Hide

FocusBar

FeedbackFeedback
Subscribe to Premium Member
17.19 (1y: +2%)
Market Cap 312.42 M P/E(ttm)
Enterprise Value 260.66 M P/B 1.60
XPO- NYSE (USA)
XPO Logistics Inc
  • Currently 1/5
Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies
$17.19
Switch to:
Valuation Ratios|Valuation and Quality|Per share data|Common Size Ratios|Income Statment|Balance Sheet|Cashflow Statement
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 17.5  11.1  -6.7 
EBITDA Growth (%) 0  0  0 
Free Cash Flow Growth (%) 0  0  -3622.2 
Book Value Growth (%) 17.5  42.1  -49.9 

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.
   Trendline:
Export: Download financial data to Excel Download financial data to CSV  Print This Table Print helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
Per Share DataAnnualsQuarterly
Fiscal Period
 Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue per Share ($)
5.53
7.10
6.01
6.33
7.73
13.79
12.45
19.08
21.47
17.75
19.48
4.69
3.09
4.02
6.05
6.32
EBITDA per Share
0.23
1.57
1.57
0.64
0.64
0.79
0.54
1.18
0.36
-1.61
-1.74
-0.41
-0.17
-0.48
-0.55
-0.54
Free Cashflow per Share
-0.36
-0.69
0.16
0.40
0.52
0.75
-0.04
0.11
0.71
-1.99
-3.17
-0.38
-0.52
-0.46
-0.58
-1.61
Earnings per Share ($)
0.16
-0.56
-0.88
0.60
0.32
0.40
0.20
0.60
-5.41
-1.49
-1.97
-0.36
-0.34
-0.22
-0.56
-0.85
Book Value per Share
2.84
2.89
1.70
2.30
2.66
3.34
3.53
4.11
7.95
12.89
10.57
21.11
11.09
11.89
11.29
10.57
Month End Stock Price
5.52
6.00
2.72
5.08
4.92
4.60
5.12
10.24
12.35
17.38
16.84
16.80
16.80
12.24
17.38
16.84
RatiosAnnualsQuarterly
Fiscal Period
 Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Return on Equity %
2.40
-18.70
-51.50
25.50
11.90
11.90
6.00
14.40
0.70
-8.30
-24.80
-4.40
-8.80
-4.80
-15.20
-24.80
Return on Assets %
1.60
-12.90
-31.50
18.10
9.20
7.60
3.50
8.60
0.60
-4.90
-14.40
-4.00
-8.00
-3.20
-9.20
-14.40
Return on Capital - Joel Greenblatt %
6.50
94.40
263
69.20
66.20
67.20
28.80
51.50
12.60
-84.20
-86.80
-99.20
-54.40
-126
-134
-86.80
Debt to Equity
0.26
0.13
0.25
0.09
0.01
0.19
0.28
0.19
0.02
0.45
0.48
--
0.00
0.37
0.45
0.48
   
Gross Margin %
--
19.20
22.60
25.60
24.40
16.30
16.70
17.30
16.80
14.70
14.30
15.20
15.50
14.00
14.40
14.30
Operating Margin %
3.00
19.20
22.60
7.60
6.70
4.70
3.20
5.30
1.00
-10.00
-10.00
-9.50
-6.20
-13.10
-10.20
-10.00
Net Margin %
1.40
-7.60
-14.60
9.30
4.10
2.90
1.70
3.10
0.40
-7.30
-12.80
-6.00
-9.50
-4.40
-8.60
-12.80
   
Days Sales Outstanding
109
64.60
40.60
46.30
39.20
40.70
64.00
59.20
48.50
83.60
61.00
55.50
55.60
58.50
53.50
61.00
   
Debt to Revenue
0.15
0.05
0.07
0.03
0.00
0.05
0.08
0.04
0.01
0.39
0.98
0.00
0.00
1.32
1.01
0.98
COGS to Revenue
--
0.81
0.77
0.74
0.76
0.84
0.83
0.83
0.83
0.85
0.86
0.85
0.84
0.86
0.86
0.86
Interest Exp. to Revenue %
-1.76
-0.30
-0.47
-0.49
-0.12
-0.32
-0.11
-0.13
-0.11
-1.15
-2.69
-0.03
-0.01
-0.02
-2.93
-2.69
   
Asset Turnover
1.13
1.70
2.16
1.95
2.23
2.63
2.04
2.79
1.39
0.67
0.29
0.17
0.21
0.18
0.26
0.29
Buyback Ratio
--
357
-2.80
--
-13.40
--
--
--
--
673
 --
5,079
-0.50
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
 Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Revenue
14.69
42.48
39.85
42.19
52.79
109
100
158
177
279
348
44.56
54.54
70.99
109
114
Cost of Goods Sold
--
34.32
30.85
31.40
39.91
91.63
83.40
131
147
238
298
37.79
46.07
61.06
92.84
97.74
Gross Profit
--
8.16
9.00
10.80
12.88
17.83
16.74
27.40
29.78
40.83
50.31
6.77
8.47
9.92
15.66
16.26
   
Selling, General, &Admin. Expense
3.31
13.28
14.62
7.61
9.34
12.66
13.57
18.95
27.01
50.89
67.15
11.00
11.46
19.20
8.86
27.63
Earnings Before DDA
0.61
9.42
10.43
4.24
4.38
6.28
4.36
9.74
2.96
-25.25
-31.16
-3.91
-2.94
-8.56
-9.84
-9.81
   
Depreciation, Depletion and Amortization
0.18
1.25
1.44
1.05
0.84
1.11
1.19
1.29
1.24
2.71
3.95
0.32
0.42
0.72
1.25
1.55
   
Operating Income
0.44
8.16
9.00
3.19
3.54
5.17
3.17
8.45
1.72
-27.96
-35.11
-4.22
-3.37
-9.28
-11.09
-11.37
Interest Income/Expense
-0.26
-0.13
-0.19
-0.21
-0.07
-0.35
-0.11
-0.21
-0.19
-3.21
-6.26
-0.01
-0.00
-0.02
-3.18
-3.06
Net Income
0.20
-3.24
-5.82
3.90
2.17
3.16
1.71
4.89
0.76
-20.34
-32.19
-2.69
-5.18
-3.15
-9.32
-14.54
   
Preferred dividends
--
--
--
--
--
--
--
--
45.34
2.99
2.99
0.75
0.75
0.75
0.74
0.74
Earnings per Share ($)
0.16
-0.56
-0.88
0.60
0.32
0.40
0.20
0.60
-5.41
-1.49
-1.97
-0.36
-0.34
-0.22
-0.56
-0.85
Total Shares Outstanding
2.66
5.98
6.63
6.66
6.83
7.94
8.04
8.28
8.25
15.69
18.03
9.50
17.64
17.66
17.92
18.03
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
 Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Cash and cash equivalents
2.03
0.85
0.39
0.08
0.80
1.11
0.50
0.56
74.01
252
206
204
191
297
252
206
Accounts Receivable
4.40
7.52
4.43
5.35
5.66
12.20
17.57
25.62
23.53
63.81
76.37
27.20
33.33
45.67
63.81
76.37
Other Current Assets
0.86
2.53
0.90
1.52
2.19
1.52
0.97
1.38
1.60
4.83
6.71
3.73
1.50
4.03
4.83
6.71
Total Current Assets
7.29
10.90
5.72
6.95
8.65
14.82
19.03
27.57
99.14
321
289
235
226
346
321
289
   
Property, Plant and Equipment
3.07
4.12
2.23
2.49
2.31
3.14
2.80
2.96
2.98
13.09
14.01
4.32
6.69
8.08
13.09
14.01
Intangible Assets
1.55
8.83
8.20
9.75
11.69
22.55
26.13
25.51
25.01
78.42
96.28
24.90
27.99
33.01
78.42
96.28
Other Long Term Assets
1.07
1.21
2.31
2.42
1.07
1.17
1.07
0.64
0.51
0.76
0.91
0.60
0.51
0.47
0.76
0.91
Total Assets
12.98
25.07
18.45
21.61
23.72
41.68
49.04
56.67
128
413
400
265
261
388
413
400
   
Accounts Payable
1.99
5.40
4.04
4.46
4.62
8.13
9.35
12.80
13.59
46.75
43.32
17.41
15.70
26.94
46.75
43.32
Current Portion of Long-Term Debt
2.18
1.66
0.24
0.12
0.05
1.24
7.75
1.68
1.68
0.49
0.79
0.01
0.03
0.36
0.49
0.79
Other Current Liabilities
-0.31
0.13
0.10
0.30
0.20
1.03
0.97
0.77
0.81
1.79
1.48
0.77
1.03
1.40
1.79
1.48
Total Current Liabilities
3.85
7.19
4.38
4.87
4.87
10.40
18.06
15.25
16.07
49.03
45.59
18.19
16.76
28.70
49.03
45.59
   
Long-Term Debt
--
0.56
2.59
1.29
0.03
3.72
0.21
4.83
0.45
109
111
0.04
0.10
93.49
109
111
Other Long-Term Liabilities
0.80
0.02
0.20
0.11
0.62
1.04
2.36
2.58
2.76
10.17
10.63
3.69
5.53
12.84
10.17
10.63
Total Liabilities
4.66
7.76
7.17
6.27
5.52
15.16
20.64
22.66
19.28
168
167
21.91
22.38
135
168
167
   
Common Stock
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
Preferred Stock
0.77
--
--
--
--
--
--
--
42.79
42.79
42.79
42.79
42.79
42.79
42.79
42.79
Retained Earnings
0.11
-3.13
-8.95
-5.04
-2.87
0.29
1.99
6.88
-36.95
-60.29
-75.57
-40.39
-46.32
-50.22
-60.29
-75.57
Additional Paid-In Capital
7.43
20.41
20.31
20.46
21.15
26.32
26.49
27.21
103
263
266
241
242
260
263
266
Treasury Stock
--
--
-0.11
-0.11
-0.11
-0.11
-0.11
-0.11
-0.11
-0.11
-0.11
-0.11
-0.11
-0.11
-0.11
-0.11
Total Equity
8.33
17.30
11.29
15.34
18.20
26.53
28.40
34.01
108
245
233
243
238
253
245
233
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
 Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 TTM Mar12 Jun12 Sep12 Dec12 Mar13
   
Net Income
--
-3.24
-5.82
3.90
2.17
--
1.71
4.89
0.76
-20.34
-32.19
-2.69
-5.18
-3.15
-9.32
-14.54
Depreciation, Depletion and Amortization
0.18
1.25
1.44
1.05
0.84
1.11
1.19
1.29
1.24
2.71
3.95
0.32
0.42
0.72
1.25
1.55
Cash Flow from Others
-0.27
-1.05
5.73
-1.32
1.03
5.93
-3.00
-4.42
4.61
-6.67
-21.30
-0.40
-2.61
-4.35
0.68
-15.02
Cash Flow from Operations
-0.09
-3.03
1.35
3.64
4.04
7.05
-0.10
1.76
6.61
-24.30
-49.54
-2.78
-7.36
-6.77
-7.39
-28.01
   
Investment for Property, Plant & Equipement
-0.86
-1.09
-0.27
-0.96
-0.47
-1.11
-0.19
-0.81
-0.75
-6.98
-7.23
-0.84
-1.73
-1.42
-3.00
-1.08
Cash Flow from Acquisitions
-1.50
-7.75
-1.60
--
-1.96
-10.70
-3.35
--
-0.45
-57.69
-73.67
-0.45
-3.71
-3.30
-50.23
-16.44
Cash Flow from Investing
-4.31
-8.86
-1.31
-2.52
-2.29
-11.78
-3.47
-0.81
-1.19
-64.67
-80.90
-1.29
-5.45
-4.72
-53.22
-17.52
   
Net Issuance of Stock
--
--
-0.27
--
0.29
--
--
--
--
137
-0.02
137
-0.02
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
71.63
--
 --
--
--
--
--
--
Net Issuance of Debt
--
--
--
--
--
4.87
2.96
-1.45
-4.38
134
137
-2.08
0.07
118
18.23
0.19
Cash Flow for Dividends
--
--
--
--
--
--
--
--
-0.38
-3.00
-2.99
-0.75
-0.75
-0.75
-0.75
-0.74
Other Financing
6.43
10.72
-0.23
-1.43
-1.32
0.17
--
0.56
1.16
-0.98
-1.40
0.57
-0.27
--
-1.11
-0.02
Cash Flow from Financing
6.43
10.72
-0.50
-1.43
-1.03
5.04
2.96
-0.88
68.03
267
132
135
-0.98
117
16.37
-0.57
   
Net Change in Cash
2.03
-1.18
-0.47
-0.31
0.72
0.31
-0.61
0.07
73.45
178
1.69
130
-13.78
106
-44.21
-46.11
   
Free Cash Flow
-0.95
-4.12
1.08
2.68
3.57
5.94
-0.29
0.95
5.86
-31.28
-56.76
-3.61
-9.09
-8.19
-10.39
-29.10
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
 Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
PE Ratio(ttm) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price to Tangible Book Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price-to-Free-Cash-Flow ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
PS Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-Revenue Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBITDA Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBIT Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Earnings Yield (Joel Greenblatt) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Forward Rate of Return Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shiller PE Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Valuation and QualityAnnualsQuarterly
Fiscal Period
 Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Latest Q. Mar12 Jun12 Sep12 Dec12 Mar13
   
Market Cap Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Enterprise Value Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Month End Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Cash (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Current Asset Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
DCF (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Median PS (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Peter Lynch Fair Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Graham Number (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Altman Z-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Piotroski F-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

XPO Quarterly/Annuals Reports




Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK