Original text
Rate this translation
Your feedback will be used to help improve Google Translate
Home
Xpo Logistics Inc
XPO Reports Second Quarter 2025 Results
Business
Jul 31 2025
21 min read

XPO Reports Second Quarter 2025 Results

news images

GREENWICH, Conn., July 31, 2025 (GLOBE NEWSWIRE) -- XPO (NYSE: XPO) today announced its financial results for the second quarter 2025. The company reported diluted earnings per share of $0.89, compared with $1.25 for the same period in 2024, and adjusted diluted earnings per share of $1.05, compared with $1.12 for the same period in 2024.

Second Quarter 2025 Summary Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

 

 Revenue

 

Operating Income (Loss)

(in millions)

 

 

2025

 

 

2024

 

Change %

 

 

2025

 

 

2024

 

Change %

North American Less-Than-Truckload Segment

 

$

1,240

 

$

1,272

 

-2.5%

 

$

199

 

$

203

 

-2.0%

European Transportation Segment

 

 

841

 

 

808

 

4.1%

 

 

11

 

 

10

 

10.0%

Corporate

 

 

-

 

 

-

 

0.0%

 

 

(11)

 

 

(16)

 

-31.3%

Total

 

$

2,080

 

$

2,079

 

0.0%

 

$

198

 

$

197

 

0.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Income(1)

 

Adjusted EBITDA(1)

(in millions)

 

 

2025

 

 

2024

 

Change %

 

 

2025

 

 

2024

 

Change %

North American Less-Than-Truckload Segment

 

$

211

 

$

214

 

-1.4%

 

$

300

 

$

297

 

1.0%

European Transportation Segment

 

 

15

 

 

19

 

-21.1%

 

 

44

 

 

49

 

-10.2%

Corporate

 

 

NA

 

 

NA

 

NA

 

 

(4)

 

 

(3)

 

33.3%

Total

 

$

NA

 

$

NA

 

NA

 

$

340

 

$

343

 

-0.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

Diluted EPS

(in millions, except for per-share data)

 

 

2025

 

 

2024

 

Change %

 

 

2025

 

 

2024

 

Change %

Total

 

$

106

 

$

150

 

-29.3%

 

$

0.89

 

$

1.25

 

-28.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Weighted-Average
Common Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted EPS (1)

(in millions, except for per-share data)

 

 

2025

 

 

2024

 

 

 

 

2025

 

 

2024

 

Change %

Total

 

 

119

 

 

120

 

 

 

$

1.05

 

$

1.12

 

-6.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts may not add due to rounding.

NA - Not applicable

(1) See the “Non-GAAP Financial Measures” section of the press release

Mario Harik, chief executive officer of XPO, said, “We delivered strong results in the second quarter, with adjusted EBITDA of $340 million and adjusted diluted EPS of $1.05, both exceeding expectations.

“In our North American LTL business, we achieved an adjusted operating ratio of 82.9%, reflecting an industry-best year-over-year improvement of 30 basis points. While our tonnage declined in the soft freight environment, our world-class service culture drove above-market pricing growth and share gains with local customers. We grew yield, excluding fuel, by 6.1% and increased revenue per shipment by 5.6% from the prior year, with sequential growth in both metrics. On the cost side, we reduced purchased transportation expense by 53% as we insourced linehaul miles to a record level. And we generated another gain in labor productivity, supported by our proprietary technology.”

Harik continued, “We’re executing at a high level and consistently outperforming the industry, with a strategy that positions us to deliver long-term margin expansion and earnings growth.”

Second Quarter Highlights

For the second quarter 2025, the company generated revenue of $2.08 billion, compared with $2.08 billion for the same period in 2024.

Operating income was $198 million for the second quarter, compared with $197 million for the same period in 2024. Net income was $106 million for the second quarter, compared with $150 million for the same period in 2024, as the company lapped a one-time tax benefit related to the European business. Diluted earnings per share was $0.89 for the second quarter, compared with $1.25 for the same period in 2024.

Adjusted net income, a non-GAAP financial measure, was $125 million for the second quarter, compared with $135 million for the same period in 2024. Adjusted diluted EPS, a non-GAAP financial measure, was $1.05 for the second quarter, compared with $1.12 for the same period in 2024. 

Adjusted earnings before interest, taxes, depreciation and amortization (“adjusted EBITDA”), a non-GAAP financial measure, was $340 million for the second quarter, compared with $343 million for the same period in 2024. 

The company generated $247 million of cash flow from operating activities in the second quarter and ended the quarter with $225 million of cash and cash equivalents on hand, after $191 million of net capital expenditures. 

Results by Business Segment

  • North American Less-Than-Truckload (LTL): The segment generated revenue of $1.24 billion for the second quarter 2025, compared with $1.27 billion for the same period in 2024. On a year-over-year basis, shipments per day decreased 5.1%, tonnage per day decreased 6.7%, while yield, excluding fuel, increased 6.1%. Including fuel, yield increased 4.2%.

    Operating income was $199 million for the second quarter, compared with $203 million for the same period in 2024. Adjusted operating income, a non-GAAP financial measure, was $211 million for the second quarter, compared with $214 million for the same period in 2024. Adjusted operating ratio, a non-GAAP financial measure, was 82.9%, reflecting a year-over-year improvement of 30 basis points.

    Adjusted EBITDA for the second quarter was $300 million, compared with $297 million for the same period in 2024. The year-over-year increase in adjusted EBITDA was due primarily to yield growth and lower purchased transportation costs, partially offset by lower fuel surcharge revenue, lower tonnage per day and wage inflation.

  • European Transportation: The segment generated revenue of $841 million for the second quarter 2025, compared with $808 million for the same period in 2024. Operating income was $11 million for the second quarter, compared with $10 million for the same period in 2024.

    Adjusted EBITDA was $44 million for the second quarter, compared with $49 million for the same period in 2024.

  • Corporate: The segment generated an operating loss of $11 million for the second quarter 2025, compared with a loss of $16 million for the same period in 2024. The year-over-year improvement in operating loss was due primarily to a reduction in transaction and integration costs, partially offset by higher restructuring costs.

    Adjusted EBITDA was a loss of $4 million for the second quarter 2025, compared with a loss of $3 million for the same period in 2024.

Conference Call

The company will hold a conference call on Thursday, July 31, 2025, at 8:30 a.m. Eastern Time. Participants can call toll-free (from US/Canada) 1-877-269-7756; international callers dial +1-201-689-7817. A live webcast of the conference will be available on the investor relations area of the company’s website, xpo.com/investors. The conference will be archived until August 30, 2025. To access the replay by phone, call toll-free (from US/Canada) 1-877-660-6853; international callers dial +1-201-612-7415. Use participant passcode 13754630.

About XPO

XPO, Inc. (NYSE: XPO) is a leader in asset-based less-than-truckload (LTL) freight transportation in North America. The company’s customer-focused organization efficiently moves 17 billion pounds of freight per year, enabled by its proprietary technology. XPO serves 55,000 customers with 608 locations and 38,000 employees in North America and Europe, and is headquartered in Greenwich, Conn., USA. Visit xpo.com for more information, and connect with XPO on LinkedInFacebookXInstagram and YouTube.

Non-GAAP Financial Measures

As required by the rules of the Securities and Exchange Commission (“SEC”), we provide reconciliations of the non-GAAP financial measures contained in this press release to the most directly comparable measure under GAAP, which are set forth in the financial tables attached to this press release. 

XPO’s non-GAAP financial measures in this press release include: adjusted earnings before interest, taxes, depreciation and amortization (“adjusted EBITDA”) on a consolidated basis and for corporate; adjusted EBITDA margin on a consolidated basis; adjusted net income; adjusted diluted earnings per share (“adjusted diluted EPS”); adjusted operating income for our North American Less-Than-Truckload and European Transportation segments; and adjusted operating ratio for our North American Less-Than-Truckload segment.

We believe that the above adjusted financial measures facilitate analysis of our ongoing business operations because they exclude items that may not be reflective of, or are unrelated to, XPO and its business segments’ core operating performance, and may assist investors with comparisons to prior periods and assessing trends in our underlying businesses. Other companies may calculate these non-GAAP financial measures differently, and therefore our measures may not be comparable to similarly titled measures of other companies. These non-GAAP financial measures should only be used as supplemental measures of our operating performance.

Adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted diluted EPS, adjusted operating income and adjusted operating ratio include adjustments for transaction and integration costs, as well as restructuring costs and other adjustments as set forth in the attached tables. Transaction and integration adjustments are generally incremental costs that result from an actual or planned acquisition, divestiture or spin-off and may include transaction costs, consulting fees, stock-based compensation, retention awards, internal salaries and wages (to the extent the individuals are assigned full-time to integration and transformation activities) and certain costs related to integrating and converging IT systems. Restructuring costs primarily relate to severance costs associated with business optimization initiatives. Management uses these non-GAAP financial measures in making financial, operating and planning decisions and evaluating XPO’s and each business segment’s ongoing performance.

We believe that adjusted EBITDA and adjusted EBITDA margin, improve comparability from period to period by removing the impact of our capital structure (interest and financing expenses), asset base (depreciation and amortization), tax impacts and other adjustments as set out in the attached tables that management has determined are not reflective of core operating activities and thereby assist investors with assessing trends in our underlying businesses. We believe that adjusted net income and adjusted diluted EPS improve the comparability of our operating results from period to period by removing the impact of certain costs and gains that management has determined are not reflective of our core operating activities, including amortization of acquisition-related intangible assets, transaction and integration costs, restructuring costs and other adjustments as set out in the attached tables. We believe that adjusted operating income and adjusted operating ratio improve the comparability of our operating results from period to period by removing the impact of certain transaction and integration costs and restructuring costs, as well as amortization expense and other adjustments as set out in the attached tables.

Forward-looking Statements

This release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are, or may be deemed to be, forward-looking statements. In some cases, forward-looking statements can be identified by the use of forward-looking terms such as “anticipate,” “estimate,” “believe,” “continue,” “could,” “intend,” “may,” “plan,” “potential,” “predict,” “should,” “will,” “expect,” “objective,” “projection,” “forecast,” “goal,” “guidance,” “outlook,” “effort,” “target,” “trajectory” or the negative of these terms or other comparable terms. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions and expected future developments, as well as other factors we believe are appropriate in the circumstances. 

These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions that may cause actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. Factors that might cause or contribute to a material difference include the risks discussed in our filings with the SEC, and the following: the effects of business, economic, political, legal, and regulatory impacts or conflicts upon our operations; supply chain disruptions and shortages, strains on production or extraction of raw materials, cost inflation and labor and equipment shortages; our ability to align our investments in capital assets, including equipment, service centers, and warehouses to our customers’ demands; our ability to implement our cost and revenue initiatives and realize growth and expansion as a result of those initiatives; the effectiveness of our action plan, and other management actions, to improve our North American LTL business; our ability to continue insourcing linehaul in ways that enhance our network efficiency and productivity; the anticipated impact of a freight market recovery on our business; our ability to benefit from a sale, spin-off or other divestiture of one or more business units or to successfully integrate and realize anticipated synergies, cost savings and profit opportunities from acquired companies; goodwill impairment; issues related to compliance with data protection laws, competition laws, and intellectual property laws; fluctuations in currency exchange rates, fuel prices and fuel surcharges; the expected benefits of the spin-offs of GXO Logistics, Inc. and RXO, Inc.; our ability to develop and implement proprietary technology and suitable information technology systems; the impact of potential cyber-attacks and information technology or data security breaches or failures; our ability to repurchase shares on favorable terms; our indebtedness; our ability to raise debt and equity capital; fluctuations in interest rates; seasonal fluctuations; our ability to maintain positive relationships with our network of third-party transportation providers; our ability to attract and retain management talent and key employees including qualified drivers; labor matters; litigation; competition; and our  ability to deliver pricing growth driven by service quality.  

All forward-looking statements set forth in this release are qualified by these cautionary statements and there can be no assurance that the actual results or developments anticipated by us will be realized or, even if substantially realized, that they will have the expected consequences to or effects on us or our business or operations. Forward-looking statements set forth in this release speak only as of the date hereof, and we do not undertake any obligation to update forward-looking statements except to the extent required by law.

Investor Contact
Brian Scasserra
+1 617-607-6429
brian.scasserra@xpo.com

Media Contact
Cole Horton
+1 203-609-6004
cole.horton@xpo.com


XPO, Inc.

Condensed Consolidated Statements of Income

(Unaudited)

(In millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

June 30,

 

June 30,

 

 

2025

 

 

 

2024

 

 

Change %

 

 

2025

 

 

 

2024

 

 

Change %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

2,080

 

 

$

2,079

 

 

0.0

%

 

$

4,034

 

 

$

4,097

 

 

-1.5%

Salaries, wages and employee benefits

 

871

 

 

 

854

 

 

2.0

%

 

 

1,703

 

 

 

1,688

 

 

0.9%

Purchased transportation

 

426

 

 

 

436

 

 

-2.3

%

 

 

826

 

 

 

874

 

 

-5.5%

Fuel, operating expenses and supplies

 

384

 

 

 

402

 

 

-4.5

%

 

 

777

 

 

 

814

 

 

-4.5%

Operating taxes and licenses

 

21

 

 

 

21

 

 

0.0

%

 

 

40

 

 

 

40

 

 

0.0%

Insurance and claims

 

40

 

 

 

33

 

 

21.2

%

 

 

75

 

 

 

71

 

 

5.6%

Gains on sales of property and equipment

 

(1

)

 

 

(4

)

 

-75.0

%

 

 

(3

)

 

 

(5

)

 

-40.0%

Depreciation and amortization expense

 

131

 

 

 

122

 

 

7.4

%

 

 

254

 

 

 

239

 

 

6.3%

Legal matter (1)

 

(2

)

 

 

-

 

 

NM

 

 

 

(13

)

 

 

-

 

 

NM

Transaction and integration costs

 

3

 

 

 

12

 

 

-75.0

%

 

 

6

 

 

 

26

 

 

-76.9%

Restructuring costs

 

8

 

 

 

6

 

 

33.3

%

 

 

20

 

 

 

14

 

 

42.9%

Operating income

 

198

 

 

 

197

 

 

0.5

%

 

 

349

 

 

 

335

 

 

4.2%

Other income

 

(2

)

 

 

(6

)

 

-66.7

%

 

 

(3

)

 

 

(16

)

 

-81.3%

Debt extinguishment loss

 

-

 

 

 

-

 

 

0.0

%

 

 

5

 

 

 

-

 

 

NM

Interest expense

 

56

 

 

 

56

 

 

0.0

%

 

 

112

 

 

 

114

 

 

-1.8%

Income before income tax provision (benefit)

 

143

 

 

 

147

 

 

-2.7

%

 

 

234

 

 

 

237

 

 

-1.3%

Income tax provision (benefit)

 

37

 

 

 

(3

)

 

NM

 

 

 

59

 

 

 

20

 

 

195.0%

Net income

$

106

 

 

$

150

 

 

-29.3

%

 

$

175

 

 

$

217

 

 

-19.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share data (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

0.90

 

 

$

1.29

 

 

 

 

$

1.49

 

 

$

1.87

 

 

 

Diluted earnings per share

$

0.89

 

 

$

1.25

 

 

 

 

$

1.47

 

 

$

1.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted-average common shares outstanding

 

118

 

 

 

116

 

 

 

 

 

118

 

 

 

116

 

 

 

Diluted weighted-average common shares outstanding

 

119

 

 

 

120

 

 

 

 

 

119

 

 

 

120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts may not add due to rounding.

NM - Not meaningful.

(1) Reflects the settlement of claims against certain truck manufacturers related to purchases by our European Transportation segment covering periods prior to 2015.

(2) The sum of quarterly earnings per share may not equal year-to-date amounts due to differences in the weighted-average number of shares outstanding during the respective periods.



XPO, Inc.

 

Condensed Consolidated Balance Sheets

 

(Unaudited)

 

(In millions, except per share data)

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

 

2025

 

2024

 

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

$

225

 

 

$

246

 

 

Accounts receivable, net of allowances of $46 and $50, respectively

 

1,132

 

 

 

977

 

 

Other current assets

 

265

 

 

 

283

 

 

Total current assets

 

1,623

 

 

 

1,505

 

 

Long-term assets

 

 

 

 

 

 

Property and equipment, net of $2,219 and $2,019 in accumulated depreciation, respectively

 

3,646

 

 

 

3,402

 

 

Operating lease assets

 

756

 

 

 

727

 

 

Goodwill

 

1,553

 

 

 

1,461

 

 

Identifiable intangible assets, net of $552 and $499 in accumulated amortization, respectively

340

 

 

 

361

 

 

Other long-term assets

 

214

 

 

 

254

 

 

Total long-term assets

 

6,510

 

 

 

6,206

 

 

Total assets

$

8,133

 

 

$

7,712

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

$

498

 

 

$

477

 

 

Accrued expenses

 

777

 

 

 

708

 

 

Short-term borrowings and current maturities of long-term debt

 

63

 

 

 

62

 

 

Short-term operating lease liabilities

 

148

 

 

 

127

 

 

Other current liabilities

 

113

 

 

 

46

 

 

Total current liabilities

 

1,599

 

 

 

1,420

 

 

Long-term liabilities

 

 

 

 

 

 

Long-term debt

 

3,344

 

 

 

3,325

 

 

Deferred tax liability

 

383

 

 

 

393

 

 

Employee benefit obligations

 

85

 

 

 

85

 

 

Long-term operating lease liabilities

 

612

 

 

 

603

 

 

Other long-term liabilities

 

329

 

 

 

283

 

 

Total long-term liabilities

 

4,753

 

 

 

4,690

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

Common stock, $0.001 par value; 300 shares authorized; 118 and 117 shares issued and outstanding

 

 

 

 

 

 

as of June 30, 2025 and December 31, 2024, respectively

 

-

 

 

 

-

 

 

Additional paid-in capital

 

1,233

 

 

 

1,274

 

 

Retained earnings

 

747

 

 

 

572

 

 

Accumulated other comprehensive loss

 

(199

)

 

 

(246

)

 

Total equity

 

1,781

 

 

 

1,601

 

 

Total liabilities and equity

$

8,133

 

 

$

7,712

 

 

 

 

 

 

 

 

 

Amounts may not add due to rounding.

 



XPO, Inc.

 

Condensed Consolidated Statements of Cash Flows

 

(Unaudited)

 

(In millions)

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

 

2025

 

 

 

2024

 

 

Cash flows from operating activities

 

 

 

 

 

 

Net income

$

175

 

 

$

217

 

 

Adjustments to reconcile net income to net cash from operating activities

 

 

 

 

 

 

 

Depreciation and amortization

 

254

 

 

 

239

 

 

 

Stock compensation expense

 

31

 

 

 

42

 

 

 

Accretion of debt

 

5

 

 

 

5

 

 

 

Deferred tax expense

 

6

 

 

 

25

 

 

 

Gains on sales of property and equipment

 

(3

)

 

 

(5

)

 

 

Other

 

14

 

 

 

6

 

 

Changes in assets and liabilities

 

 

 

 

 

 

 

Accounts receivable

 

(124

)

 

 

(135

)

 

 

Other assets

 

26

 

 

 

(67

)

 

 

Accounts payable

 

(22

)

 

 

14

 

 

 

Accrued expenses and other liabilities

 

26

 

 

 

13

 

 

Net cash provided by operating activities

 

389

 

 

 

355

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Payment for purchases of property and equipment

 

(395

)

 

 

(496

)

 

 

Proceeds from sale of property and equipment

 

12

 

 

 

13

 

 

Net cash used in investing activities

 

(382

)

 

 

(483

)

 

Cash flows from financing activities

 

 

 

 

 

 

 

Repayment of debt and finance leases

 

(36

)

 

 

(39

)

 

 

Payment for debt issuance costs

 

(3

)

 

 

(4

)

 

 

Repurchase of common stock

 

(10

)

 

 

-

 

 

 

Change in bank overdrafts

 

22

 

 

 

27

 

 

 

Payment for tax withholdings for restricted shares

 

(48

)

 

 

(17

)

 

 

Other

 

2

 

 

 

(1

)

 

Net cash used in financing activities

 

(74

)

 

 

(35

)

 

Effect of exchange rates on cash, cash equivalents and restricted cash

 

2

 

 

 

-

 

 

Net decrease in cash, cash equivalents and restricted cash

 

(65

)

 

 

(162

)

 

Cash, cash equivalents and restricted cash, beginning of period

 

298

 

 

 

419

 

 

Cash, cash equivalents and restricted cash, end of period

$

233

 

 

$

256

 

 

 

 

 

 

 

 

 

 

Amounts may not add due to rounding.

 



North American Less-Than-Truckload Segment

 

Summary Financial Table

 

(Unaudited)

 

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

Change %

 

2025

 

2024

 

Change %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue (excluding fuel surcharge revenue)

$

1,057

 

 

$

1,064

 

 

-0.7

%

 

$

2,051

 

 

$

2,075

 

 

-1.2

%

 

Fuel surcharge revenue

 

183

 

 

 

208

 

 

-12.0

%

 

 

361

 

 

 

418

 

 

-13.6

%

 

Revenue

 

1,240

 

 

 

1,272

 

 

-2.5

%

 

 

2,412

 

 

 

2,493

 

 

-3.2

%

 

Salaries, wages and employee benefits

 

643

 

 

 

639

 

 

0.6

%

 

 

1,259

 

 

 

1,252

 

 

0.6

%

 

Purchased transportation

 

32

 

 

 

68

 

 

-52.9

%

 

 

69

 

 

 

146

 

 

-52.7

%

 

Fuel, operating expenses and supplies (1)

 

222

 

 

 

236

 

 

-5.9

%

 

 

454

 

 

 

479

 

 

-5.2

%

 

Operating taxes and licenses

 

17

 

 

 

16

 

 

6.3

%

 

 

33

 

 

 

32

 

 

3.1

%

 

Insurance and claims

 

25

 

 

 

20

 

 

25.0

%

 

 

49

 

 

 

41

 

 

19.5

%

 

Losses on sales of property and equipment

 

2

 

 

 

1

 

 

100.0

%

 

 

2

 

 

 

3

 

 

-33.3

%

 

Depreciation and amortization

 

96

 

 

 

86

 

 

11.6

%

 

 

185

 

 

 

168

 

 

10.1

%

 

Transaction and integration costs

 

-

 

 

 

-

 

 

0.0

%

 

 

-

 

 

 

1

 

 

-100.0

%

 

Restructuring costs

 

4

 

 

 

1

 

 

300.0

%

 

 

4

 

 

 

2

 

 

100.0

%

 

Operating income

 

199

 

 

 

203

 

 

-2.0

%

 

 

357

 

 

 

368

 

 

-3.0

%

 

Operating ratio (2)

 

84.0

%

 

 

84.1

%

 

 

 

 

85.2

%

 

 

85.2

%

 

 

 

Amortization expense

 

9

 

 

 

9

 

 

 

 

 

18

 

 

 

18

 

 

 

 

Transaction and integration costs

 

-

 

 

 

-

 

 

 

 

 

-

 

 

 

1

 

 

 

 

Restructuring costs

 

4

 

 

 

1

 

 

 

 

 

4

 

 

 

2

 

 

 

 

Gains on real estate transactions

 

-

 

 

 

-

 

 

 

 

 

(2

)

 

 

-

 

 

 

 

Adjusted operating income (3)

$

211

 

 

$

214

 

 

-1.4

%

 

$

377

 

 

$

389

 

 

-3.1

%

 

Adjusted operating ratio (3) (4)

 

82.9

%

 

 

83.2

%

 

 

 

 

84.4

%

 

 

84.4

%

 

 

 

Depreciation expense

 

87

 

 

 

77

 

 

 

 

 

167

 

 

 

150

 

 

 

 

Pension income

 

2

 

 

 

6

 

 

 

 

 

3

 

 

 

13

 

 

 

 

Gains on real estate transactions

 

-

 

 

 

-

 

 

 

 

 

2

 

 

 

-

 

 

 

 

Adjusted EBITDA (5)

$

300

 

 

$

297

 

 

1.0

%

 

$

550

 

 

$

551

 

 

-0.2

%

 

Adjusted EBITDA margin (5)

 

24.2

%

 

 

23.3

%

 

 

 

 

22.8

%

 

 

22.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts may not add due to rounding.

 

(1) Fuel, operating expenses and supplies includes fuel-related taxes.

 

(2) Operating ratio is calculated as (1 - (Operating income divided by Revenue)) using the underlying unrounded amounts.

 

(3) See the “Non-GAAP Financial Measures” section of the press release.

 

(4) Adjusted operating ratio is calculated as (1 - (Adjusted operating income divided by Revenue)) using the underlying unrounded amounts; adjusted operating margin is the inverse of adjusted operating ratio.

 

(5) Adjusted EBITDA is used by our chief operating decision maker to evaluate segment profit (loss) in accordance with ASC 280. Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by Revenue using the underlying unrounded amounts.

 



North American Less-Than-Truckload

 

Summary Data Table

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

Change %

 

2025

 

2024

 

Change %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pounds per day (thousands)

 

67,813

 

 

72,658

 

-6.7

%

 

 

66,625

 

 

71,687

 

-7.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shipments per day

 

50,782

 

 

53,519

 

-5.1

%

 

 

49,596

 

 

52,460

 

-5.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average weight per shipment (in pounds)

 

1,335

 

 

1,358

 

-1.6

%

 

 

1,343

 

 

1,367

 

-1.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue per shipment (including fuel surcharges)

$

384.13

 

$

370.98

 

3.5

%

 

$

384.20

 

$

372.39

 

3.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue per shipment (excluding fuel surcharges)

$

327.53

 

$

310.24

 

5.6

%

 

$

326.66

 

$

309.91

 

5.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross revenue per hundredweight (including fuel surcharges) (1)

$

29.23

 

$

28.04

 

4.2

%

 

$

29.15

 

$

27.92

 

4.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross revenue per hundredweight (excluding fuel surcharges) (1)

$

24.99

 

$

23.56

 

6.1

%

 

$

24.86

 

$

23.35

 

6.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average length of haul (in miles)

 

845.5

 

 

847.8

 

 

 

 

845.5

 

 

848.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average load factor (2)

 

22,765

 

 

22,884

 

-0.5

%

 

 

22,602

 

 

22,877

 

-1.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average age of tractor fleet (years)

 

3.7

 

 

4.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of working days

 

63.5

 

 

64.0

 

 

 

 

126.5

 

 

127.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Gross revenue per hundredweight excludes the adjustment required for financial statement purposes in accordance with the company's revenue recognition policy.

 

(2) Total average load factor equals freight pound miles divided by total linehaul miles.

 

Note: Table excludes the company's trailer manufacturing operations. Percentages presented are calculated using the underlying unrounded amounts.

 



European Transportation Segment

 

Summary Financial Table

 

(Unaudited)

 

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

Change %

 

2025

 

2024

 

Change %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

841

 

 

$

808

 

 

4.1

%

 

$

1,622

 

 

$

1,605

 

 

1.1

%

 

Salaries, wages and employee benefits

 

224

 

 

 

212

 

 

5.7

%

 

 

436

 

 

 

428

 

 

1.9

%

 

Purchased transportation

 

394

 

 

 

368

 

 

7.1

%

 

 

757

 

 

 

728

 

 

4.0

%

 

Fuel, operating expenses and supplies (1)

 

163

 

 

 

165

 

 

-1.2

%

 

 

324

 

 

 

335

 

 

-3.3

%

 

Operating taxes and licenses

 

4

 

 

 

4

 

 

0.0

%

 

 

7

 

 

 

8

 

 

-12.5

%

 

Insurance and claims

 

15

 

 

 

13

 

 

15.4

%

 

 

26

 

 

 

27

 

 

-3.7

%

 

Gains on sales of property and equipment

 

(3

)

 

 

(5

)

 

-40.0

%

 

 

(5

)

 

 

(9

)

 

-44.4

%

 

Depreciation and amortization

 

34

 

 

 

35

 

 

-2.9

%

 

 

67

 

 

 

70

 

 

-4.3

%

 

Legal matter (2)

 

(2

)

 

 

-

 

 

NM

 

 

 

(13

)

 

 

-

 

 

NM

 

 

Transaction and integration costs

 

-

 

 

 

1

 

 

-100.0

%

 

 

-

 

 

 

1

 

 

-100.0

%

 

Restructuring costs

 

1

 

 

 

3

 

 

-66.7

%

 

 

12

 

 

 

11

 

 

9.1

%

 

Operating income

$

11

 

 

$

10

 

 

10.0

%

 

$

12

 

 

$

6

 

 

100.0

%

 

Amortization expense

 

5

 

 

 

5

 

 

 

 

 

10

 

 

 

10

 

 

 

 

Legal matter (2)

 

(2

)

 

 

-

 

 

 

 

 

(13

)

 

 

-

 

 

 

 

Transaction and integration costs

 

-

 

 

 

1

 

 

 

 

 

-

 

 

 

1

 

 

 

 

Restructuring costs

 

1

 

 

 

3

 

 

 

 

 

12

 

 

 

11

 

 

 

 

Adjusted operating income (3)

$

15

 

 

$

19

 

 

-21.1

%

 

$

20

 

 

$

28

 

 

-28.6

%

 

Depreciation expense

 

29

 

 

 

30

 

 

 

 

 

56

 

 

 

59

 

 

 

 

Adjusted EBITDA (4)

$

44

 

 

$

49

 

 

-10.2

%

 

$

76

 

 

$

87

 

 

-12.6

%

 

Adjusted EBITDA margin (4)

 

5.2

%

 

 

6.1

%

 

 

 

 

4.7

%

 

 

5.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts may not add due to rounding.

 

NM - Not meaningful.

 

(1) Fuel, operating expenses and supplies includes fuel-related taxes.

 

(2) Reflects the settlement of claims against certain truck manufacturers related to purchases by our European Transportation segment covering periods prior to 2015.

 

(3) See the “Non-GAAP Financial Measures” section of the press release.

 

(4) Adjusted EBITDA is used by our chief operating decision maker to evaluate segment profit (loss) in accordance with ASC 280. Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by Revenue using the underlying unrounded amounts.

 



Corporate

 

Summary Financial Table

 

(Unaudited)

 

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

Change %

 

2025

 

2024

 

Change %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

-

 

 

$

-

 

 

0.0

%

 

$

-

 

 

$

-

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and employee benefits

 

4

 

 

 

3

 

 

33.3

%

 

 

8

 

 

 

8

 

 

0.0

%

 

Insurance and claims

 

-

 

 

 

-

 

 

0.0

%

 

 

-

 

 

 

3

 

 

-100.0

%

 

Depreciation and amortization

 

1

 

 

 

1

 

 

0.0

%

 

 

2

 

 

 

2

 

 

0.0

%

 

Transaction and integration costs

 

2

 

 

 

11

 

 

-81.8

%

 

 

6

 

 

 

24

 

 

-75.0

%

 

Restructuring costs

 

4

 

 

 

1

 

 

300.0

%

 

 

5

 

 

 

1

 

 

400.0

%

 

Operating loss

$

(11

)

 

$

(16

)

 

-31.3

%

 

$

(20

)

 

$

(39

)

 

-48.7

%

 

Other income (expense) (1)

 

-

 

 

 

-

 

 

 

 

 

-

 

 

 

3

 

 

 

 

Depreciation and amortization

 

1

 

 

 

1

 

 

 

 

 

2

 

 

 

2

 

 

 

 

Transaction and integration costs

 

2

 

 

 

11

 

 

 

 

 

6

 

 

 

24

 

 

 

 

Restructuring costs

 

4

 

 

 

1

 

 

 

 

 

5

 

 

 

1

 

 

 

 

Adjusted EBITDA (2)

$

(4

)

 

$

(3

)

 

33.3

%

 

$

(8

)

 

$

(8

)

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts may not add due to rounding.

 

(1) Other income (expense) consists of foreign currency gain (loss) and other income (expense).

 

(2) See the “Non-GAAP Financial Measures” section of the press release.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



XPO, Inc.

 

Reconciliation of Non-GAAP Measures

 

(Unaudited)

 

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

Change %

 

2025

 

2024

 

Change %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

106

 

 

$

150

 

 

-29.3

%

 

$

175

 

 

$

217

 

 

-19.4

%

 

Debt extinguishment loss

 

-

 

 

 

-

 

 

 

 

 

5

 

 

 

-

 

 

 

 

Interest expense

 

56

 

 

 

56

 

 

 

 

 

112

 

 

 

114

 

 

 

 

Income tax provision (benefit)

 

37

 

 

 

(3

)

 

 

 

 

59

 

 

 

20

 

 

 

 

Depreciation and amortization expense

 

131

 

 

 

122

 

 

 

 

 

254

 

 

 

239

 

 

 

 

Legal matter (1)

 

(2

)

 

 

-

 

 

 

 

 

(13

)

 

 

-

 

 

 

 

Transaction and integration costs

 

3

 

 

 

12

 

 

 

 

 

6

 

 

 

26

 

 

 

 

Restructuring costs

 

8

 

 

 

6

 

 

 

 

 

20

 

 

 

14

 

 

 

 

Adjusted EBITDA (2)

$

340

 

 

$

343

 

 

-0.9

%

 

$

618

 

 

$

631

 

 

-2.1

%

 

Revenue

$

2,080

 

 

$

2,079

 

 

0.0

%

 

$

4,034

 

 

$

4,097

 

 

-1.5

%

 

Adjusted EBITDA margin (2) (3)

 

16.3

%

 

 

16.5

%

 

 

 

 

15.3

%

 

 

15.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts may not add due to rounding.

 

(1) Reflects the settlement of claims against certain truck manufacturers related to purchases by our European Transportation segment covering periods prior to 2015.

 

(2) See the “Non-GAAP Financial Measures” section of the press release.

 

(3) Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by Revenue using the underlying unrounded amounts.

 



XPO, Inc.

 

 

Reconciliation of Non-GAAP Measures (cont.)

 

(Unaudited)

 

(In millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

 

June 30,

 

June 30,

 

 

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income and Diluted Earnings Per Share to Adjusted Net
Income and Adjusted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

106

 

 

$

150

 

 

$

175

 

 

$

217

 

 

 

 

Debt extinguishment loss

 

-

 

 

 

-

 

 

 

5

 

 

 

-

 

 

 

 

Amortization of acquisition-related intangible assets

 

15

 

 

 

14

 

 

 

29

 

 

 

28

 

 

 

 

Legal matter (1)

 

(2

)

 

 

-

 

 

 

(13

)

 

 

-

 

 

 

 

Transaction and integration costs

 

3

 

 

 

12

 

 

 

6

 

 

 

26

 

 

 

 

Restructuring costs

 

8

 

 

 

6

 

 

 

20

 

 

 

14

 

 

 

 

Income tax associated with the adjustments above (2)

 

(5

)

 

 

(6

)

 

 

(10

)

 

 

(12

)

 

 

 

European legal entity reorganization (3)

 

-

 

 

 

(41

)

 

 

1

 

 

 

(41

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (4)

$

125

 

 

$

135

 

 

$

212

 

 

$

232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted diluted earnings per share (4)

$

1.05

 

 

$

1.12

 

 

$

1.78

 

 

$

1.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted-average common shares outstanding

 

119

 

 

 

120

 

 

 

119

 

 

 

120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts may not add due to rounding.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Reflects the settlement of claims against certain truck manufacturers related to purchases by our European Transportation segment covering periods prior to 2015.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) This line item reflects the aggregate tax benefit of all non-tax related adjustments reflected in the table above. The detail by line item is as follows:

 

 

 

Debt extinguishment loss

$

-

 

 

$

-

 

 

$

1

 

 

$

-

 

 

 

 

Amortization of acquisition-related intangible assets

 

2

 

 

 

3

 

 

 

5

 

 

 

7

 

 

 

 

Transaction and integration costs

 

1

 

 

 

1

 

 

 

1

 

 

 

3

 

 

 

 

Restructuring costs

 

2

 

 

 

1

 

 

 

3

 

 

 

3

 

 

 

 

 

$

5

 

 

$

6

 

 

$

10

 

 

$

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts may not add due to rounding.

 

 

The income tax rate applied to reconciling items is based on the GAAP annual effective tax rate, excluding discrete items, non-deductible compensation, losses for which no tax benefit can be recognized, and contribution- and margin-based taxes.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) Reflects a tax benefit recognized in the second quarter of 2024 and the subsequent adjustments recognized related to a legal entity reorganization within our European Transportation business.

 

 

(4) See the "Non-GAAP Financial Measures" section of the press release.