Financial Snapshot

Revenue
$6.150B
TTM
Gross Margin
59.05%
TTM
Net Earnings
$312.0M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
105.99%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
$6.110B
Q4 2024
Book Value
$1.602B
Q4 2024
Cash
Q4 2024
P/E
57.88
Nov 29, 2024 EST
Free Cash Flow
-$6.000M
TTM

Revenues

Revenues

Revenue YoY Change

Revenues

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Revenue $8.072B $7.744B $7.718B $12.81B $10.20B $10.68B $17.28B $15.38B $14.62B $7.623B $2.357B $702.3M $278.6M $177.1M $158.0M $100.0M $109.0M $48.00M $37.00M $40.00M $42.00M $15.00M $10.00M $8.000M
YoY Change 4.24% 0.34% -39.73% 25.56% -4.51% -38.19% 12.34% 5.21% 91.77% 223.48% 235.55% 152.08% 57.33% 12.07% 58.0% -8.26% 127.08% 29.73% -7.5% -4.76% 180.0% 50.0% 25.0%

Expenses

Cost Of Revenues

Gross Profit

Gross Profit Margin

Gross Profit

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Revenue $8.072B $7.744B $7.718B $12.81B $10.20B $10.68B $17.28B $15.38B $14.62B $7.623B $2.357B $702.3M $278.6M $177.1M $158.0M $100.0M $109.0M $48.00M $37.00M $40.00M $42.00M $15.00M $10.00M $8.000M
Cost Of Revenue $3.383B $4.945B $8.945B $7.852B $8.303B $9.013B $8.132B $7.887B $4.171B $1.702B $579.0M $238.0M $147.0M $131.0M $83.00M $92.00M $36.00M $27.00M $31.00M $34.00M $11.00M $8.000M $8.000M
Gross Profit $4.361B $2.773B $3.861B $2.347B $2.378B $8.266B $7.249B $6.732B $3.452B $655.0M $123.5M $40.83M $29.78M $27.00M $17.00M $18.00M $12.00M $10.00M $9.000M $8.000M $4.000M $2.000M $1.000M
Gross Profit Margin 56.31% 35.93% 30.15% 23.01% 22.26% 47.84% 47.13% 46.05% 45.28% 27.79% 17.59% 14.65% 16.82% 17.09% 17.0% 16.51% 25.0% 27.03% 22.5% 19.05% 26.67% 20.0% 12.5%

Selling, General & Admin Expense

Research & Development

No data

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

No data

DDA To Gross Profit Ratio

Operating Expenses Total

Operating Profits/Loss

Operational Expenses

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Selling, General & Admin $3.219B $678.0M $1.322B $1.210B $1.068B $1.837B $1.661B $1.478B $913.0M $62.50M $14.10M $1.300M $27.00M $18.00M $12.00M $13.00M $9.000M $7.000M $10.00M $11.00M $3.000M $2.000M $1.000M
YoY Change 374.78% -48.71% 9.26% 13.3% -41.86% 10.6% 12.38% 61.88% 1360.8% 343.26% 984.62% -95.19% 50.0% 50.0% -7.69% 44.44% 28.57% -30.0% -9.09% 266.67% 50.0% 100.0%
% of Gross Profit 73.81% 24.45% 34.24% 51.56% 44.91% 22.22% 22.91% 21.95% 26.45% 9.54% 11.42% 3.18% 90.67% 66.67% 70.59% 72.22% 75.0% 70.0% 111.11% 137.5% 75.0% 100.0% 100.0%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $432.0M $376.0M $336.0M $388.0M $382.0M $370.0M $546.0M $488.0M $466.0M $203.0M $35.80M $6.700M $1.400M $700.0K $1.300M $1.200M $1.100M $800.0K $1.100M $1.400M $1.300M $200.0K $100.0K $100.0K
YoY Change 14.89% 11.9% -13.4% 1.57% 3.24% -32.23% 11.89% 4.72% 129.56% 467.04% 434.33% 378.57% 100.0% -46.15% 8.33% 9.09% 37.5% -27.27% -21.43% 7.69% 550.0% 100.0% 0.0%
% of Gross Profit 8.62% 12.12% 10.05% 16.28% 15.56% 6.61% 6.73% 6.92% 5.88% 5.47% 5.42% 3.43% 2.35% 4.81% 7.06% 6.11% 6.67% 11.0% 15.56% 16.25% 5.0% 5.0% 10.0%
Operating Expenses $3.818B $678.0M $1.322B $1.210B $1.068B $16.58B $14.80B $14.16B $7.652B $2.398B $754.6M $306.6M $28.00M $19.00M $14.00M $12.00M $9.000M $8.000M $11.00M $11.00M $4.000M $2.000M $1.000M
YoY Change 463.13% -48.71% 9.26% 13.3% -93.56% 12.0% 4.55% 84.99% 219.16% 217.72% 146.12% 995.0% 47.37% 35.71% 16.67% 33.33% 12.5% -27.27% 0.0% 175.0% 100.0% 100.0%
Operating Profit $660.0M $438.0M $377.0M $616.0M $228.0M $561.0M $704.0M $582.0M $464.0M -$28.60M -$40.90M -$52.30M -$28.00M $1.724M $8.000M $3.000M $6.000M $3.000M $2.000M -$2.000M -$3.000M $0.00 $0.00 $0.00
YoY Change 50.68% 16.18% -38.8% 170.18% -59.36% -20.31% 20.96% 25.43% -1722.38% -30.07% -21.8% 86.79% -1724.13% -78.45% 166.67% -50.0% 100.0% 50.0% -200.0% -33.33%

Interest Expenses

Interest Expenses To Operating Income %

Other Expense/Income

Interest & Other Expense/Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Interest Expense $168.0M $135.0M $211.0M $307.0M $268.0M $217.0M $284.0M $361.0M $216.7M $48.00M $18.20M $3.200M $191.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 24.44% -36.02% -31.27% 14.55% 23.5% -23.59% -21.33% 66.59% 351.46% 163.74% 468.75% 1575.39%
% of Operating Profit 38.36% 35.81% 34.25% 134.65% 47.77% 30.82% 48.8% 77.8% 11.08% 0.0% 0.0% 0.0% 0.0% 0.0%
Other Income/Expense, Net $37.00M $15.00M $55.00M $57.00M $41.00M $23.00M $109.0M $57.00M $34.00M $7.600M -$400.0K -$500.0K -$300.0K -$56.00K $0.00 $0.00 $0.00 $0.00
YoY Change 146.67% -72.73% -3.51% 39.02% 78.26% -78.9% 91.23% 67.65% 347.37% -2000.0% -20.0% 66.67% 435.71%

Income/Loss

Pretax Income

Income Tax

Net Profits/Loss

Pretax Income YoY Change

Income Tax Rate

Net Profits/Loss YoY Change

Basic EPS

Net Income To Revenue Ratio

Pretax & Net Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Pretax Income $473.0M $260.0M $258.0M $410.0M -$35.00M $301.0M $319.0M $278.0M -$70.00M -$305.7M -$87.20M -$69.20M -$29.40M $1.477M $8.000M $3.000M $5.000M $3.000M $3.000M -$6.000M -$5.000M $0.00 $0.00 -$1.000M
YoY Change 81.92% 0.78% -37.07% -1271.43% -111.63% -5.64% 14.75% -497.14% -77.1% 250.57% 26.01% 135.37% -2090.52% -81.54% 166.67% -40.0% 66.67% 0.0% -150.0% 20.0% -100.0%
Income Tax $86.00M $68.00M $74.00M $87.00M -$22.00M $60.00M $122.0M -$99.00M $22.00M -$90.90M -$26.10M -$22.50M -$11.20M $718.0K $3.000M $1.000M $2.000M $1.000M -$1.000M $0.00 -$2.000M $0.00 $0.00 $0.00
% Of Pretax Income 18.18% 26.15% 28.68% 21.22% 19.93% 38.24% -35.61% 48.61% 37.5% 33.33% 40.0% 33.33% -33.33%
Net Earnings $387.0M $189.0M $666.0M $336.0M $110.0M $419.0M $422.0M $340.0M $69.00M -$191.1M -$63.60M -$48.50M -$20.30M $759.0K $5.000M $2.000M $3.000M $2.000M $4.000M -$6.000M -$3.000M $0.00 $0.00 -$1.000M
YoY Change 104.76% -71.62% 98.21% 205.45% -73.75% -0.71% 24.12% 392.75% -136.11% 200.47% 31.13% 138.92% -2774.57% -84.82% 150.0% -33.33% 50.0% -50.0% -166.67% 100.0% -100.0%
Net Earnings / Revenue 4.79% 2.44% 8.63% 2.62% 1.08% 3.92% 2.44% 2.21% 0.47% -2.51% -2.7% -6.91% -7.29% 0.43% 3.16% 2.0% 2.75% 4.17% 10.81% -15.0% -7.14% 0.0% 0.0% -12.5%
Basic Earnings Per Share $3.33 $1.64 $5.79 $2.99 $0.87 $3.95 $3.17 $2.72 $0.57 -$2.65 -$2.00 -$2.26 -$1.49 -$5.41
Diluted Earnings Per Share $3.23 $1.60 $5.76 $2.93 $0.87 $3.57 $2.88 $2.45 $0.53 -$2.65 -$2.00 -$2.26 -$1.49 -$5.41 $625.0K $250.0K $375.0K $285.7K $571.4K -$857.1K -$500.0K $0.00 $0.00 -$500.0K

Assets & Liabilities

Cash & Short-Term Investments

Cash & Equivalents

Cash To Operating Expenses Ratio

Inventory

Receivables

Total Short-Term Assets

Property, Plant And Equipment

Long-Term Investments

No data

Total Long-Term Assets

Total Assets

Net Income To Total Assets Percentage

Accounts Payable

Short-Term Debt

Long Term Debt Due

Total Short-Term Liabilities

Long-Term Debt

Other Long-Term Liabilities

Total Long-Term Liabilities

Total Liabilities

Short-Term To Long-Term Debt Ratio

Short-Term Assets To Debt Ratio

Long-Term Debt To Net Income Ratio

Assets & Liabilities

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Cash & Short-Term Investments $412.0M $460.0M $260.0M $2.054B $377.0M $502.0M $397.0M $373.0M $290.0M $644.0M $22.00M $252.0M $74.00M $1.000M $0.00 $1.000M $1.000M $0.00 $0.00 $1.000M $2.000M $0.00 $0.00
YoY Change -10.43% 76.92% -87.34% 444.83% -24.9% 26.45% 6.43% 28.62% -54.97% 2827.27% -91.27% 240.54% 7300.0% -100.0% 0.0% -100.0% -50.0%
Cash & Equivalents $412.0M $460.0M $260.0M $2.054B $377.0M $502.0M $397.0M $373.0M $290.0M $644.0M $22.00M $252.0M $74.00M $1.000M $0.00 $1.000M $1.000M $0.00 $0.00 $1.000M $2.000M $0.00 $0.00
Short-Term Investments
Other Short-Term Assets $208.0M $216.0M $312.0M $430.0M $465.0M $590.0M $466.0M $256.0M $186.0M $14.00M $14.00M $5.000M $1.000M $1.000M $1.000M $1.000M $2.000M $1.000M $1.000M $3.000M $1.000M $0.00 $0.00
YoY Change -3.7% -30.77% -27.44% -7.53% -21.19% 26.61% 82.03% 37.63% 1228.57% 0.0% 180.0% 400.0% 0.0% 0.0% 0.0% -50.0% 100.0% 0.0% -66.67% 200.0%
Inventory $40.00M $49.00M $1.000M
Prepaid Expenses
Receivables $973.0M $954.0M $2.105B $2.886B $2.500B $2.596B $2.725B $2.313B $2.266B $544.0M $134.0M $61.00M $22.00M $24.00M $18.00M $12.00M $6.000M $5.000M $4.000M $8.000M $4.000M $3.000M $1.000M
Other Receivables $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $92.00M $167.0M $21.00M $0.00 $3.000M $2.000M $2.000M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $1.593B $1.630B $2.677B $5.370B $3.342B $3.688B $3.588B $3.074B $2.957B $1.224B $170.0M $321.0M $99.00M $28.00M $19.00M $15.00M $9.000M $7.000M $6.000M $11.00M $7.000M $3.000M $1.000M
YoY Change -2.27% -39.11% -50.15% 60.68% -9.38% 2.79% 16.72% 3.96% 141.58% 620.0% -47.04% 224.24% 253.57% 47.37% 26.67% 66.67% 28.57% 16.67% -45.45% 57.14% 133.33% 200.0%
Property, Plant & Equipment $3.783B $2.551B $2.716B $4.939B $4.949B $2.605B $2.664B $2.537B $2.852B $222.0M $57.00M $13.00M $3.000M $3.000M $3.000M $3.000M $2.000M $2.000M $2.000M $4.000M $3.000M $0.00 $0.00
YoY Change 48.29% -6.08% -45.01% -0.2% 89.98% -2.21% 5.01% -11.04% 1184.68% 289.47% 338.46% 333.33% 0.0% 0.0% 0.0% 50.0% 0.0% 0.0% -50.0% 33.33%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $196.0M $209.0M $255.0M $287.0M $295.0M $257.0M $351.0M $227.0M $347.0M $33.00M $5.000M $1.000M $1.000M $1.000M $1.000M $1.000M $1.000M $2.000M $2.000M $1.000M $0.00
YoY Change -6.22% -18.04% -11.15% -2.71% 14.79% -26.78% 54.63% -34.58% 951.52% 560.0% 400.0% 0.0% 0.0% 0.0% 0.0% 0.0% -50.0% 0.0% 100.0%
Total Long-Term Assets $5.899B $4.639B $6.030B $10.80B $10.79B $8.582B $9.014B $8.624B $9.686B $1.525B $610.0M $92.00M $29.00M $29.00M $30.00M $27.00M $15.00M $15.00M $12.00M $14.00M $6.000M $1.000M $1.000M
YoY Change 27.16% -23.07% -44.16% 0.12% 25.68% -4.79% 4.52% -10.96% 535.15% 150.0% 563.04% 217.24% 0.0% -3.33% 11.11% 80.0% 0.0% 25.0% -14.29% 133.33% 500.0% 0.0%
Total Assets $7.492B $6.269B $8.707B $16.17B $14.13B $12.27B $12.60B $11.70B $12.64B $2.749B $780.0M $413.0M $128.0M $57.00M $49.00M $42.00M $24.00M $22.00M $18.00M $25.00M $13.00M $4.000M $2.000M
YoY Change
Accounts Payable $532.0M $521.0M $1.110B $1.255B $1.157B $1.258B $1.251B $1.056B $1.064B $253.0M $71.00M $22.00M $9.000M $9.000M $7.000M $7.000M $1.000M $1.000M $1.000M $2.000M $1.000M $1.000M $1.000M
YoY Change 2.11% -53.06% -11.55% 8.47% -8.03% 0.56% 18.47% -0.75% 320.55% 256.34% 222.73% 144.44% 0.0% 28.57% 0.0% 600.0% 0.0% 0.0% -50.0% 100.0% 0.0% 0.0%
Accrued Expenses $896.0M $881.0M $1.277B $2.297B $1.882B $1.480B $1.526B $1.308B $1.226B $108.0M $21.00M $25.00M $5.000M $4.000M $3.000M $2.000M $4.000M $3.000M $3.000M $3.000M $0.00 $0.00 $0.00
YoY Change 1.7% -31.01% -44.41% 22.05% 27.16% -3.01% 16.67% 6.69% 1035.19% 414.29% -16.0% 400.0% 25.0% 33.33% 50.0% -50.0% 33.33% 0.0% 0.0%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.000M $0.00 $0.00 $0.00 $0.00 $1.000M $0.00 $0.00 $0.00
YoY Change -100.0% -100.0% -100.0%
Long-Term Debt Due $69.00M $59.00M $58.00M $1.338B $84.00M $367.0M $104.0M $137.0M $135.0M $2.000M $2.000M $0.00 $2.000M $2.000M $1.000M $1.000M $0.00 $0.00 $0.00 $0.00 $1.000M
YoY Change 16.95% 1.72% -95.67% 1492.86% -77.11% 252.88% -24.09% 1.48% 6650.0% 0.0% -100.0% 0.0% 100.0% 0.0% -100.0%
Total Short-Term Liabilities $1.590B $1.507B $2.538B $5.153B $3.258B $3.313B $2.997B $2.732B $2.694B $381.0M $99.00M $49.00M $16.00M $15.00M $18.00M $10.00M $5.000M $5.000M $4.000M $7.000M $4.000M $3.000M $1.000M
YoY Change 5.51% -40.62% -50.75% 58.16% -1.66% 10.54% 9.7% 1.41% 607.09% 284.85% 102.04% 206.25% 6.67% -16.67% 80.0% 100.0% 0.0% 25.0% -42.86% 75.0% 33.33% 200.0%
Long-Term Debt $3.335B $2.473B $3.514B $5.369B $5.182B $3.902B $4.418B $4.732B $5.273B $580.0M $182.0M $109.0M $0.00 $5.000M $0.00 $4.000M $0.00 $1.000M $3.000M $1.000M $0.00 $0.00 $0.00
YoY Change 34.86% -29.62% -34.55% 3.61% 32.8% -11.68% -6.64% -10.26% 809.14% 218.68% 66.97% -100.0% -100.0% -100.0% -66.67% 200.0%
Other Long-Term Liabilities $964.0M $958.0M $1.201B $2.427B $2.297B $641.0M $758.0M $625.0M $682.0M $58.00M $28.00M $3.000M $0.00 $1.000M $1.000M $0.00 $1.000M $0.00 $0.00 $0.00 $0.00
YoY Change 0.63% -20.23% -50.52% 5.66% 258.35% -15.44% 21.28% -8.36% 1075.86% 107.14% 833.33% -100.0% 0.0% -100.0%
Total Long-Term Liabilities $4.299B $3.431B $4.715B $7.796B $7.479B $4.543B $5.176B $5.357B $5.955B $638.0M $210.0M $112.0M $0.00 $6.000M $1.000M $4.000M $1.000M $1.000M $3.000M $1.000M $0.00 $0.00 $0.00
YoY Change 25.3% -27.23% -39.52% 4.24% 64.63% -12.23% -3.38% -10.04% 833.39% 203.81% 87.5% -100.0% 500.0% -75.0% 300.0% 0.0% -66.67% 200.0%
Total Liabilities $6.226B $5.257B $7.569B $13.46B $11.39B $8.695B $8.997B $8.998B $9.926B $1.094B $324.0M $168.0M $19.00M $23.00M $21.00M $15.00M $6.000M $6.000M $7.000M $8.000M $5.000M $3.000M $1.000M
YoY Change 18.43% -30.55% -43.77% 18.23% 30.94% -3.36% -0.01% -9.35% 807.31% 237.65% 92.86% 784.21% -17.39% 9.52% 40.0% 150.0% 0.0% -14.29% -12.5% 60.0% 66.67% 200.0%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

No data

Stock Issuance & Repurchase

Ownership Data

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

Stock Price

Market Cap: $18.057 Billion

About XPO, Inc.

XPO, Inc. engages in the provision of freight transportation services. The company is headquartered in Greenwich, Connecticut and currently employs 38,000 full-time employees. The company went IPO on 2004-05-12. The firm moves goods through its customers supply chains in North America and Europe. The company operates through two segments: North American Less-Than-Truckload (LTL), and European Transportation. The North American LTL segment provides shippers with geographic density and day-definite domestic and cross-border services to the United States (U.S.), as well as Mexico, Canada, and the Caribbean. The company also includes trailer manufacturing operations. The European Transportation segment offers a range of services, such as truckload, LTL, truck brokerage, managed transportation, last mile, freight forwarding and multimodal solutions, including road-rail and road-short sea combinations. The company serves a base of customers in consumer, trade, and industrial markets. The firm offers XPO Connect, a cloud-based digital platform for transportation procurement that encompasses a freight optimizer system, shipper interface and carrier interface.

Industry: Transportation Services Peers: AVIS BUDGET GROUP, INC. HERTZ GLOBAL HOLDINGS, INC Knight-Swift Transportation Holdings Inc. LANDSTAR SYSTEM INC Lyft, Inc. SAIA INC RYDER SYSTEM INC Schneider National, Inc. Uber Technologies, Inc WERNER ENTERPRISES INC