Skip to main content
$49.22 -1.61 (-3.17%) At close · Jul 23
Market Cap
$3.01B
Shares
61.15M

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue
$3.95B -6.1%
FY2024 Revenue FY2018–FY2024
Net Income
$103.99M -37.9%
FY2024 Net Income FY2010–FY2024
Gross Margin
16.66% +2.5pp
FY2022 Gross Margin FY2018–FY2022
Operating Margin
3.55% -1.5pp
FY2024 Operating Margin FY2018–FY2024
Diluted EPS
$1.70 -35.1%
FY2024 Diluted EPS FY2010–FY2024
Operating Cash Flow
$194.42M -53.9%
FY2024 Operating Cash Flow FY2010–FY2024

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item FY2025 (G) TTM FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017 FY2016 FY2015 FY2014 FY2013 FY2012 FY2011 FY2010
$3.6B – $3.7B $3.73B $3.95B $4.2B $5.34B $4.23B $3.5B $3.67B $3.68B
$4.45B $3.63B $3.07B $3.15B $3.24B
$889.51M $599.64M $425.44M $521.07M $445.6M $457.52M $454.79M $412.7M $370.44M $371.02M $356.07M $312.55M $213.43M
16.66% 14.17% 12.17% 14.21% 12.1%
$112.11M $113.7M $105.71M $103.93M $76.48M $99.6M $104.21M $81.27M $85.18M $68.63M $60.02M $56.77M $52.83M $49.95M
$33.5M $27.2M $26.6M $18.7M $13.8M $13.8M $5.7M $3.9M $1.3M $1.3M $1.3M $1.4M $1.6M
$183.62M $192.56M $184.45M $153.73M $130.63M $123.68M $116.89M $83.91M $62.17M $44.71M $37.04M $29.38M $21.3M $21.58M $16.34M $8.57M
$32K $900K
$3.59B $3.81B $3.99B $414.78M $361.18M $319.61M $368.65M $320.68M $360.97M $330.95M $295.67M $286.56M $257.28M $243.71M $218.09M $143.55M
$142.65M $140.29M $212.23M $474.72M $238.46M $105.83M $152.42M $124.92M $96.55M $123.83M $117.03M $83.88M $113.75M $112.36M $94.46M $69.88M
3.55% 5.05% 8.89% 5.63% 3.03% 4.16% 3.39%
$326.28M $332.85M $396.68M $628.45M $369.09M $229.51M $269.31M $208.83M $158.72M $168.55M $154.07M $113.26M $135.05M $133.94M $110.8M $78.45M
$12.71M $14.46M $13.44M $6.63M $7.31M $9.75M $10.99M $9.61M $6.75M $3.63M $2.97M $1.79M $1.25M $1.21M $638K $54K
$5.07M $6.89M $10.01M $5000 $403K $2.1M $1.36M
-$5.79M -$7.75M -$3.03M -$6.76M -$7.55M -$9.73M -$8.55M -$8.19M -$5.61M -$2.41M -$5.45M -$2.01M -$1.19M -$1.1M -$162K $211K
$136.86M $132.55M $209.2M $467.96M $230.91M $96.1M $143.87M $116.73M $90.94M $121.42M $111.58M $81.87M $112.56M $111.26M $94.3M $70.09M
$31.34M $28.5M $41.68M $111.01M $59.44M $22.54M $36.7M $29.06M -$44.22M $46.62M $40.63M $30.31M $43.45M $43.3M $36.12M $26.64M
$104.97M $103.99M $167.53M $356.95M $171.47M $73.56M $107.17M $201.74M $135.15M $74.81M $70.95M $51.56M $69.11M $67.95M $58.18M $43.46M
2.64% 3.99% 6.68% 4.05% 2.1% 2.92% 5.48%
$555K $50K
$109.46M $102.67M $167.61M $356.94M $171.46M $73.55M $107.17M $201.75M $135.23M $74.71M $70.85M $51.57M $69.02M $67.95M $58.18M $43.47M
USD/shares $1.72 $2.65 $5.38 $2.57 $1.11 $1.61 $3.02 $2.04 $1.11 $0.99 $0.71 $0.94 $0.92 $0.79 $0.59
USD/shares $1.80 – $1.90* $1.70 $2.62 $5.32 $2.53 $1.10 $1.60 $3.01 $2.03 $1.10 $0.99 $0.70 $0.94 $0.92 $0.79 $0.58
shares 60.62K 63.32K 66.42K 66.87K 66.36M 66.57M 66.79M 66.44M 67.68M 71.75M 73.18M 73.66M 74.11M 73.83M 74.45M
shares 61.1K 63.95K 67.12K 67.78K 67.09M 66.96M 67.12M 66.7M 67.9M 71.94M 73.46M 73.96M 74.37M 74.13M 74.77M
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2010–FY2024: $737.29M in buybacks, $30.25M in dividends.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
Integrated Freight & Logistics median 2.26×
EV/EBIT
Integrated Freight & Logistics median 32.00×
P/E (TTM)
Integrated Freight & Logistics median 26.00×

Valuation over time computed as of each quarter's filing date

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Product & Service (USD)

Component FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017
Intermodal $2,243,440,000 $2,495,663,000 $3,312,431,000 $2,661,160,000 $2,297,238,000 $2,083,464,000 $2,219,739,000 $1,891,499,000
Logistics $1,829,450,000 $1,820,856,000 $2,121,818,000 $1,643,849,000 $767,279,000 $852,113,000 $673,715,000 $634,917,000
Inter Segment -$126,500,000 -$113,934,000 -$93,759,000 -$72,626,000
Dedicated Carrier $298,747,000 $292,857,000 $115,012,000
Truck Brokerage $431,127,000 $433,793,000 $497,282,000 $481,635,000
Key facts CIK 940942 CUSIP 443320106 13F (30d) 43 filings 42 filers Visit website Investor relations