FedEx Corp
NYSE:FDX
Income Statement
Earnings Waterfall
FedEx Corp
Revenue
|
87.5B
USD
|
Cost of Revenue
|
-25.4B
USD
|
Gross Profit
|
62.1B
USD
|
Operating Expenses
|
-55.9B
USD
|
Operating Income
|
6.1B
USD
|
Other Expenses
|
-1.7B
USD
|
Net Income
|
4.4B
USD
|
Income Statement
FedEx Corp
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
45 163
N/A
|
45 567
+1%
|
46 227
+1%
|
46 763
+1%
|
47 178
+1%
|
47 453
+1%
|
48 048
+1%
|
48 562
+1%
|
49 500
+2%
|
50 365
+2%
|
52 749
+5%
|
55 227
+5%
|
57 570
+4%
|
60 319
+5%
|
60 953
+1%
|
62 335
+2%
|
63 864
+2%
|
65 450
+2%
|
67 205
+3%
|
68 716
+2%
|
69 200
+1%
|
69 693
+1%
|
69 689
0%
|
69 189
-1%
|
69 666
+1%
|
69 217
-1%
|
71 490
+3%
|
74 729
+5%
|
78 752
+5%
|
83 959
+7%
|
86 641
+3%
|
89 552
+3%
|
91 683
+2%
|
93 512
+2%
|
94 751
+1%
|
94 091
-1%
|
92 619
-2%
|
90 155
-3%
|
88 594
-2%
|
87 945
-1%
|
87 514
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(12 404)
|
(12 568)
|
(12 759)
|
(12 820)
|
(12 569)
|
(12 203)
|
(12 085)
|
(12 001)
|
(12 186)
|
(12 365)
|
(13 199)
|
(14 135)
|
(15 208)
|
(16 403)
|
(16 661)
|
(17 230)
|
(17 846)
|
(18 475)
|
(19 280)
|
(20 020)
|
(20 331)
|
(20 543)
|
(20 488)
|
(20 308)
|
(20 585)
|
(20 622)
|
(21 266)
|
(22 080)
|
(23 059)
|
(24 556)
|
(25 682)
|
(27 036)
|
(28 093)
|
(29 233)
|
(30 154)
|
(30 026)
|
(29 305)
|
(27 699)
|
(26 247)
|
(25 712)
|
(25 445)
|
|
Gross Profit |
32 759
N/A
|
32 999
+1%
|
33 468
+1%
|
33 943
+1%
|
34 609
+2%
|
35 250
+2%
|
35 963
+2%
|
36 561
+2%
|
37 314
+2%
|
38 000
+2%
|
39 550
+4%
|
41 092
+4%
|
42 362
+3%
|
43 916
+4%
|
44 292
+1%
|
45 105
+2%
|
46 018
+2%
|
46 975
+2%
|
47 925
+2%
|
48 696
+2%
|
48 869
+0%
|
49 150
+1%
|
49 201
+0%
|
48 881
-1%
|
49 081
+0%
|
48 595
-1%
|
50 224
+3%
|
52 649
+5%
|
55 693
+6%
|
59 403
+7%
|
60 959
+3%
|
62 516
+3%
|
63 590
+2%
|
64 279
+1%
|
64 597
+0%
|
64 065
-1%
|
63 314
-1%
|
62 456
-1%
|
62 347
0%
|
62 233
0%
|
62 069
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(28 111)
|
(29 184)
|
(29 386)
|
(29 600)
|
(29 869)
|
(33 107)
|
(33 788)
|
(34 337)
|
(35 264)
|
(34 923)
|
(36 353)
|
(37 865)
|
(38 974)
|
(39 350)
|
(40 019)
|
(40 884)
|
(41 964)
|
(42 323)
|
(43 553)
|
(44 271)
|
(44 007)
|
(44 364)
|
(44 829)
|
(44 737)
|
(45 441)
|
(45 743)
|
(47 194)
|
(48 708)
|
(50 779)
|
(53 430)
|
(55 111)
|
(56 492)
|
(57 148)
|
(57 756)
|
(58 310)
|
(58 207)
|
(57 724)
|
(57 083)
|
(56 613)
|
(56 290)
|
(55 934)
|
|
Selling, General & Administrative |
(20 481)
|
(21 062)
|
(20 788)
|
(20 948)
|
(21 207)
|
(22 294)
|
(22 103)
|
(22 449)
|
(22 883)
|
(23 960)
|
(24 474)
|
(25 427)
|
(26 284)
|
(28 061)
|
(28 061)
|
(28 716)
|
(29 524)
|
(30 220)
|
(30 439)
|
(30 897)
|
(30 873)
|
(31 438)
|
(30 927)
|
(31 013)
|
(31 442)
|
(32 063)
|
(32 455)
|
(33 786)
|
(35 719)
|
(38 084)
|
(38 840)
|
(39 727)
|
(40 055)
|
(40 612)
|
(40 286)
|
(40 004)
|
(39 524)
|
(39 549)
|
(38 952)
|
(38 908)
|
(38 739)
|
|
Depreciation & Amortization |
(2 560)
|
(2 587)
|
(2 599)
|
(2 603)
|
(2 603)
|
(2 611)
|
(2 608)
|
(2 610)
|
(2 621)
|
(2 631)
|
(2 722)
|
(2 809)
|
(2 908)
|
(2 995)
|
(3 007)
|
(3 023)
|
(3 047)
|
(3 095)
|
(3 152)
|
(3 224)
|
(3 289)
|
(3 353)
|
(3 424)
|
(3 497)
|
(3 554)
|
(3 615)
|
(3 662)
|
(3 697)
|
(3 745)
|
(3 793)
|
(3 838)
|
(3 897)
|
(3 927)
|
(3 970)
|
(4 023)
|
(4 074)
|
(4 119)
|
(4 176)
|
(4 223)
|
(4 217)
|
(4 258)
|
|
Other Operating Expenses |
(5 070)
|
(5 535)
|
(5 999)
|
(6 049)
|
(6 059)
|
(8 202)
|
(9 077)
|
(9 278)
|
(9 760)
|
(8 332)
|
(9 157)
|
(9 629)
|
(9 782)
|
(8 294)
|
(8 951)
|
(9 145)
|
(9 393)
|
(9 008)
|
(9 962)
|
(10 150)
|
(9 845)
|
(9 573)
|
(10 478)
|
(10 227)
|
(10 445)
|
(10 065)
|
(11 077)
|
(11 225)
|
(11 315)
|
(11 553)
|
(12 433)
|
(12 868)
|
(13 166)
|
(13 174)
|
(14 001)
|
(14 129)
|
(14 081)
|
(13 358)
|
(13 438)
|
(13 165)
|
(12 937)
|
|
Operating Income |
4 648
N/A
|
3 815
-18%
|
4 082
+7%
|
4 343
+6%
|
4 740
+9%
|
2 143
-55%
|
2 175
+1%
|
2 224
+2%
|
2 050
-8%
|
3 077
+50%
|
3 197
+4%
|
3 227
+1%
|
3 388
+5%
|
4 566
+35%
|
4 273
-6%
|
4 221
-1%
|
4 054
-4%
|
4 652
+15%
|
4 372
-6%
|
4 425
+1%
|
4 862
+10%
|
4 786
-2%
|
4 372
-9%
|
4 144
-5%
|
3 640
-12%
|
2 852
-22%
|
3 030
+6%
|
3 941
+30%
|
4 914
+25%
|
5 973
+22%
|
5 848
-2%
|
6 024
+3%
|
6 442
+7%
|
6 523
+1%
|
6 287
-4%
|
5 858
-7%
|
5 590
-5%
|
5 373
-4%
|
5 734
+7%
|
5 943
+4%
|
6 135
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(119)
|
(142)
|
(163)
|
(180)
|
(200)
|
(221)
|
(236)
|
(263)
|
(286)
|
(315)
|
(365)
|
(410)
|
(451)
|
(479)
|
(480)
|
(485)
|
(488)
|
(510)
|
(508)
|
(513)
|
(523)
|
(529)
|
(537)
|
(559)
|
(579)
|
(617)
|
(664)
|
(697)
|
(729)
|
(741)
|
(717)
|
(688)
|
(664)
|
(636)
|
(618)
|
(590)
|
(549)
|
(496)
|
(445)
|
(415)
|
(384)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(276)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(380)
|
0
|
0
|
(384)
|
(320)
|
0
|
(386)
|
(382)
|
(435)
|
0
|
0
|
(379)
|
(509)
|
(576)
|
(620)
|
(717)
|
(278)
|
(249)
|
(241)
|
(257)
|
(461)
|
(528)
|
(637)
|
(628)
|
|
Total Other Income |
(22)
|
(15)
|
(15)
|
(5)
|
9
|
(19)
|
(14)
|
(27)
|
(33)
|
(22)
|
(34)
|
4
|
1
|
492
|
626
|
744
|
889
|
591
|
608
|
598
|
612
|
(3 282)
|
(3 285)
|
(3 254)
|
(3 245)
|
(131)
|
(87)
|
(131)
|
(64)
|
1 951
|
1 970
|
1 783
|
1 764
|
(713)
|
(827)
|
(755)
|
(865)
|
947
|
871
|
884
|
813
|
|
Pre-Tax Income |
4 507
N/A
|
3 658
-19%
|
3 904
+7%
|
4 158
+7%
|
4 549
+9%
|
1 627
-64%
|
1 925
+18%
|
1 934
+0%
|
1 731
-10%
|
2 740
+58%
|
2 798
+2%
|
2 821
+1%
|
2 938
+4%
|
4 579
+56%
|
4 419
-3%
|
4 480
+1%
|
4 455
-1%
|
4 353
-2%
|
4 472
+3%
|
4 510
+1%
|
4 567
+1%
|
655
-86%
|
550
-16%
|
(55)
N/A
|
(566)
-929%
|
1 669
N/A
|
2 279
+37%
|
3 113
+37%
|
3 742
+20%
|
6 674
+78%
|
6 525
-2%
|
6 499
0%
|
6 825
+5%
|
4 896
-28%
|
4 593
-6%
|
4 272
-7%
|
3 919
-8%
|
5 363
+37%
|
5 632
+5%
|
5 775
+3%
|
5 936
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 682)
|
(1 334)
|
(1 416)
|
(1 507)
|
(1 648)
|
(577)
|
(694)
|
(675)
|
(593)
|
(920)
|
(955)
|
(969)
|
(1 031)
|
(1 582)
|
(1 541)
|
(1 527)
|
(1 545)
|
(1 400)
|
(1 415)
|
(1 447)
|
(1 344)
|
(190)
|
(155)
|
229
|
376
|
(383)
|
(493)
|
(661)
|
(713)
|
(1 722)
|
(1 706)
|
(1 862)
|
(1 968)
|
(1 070)
|
(1 004)
|
(939)
|
(927)
|
(1 391)
|
(1 457)
|
(1 488)
|
(1 541)
|
|
Income from Continuing Operations |
2 825
|
2 324
|
2 488
|
2 651
|
2 901
|
1 050
|
1 231
|
1 259
|
1 138
|
1 820
|
1 843
|
1 852
|
1 907
|
2 997
|
2 878
|
2 953
|
2 910
|
2 953
|
3 057
|
3 063
|
3 223
|
465
|
395
|
174
|
(190)
|
1 286
|
1 786
|
2 452
|
3 029
|
4 952
|
4 819
|
4 637
|
4 857
|
3 826
|
3 589
|
3 333
|
2 992
|
3 972
|
4 175
|
4 287
|
4 395
|
|
Net Income (Common) |
2 820
N/A
|
2 320
-18%
|
2 484
+7%
|
2 647
+7%
|
2 897
+9%
|
1 048
-64%
|
1 229
+17%
|
1 257
+2%
|
1 136
-10%
|
1 818
+60%
|
1 841
+1%
|
1 850
+0%
|
1 905
+3%
|
2 993
+57%
|
2 873
-4%
|
2 947
+3%
|
4 456
+51%
|
4 566
+2%
|
4 804
+5%
|
4 963
+3%
|
3 630
-27%
|
539
-85%
|
448
-17%
|
74
-83%
|
(350)
N/A
|
1 284
N/A
|
1 783
+39%
|
2 448
+37%
|
3 023
+23%
|
5 220
+73%
|
5 087
-3%
|
4 905
-4%
|
5 126
+5%
|
3 819
-25%
|
3 583
-6%
|
3 327
-7%
|
2 987
-10%
|
3 966
+33%
|
4 169
+5%
|
4 281
+3%
|
4 389
+3%
|
|
EPS (Diluted) |
9.18
N/A
|
7.48
-19%
|
8.59
+15%
|
9.35
+9%
|
10.23
+9%
|
3.65
-64%
|
4.29
+18%
|
4.5
+5%
|
4.17
-7%
|
6.52
+56%
|
6.84
+5%
|
6.84
N/A
|
7.02
+3%
|
11.09
+58%
|
10.56
-5%
|
10.83
+3%
|
16.32
+51%
|
16.78
+3%
|
17.85
+6%
|
18.65
+4%
|
13.8
-26%
|
2.03
-85%
|
1.7
-16%
|
0.28
-84%
|
-1.33
N/A
|
4.9
N/A
|
6.78
+38%
|
9.1
+34%
|
11.19
+23%
|
19.47
+74%
|
19.12
-2%
|
18.5
-3%
|
19.34
+5%
|
14.36
-26%
|
13.67
-5%
|
12.99
-5%
|
11.8
-9%
|
15.49
+31%
|
16.43
+6%
|
16.9
+3%
|
17.55
+4%
|