ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 48-0948788 | |
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification No.) | |
10990 Roe Avenue, Overland Park, Kansas | 66211 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer | o | Accelerated filer | ý | |||
Non-accelerated filer | o (Do not check if a smaller reporting company) | Smaller reporting company | o |
Class | Outstanding at October 31, 2012 | |
Common Stock, $0.01 par value per share | 8,532,181 shares |
Item | Page | |
1 | ||
2 | ||
3 | ||
4 | ||
1 | ||
1A. | ||
5 | ||
6 | ||
September 30, 2012 | December 31, 2011 | ||||||
(Unaudited) | |||||||
Assets | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 189.4 | $ | 200.5 | |||
Restricted amounts held in escrow | — | 59.7 | |||||
Accounts receivable, net | 518.2 | 476.8 | |||||
Prepaid expenses and other | 114.8 | 101.0 | |||||
Total current assets | 822.4 | 838.0 | |||||
Property and Equipment: | |||||||
Cost | 2,866.2 | 3,074.9 | |||||
Less – accumulated depreciation | (1,650.9 | ) | (1,738.3 | ) | |||
Net property and equipment | 1,215.3 | 1,336.6 | |||||
Intangibles, net | 104.0 | 117.5 | |||||
Restricted amounts held in escrow | 132.0 | 96.3 | |||||
Other assets | 93.2 | 97.4 | |||||
Total Assets | $ | 2,366.9 | $ | 2,485.8 | |||
Liabilities and Shareholders’ Deficit | |||||||
Current Liabilities: | |||||||
Accounts payable | $ | 169.2 | $ | 151.7 | |||
Wages, vacations and employees’ benefits | 228.7 | 210.4 | |||||
Other current and accrued liabilities | 274.1 | 303.9 | |||||
Current maturities of long-term debt | 10.1 | 9.5 | |||||
Total current liabilities | 682.1 | 675.5 | |||||
Other Liabilities: | |||||||
Long-term debt, less current portion | 1,367.3 | 1,345.2 | |||||
Deferred income taxes, net | 31.9 | 31.7 | |||||
Pension and postretirement | 384.8 | 440.3 | |||||
Claims and other liabilities | 330.7 | 351.6 | |||||
Shareholders’ Deficit: | |||||||
Preferred stock, $1 par value per share | — | — | |||||
Common stock, $0.01 par value per share | 0.1 | 0.1 | |||||
Capital surplus | 1,922.2 | 1,903.0 | |||||
Accumulated deficit | (2,035.3 | ) | (1,930.2 | ) | |||
Accumulated other comprehensive loss | (224.2 | ) | (234.1 | ) | |||
Treasury stock, at cost (410 shares) | (92.7 | ) | (92.7 | ) | |||
Total YRC Worldwide Inc. shareholders’ deficit | (429.9 | ) | (353.9 | ) | |||
Non-controlling interest | — | (4.6 | ) | ||||
Total shareholders’ deficit | (429.9 | ) | (358.5 | ) | |||
Total Liabilities and Shareholders’ Deficit | $ | 2,366.9 | $ | 2,485.8 |
Three Months | Nine Months | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Operating Revenue | $ | 1,236.8 | $ | 1,276.4 | $ | 3,681.9 | $ | 3,656.5 | |||||||
Operating Expenses: | |||||||||||||||
Salaries, wages and employees’ benefits | 700.1 | 726.8 | 2,126.8 | 2,112.2 | |||||||||||
Equity based compensation expense | 0.9 | 15.4 | 3.0 | 14.8 | |||||||||||
Operating expenses and supplies | 275.4 | 306.1 | 854.4 | 890.6 | |||||||||||
Purchased transportation | 126.8 | 142.2 | 372.7 | 402.6 | |||||||||||
Depreciation and amortization | 44.6 | 46.7 | 139.4 | 144.6 | |||||||||||
Other operating expenses | 64.0 | 76.1 | 192.0 | 212.9 | |||||||||||
Gains on property disposals, net | (2.3 | ) | (10.8 | ) | (0.5 | ) | (21.1 | ) | |||||||
Total operating expenses | 1,209.5 | 1,302.5 | 3,687.8 | 3,756.6 | |||||||||||
Operating Income (Loss) | 27.3 | (26.1 | ) | (5.9 | ) | (100.1 | ) | ||||||||
Nonoperating Expenses: | |||||||||||||||
Interest expense | 33.7 | 37.7 | 111.6 | 116.6 | |||||||||||
Fair value adjustment of derivative liabilities | — | 79.2 | — | 79.2 | |||||||||||
Gain on extinguishment of debt | — | (26.0 | ) | — | (25.2 | ) | |||||||||
Restructuring transaction costs | — | 17.8 | — | 17.8 | |||||||||||
Other, net | (0.2 | ) | (3.6 | ) | (3.2 | ) | (4.5 | ) | |||||||
Nonoperating expenses, net | 33.5 | 105.1 | 108.4 | 183.9 | |||||||||||
Loss Before Income Taxes | (6.2 | ) | (131.2 | ) | (114.3 | ) | (284.0 | ) | |||||||
Income tax benefit | (9.2 | ) | (8.6 | ) | (13.1 | ) | (15.8 | ) | |||||||
Net Income (Loss) | 3.0 | (122.6 | ) | (101.2 | ) | (268.2 | ) | ||||||||
Less: Net Income (Loss) Attributable to Non-Controlling Interest | — | (0.3 | ) | 3.9 | (1.2 | ) | |||||||||
Net Income (Loss) Attributable to YRC Worldwide Inc. | 3.0 | (122.3 | ) | (105.1 | ) | (267.0 | ) | ||||||||
Amortization of beneficial conversion feature on preferred stock | — | (58.0 | ) | — | (58.0 | ) | |||||||||
Net Income (Loss) Attributable to Common Shareholders | 3.0 | (180.3 | ) | (105.1 | ) | (325.0 | ) | ||||||||
Other comprehensive income (loss), net of tax | 3.7 | (6.5 | ) | 9.9 | (1.6 | ) | |||||||||
Comprehensive Income (Loss) Attributable to YRC Worldwide Inc. Shareholders | $ | 6.7 | $ | (186.8 | ) | $ | (95.2 | ) | $ | (326.6 | ) | ||||
Average Common Shares Outstanding – Basic | 7,512 | 1,173 | 7,149 | 501 | |||||||||||
Average Common Shares Outstanding – Diluted | 14,162 | 1,173 | 7,149 | 501 | |||||||||||
Net Income (Loss) Per Share – Basic | $ | 0.40 | $ | (153.74 | ) | $ | (14.16 | ) | $ | (649.29 | ) | ||||
Net Income (Loss) Per Share – Diluted | $ | (4.30 | ) | $ | (153.74 | ) | $ | (14.16 | ) | $ | (649.29 | ) |
2012 | 2011 | ||||||
Operating Activities: | |||||||
Net loss | $ | (101.2 | ) | $ | (268.2 | ) | |
Noncash items included in net loss: | |||||||
Depreciation and amortization | 139.4 | 144.6 | |||||
Paid-in-kind interest on Series A Notes and Series B Notes | 22.1 | 5.1 | |||||
Amortization of deferred debt costs | 4.1 | 22.6 | |||||
Equity based compensation expense | 3.0 | 14.8 | |||||
Deferred income tax benefit | — | (1.2 | ) | ||||
Gains on property disposals, net | (0.5 | ) | (21.1 | ) | |||
Fair value adjustment of derivative liabilities | — | 79.2 | |||||
Gain on extinguishment of debt | — | (25.2 | ) | ||||
Restructuring transaction costs | — | 17.8 | |||||
Other noncash items | (1.6 | ) | (3.4 | ) | |||
Changes in assets and liabilities, net: | |||||||
Accounts receivable | (44.3 | ) | (104.5 | ) | |||
Accounts payable | 16.6 | (1.0 | ) | ||||
Other operating assets | (9.0 | ) | (15.1 | ) | |||
Other operating liabilities | (76.6 | ) | 102.8 | ||||
Net cash used in operating activities | (48.0 | ) | (52.8 | ) | |||
Investing Activities: | |||||||
Acquisition of property and equipment | (48.1 | ) | (36.1 | ) | |||
Proceeds from disposal of property and equipment | 39.2 | 43.4 | |||||
Restricted escrow receipts (deposits), net | 23.9 | (158.5 | ) | ||||
Other, net | 2.4 | 3.5 | |||||
Net cash provided by (used in) investing activities | 17.4 | (147.7 | ) | ||||
Financing Activities: | |||||||
Asset backed securitization borrowings, net | — | (122.8 | ) | ||||
Issuance of long-term debt | 45.0 | 411.6 | |||||
Repayment of long-term debt | (20.4 | ) | (36.5 | ) | |||
Debt issuance costs | (5.1 | ) | (30.5 | ) | |||
Equity issuance costs | — | (1.5 | ) | ||||
Net cash provided by financing activities | 19.5 | 220.3 | |||||
Net (Decrease) Increase In Cash and Cash Equivalents | (11.1 | ) | 19.8 | ||||
Cash and Cash Equivalents, Beginning of Period | 200.5 | 143.0 | |||||
Cash and Cash Equivalents, End of Period | $ | 189.4 | $ | 162.8 | |||
Supplemental Cash Flow Information: | |||||||
Interest paid | $ | (91.6 | ) | $ | (44.8 | ) | |
Letter of credit fees paid | $ | (28.6 | ) | $ | (7.2 | ) | |
Income tax (paid) refund, net | $ | 8.2 | $ | (1.3 | ) | ||
Lease financing transactions | $ | — | $ | 8.9 | |||
Debt redeemed for equity consideration | $ | 16.7 | $ | 1.7 | |||
Interest paid in stock for the 6% Notes | $ | — | $ | 2.1 |
Common Stock | |||
Beginning and ending balance | $ | 0.1 | |
Capital Surplus | |||
Beginning balance | $ | 1,903.0 | |
Share-based compensation | 2.3 | ||
Issuance of equity upon conversion of Series B Notes | 16.9 | ||
Ending balance | $ | 1,922.2 | |
Accumulated Deficit | |||
Beginning balance | $ | (1,930.2 | ) |
Net loss attributable to YRC Worldwide Inc. | (105.1 | ) | |
Ending balance | $ | (2,035.3 | ) |
Accumulated Other Comprehensive Loss | |||
Beginning balance | $ | (234.1 | ) |
Reclassification of net pension actuarial losses to net loss | 6.8 | ||
Foreign currency translation adjustments | 3.1 | ||
Ending balance | $ | (224.2 | ) |
Treasury Stock, At Cost | |||
Beginning and ending balance | $ | (92.7 | ) |
Noncontrolling Interest | |||
Beginning balance | $ | (4.6 | ) |
Net income attributable to the noncontrolling interest | 3.9 | ||
Foreign currency translation adjustments | (0.1 | ) | |
Divestiture of subsidiary | 0.8 | ||
Ending Balance | $ | — | |
Total Shareholders’ Deficit | $ | (429.9 | ) |
• | YRC Freight is the reporting segment for our transportation service providers focused on business opportunities in national, regional and international services. YRC Freight provides for the movement of industrial, commercial and retail goods, primarily through centralized management and customer facing organizations. This unit includes our LTL subsidiary YRC Inc. (“YRC Freight”) and Reimer Express (“YRC Reimer”), a subsidiary located in Canada that specializes in shipments into, across and out of Canada. In addition to the United States (“U.S.”) and Canada, YRC Freight also serves parts of Mexico, Puerto Rico and Guam. |
• | Regional Transportation is the reporting segment for our transportation service providers focused on business opportunities in the regional and next-day delivery markets. Regional Transportation is comprised of USF Holland Inc. (“Holland”), New Penn Motor Express (“New Penn”) and USF Reddaway Inc. (“Reddaway”). These companies each provide regional, next-day ground services in their respective regions through a network of facilities located across the United States, Canada, Mexico and Puerto Rico. |
Fair Value Measurement Hierarchy | |||||||||||||||
(in millions) | Total Carrying Value | Quoted prices in active market (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | |||||||||||
Restricted amounts held in escrow-long term | $ | 132.0 | $ | 132.0 | $ | — | $ | — | |||||||
Total assets at fair value | $ | 132.0 | $ | 132.0 | $ | — | $ | — |
Four Consecutive Fiscal Quarters Ending | Minimum Consolidated EBITDA | Maximum Total Leverage Ratio | Minimum Interest Coverage Ratio | ||
September 30, 2012 | $155,000,000 | 9.6 to 1.00 | 0.95 to 1.00 | ||
December 31, 2012 | $170,000,000 | 8.6 to 1.00 | 1.05 to 1.00 | ||
March 31, 2013 | $200,000,000 | 7.4 to 1.00 | 1.20 to 1.00 | ||
June 30, 2013 | $235,000,000 | 6.5 to 1.00 | 1.45 to 1.00 | ||
September 30, 2013 | $260,000,000 | 6.0 to 1.00 | 1.60 to 1.00 | ||
December 31, 2013 | $275,000,000 | 5.7 to 1.00 | 1.65 to 1.00 | ||
March 31, 2014 | $300,000,000 | 5.1 to 1.00 | 1.80 to 1.00 | ||
June 30, 2014 | $325,000,000 | 4.8 to 1.00 | 1.90 to 1.00 | ||
September 30, 2014 | $355,000,000 | 4.6 to 1.00 | 2.10 to 1.00 | ||
December 31, 2014 | $365,000,000 | 4.4 to 1.00 | 2.15 to 1.00 |
• | we must achieve improvements in our operating results, which rely upon pricing and shipping volumes and may, in part, rely upon general economic factors, particularly in market segments where we have a significant concentration of customers; |
• | we must continue to comply with covenants and other terms of our credit facilities so as to have access to the borrowings available to us under them; |
• | we must complete real estate sale transactions as anticipated; |
• | we must continue to defer purchases of replacement revenue equipment or secure suitable operating leases for such equipment; |
• | we must continue to implement and realize cost savings measures to match our costs with business levels in a manner that does not harm operations and our productivity and efficiency initiatives must be successful; |
• | we must continue to carefully manage receipts and disbursements, including amounts and timing, focusing on days sales outstanding for trade receivables and managing days outstanding for trade payables; and |
• | we must be able to generate operating cash flows that are sufficient to meet the minimum cash balance requirement under our credit facilities, cash requirements for pension contributions to single-employer pension plans and multi-employer pension funds, cash interest and principal payments on our funded debt, payments on our equipment leases, letter of credit fees under our credit facilities and for capital expenditures or additional lease payments for new revenue equipment. |
• | we will continue to aggressively seek additional and return business from customers; |
• | we will continue to attempt to reduce our escrow deposits and letter of credit collateral requirements related to our self-insurance programs; |
• | if appropriate, we may sell additional equity or pursue other capital market transactions; and |
• | we may consider selling additional assets or business lines, which would require lenders’ consent in most cases. |
As of September 30, 2012 (in millions) | Par Value | Premium/ (Discount) | Book Value | Stated Interest Rate | Effective Interest Rate | ||||||||||||
Restructured term loan | $ | 298.7 | $ | 75.0 | $ | 373.7 | 10.0 | % | — | % | |||||||
ABL facility – Term A (capacity $175.0, borrowing base $153.2, availability $48.2)* | 105.0 | (5.5 | ) | 99.5 | 8.5 | % | 51.5 | % | |||||||||
ABL facility – Term B (capacity $225.0, borrowing base $222.7, availability $0.0) | 222.7 | (9.5 | ) | 213.2 | 11.25 | % | 15.0 | % | |||||||||
Series A Notes | 157.3 | (29.8 | ) | 127.5 | 10.0 | % | 18.3 | % | |||||||||
Series B Notes | 92.1 | (28.0 | ) | 64.1 | 10.0 | % | 25.6 | % | |||||||||
6% convertible senior notes | 69.4 | (7.4 | ) | 62.0 | 6.0 | % | 15.5 | % | |||||||||
Pension contribution deferral obligations | 127.6 | (0.5 | ) | 127.1 | 3.0-18.0% | 7.1 | % | ||||||||||
Lease financing obligations | 308.4 | — | 308.4 | 10.0-18.2% | 11.9 | % | |||||||||||
5.0% and 3.375% contingent convertible senior notes | 1.9 | — | 1.9 | 5.0% and 3.375% | 5.0% and 3.375% | ||||||||||||
Total debt | $ | 1,383.1 | $ | (5.7 | ) | $ | 1,377.4 | ||||||||||
Current maturities of ABL facility – Term B | $ | (2.3 | ) | $ | (2.3 | ) | |||||||||||
Current maturities of 5.0% and 3.375% contingent convertible senior notes and other | (1.9 | ) | (1.9 | ) | |||||||||||||
Current maturities of lease financing obligations | (5.9 | ) | (5.9 | ) | |||||||||||||
Long-term debt | $ | 1,373.0 | $ | (5.7 | ) | $ | 1,367.3 |
As of December 31, 2011 (in millions) | Par Value | Premium/ (Discount) | Book Value | Stated Interest Rate | Effective Interest Rate | ||||||||||||
Restructured term loan | $ | 303.1 | $ | 98.9 | $ | 402.0 | 10.0 | % | — | % | |||||||
ABL facility – Term A (capacity $175.0, borrowing base $136.1, availability $76.1)* | 60.0 | (7.6 | ) | 52.4 | 8.5 | % | 51.5 | % | |||||||||
ABL facility – Term B (capacity $225.0, borrowing base $224.4, availability $0.0) | 224.4 | (12.4 | ) | 212.0 | 11.25 | % | 14.7 | % | |||||||||
Series A Notes | 146.3 | (35.0 | ) | 111.3 | 10.0 | % | 18.3 | % | |||||||||
Series B Notes | 98.0 | (37.1 | ) | 60.9 | 10.0 | % | 25.6 | % | |||||||||
6% convertible senior notes | 69.4 | (10.3 | ) | 59.1 | 6.0 | % | 15.5 | % | |||||||||
Pension contribution deferral obligations | 140.2 | (0.6 | ) | 139.6 | 3.0-18.0% | 5.2 | % | ||||||||||
Lease financing obligations | 315.2 | — | 315.2 | 10.0-18.2% | 11.9 | % | |||||||||||
5.0% and 3.375% contingent convertible senior notes | 1.9 | — | 1.9 | 5.0% and 3.375% | 5.0% and 3.375% | ||||||||||||
Other | 0.3 | — | 0.3 | ||||||||||||||
Total debt | $ | 1,358.8 | $ | (4.1 | ) | $ | 1,354.7 | ||||||||||
Current maturities of ABL facility – Term B | (2.3 | ) | — | (2.3 | ) | ||||||||||||
Current maturities of 5.0% and 3.375% contingent convertible senior notes and other | (2.2 | ) | — | (2.2 | ) | ||||||||||||
Current maturities of lease financing obligations | (5.0 | ) | — | (5.0 | ) | ||||||||||||
Long-term debt | $ | 1,349.3 | $ | (4.1 | ) | $ | 1,345.2 |
September 30, 2012 | December 31, 2011 | ||||||||||||||
(in millions) | Carrying amount | Fair Value | Carrying amount | Fair Value | |||||||||||
Restructured term loan | $ | 373.7 | $ | 200.5 | $ | 402.0 | $ | 216.5 | |||||||
ABL facility | 312.7 | 324.0 | 264.4 | 268.8 | |||||||||||
Series A Notes and Series B Notes | 191.6 | 80.8 | 172.2 | 168.7 | |||||||||||
Lease financing obligations | 308.4 | 308.4 | 315.2 | 315.2 | |||||||||||
Other | 191.0 | 110.7 | 200.9 | 139.9 | |||||||||||
Total debt | $ | 1,377.4 | $ | 1,024.4 | $ | 1,354.7 | $ | 1,109.1 |
Three Months | Nine Months | ||||||||||||||
(in millions) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Service cost | $ | 0.9 | $ | 0.9 | $ | 2.8 | $ | 2.7 | |||||||
Interest cost | 14.8 | 15.3 | 44.5 | 45.9 | |||||||||||
Expected return on plan assets | (14.9 | ) | (10.7 | ) | (38.1 | ) | (32.2 | ) | |||||||
Amortization of net loss | 1.0 | 2.4 | 6.8 | 7.2 | |||||||||||
Total periodic pension cost | $ | 1.8 | $ | 7.9 | $ | 16.0 | $ | 23.6 |
(in thousands) | 2012 | |
Beginning balance | 6,847 | |
Issuance of equity awards, net | 5 | |
Issuance of common stock upon conversion of Series B Notes | 916 | |
Ending balance | 7,768 |
Three Months | Nine Months | ||||||||||||||
(dollars in millions, except per share data, shares in thousands) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Basic net income (loss) available to common shareholders | $ | 3.0 | $ | (180.3 | ) | $ | (105.1 | ) | $ | (325.0 | ) | ||||
Effect of dilutive securities: | |||||||||||||||
6% Notes1 | (11.8 | ) | — | — | — | ||||||||||
Series B Notes1 | (52.0 | ) | — | — | — | ||||||||||
Dilutive net loss available to common shareholders | $ | (60.8 | ) | $ | (180.3 | ) | $ | (105.1 | ) | $ | (325.0 | ) | |||
Basic weighted average shares outstanding | 7,512 | 1,173 | 7,149 | 501 | |||||||||||
Effect of dilutive securities: | |||||||||||||||
Stock options and restricted stock | 31 | — | — | — | |||||||||||
6% Notes | 18 | — | — | — | |||||||||||
Series B Notes | 6,601 | — | — | — | |||||||||||
Dilutive weighted average shares outstanding | 14,162 | 1,173 | 7,149 | 501 | |||||||||||
Basic earnings (loss) per share | $ | 0.40 | $ | (153.74 | ) | $ | (14.16 | ) | $ | (649.29 | ) | ||||
Diluted loss per share | $ | (4.30 | ) | $ | (153.74 | ) | $ | (14.16 | ) | $ | (649.29 | ) |
• | YRC Freight includes carriers that provide comprehensive national, regional and international services. |
• | Regional Transportation is comprised of carriers that focus primarily on business opportunities in the next-day and regional delivery markets. |
• | Additionally, during 2011, we reported Truckload as a separate segment, which consisted entirely of Glen Moore, a former domestic truckload carrier. On December 15, 2011, we sold a majority of the assets of Glen Moore to a third party for $18.5 million and ceased the operations. |
(in millions) | YRC Freight | Regional Transportation | Truckload | Corporate/ Eliminations | Consolidated | ||||||||||||||
As of September 30, 2012 | |||||||||||||||||||
Identifiable assets | $ | 1,391.0 | $ | 819.4 | n/a | $ | 156.5 | $ | 2,366.9 | ||||||||||
As of December 31, 2011 | |||||||||||||||||||
Identifiable assets | $ | 1,410.0 | $ | 843.6 | $ | 2.7 | $ | 229.5 | $ | 2,485.8 | |||||||||
Three Months Ended September 30, 2012 | |||||||||||||||||||
External revenue | $ | 819.5 | $ | 417.3 | n/a | $ | — | $ | 1,236.8 | ||||||||||
Operating income (loss) | $ | 2.8 | $ | 27.2 | n/a | $ | (2.7 | ) | $ | 27.3 | |||||||||
Nine Months Ended September 30, 2012 | |||||||||||||||||||
External revenue | $ | 2,429.7 | $ | 1,249.0 | n/a | $ | 3.2 | $ | 3,681.9 | ||||||||||
Intersegment revenue | $ | — | $ | 0.2 | n/a | $ | (0.2 | ) | $ | — | |||||||||
Operating income (loss) | $ | (58.4 | ) | $ | 61.6 | n/a | $ | (9.1 | ) | $ | (5.9 | ) | |||||||
Three Months Ended September 30, 2011 | |||||||||||||||||||
External revenue | $ | 841.6 | $ | 404.7 | $ | 22.9 | $ | 7.2 | $ | 1,276.4 | |||||||||
Intersegment revenue | $ | — | $ | 0.1 | $ | 3.1 | $ | (3.2 | ) | $ | — | ||||||||
Operating income (loss) | $ | (16.7 | ) | $ | 12.4 | $ | (2.7 | ) | $ | (19.1 | ) | $ | (26.1 | ) | |||||
Nine Months Ended September 30, 2011 | |||||||||||||||||||
External revenue | $ | 2,398.5 | $ | 1,171.6 | $ | 67.1 | $ | 19.3 | $ | 3,656.5 | |||||||||
Intersegment revenue | $ | — | $ | 1.0 | $ | 9.6 | $ | (10.6 | ) | $ | — | ||||||||
Operating income (loss) | $ | (61.8 | ) | $ | 26.0 | $ | (10.3 | ) | $ | (54.0 | ) | $ | (100.1 | ) |
As of September 30, 2012 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Cash and cash equivalents | $ | 131.3 | $ | 17.7 | $ | 40.4 | $ | — | $ | 189.4 | |||||||||
Intercompany advances receivable | — | (36.4 | ) | 36.4 | — | — | |||||||||||||
Accounts receivable, net | 3.1 | (9.4 | ) | 524.5 | — | 518.2 | |||||||||||||
Prepaid expenses and other | (5.6 | ) | 92.4 | 28.0 | — | 114.8 | |||||||||||||
Total current assets | 128.8 | 64.3 | 629.3 | — | 822.4 | ||||||||||||||
Property and equipment | 0.6 | 2,678.8 | 186.8 | — | 2,866.2 | ||||||||||||||
Less – accumulated depreciation | (0.1 | ) | (1,547.3 | ) | (103.5 | ) | — | (1,650.9 | ) | ||||||||||
Net property and equipment | 0.5 | 1,131.5 | 83.3 | — | 1,215.3 | ||||||||||||||
Investment in subsidiaries | 2,367.7 | 113.8 | (31.0 | ) | (2,450.5 | ) | — | ||||||||||||
Receivable from affiliate | (1,436.9 | ) | 890.2 | 546.7 | — | — | |||||||||||||
Intangibles and other assets | 416.5 | 206.9 | 55.8 | (350.0 | ) | 329.2 | |||||||||||||
Total assets | $ | 1,476.6 | $ | 2,406.7 | $ | 1,284.1 | $ | (2,800.5 | ) | $ | 2,366.9 | ||||||||
Intercompany advances payable | $ | (1.6 | ) | $ | (383.0 | ) | $ | 384.6 | $ | — | $ | — | |||||||
Accounts payable | 42.1 | 112.5 | 14.6 | — | 169.2 | ||||||||||||||
Wages, vacations and employees’ benefits | 14.6 | 200.2 | 13.9 | — | 228.7 | ||||||||||||||
Other current and accrued liabilities | 96.5 | 151.4 | 26.2 | — | 274.1 | ||||||||||||||
Current maturities of long-term debt | 7.8 | — | 2.3 | — | 10.1 | ||||||||||||||
Total current liabilities | 159.4 | 81.1 | 441.6 | — | 682.1 | ||||||||||||||
Payable to affiliate | — | 200.0 | 150.0 | (350.0 | ) | — | |||||||||||||
Long-term debt, less current portion | 1,056.9 | — | 310.4 | — | 1,367.3 | ||||||||||||||
Deferred income taxes, net | 169.9 | (142.8 | ) | 4.8 | — | 31.9 | |||||||||||||
Pension and postretirement | 384.8 | — | — | — | 384.8 | ||||||||||||||
Claims and other liabilities | 325.5 | 5.2 | — | — | 330.7 | ||||||||||||||
Commitments and contingencies | |||||||||||||||||||
Shareholders’ equity (deficit) | (619.9 | ) | 2,263.2 | 377.3 | (2,450.5 | ) | (429.9 | ) | |||||||||||
Total liabilities and shareholders’ equity (deficit) | $ | 1,476.6 | $ | 2,406.7 | $ | 1,284.1 | $ | (2,800.5 | ) | $ | 2,366.9 |
As of December 31, 2011 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Cash and cash equivalents | $ | 142.0 | $ | 20.0 | $ | 38.5 | $ | — | $ | 200.5 | |||||||||
Intercompany advances receivable | — | (46.4 | ) | 46.4 | — | — | |||||||||||||
Accounts receivable, net | 5.1 | 9.4 | 462.3 | — | 476.8 | ||||||||||||||
Prepaid expenses and other | 91.7 | 78.7 | (9.7 | ) | — | 160.7 | |||||||||||||
Total current assets | 238.8 | 61.7 | 537.5 | — | 838.0 | ||||||||||||||
Property and equipment | — | 2,887.2 | 187.4 | 0.3 | 3,074.9 | ||||||||||||||
Less – accumulated depreciation | — | (1,639.5 | ) | (98.8 | ) | — | (1,738.3 | ) | |||||||||||
Net property and equipment | — | 1,247.7 | 88.6 | 0.3 | 1,336.6 | ||||||||||||||
Investment in subsidiaries | 2,228.6 | 126.9 | (13.1 | ) | (2,342.4 | ) | — | ||||||||||||
Receivable from affiliate | (1,122.9 | ) | 644.1 | 478.8 | — | — | |||||||||||||
Intangibles and other assets | 386.5 | 216.2 | 58.0 | (349.5 | ) | 311.2 | |||||||||||||
Total assets | $ | 1,731.0 | $ | 2,296.6 | $ | 1,149.8 | $ | (2,691.6 | ) | $ | 2,485.8 | ||||||||
Intercompany advances payable | $ | (1.6 | ) | $ | (217.6 | ) | $ | 419.2 | $ | (200.0 | ) | $ | — | ||||||
Accounts payable | 31.3 | 102.4 | 17.1 | 0.9 | 151.7 | ||||||||||||||
Wages, vacations and employees’ benefits | 23.9 | 173.4 | 13.1 | — | 210.4 | ||||||||||||||
Other current and accrued liabilities | 120.5 | 158.5 | 24.9 | — | 303.9 | ||||||||||||||
Current maturities of long-term debt | 6.9 | — | 2.6 | — | 9.5 | ||||||||||||||
Total current liabilities | 181.0 | 216.7 | 476.9 | (199.1 | ) | 675.5 | |||||||||||||
Payable to affiliate | — | — | 150.0 | (150.0 | ) | — | |||||||||||||
Long-term debt, less current portion | 1,083.0 | — | 262.2 | — | 1,345.2 | ||||||||||||||
Deferred income taxes, net | 176.2 | (149.0 | ) | 4.5 | — | 31.7 | |||||||||||||
Pension and postretirement | 440.3 | — | — | — | 440.3 | ||||||||||||||
Claims and other liabilities | 346.3 | 5.2 | 0.1 | — | 351.6 | ||||||||||||||
Commitments and contingencies | |||||||||||||||||||
YRC Worldwide Inc. Shareholders’ equity (deficit) | (495.8 | ) | 2,223.7 | 260.7 | (2,342.5 | ) | (353.9 | ) | |||||||||||
Non-controlling interest | — | — | (4.6 | ) | — | (4.6 | ) | ||||||||||||
Total Shareholders’ equity (deficit) | (495.8 | ) | 2,223.7 | 256.1 | (2,342.5 | ) | (358.5 | ) | |||||||||||
Total liabilities and shareholders’ equity (deficit) | $ | 1,731.0 | $ | 2,296.6 | $ | 1,149.8 | $ | (2,691.6 | ) | $ | 2,485.8 |
Three Months Ended September 30, 2012 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Operating revenue | $ | — | $ | 1,130.8 | $ | 106.0 | $ | — | $ | 1,236.8 | |||||||||
Operating expenses: | |||||||||||||||||||
Salaries, wages and employees’ benefits | 8.3 | 644.9 | 47.8 | — | 701.0 | ||||||||||||||
Operating expenses and supplies | (7.1 | ) | 258.6 | 23.9 | — | 275.4 | |||||||||||||
Purchased transportation | — | 108.6 | 18.2 | — | 126.8 | ||||||||||||||
Depreciation and amortization | — | 40.9 | 3.7 | — | 44.6 | ||||||||||||||
Other operating expenses | 0.9 | 58.7 | 4.4 | — | 64.0 | ||||||||||||||
Gains on property disposals, net | — | (2.2 | ) | (0.1 | ) | — | (2.3 | ) | |||||||||||
Total operating expenses | 2.1 | 1,109.5 | 97.9 | — | 1,209.5 | ||||||||||||||
Operating income (loss) | (2.1 | ) | 21.3 | 8.1 | — | 27.3 | |||||||||||||
Nonoperating (income) expenses: | |||||||||||||||||||
Interest expense | 24.4 | (3.0 | ) | 12.3 | — | 33.7 | |||||||||||||
Other, net | 77.7 | (49.6 | ) | (28.3 | ) | — | (0.2 | ) | |||||||||||
Nonoperating (income) expenses, net | 102.1 | (52.6 | ) | (16.0 | ) | — | 33.5 | ||||||||||||
Income (loss) before income taxes | (104.2 | ) | 73.9 | 24.1 | — | (6.2 | ) | ||||||||||||
Income tax provision (benefit) | (11.2 | ) | 1.1 | 0.9 | — | (9.2 | ) | ||||||||||||
Net income (loss) attributable to YRC Worldwide Inc. | (93.0 | ) | 72.8 | 23.2 | — | 3.0 | |||||||||||||
Other comprehensive income (loss), net of tax | (0.1 | ) | 0.9 | 2.9 | — | 3.7 | |||||||||||||
Comprehensive income (loss) attributable to YRC Worldwide Inc. Shareholders | $ | (93.1 | ) | $ | 73.7 | $ | 26.1 | $ | — | $ | 6.7 |
Three Months Ended September 30, 2011 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Operating revenue | $ | — | $ | 1,161.0 | $ | 115.4 | $ | — | $ | 1,276.4 | |||||||||
Operating expenses: | |||||||||||||||||||
Salaries, wages and employees’ benefits | 1.9 | 687.4 | 52.9 | — | 742.2 | ||||||||||||||
Operating expenses and supplies | 10.0 | 271.5 | 24.6 | — | 306.1 | ||||||||||||||
Purchased transportation | — | 119.7 | 22.5 | — | 142.2 | ||||||||||||||
Depreciation and amortization | — | 42.8 | 3.9 | — | 46.7 | ||||||||||||||
Other operating expenses | 2.2 | 69.6 | 4.3 | — | 76.1 | ||||||||||||||
Gains on property disposals, net | — | (10.5 | ) | (0.3 | ) | — | (10.8 | ) | |||||||||||
Total operating expenses | 14.1 | 1,180.5 | 107.9 | — | 1,302.5 | ||||||||||||||
Operating income (loss) | (14.1 | ) | (19.5 | ) | 7.5 | — | (26.1 | ) | |||||||||||
Nonoperating (income) expenses: | |||||||||||||||||||
Interest expense | 26.2 | 1.1 | 10.4 | — | 37.7 | ||||||||||||||
Other, net | 177.8 | (57.6 | ) | (52.8 | ) | — | 67.4 | ||||||||||||
Nonoperating (income) expenses, net | 204.0 | (56.5 | ) | (42.4 | ) | — | 105.1 | ||||||||||||
Income (loss) before income taxes | (218.1 | ) | 37.0 | 49.9 | — | (131.2 | ) | ||||||||||||
Income tax provision (benefit) | 0.5 | (9.4 | ) | 0.3 | — | (8.6 | ) | ||||||||||||
Net income (loss) | (218.6 | ) | 46.4 | 49.6 | — | (122.6 | ) | ||||||||||||
Less: Net loss attributable to non-controlling interest | — | — | (0.3 | ) | — | (0.3 | ) | ||||||||||||
Net income (loss) attributable to YRC Worldwide Inc. | (218.6 | ) | 46.4 | 49.9 | — | (122.3 | ) | ||||||||||||
Amortization of beneficial conversion feature on preferred stock | (58.0 | ) | — | — | — | (58.0 | ) | ||||||||||||
Net income (loss) attributable to Common Shareholders | (276.6 | ) | 46.4 | 49.9 | — | (180.3 | ) | ||||||||||||
Other comprehensive income (loss), net of tax | 1.6 | (3.8 | ) | (4.3 | ) | — | (6.5 | ) | |||||||||||
Comprehensive income (loss) attributable to YRC Worldwide Inc. Shareholders | $ | (275.0 | ) | $ | 42.6 | $ | 45.6 | $ | — | $ | (186.8 | ) |
For the nine months ended September 30, 2012 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Operating revenue | $ | — | $ | 3,362.3 | $ | 319.6 | $ | — | $ | 3,681.9 | |||||||||
Operating expenses: | |||||||||||||||||||
Salaries, wages and employees’ benefits | 26.8 | 1,957.1 | 145.9 | — | 2,129.8 | ||||||||||||||
Operating expenses and supplies | (22.8 | ) | 807.7 | 69.5 | — | 854.4 | |||||||||||||
Purchased transportation | — | 314.9 | 57.8 | — | 372.7 | ||||||||||||||
Depreciation and amortization | 0.1 | 128.4 | 10.9 | — | 139.4 | ||||||||||||||
Other operating expenses | 2.8 | 174.7 | 14.5 | — | 192.0 | ||||||||||||||
Gains on property disposals, net | — | (0.3 | ) | (0.2 | ) | — | (0.5 | ) | |||||||||||
Total operating expenses | 6.9 | 3,382.5 | 298.4 | — | 3,687.8 | ||||||||||||||
Operating income (loss) | (6.9 | ) | (20.2 | ) | 21.2 | — | (5.9 | ) | |||||||||||
Nonoperating (income) expenses: | |||||||||||||||||||
Interest expense | 77.8 | (2.4 | ) | 36.2 | — | 111.6 | |||||||||||||
Other, net | 226.6 | (141.9 | ) | (87.9 | ) | — | (3.2 | ) | |||||||||||
Nonoperating (income) expenses, net | 304.4 | (144.3 | ) | (51.7 | ) | — | 108.4 | ||||||||||||
Income (loss) before income taxes | (311.3 | ) | 124.1 | 72.9 | — | (114.3 | ) | ||||||||||||
Income tax provision (benefit) | (16.0 | ) | 1.0 | 1.9 | — | (13.1 | ) | ||||||||||||
Net income (loss) | (295.3 | ) | 123.1 | 71.0 | — | (101.2 | ) | ||||||||||||
Less: Net income attributable to non-controlling interest | — | — | 3.9 | — | 3.9 | ||||||||||||||
Net income (loss) attributable to YRC Worldwide Inc. | (295.3 | ) | 123.1 | 67.1 | — | (105.1 | ) | ||||||||||||
Other comprehensive income, net of tax | 0.6 | 6.1 | 3.2 | — | 9.9 | ||||||||||||||
Comprehensive income (loss) attributable to YRC Worldwide Inc. Shareholders | $ | (294.7 | ) | $ | 129.2 | $ | 70.3 | $ | — | $ | (95.2 | ) |
For the nine months ended September 30, 2011 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Operating revenue | $ | — | $ | 3,325.7 | $ | 330.8 | $ | — | $ | 3,656.5 | |||||||||
Operating expenses: | |||||||||||||||||||
Salaries, wages and employees’ benefits | 3.8 | 1,963.6 | 159.6 | — | 2,127.0 | ||||||||||||||
Operating expenses and supplies | 30.5 | 788.2 | 71.9 | — | 890.6 | ||||||||||||||
Purchased transportation | — | 338.8 | 63.8 | — | 402.6 | ||||||||||||||
Depreciation and amortization | — | 132.8 | 11.8 | — | 144.6 | ||||||||||||||
Other operating expenses | 9.2 | 191.7 | 12.0 | — | 212.9 | ||||||||||||||
Gains on property disposals, net | — | (21.1 | ) | — | — | (21.1 | ) | ||||||||||||
Total operating expenses | 43.5 | 3,394.0 | 319.1 | — | 3,756.6 | ||||||||||||||
Operating income (loss) | (43.5 | ) | (68.3 | ) | 11.7 | — | (100.1 | ) | |||||||||||
Nonoperating (income) expenses: | |||||||||||||||||||
Interest expense | 91.0 | 2.6 | 23.0 | — | 116.6 | ||||||||||||||
Other, net | 320.2 | (154.5 | ) | (98.4 | ) | — | 67.3 | ||||||||||||
Nonoperating (income) expenses, net | 411.2 | (151.9 | ) | (75.4 | ) | — | 183.9 | ||||||||||||
Income (loss) before income taxes | (454.7 | ) | 83.6 | 87.1 | — | (284.0 | ) | ||||||||||||
Income tax provision (benefit) | (6.6 | ) | (9.7 | ) | 0.5 | — | (15.8 | ) | |||||||||||
Net income (loss) | (448.1 | ) | 93.3 | 86.6 | — | (268.2 | ) | ||||||||||||
Less: Net loss attributable to non-controlling interest | — | — | (1.2 | ) | — | (1.2 | ) | ||||||||||||
Net income (loss) attributable to YRC Worldwide Inc. | (448.1 | ) | 93.3 | 87.8 | — | (267.0 | ) | ||||||||||||
Amortization of beneficial conversion feature on preferred stock | (58.0 | ) | — | — | — | (58.0 | ) | ||||||||||||
Net income (loss) attributable to Common Shareholders | (506.1 | ) | 93.3 | 87.8 | — | (325.0 | ) | ||||||||||||
Other comprehensive income (loss), net of tax | 1.6 | (0.8 | ) | (2.4 | ) | — | (1.6 | ) | |||||||||||
Comprehensive income (loss) attributable to YRC Worldwide Inc. Shareholders | $ | (504.5 | ) | $ | 92.5 | $ | 85.4 | $ | — | $ | (326.6 | ) |
For the nine months ended September 30, 2012 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Operating activities: | |||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (368.4 | ) | $ | 289.2 | $ | 31.2 | $ | — | $ | (48.0 | ) | |||||||
Investing activities: | |||||||||||||||||||
Acquisition of property and equipment | — | (46.8 | ) | (1.3 | ) | — | (48.1 | ) | |||||||||||
Proceeds from disposal of property and equipment | (5.1 | ) | 44.1 | 0.2 | — | 39.2 | |||||||||||||
Restricted amounts held in escrow | 23.9 | — | — | — | 23.9 | ||||||||||||||
Other | 2.4 | — | — | — | 2.4 | ||||||||||||||
Net cash provided by (used in) investing activities | 21.2 | (2.7 | ) | (1.1 | ) | — | 17.4 | ||||||||||||
Financing activities: | |||||||||||||||||||
Issuance (repayment) of long-term debt, net | (18.7 | ) | — | 43.3 | — | 24.6 | |||||||||||||
Debt issuance cost | (2.0 | ) | — | (3.1 | ) | — | (5.1 | ) | |||||||||||
Intercompany advances / repayments | 357.2 | (288.8 | ) | (68.4 | ) | — | — | ||||||||||||
Net cash provided by (used in) financing activities | 336.5 | (288.8 | ) | (28.2 | ) | — | 19.5 | ||||||||||||
Net increase (decrease) in cash and cash equivalents | (10.7 | ) | (2.3 | ) | 1.9 | — | (11.1 | ) | |||||||||||
Cash and cash equivalents, beginning of period | 142.0 | 20.0 | 38.5 | — | 200.5 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 131.3 | $ | 17.7 | $ | 40.4 | $ | — | $ | 189.4 |
For the nine months ended September 30, 2011 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Operating activities: | |||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (265.5 | ) | $ | 246.4 | $ | (33.7 | ) | $ | — | $ | (52.8 | ) | ||||||
Investing activities: | |||||||||||||||||||
Acquisition of property and equipment | — | (33.0 | ) | (3.1 | ) | — | (36.1 | ) | |||||||||||
Proceeds from disposal of property and equipment | — | 42.5 | 0.9 | — | 43.4 | ||||||||||||||
Restricted amounts held in escrow | (68.5 | ) | — | (90.0 | ) | — | (158.5 | ) | |||||||||||
Other | 2.1 | 1.0 | 0.4 | 3.5 | |||||||||||||||
Net cash provided by (used in) investing activities | (66.4 | ) | 10.5 | (91.8 | ) | — | (147.7 | ) | |||||||||||
Financing activities: | |||||||||||||||||||
Asset backed securitization borrowings , net | — | — | (122.8 | ) | — | (122.8 | ) | ||||||||||||
Issuance of long-term debt, net | 142.9 | — | 232.2 | — | 375.1 | ||||||||||||||
Debt issuance cost | (22.9 | ) | — | (7.6 | ) | — | (30.5 | ) | |||||||||||
Equity issuance cost | (1.5 | ) | — | — | — | (1.5 | ) | ||||||||||||
Intercompany advances / repayments | 213.8 | (254.8 | ) | 41.0 | — | — | |||||||||||||
Net cash provided by (used in) financing activities | 332.3 | (254.8 | ) | 142.8 | — | 220.3 | |||||||||||||
Net increase in cash and cash equivalents | 0.4 | 2.1 | 17.3 | — | 19.8 | ||||||||||||||
Cash and cash equivalents, beginning of period | 119.6 | 10.2 | 13.2 | — | 143.0 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 120.0 | $ | 12.3 | $ | 30.5 | $ | — | $ | 162.8 |
September 30, 2012 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Cash and cash equivalents | $ | 131.3 | $ | 18.7 | $ | 39.4 | $ | — | $ | 189.4 | |||||||||
Intercompany advances receivable | — | (36.4 | ) | 36.4 | — | — | |||||||||||||
Accounts receivable, net | 3.1 | 22.2 | 492.9 | — | 518.2 | ||||||||||||||
Prepaid expenses and other | (5.6 | ) | 110.0 | 10.4 | — | 114.8 | |||||||||||||
Total current assets | 128.8 | 114.5 | 579.1 | — | 822.4 | ||||||||||||||
Property and equipment | 0.6 | 2,811.2 | 54.4 | — | 2,866.2 | ||||||||||||||
Less – accumulated depreciation | (0.1 | ) | (1,611.8 | ) | (39.0 | ) | — | (1,650.9 | ) | ||||||||||
Net property and equipment | 0.5 | 1,199.4 | 15.4 | — | 1,215.3 | ||||||||||||||
Investment in subsidiaries | 2,367.7 | 100.3 | (17.5 | ) | (2,450.5 | ) | — | ||||||||||||
Receivable from affiliate | (1,436.9 | ) | 1,081.1 | 355.8 | — | — | |||||||||||||
Intangibles and other assets | 416.5 | 91.5 | 21.2 | (200.0 | ) | 329.2 | |||||||||||||
Total assets | $ | 1,476.6 | $ | 2,586.8 | $ | 954.0 | $ | (2,650.5 | ) | $ | 2,366.9 | ||||||||
Intercompany advances payable | $ | (1.6 | ) | $ | (383.0 | ) | $ | 384.6 | $ | — | $ | — | |||||||
Accounts payable | 42.1 | 117.6 | 9.5 | — | 169.2 | ||||||||||||||
Wages, vacations and employees’ benefits | 14.6 | 210.6 | 3.5 | — | 228.7 | ||||||||||||||
Other current and accrued liabilities | 96.5 | 158.6 | 19.0 | — | 274.1 | ||||||||||||||
Current maturities of long-term debt | 7.8 | — | 2.3 | — | 10.1 | ||||||||||||||
Total current liabilities | 159.4 | 103.8 | 418.9 | — | 682.1 | ||||||||||||||
Payable to affiliate | — | 200.0 | — | (200.0 | ) | — | |||||||||||||
Long-term debt, less current portion | 1,056.9 | — | 310.4 | — | 1,367.3 | ||||||||||||||
Deferred income taxes, net | 169.9 | (143.2 | ) | 5.2 | — | 31.9 | |||||||||||||
Pension and postretirement | 384.8 | — | — | — | 384.8 | ||||||||||||||
Claims and other liabilities | 325.5 | 5.2 | — | — | 330.7 | ||||||||||||||
Commitments and contingencies | — | — | — | — | — | ||||||||||||||
Shareholders’ equity (deficit) | (619.9 | ) | 2,421.0 | 219.5 | (2,450.5 | ) | (429.9 | ) | |||||||||||
Total liabilities and shareholders’ equity (deficit) | $ | 1,476.6 | $ | 2,586.8 | $ | 954.0 | $ | (2,650.5 | ) | $ | 2,366.9 |
December 31, 2011 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Cash and cash equivalents | $ | 142.0 | $ | 21.1 | $ | 37.4 | $ | — | $ | 200.5 | |||||||||
Intercompany advances receivable | — | (46.4 | ) | 46.4 | — | — | |||||||||||||
Accounts receivable, net | 5.1 | 37.1 | 434.6 | — | 476.8 | ||||||||||||||
Prepaid expenses and other | 91.7 | 85.2 | (16.2 | ) | — | 160.7 | |||||||||||||
Total current assets | 238.8 | 97.0 | 502.2 | — | 838.0 | ||||||||||||||
Property and equipment | — | 3,019.8 | 54.8 | 0.3 | 3,074.9 | ||||||||||||||
Less – accumulated depreciation | — | (1,699.1 | ) | (39.2 | ) | — | (1,738.3 | ) | |||||||||||
Net property and equipment | — | 1,320.7 | 15.6 | 0.3 | 1,336.6 | ||||||||||||||
Investment in subsidiaries | 2,228.6 | 121.3 | (7.5 | ) | (2,342.4 | ) | — | ||||||||||||
Receivable from affiliate | (1,122.9 | ) | 754.4 | 368.5 | — | — | |||||||||||||
Intangibles and other assets | 386.5 | 254.5 | 19.7 | (349.5 | ) | 311.2 | |||||||||||||
Total assets | $ | 1,731.0 | $ | 2,547.9 | $ | 898.5 | $ | (2,691.6 | ) | $ | 2,485.8 | ||||||||
Intercompany advances payable | $ | (1.6 | ) | $ | (217.6 | ) | $ | 419.2 | $ | (200.0 | ) | $ | — | ||||||
Accounts payable | 31.3 | 106.9 | 12.6 | 0.9 | 151.7 | ||||||||||||||
Wages, vacations and employees’ benefits | 23.9 | 182.3 | 4.2 | — | 210.4 | ||||||||||||||
Other current and accrued liabilities | 120.5 | 167.4 | 16.0 | — | 303.9 | ||||||||||||||
Current maturities of long-term debt | 6.9 | — | 2.6 | — | 9.5 | ||||||||||||||
Total current liabilities | 181.0 | 239.0 | 454.6 | (199.1 | ) | 675.5 | |||||||||||||
Payable to affiliate | — | 150.0 | — | (150.0 | ) | — | |||||||||||||
Long-term debt, less current portion | 1,083.0 | — | 262.2 | — | 1,345.2 | ||||||||||||||
Deferred income taxes, net | 176.2 | (149.4 | ) | 4.9 | — | 31.7 | |||||||||||||
Pension and postretirement | 440.3 | — | — | — | 440.3 | ||||||||||||||
Claims and other liabilities | 346.3 | 5.2 | 0.1 | — | 351.6 | ||||||||||||||
Commitments and contingencies | |||||||||||||||||||
YRC Worldwide Inc. Shareholders’ equity (deficit) | (495.8 | ) | 2,303.1 | 181.3 | (2,342.5 | ) | (353.9 | ) | |||||||||||
Non-controlling interest | — | — | (4.6 | ) | — | (4.6 | ) | ||||||||||||
Total Shareholders’ equity (deficit) | (495.8 | ) | 2,303.1 | 176.7 | (2,342.5 | ) | (358.5 | ) | |||||||||||
Total liabilities and shareholders’ equity (deficit) | $ | 1,731.0 | $ | 2,547.9 | $ | 898.5 | $ | (2,691.6 | ) | $ | 2,485.8 |
For the three months ended September 30, 2012 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Operating revenue | $ | — | $ | 1,196.9 | $ | 39.9 | $ | — | $ | 1,236.8 | |||||||||
Operating expenses: | |||||||||||||||||||
Salaries, wages and employees’ benefits | 8.3 | 677.9 | 14.8 | — | 701.0 | ||||||||||||||
Operating expenses and supplies | (7.1 | ) | 271.9 | 10.6 | — | 275.4 | |||||||||||||
Purchased transportation | — | 114.5 | 12.3 | — | 126.8 | ||||||||||||||
Depreciation and amortization | — | 43.9 | 0.7 | — | 44.6 | ||||||||||||||
Other operating expenses | 0.9 | 62.2 | 0.9 | — | 64.0 | ||||||||||||||
Gains on property disposals, net | — | (2.3 | ) | — | — | (2.3 | ) | ||||||||||||
Total operating expenses | 2.1 | 1,168.1 | 39.3 | — | 1,209.5 | ||||||||||||||
Operating income (loss) | (2.1 | ) | 28.8 | 0.6 | — | 27.3 | |||||||||||||
Nonoperating (income) expenses: | |||||||||||||||||||
Interest expense | 24.4 | (3.1 | ) | 12.4 | — | 33.7 | |||||||||||||
Other, net | 77.7 | (51.1 | ) | (26.8 | ) | — | (0.2 | ) | |||||||||||
Nonoperating (income) expenses, net | 102.1 | (54.2 | ) | (14.4 | ) | — | 33.5 | ||||||||||||
Income (loss) before income taxes | (104.2 | ) | 83.0 | 15.0 | — | (6.2 | ) | ||||||||||||
Income tax provision (benefit) | (11.2 | ) | 1.1 | 0.9 | — | (9.2 | ) | ||||||||||||
Net income (loss) attributable to YRC Worldwide Inc. | (93.0 | ) | 81.9 | 14.1 | — | 3.0 | |||||||||||||
Other comprehensive income (loss), net of tax | (0.1 | ) | 0.8 | 3.0 | — | 3.7 | |||||||||||||
Comprehensive income (loss) attributable to YRC Worldwide Inc. Shareholders | $ | (93.1 | ) | $ | 82.7 | $ | 17.1 | $ | — | $ | 6.7 |
For the three months ended September 30, 2011 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Operating revenue | $ | — | $ | 1,226.9 | $ | 49.5 | $ | — | $ | 1,276.4 | |||||||||
Operating expenses: | |||||||||||||||||||
Salaries, wages and employees’ benefits | 1.9 | 723.7 | 16.6 | — | 742.2 | ||||||||||||||
Operating expenses and supplies | 10.0 | 284.1 | 12.0 | — | 306.1 | ||||||||||||||
Purchased transportation | — | 125.9 | 16.3 | — | 142.2 | ||||||||||||||
Depreciation and amortization | — | 45.8 | 0.9 | — | 46.7 | ||||||||||||||
Other operating expenses | 2.2 | 72.5 | 1.4 | — | 76.1 | ||||||||||||||
Gains on property disposals, net | — | (10.4 | ) | (0.4 | ) | — | (10.8 | ) | |||||||||||
Total operating expenses | 14.1 | 1,241.6 | 46.8 | — | 1,302.5 | ||||||||||||||
Operating income (loss) | (14.1 | ) | (14.7 | ) | 2.7 | — | (26.1 | ) | |||||||||||
Nonoperating (income) expenses: | |||||||||||||||||||
Interest expense | 26.2 | 1.1 | 10.4 | — | 37.7 | ||||||||||||||
Other, net | 177.8 | (66.5 | ) | (43.9 | ) | — | 67.4 | ||||||||||||
Nonoperating (income) expenses, net | 204.0 | (65.4 | ) | (33.5 | ) | — | 105.1 | ||||||||||||
Income (loss) before income taxes | (218.1 | ) | 50.7 | 36.2 | — | (131.2 | ) | ||||||||||||
Income tax provision (benefit) | 0.5 | (9.5 | ) | 0.4 | — | (8.6 | ) | ||||||||||||
Net income (loss) | (218.6 | ) | 60.2 | 35.8 | — | (122.6 | ) | ||||||||||||
Less: Net loss attributable to non-controlling interest | — | — | (0.3 | ) | — | (0.3 | ) | ||||||||||||
Net income (loss) attributable to YRC Worldwide Inc. | (218.6 | ) | 60.2 | 36.1 | — | (122.3 | ) | ||||||||||||
Amortization of beneficial conversion feature on preferred stock | (58.0 | ) | — | — | — | (58.0 | ) | ||||||||||||
Net income (loss) attributable to Common Shareholders | (276.6 | ) | 60.2 | 36.1 | — | (180.3 | ) | ||||||||||||
Other comprehensive income (loss), net of tax | 1.6 | (3.7 | ) | (4.4 | ) | — | (6.5 | ) | |||||||||||
Comprehensive income (loss) attributable to YRC Worldwide Shareholders | $ | (275.0 | ) | $ | 56.5 | $ | 31.7 | $ | — | $ | (186.8 | ) |
For the nine months ended September 30, 2012 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Operating revenue | $ | — | $ | 3,557.7 | $ | 124.2 | $ | — | $ | 3,681.9 | |||||||||
Operating expenses: | |||||||||||||||||||
Salaries, wages and employees’ benefits | 26.8 | 2,056.9 | 46.1 | — | 2,129.8 | ||||||||||||||
Operating expenses and supplies | (22.8 | ) | 847.3 | 29.9 | — | 854.4 | |||||||||||||
Purchased transportation | — | 333.1 | 39.6 | — | 372.7 | ||||||||||||||
Depreciation and amortization | 0.1 | 137.5 | 1.8 | — | 139.4 | ||||||||||||||
Other operating expenses | 2.8 | 185.5 | 3.7 | — | 192.0 | ||||||||||||||
Gains on property disposals, net | — | (0.4 | ) | (0.1 | ) | — | (0.5 | ) | |||||||||||
Total operating expenses | 6.9 | 3,559.9 | 121.0 | — | 3,687.8 | ||||||||||||||
Operating income (loss) | (6.9 | ) | (2.2 | ) | 3.2 | — | (5.9 | ) | |||||||||||
Nonoperating (income) expenses: | |||||||||||||||||||
Interest expense | 77.8 | (2.4 | ) | 36.2 | — | 111.6 | |||||||||||||
Other, net | 226.6 | (145.9 | ) | (83.9 | ) | — | (3.2 | ) | |||||||||||
Nonoperating (income) expenses, net | 304.4 | (148.3 | ) | (47.7 | ) | — | 108.4 | ||||||||||||
Income (loss) before income taxes | (311.3 | ) | 146.1 | 50.9 | — | (114.3 | ) | ||||||||||||
Income tax provision (benefit) | (16.0 | ) | 1.0 | 1.9 | (13.1 | ) | |||||||||||||
Net income (loss) | (295.3 | ) | 145.1 | 49.0 | — | (101.2 | ) | ||||||||||||
Less: Net income attributable to non-controlling interest | — | — | 3.9 | — | 3.9 | ||||||||||||||
Net income (loss) attributable to YRC Worldwide Inc. | (295.3 | ) | 145.1 | 45.1 | — | (105.1 | ) | ||||||||||||
Other comprehensive income, net of tax | 0.6 | 6.1 | 3.2 | — | 9.9 | ||||||||||||||
Comprehensive income (loss) attributable to YRC Worldwide Inc. Shareholders | $ | (294.7 | ) | $ | 151.2 | $ | 48.3 | $ | — | $ | (95.2 | ) |
For the nine months ended September 30, 2011 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Operating revenue | $ | — | $ | 3,515.9 | $ | 140.6 | $ | — | $ | 3,656.5 | |||||||||
Operating expenses: | |||||||||||||||||||
Salaries, wages and employees’ benefits | 3.8 | 2,071.9 | 51.3 | — | 2,127.0 | ||||||||||||||
Operating expenses and supplies | 30.5 | 825.2 | 34.9 | — | 890.6 | ||||||||||||||
Purchased transportation | — | 356.3 | 46.3 | — | 402.6 | ||||||||||||||
Depreciation and amortization | — | 142.0 | 2.6 | — | 144.6 | ||||||||||||||
Other operating expenses | 9.2 | 199.8 | 3.9 | — | 212.9 | ||||||||||||||
Gains on property disposals, net | — | (21.0 | ) | (0.1 | ) | — | (21.1 | ) | |||||||||||
Total operating expenses | 43.5 | 3,574.2 | 138.9 | — | 3,756.6 | ||||||||||||||
Operating income (loss) | (43.5 | ) | (58.3 | ) | 1.7 | — | (100.1 | ) | |||||||||||
Nonoperating (income) expenses: | |||||||||||||||||||
Interest expense | 91.0 | 2.6 | 23.0 | — | 116.6 | ||||||||||||||
Other, net | 320.2 | (177.6 | ) | (75.3 | ) | — | 67.3 | ||||||||||||
Nonoperating (income) expenses, net | 411.2 | (175.0 | ) | (52.3 | ) | — | 183.9 | ||||||||||||
Income (loss) before income taxes | (454.7 | ) | 116.7 | 54.0 | — | (284.0 | ) | ||||||||||||
Income tax provision (benefit) | (6.6 | ) | (9.8 | ) | 0.6 | — | (15.8 | ) | |||||||||||
Net income (loss) | (448.1 | ) | 126.5 | 53.4 | — | (268.2 | ) | ||||||||||||
Less: Net loss attributable to non-controlling interest | — | — | (1.2 | ) | — | (1.2 | ) | ||||||||||||
Net income (loss) attributable to YRC Worldwide Inc. | (448.1 | ) | 126.5 | 54.6 | — | (267.0 | ) | ||||||||||||
Amortization of beneficial conversion feature on preferred stock | (58.0 | ) | — | — | — | (58.0 | ) | ||||||||||||
Net income (loss) attributable to Common Shareholders | (506.1 | ) | 126.5 | 54.6 | — | (325.0 | ) | ||||||||||||
Other comprehensive income (loss), net of tax | 1.6 | (0.8 | ) | (2.4 | ) | — | (1.6 | ) | |||||||||||
Comprehensive income (loss) attributable to YRC Worldwide Shareholders | $ | (504.5 | ) | $ | 125.7 | $ | 52.2 | $ | — | $ | (326.6 | ) |
For the nine months ended September 30, 2012 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Operating activities: | |||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (368.4 | ) | $ | 316.0 | $ | 4.4 | $ | — | $ | (48.0 | ) | |||||||
Investing activities: | |||||||||||||||||||
Acquisition of property and equipment | — | (47.2 | ) | (0.9 | ) | — | (48.1 | ) | |||||||||||
Proceeds from disposal of property and equipment | (5.1 | ) | 44.3 | — | — | 39.2 | |||||||||||||
Restricted amounts held in escrow | 23.9 | — | — | — | 23.9 | ||||||||||||||
Other | 2.4 | — | — | — | 2.4 | ||||||||||||||
Net cash provided by (used in) investing activities | 21.2 | (2.9 | ) | (0.9 | ) | — | 17.4 | ||||||||||||
Financing activities: | |||||||||||||||||||
Issuance (repayment) of long-term debt, net | (18.7 | ) | — | 43.3 | — | 24.6 | |||||||||||||
Debt issuance cost | (2.0 | ) | — | (3.1 | ) | — | (5.1 | ) | |||||||||||
Intercompany advances / repayments | 357.2 | (315.5 | ) | (41.7 | ) | — | — | ||||||||||||
Net cash provided by (used in) financing activities | 336.5 | (315.5 | ) | (1.5 | ) | — | 19.5 | ||||||||||||
Net increase (decrease) in cash and cash equivalents | (10.7 | ) | (2.4 | ) | 2.0 | — | (11.1 | ) | |||||||||||
Cash and cash equivalents, beginning of period | 142.0 | 21.1 | 37.4 | — | 200.5 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 131.3 | $ | 18.7 | $ | 39.4 | $ | — | $ | 189.4 |
For the nine months ended September 30, 2011 (in millions) | Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||
Operating activities: | |||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (265.5 | ) | $ | 284.6 | $ | (71.9 | ) | $ | — | $ | (52.8 | ) | ||||||
Investing activities: | |||||||||||||||||||
Acquisition of property and equipment | — | (34.7 | ) | (1.4 | ) | — | (36.1 | ) | |||||||||||
Proceeds from disposal of property and equipment | — | 41.8 | 1.6 | — | 43.4 | ||||||||||||||
Restricted amounts held in escrow | (68.5 | ) | — | (90.0 | ) | — | (158.5 | ) | |||||||||||
Other | 2.1 | 1.0 | 0.4 | — | 3.5 | ||||||||||||||
Net cash provided by (used in) investing activities | (66.4 | ) | 8.1 | (89.4 | ) | — | (147.7 | ) | |||||||||||
Financing activities: | |||||||||||||||||||
Asset backed securitization borrowings , net | — | — | (122.8 | ) | — | (122.8 | ) | ||||||||||||
Issuance of long-term debt, net | 142.9 | — | 232.2 | — | 375.1 | ||||||||||||||
Debt issuance cost | (22.9 | ) | — | (7.6 | ) | — | (30.5 | ) | |||||||||||
Equity issuance cost | (1.5 | ) | — | — | — | (1.5 | ) | ||||||||||||
Intercompany advances / repayments | 213.8 | (288.4 | ) | 74.6 | — | — | |||||||||||||
Net cash provided by (used in) financing activities | 332.3 | (288.4 | ) | 176.4 | — | 220.3 | |||||||||||||
Net increase in cash and cash equivalents | 0.4 | 4.3 | 15.1 | — | 19.8 | ||||||||||||||
Cash and cash equivalents, beginning of period | 119.6 | 8.6 | 14.8 | — | 143.0 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 120.0 | $ | 12.9 | $ | 29.9 | $ | — | $ | 162.8 |
• | 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, and our ability to achieve increased cash flows through improvement in operations; |
• | the pace of recovery in the overall economy, including (without limitation) customer demand in the retail and manufacturing sectors; |
• | 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 our ability to increase volume and yield, and the impact of those improvements on our future liquidity and profitability; |
• | our ability to comply with scheduled increases in debt covenants and our cash reserve requirement; |
• | our ability to pay off or refinance our substantial indebtedness as it matures commencing in 2014; |
• | our ability to finance the maintenance, acquisition and replacement of revenue equipment and other necessary capital expenditures; |
• | potential increase in our operating lease obligations resulting from our decision to defer the purchase of new revenue equipment; |
• | 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 rail service or pricing for rail service; |
• | 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) the continued support of our union employees for 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, employee satisfaction and the ability of our Reddaway subsidiary to negotiate an extension of its Teamster's contract; |
• | 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. |
• | Operating Revenue: Our operating revenue has two primary components: volume (commonly evaluated using number of shipments and weight per shipment) and yield or price (commonly evaluated on a per hundredweight basis). Yield includes fuel surcharge revenue which is common in the trucking industry and represents an amount charged to customers that adjusts with changing fuel prices. We base our fuel surcharges on a published national index and adjust them weekly. Rapid material changes in the index or our cost of fuel can positively or negatively impact our revenue and operating income versus prior periods as there is a lag in our adjustment of base rates in response to changes in fuel surcharge. We believe that fuel surcharge is an accepted and important component of the overall pricing of our services to our customers. Without an industry accepted fuel surcharge program, our base pricing for our transportation services would require changes. We believe the distinction between base rates and fuel surcharge has blurred over time, and it is impractical to clearly separate all the different factors that influence the price that our customers are willing to pay. In general, under our present fuel surcharge program, we believe rising fuel costs are beneficial to us and falling fuel costs are detrimental to us in the short term. |
• | Operating Income (Loss): Operating income (loss) is our operating revenue less operating expenses. Our consolidated operating income (loss) includes certain corporate charges that are not allocated to our reporting segments. |
• | Operating Ratio: Operating ratio is a common operating performance metric used in the trucking industry. It 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. |
• | Non-GAAP Financial Measures: We use certain Non-GAAP financial measures to assess our performance. These include (without limitation) adjusted operating income (loss), adjusted EBITDA, free cash flow (deficit) and adjusted free cash flow (deficit): |
◦ | Adjusted operating income (loss): a non-GAAP measure that reflects our operating income (loss) before letter |
◦ | Adjusted EBITDA: a non-GAAP measure that reflects our 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 and certain other items, including restructuring professional fees and results of permitted dispositions and discontinued operations as defined in our credit facilities. Adjusted EBITDA is used for internal management purposes as a financial measure that reflects our core operating performance and to measure compliance with financial covenants in our credit facilities. |
◦ | Free Cash Flow (Deficit): a non-GAAP measure that reflects our operating cash flow minus gross capital expenditures. |
◦ | Adjusted Free Cash Flow (Deficit): a non-GAAP measure that adjusts free cash flow (deficit) to exclude restructuring costs included in operating cash flow. |
◦ | Adjusted operating income (loss) and adjusted EBITDA do not reflect the interest expense or the cash requirements necessary to fund restructuring professional fees, letter of credit fees or service interest or principal payments on our outstanding debt; |
◦ | Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will have to be replaced in the future, and adjusted EBITDA does not reflect any cash requirements for such replacements; |
◦ | Equity based compensation is an element of our long-term incentive compensation package, although adjusted operating income (loss) and adjusted EBITDA exclude certain employee equity-based compensation expenses when presenting our ongoing operating performance for a particular period; |
◦ | Adjusted free cash flow (deficit) excludes the cash usage by our restructuring activities, debt issuance costs, equity issuance costs and principal payments on our outstanding debt and the resulting reduction in our liquidity position from those cash outflows; and |
◦ | Other companies in our industry may calculate adjusted operating income (loss), adjusted EBITDA and adjusted free cash flow differently than we do, limiting their usefulness as comparative measures. |
Third Quarter | First Three Quarters | ||||||||||||||||||||
(in millions) | 2012 | 2011 | Percent Change | 2012 | 2011 | Percent Change | |||||||||||||||
Operating revenue | $ | 1,236.8 | $ | 1,276.4 | (3.1 | )% | $ | 3,681.9 | $ | 3,656.5 | 0.7 | % | |||||||||
Operating income (loss) | $ | 27.3 | $ | (26.1 | ) | 204.6 | % | $ | (5.9 | ) | $ | (100.1 | ) | 94.1 | % | ||||||
Nonoperating expenses, net | $ | 33.5 | $ | 105.1 | (68.1 | )% | $ | 108.4 | $ | 183.9 | (41.1 | )% | |||||||||
Net income (loss) | $ | 3.0 | $ | (122.6 | ) | 102.4 | % | $ | (101.2 | ) | $ | (268.2 | ) | 62.3 | % |
• | The $30.7 million decrease in operating expenses and supplies was primarily driven by lower fuel expenses of $12.3 million or 8.3%, lower professional service fees of $10.6 million or 32.5%, and lower vehicle maintenance expenses of $2.5 million or 4.9%. The decrease in professional service fees is primarily driven by the 2011 restructuring initiatives. The decrease in fuel expenses and vehicle maintenance expenses is primarily a function of lower shipping volumes, partially offset by increased costs driven by our aging fleet. |
• | The $26.7 million decrease in salaries, wages and benefits in the third quarter of 2012 as compared to the same period in 2011 is largely due to an $11.8 million or 3.2% decrease in wages driven by fewer shipments as well as a $10.8 million or 27.1% reduction in workers' compensation expense driven by safety initiatives and settlement activity that are causing a reduction in outstanding claims. |
• | The $15.4 million or 10.8% decrease in purchased transportation was primarily a result of lower volumes moved through third-party transportation providers. |
• | The $36.2 million decrease in operating expenses and supplies is primarily driven by a $32.3 million or 33.2% decrease in professional services and a $13.9 million or 3.2% decline in fuel costs. These decreases were partially offset by an $8.6 million or 6.4% increase in vehicle maintenance. The decrease in professional service fees is primarily driven by the 2011 restructuring initiatives. The increase in vehicle maintenance costs is driven by the aging of our fleet and an increase in prices. |
• | The $29.9 million or 7.4% decrease in purchased transportation was primarily a result of lower volumes moved through third-party transportation providers. |
• | The $20.9 million decrease in other operating expenses was primarily driven by an $18.4 million or 43.3% decrease in bodily injury, property damage and insurance claims expense due to a decrease in claims. |
• | The $14.6 million increase in salaries, wages and benefits expenses in the first three quarters of 2012 as compared to |
• | YRC Freight is the reporting segment for our transportation service providers focused on business opportunities in national, regional and international services. YRC Freight provides for the movement of industrial, commercial and retail goods, primarily through centralized management and customer facing organizations. This unit includes our LTL subsidiary YRC Inc. and Reimer Express, a subsidiary located in Canada that specializes in shipments into, across and out of Canada. In addition to the United States and Canada, YRC Freight also serves parts of Mexico, Puerto Rico and Guam. |
• | Regional Transportation is the reporting segment for our transportation service providers focused on business opportunities in the regional and next-day delivery markets. The Regional Transportation companies each provide regional, next-day ground services in their respective regions through a network of facilities located across the United States, Canada, Mexico and Puerto Rico. |
Third Quarter | First Three Quarters | ||||||||||||||||||||
(in millions) | 2012 | 2011 | Percent Change | 2012 | 2011 | Percent Change | |||||||||||||||
Operating revenue | $ | 819.5 | $ | 841.6 | (2.6 | )% | $ | 2,429.7 | $ | 2,398.5 | 1.3 | % | |||||||||
Operating income (loss) | $ | 2.8 | $ | (16.7 | ) | 116.8 | % | $ | (58.4 | ) | $ | (61.8 | ) | 5.5 | % | ||||||
Operating ratio(a) | 99.7 | % | 102.0 | % | 2.3 | pp | 102.4 | % | 102.6 | % | 0.2 | pp |
(a) | pp represents the change in percentage points |
• | The $31.5 million decrease in salary, wages and benefits during the third quarter of 2012 was primarily the result of decreased wages driven by fewer shipments and a reduction in workers' compensation expense driven by safety initiatives and settlement activity that has resulted in fewer outstanding claims. |
• | The $10.5 million decrease in purchased transportation costs during the third quarter of 2012 was primarily a result of lower volumes moved through third-party transportation providers. |
• | The $7.2 million decrease in other operating expenses during the third quarter of 2012 was primarily driven by a decrease in bodily injury and property damage expense totaling $4.3 million driven primarily by fewer claims. |
• | The $39.9 million increase in operating expenses and supplies during the first three quarters of 2012 was primarily driven by a $14.7 million increase in professional services, a $12.9 million increase in vehicle maintenance and a $12.7 million increase in fuel expense. The increase in vehicle maintenance was primarily driven by costs associated with maintaining our aging fleet and higher prices. The increase in fuel expense is driven by higher prices compared to last year. |
• | The $25.2 million decrease in purchased transportation costs during the first three quarters of 2012 was primarily a result of lower volumes moved through third-party transportation providers. |
• | Salary, wages and benefits were relatively flat during the first three quarters of 2012 as the increase in benefits resulting from the redemption of multi-employer pension contribution expense was almost entirely offset by a decrease in salaries and workers' compensation expense. |
Third Quarter | First Three Quarters | ||||||||||||||||||||
(in millions) | 2012 | 2011 | Percent Change | 2012 | 2011 | Percent Change | |||||||||||||||
Operating revenue | $ | 417.3 | $ | 404.8 | 3.1 | % | $ | 1,249.2 | $ | 1,172.6 | 6.5 | % | |||||||||
Operating income | $ | 27.2 | $ | 12.4 | 119.4 | % | $ | 61.6 | $ | 26.0 | 136.9 | % | |||||||||
Operating ratio (a) | 93.5 | % | 96.9 | % | 3.4 | pp | 95.1 | % | 97.8 | % | 2.7 | pp |
(a) | pp represents the change in percentage points |
• | The $2.2 million decrease in purchased transportation was driven by lower volumes moved through third-party transportation providers. |
• | The $1.0 million decrease in other operating expenses was primarily driven by a $0.8 million decrease in operating taxes. |
• | The $1.2 million increase in operating expenses and supplies was driven by a $2.2 million increase in professional services compared to last year. |
• | The $24.1 million increase in salaries, wages and employees' benefits during the first three quarters of 2012 was primarily the result of a $24.9 million increase in benefits compared to the prior year resulting from the resumption of multi-employer pension contribution expense in June 2011. This increase was partially offset by a $9.5 million decrease in workers' compensation expense driven by safety initiatives and settlement activity that are driving a decrease in outstanding claims. |
• | Operating expenses and supplies increased $13.4 million during the first three quarters of 2012 primarily due to a $4.7 million increase in fuel costs driven by an increase in shipping volumes and higher prices as well as a $3.7 million increase in vehicle maintenance costs to support our aging fleet. |
Third Quarter | First Three Quarters | ||||||||||||||
(in millions) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Operating revenue | $ | 1,236.8 | $ | 1,276.4 | $ | 3,681.9 | $ | 3,656.5 | |||||||
Adjusted operating ratio | 97.3 | % | 99.8 | % | 99.4 | % | 101.0 | % | |||||||
Reconciliation of operating income (loss) to adjusted EBITDA: | |||||||||||||||
Operating income (loss) | $ | 27.3 | $ | (26.1 | ) | $ | (5.9 | ) | $ | (100.1 | ) | ||||
Gains on property disposals, net | (2.3 | ) | (10.8 | ) | (0.5 | ) | (21.1 | ) | |||||||
Union equity awards | — | 14.9 | — | 14.8 | |||||||||||
Letter of credit expense | 9.5 | 9.3 | 27.0 | 25.6 | |||||||||||
Restructuring professional fees | — | 12.4 | 3.0 | 37.8 | |||||||||||
Gain (loss) on permitted dispositions and other | (0.9 | ) | 3.4 | (3.0 | ) | 6.5 | |||||||||
Adjusted operating income (loss) | 33.6 | 3.1 | 20.6 | (36.5 | ) | ||||||||||
Depreciation and amortization | 44.6 | 46.7 | 139.4 | 144.6 | |||||||||||
Equity based compensation expense | 0.9 | 0.5 | 3.0 | — | |||||||||||
Restructuring professional fees, included in nonoperating income | — | 0.2 | — | 1.9 | |||||||||||
Other nonoperating, net | (0.3 | ) | 3.6 | 1.2 | 4.5 | ||||||||||
Add: Truckload EBITDA loss (a) | — | 0.6 | — | 3.4 | |||||||||||
Adjusted EBITDA | $ | 78.8 | $ | 54.7 | $ | 164.2 | $ | 117.9 |
(a) | Due to the sale of the Glen Moore assets in December 2011, we modified our 2011 adjusted EBITDA by the amount of the Truckload EBITDA loss to be comparable to our 2012 calculation. |
Third Quarter | First Three Quarters | ||||||||||||||
(in millions) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Adjusted EBITDA | $ | 78.8 | $ | 54.7 | $ | 164.2 | $ | 117.9 | |||||||
Total restructuring professional fees | — | (12.6 | ) | (3.0 | ) | (39.7 | ) | ||||||||
Cash paid for interest | (31.3 | ) | (23.9 | ) | (91.6 | ) | (44.8 | ) | |||||||
Cash paid for letter of credit fees | (9.6 | ) | (7.2 | ) | (28.6 | ) | (7.2 | ) | |||||||
Working Capital cash flows excluding income tax, net | (68.8 | ) | (0.9 | ) | (97.2 | ) | (77.7 | ) | |||||||
Net cash provided by (used in) operating activities before income taxes | (30.9 | ) | 10.1 | (56.2 | ) | (51.5 | ) | ||||||||
Cash received (paid) for income taxes, net | (0.5 | ) | (1.6 | ) | 8.2 | (1.3 | ) | ||||||||
Net cash provided by (used in) operating activities | (31.4 | ) | 8.5 | (48.0 | ) | (52.8 | ) | ||||||||
Acquisition of property and equipment | (17.4 | ) | (13.4 | ) | (48.1 | ) | (36.1 | ) | |||||||
Free cash flow (deficit) | (48.8 | ) | (4.9 | ) | (96.1 | ) | (88.9 | ) | |||||||
Total restructuring professional fees | — | 12.6 | 3.0 | 39.7 | |||||||||||
Adjusted Free Cash Flow (Deficit) | $ | (48.8 | ) | $ | 7.7 | $ | (93.1 | ) | $ | (49.2 | ) |
Third Quarter | First Three Quarters | ||||||||||||||
(in millions) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Adjusted EBITDA by segment: | |||||||||||||||
YRC Freight | $ | 37.2 | $ | 15.9 | $ | 55.5 | $ | 31.8 | |||||||
Regional Transportation | 44.4 | 34.9 | 114.2 | 78.9 | |||||||||||
Corporate and other | (2.8 | ) | 3.9 | (5.5 | ) | 7.2 | |||||||||
Adjusted EBITDA | $ | 78.8 | $ | 54.7 | $ | 164.2 | $ | 117.9 |
Third Quarter | First Three Quarters | ||||||||||||||
YRC Freight segment (in millions) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Operating revenue | $ | 819.5 | $ | 841.6 | $ | 2,429.7 | $ | 2,398.5 | |||||||
Adjusted operating ratio | 99.0 | % | 101.2 | % | 101.5 | % | 102.0 | % | |||||||
Reconciliation of operating income (loss) to adjusted EBITDA: | |||||||||||||||
Operating income (loss) | $ | 2.8 | $ | (16.7 | ) | $ | (58.4 | ) | $ | (61.8 | ) | ||||
Gains on property disposals, net | (2.3 | ) | (11.0 | ) | (0.6 | ) | (17.2 | ) | |||||||
Union equity awards | — | 10.0 | — | 10.0 | |||||||||||
Letter of credit expense | 7.7 | 7.5 | 22.0 | 20.3 | |||||||||||
Adjusted operating income (loss) | 8.2 | (10.2 | ) | (37.0 | ) | (48.7 | ) | ||||||||
Depreciation and amortization | 29.0 | 24.6 | 91.4 | 78.1 | |||||||||||
Other nonoperating expenses, net | — | 1.5 | 1.1 | 2.4 | |||||||||||
Adjusted EBITDA | $ | 37.2 | $ | 15.9 | $ | 55.5 | $ | 31.8 |
Third Quarter | First Three Quarters | ||||||||||||||
Regional Transportation segment (in millions) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Operating revenue | $ | 417.3 | $ | 404.8 | $ | 1,249.2 | $ | 1,172.6 | |||||||
Adjusted operating ratio | 93.1 | % | 95.2 | % | 94.7 | % | 97.2 | % | |||||||
Reconciliation of operating income to adjusted EBITDA: | |||||||||||||||
Operating income | $ | 27.2 | $ | 12.4 | $ | 61.6 | $ | 26.0 | |||||||
(Gains) losses on property disposals, net | — | 0.2 | 0.6 | (3.2 | ) | ||||||||||
Union equity awards | — | 5.0 | — | 5.0 | |||||||||||
Letter of credit expense | 1.6 | 1.7 | 4.6 | 4.9 | |||||||||||
Adjusted operating income | 28.8 | 19.3 | 66.8 | 32.7 | |||||||||||
Depreciation and amortization | 15.6 | 15.5 | 47.4 | 46.1 | |||||||||||
Other nonoperating expenses, net | — | 0.1 | — | 0.1 | |||||||||||
Adjusted EBITDA | $ | 44.4 | $ | 34.9 | $ | 114.2 | $ | 78.9 |
Third Quarter | First Three Quarters | ||||||||||||||
Corporate and other segment (in millions) | 2012 | 2011 | 2012 | 2011 | |||||||||||
Reconciliation of operating loss to adjusted EBITDA: | |||||||||||||||
Operating loss | $ | (2.7 | ) | $ | (19.1 | ) | $ | (9.1 | ) | $ | (54.0 | ) | |||
Gains on property disposals, net | — | — | (0.5 | ) | (1.0 | ) | |||||||||
Letter of credit expense | 0.2 | — | 0.4 | 0.2 | |||||||||||
Restructuring professional fees | — | 12.4 | 3.0 | 37.8 | |||||||||||
Gain (loss) on permitted dispositions and other | (0.9 | ) | 3.3 | (3.0 | ) | 6.5 | |||||||||
Adjusted operating loss | (3.4 | ) | (3.4 | ) | (9.2 | ) | (10.5 | ) | |||||||
Depreciation and amortization | — | 4.5 | 0.6 | 13.9 | |||||||||||
Equity based compensation expense (benefit) | 0.9 | 0.6 | 3.0 | (0.1 | ) | ||||||||||
Restructuring professional fees, included in nonoperating income | — | 0.2 | — | 1.9 | |||||||||||
Other nonoperating expenses (income), net | (0.3 | ) | 2.0 | 0.1 | 2.0 | ||||||||||
Adjusted EBITDA | $ | (2.8 | ) | $ | 3.9 | $ | (5.5 | ) | $ | 7.2 |
• | improving pricing and shipping volumes as well as customer mix; |
• | redeploying shared services and, in turn, driving more autonomy, responsibility and accountability to our operating companies; |
• | streamlining operations and our transportation network; |
• | divesting non-core assets; |
• | we must achieve improvements in our operating results, which rely upon pricing and shipping volumes and may, in part, rely upon general economic factors, particularly in market segments where we have a significant concentration of customers; |
• | we must continue to comply with covenants and other terms of our credit facilities so as to have access to the borrowings available to us under them; |
• | we must complete real estate sale transactions as anticipated; |
• | we must continue to defer purchases of replacement revenue equipment or secure suitable operating leases for such equipment; |
• | we must continue to implement and realize cost savings measures to match our costs with business levels in a manner that does not harm operations and our productivity and efficiency initiatives must be successful; |
• | we must continue to carefully manage receipts and disbursements, including amounts and timing, focusing on days sales outstanding for trade receivables and managing days outstanding for trade payables; and |
• | we must be able to generate operating cash flows that are sufficient to meet the minimum cash balance requirement under our credit facilities, cash requirements for pension contributions to single-employer pension plans and multi-employer pension funds, cash interest and principal payments on our funded debt, payments on our equipment leases, letter of credit fees under our credit facilities and for capital expenditures or additional lease payments for new revenue equipment. |
• | we will continue to aggressively seek additional and return business from customers; |
• | we will continue to attempt to reduce our escrow deposits and letter of credit collateral requirements related to our self-insurance programs; |
• | if appropriate, we may sell additional equity or pursue other capital market transactions; and |
• | we may consider selling additional assets or business lines, which would require lenders’ consent in most cases. |
(in millions) | Expected Cash Contributions | ||
Remainder of 2012 | $ | 9.1 | |
2013 | 62.0 | ||
2014 | 75.3 | ||
2015 | 72.5 | ||
2016 | 73.6 |
Payments Due by Period | ||||||||||||||||||||
(in millions) | Less than 1 year | 1-3 years | 3-5 years | After 5 years | Total | |||||||||||||||
Balance sheet obligations:(a) | ||||||||||||||||||||
ABL borrowings, including interest | $ | 41.5 | $ | 374.1 | $ | — | $ | — | $ | 415.6 | ||||||||||
Long-term debt, including interest(b) | 36.0 | 733.3 | — | — | 769.3 | |||||||||||||||
Lease financing obligations | 40.9 | 84.4 | 87.6 | 104.6 | 317.5 | (c) | ||||||||||||||
Multi-employer pension deferral obligations, including interest | 8.9 | 140.5 | — | — | 149.4 | |||||||||||||||
Workers’ compensation, property damage and liability claims obligations | 111.4 | 135.4 | 69.7 | 137.9 | 454.4 | |||||||||||||||
Off balance sheet obligations: | ||||||||||||||||||||
Operating leases | 49.4 | 66.8 | 16.9 | 17.7 | 150.8 | |||||||||||||||
Letter of credit fees | 37.5 | 55.9 | — | — | 93.4 | (d) | ||||||||||||||
Capital expenditures | 3.4 | — | — | — | 3.4 | |||||||||||||||
Total contractual obligations | $ | 329.0 | $ | 1,590.4 | $ | 174.2 | $ | 260.2 | $ | 2,353.8 |
(a) | Total liabilities for unrecognized tax benefits as of September 30, 2012 were $30.6 million and are classified on our consolidated balance sheet within “Other Current and Accrued Liabilities”. |
(b) | Long-term debt maturities are reflected by contractual maturity for all obligations other than the contingent convertible senior notes which have a par value of $1.9 million. These notes are instead presented based on the earliest possible redemption date defined as the first date on which the note holders have the option to require us to purchase their notes at par. At September 30, 2012, these notes are convertible for cash payment of a nominal amount based on an assumed market price of $7.00 per share for our common stock. Should the note holders elect to exercise the conversion options, cash payments would be less than those presented in the table above. |
(c) | The $317.5 million of lease financing obligation payments represent interest payments of $237.2 million and principal payments of $80.3 million. The remaining principle obligation is offset by the estimated book value of leased property at the expiration date of each lease agreement. |
(d) | The $93.4 million of letter of credit fees are related to the cash collateral for our outstanding letters of credit on our previous ABS facility, as well as the amended and restated credit agreement outstanding letters of credit. |
Amount of Commitment Expiration Per Period | |||||||||||||||||||
(in millions) | Less than 1 year | 1-3 years | 3-5 years | After 5 years | Total | ||||||||||||||
Unused line of credit | |||||||||||||||||||
ABL Facility | $ | — | $ | 48.2 | $ | — | $ | — | $ | 48.2 | |||||||||
Letters of credit(a) | — | 432.3 | (b) | — | — | 432.3 | |||||||||||||
Surety bonds | 78.3 | — | — | — | 78.3 | ||||||||||||||
Total commercial commitments | $ | 78.3 | $ | 480.5 | $ | — | $ | — | $ | 558.8 |
(a) | We hold in restricted escrow $29.5 million, which represents cash collateral for our outstanding letters of credit on our previous ABS facility. |
(b) | Under our credit facilities, we hold in restricted escrow $12.5 million of cash related to the net cash proceeds from certain asset sales. This restricted escrow provides additional cash collateral for our outstanding letters of credit. |
10.1* | Amendment to Employment Agreement, dated as of October 30, 2012, by and among the Company and James L. Welch. |
10.2* | Amendment to Employment Agreement, dated as of October 30, 2012, by and among the Company and Jamie G. Pierson. |
10.3* | Amendment to Employment Agreement, dated as of October 30, 2012, by and among the Company and Michelle A. Russell. |
31.1* | Certification of James L. Welch filed pursuant to Exchange Act Rules 13a-14 and 15d-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2* | Certification of Jamie G. Pierson filed pursuant to Exchange Act Rules 13a-14 and 15d-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1* | Certification of James L. Welch furnished pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
32.2* | Certification of Jamie G. Pierson furnished pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
101.INS** | XBRL Instance Document |
101.SCH** | XBRL Taxonomy Extension Schema |
101.CAL** | XBRL Taxonomy Extension Calculation Linkbase |
101.DEF** | XBRL Taxonomy Extension Definition Linkbase |
101.LAB** | XBRL Taxonomy Extension Label Linkbase |
101.PRE** | XBRL Taxonomy Extension Presentation Linkbase |
YRC Worldwide Inc. | ||
Registrant | ||
Date: November 2, 2012 | /s/ James L. Welch | |
James L. Welch | ||
Chief Executive Officer | ||
Date: November 2, 2012 | /s/ Jamie G. Pierson | |
Jamie G. Pierson | ||
Executive Vice President and | ||
Chief Financial Officer |