GXO

GXO Logistics, Inc. Reports Record Revenue and Adjusted EBITDA for Q4 and Full Year 2024, Announces 2025 Guidance

GXO Logistics reported record revenues and adjusted EBITDA for Q4 and full year 2024, with strong organic growth and business wins.

Quiver AI Summary

GXO Logistics, Inc. reported record revenue of $3.3 billion for the fourth quarter and $11.7 billion for the full year 2024, reflecting a year-over-year increase of 25% and 20%, respectively. The company experienced organic revenue growth of 4% in Q4 and 3% for the year, while net income rose to $100 million in Q4 compared to $73 million in 2023. For the second consecutive year, GXO secured over $1 billion in new business wins, including a significant $2.5 billion lifetime value contract in health sciences. Guidance for 2025 anticipates organic revenue growth of 3% to 6%, adjusted EBITDA of $840 million to $860 million, and adjusted diluted earnings per share of $2.40 to $2.60. CEO Malcolm Wilson highlighted strong customer satisfaction and the company’s expansion into new markets, underscoring GXO's robust position to leverage ongoing supply chain complexities in a rapidly changing economic environment.

Potential Positives

  • Achieved record revenue for both Q4 and full year 2024, with revenue increasing by 25% year over year in Q4 and 20% year over year for the full year.
  • Closed over $1 billion in new business wins for the second consecutive year, including the largest contract ever worth $2.5 billion in lifetime value, significantly enhancing growth potential.
  • Announced optimistic 2025 guidance, forecasting organic revenue growth of 3% to 6%, indicating continued growth momentum.
  • Adjusted EBITDA increased to $815 million for the full year, demonstrating improved operational efficiency and profitability compared to previous years.

Potential Negatives

  • Net income for the full year 2024 decreased to $138 million, down significantly from $233 million in 2023, indicating a potential decline in profitability despite revenue growth.
  • The company generated less free cash flow in 2024 ($251 million) compared to 2023 ($302 million), suggesting a decrease in financial flexibility.
  • Debt levels have increased significantly, with total outstanding debt rising to $2.6 billion, creating concerns about financial leverage and risk in a possibly volatile market environment.

FAQ

What were GXO Logistics' Q4 2024 revenue results?

GXO reported Q4 2024 revenue of $3.3 billion, a 25% increase from Q4 2023.

How much new business did GXO win in 2024?

GXO closed over $1 billion in new business wins for the second consecutive year.

What is GXO's guidance for 2025?

GXO's 2025 guidance includes organic revenue growth of 3% to 6% and adjusted EBITDA of $840 to $860 million.

How did adjusted EBITDA perform in Q4 2024?

Adjusted EBITDA for Q4 2024 rose to $251 million, compared to $193 million in Q4 2023.

What are GXO's key financial metrics for 2024?

GXO achieved $11.7 billion in revenue, $815 million in adjusted EBITDA, and diluted EPS of $1.12 in 2024.

Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.


$GXO Hedge Fund Activity

We have seen 178 institutional investors add shares of $GXO stock to their portfolio, and 250 decrease their positions in their most recent quarter.

Here are some of the largest recent moves:

To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.

Full Release





  • Delivered record revenue for both Q4 and full year 2024




  • Organic revenue growth accelerated sequentially each quarter in 2024




  • Closed more than $1 billion of new business wins for the second consecutive year; won largest-ever contract, of $2.5 billion lifetime value, in health sciences




  • Announced 2025 guidance:




    • Organic revenue growth of 3% - 6%




    • Adjusted EBITDA of $840 million - $860 million




    • Adjusted diluted EPS of $2.40 - $2.60




    • Adjusted EBITDA


      to free cash flow conversion of 25% to 35%






GREENWICH, Conn., Feb. 12, 2025 (GLOBE NEWSWIRE) -- GXO Logistics, Inc. (NYSE: GXO) today announced results for the fourth quarter and full year 2024.



Malcolm Wilson, Chief Executive Officer of GXO, said, “In 2024, GXO delivered record revenue and adjusted EBITDA, and drove strong operating return on invested capital. We also accelerated our organic growth sequentially throughout the year and closed more than $1 billion of new business wins for the second consecutive year.



“Our customer satisfaction scores are at an all-time high, and we are particularly proud that more than 40 existing customers expanded into new geographies with GXO.



“In 2024, we completed the acquisition of Wincanton, which will accelerate our growth in key verticals, and we expanded in new geographies like Germany, which is now our fastest-growing market. Our pipeline is up 15% year over year, and our pipeline in the Americas is up 20%.



“Our guidance for 2025 reflects our confidence in our core business growth, the phasing of startups, the impact of foreign exchange, and our current expectation of the timing of the Wincanton regulatory review. The strength of our pipeline and the pace of our new business wins continue to benefit from the structural tailwinds – outsourcing, automation and e-commerce – at our backs. As brands around the world face unprecedented supply chain complexity, GXO is well positioned to help them turn supply chain challenges into competitive advantages.”




Fourth Quarter


2024


Results



Revenue increased to $3.3 billion, up 25% year over year, compared with $2.6 billion for the fourth quarter 2023. Organic revenue

1

grew by 4%.



Net income increased to $100 million, compared with $73 million for the fourth quarter 2023. Diluted earnings per share increased to $0.83, compared with $0.61 for the fourth quarter 2023.




____________________________


1

For definitions of non-GAAP measures see the “Non-GAAP Financial Measures” section in this press release.



Adjusted earnings before interest, taxes, depreciation and amortization (“adjusted EBITDA

1

”) increased to $251 million, compared with $193 million for the fourth quarter 2023. Adjusted diluted earnings per share (“Adjusted EPS

1

”) was $1.00, compared with $0.70 for the fourth quarter 2023.



GXO generated $186 million of cash flows from operations, compared with $215 million for the fourth quarter 2023. In the fourth quarter of 2024, GXO generated $127 million of free cash flow

1

, compared with $151 million for the fourth quarter 2023.




Full Year 2024


Results



Revenue increased to $11.7 billion, up 20% year over year compared with $9.8 billion for 2023. Organic revenue

1

grew by 3%.



Net income was $138 million, compared with $233 million for 2023. Diluted earnings per share was $1.12, compared with $1.92 for 2023.



Adjusted EBITDA

1

was $815 million, compared with $741 million for 2023. Adjusted EPS

1

was $2.80, compared with $2.59 for 2023.



GXO generated $549 million of cash flows from operations, compared with $558 million for 2023. GXO generated $251 million of free cash flow

1

, compared with $302 million for 2023.



Cash flows from operations to net income and free cash flow conversion

1

ratios were 398% and 31%, respectively, for 2024. Cash flows from operations to net income and free cash flow conversion

1

ratios were 239% and 41%, respectively, for 2023.



Net income to average invested capital and operating return on invested capital

1

ratios were 14% and 46%, respectively, for 2024.




Cash Balances and Outstanding Debt



As of December 31, 2024, cash and cash equivalents (excluding restricted cash), debt outstanding and net debt

1

were $413 million, $2.6 billion and $2.2 billion, respectively.




2025 Guidance



2




GXO’s 2025 financial outlook is as follows:




  • Organic revenue growth

    1

    of 3% to 6%;


  • Adjusted EBITDA

    1

    of $840 million to $860 million;


  • Adjusted diluted earnings per share

    1

    of $2.40 to $2.60; and


  • Adjusted EBITDA

    1

    to free cash flow conversion

    1

    of 25% to 35%.




Conference Call



GXO will hold a conference call on Thursday, February 13, 2025, 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: 13751179. 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 February 25, 2025. 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 13751179.



____________________________



2

Our guidance reflects current FX rates.




About GXO Logistics



GXO Logistics, Inc. (NYSE: GXO) is the world’s largest pure-play contract logistics provider and is benefiting from the rapid growth of ecommerce, automation and outsourcing. GXO is committed to providing a diverse, world-class workplace for more than 150,000 team members across more than 1,000 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, at scale and with speed. GXO corporate headquarters is 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”).



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 and litigation expenses as well as restructuring costs and other adjustments as set forth in the financial tables 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 costs primarily relate to the settlement of legal matters. Restructuring costs primarily relate to severance costs associated with business optimization initiatives.



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 flows 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 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 forth in the financial tables below, 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 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 as set forth in the financial tables below, which management has determined are not reflective of our core operating activities, including amortization of acquisition-related intangible assets.



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 net leverage ratio and net debt are important measures of our overall liquidity position and are calculated by removing cash and cash equivalents from our total debt and net debt as a ratio of our adjusted EBITDA. We calculate ROIC as our 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 2025 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 our full year 2025 financial targets


of organic revenue growth, adjusted EBITDA, adjusted diluted earnings per share and free cash flow conversion; our accelerated growth in key verticals from the acquisition of Wincanton; and our current expectation of the timing of the Wincanton regulatory review.


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 our subcontractors, and risks associated with labor disputes at our customers’ facilities and efforts by labor organizations to organize our 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



Kristine Kubacki, CFA

+1 (203) 769-7206

kristine.kubacki@gxo.com



Media Contact



Matthew Schmidt

+1 (203) 307-2809

matt.schmidt@gxo.com


















































































































































































































































































































































































































































GXO Logistics, Inc.




Consolidated Statements of Operations




(Unaudited)






Three Months Ended


December 31,




Year Ended




December 31,



(Dollars in millions, shares in thousands, except per share amounts)





2024






2023






2024






2023




Revenue



$

3,250



$

2,590



$

11,709



$

9,778


Direct operating expense



2,737




2,160




9,853




8,035


Selling, general and administrative expense



277




237




1,061




998


Depreciation and amortization expense



113




93




415




361


Transaction and integration costs



21




12




76




34


Restructuring costs and other



1




1




27




32


Litigation expense

(1)














59








Operating income




101




87




218




318


Other income (expense), net



30




(7

)



31




1


Interest expense, net



(34

)



(12

)



(103

)



(53

)


Income before income taxes




97




68




146




266


Income tax (expense) benefit



3




5




(8

)



(33

)


Net income




100




73




138




233


Net income attributable to Noncontrolling Interests (‘‘NCI”)













(4

)



(4

)


Net income attributable to GXO



$

100



$

73



$

134



$

229












Earnings per share










Basic


$

0.84



$

0.61



$

1.12



$

1.93


Diluted


$

0.83



$

0.61



$

1.12



$

1.92



Weighted-average common shares outstanding










Basic



119,489




118,983




119,413




118,908


Diluted



120,035




119,671




119,798




119,490
















(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 year ended December 31, 2024, for the settlement, associated legal fees, and other related expenses.





































































































































































































































































































































































































































GXO Logistics, Inc.




Consolidated Balance Sheets



(

Unaudited

)





December 31,



(Dollars in millions, shares in thousands, except per share amounts)





2024






2023




ASSETS







Current assets






Cash and cash equivalents


$

413



$

468


Accounts receivable, net of allowance of $15 and $11



1,799




1,753


Other current assets



429




347



Total current assets




2,641




2,568



Long-term assets






Property and equipment, net of accumulated depreciation of $1,732 and $1,545



1,160




953


Operating lease assets



2,329




2,201


Goodwill



3,549




2,891


Intangible assets, net of accumulated amortization of $618 and $528



986




567


Other long-term assets



601




327



Total long-term assets




8,625




6,939



Total assets



$

11,266



$

9,507



LIABILITIES AND EQUITY







Current liabilities






Accounts payable


$

776



$

709


Accrued expenses



1,271




966


Current debt



110




27


Current operating lease liabilities



647




597


Other current liabilities



385




327



Total current liabilities




3,189




2,626



Long-term liabilities






Long-term debt



2,521




1,620


Long-term operating lease liabilities



1,898




1,842


Other long-term liabilities



623




473



Total long-term liabilities




5,042




3,935


Commitments and Contingencies






Stockholders’ Equity






Common Stock, $0.01 par value per share; 300,000 shares authorized, 119,496 and 119,057 shares 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”)



2,629




2,598


Retained earnings



686




552


Accumulated other comprehensive Income (Loss) (‘‘AOCIL”)



(313

)



(239

)


Total stockholders’ equity before NCI




3,003




2,912


NCI



32




34



Total equity




3,035




2,946



Total liabilities and equity



$

11,266



$

9,507



















































































































































































































































































































































































































GXO Logistics, Inc.




Consolidated Statements of Cash Flows



(

Unaudited

)





Year Ended December 31,



(In millions)





2024






2023




Cash flows from operating activities:







Net income



$

138



$

233



Adjustments to reconcile net income to net cash provided by operating activities






Depreciation and amortization expense



415




361


Stock-based compensation expense



39




35


Deferred tax benefit



(38

)



(41

)

Other



1




23



Changes in operating assets and liabilities






Accounts receivable



118




(17

)

Other assets



(54

)



28


Accounts payable



23




(3

)

Accrued expenses and other liabilities



(93

)



(61

)


Net cash provided by operating activities




549




558



Cash flows from investing activities:






Capital expenditures



(359

)



(274

)

Proceeds from sale of property and equipment



61




18


Acquisition of business, net of cash acquired



(863

)



(149

)

Cross-currency swap agreements settlement



4




(3

)

Other








(2

)


Net cash used in investing activities




(1,157

)



(410

)


Cash flows from financing activities:






Proceeds from debt, net



1,090







Repayments of debt, net



(408

)



(140

)

Repayments of finance lease obligations



(45

)



(29

)

Taxes paid related to net share settlement of equity awards



(8

)



(12

)

Other



7




(5

)


Net cash provided by (used in) financing activities




636




(186

)

Effect of exchange rates on cash and cash equivalents



(13

)



13



Net increase (decrease) in cash, restricted cash and cash equivalents




15




(25

)


Cash, restricted cash and cash equivalents, beginning of year




470




495



Cash, restricted cash and cash equivalents, end of year



$

485



$

470








Reconciliation of cash, restricted cash and cash equivalents






Cash and cash equivalents


$

413



$

468


Restricted cash (included in Other long-term assets)



72




2



Total cash, restricted cash and cash equivalents



$

485



$

470






























































GXO Logistics, Inc.




Consolidated Statements of Cash Flows






Year Ended December 31,



(In millions)




2024




2023



Supplemental cash flow information:






Cash paid for interest, net


$

97


$

57

Cash paid for income taxes, net



43



84








































































































































































GXO Logistics, Inc.




Key Data




Disaggregation of Revenue



(

Unaudited

)


Revenue disaggregated by geographical area was as follows:





Three Months Ended


December 31,




Year Ended




December 31,



(In millions)




2024




2023




2024




2023


United Kingdom


$

1,521


$

969


$

5,248


$

3,664

United States



838



792



3,087



2,909

Netherlands



242



221



922



831

France



213



204



809



830

Spain



150



133



571



529

Italy



103



103



391



382

Other



183



168



681



633


Total



$

3,250


$

2,590


$

11,709


$

9,778



The Company’s revenue can also be disaggregated by the customer’s primary industry. Revenue disaggregated by industries was as follows:





































































































































Three Months Ended


December 31,




Year Ended




December 31,



(In millions)




2024




2023




2024




2023


Omnichannel retail


$

1,543


$

1,092


$

5,360


$

4,100

Technology and consumer electronics



404



382



1,541



1,467

Industrial and manufacturing



366



266



1,339



1,078

Food and beverage



345



327



1,331



1,331

Consumer packaged goods



363



325



1,259



1,027

Other



229



198



879



775


Total



$

3,250


$

2,590


$

11,709


$

9,778

















































































































































































































































































































































GXO Logistics, Inc.




Reconciliation of Net Income to Adjusted EBITDA




and Adjusted EBITDA Margins




(Unaudited)






Three Months Ended


December 31,




Year Ended




December 31,



(In millions)





2024






2023






2024






2023




Net income attributable to GXO



$

100



$

73



$

134



$

229


Net income attributable to NCI













4




4



Net income



$

100



$

73



$

138



$

233


Interest expense, net



34




12




103




53


Income tax expense (benefit)



(3

)



(5

)



8




33


Depreciation and amortization expense



113




93




415




361


Transaction and integration costs



21




12




76




34


Restructuring costs and other



1




1




27




32


Litigation expense













59







Unrealized (gain) loss on foreign currency contracts and other



(15

)



7




(11

)



(5

)


Adjusted EBITDA



(1)




$

251



$

193



$

815



$

741












Revenue



$

3,250



$

2,590



$

11,709



$

9,778



Operating income



$

101



$

87



$

218



$

318



Operating income margin



(2)





3.1

%



3.4

%



1.9

%



3.3

%


Adjusted EBITDA margin



(1)(3)





7.7

%



7.5

%



7.0

%



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


December 31,




Year Ended




December 31,



(In millions)





2024






2023






2024






2023




Net income attributable to GXO



$

100



$

73



$

134



$

229


Net income attributable to NCI













4




4



Net income



$

100



$

73



$

138



$

233


Interest expense, net



34




12




103




53


Income tax expense (benefit)



(3

)



(5

)



8




33


Amortization of intangible assets acquired



31




17




108




71


Transaction and integration costs



21




12




76




34


Restructuring costs and other



1




1




27




32


Litigation expense













59







Unrealized (gain) loss on foreign currency contracts and other



(15

)



7




(11

)



(5

)


Adjusted EBITA



(1)




$

169



$

117



$

508



$

451












Revenue



$

3,250



$

2,590



$

11,709



$

9,778



Adjusted EBITA margin



(1)(2)





5.2

%



4.5

%



4.3

%



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


December 31,




Year Ended




December 31,



(Dollars in millions, shares in thousands, except per share amounts)





2024






2023






2024






2023




Net income



$

100



$

73



$

138



$

233


Net income attributable to NCI













(4

)



(4

)


Net income attributable to GXO



$

100



$

73



$

134



$

229


Amortization of intangible assets acquired



31




17




108




71


Transaction and integration costs



21




12




76




34


Restructuring costs and other



1




1




27




32


Litigation expense













59







Unrealized (gain) loss on foreign currency contracts and other



(15

)



7




(11

)



(5

)

Income tax associated with the adjustments above

(1)




(2

)



(9

)



(42

)



(30

)

Discrete income tax benefit

(2)




(16

)



(17

)



(16

)



(22

)


Adjusted net income attributable to GXO



(3)




$

120



$

84



$

335



$

309












Adjusted basic EPS



(3)




$

1.00



$

0.71



$

2.81



$

2.60



Adjusted diluted EPS



(3)




$

1.00



$

0.70



$

2.80



$

2.59












Weighted-average common shares outstanding










Basic



119,489




118,983




119,413




118,908


Diluted



120,035




119,671




119,798




119,490
























(1)

The income tax rate applied to items is based on the GAAP annual effective tax rate.

(2)

The discrete income tax benefit in 2024 comes from the release of the valuation allowance, and in 2023, it comes from intangible assets and the release of the valuation allowance.

(3)

See the “Non-GAAP Financial Measures” section of this press release.





































































































































































GXO Logistics, Inc.




Other Reconciliations




(Unaudited)



Reconciliation of Cash Flows from Operations to Free Cash Flow:





Three Months Ended


December 31,




Year Ended




December 31,



(In millions)





2024






2023






2024






2023




Cash flows from operations



(1)




$

186



$

215



$

549



$

558


Capital expenditures



(104

)



(69

)



(359

)



(274

)

Proceeds from sale of property and equipment



45




5




61




18



Free cash flow



(2)




$

127



$

151



$

251



$

302












Cash flows from operations to net income








397.8

%



239.5

%


Free cash flow conversion



(2)









30.8

%



40.8

%



















(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


December 31,




Year Ended




December 31,



(In millions)





2024






2023






2024






2023




Revenue



$

3,250



$

2,590



$

11,709



$

9,778


Revenue from acquired business

(1)




(538

)








(1,588

)






Revenue from disposed business

(1)









(2

)



(1

)



(12

)

Foreign exchange rates



(24

)








(109

)







Organic revenue



(2)




$

2,688



$

2,588



$

10,011



$

9,766












Revenue growth



(3)





25.5

%





19.7

%




Organic revenue growth



(2)(4)





3.9

%





2.5

%





























(1)

The Company excludes revenue from the acquired and disposed business 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)




December 31, 2024


Current debt


$

110


Long-term debt



2,521



Total debt



(1)




$

2,631


Less: Cash and cash equivalents (excluding restricted cash)



(413

)


Net debt



(2)




$

2,218




















(1)

Includes finance leases and other debt of $303 million as of December 31, 2024.

(2)

See the “Non-GAAP Financial Measures” section of this press release.








































Reconciliation of Total debt to Net income Ratio:



(In millions)




December 31, 2024


Total debt


$

2,631

Net income


$

138


Debt to net income ratio



19.1x




































Reconciliation of Net Leverage Ratio:



(In millions)




December 31, 2024


Net debt


$

2,218

Adjusted EBITDA

(1)



$

815


Net leverage ratio



(1)




2.7x















(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:





Year Ended



(In millions)




December 31, 2024



Adjusted EBITA



(1)




$

508


Less: Cash paid for income taxes



(43

)


Adjusted EBITA



(1)



, net of income taxes paid



$

465
















(1)

See the “Non-GAAP Financial Measures” section of this press release.





























































































































































































Return on Invested Capital (ROIC):





Year Ended December 31,





(In millions)





2024






2023





Average



Selected Assets:








Accounts receivable, net


$

1,799



$

1,753



$

1,776


Other current assets



429




347




388


Property and equipment, net



1,160




953




1,057



Selected Liabilities:








Accounts payable


$

(776

)


$

(709

)


$

(743

)

Accrued expenses



(1,271

)



(966

)



(1,119

)

Other current liabilities



(385

)



(327

)



(356

)


Invested capital



$

956



$

1,051



$

1,003










Net income to average invested capital








13.8

%


Operating return on invested capital



(1)(2)









46.4

%



















(1)

See the “Non-GAAP Financial Measures” section of this press release.

(2)

The ratio of operating return on invested capital is calculated as adjusted EBITA, net of income taxes paid, divided by the average invested capital.







This article was originally published on Quiver News, read the full story.

The views and opinions expressed herein are the views and opinions of the author and do not necessarily reflect those of Nasdaq, Inc.

Tags

More Related Articles

Info icon

This data feed is not available at this time.

Data is currently not available

Sign up for the TradeTalks newsletter to receive your weekly dose of trading news, trends and education. Delivered Wednesdays.