Go Pro

Expeditors International of Washington (EXPD) Financials

Expeditors International of Washington logo
$191.24 +0.52 (+0.27%)
As of 08/28/2026 03:57 PM Eastern
Annual Income Statements for Expeditors International of Washington

Annual Income Statements for Expeditors International of Washington

This table shows Expeditors International of Washington's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
457 431 489 618 590 696 1,415 1,357 753 810 810
Consolidated Net Income / (Loss)
459 433 490 620 592 698 1,419 1,361 752 812 812
Net Income / (Loss) Continuing Operations
459 433 490 620 592 698 1,419 1,361 752 812 812
Total Pre-Tax Income
737 687 719 818 796 957 1,925 1,836 1,015 1,095 1,094
Total Operating Income
721 670 700 797 767 940 1,909 1,824 940 1,041 1,053
Total Gross Profit
1,044 1,006 1,052 1,227 1,214 1,390 2,403 2,438 1,546 1,651 1,751
Total Revenue
6,617 6,098 6,921 8,138 7,942 9,584 16,524 17,071 9,300 10,601 11,069
Operating Revenue
6,617 6,098 6,921 8,138 7,942 9,584 16,524 17,071 9,300 10,601 11,069
Total Cost of Revenue
5,572 5,092 5,869 6,911 6,728 8,195 14,121 14,633 7,755 8,949 9,318
Operating Cost of Revenue
5,572 5,092 5,869 6,911 6,728 8,195 14,121 14,633 7,755 8,949 9,318
Total Operating Expenses
323 336 352 431 447 449 494 614 606 610 698
Selling, General & Admin Expense
132 139 138 178 186 204 240 322 278 274 338
Marketing Expense
42 42 44 45 44 18 16 24 28 33 40
Depreciation Expense
46 47 49 54 51 57 51 57 68 61 57
Other Operating Expenses / (Income)
102 109 120 153 166 170 186 210 232 241 264
Total Other Income / (Expense), net
15 17 18 22 29 16 15 12 75 53 42
Interest & Investment Income
10 12 13 19 23 10 8.81 26 70 47 36
Other Income / (Expense), net
4.78 5.11 5.13 2.61 6.30 5.93 6.89 -14 4.64 6.77 5.80
Income Tax Expense
277 254 228 199 204 258 506 475 263 283 282
Net Income / (Loss) Attributable to Noncontrolling Interest
2.27 1.73 1.04 1.59 1.62 2.07 3.35 3.21 -1.10 1.56 1.72
Basic Earnings per Share
$2.42 $2.38 $2.73 $3.55 $3.45 $4.14 $8.37 $8.33 $5.05 $5.75 $5.97
Weighted Average Basic Shares Outstanding
188.94M 181.28M 179.25M 174.13M 170.90M 168.33M 169.15M 163.01M 149.14M 140.99M 135.81M
Diluted Earnings per Share
$2.40 $2.36 $2.69 $3.48 $3.39 $4.07 $8.27 $8.26 $5.01 $5.72 $5.95
Weighted Average Diluted Shares Outstanding
190.22M 182.70M 181.67M 177.83M 174.21M 170.90M 171.25M 164.43M 150.19M 141.72M 136.25M
Weighted Average Basic & Diluted Shares Outstanding
188.90M 181M 179.20M 174.10M 169.76M 169.37M 167.40M 154.40M 143.90M 138.03M 133.50M
Cash Dividends to Common per Share
$0.72 $0.80 $0.84 $0.90 $1.00 $1.04 $1.16 $1.34 $1.38 $1.46 $1.54

Quarterly Income Statements for Expeditors International of Washington

This table shows Expeditors International of Washington's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
159 169 175 230 236 204 184 222 201 230 266
Consolidated Net Income / (Loss)
159 170 175 230 236 204 184 223 201 230 267
Net Income / (Loss) Continuing Operations
159 170 175 230 236 204 184 223 201 230 267
Total Pre-Tax Income
216 233 236 312 313 276 258 298 262 306 358
Total Operating Income
199 215 224 302 301 266 248 288 251 295 350
Total Gross Profit
355 360 373 456 462 432 427 465 427 472 512
Total Revenue
2,278 2,207 2,439 3,000 2,955 2,666 2,652 2,895 2,856 2,783 3,502
Operating Revenue
2,278 2,207 2,439 3,000 2,955 2,666 2,652 2,895 2,856 2,783 3,502
Total Cost of Revenue
1,923 1,846 2,066 2,544 2,493 2,235 2,225 2,430 2,429 2,311 2,991
Operating Cost of Revenue
1,923 1,846 2,066 2,544 2,493 2,235 2,225 2,430 2,429 2,311 2,991
Total Operating Expenses
155 145 149 154 161 166 179 177 176 177 162
Selling, General & Admin Expense
67 62 67 70 76 78 90 84 85 85 71
Marketing Expense
9.07 6.78 8.00 7.59 11 8.57 9.93 9.66 12 10 9.89
Depreciation Expense
21 15 15 16 15 15 14 14 14 14 13
Other Operating Expenses / (Income)
58 61 60 61 59 64 66 68 65 68 68
Total Other Income / (Expense), net
17 18 12 11 12 10 10 10 11 12 8.84
Interest & Investment Income
17 15 12 9.92 10 9.18 9.18 8.49 8.86 8.64 6.82
Other Income / (Expense), net
0.25 3.53 0.10 0.97 2.17 0.84 1.05 1.64 2.27 3.02 2.02
Income Tax Expense
57 63 61 82 77 72 74 75 61 76 91
Net Income / (Loss) Attributable to Noncontrolling Interest
0.43 1.25 -0.32 0.35 0.28 0.30 0.35 0.82 0.25 0.43 1.03
Basic Earnings per Share
$1.11 $1.18 $1.24 $1.63 $1.70 $1.48 $1.35 $1.65 $1.49 $1.72 $2.03
Weighted Average Basic Shares Outstanding
149.14M 143.19M 141.01M 140.42M 140.99M 137.83M 136.27M 134.96M 135.81M 133.54M 130.95M
Diluted Earnings per Share
$1.10 $1.17 $1.24 $1.63 $1.68 $1.47 $1.34 $1.64 $1.50 $1.71 $2.03
Weighted Average Diluted Shares Outstanding
150.19M 144.13M 141.72M 141.03M 141.72M 138.44M 136.63M 135.29M 136.25M 134.08M 131.37M
Weighted Average Basic & Diluted Shares Outstanding
143.90M 141.25M 141.13M 139.98M 138.03M 136.95M 135.72M 134.02M 133.50M 130.79M 129.99M

Annual Cash Flow Statements for Expeditors International of Washington

This table details how cash moves in and out of Expeditors International of Washington's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-119 167 77 -127 307 297 201 305 -521 -365 166
Net Cash From Operating Activities
567 529 489 573 772 655 868 2,130 1,053 723 1,007
Net Cash From Continuing Operating Activities
567 529 489 573 772 655 868 2,130 1,053 723 1,007
Net Income / (Loss) Continuing Operations
459 433 490 620 592 698 1,419 1,361 752 812 812
Consolidated Net Income / (Loss)
459 433 490 620 592 698 1,419 1,361 752 812 812
Depreciation Expense
46 47 49 54 51 57 51 57 68 61 57
Non-Cash Adjustments To Reconcile Net Income
46 44 52 61 62 72 81 77 71 64 169
Changes in Operating Assets and Liabilities, net
15 5.87 -103 -162 66 -172 -682 635 163 -214 -31
Net Cash From Investing Activities
-7.43 -53 -12 -48 -46 -46 -37 -88 -39 -41 -45
Net Cash From Continuing Investing Activities
-7.43 -53 -12 -48 -46 -46 -37 -88 -39 -41 -45
Purchase of Property, Plant & Equipment
-44 -59 -95 -47 -47 -48 -36 -87 -39 -40 -53
Other Investing Activities, net
-3.60 5.93 -1.07 -0.93 1.01 1.52 -0.40 -0.89 -0.12 -0.06 8.40
Net Cash From Financing Activities
-637 -299 -425 -628 -418 -331 -614 -1,685 -1,537 -1,025 -802
Net Cash From Continuing Financing Activities
-637 -299 -425 -628 -418 -331 -614 -1,685 -1,537 -1,025 -802
Repayment of Debt
- - - - - -0.21 -2.55 -30 -38 -35 -9.30
Repurchase of Common Equity
-630 -338 -478 -648 -389 -332 -515 -1,582 -1,393 -855 -667
Payment of Dividends
-138 -146 -151 -159 -171 -175 -197 -216 -203 -204 -209
Issuance of Debt
- - - - 0.25 0.26 10 82 32 15 5.59
Issuance of Common Equity
131 185 205 183 148 186 106 81 85 69 88
Other Financing Activities, net
- 0.00 - -3.25 -6.67 -11 -15 -19 -20 -15 -10
Other Net Changes in Cash
- - - - - - - - - - 6.64
Cash Income Taxes Paid
239 254 250 239 222 240 443 567 356 257 265

Quarterly Cash Flow Statements for Expeditors International of Washington

This table details how cash moves in and out of Expeditors International of Washington's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-127 -142 -99 21 -145 170 -162 34 124 2.21 -285
Net Cash From Operating Activities
158 257 127 90 250 343 179 201 283 309 179
Net Cash From Continuing Operating Activities
158 257 127 90 250 343 179 201 283 309 179
Net Income / (Loss) Continuing Operations
159 170 175 230 236 204 184 223 201 230 267
Consolidated Net Income / (Loss)
159 170 175 230 236 204 184 223 201 230 267
Depreciation Expense
21 15 15 16 15 15 14 14 14 14 13
Non-Cash Adjustments To Reconcile Net Income
15 15 29 9.34 11 15 33 123 -1.57 9.98 22
Changes in Operating Assets and Liabilities, net
-37 57 -93 -165 -13 109 -51 -159 70 55 -123
Net Cash From Investing Activities
-11 -10 -7.88 -13 -10 -13 -16 -10 -5.68 -12 9.37
Net Cash From Continuing Investing Activities
-11 -10 -7.88 -13 -10 -13 -16 -10 -5.68 -12 9.37
Purchase of Property, Plant & Equipment
-11 -10 -7.94 -12 -10 -13 -16 -11 -13 -13 -12
Other Investing Activities, net
0.09 0.10 0.07 -0.23 0.01 0.16 0.02 0.92 7.29 0.13 21
Net Cash From Financing Activities
-289 -375 -207 -76 -367 -166 -340 -150 -147 -290 -474
Net Cash From Continuing Financing Activities
-289 -375 -207 -76 -367 -166 -340 -150 -147 -290 -474
Repayment of Debt
-4.51 -17 -2.82 -0.19 -15 -0.24 -0.10 -2.73 -6.24 -4.23 -0.19
Repurchase of Common Equity
-194 -361 -102 -140 -252 -177 -231 -212 -47 -288 -355
Payment of Dividends
-101 0.00 - - -101 -1.35 -104 -0.49 -103 -0.65 -107
Issuance of Debt
5.25 0.04 4.08 11 0.24 0.43 0.19 4.72 0.25 7.10 0.17
Issuance of Common Equity
4.58 8.03 6.45 53 1.52 13 5.13 61 8.82 3.13 1.24
Other Financing Activities, net
-0.01 -5.19 -10 - - -0.51 -9.84 - - -7.54 -14
Effect of Exchange Rate Changes
15 -14 -10 20 -18 6.55 14 - - -4.71 1.27
Cash Income Taxes Paid
50 37 97 63 61 41 125 54 46 36 94

Annual Balance Sheets for Expeditors International of Washington

This table presents Expeditors International of Washington's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
2,566 2,791 3,117 3,315 3,692 4,928 7,610 5,590 4,524 4,754 4,894
Total Current Assets
1,977 2,219 2,541 2,735 2,770 3,964 6,635 4,518 3,435 3,660 3,756
Cash & Equivalents
808 974 1,051 924 1,230 1,528 1,729 2,034 1,513 1,148 1,314
Accounts Receivable
1,112 1,190 1,415 1,582 1,315 1,998 3,810 2,108 1,533 1,998 2,022
Prepaid Expenses
56 54 76 70 93 110 109 119 171 164 136
Other Current Assets
- - 0.00 160 132 327 987 258 219 349 283
Plant, Property, & Equipment, net
525 537 525 504 499 506 488 502 479 449 462
Total Noncurrent Assets
64 36 50 76 423 458 487 571 609 645 676
Goodwill
7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93
Noncurrent Deferred & Refundable Income Taxes
- 0.00 13 40 8.03 0.00 0.73 37 64 71 102
Other Noncurrent Operating Assets
56 28 29 27 407 450 478 525 538 567 566
Total Liabilities & Shareholders' Equity
2,566 2,791 3,117 3,315 3,692 4,928 7,610 5,590 4,524 4,754 4,894
Total Liabilities
871 944 1,123 1,327 1,495 2,264 4,112 2,477 2,132 2,529 2,536
Total Current Liabilities
861 930 1,093 1,327 1,168 1,893 3,726 2,054 1,704 2,066 2,073
Accounts Payable
645 727 866 902 736 1,137 2,012 1,109 861 1,037 1,123
Accrued Expenses
187 186 206 216 189 257 404 479 447 452 448
Current Deferred Revenue
- - - - - - - 323 281 442 358
Current Deferred & Payable Income Tax Liabilities
29 18 20 18 24 45 86 47 16 29 32
Other Current Liabilities
- - 0.00 190 220 454 1,224 96 100 107 111
Total Noncurrent Liabilities
9.53 14 30 0.00 326 371 386 423 428 462 463
Noncurrent Deferred & Payable Income Tax Liabilities
9.53 14 - - 0.00 7.05 - - - 0.00 3.04
Other Noncurrent Operating Liabilities
- - - 0.00 326 364 386 423 428 462 460
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,695 1,847 1,994 1,988 2,197 2,663 3,498 3,114 2,391 2,226 2,358
Total Preferred & Common Equity
1,692 1,845 1,992 1,987 2,195 2,660 3,494 3,110 2,390 2,223 2,356
Total Common Equity
1,692 1,845 1,992 1,987 2,195 2,660 3,494 3,110 2,390 2,223 2,356
Common Stock
1.85 4.44 2.31 3.61 4.90 159 4.83 1.68 1.44 1.38 1.34
Retained Earnings
1,771 1,945 2,064 2,089 2,321 2,600 3,620 3,311 2,581 2,455 2,538
Accumulated Other Comprehensive Income / (Loss)
-81 -105 -74 -105 -131 -100 -130 -203 -192 -234 -184
Noncontrolling Interest
2.68 2.58 2.52 0.88 2.19 3.59 3.57 3.51 1.06 2.77 2.46

Quarterly Balance Sheets for Expeditors International of Washington

This table presents Expeditors International of Washington's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
4,578 4,524 4,488 4,788 5,171 4,754 4,757 4,786 4,780 4,782 5,135
Total Current Assets
3,512 3,435 3,374 3,697 4,083 3,660 3,641 3,652 3,675 3,652 4,007
Cash & Equivalents
1,639 1,513 1,370 1,272 1,293 1,148 1,319 1,156 1,190 1,316 1,031
Accounts Receivable
1,459 1,533 1,572 1,844 2,177 1,998 1,904 2,005 2,045 2,057 2,631
Prepaid Expenses
190 171 153 186 181 164 138 181 176 99 85
Other Current Assets
224 219 278 395 432 349 280 309 263 180 259
Plant, Property, & Equipment, net
481 479 470 461 469 449 454 470 465 457 451
Total Noncurrent Assets
585 609 645 630 619 645 662 665 640 672 677
Goodwill
7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93 7.93
Noncurrent Deferred & Refundable Income Taxes
51 64 64 70 70 71 70 76 77 103 103
Other Noncurrent Operating Assets
527 538 572 553 542 567 584 581 555 562 566
Total Liabilities & Shareholders' Equity
4,578 4,524 4,488 4,788 5,171 4,754 4,757 4,786 4,780 4,782 5,135
Total Liabilities
2,087 2,132 2,291 2,610 2,812 2,529 2,469 2,589 2,497 2,495 3,014
Total Current Liabilities
1,667 1,704 1,826 2,161 2,376 2,066 1,990 2,116 2,048 2,041 2,559
Accounts Payable
846 861 927 1,073 1,240 1,037 1,047 1,118 1,146 1,144 1,468
Accrued Expenses
424 447 434 487 471 452 441 468 427 496 608
Current Deferred Revenue
284 281 345 475 532 442 360 385 335 257 349
Current Deferred & Payable Income Tax Liabilities
13 16 20 22 26 29 33 31 29 30 18
Other Current Liabilities
100 100 101 104 107 107 109 114 111 114 116
Total Noncurrent Liabilities
420 428 464 449 436 462 479 473 449 454 454
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - - - - - 2.48 3.35
Other Noncurrent Operating Liabilities
420 428 464 449 436 462 479 473 449 451 451
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,491 2,391 2,198 2,178 2,359 2,226 2,288 2,197 2,283 2,287 2,121
Total Preferred & Common Equity
2,490 2,390 2,195 2,176 2,357 2,223 2,286 2,195 2,280 2,284 2,119
Total Common Equity
2,490 2,390 2,195 2,176 2,357 2,223 2,286 2,195 2,280 2,284 2,119
Common Stock
1.45 1.44 1.41 9.14 5.71 1.38 1.37 1.35 1.34 1.32 1.30
Retained Earnings
2,701 2,581 2,402 2,386 2,541 2,455 2,504 2,380 2,468 2,479 2,310
Accumulated Other Comprehensive Income / (Loss)
-213 -192 -207 -218 -190 -234 -220 -186 -189 -196 -192
Noncontrolling Interest
1.69 1.06 2.20 2.01 2.46 2.77 1.71 1.93 2.24 2.26 2.37

Annual Metrics And Ratios for Expeditors International of Washington

This table displays calculated financial ratios and metrics derived from Expeditors International of Washington's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.79% -7.84% 13.49% 17.59% -2.41% 20.67% 72.40% 3.32% -45.52% 13.98% 4.42%
EBITDA Growth
18.92% -6.50% 4.52% 13.05% -3.43% 21.77% 96.10% -5.08% -45.80% 9.57% 0.53%
EBIT Growth
21.02% -7.02% 4.46% 13.30% -3.28% 22.43% 102.48% -5.53% -47.82% 10.96% 0.98%
NOPAT Growth
21.83% -6.22% 13.23% 26.25% -5.46% 20.35% 105.05% -3.94% -48.51% 10.89% 1.20%
Net Income Growth
21.09% -5.87% 13.37% 26.39% -4.48% 17.94% 103.21% -4.10% -44.75% 7.96% 0.05%
EPS Growth
25.00% -1.67% 13.98% 29.37% -2.59% 20.06% 103.19% -0.12% -39.35% 14.17% 4.02%
Operating Cash Flow Growth
43.45% -6.54% -7.71% 17.22% 34.72% -15.13% 32.60% 145.21% -50.55% -31.32% 39.14%
Free Cash Flow Firm Growth
52.08% -6.67% -6.59% 18.46% 38.34% -22.45% 49.44% 163.92% -56.07% -36.12% 42.20%
Invested Capital Growth
-1.91% -1.59% 8.08% 12.80% -9.14% 17.45% 55.83% -38.99% -18.61% 22.64% -3.12%
Revenue Q/Q Growth
-2.54% 0.76% 3.89% 4.28% -5.06% 13.11% 17.61% -10.27% -11.12% 6.82% -0.88%
EBITDA Q/Q Growth
3.18% -1.06% 3.96% 1.89% -4.31% 11.52% 20.66% -14.31% -10.92% 9.11% -4.39%
EBIT Q/Q Growth
3.41% -1.19% 4.08% 2.00% -4.50% 12.05% 21.44% -14.78% -12.14% 10.41% -4.52%
NOPAT Q/Q Growth
2.76% -0.69% 12.86% 2.18% -6.75% 10.32% 22.05% -14.59% -9.79% 11.60% -4.23%
Net Income Q/Q Growth
3.23% -0.92% 12.98% 1.99% -6.60% 9.71% 21.86% -14.96% -6.89% 10.48% -4.16%
EPS Q/Q Growth
4.80% -0.42% 13.03% 2.65% -6.09% 9.70% 22.52% -13.33% -5.65% 11.28% -2.94%
Operating Cash Flow Q/Q Growth
5.24% -7.87% 12.38% -4.08% 8.88% -3.44% 23.16% 9.33% -23.77% 14.46% 3.45%
Free Cash Flow Firm Q/Q Growth
3.76% -8.95% 41.93% -15.54% 14.12% -10.20% 30.75% 42.12% -46.17% 19.94% 3.24%
Invested Capital Q/Q Growth
2.50% 7.59% -0.46% 10.06% -2.68% 9.29% 10.55% -38.20% 3.11% 1.08% -4.45%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
15.78% 16.50% 15.20% 15.08% 15.29% 14.50% 14.54% 14.28% 16.62% 15.58% 15.82%
EBITDA Margin
11.67% 11.84% 10.90% 10.48% 10.37% 10.47% 11.91% 10.94% 10.89% 10.46% 10.07%
Operating Margin
10.90% 10.99% 10.12% 9.79% 9.65% 9.81% 11.56% 10.69% 10.11% 9.82% 9.51%
EBIT Margin
10.98% 11.07% 10.19% 9.82% 9.73% 9.87% 11.60% 10.60% 10.16% 9.89% 9.56%
Profit (Net Income) Margin
6.94% 7.09% 7.09% 7.62% 7.45% 7.28% 8.59% 7.97% 8.08% 7.66% 7.34%
Tax Burden Percent
62.37% 62.97% 68.24% 75.74% 74.39% 72.99% 73.72% 74.11% 74.06% 74.14% 74.22%
Interest Burden Percent
101.43% 101.71% 101.87% 102.40% 102.95% 101.08% 100.44% 101.41% 107.46% 104.46% 103.37%
Effective Tax Rate
37.63% 37.03% 31.76% 24.26% 25.61% 27.01% 26.28% 25.89% 25.94% 25.86% 25.78%
Return on Invested Capital (ROIC)
50.25% 47.97% 52.63% 60.11% 56.17% 65.31% 96.92% 94.93% 71.11% 78.94% 73.66%
ROIC Less NNEP Spread (ROIC-NNEP)
49.18% 46.79% 51.39% 58.44% 54.16% 64.45% 96.22% 94.47% 67.98% 75.96% 71.15%
Return on Net Nonoperating Assets (RNNOA)
-24.48% -23.54% -27.10% -28.98% -27.88% -36.58% -50.86% -53.77% -43.80% -43.78% -38.23%
Return on Equity (ROE)
25.77% 24.42% 25.53% 31.13% 28.29% 28.73% 46.06% 41.16% 27.31% 35.16% 35.43%
Cash Return on Invested Capital (CROIC)
52.18% 49.57% 44.86% 48.08% 65.75% 49.26% 53.27% 143.36% 91.63% 58.59% 76.83%
Operating Return on Assets (OROA)
26.62% 25.21% 23.88% 24.85% 22.07% 21.96% 30.57% 27.43% 18.68% 22.59% 21.94%
Return on Assets (ROA)
16.84% 16.15% 16.60% 19.27% 16.90% 16.20% 22.63% 20.61% 14.87% 17.50% 16.83%
Return on Common Equity (ROCE)
25.73% 24.39% 25.50% 31.10% 28.27% 28.70% 46.00% 41.11% 27.29% 35.13% 35.39%
Return on Equity Simple (ROE_SIMPLE)
27.16% 23.45% 24.62% 31.19% 26.97% 26.25% 40.60% 43.75% 31.45% 36.51% 0.00%
Net Operating Profit after Tax (NOPAT)
450 422 478 603 570 686 1,408 1,352 696 772 781
NOPAT Margin
6.80% 6.92% 6.90% 7.41% 7.18% 7.16% 8.52% 7.92% 7.49% 7.28% 7.06%
Net Nonoperating Expense Percent (NNEP)
1.07% 1.18% 1.24% 1.67% 2.01% 0.85% 0.69% 0.45% 3.14% 2.98% 2.50%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 43.43% 29.11% 34.68% 33.13%
Cost of Revenue to Revenue
84.22% 83.50% 84.80% 84.92% 84.71% 85.50% 85.46% 85.72% 83.38% 84.42% 84.18%
SG&A Expenses to Revenue
2.00% 2.28% 2.00% 2.19% 2.35% 2.13% 1.45% 1.89% 2.99% 2.59% 3.05%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
4.88% 5.51% 5.08% 5.29% 5.63% 4.69% 2.99% 3.59% 6.51% 5.75% 6.31%
Earnings before Interest and Taxes (EBIT)
726 675 705 799 773 946 1,916 1,810 945 1,048 1,058
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
772 722 755 853 824 1,003 1,968 1,868 1,012 1,109 1,115
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.46 4.72 5.34 5.54 5.75 5.82 6.32 5.19 7.64 6.97 8.48
Price to Tangible Book Value (P/TBV)
4.48 4.74 5.36 5.56 5.77 5.84 6.33 5.21 7.67 7.00 8.51
Price to Revenue (P/Rev)
1.14 1.43 1.54 1.35 1.59 1.62 1.34 0.95 1.96 1.46 1.80
Price to Earnings (P/E)
16.51 20.22 21.74 17.80 21.37 22.24 15.60 11.90 24.27 19.14 24.64
Dividend Yield
1.78% 1.66% 1.40% 1.41% 1.35% 1.14% 0.89% 1.32% 1.10% 1.32% 1.03%
Earnings Yield
6.06% 4.94% 4.60% 5.62% 4.68% 4.50% 6.41% 8.41% 4.12% 5.22% 4.06%
Enterprise Value to Invested Capital (EV/IC)
7.60 8.87 10.17 9.48 11.78 12.29 11.50 13.08 19.08 13.33 17.88
Enterprise Value to Revenue (EV/Rev)
1.02 1.27 1.39 1.24 1.43 1.46 1.23 0.83 1.80 1.35 1.69
Enterprise Value to EBITDA (EV/EBITDA)
8.73 10.72 12.71 11.82 13.82 13.91 10.35 7.56 16.56 12.95 16.73
Enterprise Value to EBIT (EV/EBIT)
9.28 11.46 13.59 12.62 14.73 14.75 10.62 7.80 17.74 13.70 17.63
Enterprise Value to NOPAT (EV/NOPAT)
14.98 18.34 20.07 16.71 19.96 20.33 14.46 10.44 24.07 18.60 23.88
Enterprise Value to Operating Cash Flow (EV/OCF)
11.90 14.62 19.62 17.60 14.76 21.31 23.44 6.63 15.91 19.85 18.54
Enterprise Value to Free Cash Flow (EV/FCFF)
14.43 17.75 23.54 20.89 17.06 26.96 26.31 6.91 18.68 25.06 22.90
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.50 -0.50 -0.53 -0.50 -0.51 -0.57 -0.53 -0.57 -0.64 -0.58 -0.54
Leverage Ratio
1.53 1.51 1.54 1.62 1.67 1.77 2.03 2.00 1.84 2.01 2.10
Compound Leverage Factor
1.55 1.54 1.57 1.65 1.72 1.79 2.04 2.02 1.97 2.10 2.18
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.16% 0.14% 0.13% 0.04% 0.10% 0.13% 0.10% 0.11% 0.04% 0.12% 0.10%
Common Equity to Total Capital
99.84% 99.86% 99.87% 99.96% 99.90% 99.87% 99.90% 99.89% 99.96% 99.88% 99.90%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
10.20 10.05 10.14 9.62 9.31 7.92 7.35 9.39 9.14 7.76 8.84
Noncontrolling Interest Sharing Ratio
0.17% 0.15% 0.13% 0.09% 0.07% 0.12% 0.12% 0.11% 0.08% 0.08% 0.11%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.29 2.39 2.33 2.06 2.37 2.09 1.78 2.20 2.02 1.77 1.81
Quick Ratio
2.23 2.33 2.26 1.89 2.18 1.86 1.49 2.02 1.79 1.52 1.61
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
467 436 407 483 668 518 774 2,042 897 573 815
Operating Cash Flow to CapEx
1,283.99% 896.11% 4,605.02% 1,206.56% 1,641.12% 1,377.64% 2,396.04% 2,452.86% 2,678.92% 1,787.58% 1,895.45%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 2,364.08 1,882.51 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 2,990.73 2,113.12 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 2,773.63 2,024.93 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.43 2.28 2.34 2.53 2.27 2.22 2.64 2.59 1.84 2.29 2.29
Accounts Receivable Turnover
5.64 5.30 5.31 5.43 5.48 5.79 5.69 5.77 5.11 6.01 5.51
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
12.45 11.49 13.04 15.81 15.83 19.06 33.24 34.49 18.96 22.83 24.29
Accounts Payable Turnover
7.87 7.42 7.37 7.82 8.22 8.75 8.97 9.38 7.87 9.43 8.63
Days Sales Outstanding (DSO)
64.77 68.91 68.69 67.19 66.56 63.09 64.15 63.27 71.43 60.78 66.28
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
46.36 49.17 49.53 46.70 44.43 41.70 40.70 38.93 46.36 38.70 42.31
Cash Conversion Cycle (CCC)
18.41 19.73 19.16 20.49 22.13 21.38 23.45 24.34 25.07 22.08 23.97
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
887 873 943 1,064 967 1,135 1,769 1,079 879 1,077 1,044
Invested Capital Turnover
7.39 6.93 7.62 8.11 7.82 9.12 11.38 11.99 9.50 10.84 10.44
Increase / (Decrease) in Invested Capital
-17 -14 70 121 -97 169 634 -690 -201 199 -34
Enterprise Value (EV)
6,743 7,741 9,589 10,083 11,387 13,958 20,355 14,117 16,760 14,360 18,659
Market Capitalization
7,548 8,713 10,638 11,005 12,616 15,482 22,080 16,147 18,272 15,505 19,970
Book Value per Share
$9.08 $10.23 $11.21 $11.51 $12.89 $15.71 $20.63 $19.54 $16.44 $15.88 $17.58
Tangible Book Value per Share
$9.03 $10.18 $11.16 $11.47 $12.84 $15.67 $20.58 $19.49 $16.39 $15.82 $17.52
Total Capital
1,695 1,847 1,994 1,988 2,197 2,663 3,498 3,114 2,391 2,226 2,358
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-808 -974 -1,051 -924 -1,230 -1,528 -1,729 -2,034 -1,513 -1,148 -1,314
Capital Expenditures (CapEx)
44 59 11 47 47 48 36 87 39 40 53
Debt-free, Cash-free Net Working Capital (DFCFNWC)
307 314 397 484 371 543 1,180 430 218 445 369
Debt-free Net Working Capital (DFNWC)
1,115 1,289 1,448 1,408 1,602 2,071 2,909 2,464 1,731 1,593 1,683
Net Working Capital (NWC)
1,115 1,289 1,448 1,408 1,602 2,071 2,909 2,464 1,731 1,593 1,683
Net Nonoperating Expense (NNE)
-9.48 -11 -13 -16 -22 -12 -11 -8.54 -56 -40 -31
Net Nonoperating Obligations (NNO)
-808 -974 -1,051 -924 -1,230 -1,528 -1,729 -2,034 -1,513 -1,148 -1,314
Total Depreciation and Amortization (D&A)
46 47 49 54 51 57 51 57 68 61 57
Debt-free, Cash-free Net Working Capital to Revenue
4.65% 5.15% 5.74% 5.95% 4.67% 5.66% 7.14% 2.52% 2.34% 4.20% 3.33%
Debt-free Net Working Capital to Revenue
16.85% 21.13% 20.93% 17.30% 20.17% 21.60% 17.60% 14.43% 18.61% 15.03% 15.20%
Net Working Capital to Revenue
16.85% 21.13% 20.93% 17.30% 20.17% 21.60% 17.60% 14.43% 18.61% 15.03% 15.20%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.42 $2.38 $2.73 $3.55 $3.45 $4.14 $8.37 $8.33 $5.05 $5.75 $5.97
Adjusted Weighted Average Basic Shares Outstanding
188.94M 181.28M 179.25M 174.13M 170.90M 168.33M 169.15M 163.01M 149.14M 140.99M 135.81M
Adjusted Diluted Earnings per Share
$2.40 $2.36 $2.69 $3.48 $3.39 $4.07 $8.27 $8.26 $5.01 $5.72 $5.95
Adjusted Weighted Average Diluted Shares Outstanding
190.22M 182.70M 181.67M 177.83M 174.21M 170.90M 171.25M 164.43M 150.19M 141.72M 136.25M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
182.10M 180.12M 176.54M 171.67M 169.76M 169.37M 167.40M 154.40M 143.90M 138.03M 133.50M
Normalized Net Operating Profit after Tax (NOPAT)
450 422 478 603 570 686 1,408 1,352 696 772 781
Normalized NOPAT Margin
6.80% 6.92% 6.90% 7.41% 7.18% 7.16% 8.52% 7.92% 7.49% 7.28% 7.06%
Pre Tax Income Margin
11.13% 11.26% 10.38% 10.06% 10.02% 9.98% 11.65% 10.75% 10.91% 10.33% 9.88%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 4,321.32 4,662.34 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 3,134.44 3,424.75 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 4,104.22 4,574.14 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 2,917.35 3,336.56 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
29.99% 33.86% 30.87% 25.71% 28.81% 25.05% 13.91% 15.86% 27.02% 25.15% 25.77%
Augmented Payout Ratio
167.09% 111.93% 128.40% 130.24% 94.53% 72.66% 50.18% 132.12% 212.30% 130.50% 107.95%

Quarterly Metrics And Ratios for Expeditors International of Washington

This table displays calculated financial ratios and metrics derived from Expeditors International of Washington's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 133,503,678.00 130,791,133.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 133,503,678.00 130,791,133.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 1.72 2.04
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-33.82% -14.89% 8.90% 36.99% 29.72% 20.83% 8.73% -3.51% -3.34% 4.37% 32.07%
EBITDA Growth
-31.32% -21.41% -9.44% 38.17% 44.07% 20.49% 9.89% -4.51% -16.08% 10.81% 38.72%
EBIT Growth
-34.95% -22.53% -9.81% 40.87% 51.91% 22.17% 11.06% -4.24% -16.52% 11.68% 41.34%
NOPAT Growth
-33.50% -24.36% -9.05% 39.40% 54.77% 25.32% 6.25% -2.89% -15.23% 12.51% 47.58%
Net Income Growth
-25.89% -24.60% -10.54% 34.58% 48.39% 19.78% 5.01% -2.98% -14.91% 12.71% 45.31%
EPS Growth
-21.43% -19.31% -4.62% 40.52% 52.73% 25.64% 8.06% 0.61% -10.71% 16.33% 51.49%
Operating Cash Flow Growth
-67.46% -52.98% -19.99% -52.64% 57.70% 33.37% 41.37% 123.81% 13.45% -9.74% -0.32%
Free Cash Flow Firm Growth
-61.83% -88.43% -90.81% -99.24% -91.93% -57.54% -64.70% 2,274.58% 706.21% 300.93% 404.23%
Invested Capital Growth
-18.61% 3.46% 5.47% 25.11% 22.64% 17.14% 14.84% 2.48% -3.12% 0.12% 4.66%
Revenue Q/Q Growth
4.01% -3.12% 10.53% 23.01% -1.51% -9.76% -0.55% 9.16% -1.34% -2.56% 25.85%
EBITDA Q/Q Growth
-4.04% 4.12% 2.37% 33.17% 0.06% -11.67% -6.64% 15.72% -12.07% 16.64% 16.88%
EBIT Q/Q Growth
-7.03% 7.62% 2.62% 35.03% 0.26% -12.06% -6.72% 16.44% -12.60% 17.64% 18.06%
NOPAT Q/Q Growth
-7.87% 7.02% 5.92% 33.49% 2.28% -13.35% -10.20% 22.01% -10.71% 15.01% 17.79%
Net Income Q/Q Growth
-6.85% 7.07% 2.79% 31.27% 2.71% -13.57% -9.89% 21.29% -9.92% 14.48% 16.18%
EPS Q/Q Growth
-5.17% 6.36% 5.98% 31.45% 3.07% -12.50% -8.84% 22.39% -8.54% 14.00% 18.71%
Operating Cash Flow Q/Q Growth
-16.65% 62.24% -50.66% -29.03% 177.55% 37.20% -47.69% 12.36% 40.69% 9.15% -42.23%
Free Cash Flow Firm Q/Q Growth
-67.02% -62.79% -7.83% -93.32% 252.26% 95.82% -23.37% 349.24% 19.60% -2.62% -3.63%
Invested Capital Q/Q Growth
3.11% -5.84% 9.59% 17.59% 1.08% -10.07% 7.44% 4.93% -4.45% -7.06% 12.32%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
15.57% 16.32% 15.30% 15.19% 15.63% 16.19% 16.11% 16.05% 14.96% 16.97% 14.61%
EBITDA Margin
9.70% 10.58% 9.80% 10.61% 10.78% 10.55% 9.90% 10.50% 9.36% 11.20% 10.40%
Operating Margin
8.75% 9.73% 9.18% 10.05% 10.19% 9.97% 9.34% 9.95% 8.79% 10.59% 9.98%
EBIT Margin
8.77% 9.89% 9.18% 10.08% 10.26% 10.00% 9.38% 10.01% 8.87% 10.70% 10.04%
Profit (Net Income) Margin
6.99% 7.72% 7.18% 7.66% 7.99% 7.65% 6.94% 7.71% 7.04% 8.27% 7.63%
Tax Burden Percent
73.55% 73.08% 74.24% 73.60% 75.38% 73.98% 71.30% 74.82% 76.69% 75.06% 74.56%
Interest Burden Percent
108.38% 106.82% 105.31% 103.28% 103.30% 103.44% 103.69% 102.93% 103.50% 102.90% 101.94%
Effective Tax Rate
26.45% 26.92% 25.76% 26.40% 24.62% 26.02% 28.71% 25.19% 23.31% 24.94% 25.44%
Return on Invested Capital (ROIC)
61.17% 77.95% 70.34% 76.54% 83.26% 90.84% 77.10% 77.03% 70.31% 91.74% 84.08%
ROIC Less NNEP Spread (ROIC-NNEP)
60.46% 77.22% 69.74% 75.99% 82.57% 90.29% 76.50% 76.42% 69.62% 91.07% 83.48%
Return on Net Nonoperating Assets (RNNOA)
-38.96% -53.73% -43.74% -45.94% -47.59% -54.13% -42.45% -40.89% -37.40% -52.46% -42.29%
Return on Equity (ROE)
22.21% 24.21% 26.61% 30.60% 35.67% 36.71% 34.65% 36.15% 32.91% 39.27% 41.79%
Cash Return on Invested Capital (CROIC)
91.63% 75.97% 65.90% 49.82% 58.59% 74.61% 70.61% 73.13% 76.83% 83.00% 78.98%
Operating Return on Assets (OROA)
16.12% 17.96% 17.90% 20.53% 23.45% 23.93% 22.09% 22.46% 20.34% 25.10% 24.36%
Return on Assets (ROA)
12.85% 14.02% 14.00% 15.60% 18.26% 18.31% 16.33% 17.30% 16.15% 19.39% 18.51%
Return on Common Equity (ROCE)
22.19% 24.19% 26.58% 30.57% 35.64% 36.68% 34.62% 36.11% 32.87% 39.24% 41.75%
Return on Equity Simple (ROE_SIMPLE)
0.00% 31.71% 31.04% 31.17% 0.00% 36.98% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
147 157 166 222 227 197 177 215 192 221 261
NOPAT Margin
6.44% 7.11% 6.82% 7.40% 7.68% 7.38% 6.66% 7.44% 6.74% 7.95% 7.44%
Net Nonoperating Expense Percent (NNEP)
0.70% 0.72% 0.60% 0.55% 0.69% 0.55% 0.60% 0.61% 0.69% 0.66% 0.60%
Return On Investment Capital (ROIC_SIMPLE)
6.13% - - - 10.20% 8.60% 8.04% 9.44% 8.16% 9.68% 12.29%
Cost of Revenue to Revenue
84.43% 83.68% 84.70% 84.81% 84.37% 83.81% 83.89% 83.95% 85.04% 83.03% 85.39%
SG&A Expenses to Revenue
2.92% 2.82% 2.73% 2.33% 2.56% 2.94% 3.39% 2.92% 2.97% 3.04% 2.03%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
6.81% 6.59% 6.12% 5.14% 5.44% 6.22% 6.77% 6.10% 6.18% 6.37% 4.63%
Earnings before Interest and Taxes (EBIT)
200 218 224 302 303 267 249 290 253 298 352
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
221 233 239 318 318 281 263 304 267 312 364
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
7.64 8.00 8.10 7.87 6.97 7.26 7.13 7.30 8.48 8.37 10.06
Price to Tangible Book Value (P/TBV)
7.67 8.03 8.13 7.90 7.00 7.29 7.15 7.32 8.51 8.40 10.10
Price to Revenue (P/Rev)
1.96 1.97 1.93 1.87 1.46 1.50 1.39 1.49 1.80 1.71 1.77
Price to Earnings (P/E)
24.27 25.24 26.13 25.30 19.14 19.65 18.35 19.68 24.64 22.87 23.20
Dividend Yield
1.10% 1.14% 1.14% 1.08% 1.32% 1.21% 1.31% 1.22% 1.03% 1.08% 0.97%
Earnings Yield
4.12% 3.96% 3.83% 3.95% 5.22% 5.09% 5.45% 5.08% 4.06% 4.37% 4.31%
Enterprise Value to Invested Capital (EV/IC)
19.08 19.58 18.04 16.19 13.33 15.77 13.92 14.14 17.88 18.36 18.62
Enterprise Value to Revenue (EV/Rev)
1.80 1.82 1.79 1.74 1.35 1.38 1.29 1.38 1.69 1.59 1.69
Enterprise Value to EBITDA (EV/EBITDA)
16.56 16.99 17.61 16.97 12.95 13.21 12.27 13.25 16.73 15.55 16.27
Enterprise Value to EBIT (EV/EBIT)
17.74 18.29 18.99 18.18 13.70 13.94 12.92 13.94 17.63 16.34 17.01
Enterprise Value to NOPAT (EV/NOPAT)
24.07 25.09 26.01 24.94 18.60 18.82 17.63 18.94 23.88 22.10 22.80
Enterprise Value to Operating Cash Flow (EV/OCF)
15.91 21.21 22.35 27.30 19.85 18.89 16.82 15.88 18.54 18.30 20.86
Enterprise Value to Free Cash Flow (EV/FCFF)
18.68 26.22 28.11 36.11 25.06 22.81 21.08 19.57 22.90 22.13 24.11
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.64 -0.70 -0.63 -0.60 -0.58 -0.60 -0.55 -0.54 -0.54 -0.58 -0.51
Leverage Ratio
1.84 1.84 1.97 2.01 2.01 2.06 2.19 2.14 2.10 2.09 2.30
Compound Leverage Factor
1.99 1.96 2.08 2.08 2.08 2.13 2.27 2.21 2.18 2.15 2.34
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.04% 0.10% 0.09% 0.10% 0.12% 0.07% 0.09% 0.10% 0.10% 0.10% 0.11%
Common Equity to Total Capital
99.96% 99.90% 99.91% 99.90% 99.88% 99.93% 99.91% 99.90% 99.90% 99.90% 99.89%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
8.60 7.91 7.19 7.15 7.24 7.70 7.23 7.67 8.30 8.27 7.78
Noncontrolling Interest Sharing Ratio
0.08% 0.10% 0.09% 0.09% 0.08% 0.09% 0.09% 0.10% 0.11% 0.09% 0.10%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.02 1.85 1.71 1.72 1.77 1.83 1.73 1.79 1.81 1.79 1.57
Quick Ratio
1.79 1.61 1.44 1.46 1.52 1.62 1.49 1.58 1.61 1.65 1.43
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
348 129 119 7.96 28 55 42 189 226 220 212
Operating Cash Flow to CapEx
1,478.00% 2,523.37% 1,595.98% 732.02% 2,484.49% 2,605.09% 1,128.89% 1,814.45% 2,183.25% 2,451.90% 1,489.78%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.84 1.82 1.95 2.04 2.29 2.39 2.35 2.24 2.29 2.35 2.43
Accounts Receivable Turnover
5.11 5.61 5.58 5.46 6.01 6.36 5.86 5.29 5.51 5.65 5.19
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
18.96 18.37 19.07 20.90 22.83 23.95 24.21 23.92 24.29 24.56 26.14
Accounts Payable Turnover
7.87 7.91 8.10 8.03 9.43 9.46 8.67 7.86 8.63 8.57 7.86
Days Sales Outstanding (DSO)
71.43 65.04 65.43 66.87 60.78 57.36 62.31 69.00 66.28 64.63 70.30
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
46.36 46.12 45.06 45.44 38.70 38.59 42.12 46.42 42.31 42.57 46.46
Cash Conversion Cycle (CCC)
25.07 18.92 20.37 21.42 22.08 18.77 20.19 22.58 23.97 22.06 23.84
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
879 827 907 1,066 1,077 969 1,041 1,092 1,044 970 1,090
Invested Capital Turnover
9.50 10.96 10.32 10.35 10.84 12.32 11.58 10.35 10.44 11.54 11.30
Increase / (Decrease) in Invested Capital
-201 28 47 214 199 142 135 26 -34 1.15 49
Enterprise Value (EV)
16,760 16,200 16,357 17,253 14,360 15,282 14,492 15,450 18,659 17,807 20,287
Market Capitalization
18,272 17,568 17,627 18,544 15,505 16,598 15,646 16,638 19,970 19,122 21,316
Book Value per Share
$16.44 $15.33 $15.41 $16.70 $15.88 $16.56 $16.03 $16.80 $17.58 $17.11 $16.20
Tangible Book Value per Share
$16.39 $15.28 $15.35 $16.64 $15.82 $16.50 $15.97 $16.74 $17.52 $17.05 $16.14
Total Capital
2,391 2,198 2,178 2,359 2,226 2,288 2,197 2,283 2,358 2,287 2,121
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-1,513 -1,370 -1,272 -1,293 -1,148 -1,319 -1,156 -1,190 -1,314 -1,316 -1,031
Capital Expenditures (CapEx)
11 10 7.94 12 10 13 16 11 13 13 12
Debt-free, Cash-free Net Working Capital (DFCFNWC)
218 177 264 414 445 332 379 437 369 294 416
Debt-free Net Working Capital (DFNWC)
1,731 1,547 1,536 1,707 1,593 1,650 1,535 1,627 1,683 1,611 1,448
Net Working Capital (NWC)
1,731 1,547 1,536 1,707 1,593 1,650 1,535 1,627 1,683 1,611 1,448
Net Nonoperating Expense (NNE)
-12 -13 -8.91 -8.01 -9.18 -7.42 -7.30 -7.58 -8.54 -8.75 -6.59
Net Nonoperating Obligations (NNO)
-1,513 -1,370 -1,272 -1,293 -1,148 -1,319 -1,156 -1,190 -1,314 -1,316 -1,031
Total Depreciation and Amortization (D&A)
21 15 15 16 15 15 14 14 14 14 13
Debt-free, Cash-free Net Working Capital to Revenue
2.34% 1.98% 2.90% 4.17% 4.20% 3.00% 3.36% 3.91% 3.33% 2.63% 3.46%
Debt-free Net Working Capital to Revenue
18.61% 17.36% 16.85% 17.20% 15.03% 14.92% 13.62% 14.57% 15.20% 14.40% 12.03%
Net Working Capital to Revenue
18.61% 17.36% 16.85% 17.20% 15.03% 14.92% 13.62% 14.57% 15.20% 14.40% 12.03%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.11 $1.18 $1.24 $1.63 $1.70 $1.48 $1.35 $1.65 $1.49 $1.72 $2.03
Adjusted Weighted Average Basic Shares Outstanding
149.14M 143.19M 141.01M 140.42M 140.99M 137.83M 136.27M 134.96M 135.81M 133.54M 130.95M
Adjusted Diluted Earnings per Share
$1.10 $1.17 $1.24 $1.63 $1.68 $1.47 $1.34 $1.64 $1.50 $1.71 $2.03
Adjusted Weighted Average Diluted Shares Outstanding
150.19M 144.13M 141.72M 141.03M 141.72M 138.44M 136.63M 135.29M 136.25M 134.08M 131.37M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
143.90M 141.25M 141.13M 139.98M 138.03M 136.95M 135.72M 134.02M 133.50M 130.79M 129.99M
Normalized Net Operating Profit after Tax (NOPAT)
147 157 166 222 227 197 177 215 192 221 261
Normalized NOPAT Margin
6.44% 7.11% 6.82% 7.40% 7.68% 7.38% 6.66% 7.44% 6.74% 7.95% 7.44%
Pre Tax Income Margin
9.50% 10.57% 9.67% 10.41% 10.60% 10.35% 9.73% 10.30% 9.18% 11.01% 10.23%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
27.02% 0.00% 30.12% 27.70% 25.15% 24.30% 24.23% 24.48% 25.77% 24.89% 22.91%
Augmented Payout Ratio
212.30% 221.19% 171.42% 136.12% 130.50% 103.78% 117.98% 127.52% 107.95% 117.68% 120.74%

Financials Breakdown Chart

Key Financial Trends

Expeditors International of Washington (NASDAQ:EXPD) delivered strong year-over-year growth in Q2 2026, although cash conversion and liquidity weakened during the quarter. Revenue increased 32.1% year over year to $3.50 billion, while gross profit rose 19.8% to $511.8 million. Operating income increased 41.1% to $349.6 million, and net income attributable to common shareholders climbed 45.1% to $266.2 million. Basic earnings per share rose to $2.03 from $1.35.

The company’s operating margin improved to approximately 10.0% in Q2 2026 from 9.3% in Q2 2025, suggesting meaningful operating leverage. However, gross margin narrowed to about 14.6% from 16.1%, indicating that operating expense control, rather than gross-profit expansion, was the primary driver of profitability improvement. Revenue and earnings have also recovered substantially from 2023 and early 2024 levels, although they remain below the unusually strong results reported during 2022.

Expeditors continued to generate positive operating cash flow, but Q2 operating cash flow of $178.6 million was essentially flat compared with $179.2 million a year earlier and well below Q1 2026’s $309.2 million. A $123.4 million use of cash from operating assets and liabilities, compared with a $51.3 million use in Q2 2025, weighed on cash generation. The balance sheet remains largely debt-light, but cash fell to $1.03 billion from $1.32 billion at the end of Q1 after substantial share repurchases and dividend payments.

  • Accelerating revenue and earnings: Q2 2026 revenue rose 32.1% year over year, while net income attributable to common shareholders increased 45.1%.
  • Improved operating leverage: Operating income grew faster than revenue, lifting the operating margin to approximately 10.0% from 9.3%.
  • Higher per-share results: Basic EPS increased to $2.03 from $1.35, supported by both stronger earnings and a lower share count.
  • Continued shareholder returns: Expeditors repurchased $354.9 million of common stock in Q2 2026 and paid $106.6 million in dividends.
  • Low financial leverage: The statements show limited debt activity, with only modest debt repayments and issuances compared with the company’s cash flow and equity base.
  • Positive operating cash generation: The company produced $178.6 million in operating cash flow in Q2 and $487.9 million during the first half of 2026.
  • Revenue recovery remains cyclical: Results have improved sharply from 2023 and 2024, but the freight and logistics business remains exposed to changing global trade volumes and pricing.
  • Accounts receivable growth: Accounts receivable increased to $2.63 billion from $2.06 billion at the end of Q1, broadly alongside the revenue increase. Investors should monitor collections and working-capital efficiency.
  • Weaker cash conversion: Q2 operating cash flow was nearly unchanged year over year despite much higher earnings, primarily because operating working capital consumed $123.4 million.
  • Reduced liquidity after capital returns: Cash declined 21.6% from Q1 to $1.03 billion, while the current ratio fell from approximately 1.79 to 1.57. The decline reflects large buybacks and shareholder distributions rather than increased borrowing.
08/30/26 09:04 AM ETAI Generated. May Contain Errors.

Expeditors International of Washington Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Expeditors International of Washington's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Expeditors International of Washington's net income appears to be on an upward trend, with a most recent value of $812.05 million in 2025, rising from $459.50 million in 2015. The previous period was $811.63 million in 2024. See where experts think Expeditors International of Washington is headed by visiting Expeditors International of Washington's forecast page.

Expeditors International of Washington's total operating income in 2025 was $1.05 billion, based on the following breakdown:
  • Total Gross Profit: $1.75 billion
  • Total Operating Expenses: $698.45 million

Over the last 10 years, Expeditors International of Washington's total revenue changed from $6.62 billion in 2015 to $11.07 billion in 2025, a change of 67.3%.

Expeditors International of Washington's total liabilities were at $2.54 billion at the end of 2025, a 0.3% increase from 2024, and a 191.1% increase since 2015.

In the past 10 years, Expeditors International of Washington's cash and equivalents has ranged from $807.80 million in 2015 to $2.03 billion in 2022, and is currently $1.31 billion as of their latest financial filing in 2025.

Over the last 10 years, Expeditors International of Washington's book value per share changed from 9.08 in 2015 to 17.58 in 2025, a change of 93.6%.



Financial statements for NASDAQ:EXPD last updated on 8/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners