DocumentExhibit 99.1
GXO Reports Third Quarter 2024 Results
•Third quarter revenue increased 28% year over year to a record $3.2 billion, with organic revenue growth of 3%
•Signed approximately $750 million in annualized revenue year to date; on track to win a record level of new business in 2024
•Sales pipeline increased 30% year over year to $2.4 billion and stands at a two-year high
•Reaffirmed full-year 2024 guidance
GREENWICH, Conn. — November 4, 2024 — GXO Logistics, Inc. (NYSE: GXO) today announced results for the third quarter 2024.
Malcolm Wilson, chief executive officer of GXO, said, “We have increasing momentum in our business. In the third quarter, we delivered our highest-ever quarterly revenue of $3.2 billion, reflecting growth of 28% year over year, along with sequential improvement in organic revenue growth and strong free cash flow.
“We signed $226 million of new business wins, bringing year-to-date wins to about $750 million. Our sales pipeline stands at its highest level in more than two years, and we are on track to deliver a record year for new business wins in 2024.
“We’re seeing increasing demand for ecommerce capacity. This is a long-term structural tailwind that has been a key growth driver for us over the past five years. More than half of our new wins in the third quarter originated from e-fulfillment, and we also opened the largest ecommerce warehouse in France, in partnership with one of our long-term customers.
“Our performance gives us confidence in the acceleration of our organic growth in 2025 and beyond. GXO is well positioned to capitalize on the secular supply chain trends of complexity, ecommerce, automation and outsourcing, and to deliver long-term profitable growth.”
Third Quarter 2024 Results
Revenue increased to $3.2 billion, up 28% year over year, compared with $2.5 billion for the third quarter 2023. Organic revenue1 grew by 3%.
Net income was $35 million, compared with $68 million for the third quarter 2023. Diluted earnings per share was $0.28, compared with $0.55 for the third quarter 2023.
Adjusted earnings before interest, taxes, depreciation and amortization (“adjusted EBITDA1”) was $223 million, compared with $200 million for the third quarter 2023. Adjusted diluted EPS1 was $0.79, compared with $0.69 for the third quarter 2023.
1 For definitions of non-GAAP measures see the “Non-GAAP Financial Measures” section in this press release.
GXO generated $198 million of cash flow from operations, compared with $243 million for the third quarter 2023. In the third quarter of 2024, GXO generated $110 million of free cash flow1, compared with $191 million of free cash flow1 for the third quarter 2023.
Cash Balances and Outstanding Debt
As of September 30, 2024, cash and cash equivalents (excluding restricted cash), debt outstanding and net debt1 were $548 million, $2.8 billion and $2.2 billion, respectively.
Guidance
The company reaffirms its guidance for the full year 20242 as follows:
•Organic revenue growth1 of 2% to 5%;
•Adjusted EBITDA1 of $805 million to $835 million;
•Adjusted diluted EPS1 of $2.73 to $2.93; and
•Adjusted EBITDA1 to free cash flow1 conversion of 30% to 40%.
Conference Call
GXO will hold a conference call on Tuesday, November 5, 2024, at 8:30 a.m. Eastern Time. Participants can call toll free (from US/Canada) 877-407-8029; international callers dial +1 201-689-8029. Conference ID: 13749227. A live webcast of the conference will be available on the Investor Relations area of the company’s website, investors.gxo.com. The conference will be archived until November 19, 2024. To access the replay by phone, call toll-free (from US/Canada) 877-660-6853; international callers dial +1 201-612-7415. Use participant passcode 13749227.
About GXO Logistics
GXO Logistics, Inc. (NYSE: GXO) is the world’s largest pure-play contract logistics provider and is capitalizing on the rapid growth of ecommerce and automation. GXO is committed to providing a world-class, diverse workplace for more than 130,000 team members in more than 970 facilities totaling approximately 200 million square feet. The company partners with the world’s leading blue-chip companies to solve complex logistics challenges with technologically advanced supply chain and ecommerce solutions. GXO is headquartered in Greenwich, Connecticut, USA. Visit GXO.com for more information and connect with GXO on LinkedIn, X, Facebook, Instagram 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 below.
GXO’s non-GAAP financial measures in this press release include: adjusted earnings before interest, taxes, depreciation and amortization (“adjusted EBITDA”), adjusted EBITDA margin, adjusted earnings before interest, taxes and amortization (“adjusted EBITA”), adjusted EBITA, net of income taxes paid, adjusted EBITA margin, adjusted net income attributable to GXO, adjusted earnings per share (basic and diluted) (“adjusted EPS”), free cash flow, free cash flow conversion, organic revenue, organic revenue growth, net leverage ratio, net debt, and operating return on invested capital (“ROIC”).
2 Our guidance reflects current FX rates.
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, GXO’s 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 used by other companies. GXO’s non-GAAP financial measures should only be used as supplemental measures of our operating performance.
Adjusted EBITDA, adjusted EBITA, adjusted net income attributable to GXO and adjusted EPS include adjustments for transaction and integration costs, litigation expenses as well as restructuring costs and other adjustments as set forth in the financial table below. 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, 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 separating IT systems. Litigation expenses primarily relate to the settlement of ongoing legal matters. Restructuring costs primarily relate to severance costs associated with business optimization initiatives.
We believe that adjusted EBITDA, adjusted EBITDA margin, adjusted EBITA, adjusted EBITA, net of income taxes paid, and adjusted EBITA margin, improve comparability from period to period by removing the impact of our capital structure (interest and financing expenses), asset base (depreciation and amortization of intangible assets acquired), tax impacts and other adjustments as set out in the attached tables, which management has determined are not reflective of core operating activities and thereby assist investors with assessing trends in our underlying businesses.
We believe that organic revenue and organic revenue growth are important measures because they exclude the impact of foreign currency exchange rate fluctuations, revenue from acquired businesses and revenue from disposed business.
We believe that adjusted net income attributable to GXO and adjusted EPS improve the comparability of our operating results from period to period by removing the impact of certain costs and gains, which management has determined are not reflective of our core operating activities, including amortization of acquisition-related intangible assets.
We believe that free cash flow and free cash flow conversion are important measures of our ability to repay maturing debt or fund other uses of capital that we believe will enhance stockholder value. We calculate free cash flow as cash flow from operations less capital expenditures plus proceeds from sale of property and equipment. We calculate free cash flow conversion as free cash flow divided by adjusted EBITDA, expressed as a percentage.
We believe that net debt and net leverage ratio are important measures of our overall liquidity position and are calculated by adding bank overdrafts and removing cash and cash equivalents from our total debt and net debt as a ratio of our adjusted EBITDA. We calculate ROIC as our trailing twelve months adjusted EBITA, net of income taxes paid, divided by the average invested capital. We believe ROIC provides investors with an important perspective on how effectively GXO deploys capital and use this metric internally as a high-level target to assess overall performance throughout the business cycle.
Management uses these non-GAAP financial measures in making financial, operating and planning decisions and evaluating GXO’s ongoing performance.
With respect to our financial targets for full-year 2024 organic revenue growth, adjusted EBITDA, adjusted diluted EPS, and free cash flow conversion, a reconciliation of these non-GAAP measures to the corresponding GAAP measures is not available without unreasonable effort due to the variability and complexity of the reconciling items described above that we exclude from these non-GAAP target
measures. The variability of these items may have a significant impact on our future GAAP financial results and, as a result, we are unable to prepare the forward-looking statements of income and cash flows prepared in accordance with GAAP, that would be required to produce such a reconciliation.
Forward-Looking Statements
This press 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, including the acceleration of our organic revenue growth in 2025 and beyond and our full-year 2024 guidance. 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. However, the absence of these words does not mean that the statements are not forward-looking. These forward-looking statements are based on certain assumptions and analyses made by the company in light of its experience and its perception of historical trends, current conditions and expected future developments, as well as other factors the company believes 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, but are not limited to, the risks discussed in our filings with the SEC and the following: economic conditions generally; supply chain challenges, including labor shortages; competition and pricing pressures; our ability to align our investments in capital assets, including equipment, service centers and warehouses, to our respective customers’ demands; our ability to successfully integrate and realize anticipated benefits, synergies, cost savings and profit improvement opportunities with respect to acquired companies, including the acquisition of Wincanton; acquisitions may be unsuccessful or result in other risks or developments that adversely affect our financial condition and results; our ability to develop and implement suitable information technology systems and prevent failures in or breaches of such systems; our indebtedness; our ability to raise debt and equity capital; litigation; labor matters, including our ability to manage its subcontractors, and risks associated with labor disputes at our customers’ facilities and efforts by labor organizations to organize its employees; risks associated with defined benefit plans for our current and former employees; our ability to attract or retain necessary talent; the increased costs associated with labor; fluctuations in currency exchange rates; fluctuations in fixed and floating interest rates; fluctuations in customer confidence and spending; issues related to our intellectual property rights; governmental regulation, including environmental laws, trade compliance laws, as well as changes in international trade policies and tax regimes; governmental or political actions, including the United Kingdom’s exit from the European Union; natural disasters, terrorist attacks or similar incidents; damage to our reputation; a material disruption of our operations; the inability to achieve the level of revenue growth, cash generation, cost savings, improvement in profitability and margins, fiscal discipline, or strengthening of competitiveness and operations anticipated or targeted; failure in properly handling the inventory of our customers; the impact of potential cyber-attacks and information technology or data security breaches; and the inability to implement technology initiatives or business systems successfully; our ability to achieve Environmental, Social and Governance goals; and a determination by the IRS that the distribution or certain related spin-off transactions should be treated as taxable transactions. Other unknown or unpredictable factors could cause actual results to differ materially from those in the forward-looking statements. Such forward-looking statements should therefore be construed in the light of such factors.
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 to reflect subsequent events or circumstances, changes in expectations or the occurrence of unanticipated events, except to the extent required by law.
| | | | | | | | |
Investor Contact | | |
| | |
Chris Jordan | | |
| +1 (203) 769-7228 | | |
chris.jordan@gxo.com | | |
| | |
Media Contact | | |
| | |
Matthew Schmidt | | |
| +1 (203) 307-2809 | | |
matt.schmidt@gxo.com | | |
GXO Logistics, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| (Dollars in millions, shares in thousands, except per share amounts) | | 2024 | | 2023 | | 2024 | | 2023 |
| Revenue | | $ | 3,157 | | | $ | 2,471 | | | $ | 8,459 | | | $ | 7,188 | |
| Direct operating expense | | 2,671 | | | 2,012 | | | 7,116 | | | 5,875 | |
| Selling, general and administrative expense | | 265 | | | 258 | | | 784 | | | 761 | |
| Depreciation and amortization expense | | 111 | | | 101 | | | 302 | | | 268 | |
| Transaction and integration costs | | 21 | | | 3 | | | 55 | | | 22 | |
| Restructuring costs and other | | 9 | | | 7 | | | 26 | | | 31 | |
Litigation expense(1) | | (1) | | | — | | | 59 | | | — | |
| Operating income | | 81 | | | 90 | | | 117 | | | 231 | |
| Other income (expense), net | | (6) | | | 7 | | | 1 | | | 8 | |
| Interest expense, net | | (33) | | | (14) | | | (69) | | | (41) | |
| Income before income taxes | | 42 | | | 83 | | | 49 | | | 198 | |
| Income tax expense | | (7) | | | (15) | | | (11) | | | (38) | |
| Net income | | 35 | | | 68 | | | 38 | | | 160 | |
| Net income attributable to Noncontrolling Interests (“NCI”) | | (2) | | | (2) | | | (4) | | | (4) | |
| Net income attributable to GXO | | $ | 33 | | | $ | 66 | | | $ | 34 | | | $ | 156 | |
| | | | | | | | |
| Earnings per share | | | | | | | | |
| Basic | | $ | 0.28 | | | $ | 0.55 | | | $ | 0.28 | | | $ | 1.31 | |
| Diluted | | $ | 0.28 | | | $ | 0.55 | | | $ | 0.28 | | | $ | 1.31 | |
| | | | | | | | |
| Weighted-average common shares outstanding | | | | | | | | |
| Basic | | 119,461 | | | 118,941 | | | 119,387 | | | 118,883 | |
| Diluted | | 119,793 | | | 119,645 | | | 119,718 | | | 119,430 | |
(1) On June 14, 2024, the Company’s subsidiary GXO Warehouse Company, Inc. entered into a Confidential Settlement Agreement (the “Settlement Agreement”) to settle all claims in connection with a dispute between the Company and one of its customers related to the start-up of the customer’s warehouse that occurred in 2018 (the “Dispute”). A payment under the Settlement Agreement was made by the Company on July 5, 2024. As of July 10, 2024, the Dispute, which was litigated under the caption Lindt et al. v. GXO Warehouse Company, Inc., docket no. 4:22-cv-00384-BP, in Federal District Court for the Western District of Missouri (the “Court”), was dismissed with prejudice with each side to bear their own costs and fees, and the Court retained jurisdiction to enforce the terms of the Settlement Agreement. Among other things in the Settlement Agreement, the parties each denied the allegations and counterclaims asserted in the Dispute, and agreed to a mutual release of claims arising from, under or otherwise in connection with their prior business relationship and the Dispute, in exchange for a payment by the Company of $45 million. The Company intends to pursue reimbursement in connection with this Dispute under its existing insurance policies. The Company recognized $59 million expense for the nine months ended September 30, 2024 for the settlement, associated legal fees, costs and other related expenses.
GXO Logistics, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
| | | | | | | | | | | | | | |
| | September 30, | | December 31, |
| (Dollars in millions, shares in thousands, except per share amounts) | | 2024 | | 2023 |
| ASSETS | | | | |
| Current assets | | | | |
| Cash and cash equivalents | | $ | 548 | | | $ | 468 | |
| Accounts receivable, net of allowance of $14 and $11 | | 1,968 | | | 1,753 | |
| Other current assets | | 443 | | | 347 | |
| Total current assets | | 2,959 | | | 2,568 | |
| Long-term assets | | | | |
| Property and equipment, net of accumulated depreciation of $1,723 and $1,545 | | 1,161 | | | 953 | |
| Operating lease assets | | 2,501 | | | 2,201 | |
| Goodwill | | 3,676 | | | 2,891 | |
| Intangible assets, net of accumulated amortization of $612 and $528 | | 1,061 | | | 567 | |
| Other long-term assets | | 542 | | | 327 | |
| Total long-term assets | | 8,941 | | | 6,939 | |
| Total assets | | $ | 11,900 | | | $ | 9,507 | |
| LIABILITIES AND EQUITY | | | | |
| Current liabilities | | | | |
| Accounts payable | | $ | 748 | | | $ | 709 | |
| Accrued expenses | | 1,411 | | | 966 | |
| Current debt | | 223 | | | 27 | |
| Current operating lease liabilities | | 681 | | | 597 | |
| Other current liabilities | | 369 | | | 327 | |
| Total current liabilities | | 3,432 | | | 2,626 | |
| Long-term liabilities | | | | |
| Long-term debt | | 2,556 | | | 1,620 | |
| Long-term operating lease liabilities | | 2,067 | | | 1,842 | |
| Other long-term liabilities | | 704 | | | 473 | |
| Total long-term liabilities | | 5,327 | | | 3,935 | |
| Commitments and Contingencies | | | | |
| Stockholders’ Equity | | | | |
| Common Stock, $0.01 par value per share; 300,000 shares authorized, 119,472 and 119,057 issued and outstanding | | 1 | | | 1 | |
| Preferred Stock, $0.01 par value per share; 10,000 shares authorized, none issued and outstanding | | — | | | — | |
| Additional Paid-In Capital (“APIC”) | | 2,620 | | | 2,598 | |
| Retained earnings | | 586 | | | 552 | |
| Accumulated Other Comprehensive Income (Loss) (“AOCIL”) | | (101) | | | (239) | |
| Total stockholders’ equity before NCI | | 3,106 | | | 2,912 | |
| NCI | | 35 | | | 34 | |
| Total equity | | 3,141 | | | 2,946 | |
| Total liabilities and equity | | $ | 11,900 | | | $ | 9,507 | |
GXO Logistics, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
| | | | | | | | | | | | | | |
| | Nine Months Ended September 30, |
| (In millions) | | 2024 | | 2023 |
| Cash flows from operating activities: | | | | |
| Net income | | $ | 38 | | | $ | 160 | |
| Adjustments to reconcile net income to net cash provided by operating activities | | | | |
| Depreciation and amortization expense | | 302 | | | 268 | |
| Stock-based compensation expense | | 30 | | | 25 | |
| Deferred tax benefit | | (37) | | | (29) | |
| Other | | 11 | | | 16 | |
| Changes in operating assets and liabilities | | | | |
| Accounts receivable | | 50 | | | (23) | |
| Other assets | | (21) | | | (39) | |
| Accounts payable | | (29) | | | (69) | |
| Accrued expenses and other liabilities | | 19 | | | 34 | |
| Net cash provided by operating activities | | 363 | | | 343 | |
| Cash flows from investing activities: | | | | |
| Capital expenditures | | (255) | | | (205) | |
| Proceeds from sale of property and equipment | | 16 | | | 13 | |
| Acquisition of businesses, net of cash acquired | | (863) | | | — | |
| Cross-currency swap agreements settlement | | (5) | | | — | |
| Net cash used in investing activities | | (1,107) | | | (192) | |
| Cash flows from financing activities: | | | | |
| Proceeds from debt, net | | 1,085 | | | — | |
| Repayments of debt, net | | (216) | | | (139) | |
| Repayments of finance lease obligations | | (32) | | | (24) | |
| Taxes paid related to net share settlement of equity awards | | (8) | | | (7) | |
| | | | |
| Net cash provided by (used in) financing activities | | 829 | | | (170) | |
| Effect of exchange rates on cash and cash equivalents | | 14 | | | (2) | |
| Net increase (decrease) in cash, restricted cash and cash equivalents | | 99 | | | (21) | |
| Cash, restricted cash and cash equivalents, beginning of period | | 470 | | 495 |
| Cash, restricted cash and cash equivalents, end of period | | $ | 569 | | | $ | 474 | |
| | | | |
| Reconciliation of cash, restricted cash and cash equivalents | | | | |
| Cash and cash equivalents | | $ | 548 | | | $ | 473 | |
| Restricted Cash (included in Other long-term assets) | | 21 | | | 1 | |
| Total cash, restricted cash and cash equivalents | | $ | 569 | | | $ | 474 | |
GXO Logistics, Inc.
Key Data
Disaggregation of Revenue
(Unaudited)
Revenue disaggregated by geographical area was as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| (In millions) | | 2024 | | 2023 | | 2024 | | 2023 |
| United Kingdom | | $ | 1,525 | | | $ | 958 | | | $ | 3,727 | | | $ | 2,695 | |
| United States | | 771 | | | 711 | | | 2,249 | | | 2,117 | |
| Netherlands | | 242 | | | 216 | | | 680 | | | 610 | |
| France | | 195 | | | 207 | | | 596 | | | 626 | |
| Spain | | 147 | | | 133 | | | 421 | | | 396 | |
| Italy | | 98 | | | 97 | | | 288 | | | 279 | |
| Other | | 179 | | | 149 | | | 498 | | | 465 | |
| Total | | $ | 3,157 | | | $ | 2,471 | | | $ | 8,459 | | | $ | 7,188 | |
The Company’s revenue can also be disaggregated by the customer’s primary industry. Revenue disaggregated by industries was as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| (In millions) | | 2024 | | 2023 | | 2024 | | 2023 |
| Omnichannel retail | | $ | 1,479 | | | $ | 1,051 | | | $ | 3,817 | | | $ | 3,041 | |
| Technology and consumer electronics | | 392 | | | 360 | | | 1,137 | | | 1,081 | |
| Food and beverage | | 344 | | | 362 | | | 986 | | | 1,004 | |
| Industrial and manufacturing | | 376 | | | 263 | | | 973 | | | 803 | |
| Consumer packaged goods | | 311 | | | 231 | | | 896 | | | 689 | |
| Other | | 255 | | | 204 | | | 650 | | | 570 | |
| Total | | $ | 3,157 | | | $ | 2,471 | | | $ | 8,459 | | | $ | 7,188 | |
GXO Logistics, Inc.
Reconciliation of Net Income to Adjusted EBITDA
and Adjusted EBITDA Margins
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, | | Year Ended
December 31, 2023 | | Trailing Twelve
Months Ended
September 30, 2024 |
| (In millions) | | 2024 | | 2023 | | 2024 | | 2023 | | |
| Net income attributable to GXO | | $ | 33 | | | $ | 66 | | $ | 34 | | $ | 156 | | $ | 229 | | | $ | 107 |
| Net income attributable to NCI | | 2 | | | 2 | | 4 | | 4 | | 4 | | | 4 |
| Net income | | $ | 35 | | | $ | 68 | | $ | 38 | | $ | 160 | | $ | 233 | | | $ | 111 |
| Interest expense, net | | 33 | | | 14 | | 69 | | 41 | | 53 | | | 81 |
| Income tax expense | | 7 | | | 15 | | 11 | | 38 | | 33 | | | 6 |
| Depreciation and amortization expense | | 111 | | | 101 | | 302 | | 268 | | 361 | | | 395 |
| Transaction and integration costs | | 21 | | | 3 | | 55 | | 22 | | 34 | | | 67 |
| Restructuring costs and other | | 9 | | | 7 | | 26 | | 31 | | 32 | | | 27 |
| Litigation expense | | (1) | | | — | | 59 | | — | | — | | | 59 |
| Unrealized (gain) loss on foreign currency contracts and other | | 8 | | | (8) | | 4 | | (12) | | (5) | | | 11 |
Adjusted EBITDA(1) | | $ | 223 | | | $ | 200 | | $ | 564 | | $ | 548 | | $ | 741 | | | $ | 757 |
| | | | | | | | | | | | |
| Revenue | | $ | 3,157 | | $ | 2,471 | | $ | 8,459 | | $ | 7,188 | | | | |
| Operating income | | $ | 81 | | $ | 90 | | $ | 117 | | $ | 231 | | | | |
Operating income margin(2) | | 2.6% | | 3.6% | | 1.4% | | 3.2% | | | | |
Adjusted EBITDA margin(1)(3) | | 7.1% | | 8.1% | | 6.7% | | 7.6% | | | | |
(1) See the “Non-GAAP Financial Measures” section of this press release.
(2) Operating income margin is calculated as operating income divided by revenue for the period.
(3) Adjusted EBITDA margin is calculated as adjusted EBITDA divided by revenue for the period.
GXO Logistics, Inc.
Reconciliation of Net Income to Adjusted EBITA
and Adjusted EBITA Margins
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, | | Year Ended December 31, 2023 | | Trailing Twelve Months Ended September 30, 2024 |
| (In millions) | | 2024 | | 2023 | | 2024 | | 2023 | | |
| Net income attributable to GXO | | $ | 33 | | | $ | 66 | | | $ | 34 | | | $ | 156 | | | $ | 229 | | | $ | 107 | |
| Net income attributable to NCI | | 2 | | | 2 | | | 4 | | | 4 | | | 4 | | | 4 | |
| Net income | | $ | 35 | | | $ | 68 | | | $ | 38 | | | $ | 160 | | | $ | 233 | | | $ | 111 | |
| Interest expense, net | | 33 | | | 14 | | | 69 | | | 41 | | | 53 | | | 81 | |
| Income tax expense | | 7 | | | 15 | | | 11 | | | 38 | | | 33 | | | 6 | |
| Amortization of intangible assets acquired | | 36 | | | 18 | | | 77 | | | 54 | | | 71 | | | 94 | |
| Transaction and integration costs | | 21 | | | 3 | | | 55 | | | 22 | | | 34 | | | 67 | |
| Restructuring costs and other | | 9 | | | 7 | | | 26 | | | 31 | | | 32 | | | 27 | |
| Litigation expense | | (1) | | | — | | | 59 | | | — | | | — | | | 59 | |
| Unrealized (gain) loss on foreign currency contracts and other | | 8 | | | (8) | | | 4 | | | (12) | | | (5) | | | 11 | |
Adjusted EBITA(1) | | $ | 148 | | | $ | 117 | | | $ | 339 | | | $ | 334 | | | $ | 451 | | | $ | 456 | |
| | | | | | | | | | | | |
| Revenue | | $ | 3,157 | | $ | 2,471 | | $ | 8,459 | | $ | 7,188 | | | | |
Adjusted EBITA margin(1)(2) | | 4.7% | | 4.7% | | 4.0% | | 4.6% | | | | |
(1) See the “Non-GAAP Financial Measures” section of this press release.
(2) Adjusted EBITA margin is calculated as adjusted EBITA divided by revenue for the period.
GXO Logistics, Inc.
Reconciliation of Net Income to Adjusted Net Income
and Adjusted Earnings Per Share
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| (Dollars in millions, shares in thousands, except per share amounts) | | 2024 | | 2023 | | 2024 | | 2023 |
Net income | | $ | 35 | | | $ | 68 | | | $ | 38 | | | $ | 160 | |
Net income attributable to NCI | | (2) | | | (2) | | | (4) | | | (4) | |
Net income attributable to GXO | | $ | 33 | | | $ | 66 | | | $ | 34 | | | $ | 156 | |
Amortization of intangible assets acquired | | 36 | | | 18 | | | 77 | | | 54 | |
| Transaction and integration costs | | 21 | | | 3 | | | 55 | | | 22 | |
Restructuring costs and other | | 9 | | | 7 | | | 26 | | | 31 | |
| Litigation expense | | (1) | | | — | | | 59 | | | — | |
| Unrealized (gain) loss on foreign currency contracts and other | | 8 | | | (8) | | | 4 | | | (12) | |
Income tax associated with the adjustments above(1) | | (11) | | | (4) | | | (40) | | | (21) | |
Discrete tax benefit(2) | | — | | | — | | | — | | | (5) | |
Adjusted net income attributable to GXO(3) | | $ | 95 | | | $ | 82 | | | $ | 215 | | | $ | 225 | |
| | | | | | | | |
Adjusted basic EPS(3) | | $ | 0.80 | | | $ | 0.69 | | | $ | 1.80 | | | $ | 1.89 | |
Adjusted diluted EPS(3) | | $ | 0.79 | | | $ | 0.69 | | | $ | 1.80 | | | $ | 1.88 | |
| | | | | | | | |
| Weighted-average common shares outstanding | | | | | | | | |
| Basic | | 119,461 | | | 118,941 | | | 119,387 | | | 118,883 | |
| Diluted | | 119,793 | | | 119,645 | | | 119,718 | | | 119,430 | |
(1) The income tax rate applied to items is based on the GAAP annual effective tax rate.
(2) Discrete tax benefit from intangible assets and the release of valuation allowances.
(3) See the “Non-GAAP Financial Measures” section of this press release.
GXO Logistics, Inc.
Other Reconciliations
(Unaudited)
Reconciliation of Cash Flow from Operations to Free Cash Flow:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| (In millions) | | 2024 | | 2023 | | 2024 | | 2023 |
Cash flow from operations(1) | | $ | 198 | | | $ | 243 | | | $ | 363 | | | $ | 343 | |
Capital expenditures | | (94) | | | (55) | | | (255) | | | (205) | |
Proceeds from sale of property and equipment | | 6 | | | 3 | | | 16 | | | 13 | |
Free cash flow(2) | | $ | 110 | | | $ | 191 | | | $ | 124 | | | $ | 151 | |
(1) Net cash provided by operating activities.
(2) See the “Non-GAAP Financial Measures” section of this press release.
Reconciliation of Revenue to Organic Revenue:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| (In millions) | | 2024 | | 2023 | | 2024 | | 2023 |
| Revenue | | $ | 3,157 | | | $ | 2,471 | | | $ | 8,459 | | | $ | 7,188 | |
Revenue from acquired business(1) | | (591) | | | — | | | (1,050) | | | — | |
Revenue from disposed business(1) | | — | | | (3) | | | (1) | | | (10) | |
| Foreign exchange rates | | (35) | | | — | | | (85) | | | — | |
Organic revenue(2) | | $ | 2,531 | | | $ | 2,468 | | | $ | 7,323 | | | $ | 7,178 | |
| | | | | | | | |
Revenue growth(3) | | 27.8% | | | | 17.7% | | |
Organic revenue growth(2)(4) | | 2.6% | | | | 2.0% | | |
(1) The Company excludes revenue from acquired and disposed businesses for periods that are not comparable.
(2) See the “Non-GAAP Financial Measures” section of this press release.
(3) Revenue growth is calculated as the change in the period-over-period revenue divided by the prior period, expressed as a percentage.
(4) Organic revenue growth is calculated as the change in the period-over-period organic revenue divided by the prior period, expressed as a percentage.
GXO Logistics, Inc.
Liquidity Reconciliations
(Unaudited)
Reconciliation of Total Debt and Net Debt:
| | | | | | | | |
| (In millions) | | September 30, 2024 |
| Current debt | | $ | 223 | |
| Long-term debt | | 2,556 | |
Total debt(1) | | $ | 2,779 | |
| | |
| Less: Cash and cash equivalents (excluding restricted cash) | | (548) | |
Net debt(2) | | $ | 2,231 | |
(1) Includes finance leases and other debt of $316 million as of September 30, 2024.
(2) See the “Non-GAAP Financial Measures” section of this press release.
Reconciliation of Total debt to Net income Ratio:
| | | | | | | | |
| (In millions) | | September 30, 2024 |
Total debt | | $ | 2,779 | |
| Trailing twelve months net income | | $ | 111 | |
| Debt to net income ratio | | 25.0x |
Reconciliation of Net Leverage Ratio:
| | | | | | | | |
| (In millions) | | September 30, 2024 |
| Net debt | | $ | 2,231 | |
Trailing twelve months adjusted EBITDA(1) | | $ | 757 | |
Net leverage ratio(1) | | 2.9x |
(1) See the “Non-GAAP Financial Measures” section of this press release.
GXO Logistics, Inc.
Return on Invested Capital
(Unaudited)
Adjusted EBITA, net of income taxes paid:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, | | Year Ended December 31, 2023 | | Trailing
Twelve
Months
Ended
September 30, 2024 |
| (In millions) | | 2024 | | 2023 | | |
Adjusted EBITA(1) | | $ | 339 | | | $ | 334 | | | $ | 451 | | | $ | 456 | |
Less: Cash paid for income taxes | | (26) | | | (57) | | | (84) | | | (53) | |
Adjusted EBITA, net of income taxes paid(1) | | $ | 313 | | | $ | 277 | | | $ | 367 | | | $ | 403 | |
(1) See the “Non-GAAP Financial Measures” section of this press release.
Return on Invested Capital (ROIC):
| | | | | | | | | | | | | | | | | | | | |
| | September 30, | | |
| (In millions) | | 2024 | | 2023 | | Average |
Selected Assets: | | | | | | |
Accounts receivable, net | | $ | 1,968 | | | $ | 1,661 | | | $ | 1,815 | |
| Other current assets | | 443 | | | 332 | | | 388 | |
Property and equipment, net | | 1,161 | | | 923 | | | 1,042 | |
Selected Liabilities: | | | | | | |
Accounts payable | | (748) | | | (597) | | | (673) | |
Accrued expenses | | (1,411) | | | (975) | | | (1,193) | |
Other current liabilities | | (369) | | | (275) | | | (322) | |
Invested capital | | $ | 1,044 | | | $ | 1,069 | | | $ | 1,057 | |
| | | | | | |
Trailing twelve months net income
to average invested capital | | | | | | 10.5% |
Operating return on invested capital(1)(2) | | | | | | 38.1% |
(1) See the “Non-GAAP Financial Measures” section of this press release.
(2) The ratio of operating return on invested capital is calculated as trailing twelve months adjusted EBITA, net of income taxes paid, divided by the average invested capital.
