 

-3.8

%

 

(12,072

)

 

 

-2.5

%

 

(11,018

)

Adjustment for prior periods

 

 

-0.1

%

 

(105

)

 

 

-0.8

%

 

(1,281

)

 

 

0.4

%

 

1,235

 

 

 

-0.3

%

 

(1,447

)

Multi-jurisdiction tax

 

 

0.2

%

 

270

 

 

 

0.3

%

 

419

 

 

 

0.3

%

 

1,033

 

 

 

0.3

%

 

1,125

 

 

 

 

24.2

%

 

27,040

 

 

 

21.9

%

 

35,297

 

 

 

24.5

%

 

77,703

 

 

 

24.7

%

 

109,610

 

 

 

img202231317_1.jpg23


 

TFI International Inc.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

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

PERIODS ENDED SEPTEMBER 30, 2025 AND 2024 - (UNAUDITED)

 

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 September 30, 2025, the Group had $133.3 million of outstanding letters of credit (December 31, 2024 - $129.8 million).

c)
Other commitments

As at September 30, 2025, the Group had $63.4 million of purchase commitments (December 31, 2024 – $35.6 million) and $11.9 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 October 1, 2025 and October 30, 2025, the Company repurchased 190,000 common shares at a price ranging from $87.24 to $97.00 for a total purchase price of $17.4 million.

 

img202231317_1.jpg24