XPO Reports Second Quarter 2023 Results

GREENWICH, Conn. , Aug. 04, 2023 (GLOBE NEWSWIRE) -- XPO (NYSE: XPO) today announced its financial results for the second quarter 2023, reflecting a solid performance in a soft industry environment for freight transportation. The company reported revenue of $1.92 billion and diluted earnings from continuing operations per share of $0.27.

Mario Harik, chief executive officer of XPO, said, "Our business performed above expectations in the second quarter, delivering adjusted EBITDA of $244 million and adjusted diluted EPS of $0.71.

"In North American LTL, we sequentially improved our adjusted operating ratio more than our forecast, and operated with greater labor efficiency. Our shipments per day were higher than a year ago, driven by our quality of service, with yield growth getting stronger as the quarter progressed.

"Our momentum continued into July, when we moved more volume through our network, accelerating year-over-year growth in tonnage and shipments per day to 4% and 9%, respectively. Our yield growth also continued to improve in July, driven by our pricing initiatives."

Harik continued, "Looking forward, we'll continue to deliver financial and operational excellence through the disciplined execution of our LTL 2.0 plan. This includes ongoing investments in network capacity of tractors, trailers and doors. We remain confident in achieving our long-term targets."

Second Quarter Highlights

For the second quarter 2023, revenue was $1.92 billion, compared to $2.05 billion for the same period in 2022. The year-over-year reduction in revenue was due primarily to lower fuel surcharge revenue.

Net income from continuing operations attributable to common shareholders was $31 million for the second quarter 2023, compared with $96 million for the same period in 2022. Operating income was $107 million for the second quarter, compared with $171 million for the same period in 2022. Diluted earnings from continuing operations per share was $0.27 for the second quarter, compared with $0.83 for the same period in 2022.

Adjusted net income from continuing operations attributable to common shareholders, a non-GAAP financial measure, was $83 million for the second quarter, compared with $132 million for the same period in 2022. Adjusted diluted earnings from continuing operations per share ("adjusted diluted EPS"), a non-GAAP financial measure, was $0.71 for the second quarter, compared with $1.14 for the same period in 2022. 

Adjusted earnings before interest, taxes, depreciation and amortization ("adjusted EBITDA"), a non-GAAP financial measure, was $244 million for the second quarter, compared with $289 million for the same period in 2022. The year-over-year reduction in adjusted EBITDA was due primarily to lower fuel surcharge revenue.

The company generated $131 million of cash flow from operating activities in the second quarter. Free cash flow, a non-GAAP financial measure, was $5 million, after $126 million of net capital expenditures. 

Reconciliations of non-GAAP financial measures in this press release are provided in the attached financial tables. 

Results by Business Segment 

Second Quarter 2023 Summary Segment Results
Three months ended June 30,		Revenue						Operating Income (Loss)						Adjusted EBITDA(1)
(in millions)			2023			2022			2023			2022			2023			2022
North American Less-Than-Truckload Segment		$	1,136		$	1,240		$	129		$	197		$	208		$	274
European Transportation Segment			781			807			12			15			46			49
Corporate			-			-			(34)			(41)			(10)			(34)
Total(2)		$	1,917		$	2,047		$	107		$	171		$	244		$	289
Six months ended June 30,		Revenue						Operating Income (Loss)						Adjusted EBITDA(1)
(in millions)			2023			2022			2023			2022			2023			2022
North American Less-Than-Truckload Segment		$	2,256		$	2,347		$	232		$	309		$	390		$	460
European Transportation Segment			1,568			1,594			9			16			83			87
Corporate			-			-			(76)			(91)			(19)			(74)
Total(2)		$	3,824		$	3,941		$	165		$	234		$	454		$	473
(1) Reconciliations of adjusted EBITDA are provided in the attached financial tables
(2) See the Non-GAAP Financial Measures section in this release

 

• North American Less-Than-Truckload (LTL): The segment generated revenue of $1.14 billion for the second quarter 2023, compared with $1.24 billion for the same period in 2022. On a year-over-year basis, shipments per day increased 1.9%, tonnage per day decreased 2.8%, and yield, excluding fuel, increased 1.4%. Including fuel, yield decreased 6.0%.
  
  
  
  Operating income was $129 million for the second quarter 2023, compared with $197 million for the same period in 2022. Adjusted operating ratio, a non-GAAP financial measure, was 87.6%, compared with 83.2% a year ago, reflecting a headwind of 110 basis points of incremental depreciation expense from increased capital investment in the business.
  
  
  
  Adjusted EBITDA for the second quarter 2023 was $208 million, compared with $274 million for the same period in 2022. The year-over-year reduction in adjusted EBITDA was due primarily to lower fuel surcharge revenue and pension income.
  
  
  
  
• European Transportation: The segment generated revenue of $781 million for the second quarter 2023, compared with $807 million for the same period in 2022.
  
  
  
  Operating income was $12 million for the second quarter 2023, compared with $15 million for the same period in 2022. Adjusted EBITDA was $46 million for the second quarter 2023, compared with $49 million for the same period in 2022. 
  
  
  
  

Conference Call

The company will hold a conference call on Friday, August 4, 2023, at 8:30 a.m. Eastern Time. Participants can call toll-free (from US/Canada) 1-877-269-7756; international callers dial +1-201-689-7817. A live webcast of the conference will be available on the investor relations area of the company's website, xpo.com/investors. The conference will be archived until September 4, 2023. To access the replay by phone, call toll-free (from US/Canada) 1-877-660-6853; international callers dial +1-201-612-7415. Use participant passcode 13739968.

About XPO

XPO, Inc. (NYSE:XPO) is one of the largest providers of asset-based less-than-truckload (LTL) transportation in North America, with proprietary technology that moves goods efficiently through its network. Together with its business in Europe, XPO serves approximately 49,000 customers with 562 locations and 37,000 employees. The company is headquartered in Greenwich, Conn., USA. Visit xpo.com for more information, and connect with XPO on Facebook, X, LinkedIn, Instagram and YouTube.

Non-GAAP Financial Measures

As required by the rules of the Securities and Exchange Commission ("SEC"), we provide reconciliations of the non-GAAP financial measures contained in this press release to the most directly comparable measure under GAAP, which are set forth in the financial tables attached to this press release. 

XPO's non-GAAP financial measures in this press release include: adjusted earnings before interest, taxes, depreciation and amortization ("adjusted EBITDA") on a consolidated basis and for corporate; adjusted EBITDA margin on a consolidated basis; adjusted net income from continuing operations attributable to common shareholders; adjusted diluted earnings from continuing operations per share ("adjusted diluted EPS"); free cash flows; adjusted operating income for our North American Less-Than-Truckload and European Transportation segments; and adjusted operating ratio for our North American Less-Than-Truckload segment.

We believe that the above adjusted financial measures facilitate analysis of our ongoing business operations because they exclude items that may not be reflective of, or are unrelated to, XPO and its business segments' core operating performance, and may assist investors with comparisons to prior periods and assessing trends in our underlying businesses. Other companies may calculate these non-GAAP financial measures differently, and therefore our measures may not be comparable to similarly titled measures of other companies. These non-GAAP financial measures should only be used as supplemental measures of our operating performance.

Adjusted EBITDA, adjusted EBITDA margin, adjusted net income from continuing operations attributable to common shareholders and adjusted diluted EPS include adjustments for transaction and integration costs, as well as restructuring costs and other adjustments as set forth in the attached tables. Transaction and integration adjustments are generally incremental costs that result from an actual or planned acquisition, divestiture or spin-off and may include transaction costs, consulting fees, stock-based compensation, retention awards, and internal salaries and wages (to the extent the individuals are assigned full-time to integration and transformation activities) and certain costs related to integrating and converging IT systems. Restructuring costs primarily relate to severance costs associated with business optimization initiatives. Management uses these non-GAAP financial measures in making financial, operating and planning decisions and evaluating XPO's and each business segment's ongoing performance.

We believe that free cash flow is an important measure of our ability to repay maturing debt or fund other uses of capital that we believe will enhance stockholder value. We calculate free cash flow as net cash provided by operating activities from continuing operations, less payment for purchases of property and equipment plus proceeds from sale of property and equipment. We believe that adjusted EBITDA and adjusted EBITDA margin improve comparability from period to period by removing the impact of our capital structure (interest and financing expenses), asset base (depreciation and amortization), tax impacts and other adjustments as set out in the attached tables that management has determined are not reflective of core operating activities and thereby assist investors with assessing trends in our underlying businesses. We believe that adjusted net income from continuing operations attributable to common shareholders and adjusted diluted EPS improve the comparability of our operating results from period to period by removing the impact of certain costs and gains that management has determined are not reflective of our core operating activities, including amortization of acquisition-related intangible assets, transaction and integration costs, restructuring costs and other adjustments as set out in the attached tables. We believe that adjusted operating income and adjusted operating ratio improve the comparability of our operating results from period to period by removing the impact of certain transaction and integration costs and restructuring costs, as well as amortization expenses as set out in the attached tables.

Forward-looking Statements 

This release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are, or may be deemed to be, forward-looking statements. In some cases, forward-looking statements can be identified by the use of forward-looking terms such as "anticipate," "estimate," "believe," "continue," "could," "intend," "may," "plan," "potential," "predict," "should," "will," "expect," "objective," "projection," "forecast," "goal," "guidance," "outlook," "effort," "target," "trajectory" or the negative of these terms or other comparable terms. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions and expected future developments, as well as other factors we believe are appropriate in the circumstances. 

These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions that may cause actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. Factors that might cause or contribute to a material difference include the risks discussed in our filings with the SEC, and the following: the effects of business, economic, political, legal, and regulatory impacts or conflicts upon our operations; supply chain disruptions, the global shortage of certain components such as semiconductor chips, strains on production or extraction of raw materials, cost inflation and labor and equipment shortages; our ability to align our investments in capital assets, including equipment, service centers, and warehouses and other network facilities, to our customers' demands; our ability to implement our cost and revenue initiatives; the effectiveness of our action plan, and other management actions, to improve our North American LTL business; our ability to benefit from a sale or other divestiture of one or more business units; our ability to successfully integrate and realize anticipated synergies, cost savings and profit improvement opportunities with respect to acquired and spun-off companies; goodwill impairment, including in connection with a business unit sale or other divestiture; fluctuations in currency exchange rates; fuel price and fuel surcharge changes; the expected benefits of the spin-off of RXO, Inc.; the impact of the prior spin-offs of GXO Logistics, Inc. and RXO, Inc. on the size and business diversity of our company; our ability to develop and implement suitable information technology systems and prevent failures in or breaches of such systems; our indebtedness; our ability to raise debt and equity capital; fluctuations in fixed and floating interest rates; our ability to maintain positive relationships with our network of third-party transportation providers; our ability to attract and retain qualified drivers; labor matters; litigation; risks associated with our self-insured claims; governmental or political actions; and competition and pricing pressures.

All forward-looking statements set forth in this release are qualified by these cautionary statements and there can be no assurance that the actual results or developments anticipated by us will be realized or, even if substantially realized, that they will have the expected consequences to or effects on us or our business or operations. Forward-looking statements set forth in this release speak only as of the date hereof, and we do not undertake any obligation to update forward-looking statements except to the extent required by law.

Investor Contact

Brian Scasserra

+1 617-607-6429

[email protected]

Media Contact

Karina Frayter

+1-203-484-8303

[email protected]

 

XPO, Inc.
Condensed Consolidated Statements of Income
(Unaudited)
(In millions, except per share data)
	Three Months Ended								Six Months Ended
	June 30,								June 30,
		2023			2022		Change %			2023			2022		Change %
Revenue	$	1,917		$	2,047		-6.4%		$	3,824		$	3,941		-3.0%
Salaries, wages and employee benefits		783			752		4.1%			1,545			1,477		4.6%
Purchased transportation		444			525		-15.4%			901			1,035		-12.9%
Fuel, operating expenses and supplies		390			434		-10.1%			817			852		-4.1%
Operating taxes and licenses		15			13		15.4%			30			29		3.4%
Insurance and claims		46			48		-4.2%			90			104		-13.5%
Gains on sales of property and equipment		(2)			(1)		100.0%			(5)			(2)		150.0%
Depreciation and amortization expense		107			96		11.5%			208			190		9.5%
Transaction and integration costs		17			7		142.9%			39			14		178.6%
Restructuring costs		10			2		400.0%			34			8		325.0%
Operating income		107			171		-37.4%			165			234		-29.5%
Other income		(3)			(13)		-76.9%			(8)			(27)		-70.4%
Debt extinguishment loss		23			26		-11.5%			23			26		-11.5%
Interest expense		43			31		38.7%			85			68		25.0%
Income from continuing operations before income tax provision		44			127		-65.4%			65			167		-61.1%
Income tax provision		13			31		-58.1%			17			39		-56.4%
Income from continuing operations		31			96		-67.7%			48			128		-62.5%
Income (loss) from discontinued operations, net of taxes		2			45		-95.6%			(1)			501		-100.2%
Net income attributable to XPO	$	33		$	141		-76.6%		$	47		$	629		-92.5%
Net income (loss) attributable to common shareholders
Continuing operations	$	31		$	96				$	48		$	128
Discontinued operations		2			45					(1)			501
Net income attributable to common shareholders	$	33		$	141				$	47		$	629
Basic earnings (loss) per share attributable to common shareholders (1)
Continuing operations	$	0.27		$	0.83				$	0.42		$	1.12
Discontinued operations		0.01			0.40					(0.01)			4.36
Basic earnings per share attributable to common shareholders	$	0.28		$	1.23				$	0.41		$	5.48
Diluted earnings (loss) per share attributable to common shareholders (1)
Continuing operations	$	0.27		$	0.83				$	0.41		$	1.11
Discontinued operations		0.01			0.39					(0.01)			4.33
Diluted earnings per share attributable to common shareholders	$	0.28		$	1.22				$	0.40		$	5.44
Weighted-average common shares outstanding
Basic weighted-average common shares outstanding		116			115					116			115
Diluted weighted-average common shares outstanding		118			116					117			116
(1) The sum of quarterly earnings per share may not equal year-to-date amounts due to differences in the weighted-average number of shares outstanding during the respective periods.

 

XPO, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
(In millions, except per share data)
	June 30,			December 31,
	2023			2022
ASSETS
Current assets
Cash and cash equivalents	$	290		$	460
Accounts receivable, net of allowances of $46 and $43, respectively		1,008			954
Other current assets		224			199
Current assets of discontinued operations		-			17
Total current assets		1,522			1,630
Long-term assets
Property and equipment, net of $1,795 and $1,679 in accumulated depreciation, respectively		2,037			1,832
Operating lease assets		704			719
Goodwill		1,493			1,472
Identifiable intangible assets, net of $423 and $392 in accumulated amortization, respectively		383			407
Other long-term assets		213			209
Total long-term assets		4,830			4,639
Total assets	$	6,352		$	6,269
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable	$	464		$	521
Accrued expenses		800			774
Short-term borrowings and current maturities of long-term debt		66			59
Short-term operating lease liabilities		110			107
Other current liabilities		93			30
Current liabilities of discontinued operations		-			16
Total current liabilities		1,533			1,507
Long-term liabilities
Long-term debt		2,452			2,473
Deferred tax liability		301			319
Employee benefit obligations		91			93
Long-term operating lease liabilities		592			606
Other long-term liabilities		264			259
Total long-term liabilities		3,700			3,750
Stockholders' equity
Common stock, $0.001 par value; 300 shares authorized; 116 and 115 shares issued and
outstanding as of June 30, 2023 and December 31, 2022, respectively		-			-
Additional paid-in capital		1,268			1,238
Retained earnings (accumulated deficit)		43			(4)
Accumulated other comprehensive loss		(192)			(222)
Total equity		1,119			1,012
Total liabilities and equity	$	6,352		$	6,269

 

XPO, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(In millions)
		Six Months Ended
		June 30,
			2023			2022
Cash flows from operating activities of continuing operations
Net income		$	47		$	629
Income (loss) from discontinued operations, net of taxes			(1)			501
Income from continuing operations			48			128
Adjustments to reconcile income from continuing operations to net cash from operating activities
	Depreciation, amortization and net lease activity		208			190
	Stock compensation expense		41			14
	Accretion of debt		7			8
	Deferred tax expense (benefit)		(6)			22
	Gains on sales of property and equipment		(5)			(2)
	Other		39			37
Changes in assets and liabilities
	Accounts receivable		(64)			(241)
	Other assets		(31)			(38)
	Accounts payable		(57)			72
	Accrued expenses and other liabilities		27			167
Net cash provided by operating activities from continuing operations			207			357
Cash flows from investing activities of continuing operations
	Payment for purchases of property and equipment		(355)			(242)
	Proceeds from sale of property and equipment		13			7
	Proceeds from settlement of cross currency swaps		-			19
Net cash used in investing activities from continuing operations			(342)			(216)
Cash flows from financing activities of continuing operations
	Proceeds from issuance of debt		1,977			-
	Repurchase of debt		(2,003)			(651)
	Proceeds from borrowings on ABL facility		-			275
	Repayment of borrowings on ABL facility		-			(275)
	Repayment of debt and finance leases		(35)			(32)
	Payment for debt issuance costs		(15)			-
	Change in bank overdrafts		51			25
	Payment for tax withholdings for restricted shares		(12)			(13)
	Other		1			(2)
Net cash used in financing activities from continuing operations			(36)			(673)
Cash flows from discontinued operations
	Operating activities of discontinued operations		(8)			39
	Investing activities of discontinued operations		1			680
Net cash provided by (used in) discontinued operations			(7)			719
Effect of exchange rates on cash, cash equivalents and restricted cash			5			(14)
Net increase (decrease) in cash, cash equivalents and restricted cash			(173)			173
Cash, cash equivalents and restricted cash, beginning of period			470			273
Cash, cash equivalents and restricted cash, end of period			297			446
Less: Cash, cash equivalents and restricted cash of discontinued operations, end of period			-			212
Cash, cash equivalents and restricted cash of continuing operations, end of period		$	297		$	234

 

North American Less-Than-Truckload Segment
Summary Financial Table
(Unaudited)
(In millions)
	Three Months Ended June 30,								Six Months Ended June 30,
	2023			2022			Change %		2023			2022			Change %
Revenue (excluding fuel surcharge revenue)	$	940			949		-0.9%		$	1,843		$	1,849		-0.3%
Fuel surcharge revenue		196			291		-32.6%			413			498		-17.1%
Revenue		1,136			1,240		-8.4%			2,256			2,347		-3.9%
Salaries, wages and employee benefits		573			548		4.6%			1,128			1,068		5.6%
Purchased transportation		87			134		-35.1%			186			270		-31.1%
Fuel, operating expenses and supplies (1)		226			257		-12.1%			474			489		-3.1%
Operating taxes and licenses		12			11		9.1%			24			24		0.0%
Insurance and claims		33			32		3.1%			61			67		-9.0%
(Gains) losses on sales of property and equipment		1			-		100.0%			2			-		100.0%
Depreciation and amortization		71			59		20.3%			139			115		20.9%
Transaction and integration costs		-			2		-100.0%			-			2		-100.0%
Restructuring costs		4			-		100.0%			10			3		233.3%
Operating income		129			197		-34.5%			232			309		-24.9%
Operating ratio (2)		88.7%			84.1%					89.7%			86.8%
Amortization expense		9			9					17			17
Transaction and integration costs		-			2					-			2
Restructuring costs		4			-					10			3
Gains on real estate transactions		-			-					-			-
Adjusted operating income (3)	$	142			208		-31.7%		$	259		$	331		-21.8%
Adjusted operating ratio (3) (4)		87.6%			83.2%					88.5%			85.9%
Depreciation expense		62			50					122			98
Pension income		4			15					8			30
Gains on real estate transactions		-			-					-			-
Other		-			1					1			1
Adjusted EBITDA (5)	$	208			274		-24.1%		$	390		$	460		-15.2%
Adjusted EBITDA margin (6)		18.3%			22.1%					17.3%			19.6%
(1) Fuel, operating expenses and supplies includes fuel-related taxes.
(2) Operating ratio is calculated as (1 - (Operating income divided by Revenue)).
(3) See the "Non-GAAP Financial Measures" section of the press release.
(4) Adjusted operating ratio is calculated as (1 - (Adjusted operating income divided by Revenue)); adjusted operating margin is the inverse of adjusted operating ratio.
(5) Adjusted EBITDA is used by our chief operating decision maker to evaluate segment profit (loss) in accordance with ASC 280.
(6) Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by Revenue.

 

North American Less-Than-Truckload
Summary Data Table
(Unaudited)
	Three Months Ended June 30,								Six Months Ended June 30,
	2023			2022			Change %		2023			2022			Change %
Pounds per day (thousands)		70,290			72,333		-2.8%			69,587			71,250		-2.3%
Shipments per day		51,220			50,274		1.9%			50,159			49,316		1.7%
Average weight per shipment (in pounds)		1,372			1,439		-4.7%			1,387			1,445		-4.0%
Revenue per shipment	$	348.86		$	388.10		-10.1%		$	352.40		$	372.77		-5.5%
Gross revenue per hundredweight (including fuel surcharges) (1)	$	26.01		$	27.68		-6.0%		$	26.00		$	26.54		-2.0%
Gross revenue per hundredweight (excluding fuel surcharges) (1)	$	21.63		$	21.34		1.4%		$	21.34		$	21.05		1.4%
Average length of haul (in miles)		836.7			826.3					834.1			830.6
Total average load factor (2)		22,822			23,955		-4.7%			22,956			24,086		-4.7%
Average age of tractor fleet (years)		5.1			5.9
Number of working days		63.5			64.0					127.5			127.5
(1) Gross revenue per hundredweight excludes the adjustment required for financial statement purposes in accordance with the company's revenue recognition policy.
(2) Total average load factor equals freight pound miles divided by total linehaul miles.
Note: Table excludes the company's trailer manufacturing operations.

 

European Transportation Segment
Summary Financial Table
(Unaudited)
(In millions)
	Three Months Ended June 30,								Six Months Ended June 30,
	2023			2022			Change %		2023			2022			Change %
Revenue	$	781		$	807		-3.2%		$	1,568		$	1,594		-1.6%
Salaries, wages and employee benefits		203			185		9.7%			406			370		9.7%
Purchased transportation		357			391		-8.7%			715			765		-6.5%
Fuel, operating expenses and supplies (1)		162			166		-2.4%			337			340		-0.9%
Operating taxes and licenses		3			2		50.0%			6			5		20.0%
Insurance and claims		13			15		-13.3%			28			29		-3.4%
Gains on sales of property and equipment		(3)			(1)		200.0%			(7)			(2)		250.0%
Depreciation and amortization		33			32		3.1%			65			65		0.0%
Transaction and integration costs		-			1		-100.0%			1			3		-66.7%
Restructuring costs		1			1		0.0%			8			3		166.7%
Operating income	$	12		$	15		-20.0%		$	9		$	16		-43.8%
Amortization expense		5			5					10			10
Transaction and integration costs		-			1					1			3
Restructuring costs		1			1					8			3
Adjusted operating income (2)	$	18		$	22		-18.2%		$	28		$	32		-12.5%
Depreciation expense		28			27					55			55
Adjusted EBITDA (3)		46			49		-6.1%			83			87		-4.6%
Adjusted EBITDA margin (4)		6.0%			6.0%					5.3%			5.4%
(1) Fuel, operating expenses and supplies includes fuel-related taxes.
(2) See the "Non-GAAP Financial Measures" section of the press release.
(3) Adjusted EBITDA is used by our chief operating decision maker to evaluate segment profit (loss) in accordance with ASC 280.
(4) Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by Revenue.

 

Corporate
Summary Financial Table
(Unaudited)
(In millions)
	Three Months Ended June 30,								Six Months Ended June 30,
	2023			2022			Change %		2023			2022			Change %
Revenue	$	-		$	-		0.0%		$	-		$	-		0.0%
Salaries, wages and employee benefits		7			19		-63.2%			11			39		-71.8%
Fuel, operating expenses and supplies		2			11		-81.8%			6			23		-73.9%
Operating taxes and licenses		-			-		0.0%			-			-		0.0%
Insurance and claims		-			1		-100.0%			1			8		-87.5%
Depreciation and amortization		3			5		-40.0%			4			10		-60.0%
Transaction and integration costs		17			4		325.0%			38			9		322.2%
Restructuring costs		5			1		400.0%			16			2		700.0%
Operating loss	$	(34)		$	(41)		-17.1%		$	(76)		$	(91)		-16.5%
Other income (expense) (1)		(1)			(3)					(1)			(4)
Depreciation and amortization		3			5					4			10
Transaction and integration costs		17			4					38			9
Restructuring costs		5			1					16			2
Adjusted EBITDA (2)	$	(10)		$	(34)		-70.6%		$	(19)		$	(74)		-74.3%
(1) Other income (expense) consists of foreign currency gain (loss) and other income (expense).
(2) See the "Non-GAAP Financial Measures" section of the press release.

 

XPO, Inc.
Reconciliation of Non-GAAP Measures
(Unaudited)
(In millions)
	Three Months Ended June 30,								Six Months Ended June 30,
	2023			2022			Change %		2023			2022			Change %
Reconciliation of Net Income from Continuing Operations to Adjusted EBITDA
Net income from continuing operations attributable to common shareholders	$	31		$	96		-67.7%		$	48		$	128		-62.5%
Debt extinguishment loss		23			26					23			26
Interest expense		43			31					85			68
Income tax provision		13			31					17			39
Depreciation and amortization expense		107			96					208			190
Transaction and integration costs		17			7					39			14
Restructuring costs		10			2					34			8
Adjusted EBITDA (1)	$	244		$	289		-15.6%		$	454		$	473		-4.0%
Revenue	$	1,917		$	2,047		-6.4%		$	3,824		$	3,941		-3.0%
Adjusted EBITDA margin (1) (2)		12.7%			14.1%					11.9%			12.0%
(1) See the "Non-GAAP Financial Measures" section of the press release.
(2) Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by Revenue.

 

XPO, Inc.
Reconciliation of Non-GAAP Measures (cont.)
(Unaudited)
(In millions, except per share data)
		Three Months Ended						Six Months Ended
		June 30,						June 30,
		2023			2022			2023			2022
Reconciliation of Net Income from Continuing Operations and Diluted Earnings Per Share from Continuing Operations to Adjusted Net Income from Continuing Operations and Adjusted Earnings Per Share from Continuing Operations
Net income from continuing operations attributable to common shareholders		$	31		$	96		$	48		$	128
	Debt extinguishment loss		23			26			23			26
	Amortization of acquisition-related intangible assets		14			13			27			27
	Transaction and integration costs		17			7			39			14
	Restructuring costs		10			2			34			8
	Income tax associated with the adjustments above (1)		(12)			(12)			(23)			(18)
Adjusted net income from continuing operations attributable to
	common shareholders (2)	$	83		$	132		$	148		$	185
Adjusted diluted earnings from continuing operations per share (2)		$	0.71		$	1.14		$	1.27		$	1.60
Weighted-average common shares outstanding
	Diluted weighted-average common shares outstanding		118			116			117			116
(1) This line item reflects the aggregate tax benefit of all non-tax related adjustments reflected in the table above. The detail by line item is as follows:
	Debt extinguishment loss	$	5		$	6		$	5		$	6
	Amortization of acquisition-related intangible assets		3			3			6			6
	Transaction and integration costs		2			1			5			3
	Restructuring costs		2			2			7			3
		$	12		$	12		$	23		$	18
The income tax rate applied to reconciling items is based on the GAAP annual effective tax rate, excluding discrete items, non-deductible compensation, and contribution- and margin-based taxes.
(2) See the "Non-GAAP Financial Measures" section of the press release.
		Three Months Ended						Six Months Ended
		June 30,						June 30,
		2023			2022			2023			2022
Reconciliation of Cash Flows from Operating Activities of Continuing Operations to  Free Cash Flow
Net cash provided by operating activities from continuing operations		$	131		$	169		$	207		$	357
	Payment for purchases of property and equipment		(131)			(119)			(355)			(242)
	Proceeds from sale of property and equipment		5			4			13			7
Free Cash Flow (1)		$	5		$	54		$	(135)		$	122
(1) See the "Non-GAAP Financial Measures" section of the press release.