Expeditors International of Washington Inc
NASDAQ:EXPD
Income Statement
Earnings Waterfall
Expeditors International of Washington Inc
Revenue
|
9.3B
USD
|
Cost of Revenue
|
-6.1B
USD
|
Gross Profit
|
3.2B
USD
|
Operating Expenses
|
-2.3B
USD
|
Operating Income
|
939.9m
USD
|
Other Expenses
|
-187.1m
USD
|
Net Income
|
752.9m
USD
|
Income Statement
Expeditors International of Washington Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 080
N/A
|
6 159
+1%
|
6 255
+2%
|
6 422
+3%
|
6 565
+2%
|
6 751
+3%
|
6 843
+1%
|
6 789
-1%
|
6 617
-3%
|
6 358
-4%
|
6 141
-3%
|
6 052
-1%
|
6 098
+1%
|
6 225
+2%
|
6 422
+3%
|
6 662
+4%
|
6 921
+4%
|
7 230
+4%
|
7 516
+4%
|
7 804
+4%
|
8 138
+4%
|
8 304
+2%
|
8 382
+1%
|
8 366
0%
|
7 942
-5%
|
7 766
-2%
|
8 142
+5%
|
8 416
+3%
|
9 584
+14%
|
10 939
+14%
|
12 137
+11%
|
14 108
+16%
|
16 524
+17%
|
17 989
+9%
|
18 983
+6%
|
19 026
+0%
|
17 071
-10%
|
15 000
-12%
|
12 636
-16%
|
10 464
-17%
|
9 300
-11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 198)
|
(4 259)
|
(4 342)
|
(4 481)
|
(4 583)
|
(4 704)
|
(4 729)
|
(4 619)
|
(4 429)
|
(4 182)
|
(3 965)
|
(3 901)
|
(3 934)
|
(4 050)
|
(4 237)
|
(4 423)
|
(4 602)
|
(4 803)
|
(5 009)
|
(5 236)
|
(5 518)
|
(5 665)
|
(5 724)
|
(5 695)
|
(5 306)
|
(5 169)
|
(5 456)
|
(5 670)
|
(6 657)
|
(7 675)
|
(8 613)
|
(10 184)
|
(12 058)
|
(13 327)
|
(14 169)
|
(14 178)
|
(12 577)
|
(10 780)
|
(8 758)
|
(6 966)
|
(6 054)
|
|
Gross Profit |
1 883
N/A
|
1 900
+1%
|
1 912
+1%
|
1 941
+1%
|
1 981
+2%
|
2 046
+3%
|
2 114
+3%
|
2 171
+3%
|
2 188
+1%
|
2 175
-1%
|
2 176
+0%
|
2 152
-1%
|
2 164
+1%
|
2 175
+0%
|
2 185
+0%
|
2 239
+2%
|
2 319
+4%
|
2 427
+5%
|
2 506
+3%
|
2 568
+2%
|
2 620
+2%
|
2 639
+1%
|
2 658
+1%
|
2 671
+0%
|
2 636
-1%
|
2 598
-1%
|
2 685
+3%
|
2 745
+2%
|
2 928
+7%
|
3 264
+11%
|
3 525
+8%
|
3 924
+11%
|
4 465
+14%
|
4 662
+4%
|
4 814
+3%
|
4 848
+1%
|
4 494
-7%
|
4 220
-6%
|
3 878
-8%
|
3 498
-10%
|
3 246
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 331)
|
(1 341)
|
(1 355)
|
(1 370)
|
(1 387)
|
(1 418)
|
(1 445)
|
(1 469)
|
(1 466)
|
(1 471)
|
(1 476)
|
(1 476)
|
(1 494)
|
(1 510)
|
(1 531)
|
(1 566)
|
(1 619)
|
(1 681)
|
(1 744)
|
(1 790)
|
(1 824)
|
(1 848)
|
(1 858)
|
(1 868)
|
(1 870)
|
(1 859)
|
(1 892)
|
(1 907)
|
(1 987)
|
(2 097)
|
(2 195)
|
(2 357)
|
(2 556)
|
(2 676)
|
(2 733)
|
(2 730)
|
(2 670)
|
(2 581)
|
(2 497)
|
(2 428)
|
(2 306)
|
|
Selling, General & Administrative |
(1 164)
|
(1 174)
|
(1 181)
|
(1 194)
|
(1 206)
|
(1 231)
|
(1 258)
|
(1 281)
|
(1 288)
|
(1 294)
|
(1 302)
|
(1 299)
|
(1 308)
|
(1 320)
|
(1 348)
|
(1 380)
|
(1 431)
|
(1 487)
|
(1 529)
|
(1 569)
|
(1 591)
|
(1 613)
|
(1 622)
|
(1 630)
|
(1 632)
|
(1 616)
|
(1 647)
|
(1 657)
|
(1 726)
|
(1 834)
|
(1 924)
|
(2 076)
|
(2 265)
|
(2 358)
|
(2 394)
|
(2 382)
|
(2 290)
|
(2 210)
|
(2 138)
|
(2 056)
|
(1 961)
|
|
Depreciation & Amortization |
(48)
|
(49)
|
(50)
|
(50)
|
(49)
|
(48)
|
(47)
|
(46)
|
(46)
|
(46)
|
(46)
|
(46)
|
(47)
|
(47)
|
(48)
|
(48)
|
(49)
|
(51)
|
(53)
|
(54)
|
(54)
|
(54)
|
(53)
|
(52)
|
(51)
|
(50)
|
(52)
|
(55)
|
(57)
|
(57)
|
(56)
|
(53)
|
(51)
|
(51)
|
(53)
|
(55)
|
(57)
|
(60)
|
(61)
|
(61)
|
(68)
|
|
Other Operating Expenses |
(118)
|
(118)
|
(124)
|
(126)
|
(131)
|
(139)
|
(140)
|
(142)
|
(132)
|
(131)
|
(127)
|
(130)
|
(139)
|
(143)
|
(136)
|
(138)
|
(138)
|
(142)
|
(163)
|
(167)
|
(178)
|
(181)
|
(183)
|
(186)
|
(186)
|
(193)
|
(194)
|
(194)
|
(204)
|
(206)
|
(215)
|
(228)
|
(240)
|
(267)
|
(286)
|
(293)
|
(322)
|
(311)
|
(298)
|
(310)
|
(278)
|
|
Operating Income |
552
N/A
|
559
+1%
|
558
0%
|
570
+2%
|
595
+4%
|
628
+6%
|
669
+6%
|
701
+5%
|
721
+3%
|
704
-2%
|
701
-1%
|
676
-4%
|
670
-1%
|
665
-1%
|
654
-2%
|
673
+3%
|
700
+4%
|
747
+7%
|
762
+2%
|
779
+2%
|
797
+2%
|
791
-1%
|
800
+1%
|
803
+0%
|
767
-5%
|
738
-4%
|
794
+8%
|
839
+6%
|
940
+12%
|
1 167
+24%
|
1 330
+14%
|
1 568
+18%
|
1 909
+22%
|
1 986
+4%
|
2 081
+5%
|
2 118
+2%
|
1 824
-14%
|
1 639
-10%
|
1 381
-16%
|
1 070
-23%
|
940
-12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
12
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
13
|
13
|
15
|
17
|
18
|
19
|
21
|
22
|
23
|
23
|
22
|
18
|
14
|
10
|
8
|
7
|
8
|
9
|
9
|
9
|
15
|
2
|
16
|
31
|
39
|
66
|
|
Total Other Income |
9
|
7
|
6
|
7
|
5
|
6
|
6
|
1
|
5
|
6
|
3
|
7
|
5
|
5
|
5
|
4
|
5
|
5
|
4
|
5
|
3
|
4
|
5
|
6
|
6
|
8
|
7
|
6
|
6
|
5
|
7
|
7
|
6
|
11
|
8
|
8
|
9
|
10
|
10
|
11
|
9
|
|
Pre-Tax Income |
573
N/A
|
577
+1%
|
574
0%
|
588
+2%
|
611
+4%
|
645
+6%
|
686
+6%
|
713
+4%
|
737
+3%
|
721
-2%
|
715
-1%
|
694
-3%
|
687
-1%
|
681
-1%
|
671
-1%
|
690
+3%
|
719
+4%
|
767
+7%
|
783
+2%
|
801
+2%
|
818
+2%
|
816
0%
|
827
+1%
|
833
+1%
|
796
-4%
|
768
-4%
|
818
+7%
|
858
+5%
|
957
+12%
|
1 180
+23%
|
1 344
+14%
|
1 583
+18%
|
1 925
+22%
|
2 005
+4%
|
2 099
+5%
|
2 141
+2%
|
1 836
-14%
|
1 665
-9%
|
1 423
-15%
|
1 120
-21%
|
1 015
-9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(223)
|
(223)
|
(222)
|
(225)
|
(231)
|
(242)
|
(257)
|
(268)
|
(277)
|
(271)
|
(267)
|
(258)
|
(254)
|
(252)
|
(250)
|
(256)
|
(267)
|
(272)
|
(256)
|
(230)
|
(180)
|
(175)
|
(174)
|
(182)
|
(204)
|
(193)
|
(212)
|
(222)
|
(258)
|
(316)
|
(348)
|
(418)
|
(506)
|
(525)
|
(553)
|
(541)
|
(475)
|
(428)
|
(372)
|
(312)
|
(263)
|
|
Income from Continuing Operations |
350
|
354
|
353
|
363
|
379
|
403
|
429
|
445
|
459
|
449
|
447
|
436
|
433
|
429
|
421
|
434
|
451
|
496
|
528
|
571
|
639
|
641
|
654
|
650
|
592
|
575
|
605
|
636
|
698
|
863
|
996
|
1 164
|
1 419
|
1 480
|
1 546
|
1 600
|
1 361
|
1 237
|
1 051
|
807
|
752
|
|
Income to Minority Interest |
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(10)
|
(9)
|
(3)
|
0
|
6
|
6
|
1
|
|
Net Income (Common) |
349
N/A
|
352
+1%
|
351
0%
|
361
+3%
|
377
+4%
|
400
+6%
|
426
+7%
|
442
+4%
|
457
+3%
|
447
-2%
|
445
0%
|
435
-2%
|
431
-1%
|
428
-1%
|
420
-2%
|
433
+3%
|
489
+13%
|
532
+9%
|
564
+6%
|
606
+8%
|
618
+2%
|
622
+1%
|
635
+2%
|
632
0%
|
590
-7%
|
573
-3%
|
604
+5%
|
635
+5%
|
696
+10%
|
861
+24%
|
994
+15%
|
1 161
+17%
|
1 415
+22%
|
1 474
+4%
|
1 536
+4%
|
1 591
+4%
|
1 357
-15%
|
1 237
-9%
|
1 056
-15%
|
814
-23%
|
753
-7%
|
|
EPS (Diluted) |
1.7
N/A
|
1.73
+2%
|
1.78
+3%
|
1.85
+4%
|
1.92
+4%
|
2.07
+8%
|
2.22
+7%
|
2.33
+5%
|
2.4
+3%
|
2.44
+2%
|
2.43
0%
|
2.36
-3%
|
2.36
N/A
|
2.34
-1%
|
2.31
-1%
|
2.38
+3%
|
2.68
+13%
|
2.96
+10%
|
3.15
+6%
|
3.41
+8%
|
3.47
+2%
|
3.54
+2%
|
3.63
+3%
|
3.64
+0%
|
3.39
-7%
|
3.37
-1%
|
3.56
+6%
|
3.72
+4%
|
4.07
+9%
|
5.03
+24%
|
5.78
+15%
|
6.75
+17%
|
8.27
+23%
|
8.71
+5%
|
9.22
+6%
|
9.74
+6%
|
8.26
-15%
|
7.95
-4%
|
6.96
-12%
|
5.49
-21%
|
5.01
-9%
|