Universal Logistics Holdings Inc
NASDAQ:ULH
Income Statement
Earnings Waterfall
Universal Logistics Holdings Inc
Revenue
|
1.7B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
632.3m
USD
|
Operating Expenses
|
-450m
USD
|
Operating Income
|
182.4m
USD
|
Other Expenses
|
-61.9m
USD
|
Net Income
|
120.5m
USD
|
Income Statement
Universal Logistics Holdings Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Apr-2020 | Jul-2020 | Oct-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 065
N/A
|
1 108
+4%
|
1 149
+4%
|
1 192
+4%
|
1 176
-1%
|
1 163
-1%
|
1 145
-2%
|
1 129
-1%
|
1 126
0%
|
1 107
-2%
|
1 095
-1%
|
1 073
-2%
|
1 097
+2%
|
1 125
+3%
|
1 167
+4%
|
1 217
+4%
|
1 267
+4%
|
1 328
+5%
|
1 389
+5%
|
1 462
+5%
|
1 504
+3%
|
1 521
+1%
|
1 523
+0%
|
1 512
-1%
|
1 517
+0%
|
1 392
-8%
|
1 381
-1%
|
1 391
+1%
|
1 424
+2%
|
1 589
+12%
|
1 670
+5%
|
1 751
+5%
|
1 860
+6%
|
1 964
+6%
|
2 024
+3%
|
2 016
0%
|
1 929
-4%
|
1 814
-6%
|
1 730
-5%
|
1 662
-4%
|
1 717
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(754)
|
(778)
|
(798)
|
(821)
|
(812)
|
(804)
|
(797)
|
(788)
|
(790)
|
(785)
|
(781)
|
(772)
|
(794)
|
(820)
|
(854)
|
(892)
|
(933)
|
(975)
|
(1 018)
|
(1 071)
|
(1 093)
|
(1 100)
|
(1 102)
|
(1 091)
|
(1 099)
|
(1 013)
|
(1 004)
|
(1 012)
|
(1 030)
|
(1 153)
|
(1 218)
|
(1 281)
|
(1 353)
|
(1 399)
|
(1 404)
|
(1 370)
|
(1 297)
|
(1 220)
|
(1 166)
|
(1 114)
|
(1 084)
|
|
Gross Profit |
311
N/A
|
330
+6%
|
350
+6%
|
370
+6%
|
363
-2%
|
359
-1%
|
348
-3%
|
341
-2%
|
335
-2%
|
323
-4%
|
314
-3%
|
300
-4%
|
303
+1%
|
305
+1%
|
313
+3%
|
325
+4%
|
334
+3%
|
353
+6%
|
372
+5%
|
391
+5%
|
411
+5%
|
422
+3%
|
421
0%
|
421
+0%
|
418
-1%
|
378
-9%
|
378
0%
|
379
+0%
|
394
+4%
|
436
+11%
|
451
+4%
|
470
+4%
|
506
+8%
|
565
+12%
|
620
+10%
|
645
+4%
|
632
-2%
|
594
-6%
|
564
-5%
|
548
-3%
|
632
+15%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(231)
|
(250)
|
(269)
|
(290)
|
(282)
|
(280)
|
(275)
|
(267)
|
(263)
|
(256)
|
(254)
|
(254)
|
(261)
|
(274)
|
(295)
|
(300)
|
(301)
|
(300)
|
(293)
|
(307)
|
(318)
|
(324)
|
(353)
|
(355)
|
(355)
|
(335)
|
(305)
|
(299)
|
(306)
|
(328)
|
(349)
|
(367)
|
(377)
|
(402)
|
(404)
|
(405)
|
(411)
|
(402)
|
(404)
|
(403)
|
(450)
|
|
Selling, General & Administrative |
(118)
|
(122)
|
(129)
|
(141)
|
(136)
|
(134)
|
(132)
|
(124)
|
(123)
|
(122)
|
(120)
|
(120)
|
(121)
|
(123)
|
(138)
|
(137)
|
(138)
|
(136)
|
(123)
|
(130)
|
(133)
|
(135)
|
(160)
|
(160)
|
(157)
|
(150)
|
(121)
|
(114)
|
(115)
|
(123)
|
(131)
|
(150)
|
(158)
|
(159)
|
(161)
|
(151)
|
(151)
|
(154)
|
(154)
|
(155)
|
(153)
|
|
Depreciation & Amortization |
(22)
|
(25)
|
(29)
|
(33)
|
(34)
|
(35)
|
(35)
|
(35)
|
(34)
|
(35)
|
(35)
|
(37)
|
(38)
|
(41)
|
(44)
|
(47)
|
(49)
|
(51)
|
(53)
|
(54)
|
(59)
|
(63)
|
(68)
|
(75)
|
(77)
|
(78)
|
(77)
|
(74)
|
(74)
|
(72)
|
(71)
|
(68)
|
(65)
|
(76)
|
(74)
|
(77)
|
(79)
|
(71)
|
(75)
|
(77)
|
(79)
|
|
Other Operating Expenses |
(91)
|
(102)
|
(111)
|
(115)
|
(112)
|
(110)
|
(107)
|
(109)
|
(105)
|
(100)
|
(99)
|
(97)
|
(102)
|
(110)
|
(113)
|
(115)
|
(115)
|
(113)
|
(117)
|
(123)
|
(125)
|
(126)
|
(124)
|
(121)
|
(121)
|
(107)
|
(108)
|
(111)
|
(118)
|
(133)
|
(146)
|
(149)
|
(154)
|
(168)
|
(169)
|
(177)
|
(182)
|
(177)
|
(175)
|
(171)
|
(218)
|
|
Operating Income |
80
N/A
|
81
+1%
|
81
+1%
|
81
0%
|
81
+1%
|
80
-2%
|
74
-8%
|
73
0%
|
72
-2%
|
66
-8%
|
59
-10%
|
47
-21%
|
42
-10%
|
31
-25%
|
18
-43%
|
25
+41%
|
33
+31%
|
53
+60%
|
79
+49%
|
84
+6%
|
93
+11%
|
98
+5%
|
68
-31%
|
65
-3%
|
63
-4%
|
43
-32%
|
72
+69%
|
80
+11%
|
88
+9%
|
108
+23%
|
103
-5%
|
103
+0%
|
130
+26%
|
163
+26%
|
216
+33%
|
240
+11%
|
221
-8%
|
193
-13%
|
160
-17%
|
145
-9%
|
182
+25%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(15)
|
(17)
|
(18)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(13)
|
(12)
|
(11)
|
(10)
|
(9)
|
(12)
|
(13)
|
(15)
|
(19)
|
(19)
|
389
|
(22)
|
(131)
|
|
Non-Reccuring Items |
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
|
0
|
(19)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
0
|
2
|
1
|
(0)
|
2
|
(3)
|
(2)
|
(3)
|
(2)
|
2
|
7
|
7
|
25
|
6
|
0
|
(1)
|
(3)
|
(0)
|
0
|
(408)
|
1
|
110
|
|
Pre-Tax Income |
76
N/A
|
75
-1%
|
75
-1%
|
73
-2%
|
73
+0%
|
73
-1%
|
67
-8%
|
65
-3%
|
64
-2%
|
57
-11%
|
50
-12%
|
39
-21%
|
34
-13%
|
24
-30%
|
11
-56%
|
17
+63%
|
24
+42%
|
44
+79%
|
69
+58%
|
69
+1%
|
78
+13%
|
81
+4%
|
50
-38%
|
50
+0%
|
43
-14%
|
25
-43%
|
54
+120%
|
64
+18%
|
77
+20%
|
103
+34%
|
99
-4%
|
99
N/A
|
126
+28%
|
151
+20%
|
203
+34%
|
225
+11%
|
202
-10%
|
174
-14%
|
140
-19%
|
124
-11%
|
161
+30%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(26)
|
(25)
|
(25)
|
(22)
|
(19)
|
(15)
|
(13)
|
(9)
|
(4)
|
(7)
|
(8)
|
(13)
|
(19)
|
(17)
|
(19)
|
(20)
|
(12)
|
(13)
|
(11)
|
(6)
|
(13)
|
(16)
|
(19)
|
(26)
|
(25)
|
(25)
|
(32)
|
(38)
|
(51)
|
(57)
|
(51)
|
(44)
|
(35)
|
(31)
|
(41)
|
|
Income from Continuing Operations |
47
|
47
|
46
|
45
|
45
|
45
|
41
|
40
|
39
|
35
|
31
|
24
|
21
|
15
|
6
|
10
|
16
|
31
|
49
|
52
|
59
|
61
|
38
|
38
|
33
|
19
|
41
|
48
|
58
|
77
|
74
|
74
|
94
|
113
|
151
|
169
|
152
|
130
|
105
|
93
|
120
|
|
Net Income (Common) |
47
N/A
|
47
-1%
|
46
-1%
|
45
-2%
|
45
N/A
|
45
-1%
|
41
-9%
|
40
-3%
|
39
-2%
|
35
-11%
|
31
-12%
|
24
-21%
|
21
-13%
|
15
-30%
|
6
-56%
|
28
+341%
|
34
+21%
|
49
+44%
|
68
+37%
|
52
-23%
|
59
+13%
|
61
+4%
|
38
-38%
|
38
-1%
|
33
-14%
|
19
-42%
|
41
+118%
|
48
+18%
|
58
+20%
|
77
+34%
|
74
-4%
|
74
0%
|
94
+28%
|
113
+20%
|
151
+34%
|
169
+11%
|
152
-10%
|
130
-14%
|
105
-20%
|
93
-11%
|
120
+30%
|
|
EPS (Diluted) |
1.57
N/A
|
1.55
-1%
|
1.53
-1%
|
1.51
-1%
|
1.51
N/A
|
1.5
-1%
|
1.43
-5%
|
1.37
-4%
|
1.38
+1%
|
1.23
-11%
|
1.09
-11%
|
0.85
-22%
|
0.75
-12%
|
0.53
-29%
|
0.23
-57%
|
0.99
+330%
|
1.2
+21%
|
1.73
+44%
|
2.38
+38%
|
1.84
-23%
|
2.08
+13%
|
2.16
+4%
|
1.33
-38%
|
1.34
+1%
|
1.19
-11%
|
0.7
-41%
|
1.5
+114%
|
1.78
+19%
|
2.14
+20%
|
2.86
+34%
|
2.74
-4%
|
2.74
N/A
|
3.49
+27%
|
4.27
+22%
|
5.75
+35%
|
6.37
+11%
|
5.75
-10%
|
4.96
-14%
|
4
-19%
|
3.53
-12%
|
4.59
+30%
|