YRCW YRC Worldwide Inc

YRC Worldwide Inc. (NASDAQ:YRCW) today reported financial results for the third quarter of 2015.

Consolidated operating revenue for the third quarter of 2015 was $1.245 billion with consolidated operating income reported at $47.7 million, which included a $0.9 million loss on property disposals. As a comparison, the company reported consolidated operating revenue of $1.323 billion for the third quarter of 2014 with consolidated operating income of $26.7 million, which included a $0.2 million loss on property disposals. 

Third Quarter 2015 Financial Highlights

• On a non-GAAP basis, the company generated Adjusted EBITDA of $99.1 million for a consolidated Adjusted EBITDA margin of 8.0%, and a $17.5 million increase compared to the $81.6 million reported in the prior year comparable quarter (as detailed in the reconciliation below).

• Last twelve month (LTM) Adjusted EBITDA increased to $344.3 million, an improvement of $118.1 million from the $226.2 million of LTM Adjusted EBITDA reported in the third quarter of 2014.

• Improved yield from continued pricing discipline contributed to an operating ratio of 96.2 on a consolidated basis, which was a year-over-year improvement of 180-basis-points. Additionally, YRC Freight reported an operating ratio of 97.9, which was an improvement of 110-basis-points on a year-over-year basis, and a year-over-year improvement of 230-basis-points at the Regional segment, with an operating ratio of 92.6.

• The total debt-to-Adjusted EBITDA ratio continues to improve, moving from 4.94 times just 12 months ago and 3.33 times last quarter to 3.15 times this quarter.

• Continued to reinvest in the business spending $29.2 million in capital expenditures and entered into new operating leases for revenue equipment that have a capital value equivalent of $25.5 million for a total reinvestment of $54.7 million. The $54.7 million represents a $26.5 million increase over the $28.2 million investment in the third quarter of 2014. The vast majority of the investment was in tractors and technology.

Third Quarter 2015 Operational Highlights (year-over-year comparison)

• Continued strategy of placing freight mix, yield improvements and profitability over market share and tonnage growth.

• Tonnage per day decreased 6.2% at YRC Freight and decreased 3.5% for the Regional segment.

• Excluding fuel surcharge, revenue per shipment increased 7.0% at YRC Freight and revenue per hundredweight increased by 5.8%. Including fuel surcharge, revenue per shipment increased 0.7% and revenue per hundredweight decreased by 0.4%.

• At the Regionals, excluding fuel surcharge, revenue per shipment increased 5.0% and revenue per hundredweight increased by 4.1%. Including fuel surcharge, revenue per shipment decreased 0.7% and revenue per hundredweight decreased by 1.5%.

• Workers’ compensation expense decreased by $4.5 million due to decreased claim frequency in 2015 driven by our safety initiatives but slightly offset by negative development of prior years’ claims.

“During the third quarter of this year, we continued to stay committed to our strategy of placing pricing improvements and profitability ahead of tonnage growth,” said James Welch, chief executive officer of YRC Worldwide.  “We stayed focused, we stayed disciplined, we invested in our people and we invested in the business. As a result, operating, financial and safety performance improved.  We are pleased to see the positive results of successfully implementing our strategy and staying the course, and we plan to continue focusing on operational improvements while reinvesting back into our people, equipment and technology,” concluded Welch. 

Liquidity Update

• At September 30, 2015, the company had cash and cash equivalents and Managed Accessibility under its ABL facility totaling $244.8 million. For comparison, as of June 30, 2015, cash and cash equivalents and Managed Accessibility totaled $226.1 million. 

• For the nine months ended September 30, 2015, cash provided by operating activities was $91.5 million as compared to cash used in operating activities of $26.3 million for the nine months ended September 30, 2014, an improvement of $117.8 million.

Key Segment Information – third quarter 2015 compared to the third quarter of 2014

						Percent
YRC Freight		2015			2014	Change
Workdays		64.0			64.0
Operating revenue (in millions)	$	789.2		$	843.0		(6.4	)%
Operating income (in millions)	$	16.7		$	8.8		89.8	%
Operating ratio		97.9			99.0	1.1pp
Total tonnage per day (in thousands)		25.64			27.34		(6.2	)%
Total shipments per day (in thousands)		42.82			46.20		(7.3	)%
Revenue per hundredweight incl FSC	$	23.90		$	24.00		(0.4	)%
Revenue per hundredweight excl FSC	$	21.24		$	20.08		5.8	%
Revenue per shipment incl FSC	$	286		$	284		0.7	%
Revenue per shipment excl FSC	$	254		$	238		7.0	%
Total weight/shipment (in pounds)		1,198			1,184		1.2	%

									Percent
Regional Transportation			2015				2014		Change
Workdays			64.0				64.0
Operating revenue (in millions)		$	455.7			$	479.6		(5.0	)%
Operating income (in millions)		$	33.6			$	24.4		37.7	%
Operating ratio			92.6				94.9		2.3pp
Total tonnage per day (in thousands)			30.85				31.97		(3.5	)%
Total shipments per day (in thousands)			41.76				43.65		(4.3	)%
Revenue per hundredweight incl FSC		$	11.55			$	11.73		(1.5	)%
Revenue per hundredweight excl FSC		$	10.32			$	9.91		4.1	%
Revenue per shipment incl FSC		$	171			$	172		(0.7	)%
Revenue per shipment excl FSC		$	153			$	145		5.0	%
Total weight/shipment (in pounds)			1,478				1,465		0.9	%

Review of Financial Results

YRC Worldwide Inc. will host a conference call with the investment community today, Thursday, October 29, 2015, beginning at 4:30 p.m. ET, 3:30 p.m. CT.  The call will be available to listeners as a live webcast and as a replay via the YRC Worldwide website yrcw.com.

Non-GAAP Financial Measures

EBITDA is a non-GAAP measure that reflects the company’s earnings before interest, taxes, depreciation, and amortization expense. Adjusted EBITDA (defined in our credit facilities as Consolidated EBITDA) is a non-GAAP measure that reflects the company’s earnings before interest, taxes, depreciation, and amortization expense, and further adjusted for letter of credit fees, equity-based compensation expense, net gains or losses on property disposals, restructuring professional fees, nonrecurring consulting fees, expenses associated with certain lump sum payments to our IBT employees and results of permitted dispositions and discontinued operations among other items as defined in the company’s credit facilities. EBITDA and Adjusted EBITDA are used for internal management purposes as a financial measure that reflects the company’s core operating performance. In addition, management uses Adjusted EBITDA to measure compliance with financial covenants in the company’s credit facilities.  However, these financial measures should not be construed as better measurements than net income or earnings per share, as defined by generally accepted accounting principles (GAAP).

EBITDA and Adjusted EBITDA have the following limitations:

• EBITDA does not reflect the interest expense or the cash requirements necessary to service interest or fund principal payments on our outstanding debt;
• Adjusted EBITDA does not reflect the interest expense or the cash requirements necessary to fund restructuring professional fees, nonrecurring consulting fees, letter of credit fees, service interest or principal payments on our outstanding debt or fund our lump sum payments to our IBT employees required under the ratified MOU;
• Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements;
• Equity-based compensation is an element of our long-term incentive compensation program, although Adjusted EBITDA excludes certain employee equity-based compensation expense when presenting our ongoing operating performance for a particular period;
• Other companies in our industry may calculate Adjusted EBITDA differently than we do, limiting its usefulness as a comparative measure.

Because of these limitations, EBTIDA and Adjusted EBITDA should not be considered a substitute for performance measures calculated in accordance with GAAP. We compensate for these limitations by relying primarily on our GAAP results and using EBITDA and Adjusted EBITDA as secondary measures.  The company has provided reconciliations of its non-GAAP measures, EBITDA and Adjusted EBITDA, to GAAP net income and operating income (loss) within the supplemental financial information in this release.

Forward-Looking Statements

This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Words such as “will,” “expect,” “intend,” “anticipate,” “believe,” “could,” “may,” “project,” “forecast,” “propose,” “plan,” “designed,” “enable,” and similar expressions which speak only as of the date the statement was made are intended to identify forward-looking statements. Forward-looking statements are inherently uncertain are based upon current beliefs, assumptions and expectations of Company management and current market conditions, and are subject to significant business, economic, competitive, regulatory and other risks, uncertainties and contingencies, known and unknown, many of which are beyond our control. Our future financial condition and results could differ materially from those predicted in such forward-looking statements because of a number of factors, including (without limitation) our ability to generate sufficient cash flows and liquidity to fund operations and satisfy our cash needs and future cash commitments, including (without limitation) our obligations related to our substantial indebtedness and lease and pension funding requirements; the success of our management team in implementing its strategic plan and operational and productivity improvements, including (without limitation) our continued ability to meet high on-time and quality delivery performance standards, and the impact of those improvements to meet our future liquidity and profitability; our ability to finance the maintenance, acquisition and replacement of revenue equipment and other necessary capital expenditures; changes in equity and debt markets; inclement weather; price and availability of fuel; sudden changes in the cost of fuel or the index upon which we base our fuel surcharge and the effectiveness of our fuel surcharge program in protecting us against fuel price volatility; competition and competitive pressure on service and pricing; expense volatility, including (without limitation) volatility due to changes in purchased transportation service or pricing for purchased transportation; our ability to comply and the cost of compliance with federal, state, local and foreign laws and regulations, including (without limitation) laws and regulations for the protection of employee safety and health and the environment; terrorist attack; labor relations, including (without limitation) our ability to attract and retain qualified drivers, the continued support of our union employees with respect to our strategic plan, the impact of work rules, work stoppages, strikes or other disruptions, our obligations to multi-employer health, welfare and pension plans, wage requirements and employee satisfaction; the impact of claims and litigation to which we are or may become exposed; and other risks and contingencies, including (without limitation) the risk factors that are included in our reports filed with the SEC, including those described under “Risk Factors” in our annual report on Form 10-K and quarterly reports on Form 10-Q.

About YRC Worldwide

YRC Worldwide Inc., headquartered in Overland Park, Kan., is the holding company for a portfolio of less-than-truckload (LTL) companies including YRC Freight, YRC Reimer, Holland, Reddaway, and New Penn. Collectively, YRC Worldwide companies have one of the largest, most comprehensive LTL networks in North America with local, regional, national and international capabilities. Through their teams of experienced service professionals, YRC Worldwide companies offer industry-leading expertise in heavyweight shipments and flexible supply chain solutions, ensuring customers can ship industrial, commercial and retail goods with confidence.

Please visit our website at www.yrcw.com for more information.

CONSOLIDATED BALANCE SHEETS
YRC Worldwide Inc. and Subsidiaries
(Amounts in millions except share and per share data)
				September 30,				December 31,
					2015				2014
ASSETS				(Unaudited)
CURRENT ASSETS:
Cash and cash equivalents				$	210.7			$	171.1
Restricted amounts held in escrow					25.7				28.9
Accounts receivable, net					497.8				470.5
Prepaid expenses and other					77.2				81.2
Total current assets					811.4				751.7
PROPERTY AND EQUIPMENT:
Cost					2,837.4				2,819.6
Less - accumulated depreciation					(1,898.5	)			(1,825.4	)
Net property and equipment					938.9				994.2
Intangibles, net					45.1				60.3
Restricted amounts held in escrow					46.5				60.2
Deferred income taxes, net					21.2				21.4
Other assets					101.7				97.2
Total assets				$	1,964.8			$	1,985.0
LIABILITIES AND SHAREHOLDERS' DEFICIT
CURRENT LIABILITIES:
Accounts payable				$	185.6			$	172.2
Wages, vacations, and employee benefits					204.2				176.6
Deferred income taxes, net					21.2				21.4
Other current and accrued liabilities					187.6				202.2
Current maturities of long-term debt					15.5				31.1
Total current liabilities					614.1				603.5
OTHER LIABILITIES:
Long-term debt, less current portion					1,065.3				1,078.8
Deferred income taxes, net					3.2				1.5
Pension and postretirement					413.1				460.3
Claims and other liabilities					296.4				315.2
Commitments and contingencies
SHAREHOLDERS' DEFICIT:
Preferred stock, $1 par value per share					-				-
Common stock, $0.01 par value per share					0.3				0.3
Capital surplus					2,310.8				2,290.9
Accumulated deficit					(2,215.8	)			(2,240.0	)
Accumulated other comprehensive loss					(429.9	)			(432.8	)
Treasury stock, at cost (410 shares)					(92.7	)			(92.7	)
Total shareholders' deficit					(427.3	)			(474.3	)
Total liabilities and shareholders' deficit				$	1,964.8			$	1,985.0

 

STATEMENTS OF CONSOLIDATED COMPREHENSIVE INCOME (LOSS)
YRC Worldwide Inc. and Subsidiaries
For the Three and Nine Months Ended September 30
(Amounts in millions except per share data, shares in thousands)
(Unaudited)
			Three Months								Nine Months
				2015				2014				2015				2014
OPERATING REVENUE			$	1,244.9			$	1,322.6			$	3,689.7			$	3,851.1
OPERATING EXPENSES:
Salaries, wages and employee benefits				725.8				745.9				2,148.6				2,212.3
Operating expenses and supplies				217.1				285.0				678.1				860.7
Purchased transportation				149.6				157.4				431.0				449.1
Depreciation and amortization				40.7				40.9				123.6				122.9
Other operating expenses				63.1				66.5				198.6				197.9
(Gains) losses on property disposals, net				0.9				0.2				1.5				(6.1	)
Total operating expenses				1,197.2				1,295.9				3,581.4				3,836.8
OPERATING INCOME				47.7				26.7				108.3				14.3
NONOPERATING EXPENSES:
Interest expense				25.7				32.6				81.2				122.5
(Gain) loss on extinguishment of debt				-				-				0.6				(11.2	)
Other, net				(4.5	)			(2.7	)			(8.1	)			(6.7	)
Nonoperating expenses, net				21.2				29.9				73.7				104.6
INCOME (LOSS) BEFORE INCOME TAXES				26.5				(3.2	)			34.6				(90.3	)
INCOME TAX (BENEFIT) EXPENSE				6.7				(4.4	)			10.4				(16.4	)
NET INCOME (LOSS)				19.8				1.2				24.2				(73.9	)
AMORTIZATION OF BENEFICIAL CONVERSION FEATURE ON PREFERRED STOCK				-				-				-				(18.1	)
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS			$	19.8			$	1.2			$	24.2			$	(92.0	)
NET INCOME (LOSS)			$	19.8			$	1.2			$	24.2			$	(73.9	)
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX				(1.9	)			(0.6	)			2.9				3.9
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO YRC WORLDWIDE INC.			$	17.9			$	0.6			$	27.1			$	(70.0	)
AVERAGE COMMON SHARES OUTSTANDING-BASIC				32,065				30,639				31,602				27,896
AVERAGE COMMON SHARES OUTSTANDING-DILUTED				32,621				31,903				32,569				27,896
EARNINGS (LOSS) PER SHARE - BASIC			$	0.62			$	0.04			$	0.76			$	(3.30	)
EARNINGS (LOSS) PER SHARE - DILUTED			$	0.61			$	(0.03	)		$	0.74			$	(3.30	)

STATEMENTS OF CONSOLIDATED CASH FLOWS
YRC Worldwide Inc. and Subsidiaries
For the Nine Months Ended September 30
(Amounts in millions)
(unaudited)
					2015				2014
OPERATING ACTIVITIES:
Net income (loss)				$	24.2			$	(73.9	)
Noncash items included in net income (loss):
Depreciation and amortization					123.6				122.9
Paid-in-kind interest on Series A Notes and Series B Notes					0.4				13.9
Amortization of deferred debt costs					4.8				6.9
Amortization of premiums and discounts on debt					1.7				26.5
Noncash equity based compensation and employee benefits expense					18.5				20.6
Deferred income tax benefit, net					-				(3.0	)
(Gains) losses on property disposals, net					1.5				(6.1	)
(Gain) loss on extinguishment of debt					0.6				(11.2	)
Other noncash items, net					(6.8	)			(4.7	)
Changes in assets and liabilities, net:
Accounts receivable					(29.4	)			(91.5	)
Accounts payable					10.0				18.4
Other operating assets					(7.3	)			0.3
Other operating liabilities					(50.3	)			(45.4	)
Net cash provided by (used in) operating activities					91.5				(26.3	)
INVESTING ACTIVITIES:
Acquisition of property and equipment					(71.8	)			(47.6	)
Proceeds from disposal of property and equipment					15.7				8.5
Restricted escrow receipts					41.9				90.7
Restricted escrow deposits					(25.0	)			(33.6	)
Other, net					0.4				5.2
Net cash provided by (used in) investing activities					(38.8	)			23.2
FINANCING ACTIVITIES:
Issuance of long-term debt					-				693.0
Repayment of long-term debt					(13.1	)			(888.7	)
Debt issuance costs					-				(29.0	)
Equity issuance costs					-				(17.1	)
Equity issuance proceeds					-				250.0
Net cash provided by (used in) financing activities					(13.1	)			8.2
NET INCREASE IN CASH AND CASH EQUIVALENTS					39.6				5.1
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD					171.1				176.3
CASH AND CASH EQUIVALENTS, END OF PERIOD				$	210.7			$	181.4
SUPPLEMENTAL CASH FLOW INFORMATION
Interest paid				$	(79.3	)		$	(103.3	)
Income tax refund (payment)					(1.6	)			19.3

 

 

SUPPLEMENTAL FINANCIAL INFORMATION
YRC Worldwide Inc. and Subsidiaries
For the Three and Nine Months Ended September 30
(Amounts in millions)
(Unaudited)
SEGMENT INFORMATION
	Three Months									Nine Months
		2015			2014			%			2015			2014		%
Operating revenue:
YRC Freight	$	789.2		$	843.0			(6.4	)	$	2,322.0		$	2,441.9			(4.9	)
Regional Transportation		455.7			479.6			(5.0	)		1,367.7			1,409.2			(2.9	)
Other, net of eliminations		-			-						-			-
Consolidated		1,244.9			1,322.6			(5.9	)		3,689.7			3,851.1			(4.2	)
Operating income (loss):
YRC Freight		16.7			8.8						39.4			(24.0	)
Regional Transportation		33.6			24.4						75.9			55.5
Corporate and other		(2.6	)		(6.5	)					(7.0	)		(17.2	)
Consolidated	$	47.7		$	26.7					$	108.3		$	14.3
Operating ratio:
YRC Freight		97.9	%		99.0	%					98.3	%		101.0	%
Regional Transportation		92.6	%		94.9	%					94.5	%		96.1	%
Consolidated		96.2	%		98.0	%					97.1	%		99.6	%
Operating ratio is calculated as (i) 100 percent (ii) minus the result of dividing operating income by operating revenue or (iii) plus the result of dividing operating loss by operating revenue, and expressed as a percentage.
SUPPLEMENTAL INFORMATION													Book
As of September 30, 2015							Par Value			Discount			Value
Term loan							$	687.8		$	(4.7	)	$	683.1
ABL facility (a)								-			-			-
Secured Second A&R CDA								44.7			-			44.7
Unsecured Second A&R CDA								73.2			-			73.2
Lease financing obligations								279.8			-			279.8
Other								-			-			-
Total debt							$	1,085.5		$	(4.7	)	$	1,080.8
													Book
As of December 31, 2014							Par Value			Discount			Value
Term loan							$	693.0		$	(5.7	)	$	687.3
ABL facility (b)								-			-			-
Series B Notes								17.7			(0.6	)		17.1
Secured Second A&R CDA								47.0			-			47.0
Unsecured Second A&R CDA								73.2			-			73.2
Lease financing obligations								285.1			-			285.1
Other								0.2			-			0.2
Total debt							$	1,116.2		$	(6.3	)	$	1,109.9
Our total leverage ratio for the four consecutive fiscal quarters ended September 30, 2015 was 3.15 to 1.00.
(a) ABL capacity $450.0M; borrowing base $445.1M; maximum availability $78.6M; Managed Accessibility $34.1M. Managed Accessibility is defined as maximum availability less the lower of 10% of the borrowing base or 10% of the collateral line cap.
(b) ABL capacity $450.0M; borrowing base $445.5M; maximum availability $71.2M; amount able to be drawn $27.1M

 

SUPPLEMENTAL FINANCIAL INFORMATION
YRC Worldwide Inc. and Subsidiaries
For the Three and Nine Months Ended September 30
(Amounts in millions)
(Unaudited)
	Three Months						Nine Months
		2015			2014			2015			2014
Reconciliation of net income (loss) to adjusted EBITDA:
Net income (loss)	$	19.8		$	1.2		$	24.2		$	(73.9	)
Interest expense, net		25.6			32.5			80.9			122.2
Income tax expense (benefit)		6.7			(4.4	)		10.4			(16.4	)
Depreciation and amortization		40.7			40.9			123.6			122.9
EBITDA		92.8			70.2			239.1			154.8
Adjustments for debt covenants:
(Gains) losses on property disposals, net		0.9			0.2			1.5			(6.1	)
Letter of credit expense		2.2			2.5			6.6			9.8
Restructuring professional fees		0.2			3.1			0.2			4.2
Nonrecurring consulting fees		(0.8	)		-			5.1			-
Permitted dispositions and other		-			1.6			0.3			1.8
Equity based compensation expense		2.8			2.0			6.5			11.1
Amortization of ratification bonus		4.6			5.2			14.4			10.4
(Gain) loss on extinguishment of debt		-			-			0.6			(11.2	)
Other, net (a)		(3.6	)		(3.2	)		(7.0	)		(7.3	)
Adjusted EBITDA	$	99.1		$	81.6		$	267.3		$	167.5
(a) As required under our Term Loan Agreement, other, net, shown above consists of the impact of certain items to be included in Adjusted EBITDA under our Term Loan Agreement.
	Three Months						Nine Months
Adjusted EBITDA by segment:		2015			2014			2015			2014
YRC Freight	$	45.2		$	38.0		$	130.4		$	55.8
Regional Transportation		52.9			43.2			135.7			111.2
Corporate and other		1.0			0.4			1.2			0.5
Adjusted EBITDA	$	99.1		$	81.6		$	267.3		$	167.5

SUPPLEMENTAL FINANCIAL INFORMATION
YRC Worldwide Inc. and Subsidiaries
For the Three and Nine Months Ended September 30
(Amounts in millions)
(Unaudited)
	Three Months						Nine Months
YRC Freight segment		2015			2014			2015			2014
Reconciliation of operating income (loss) to adjusted EBITDA:
Operating income (loss)	$	16.7		$	8.8		$	39.4		$	(24.0	)
Depreciation and amortization		23.3			24.6			70.5			74.2
(Gains) losses on property disposals, net		1.1			0.1			1.7			(6.8	)
Letter of credit expense		1.6			1.8			4.6			6.8
Nonrecurring consulting fees		(0.8	)		-			5.1			-
Amortization of ratification bonus		3.0			3.4			9.3			6.7
Other, net (a)		0.3			(0.7	)		(0.2	)		(1.1	)
Adjusted EBITDA	$	45.2		$	38.0		$	130.4		$	55.8
(a) As required under our Term Loan, other, net, shown above does not include the impact of non-cash foreign currency gains or losses.
	Three Months						Nine Months
Regional Transportation segment		2015			2014			2015			2014
Reconciliation of operating income to adjusted EBITDA:
Operating income	$	33.6		$	24.4		$	75.9		$	55.5
Depreciation and amortization		17.4			16.4			53.2			49.0
(Gains) losses on property disposals, net		(0.2	)		0.1			-			0.7
Letter of credit expense		0.5			0.5			1.5			2.3
Amortization of ratification bonus		1.6			1.8			5.1			3.7
Adjusted EBITDA	$	52.9		$	43.2		$	135.7		$	111.2
	Three Months						Nine Months
Corporate and other segment	2015				2014			2015			2014
Reconciliation of operating loss to adjusted EBITDA:
Operating loss	$	(2.6	)	$	(6.5	)	$	(7.0	)	$	(17.2	)
Depreciation and amortization		(0.0	)		(0.1	)		(0.1	)		(0.3	)
Gains on property disposals, net		-			-			(0.2	)		-
Letter of credit expense		0.1			0.2			0.5			0.7
Restructuring professional fees		0.2			3.1			0.2			4.2
Permitted dispositions and other		-			1.6			0.3			1.8
Equity based compensation expense		2.8			2.0			6.5			11.1
Other, net (a)		0.5			0.1			1.0			0.2
Adjusted EBITDA	$	1.0		$	0.4		$	1.2		$	0.5
(a) As required under our Term Loan, other, net, shown above does not include the impact of earnings of our equity method investment as well as non-cash foreign currency gains or losses.

 

SUPPLEMENTAL FINANCIAL INFORMATION
YRC Worldwide Inc. and Subsidiaries
For the Trailing Twelve Months Ended September 30
(Amounts in millions)
(Unaudited)
		2015
Reconciliation of net income to adjusted EBITDA:
Net income	$	30.4
Interest expense, net		108.1
Income tax expense		10.7
Depreciation and amortization		164.3
EBITDA		313.5
Adjustments for debt covenants:
Gains on property disposals, net		(4.3	)
Letter of credit expense		8.9
Restructuring professional fees		0.2
Nonrecurring consulting fees		5.1
Permitted dispositions and other		0.3
Equity based compensation expense		9.7
Amortization of ratification bonus		19.6
Loss on extinguishment of debt		0.6
Other, net (a)		(9.3	)
Adjusted EBITDA	$	344.3
(a) As required under our Term Loan Agreement, other, net, shown above consists of the impact of certain items to be included in Adjusted EBITDA under our Term Loan Agreement.

YRC Worldwide Inc.
Segment Statistics
Quarterly Comparison
	YRC Freight
										Y/Y			Sequential
	3Q15			3Q14			2Q15			% (b)			% (b)
Workdays		64.0			64.0			63.5
Total picked up revenue (in millions) (a)	$	784.4		$	840.1		$	792.2			(6.6	)		(1.0	)
Total tonnage (in thousands)		1,641			1,750			1,685			(6.2	)		(2.6	)
Total tonnage per day (in thousands)		25.64			27.34			26.53			(6.2	)		(3.4	)
Total shipments (in thousands)		2,740			2,957			2,791			(7.3	)		(1.8	)
Total shipments per day (in thousands)		42.82			46.20			43.95			(7.3	)		(2.6	)
Total picked up revenue/cwt.	$	23.90		$	24.00		$	23.51			(0.4	)		1.6
Total picked up revenue/cwt. (excl. FSC)	$	21.24		$	20.08		$	20.70			5.8			2.6
Total picked up revenue/shipment	$	286		$	284		$	284			0.7			0.8
Total picked up revenue/shipment (excl. FSC)	$	254		$	238		$	250			7.0			1.8
Total weight/shipment (in pounds)		1,198			1,184			1,207			1.2			(0.8	)
(a) Reconciliation of operating revenue to total picked up revenue (in millions):
Operating revenue	$	789.2		$	843.0		$	795.2
Change in revenue deferral and other		(4.8	)		(2.9	)		(3.0	)
Total picked up revenue	$	784.4		$	840.1		$	792.2
	Regional Transportation
										Y/Y			Sequential
	3Q15			3Q14			2Q15			% (b)			% (b)
Workdays		64.0			64.0			63.0
Total picked up revenue (in millions) (a)	$	455.9		$	479.9		$	463.4			(5.0	)		(1.6	)
Total tonnage (in thousands)		1,974			2,046			1,997			(3.5	)		(1.2	)
Total tonnage per day (in thousands)		30.85			31.97			31.71			(3.5	)		(2.7	)
Total shipments (in thousands)		2,672			2,794			2,697			(4.3	)		(0.9	)
Total shipments per day (in thousands)		41.76			43.65			42.82			(4.3	)		(2.5	)
Total picked up revenue/cwt.	$	11.55		$	11.73		$	11.60			(1.5	)		(0.5	)
Total picked up revenue/cwt. (excl. FSC)	$	10.32		$	9.91		$	10.26			4.1			0.6
Total picked up revenue/shipment	$	171		$	172		$	172			(0.7	)		(0.7	)
Total picked up revenue/shipment (excl. FSC)	$	153		$	145		$	152			5.0			0.4
Total weight/shipment (in pounds)		1,478			1,465			1,481			0.9			(0.2	)
(a) Reconciliation of operating revenue to total picked up revenue (in millions):
Operating revenue	$	455.7		$	479.6		$	463.2
Change in revenue deferral and other		0.2			0.3			0.2
Total picked up revenue	$	455.9		$	479.9		$	463.4
(a) Does not equal financial statement revenue due to revenue recognition adjustments between accounting periods.
(b) Percent change based on unrounded figures and not the rounded figures presented.

 

 

YRC Worldwide Inc.
Segment Statistics
YTD Comparison
	YRC Freight
							Y/Y
	2015			2014			% (b)
Workdays		190.0			190.5
Total picked up revenue (in millions) (a)	$	2,313.9		$	2,435.3			(5.0	)
Total tonnage (in thousands)		4,892			5,192			(5.8	)
Total tonnage per day (in thousands)		25.75			27.26			(5.5	)
Total shipments (in thousands)		8,135			8,799			(7.5	)
Total shipments per day (in thousands)		42.81			46.19			(7.3	)
Total picked up revenue/cwt.	$	23.65		$	23.45			0.9
Total picked up revenue/cwt. (excl. FSC)	$	20.87		$	19.55			6.8
Total picked up revenue/shipment	$	284		$	277			2.8
Total picked up revenue/shipment (excl. FSC)	$	251		$	231			8.8
Total weight/shipment (in pounds)		1,203			1,180			1.9
(a) Reconciliation of operating revenue to total picked up revenue (in millions):
Operating revenue	$	2,322.0		$	2,441.9
Change in revenue deferral and other		(8.1	)		(6.6	)
Total picked up revenue	$	2,313.9		$	2,435.3
	Regional Transportation
							Y/Y
	2015			2014			% (b)
Workdays		191.5			193.5
Total picked up revenue (in millions) (a)	$	1,368.4		$	1,409.9			(2.9	)
Total tonnage (in thousands)		5,948			6,115			(2.7	)
Total tonnage per day (in thousands)		31.06			31.60			(1.7	)
Total shipments (in thousands)		7,987			8,306			(3.8	)
Total shipments per day (in thousands)		41.71			42.93			(2.8	)
Total picked up revenue/cwt.	$	11.50		$	11.53			(0.2	)
Total picked up revenue/cwt. (excl. FSC)	$	10.20		$	9.71			5.0
Total picked up revenue/shipment	$	171		$	170			0.9
Total picked up revenue/shipment (excl. FSC)	$	152		$	143			6.2
Total weight/shipment (in pounds)		1,489			1,472			1.2
(a) Reconciliation of operating revenue to total picked up revenue (in millions):
Operating revenue	$	1,367.7		$	1,409.2
Change in revenue deferral and other		0.7			0.7
Total picked up revenue	$	1,368.4		$	1,409.9
(a) Does not equal financial statement revenue due to revenue recognition adjustments between accounting periods.
(b) Percent change based on unrounded figures and not the rounded figures presented.

Investor Contact:
Tony Carreno
913-696-6108
investor@yrcw.com

Media Contact:
Suzanne Dawson
LAK Public Relations, Inc.
212-329-1420
sdawson@lakpr.com