Financhill
Buy
54

XPO Quote, Financials, Valuation and Earnings

Last price:
$129.61
Seasonality move :
6%
Day range:
$128.70 - $134.00
52-week range:
$85.06 - $161.00
Dividend yield:
0%
P/E ratio:
39.89x
P/S ratio:
1.94x
P/B ratio:
9.31x
Volume:
625.1K
Avg. volume:
1.2M
1-year change:
16.8%
Market cap:
$15.3B
Revenue:
$8.1B
EPS (TTM):
$3.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.2B $7.2B $7.7B $7.7B $8.1B
Revenue Growth (YoY) -42.25% 16.76% 7.17% 0.34% 4.24%
 
Cost of Revenues $5.2B $6.7B $7B $7B $7.2B
Gross Profit $932M $525M $730M $770M $915M
Gross Profit Margin 15.11% 7.29% 9.46% 9.94% 11.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $746M $174M $183M $167M $134M
Other Inc / (Exp) -$42M $23M -$96M -$115M -$3M
Operating Expenses $746M $230M $241M $227M $214M
Operating Income $186M $295M $489M $543M $701M
 
Net Interest Expenses $308M $211M $135M $168M $223M
EBT. Incl. Unusual Items -$164M $107M $258M $260M $473M
Earnings of Discontinued Ops. $227M $245M $482M -$3M --
Income Tax Expense -$54M $11M $74M $68M $86M
Net Income to Company -$110M $96M $184M $192M $387M
 
Minority Interest in Earnings -$7M -$5M -- -- --
Net Income to Common Excl Extra Items $110M $336M $666M $189M $387M
 
Basic EPS (Cont. Ops) $0.87 $2.99 $5.79 $1.64 $3.33
Diluted EPS (Cont. Ops) $0.87 $2.93 $5.76 $1.60 $3.23
Weighted Average Basic Share $92M $112M $115M $116M $116M
Weighted Average Diluted Share $92M $114M $116M $118M $120M
 
EBITDA $522M $703M $785M $860M $1.2B
EBIT $144M $318M $393M $428M $696M
 
Revenue (Reported) $6.2B $7.2B $7.7B $7.7B $8.1B
Operating Income (Reported) $186M $295M $489M $543M $701M
Operating Income (Adjusted) $144M $318M $393M $428M $696M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $1.9B $1.9B $2B $2B
Revenue Growth (YoY) -22.65% -36.63% 0.69% 5.82% -3.17%
 
Cost of Revenues $2.5B $1.7B $1.7B $1.8B $1.7B
Gross Profit $483M $147M $160M $216M $207M
Gross Profit Margin 16.16% 7.76% 8.39% 10.7% 10.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $338M $56M $44M $38M $35M
Other Inc / (Exp) $2M $2M -$38M -$10M -$6M
Operating Expenses $338M $72M $59M $57M $54M
Operating Income $145M $75M $101M $159M $153M
 
Net Interest Expenses $65M $37M $42M $58M $56M
EBT. Incl. Unusual Items $82M $40M $21M $90M $91M
Earnings of Discontinued Ops. $55M $456M -$3M -- --
Income Tax Expense $19M $8M $4M $23M $22M
Net Income to Company $63M $32M $17M $67M $69M
 
Minority Interest in Earnings -$3M -- -- -- --
Net Income to Common Excl Extra Items $115M $488M $14M $67M $69M
 
Basic EPS (Cont. Ops) $1.08 $4.25 $0.13 $0.58 $0.59
Diluted EPS (Cont. Ops) $1.02 $4.22 $0.13 $0.56 $0.58
Weighted Average Basic Share $106M $115M $116M $116M $117M
Weighted Average Diluted Share $112M $116M $116M $120M $120M
 
EBITDA $266M $171M $164M $265M $270M
EBIT $147M $77M $63M $148M $147M
 
Revenue (Reported) $3B $1.9B $1.9B $2B $2B
Operating Income (Reported) $145M $75M $101M $159M $153M
Operating Income (Adjusted) $147M $77M $63M $148M $147M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.1B $6.1B $7.7B $7.9B $8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $5.9B $7B $7B $7.1B
Gross Profit $1.3B $189M $743M $826M $905M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B -$108M $171M $161M $130M
Other Inc / (Exp) $50M $23M -$136M -$87M $2M
Operating Expenses $1.1B -$36M $228M $225M $210M
Operating Income $156M $225M $515M $601M $695M
 
Net Interest Expenses $310M $183M $140M $184M $221M
EBT. Incl. Unusual Items -$104M $65M $239M $329M $474M
Earnings of Discontinued Ops. $275M $651M $23M -- --
Income Tax Expense -$39M -- $70M $87M $85M
Net Income to Company -$72M $65M $169M $242M $389M
 
Minority Interest in Earnings -$8M -$2M -- -- --
Net Income to Common Excl Extra Items $202M $709M $192M $242M $389M
 
Basic EPS (Cont. Ops) $1.57 $6.20 $1.69 $2.09 $3.34
Diluted EPS (Cont. Ops) $1.31 $6.15 $1.67 $2.04 $3.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $548M $608M $778M $961M $1.2B
EBIT $206M $248M $379M $513M $695M
 
Revenue (Reported) $8.1B $6.1B $7.7B $7.9B $8B
Operating Income (Reported) $156M $225M $515M $601M $695M
Operating Income (Adjusted) $206M $248M $379M $513M $695M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $1.9B $1.9B $2B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $1.7B $1.7B $1.8B $1.7B
Gross Profit $483M $147M $160M $216M $207M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $338M $56M $44M $38M $35M
Other Inc / (Exp) $2M $2M -$38M -$10M -$6M
Operating Expenses $338M $72M $59M $57M $54M
Operating Income $145M $75M $101M $159M $153M
 
Net Interest Expenses $65M $37M $42M $58M $56M
EBT. Incl. Unusual Items $82M $40M $21M $90M $91M
Earnings of Discontinued Ops. $55M $456M -$3M -- --
Income Tax Expense $19M $8M $4M $23M $22M
Net Income to Company $63M $32M $17M $67M $69M
 
Minority Interest in Earnings -$3M -- -- -- --
Net Income to Common Excl Extra Items $115M $488M $14M $67M $69M
 
Basic EPS (Cont. Ops) $1.08 $4.25 $0.13 $0.58 $0.59
Diluted EPS (Cont. Ops) $1.02 $4.22 $0.13 $0.56 $0.58
Weighted Average Basic Share $106M $115M $116M $116M $117M
Weighted Average Diluted Share $112M $116M $116M $120M $120M
 
EBITDA $266M $171M $164M $265M $270M
EBIT $147M $77M $63M $148M $147M
 
Revenue (Reported) $3B $1.9B $1.9B $2B $2B
Operating Income (Reported) $145M $75M $101M $159M $153M
Operating Income (Adjusted) $147M $77M $63M $148M $147M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $228M $460M $412M $246M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $908M $954M $973M $977M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $303M $219M $199M $208M $282M
Total Current Assets $5.4B $2.7B $1.6B $1.6B $1.5B
 
Property Plant And Equipment $2.7B $2.4B $2.6B $3.8B $4.1B
Long-Term Investments -- -- -- -- --
Goodwill $2.5B $1.6B $1.5B $1.5B $1.5B
Other Intangibles $675M $470M $407M $422M $360M
Other Long-Term Assets $4.9B $1.6B $209M $196M $254M
Total Assets $16.2B $8.7B $6.3B $7.5B $7.7B
 
Accounts Payable $854M $519M $521M $532M $477M
Accrued Expenses $1B $741M $692M $691M $615M
Current Portion Of Long-Term Debt $1.3B $58M $59M $69M $62M
Current Portion Of Capital Lease Obligations $152M $107M $107M $121M $127M
Other Current Liabilities $1.8B $1B $46M $93M $46M
Total Current Liabilities $5.2B $2.5B $1.5B $1.6B $1.4B
 
Long-Term Debt $5.2B $3.5B $2.5B $3.3B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $13.3B $7.6B $5.3B $6.2B $6.1B
 
Common Stock $1M -- -- -- --
Other Common Equity Adj -$158M -$84M -$222M -$217M -$246M
Common Equity $2.7B $1.1B $1B $1.3B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $140M -- -- -- --
Total Equity $2.8B $1.1B $1B $1.3B $1.6B
 
Total Liabilities and Equity $16.2B $8.7B $6.3B $7.5B $7.7B
Cash and Short Terms $1.7B $228M $460M $412M $246M
Total Debt $6.5B $3.6B $2.5B $3.4B $3.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $629M $1B $309M $229M $212M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1B $2.2B $1B $1.1B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $505M $279M $221M $222M $285M
Total Current Assets $4.3B $3.6B $1.6B $1.5B $1.6B
 
Property Plant And Equipment $5.3B $2.6B $2.7B $4B $4.2B
Long-Term Investments -- -- -- -- --
Goodwill $4.6B $2.3B $1.5B $1.5B $1.5B
Other Intangibles $955M $548M $396M $406M $350M
Other Long-Term Assets $336M $268M $209M $202M $210M
Total Assets $15.4B $9.3B $6.3B $7.6B $7.9B
 
Accounts Payable $1.3B $1.3B $505M $570M $501M
Accrued Expenses $2B $1.1B $792M $782M $758M
Current Portion Of Long-Term Debt $88M $682M $66M $63M $61M
Current Portion Of Capital Lease Obligations $533M $134M $110M $129M $131M
Other Current Liabilities $260M $202M $73M $78M $100M
Total Current Liabilities $4.2B $3.4B $1.5B $1.6B $1.6B
 
Long-Term Debt $5.2B $2.9B $2.5B $3.3B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $12.5B $7.7B $5.3B $6.3B $6.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$195M -$109M -$207M -$222M -$228M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $138M -- -- -- --
Total Equity $2.9B $1.6B $1.1B $1.3B $1.6B
 
Total Liabilities and Equity $15.4B $9.3B $6.3B $7.6B $7.9B
Cash and Short Terms $629M $1B $309M $229M $212M
Total Debt $5.3B $3.6B $2.5B $3.4B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$110M $96M $184M $192M $387M
Depreciation & Amoritzation $378M $385M $392M $432M $490M
Stock-Based Compensation $37M $31M $77M $78M $87M
Change in Accounts Receivable -- -$171M -$100M -$46M -$47M
Change in Inventories -- -- -- -- --
Cash From Operations $885M $721M $832M $682M $808M
 
Capital Expenditures $249M $269M $521M $1.5B $789M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$357M -$277M $245M -$1.5B -$702M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.2B -- $275M $3B --
Long-Term Debt Repaid -$885M -$3.1B -$1.4B -$2.2B -$82M
Repurchase of Common Stock -$22M -- -- -- --
Other Financing Activities -$44M $756M $288M -$47M -$135M
Cash From Financing $1.1B -$2.2B -$862M $761M -$226M
 
Beginning Cash (CF) $387M $2.1B $273M $470M $419M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B -$1.8B $215M -$56M -$121M
Ending Cash (CF) $2.1B $273M $470M $419M $298M
 
Levered Free Cash Flow $636M $452M $311M -$851M $19M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $63M $32M $17M $67M $69M
Depreciation & Amoritzation $119M $94M $101M $117M $123M
Stock-Based Compensation $6M $6M $22M $19M $15M
Change in Accounts Receivable -$198M -$154M -$69M -$117M -$107M
Change in Inventories -- -- -- -- --
Cash From Operations $173M $201M $68M $145M $142M
 
Capital Expenditures $74M $123M $224M $306M $199M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$95M $571M -$215M -$299M -$191M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8M -- -- -- --
Long-Term Debt Repaid -$1.4B -$16M -$16M -$21M -$18M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$24M -$11M -$13M -$19M -$50M
Cash From Financing -$1.5B -$24M -$10M -$29M -$30M
 
Beginning Cash (CF) $2.1B $273M $470M $419M $298M
Foreign Exchange Rate Adjustment -$2M -$3M $2M -- $1M
Additions / Reductions -$1.4B $748M -$157M -$184M -$78M
Ending Cash (CF) $640M $1B $315M $235M $221M
 
Levered Free Cash Flow $99M $78M -$156M -$161M -$57M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$72M $65M $169M $242M $389M
Depreciation & Amoritzation $314M $360M $399M $448M $496M
Stock-Based Compensation $25M $31M $93M $75M $83M
Change in Accounts Receivable -$242M -$127M -$15M -$94M -$37M
Change in Inventories -- -- -- -- --
Cash From Operations $878M $749M $699M $759M $805M
 
Capital Expenditures $184M $318M $622M $1.6B $682M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$373M $389M -$541M -$1.6B -$594M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.4B -- -- -- --
Long-Term Debt Repaid -$2.3B -$1.6B -$1.4B -$2.2B -$79M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$51M $769M $286M -$53M -$166M
Cash From Financing -$1B -$757M -$848M $742M -$227M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$528M $381M -$690M -$83M -$15M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $694M $431M $77M -$856M $123M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $63M $32M $17M $67M $69M
Depreciation & Amoritzation $119M $94M $101M $117M $123M
Stock-Based Compensation $6M $6M $22M $19M $15M
Change in Accounts Receivable -$198M -$154M -$69M -$117M -$107M
Change in Inventories -- -- -- -- --
Cash From Operations $173M $201M $68M $145M $142M
 
Capital Expenditures $74M $123M $224M $306M $199M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$95M $571M -$215M -$299M -$191M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8M -- -- -- --
Long-Term Debt Repaid -$1.4B -$16M -$16M -$21M -$18M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$24M -$11M -$13M -$19M -$50M
Cash From Financing -$1.5B -$24M -$10M -$29M -$30M
 
Beginning Cash (CF) $2.1B $273M $470M $419M $298M
Foreign Exchange Rate Adjustment -$2M -$3M $2M -- $1M
Additions / Reductions -$1.4B $748M -$157M -$184M -$78M
Ending Cash (CF) $640M $1B $315M $235M $221M
 
Levered Free Cash Flow $99M $78M -$156M -$161M -$57M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock