Hub Group Inc
NASDAQ:HUBG
Income Statement
Earnings Waterfall
Hub Group Inc
Revenue
|
4B
USD
|
Operating Expenses
|
-3.9B
USD
|
Operating Income
|
167.8m
USD
|
Other Expenses
|
-35m
USD
|
Net Income
|
132.8m
USD
|
Income Statement
Hub Group Inc
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 453
N/A
|
3 511
+2%
|
3 541
+1%
|
3 571
+1%
|
3 559
0%
|
3 564
+0%
|
3 551
0%
|
3 526
-1%
|
3 496
-1%
|
3 452
-1%
|
3 485
+1%
|
2 750
-21%
|
2 837
+3%
|
2 478
-13%
|
2 370
-4%
|
3 123
+32%
|
3 068
-2%
|
3 466
+13%
|
3 574
+3%
|
3 684
+3%
|
3 779
+3%
|
3 806
+1%
|
3 786
-1%
|
3 668
-3%
|
3 574
-3%
|
3 432
-4%
|
3 444
+0%
|
3 496
+2%
|
3 576
+2%
|
3 778
+6%
|
3 929
+4%
|
4 232
+8%
|
4 611
+9%
|
5 031
+9%
|
5 311
+6%
|
5 341
+1%
|
5 195
-3%
|
4 834
-7%
|
4 503
-7%
|
4 203
-7%
|
4 050
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 081)
|
(3 135)
|
(3 165)
|
(3 201)
|
(3 188)
|
(3 190)
|
(3 165)
|
(3 113)
|
(3 064)
|
(3 007)
|
(3 034)
|
(2 419)
|
(2 513)
|
(2 225)
|
(2 142)
|
(2 785)
|
(2 741)
|
(3 081)
|
(3 161)
|
(3 238)
|
(3 297)
|
(3 292)
|
(3 252)
|
(3 147)
|
(3 076)
|
(2 959)
|
(2 998)
|
(3 070)
|
(3 147)
|
(3 336)
|
(3 436)
|
(3 633)
|
(3 905)
|
(4 199)
|
(4 414)
|
(4 451)
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
372
N/A
|
376
+1%
|
376
+0%
|
370
-1%
|
371
+0%
|
374
+1%
|
386
+3%
|
413
+7%
|
432
+5%
|
445
+3%
|
451
+1%
|
331
-27%
|
325
-2%
|
253
-22%
|
228
-10%
|
338
+48%
|
327
-3%
|
385
+18%
|
414
+7%
|
446
+8%
|
482
+8%
|
514
+7%
|
534
+4%
|
521
-2%
|
498
-4%
|
473
-5%
|
446
-6%
|
425
-5%
|
430
+1%
|
443
+3%
|
493
+11%
|
600
+22%
|
706
+18%
|
832
+18%
|
898
+8%
|
890
-1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(263)
|
(266)
|
(264)
|
(264)
|
(289)
|
(293)
|
(279)
|
(296)
|
(305)
|
(313)
|
(323)
|
(235)
|
(240)
|
(198)
|
(187)
|
(263)
|
(255)
|
(292)
|
(302)
|
(319)
|
(338)
|
(354)
|
(372)
|
(368)
|
(361)
|
(354)
|
(330)
|
(321)
|
(320)
|
(317)
|
(340)
|
(361)
|
(376)
|
(402)
|
(410)
|
(415)
|
(4 761)
|
(4 476)
|
(4 222)
|
(3 997)
|
(3 882)
|
|
Selling, General & Administrative |
(253)
|
(255)
|
(257)
|
(257)
|
(259)
|
(263)
|
(272)
|
(288)
|
(297)
|
(304)
|
(314)
|
(227)
|
(232)
|
(190)
|
(178)
|
(251)
|
(240)
|
(275)
|
(285)
|
(303)
|
(318)
|
(330)
|
(344)
|
(338)
|
(329)
|
(323)
|
(299)
|
(290)
|
(287)
|
(284)
|
(306)
|
(324)
|
(337)
|
(360)
|
(365)
|
(369)
|
(1 310)
|
(2 144)
|
(2 986)
|
(3 805)
|
(3 687)
|
|
Depreciation & Amortization |
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(10)
|
(12)
|
(14)
|
(15)
|
(15)
|
(17)
|
(20)
|
(24)
|
(28)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(32)
|
(33)
|
(35)
|
(38)
|
(40)
|
(42)
|
(45)
|
(46)
|
(70)
|
(95)
|
(119)
|
(144)
|
(146)
|
|
Other Operating Expenses |
(3)
|
(3)
|
0
|
0
|
(22)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 381)
|
(2 238)
|
(1 117)
|
(49)
|
(49)
|
|
Operating Income |
110
N/A
|
110
+0%
|
112
+1%
|
106
-5%
|
82
-23%
|
81
-2%
|
107
+32%
|
117
+10%
|
127
+9%
|
132
+4%
|
128
-3%
|
97
-25%
|
85
-12%
|
55
-35%
|
41
-26%
|
74
+82%
|
72
-3%
|
93
+29%
|
112
+20%
|
126
+13%
|
144
+14%
|
159
+11%
|
162
+2%
|
153
-6%
|
138
-10%
|
119
-14%
|
116
-3%
|
104
-10%
|
110
+6%
|
126
+14%
|
152
+21%
|
239
+57%
|
330
+38%
|
430
+31%
|
488
+13%
|
475
-3%
|
434
-9%
|
357
-18%
|
282
-21%
|
205
-27%
|
168
-18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(3)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
(25)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
6
|
7
|
3
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(2)
|
(3)
|
(0)
|
(0)
|
1
|
1
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
108
N/A
|
108
+0%
|
85
-22%
|
82
-3%
|
79
-4%
|
77
-2%
|
102
+31%
|
112
+10%
|
124
+11%
|
129
+4%
|
126
-2%
|
94
-25%
|
82
-13%
|
51
-37%
|
36
-30%
|
67
+86%
|
65
-3%
|
85
+30%
|
104
+23%
|
117
+13%
|
135
+16%
|
151
+11%
|
153
+1%
|
144
-6%
|
129
-11%
|
108
-16%
|
104
-3%
|
96
-8%
|
101
+5%
|
118
+17%
|
144
+22%
|
231
+60%
|
322
+40%
|
424
+31%
|
481
+14%
|
468
-3%
|
431
-8%
|
356
-17%
|
283
-21%
|
209
-26%
|
167
-20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(42)
|
(43)
|
(33)
|
(30)
|
(29)
|
(28)
|
(37)
|
(41)
|
(45)
|
(48)
|
(47)
|
(36)
|
(32)
|
(20)
|
(11)
|
(22)
|
(19)
|
(24)
|
(29)
|
(29)
|
(35)
|
(38)
|
(40)
|
(37)
|
(32)
|
(27)
|
(25)
|
(23)
|
(23)
|
(27)
|
(34)
|
(59)
|
(81)
|
(106)
|
(119)
|
(111)
|
(100)
|
(81)
|
(65)
|
(42)
|
(34)
|
|
Income from Continuing Operations |
66
|
66
|
52
|
52
|
50
|
50
|
65
|
71
|
79
|
81
|
79
|
58
|
50
|
31
|
25
|
45
|
46
|
61
|
75
|
88
|
101
|
113
|
113
|
107
|
97
|
81
|
79
|
74
|
78
|
91
|
110
|
172
|
242
|
318
|
362
|
357
|
331
|
275
|
218
|
168
|
133
|
|
Net Income (Common) |
66
N/A
|
66
+0%
|
52
-21%
|
52
0%
|
50
-3%
|
50
0%
|
65
+31%
|
71
+9%
|
79
+11%
|
81
+3%
|
79
-2%
|
75
-5%
|
67
-10%
|
56
-17%
|
53
-5%
|
135
+154%
|
141
+4%
|
154
+9%
|
253
+65%
|
202
-20%
|
210
+4%
|
217
+3%
|
128
-41%
|
107
-16%
|
97
-10%
|
81
-17%
|
79
-2%
|
74
-7%
|
78
+5%
|
91
+17%
|
110
+20%
|
172
+57%
|
242
+41%
|
318
+32%
|
362
+14%
|
357
-1%
|
331
-7%
|
275
-17%
|
218
-21%
|
168
-23%
|
133
-21%
|
|
EPS (Diluted) |
1.78
N/A
|
1.79
+1%
|
1.41
-21%
|
1.4
-1%
|
1.36
-3%
|
1.36
N/A
|
1.81
+33%
|
1.97
+9%
|
2.24
+14%
|
2.37
+6%
|
2.36
0%
|
2.2
-7%
|
2
-9%
|
1.65
-18%
|
1.6
-3%
|
4.04
+153%
|
4.2
+4%
|
4.56
+9%
|
7.52
+65%
|
6
-20%
|
6.23
+4%
|
6.42
+3%
|
3.84
-40%
|
3.2
-17%
|
2.89
-10%
|
2.41
-17%
|
2.37
-2%
|
2.19
-8%
|
2.31
+5%
|
2.7
+17%
|
3.24
+20%
|
5.06
+56%
|
7.12
+41%
|
9.37
+32%
|
10.8
+15%
|
10.64
-1%
|
10.09
-5%
|
8.51
-16%
|
6.92
-19%
|
2.62
-62%
|
2.15
-18%
|