CONSOLIDATED. YRCW Operating Income (in millions) YRCW Revenue (in millions) $4,935 $48 $20 $28

Transcription

1 CONSOLIDATED YRCW Revenue (in millions) YRCW Operating Income (in millions) $4,865 $5,069 $4,832 $4,698 $4,748 $4,891 $4,935 $48 $20 $28 $70 $25 $45 $140 $144 $20 $47 $124 $93 $126 $18 $108 $119 $115 $21 $18 $98 $97 Pension Expense Operating Income as Originally Reported (includes (a) Pension Expense) (a) The Company adopted ASU , Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, beginning in January 1, 2018, with a retrospective application. This requires a reclassification to non-operating expenses from Salaries, wages and employee benefits in operating expenses. Operating Income as Originally Reported (includes Pension Expense) above represents Operating Income prior to this application. 1

2 LEVERAGE RATIO YRCW Adjusted EBITDA (in millions) Funded Debt / Adjusted EBITDA $255 $245 $333 $298 $278 $274 $ x 4.57x 3.25x 3.40x 3.62x 3.38x 3.32x Note: Funded debt balances based on par value Growing into capital structure. Continue to de-risk the balance sheet. Funded Debt to Adjusted EBITDA ratio down 2.0 turns. 2

3 CREDIT FACILITY COVENANTS Four Consecutive Fiscal Quarters Ending 3.32x as of 1Q YRCW s credit ratings as of March 31, 2018: Standard & Poor s Corporate Family Rating was B- with Stable outlook Moody s Investor Service Corporate Family Rating was B3 with Positive outlook 3

4 KEY SEGMENT INFORMATION YRC Freight Regional Transportation 1Q18 1Q17 YoY % (a) 1Q18 1Q17 YoY % (a) Workdays Total tonnage (in thousands) 1,499 1,547 (3.1) 1,914 1,925 (0.6) Total tonnage per day (in thousands) (2.4) Total shipments (in thousands) 2,450 2,586 (5.2) 2,444 2,545 (4.0) Total shipments per day (in thousands) (4.5) (3.2) Total picked up revenue/cwt. $ $ $ $ Total picked up revenue/cwt. (excl. FSC) $ $ $ $ Total picked up revenue/shipment $ 305 $ $ 190 $ Total picked up revenue/shipment (excl. FSC) $ 269 $ $ 168 $ Total weight/shipment (in pounds) 1,223 1, ,566 1, (a) Percent change based on unrounded figures and not the rounded figures presented 4

5 EBITDA RECONCILIATION (CONSOLIDATED) ($ in millions) YRCW Consolidated FY 2013 FY 2014 FY 2015 FY 2016 FY Q Q Q Q 2018 Reconciliation of net income (loss) to adjusted EBITDA (a) Net income (loss) $ (83.6) $ (67.7) $ 0.7 $ 21.5 $ (10.8) $ (25.3) $ (14.6) $ 8.2 $ (0.1) Interest expense, net Income tax (benefit) expense (45.9) (16.1) (5.1) 3.1 (7.3) (4.1) (12.9) 0.8 (16.1) Depreciation and amortization EBITDA $ $ $ $ $ $ 32.9 $ 35.7 $ $ Adjustments for debt covenants: (Gains) / loss on property disposals, net (2.2) (11.9) 1.9 (14.6) (0.6) (11.6) (0.1) Letter of credit expense Restructuring charges Transaction costs related to the issuances of debt Permitted dispositions and other Equity based compensation expense Amortization of ratification bonus Non-union pension settlement (Gains) / loss on extinguishment of debt - (11.2) Other, net (b) (2.9) (9.7) (6.2) Adjusted EBITDA $ $ $ $ $ $ 43.2 $ 45.7 $ $ (a) Certain reclassifications have been made to prior year to conform to current year presentation (b) As required under our Term Loan Agreement, other, net, shown above consists of the impact of certain items to be included in Adjusted EBITDA 5

6 EBITDA RECONCILIATION (SEGMENT) ($ in millions) YRC Freight Segment FY 2013 FY 2014 FY 2015 FY 2016 FY Q Q Q Q 2018 Reconciliation of operating income (loss) to adjusted EBITDA (a) Operating income (loss) (c) $ (12.6) $ 23.2 $ 63.3 $ 71.8 $ 60.8 $ (7.5) $ (6.9) $ 55.5 $ 61.4 Depreciation and amortization (Gains) losses on property disposals, net (3.0) (15.9) 1.9 (15.7) (2.2) (12.8) (1.5) Letter of credit expense Restructuring charges Nonrecurring consulting fees Amortization of ratification bonus Non-union pension settlement charge Other, net (b) (c) (14.1) (23.8) (43.2) (14.3) (18.4) (2.1) 2.0 (11.4) (14.3) Adjusted EBITDA $ $ 99.8 $ $ $ $ 14.9 $ 22.1 $ $ Regional Transportation Segment FY 2013 FY 2014 FY 2015 FY 2016 FY Q Q Q Q 2018 Reconciliation of operating income to adjusted EBITDA Operating income (loss) (c) $ 80.0 $ 66.2 $ 85.5 $ 81.4 $ 67.9 $ 12.2 $ 5.2 $ 81.2 $ 60.9 Depreciation and amortization (Gains) losses on property disposals, net Letter of credit expense Amortization of ratification bonus Other, net (b) (c) 0.0 (0.1) Adjusted EBITDA $ $ $ $ $ $ 29.4 $ 22.6 $ $ (a) Certain reclassifications have been made to prior year to conform to current year presentation (b) As required under our Term Loan Agreement, other, net, shown above consists of the impact of certain items to be included in Adjusted EBITDA (c) The Company adopted ASU , Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, beginning in January 1, 2018, with a retrospective application. This requires a reclassification to non-operating expenses from Salaries, wages and employee benefits in operating expenses. Operating Income (Loss) and Other, net are restated above for FY 2013 through 1Q 2018 as a result of this application. 6