(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||
| (Address of principal executive offices) | (Zip Code) | ||||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Title of each class | Trading symbol(s) | Name of each exchange on which registered | ||||||||||||
| Exhibit No. | Description | |||||||
| 99.1 | ||||||||
| Date: November 30, 2022 | RXO, INC. | ||||||||||
| By: | /s/ Jeff Firestone | ||||||||||
| Jeff Firestone | |||||||||||
| Chief Legal Officer | |||||||||||
| RXO, Inc. | ||||||||||||||||||||||||||
| Reconciliation of Net Income to Adjusted EBITDA and Public Company Pro Forma Adjusted EBITDA | ||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||
| (in millions) | ||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Net income | $ | 13 | $ | 33 | $ | 96 | $ | 108 | ||||||||||||||||||
| Interest income | (1) | — | (1) | — | ||||||||||||||||||||||
| Income tax provision | 2 | 5 | 29 | 28 | ||||||||||||||||||||||
| Depreciation and amortization expense | 23 | 22 | 65 | 62 | ||||||||||||||||||||||
| Transaction and integration costs | 23 | 1 | 44 | 2 | ||||||||||||||||||||||
| Restructuring costs | 6 | 1 | 9 | 1 | ||||||||||||||||||||||
| Other | — | — | — | (1) | ||||||||||||||||||||||
Adjusted EBITDA (1) | $ | 66 | $ | 62 | $ | 242 | $ | 200 | ||||||||||||||||||
Reversal of allocated corporate expense (2) and other | 1 | 5 | 16 | 17 | ||||||||||||||||||||||
Public company standalone cost (3) (4) | (1) | (11) | (24) | (34) | ||||||||||||||||||||||
Public company pro forma adjusted EBITDA (1) | $ | 66 | $ | 56 | $ | 234 | $ | 183 | ||||||||||||||||||
(1) See the "Non-GAAP Financial Measures" section for additional information. | ||||||||||||||||||||||||||
(2) Allocated corporate expense per RXO condensed combined financial statements; excludes the impact of adjusted items and allocated income tax, depreciation and amortization from XPO Logistics, Inc. Corporate. | ||||||||||||||||||||||||||
(3) Estimated incremental costs of operating RXO as a standalone public company. | ||||||||||||||||||||||||||
(4) Q3 2022 net income includes a majority of the estimated incremental costs of operating RXO as a standalone public company. | ||||||||||||||||||||||||||