XPO Logistics Inc
NYSE:XPO
Income Statement
Earnings Waterfall
XPO Logistics Inc
Revenue
|
7.7B
USD
|
Cost of Revenue
|
-3.4B
USD
|
Gross Profit
|
4.4B
USD
|
Operating Expenses
|
-3.8B
USD
|
Operating Income
|
543m
USD
|
Other Expenses
|
-354m
USD
|
Net Income
|
189m
USD
|
Income Statement
XPO Logistics 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 |
702
N/A
|
871
+24%
|
1 315
+51%
|
1 783
+36%
|
2 357
+32%
|
2 777
+18%
|
3 412
+23%
|
5 112
+50%
|
7 623
+49%
|
10 466
+37%
|
12 933
+24%
|
14 285
+10%
|
14 619
+2%
|
14 613
0%
|
14 690
+1%
|
14 863
+1%
|
15 381
+3%
|
16 033
+4%
|
16 636
+4%
|
17 084
+3%
|
17 279
+1%
|
17 208
0%
|
17 082
-1%
|
16 901
-1%
|
10 681
-37%
|
10 425
-2%
|
9 689
-7%
|
9 756
+1%
|
6 168
-37%
|
5 293
-14%
|
4 977
-6%
|
4 026
-19%
|
7 202
+79%
|
6 107
-15%
|
4 968
-19%
|
3 644
-27%
|
7 718
+112%
|
7 731
+0%
|
7 601
-2%
|
7 635
+0%
|
7 744
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(579)
|
(705)
|
(1 046)
|
(1 375)
|
(1 702)
|
(1 919)
|
(2 167)
|
(2 917)
|
(4 171)
|
(5 676)
|
(6 942)
|
(7 713)
|
(7 887)
|
(7 830)
|
(7 827)
|
(7 862)
|
(8 132)
|
(8 469)
|
(8 773)
|
(8 978)
|
(9 013)
|
(8 881)
|
(8 715)
|
(8 534)
|
(7 359)
|
(7 164)
|
(6 696)
|
(6 666)
|
(3 879)
|
(4 034)
|
(4 580)
|
(4 848)
|
(4 604)
|
(3 479)
|
(2 252)
|
(851)
|
(4 945)
|
(4 901)
|
(4 776)
|
(4 714)
|
(3 383)
|
|
Gross Profit |
124
N/A
|
166
+34%
|
268
+62%
|
409
+52%
|
655
+60%
|
859
+31%
|
1 245
+45%
|
2 195
+76%
|
3 452
+57%
|
4 790
+39%
|
5 992
+25%
|
6 572
+10%
|
6 732
+2%
|
6 783
+1%
|
6 863
+1%
|
7 001
+2%
|
7 249
+4%
|
7 564
+4%
|
7 864
+4%
|
8 106
+3%
|
8 266
+2%
|
8 326
+1%
|
8 367
+0%
|
8 367
0%
|
3 322
-60%
|
3 261
-2%
|
2 993
-8%
|
3 090
+3%
|
2 289
-26%
|
1 259
-45%
|
397
-68%
|
(822)
N/A
|
2 598
N/A
|
2 628
+1%
|
2 716
+3%
|
2 793
+3%
|
2 773
-1%
|
2 830
+2%
|
2 825
0%
|
2 921
+3%
|
4 361
+49%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(176)
|
(228)
|
(329)
|
(464)
|
(696)
|
(883)
|
(1 288)
|
(2 180)
|
(3 481)
|
(4 752)
|
(5 753)
|
(6 209)
|
(6 268)
|
(6 278)
|
(6 353)
|
(6 483)
|
(6 667)
|
(6 945)
|
(7 191)
|
(7 402)
|
(7 541)
|
(7 599)
|
(7 589)
|
(7 530)
|
(2 814)
|
(2 833)
|
(2 935)
|
(3 077)
|
(2 193)
|
(1 102)
|
49
|
1 186
|
(2 303)
|
(2 403)
|
(2 510)
|
(2 581)
|
(2 284)
|
(2 315)
|
(2 357)
|
(2 436)
|
(3 818)
|
|
Selling, General & Administrative |
(149)
|
(187)
|
(238)
|
(290)
|
(336)
|
(362)
|
(462)
|
(594)
|
(913)
|
(1 194)
|
(1 357)
|
(1 452)
|
(1 478)
|
(1 496)
|
(1 563)
|
(1 641)
|
(1 497)
|
(1 710)
|
(1 752)
|
(1 799)
|
(1 658)
|
(1 863)
|
(1 860)
|
(1 858)
|
(1 068)
|
(1 114)
|
(1 252)
|
(1 305)
|
(746)
|
(562)
|
(297)
|
(137)
|
(756)
|
(1 159)
|
(1 600)
|
(2 015)
|
(678)
|
(714)
|
(747)
|
(817)
|
(3 219)
|
|
Depreciation & Amortization |
(21)
|
(30)
|
(53)
|
(68)
|
(87)
|
(101)
|
(114)
|
(147)
|
(201)
|
(235)
|
(262)
|
(267)
|
(174)
|
0
|
0
|
0
|
(164)
|
0
|
0
|
0
|
(159)
|
0
|
0
|
0
|
(467)
|
0
|
0
|
0
|
(378)
|
(119)
|
(239)
|
(357)
|
(385)
|
(360)
|
(336)
|
(317)
|
(392)
|
(399)
|
(410)
|
(421)
|
(432)
|
|
Other Operating Expenses |
(6)
|
(10)
|
(38)
|
(106)
|
(273)
|
(420)
|
(712)
|
(1 439)
|
(2 367)
|
(3 322)
|
(4 134)
|
(4 489)
|
(4 616)
|
(4 782)
|
(4 790)
|
(4 842)
|
(5 006)
|
(5 236)
|
(5 440)
|
(5 603)
|
(5 724)
|
(5 736)
|
(5 730)
|
(5 671)
|
(1 279)
|
(1 719)
|
(1 683)
|
(1 772)
|
(1 069)
|
(421)
|
585
|
1 680
|
(1 162)
|
(884)
|
(574)
|
(249)
|
(1 214)
|
(1 202)
|
(1 200)
|
(1 198)
|
(167)
|
|
Operating Income |
(52)
N/A
|
(62)
-19%
|
(60)
+3%
|
(55)
+8%
|
(41)
+26%
|
(24)
+41%
|
(43)
-75%
|
15
N/A
|
(29)
N/A
|
38
N/A
|
239
+522%
|
364
+52%
|
464
+28%
|
505
+9%
|
510
+1%
|
518
+2%
|
582
+12%
|
619
+6%
|
672
+9%
|
704
+5%
|
725
+3%
|
727
+0%
|
778
+7%
|
837
+8%
|
508
-39%
|
428
-16%
|
58
-86%
|
13
-78%
|
96
+638%
|
157
+64%
|
446
+184%
|
364
-18%
|
295
-19%
|
225
-24%
|
206
-8%
|
212
+3%
|
489
+131%
|
515
+5%
|
468
-9%
|
485
+4%
|
543
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(18)
|
(25)
|
(26)
|
(37)
|
(48)
|
(61)
|
(94)
|
(152)
|
(251)
|
(304)
|
(362)
|
(381)
|
(321)
|
(311)
|
(319)
|
(312)
|
(342)
|
(327)
|
(270)
|
(236)
|
(220)
|
(222)
|
(257)
|
(272)
|
(278)
|
(269)
|
(274)
|
(290)
|
(308)
|
(309)
|
(282)
|
(245)
|
(211)
|
(183)
|
(156)
|
(142)
|
(135)
|
(140)
|
(152)
|
(158)
|
(168)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(70)
|
(79)
|
(79)
|
(30)
|
(36)
|
(37)
|
(37)
|
(50)
|
(48)
|
(54)
|
(75)
|
(97)
|
48
|
82
|
53
|
92
|
1
|
(10)
|
33
|
(42)
|
(37)
|
(35)
|
(62)
|
5
|
(151)
|
(182)
|
(196)
|
(198)
|
(130)
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(23)
|
(24)
|
(3)
|
(24)
|
6
|
10
|
34
|
42
|
46
|
60
|
57
|
70
|
88
|
89
|
109
|
106
|
89
|
82
|
23
|
24
|
32
|
41
|
47
|
45
|
34
|
29
|
60
|
58
|
61
|
61
|
55
|
46
|
36
|
25
|
15
|
|
Pre-Tax Income |
(71)
N/A
|
(88)
-24%
|
(86)
+2%
|
(93)
-8%
|
(90)
+3%
|
(87)
+4%
|
(159)
-84%
|
(161)
-1%
|
(283)
-76%
|
(289)
-2%
|
(118)
+59%
|
(60)
+49%
|
107
N/A
|
157
+47%
|
159
+1%
|
236
+49%
|
261
+11%
|
325
+24%
|
453
+40%
|
508
+12%
|
566
+11%
|
558
-1%
|
536
-4%
|
550
+3%
|
301
-45%
|
265
-12%
|
(131)
N/A
|
(144)
-10%
|
(164)
-14%
|
(117)
+29%
|
231
N/A
|
106
-54%
|
107
+1%
|
65
-39%
|
49
-25%
|
136
+178%
|
258
+90%
|
239
-7%
|
156
-35%
|
154
-1%
|
260
+69%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
23
|
26
|
28
|
29
|
26
|
37
|
44
|
22
|
91
|
93
|
50
|
50
|
(22)
|
(28)
|
(23)
|
(50)
|
(74)
|
(84)
|
(110)
|
(121)
|
(122)
|
(141)
|
(133)
|
(126)
|
(60)
|
(55)
|
62
|
37
|
54
|
49
|
(52)
|
(4)
|
(11)
|
0
|
(1)
|
(17)
|
(74)
|
(70)
|
(52)
|
(56)
|
(68)
|
|
Income from Continuing Operations |
(49)
|
(62)
|
(59)
|
(64)
|
(64)
|
(50)
|
(115)
|
(139)
|
(192)
|
(196)
|
(67)
|
(11)
|
85
|
129
|
136
|
186
|
187
|
241
|
343
|
387
|
444
|
417
|
403
|
424
|
241
|
210
|
(69)
|
(107)
|
(110)
|
(68)
|
179
|
102
|
96
|
65
|
48
|
119
|
184
|
169
|
104
|
98
|
192
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
(1)
|
1
|
(3)
|
(11)
|
(12)
|
(16)
|
(16)
|
(18)
|
(20)
|
(20)
|
(23)
|
(28)
|
(25)
|
(22)
|
(21)
|
(20)
|
(20)
|
0
|
3
|
16
|
17
|
3
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(52)
N/A
|
(65)
-27%
|
(62)
+6%
|
(67)
-9%
|
(107)
-59%
|
(94)
+12%
|
(155)
-65%
|
(235)
-52%
|
(246)
-5%
|
(251)
-2%
|
(134)
+47%
|
(27)
+80%
|
63
N/A
|
103
+64%
|
108
+5%
|
152
+40%
|
312
+106%
|
360
+15%
|
449
+25%
|
493
+10%
|
390
-21%
|
366
-6%
|
351
-4%
|
367
+5%
|
379
+3%
|
357
-6%
|
113
-68%
|
80
-29%
|
79
-1%
|
173
+119%
|
451
+161%
|
310
-31%
|
336
+8%
|
709
+111%
|
694
-2%
|
882
+27%
|
666
-24%
|
192
-71%
|
84
-56%
|
37
-56%
|
189
+411%
|
|
EPS (Diluted) |
-1.68
N/A
|
-1.58
+6%
|
-0.97
+39%
|
-1.23
-27%
|
-2
-63%
|
-1.18
+41%
|
-1.83
-55%
|
-2.38
-30%
|
-2.65
-11%
|
-2.28
+14%
|
-1.09
+52%
|
-0.21
+81%
|
0.53
N/A
|
0.84
+58%
|
0.87
+4%
|
1.16
+33%
|
2.43
+109%
|
2.69
+11%
|
3.35
+25%
|
3.6
+7%
|
2.89
-20%
|
3.12
+8%
|
3.43
+10%
|
3.59
+5%
|
3.57
-1%
|
3.88
+9%
|
1.24
-68%
|
0.78
-37%
|
0.85
+9%
|
1.54
+81%
|
3.99
+159%
|
2.69
-33%
|
2.94
+9%
|
6.11
+108%
|
5.98
-2%
|
7.6
+27%
|
5.74
-24%
|
1.65
-71%
|
0.71
-57%
|
0.31
-56%
|
1.6
+416%
|