Investor Presentation. August 2017

Similar documents
TriNet Group, Inc. Investor Presentation March 2018

TriNet Group, Inc. Investor Presentation August September 2018

J.B. Hunt Transport Services, Inc. Q Results

Investor Presentation October NASDAQ:FWRD

Investor Presentation May NASDAQ:FWRD

J.B. Hunt Transport Services, Inc.

TriNet Group, Inc. Investor Presentation November 2017

SEARS UP Intermodal. Allison Watson, General Director March 26, 2014

YOUR GOODS. OUR BEST. YOUR GOODS. OUR BEST.

TriNet Group, Inc. William Blair Growth Company Conference June 2017

J.B. Hunt Transport Services, Inc.

Investor Presentation Through Q4 2017

Investor Presentation April 30, 2018

Marten Transport Announces Third Quarter Results Net Income of 28 Cents per Diluted Share

Investor Presentation. February 2017

Investor Presentation. January 12, 2017

Investor Presentation Through Q1 2018

2018 Q1 Investor Relations Presentation

J.B. Hunt Transport Services, Inc.

An Industry Evolving, A Company Transformed.

Intermodal Success Story: BMW, SCPA and Norfolk Southern

J.B. Hunt Transport Services, Inc.

CSX Montreal Expansion Ohio Conference on Freight September 2013

Echo Global Logistics

Fiscal 2018 Fourth Quarter Earnings Call April 10, 2019

Echo Global Logistics

Investor and Financial Analyst Conference

CommerceHub Investor Presentation

Investor Presentation. November 2016

NEARS UP Intermodal. Allison Watson, General Director April 30, 2014

Landstar System, Inc. April 20,

Investor Deck. May 2018

WESCO International. Dave Schulz, Senior Vice President and Chief Financial Officer Raymond James 39 th Annual Investors Conference, March 7, 2018

Avnet Presentation Raymond James 38 th Annual Institutional Investors Conference

A NATIONAL NETWORK OF LOCAL SHIPPING EXPERTS

Disclaimer Forward-Looking Statements Industry and Market Data Non-GAAP Financial Information

Presentation Slides. First Quarter, 2015

2017 Overview. February 27, 2018

Investor Deck. February 2018

Investor Presentation. November 2018

Unlocking Our Growth Opportunity

Xplore Technologies The World Expert in Rugged Tablets. February 2017

BUSINESS OVERVIE W MARCH 2019

Company Overview. August 2015

Energy Aerospace & Defense Industrial. First Quarter Investor Review

Disclosure Statement

INVESTOR PRESENTATION

Trimble Investor Presentation October 2017

Transportation Conference. Jim Young, Chairman and CEO

Oppenheimer Industrial Growth Conference. May 8, 2018

Q1 FY19 Financial Update

Good Morning and thank you for joining our call today. I m joined in Indianapolis

General Employment Announces Results for Fiscal 2015 Fourth Quarter and Year End

GATX Corporation Investor Relations - Press Release

Retail/e-Commerce Distribution (ReD) Customized services, data and technology to enable real estate solutions.

CISCO SYSTEMS, INC. Q4 FY 2004 CONFERENCE CALL

2018 Second Quarter Corporate Overview. August 8, 2018

ARCBEST CORPORATION. February 10, Stifel 2016 Transportation & Logistics Conference

The Global Exchange For Advertising November 2018

INVESTOR PRESENTATION

Marten Transport Announces Second Quarter Results

Los Angeles Transportation Club. Eric Butler - April 3, 2012

WILLIAM BLAIR GROWTH STOCK CONFERENCE. June 14, 2017

Telenav Reports Second Quarter Fiscal 2017 Financial Results

We keep your business moving

Jefferies 2014 Global Healthcare Conference June 3, 2014 NYSE: Q

TRANSPORT CREATING SMART LOGISTICS

CB&I Investor Presentation March 2017

IBM Business Perspective 2012

TIL LOGISTICS GROUP LIMITED FY18 RESULTS PRESENTATION FOR THE YEAR ENDED 30 JUNE 2018

Cautionary Information

Linde plc Investor Update

21 st Annual Needham Growth Conference. January 15, 2019

Investor Presentation

FLEXIBILITY FOR GROWTH

Historical Statistics

Jefferies TMT Conference

R1 to Acquire Intermedix and Selected as RCM Services Provider for Ascension Physician Business

Trex Company Investor Presentation. May 2017

CISCO SYSTEMS, INC. Q4 FY 2005 CONFERENCE CALL

THE GLOBAL HOUSE OF PRESTIGE BEAUTY FABRIZIO FREDA PRESIDENT AND CEO THE ESTÉE LAUDER COMPANIES ANNUAL STOCKHOLDERS MEETING

FY2015 Third Quarter Earnings Call

BlueLinx Second Quarter 2018 Earnings Webcast

STRATASYS Q May 9 th, 2016 FINANCIAL RESULTS CONFERENCE CALL 1 STRATASYS / THE 3D PRINTING SOLUTIONS COMPANY

TRUCKING M&L SERVICES. A Satisfied Customer is Our First Consideration

A Customer-First Commitment

Transportation. TOP JOBS FOR VETERANS IT Specialist Operations & Facilities Manager Customer Service Manager/Rep Skilled Laborer & Trades Mechanic 20%

Innovative Truck/Rail Transport and Future of Trucking and Agriculture Shipping. Presented by Donna Lemm

Investor Presentation May 2018

Q1 FY2016 Financial Results. June 10, 2015

Precision Engineered Products Acquisition August 17, 2015

Logitech. July 24, 2013

Mylan. Raymond James 40 th Annual Institutional Investors Conference March 05, 2019

Strong Foundation Expanding Capabilities Outstanding Potential W E K E E P I N D U S T R Y R U N N I N G

FedEx Corp. Reports Higher First Quarter Net Income FedEx Ground Segment Revenues Grow 14 Percent

Investor Overview Q Slides updated as of July 31, 2018

Q Financial Results. Investor Presentation October 2018

How Long Can The Boom Times Last For The Industrial Sector? Are Markets Reaching Equilibrium?

Rail Intermodal Keeps America Moving

Refuel. Replenish. Refresh. TRAVELCENTERS OF AMERICA Q2 2018

Transcription:

Investor Presentation August 2017

Disclaimer and Forward-Looking Statements Special Note Regarding Forward-Looking Statements This presentation, and certain information that management may discuss in connection with this presentation, contains forwardlooking statements, within the meaning of the United States Private Securities Litigation Reform Act of 1995, which are intended to come within the safe harbor protection provided by such Act. These forward-looking statements reflect our current expectations, beliefs, plans, or forecasts with respect to, among other things, future events and financial performance and trends in our business and industry. Forward-looking statements are often characterized by words or phrases such as may, will, could, should, would, anticipate, estimate, expect, project, intend, plan, believe, target, prospects, potential and forecast, and other words, terms, and phrases of similar meaning. Forward-looking statements involve estimates, expectations, projections, goals, forecasts, assumptions, risks, and uncertainties. We caution that a forward-looking statement is not a guarantee of future performance and that actual results could differ materially from those contained in the forward-looking statement. Risks and uncertainties that could cause our actual results to differ materially from those contained in the forward-looking statements include, among others, those discussed under the heading Risk Factors in our Prospectus dated April 5, 2017 filed with the Securities and Exchange Commission (SEC) pursuant to Rule 424(b) of the Securities Act of 1933, as amended, which is deemed to be part of our Registration Statement on Form S-1 (File No. 333-215244), as well as our other filings with the SEC. Non-GAAP Financial Measures Reconciliation This presentation, and certain information that management may discuss in connection with this presentation, references certain non-gaap financial measures, including adjusted enterprise revenue (excluding fuel surcharge), adjusted income from operations, adjusted EBITDA, adjusted net income and adjusted diluted earnings per share. Reconciliations of the non-gaap financial measures to the most directly comparable financial measures calculated and presented in accordance with GAAP are in an appendix to this presentation. Management believes the use of these non-gaap measures assists investors in understanding our business as further described below. The non-gaap information provided is used by our management and may not be comparable to similar measures disclosed by other companies. The non-gaap measures used herein have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. 2

Leading North American Transportation Services Company Iconic Orange Brand Broad Portfolio of Market-Leading Businesses Founded in 1935 in Green Bay, Wis. 2016 Adjusted Enterprise Revenue (xfsc) 1 2016 Adjusted Income from Operations 1 Brand reputation of operational excellence built on service, trust, and reliability Industry-leading safety culture and performance Comprehensive presence throughout North America Portfolio of businesses with different asset intensities Only known industry peer of size to have completed a comprehensive ERP transformation Strong balance sheet with access to capital provides flexibility to pursue organic and acquisitive growth initiatives Logistics $0.7bn Intermodal $0.8bn 20% 20% Other 2 $0.2bn 4% 56% Truckload $2.1bn Intermodal $46mm Logistics $31mm 16% 10% $3.8bn $293mm 3 Truckload: Second Largest in North America Truckload $221mm Intermodal: One of the Largest in North America Logistics: Fastest-Growing Segment 74% Notes: 1 See appendix for reconciliations; adjusted for fuel surcharge 2 Other is net of intersegment eliminations 3 Includes loss of $5mm from other revenue 3

A Superior Business Built for Sustainable Growth 1 Iconic Large-Scale Transportation Services Provider 2 Diversified Revenue Mix Supporting Resilient Growth Through Cycles 3 Transformative Technology Driving Profitability Across Segments 4 Leadership in First-to-Final Mile 5 A Leading Intermodal Business with Built-In Margin Growth 6 Fast-Growing Non-Asset Logistics Business 7 Well Positioned for Sustainable Growth 4

Iconic Large-Scale Diversified Transportation Services Provider Our formula for resiliency: a balanced business mix 2016 Revenue (xfsc) ($mm) Scale in all segments Ability to move freight between modes $6,007 Provides more options to drivers, increasing retention 779 Provides more options to shippers who want access to capacity and logistics solutions $3,752 $3,723 $3,573 Aligned and incentivized salesforce 3,472 166 738 378 319 1,382 758 $1,830 3,026 57 417 $1,028 1,757 2,091 2,191 1,356 218 810 $555 555 1 2 3 1 4 1 Peer 1 Peer 2 Peer 3 Peer 4 Peer 5 Peer 6 Truckload Intermodal Logistics Other Sources: SEC filings, public investor presentations and SNDR management estimates Notes: 1 Intersegment eliminations allocated across segments pro rata for revenue contribution 2 Fuel surcharge allocated across segments pro rata for revenue contribution and excluded to calculate revenue (excluding fuel surcharge) 3 Other revenue is net of intersegment eliminations 4 Includes fuel surcharge revenue. Peer 3 does not disclose fuel surcharge revenue 5

Diversity of Customers and End-Markets Served Supports Stable Growth Through Business Cycles Diverse End-Market Footprint With a Broadening Customer Base 2016 Revenue (xfsc) 1 Furniture & Floor Covering 5% Construction 4% Consumer Products Goods 11% Change in Customer Concentration 1 Food & Beverage 11% 59% General Merchandise 34% Transportation 3% Plastics 3% Chemicals 3% Auto 7% Electronics & Appliance 6% Freight Management 9% Paper 4% 51% 11% 12% 38% 30% 2011 2016 #1 #10 #11 #20 All Others that Includes More than 200 of the Fortune 500 Sources: SEC filings, public investor presentations and SNDR management estimates Note: 1 Based on adjusted enterprise revenue (excluding fuel surcharge). See appendix for reconciliation 6

Transformation: Digitizing Our Value Chain $250mm technology investment differentiates us and enables optimized decisions that drive enhanced contribution STATIC CONTRIBUTION DYNAMIC CONTRIBUTION SUSPECT LEAD PROSPECT QUALIFY QUOTE ORDER EXECUTION BILLING CASH INTERNAL & EXTERNAL DATA SOURCES PREDICTIVE, PREVENTIVE, AND PRESCRIPTIVE ANALYTICS Transformation of culture and business process Feedback loops to enhance performance over time Significant driver of margin expansion Turns order takers to profit makers Driven by One Version of the Truth 7

Significant Scale in Each Core Business Operating Revenue (xfsc) ($mm) 1 $6,007 2016 Operating Revenue (xfsc) 1 # of Trucks 2 2016 Truckload Revenue (xfsc) 1 17,548 11,722 9,529 7,100 4,706 na na Revenue (xfsc) ($mm) 1 $3,026 $3,752 $3,723 $3,573 $1,830 $1,028 $555 $2,091 $1,757 $1,356 $810 $555 $0 Peer 1 3 Peer 2 6 4 Peer 6 Peer 4 Peer 5 Peer 6 Peer 2 Peer 1 Peer 4 Peer 5 Peer 6 Peer 3 4 5 4 2016 Intermodal Revenue (xfsc) 1 2016 Logistics Revenue (xfsc) 1 # of 84,594 Containers 2 29,300 17,653 9,131 na na na Revenue (xfsc) ($mm) 1 $3,472 Revenue (xfsc) ($mm) 1 $1,382 $2,191 $779 $738 $758 $319 $0 $0 $0 $417 $378 $218 $0 4 5 Peer 1 Peer 3 6 Peer 2 4 Peer 4 4 6 7 4 5 4 Peer 5 Peer 6 Peer 3 Peer 1 Peer 4 Peer 2 Peer 5 Peer 6 4 8 Sources: SEC filings, public investor presentations and SNDR management estimates Notes: 1 Revenue excludes fuel surcharge 2 Represents FY 2016 year end equipment count, Peer 5 and SNDR represent average FY 2016 equipment count 3 Represents adjusted enterprise revenue (excluding fuel surcharge) and net of intersegment eliminations. See appendix for reconciliation 4 Intersegment eliminations allocated across segments pro rata for revenue contribution 5 Fuel surcharge allocated across segments pro rata for revenue contribution and excluded to calculate revenue (excluding fuel surcharge) 6 Includes fuel surcharge. Peer 3 does not disclose fuel surcharge revenue 7 Represents truck brokerage and logistics operations 8 Represents non-reportable segment, which includes the Company's logistics and freight brokerage services, as well as support services 8

SPECIALTY STANDARD With Broadest Portfolio of Service Offerings in North America COMPREHENSIVE PORTFOLIO OF SERVICE OFFERINGS TRUCKLOAD INTERMODAL LOGISTICS Long-Haul Regional / Short-Haul Long-Haul Regional / Short-Haul DRY VAN BULK Chemical Energy Expedited OTHER SPECIALTY Specialty Van Flatbed Expedited FOR HIRE TEMPERATURE CONTROL Reefer White Glove Expedited Freeze Protection FINAL MILE+ / E-COMMERCE Threshold Multi-Stop Cross-Dock DEDICATED DOOR-TO-DOOR CONTAINER ON FLAT CAR (COFC) LONG-HAUL REGIONAL NORTH AMERICAN CROSS-BORDER Full Truckload LTL Intermodal BROKERAGE Temperature Control Flatbed Sole-Source SUPPLY CHAIN SERVICES (3PL) Supply Chain Management Supply Chain Design Supplier Management Procurement Cross Border IMPORT / EXPORT SERVICES Warehousing Port Drayage Transloading NORTH AMERICAN CROSS-BORDER / INTERNATIONAL FREIGHT: 9

Differentiated Offering From First to Final Mile Focus on First-to-Final Mile for difficult-to-handle products Delivering As Promised in a Multi-Channel World INTEGRATED PHYSICAL MOVES CLAIMS-FREE SERVICE END-TO-END VISIBILITY REVERSE LOGISTICS Schneider's portfolio of services virtually eliminates problems like dropped handoffs and high claims BUY NOW INCREASING DEMAND PORT PORT DRAY TRANSLOAD OVER THE ROAD / INTERMODAL DISTRIBUTION CENTER STORE PORT TO DOOR WITH WHITE GLOVE SERVICE HOME DELIVERY SIMPLEX Consumer Order Tracking Vendor and Customer Communication Inventory Control Reverse Logistics END-TO-END VISIBILITY Leader in E-Commerce Driven First-to-Final Mile Peer 7 Peer 1 Peer 4 Peer 2 Peer 5 Peer 6 Peer 8 First Mile Vertical Coverage Geographic Coverage Technology Claims Last Mile No Offering Comprehensive Offering Sources: Management estimates based on SEC filings and public investor presentations 10

Premium Intermodal Segment with Upside Potential Strong track record of growth and profitability with a clear path to margin expansion through transition to chassis ownership model Asset-Based Operations with Significant Scale Balanced National Network with Strong Eastern Core Door to door truck-like experience with company dray drivers and owned containers / chassis In 2017 - leased to owned chassis conversion: lowering chassis cost by ~55% Economies of scale are key in Intermodal (only three relevant and profitable Intermodal providers) Significant growth opportunity: < 50% penetration of the addressable market, particularly in the East where the largest competitor does not enjoy a structural advantage Stockton Seattle Portland Reno San Bernardino Los Angeles Otay Edmonton Calgary Phoenix Denver Schneider Driver Location Rail Ramp Location Schneider Driver and Field Dispatch Location Laredo Minneapolis Kansas City Dallas Monterrey San Luis Potosi St. Paul Mexico City St. Louis Memphis Houston Green Bay Jackson Richland Toronto Greensboro Charlotte Atlanta Savannah Jacksonville Montreal Syracuse Milwaukee Boston North Baltimore Chambersburg Worcester Chicago Little Ferry/North Jersey Marion Philadelphia Cincinnati Baltimore Louisville Orlando Miami Portsmouth Strong East Coast Offering Rail Ramp Location BNSF CSX KCS/KCSM CN FEC NS Concentrate spend around two primary railroads (BNSF - West and CSX - East) to driver operational excellence and high levels of collaboration 11

Fast Growing Logistics Offering Complementing Our Asset-Based Network High return business with little incremental capital ~20% of Schneider s adjusted enterprise revenue (excluding fuel surcharge) Revenue (xfsc) ($mm) $588 $639 $738 Managed approximately $2bn in transportation spend and leveraged nearly 23,000 carriers in 2016 $467 Significant cross-selling opportunity Serves a large portion of the entire Schneider portfolio Growth strategy capitalizes on expertise in: Decision support technologies Collaborative solutions with assets 2013 2014 2015 2016 Brokerage ~ Supply Chain Services (3PL) ~ Import / Export Services Generated ~$147mm in revenue in 2016 for our Truckload and Intermodal segments 12

Financial Highlights

Operational Excellence Translated into Financial Performance Key Takeaways from 2Q17 Enterprise revenue (xfsc) growth 6.5% for Q2; 5.8% for 1H17; all segments grew in 2Q and 1H17 year over year Truckload revenue per truck per week increased 2.9% for 2Q and Intermodal orders increased 10.6% for 2Q year over year Weak market conditions, inflationary driver costs, and reduced gain on sale of used equipment translated into reduced earnings against 'tough comps' Market conditions improved in the second quarter in excess of seasonal trends; market improvement combined with the impact of ELD regulations is expected to favorably impact 2H17 Strong cash position and balance sheet Continue to diversify end-markets and services 2Q17 / 1H17 Results (values in $mm except EPS) REVENUE Operating Adjusted Income (adj.) from Operations REVENUE (xfsc) Metric 1 2Q17 1H17 Operating Revenues $1,075 $2,082 $916.29 $1,006.44 Revenue (xfsc) $983 $1,899 Adjusted Net Income Adjusted Diluted EPS Net Income (adj.) $68 $113 $22.57 $40 $63 EBITDA $0.23 $0.38 Transition to Intermodal 'owned chassis' model on track for December 2017 completion Adjusted EBITDA $0.14 $136 $249 $111.42 Note: 1 See appendix for reconciliations 14

Consistent Track Record of Strong Financial Performance Adjusted Enterprise Revenue (xfsc) 1 Adjusted EBITDA 1 ($mm) ($mm) $3,004 $3,334 $3,588 $3,752 $387 $474 $529 $559 2013 2014 2015 2016 2013 2014 2015 2016 Adjusted Income from Operations 1 Adjusted Net Income 1 ($mm) ($mm) $244 $293 $293 $136 $163 $158 $174 $97 2013 2014 2015 2016 2013 2014 2015 2016 Note: 1 See appendix for reconciliations 15

30% 25% 20% 15% 10% 19% 17% 15% 13% 11% 9% 7% 5% Driven by Growth and Margin Expansion in Each Segment Revenue (xfsc) & Adjusted EBITDA Margin 1 2013 2016 Results ($mm) $1,977 $2,091 Truckload $1,744 $1,862 19.4% 19.1% 19.8% 16.5% 2013 2014 2015 2016 +6% Revenue (xfsc) CAGR +270bps Operating Margin Change Operating Margin 2 : 7.9% 10.8% 11.0% 10.6% $665 $723 $790 $758 Intermodal 12.2% 9.6% 10.2% 10.2% 2013 2014 2015 2016 +4% Revenue (xfsc) CAGR +16bps Operating Margin Change Operating Margin 2 : 5.9% 5.7% 7.4% 6.1% Logistics $738 $588 $639 $467 4.1% 4.2% 3.1% 3.2% 2013 2014 2015 2016 +16% Revenue (xfsc) CAGR +126bps Operating Margin Change Operating Margin 2 : 2.9% 3.1% 4.0% 4.2% Notes: 1 Adjusted EBITDA margin is segment earnings plus segment depreciation & amortization divided by segment revenue (excluding fuel surcharge) 2 Operating margin is segment earnings divided by segment revenue (excluding fuel surcharge) 16

(%) (bps) Outperformance vs. Peer Group Through Economic Cycles 2011 2016 Income from Operations CAGR 2011 2016 Operating Ratio Improvement (bps) 1 '15 '16 Change (%) '15 '16 0% 1% (17%) 6% (27%) (35%) (37%) Change (35) 23 (209) (97) (400) (328) (266) (bps) 20 15 16 400 200 289 75 34 10 10 8 0 (8) 5 6 (200) 0 (400) (600) (355) (413) (5) (4) (6) (6) (800) (10) (1,000) (989) 2 Peer 1 Peer 5 Peer 3 Peer 6 Peer 2 Peer 4 Peer 3 Peer 5 Peer 1 Peer 4 Peer 2 Peer 6 2 Sources: SEC filings and public investor presentations Notes: 1 Calculated using revenue (excluding fuel surcharge) 2 Represents adjusted income from operations. See appendix for reconciliations 17

Non-GAAP Reconciliations

Non-GAAP Reconciliation Adjusted Enterprise Revenue (excluding fuel surcharge) ($mm) 2013 2014 2015 2016 2Q17 1H17 Operating revenues 3,624 3,941 3,959 4,046 1,075 2,082 less: Fuel surcharge revenue 620 607 371 294 92 183 Adjusted enterprise revenue (excluding fuel surcharge) 3,004 3,334 3,588 3,752 983 1,899 19

Non-GAAP Reconciliation Adjusted Income from Operations ($mm) 2013 2014 2015 2016 2Q17 1H17 Income from operations 171 239 260 290 79 123 Litigation 1 10 5 27 Goodwill impairment 2 6 Duplicate chassis costs 3 2 3 Change in vacation policy 4 (7) Acquisition cost and other 5 3 WSL contingent consideration adjustment 6 (13) (13) Adjusted income from operations 174 244 293 293 68 113 Notes: 1 Costs associated with certain lawsuits challenging compliance with aspects of the Fair Labor Standards Act (FLSA) 2 As a result of our annual goodwill impairment test as of December 31, 2015, we took an impairment charge for our Asia reporting unit 3 By the end of 2017, the Company expects Intermodal to have completed its migration to an owned chassis model, which requires the replacement of rented chassis with owned chassis. The existing lease requirements do not expire until December 31, 2017. Accordingly, the Company is adjusting its income from operations for rental costs related to idle chassis as rented units are replaced 4 Reflects a change to our vacation policy in 2013 in which the award of vacation days changed from being based on a vesting plan to an annual granting plan, resulting in a one-time benefit to income from operations 5 Costs related to the acquisitions of Watkins & Shepard and Lodeso and one-time preparation costs in connection with the IPO and initiating the transition from privately held to public company status 6 Related to a change in the fair value of a contingent liability, which reflected three year growth targets established by the sell prior to the close of the WSL acquisition 20

Non-GAAP Reconciliation Adjusted Net Income ($mm) 2013 2014 2015 2016 2Q17 1H17 Net income 95 134 141 157 46 69 Litigation 1 10 5 27 Goodwill impairment 2 6 Duplicate chassis costs 3 2 3 Change in vacation policy 4 (7) Acquisition cost and other 5 3 WSL contingent consideration adjustment 6 (13) (13) Income tax adjustment 7 (1) (2) (11) (1) 5 4 Adjusted net income 97 136 163 158 40 63 Notes: 1 Costs associated with certain lawsuits challenging compliance with aspects of the Fair Labor Standards Act (FLSA) 2 As a result of our annual goodwill impairment test as of December 31, 2015, we took an impairment charge for our Asia reporting unit 3 By the end of 2017, the Company expects Intermodal to have completed its migration to an owned chassis model, which requires the replacement of rented chassis with owned chassis. The existing lease requirements do not expire until December 31, 2017. Accordingly, the Company is adjusting its income from operations for rental costs related to idle chassis as rented units are replaced 4 Reflects a change to our vacation policy in 2013 in which the award of vacation days changed from being based on a vesting plan to an annual granting plan, resulting in a one-time benefit to income from operations 5 Costs related to the acquisitions of Watkins & Shepard and Lodeso and one-time preparation costs in connection with the IPO and initiating the transition from privately held to public company status 6 Related to a change in the fair value of a contingent liability, which reflected three year growth targets established by the sell prior to the close of the WSL acquisition 7 Income tax adjustment is based on determining the tax effect of each individual item presented in the table 21

Non-GAAP Reconciliation Adjusted EBITDA ($mm) 2013 2014 2015 2016 2Q17 YTD Net Income 95 134 141 157 46 69 Provision for income taxes 61 92 98 109 28 43 Interest expense 14 12 19 21 5 10 Depreciation & amortization 213 230 236 266 68 137 Other non-operating expenses 1 2 3 3 Litigation 1 10 5 27 Goodwill impairment 2 6 Duplicate chassis costs 3 2 3 Change in vacation policy 4 (7) Acquisition cost and other 5 3 WSL contingent consideration adjustment 6 (13) (13) Adjusted EBITDA 387 474 529 559 136 249 Notes: 1 Costs associated with certain lawsuits challenging compliance with aspects of the Fair Labor Standards Act (FLSA) 2 As a result of our annual goodwill impairment test as of December 31, 2015, we took an impairment charge for our Asia reporting unit 3 By the end of 2017, the Company expects Intermodal to have completed its migration to an owned chassis model, which requires the replacement of rented chassis with owned chassis. The existing lease requirements do not expire until December 31, 2017. Accordingly, the Company is adjusting its income from operations for rental costs related to idle chassis as rented units are replaced 4 Reflects a change to our vacation policy in 2013 in which the award of vacation days changed from being based on a vesting plan to an annual granting plan, resulting in a one-time benefit to income from operations 5 Costs related to the acquisitions of Watkins & Shepard and Lodeso and one-time preparation costs in connection with the IPO and initiating the transition from privately held to public company status 6 Related to a change in the fair value of a contingent liability, which reflected three year growth targets established by the sell prior to the close of the WSL acquisition 22

Non-GAAP Reconciliation Adjusted Diluted Earnings per Share 2Q17 1H17 Diluted earnings per share $0.27 $0.42 Non-GAAP adjustments, tax effected (0.04) (0.04) Adjusted diluted earnings per share $0.23 $0.38 23