FedEx Corporation (FDX)
Growth
Revenue 5Y9.35%
Revenue 3Y9.57%
EPS 5Y5.18%
EPS 3Y90.81%
Dividend 5Y13.42%
Dividend 3Y4.42%
Capital Efficiency
ROIC8.30%
ROE13.50%
ROA4.08%
ROTA4.08%
Capital Structure
Market Cap48.23B
EV81.62B
Cash4.65B
Current Ratio1.30
Debt/Equity0.70
Net Debt/EBITDA4.15
FDX
Income Statement
Select a metric from the list below to chart it
May '86
May '93
May '00
May '07
May '14
May '21
| Income Statement | May '14 | May '15 | May '16 | May '17 | May '18 | May '19 | May '20 | May '21 | May '22 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45,567.0 | 47,453.0 | 50,365.0 | 60,319.0 | 65,450.0 | 69,693.0 | 69,217.0 | 83,959.0 | 93,512.0 | 94,091.0 | |
| Revenue % Chg. | 2.9% | 4.1% | 6.1% | 19.8% | 8.5% | 6.5% | -0.7% | 21.3% | 11.4% | 5.1% | |
| Cost of Revenue | 36,194.0 | 38,895.0 | 40,037.0 | 46,530.0 | 50,750.0 | 54,866.0 | 55,873.0 | 66,005.0 | 73,345.0 | 73,058.0 | |
| Cost of Revenue % Chg. | 2.2% | 7.5% | 2.9% | 16.2% | 9.1% | 8.1% | 1.8% | 18.1% | 11.1% | 35.1% | |
| Gross Profit | 9,373.0 | 8,558.0 | 10,328.0 | 13,789.0 | 14,700.0 | 14,827.0 | 13,344.0 | 17,954.0 | 20,167.0 | 21,033.0 | |
| Gross Profit % Chg. | 5.5% | -8.7% | 20.7% | 33.5% | 6.6% | 0.9% | -10.0% | 34.5% | 12.3% | -40.7% | |
| Gross Profit Margin | 20.6% | 18.0% | 20.5% | 22.9% | 22.5% | 21.3% | 19.3% | 21.4% | 21.6% | 22.4% | |
| Gross Profit Margin % Chg. | 2.6% | -12.3% | 13.7% | 11.5% | -1.8% | -5.3% | -9.4% | 10.9% | 0.9% | -43.6% | |
| Other Expenses | 5,927.0 | 6,415.0 | 7,251.0 | 8,752.0 | 9,450.0 | 10,041.0 | 10,492.0 | 11,981.0 | 13,644.0 | 15,211.0 | |
| Other Expenses % Chg. | 4.5% | 8.2% | 13.0% | 20.7% | 8.0% | 6.3% | 4.5% | 14.2% | 13.9% | -48.0% | |
| Operating Income | 3,446.0 | 1,867.0 | 3,077.0 | 5,037.0 | 4,870.0 | 4,466.0 | 2,417.0 | 5,857.0 | 6,245.0 | 5,617.0 | |
| Operating Income % Chg. | 35.1% | -45.8% | 64.8% | 63.7% | -3.3% | -8.3% | -45.9% | 142.3% | 6.6% | -3.1% | |
| Operating Income Margin | 7.6% | 3.9% | 6.1% | 8.4% | 7.4% | 6.4% | 3.5% | 7.0% | 6.7% | 6.0% | |
| Operating Income Margin % Chg. | 31.3% | -48.0% | 55.3% | 36.7% | -10.9% | -13.9% | -45.5% | 99.8% | -4.3% | -7.8% | |
| Total Other Income/Expenses Net | -157.0 | -240.0 | -337.0 | -458.0 | -517.0 | -3,811.0 | -748.0 | 817.0 | -1,349.0 | -1,345.0 | |
| Total Other Income/Expenses Net % Chg. | 63.5% | 52.9% | 40.4% | 35.9% | 12.9% | 637.1% | 80.4% | - | - | - | |
| Income Before Tax | 3,289.0 | 1,627.0 | 2,740.0 | 4,579.0 | 4,353.0 | 655.0 | 1,669.0 | 6,674.0 | 4,896.0 | 4,272.0 | |
| Income Before Tax % Chg. | 34.0% | -50.5% | 68.4% | 67.1% | -4.9% | -85.0% | 154.8% | 299.9% | -26.6% | -34.3% | |
| Income Before Tax Margin | 7.2% | 3.4% | 5.4% | 7.6% | 6.7% | 0.9% | 2.4% | 7.9% | 5.2% | 4.5% | |
| Income Before Tax Margin % Chg. | 30.2% | -52.5% | 58.7% | 39.5% | -12.4% | -85.9% | 156.6% | 229.7% | -34.1% | -37.4% | |
| Income Tax Expense | 1,192.0 | 577.0 | 920.0 | 1,582.0 | -219.0 | 115.0 | 383.0 | 1,443.0 | 1,070.0 | 939.0 | |
| Income Tax Expense % Chg. | 33.3% | -51.6% | 59.4% | 72.0% | - | - | 233.0% | 276.8% | -25.8% | -40.7% | |
| Net Income | 2,097.0 | 1,050.0 | 1,820.0 | 2,997.0 | 4,572.0 | 540.0 | 1,286.0 | 5,231.0 | 3,826.0 | 3,333.0 | |
| Net Income % Chg. | 34.3% | -49.9% | 73.3% | 64.7% | 52.6% | -88.2% | 138.1% | 306.8% | -26.9% | -32.2% | |
| Net Income Margin | 4.6% | 2.2% | 3.6% | 5.0% | 7.0% | 0.8% | 1.9% | 6.2% | 4.1% | 3.5% | |
| Net Income Margin % Chg. | 30.6% | -51.9% | 63.3% | 37.5% | 40.6% | -88.9% | 139.8% | 235.3% | -34.3% | -35.5% | |
| Weighted Avg. Shares Out | 285.4 | 282.4 | 265.5 | 268.3 | 265.9 | 260.8 | 262.0 | 268.0 | 266.0 | 260.6 | |
| Weighted Avg. Shares Out % Chg. | -9.8% | -1.0% | -6.0% | 1.0% | -0.9% | -1.9% | 0.5% | 2.3% | -0.7% | -2.3% | |
| EPS | 7.3 | 3.7 | 6.9 | 11.2 | 17.2 | 2.1 | 4.9 | 19.5 | 14.4 | 12.8 | |
| EPS % Chg. | 49.0% | -49.4% | 84.4% | 63.0% | 53.9% | -88.0% | 137.1% | 297.7% | -26.3% | -30.3% | |
| Weighted Avg. Shares Out Dil | 310.0 | 287.0 | 279.0 | 270.0 | 272.3 | 265.0 | 262.4 | 268.9 | 267.0 | 262.7 | |
| Weighted Avg. Shares Out Dil % Chg. | -2.2% | -7.4% | -2.8% | -3.2% | 0.9% | -2.7% | -1.0% | 2.5% | -0.7% | -2.7% | |
| EPS Diluted | 6.8 | 3.7 | 6.5 | 11.1 | 16.8 | 2.0 | 4.9 | 19.5 | 14.3 | 12.7 | |
| EPS Diluted % Chg. | 37.5% | -45.9% | 78.4% | 70.0% | 51.7% | -87.9% | 141.4% | 296.9% | -26.3% | -30.2% | |
| Interest Income | 18.0 | 14.0 | 21.0 | 33.0 | 48.0 | 59.0 | 55.0 | 52.0 | 53.0 | - | |
| Interest Income % Chg. | -14.3% | -22.2% | 50.0% | 57.1% | 45.5% | 22.9% | -6.8% | -5.5% | 1.9% | - | |
| Interest Expense | 160.0 | 235.0 | 336.0 | 512.0 | 558.0 | 588.0 | 672.0 | 793.0 | 689.0 | - | |
| Interest Expense % Chg. | 95.1% | 46.9% | 43.0% | 52.4% | 9.0% | 5.4% | 14.3% | 18.0% | -13.1% | - | |
| EBIT | 3,147.0 | 1,406.0 | 2,425.0 | 4,100.0 | 3,843.0 | 126.0 | 1,052.0 | 5,933.0 | 4,260.0 | 4,272.0 | |
| EBIT % Chg. | 31.5% | -55.3% | 72.5% | 69.1% | -6.3% | -96.7% | 734.9% | 464.0% | -28.2% | -34.3% | |
| EBIT Margin | 6.9% | 3.0% | 4.8% | 6.8% | 5.9% | 0.2% | 1.5% | 7.1% | 4.6% | 4.5% | |
| EBIT Margin % Chg. | 27.8% | -57.1% | 62.5% | 41.2% | -13.6% | -96.9% | 740.7% | 364.9% | -35.5% | -37.4% | |
| Depreciation & Amortization | 2,587.0 | 2,611.0 | 2,631.0 | 2,995.0 | 3,095.0 | 3,353.0 | 3,615.0 | 3,793.0 | 3,970.0 | 4,074.0 | |
| Depreciation & Amortization % Chg. | 8.4% | 0.9% | 0.8% | 13.8% | 3.3% | 8.3% | 7.8% | 4.9% | 4.7% | -29.3% | |
| EBITDA | 5,734.0 | 4,017.0 | 5,056.0 | 7,095.0 | 6,938.0 | 3,479.0 | 4,667.0 | 9,726.0 | 8,230.0 | 8,346.0 | |
| EBITDA % Chg. | 20.0% | -29.9% | 25.9% | 40.3% | -2.2% | -49.9% | 34.1% | 108.4% | -15.4% | -31.9% | |
| EBITDA Margin | 12.6% | 8.5% | 10.0% | 11.8% | 10.6% | 5.0% | 6.7% | 11.6% | 8.8% | 8.9% | |
| EBITDA Margin % Chg. | 16.6% | -32.7% | 18.6% | 17.2% | -9.9% | -52.9% | 35.1% | 71.8% | -24.0% | -35.2% |