SEATTLE--(BUSINESS WIRE)--Expeditors International of Washington, Inc. (NASDAQ:EXPD) today announced quarterly total revenues and operating income of $1,582,135,000 and $148,572,000 as compared with $1,246,911,000 and $110,354,000 for the same quarter of 2009, an increase of 27% and 35%, respectively. Net earnings attributable to shareholders were $96,502,000 for the fourth quarter of 2010, compared with $69,135,000 for the same quarter of 2009, an increase of 40%. Net revenues for the fourth quarter of 2010 increased 23% to $453,362,000 as compared with $369,712,000 reported for the fourth quarter of 2009. Diluted net earnings attributable to shareholders per share for the fourth quarter were $.45 as compared with $.32 for the same quarter in 2009, an increase of 41%. The Company also reported that same store net revenues and operating income increased 23% and 35%, respectively, for the fourth quarter of 2010 when compared with 2009.
For the year ended December 31, 2010, total revenues and operating income were $5,967,573,000 and $547,230,000 as compared with $4,092,283,000 and $385,001,000 for the same period in 2009, increases of 46% and 42%, respectively. Net earnings attributable to shareholders rose to $344,172,000 from $240,217,000 in 2009, an increase of 43%. Net revenues for the year increased to $1,692,786,000 from $1,382,786,000 for 2009, up 22%. Diluted net earnings attributable to shareholders per share for the year 2010 were $1.59 as compared with $1.11 for the same period of 2009, a 43% increase. Same store net revenues and operating income increased 22% and 42%, respectively, for the year ended December 31, 2010, when compared with the same period of 2009.
“What a difference a year makes! Last year we closed our 2009 fourth quarter earnings release by saying ‘Having proven our mettle in 2009, we’re excited about 2010.’ How prophetic those words turned out to be,” said Peter J. Rose, Chairman and Chief Executive Officer. “Our 2010 was absolutely outstanding by any measure and this fourth quarter was, simply put, a great ending to an incredible year. The fourth quarter was also remarkable in that, despite handling the large year-over-year increases in shipment and clearance activity, none of the anomalies that can occur in theses kinds of environments reared their ugly heads. The competitive market mechanisms worked as close to perfect as we can remember experiencing them. Our people successfully handled some amazing volumes. Because of our no-layoff policy in 2009, we had the capacity and the experience to absorb anything 2010 threw at us,” Rose went on to say.
“The fourth quarter, just like all of 2010, was a classic case study of what happens when you don’t panic, when you trust in your people and your culture and when you rely on your proven business model. If we had lost our confidence and succumbed to the myriad of pressures we encountered in 2009, we might well have joined the ‘lemming layoff brigade.’ Had we done that, we would not have had the staying power to see our way through the volume challenges, and the corresponding opportunities, that presented themselves in 2010. Experience and tenure is what really pays off in these situations, particularly if you have the confidence to lead…which fortunately, our people did. This wasn’t our first recession, it was merely our worst. We learned from experience that a recession is the least costly time to make investments. We have always thought that recessionary investments, particularly those in technology, productivity and process improvement, have higher rates of return, as the economy turns....and indeed they did. Finally, we were grateful for the opportunity to show how much we truly appreciate and value our greatest assets, our people…and that is why they’re still here servicing more customers and creating value for our shareholders! And yes, we’re excited for whatever challenges and opportunities will come our way in 2011,” concluded Rose.
Expeditors is a global logistics company headquartered in Seattle, Washington. The company employs trained professionals in 184 full-service offices, 65 satellite locations and 2 international service centers located on six continents linked into a seamless worldwide network through an integrated information management system. Services include air and ocean freight forwarding, vendor consolidation, customs clearance, marine insurance, distribution and other value added international logistics services.
1 Diluted earnings attributable to shareholders per share.
NOTE: See Disclaimer on Forward-Looking Statements on the following page of this release.
Expeditors International of Washington, Inc. |
||||||||||||||||||||||||
Financial Highlights |
||||||||||||||||||||||||
Three months and Year ended | ||||||||||||||||||||||||
December 31, 2010 and 2009 | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
(in 000's except share data) |
||||||||||||||||||||||||
Three months ended December 31, | Year ended December 31, | |||||||||||||||||||||||
% | % | |||||||||||||||||||||||
2010 | 2009 | Increase | 2010 | 2009 | Increase | |||||||||||||||||||
Revenues | $ | 1,582,135 | $ | 1,246,911 | 27 | % | $ | 5,967,573 | $ | 4,092,283 | 46 | % | ||||||||||||
Net revenues | $ | 453,362 | $ | 369,712 | 23 | % | $ | 1,692,786 | $ | 1,382,786 | 22 | % | ||||||||||||
Operating income | $ | 148,572 | $ | 110,354 | 35 | % | $ | 547,230 | $ | 385,001 | 42 | % | ||||||||||||
Net earnings attributable to shareholders1 |
$ |
96,502 |
$ |
69,135 |
40 |
% |
$ |
344,172 |
$ |
240,217 |
43 |
% |
||||||||||||
Diluted earnings attributable to shareholders per share |
|
|
$ |
.45 |
$ |
.32 |
41 |
% |
$ |
1.59 |
$ |
1.11 |
43 |
% |
||||||||||
Basic earnings attributable to shareholders per share |
$ |
.45 |
$ |
.33 |
36 |
% |
$ |
1.62 |
$ |
1.13 |
43 |
% |
||||||||||||
Weighted average diluted shares outstanding |
216,587,468 |
216,378,536 |
216,446,656 |
216,533,240 |
||||||||||||||||||||
Weighted average basic shares outstanding |
212,217,035 |
211,992,092 |
212,283,966 |
212,112,744 |
||||||||||||||||||||
_______________________ |
||||||||||||||||||||||||
1 The Company’s consolidated effective tax rate was lower in the fourth quarter and year 2010 as compared to the same periods in 2009 primarily as a result of a higher tax benefit received for disqualified dispositions of incentive stock options in 2010. |
||||||||||||||||||||||||
During the fourth quarter of 2010, the Company opened one full-service office in Curitiba, Brazil and one satellite office in Belo Horizonte, Brazil. The Company closed one satellite office in Lewiston, New York.
Investors may submit written questions via e-mail to: investor@expeditors.com
Or by fax to: (206) 674-3459
Questions received by the end of business on February 25, 2011 will be considered in management’s 8-K “Responses to Selected Questions” expected to be filed on or about March 4, 2011.
Disclaimer on Forward-Looking Statements:
Certain portions of this release contain forward-looking statements which are based on certain assumptions and expectations of future events that are subject to risks and uncertainties, including comments on economic trends, capacity to absorb additional volumes, positive trends in business volume, ability to benefit from opportunities in 2011, ability to continue our culture and business model, ability to realize higher rates of return from investments in technology, productivity, and process improvement, any future tax benefits from disqualified dispositions of incentive stock options and ability to create shareholder value. Actual future results and trends may differ materially from historical results or those projected in any forward-looking statements depending on a variety of factors including, but not limited to, our ability to maintain consistent and stable operating results, future success of our business model, ability to perpetuate profits, changes in customer demand for Expeditors’ services caused by a general economic slow-down, customers’ inventory build-up, decreased consumer confidence, volatility in equity markets, energy prices, political changes, regulatory changes or the unpredictable acts of competitors and other risks, risk factors and uncertainties detailed in our Annual and Quarterly Reports filed with the Securities and Exchange Commission.
EXPEDITORS INTERNATIONAL OF WASHINGTON, INC. | ||||||||||
AND SUBSIDIARIES | ||||||||||
Condensed Consolidated Balance Sheets | ||||||||||
(In thousands, except share data) | ||||||||||
(Unaudited) | ||||||||||
December 31, | December 31, | |||||||||
Assets |
2010 | 2009 | ||||||||
Current assets: | ||||||||||
Cash and cash equivalents | $ | 1,084,465 | $ | 925,929 | ||||||
Short-term investments | 524 | 655 | ||||||||
Accounts receivable, net | 1,003,884 | 810,369 | ||||||||
Deferred Federal and state income taxes | 8,706 | 8,338 | ||||||||
Other current assets | 42,776 | 42,539 | ||||||||
Total current assets | 2,140,355 | 1,787,830 | ||||||||
Property and equipment, net | 498,648 | 495,701 | ||||||||
Goodwill, net | 7,927 | 7,927 | ||||||||
Other intangibles, net | 3,716 | 4,938 | ||||||||
Other assets, net | 28,533 | 27,326 | ||||||||
$ | 2,679,179 | $ | 2,323,722 | |||||||
Liabilities and Equity |
||||||||||
Current liabilities: | ||||||||||
Accounts payable | 652,161 | 546,675 | ||||||||
Accrued expenses, primarily salaries and related costs | 177,869 | 145,545 | ||||||||
Federal, state and foreign income taxes | 31,948 | 16,166 | ||||||||
Total current liabilities | 861,978 | 708,386 | ||||||||
Deferred Federal and state income taxes | 69,047 | 53,989 | ||||||||
Commitments and contingencies | ||||||||||
Shareholders' equity: | ||||||||||
Preferred stock; none issued | -- | -- | ||||||||
Common stock, par value $.01 per share; issued and outstanding 212,047,774 shares at December 31, 2010 and 212,025,494 shares at December 31, 2009 |
2,120 | 2,120 | ||||||||
Additional paid-in capital | 13,412 | 18,265 | ||||||||
Retained earnings | 1,717,249 | 1,532,018 | ||||||||
Accumulated other comprehensive income | 8,125 | 604 | ||||||||
Total shareholders' equity | 1,740,906 | 1,553,007 | ||||||||
Noncontrolling interest | 7,248 | 8,340 | ||||||||
Total equity | 1,748,154 | 1,561,347 | ||||||||
$ | 2,679,179 | $ | 2,323,722 | |||||||
EXPEDITORS INTERNATIONAL OF WASHINGTON, INC. | ||||||||||||||||||||||
AND SUBSIDIARIES | ||||||||||||||||||||||
Condensed Consolidated Statements of Earnings | ||||||||||||||||||||||
(In thousands, except share data) | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||||||||
Revenues: | ||||||||||||||||||||||
Airfreight services | $ | 778,009 | $ | 628,097 | $ | 2,821,828 | $ | 1,831,317 | ||||||||||||||
Ocean freight and ocean services | 481,263 | 348,305 | 1,955,400 | 1,297,685 | ||||||||||||||||||
Customs brokerage and other services | 322,863 | 270,509 | 1,190,345 | 963,281 | ||||||||||||||||||
Total revenues | 1,582,135 | 1,246,911 | 5,967,573 | 4,092,283 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||
Airfreight consolidation | 604,309 | 493,711 | 2,181,598 | 1,341,842 | ||||||||||||||||||
Ocean freight consolidation | 379,250 | 268,612 | 1,569,877 | 973,462 | ||||||||||||||||||
Customs brokerage and other services | 145,214 | 114,876 | 523,312 | 394,193 | ||||||||||||||||||
Salaries and related costs | 237,822 | 202,697 | 894,132 | 774,214 | ||||||||||||||||||
Rent and occupancy costs | 19,988 | 19,463 | 77,209 | 74,324 | ||||||||||||||||||
Depreciation and amortization | 9,310 | 9,910 | 36,900 | 40,035 | ||||||||||||||||||
Selling and promotion | 9,593 | 7,985 | 32,055 | 26,295 | ||||||||||||||||||
Other | 28,077 | 19,303 | 105,260 | 82,917 | ||||||||||||||||||
Total operating expenses | 1,433,563 | 1,136,557 | 5,420,343 | 3,707,282 | ||||||||||||||||||
Operating income | 148,572 | 110,354 | 547,230 | 385,001 | ||||||||||||||||||
Interest income | 2,064 | 1,924 | 7,002 | 10,177 | ||||||||||||||||||
Interest expense | (198 | ) | (95 | ) | (576 | ) | (499 | ) | ||||||||||||||
Other, net | 1,181 | 367 | 10,412 | 8,193 | ||||||||||||||||||
Other income, net | 3,047 | 2,196 | 16,838 | 17,871 | ||||||||||||||||||
Earnings before income taxes | 151,619 | 112,550 | 564,068 | 402,872 | ||||||||||||||||||
Income tax expense | 55,171 | 42,900 | 219,863 | 162,475 | ||||||||||||||||||
Net earnings | 96,448 | 69,650 | 344,205 | 240,397 | ||||||||||||||||||
Less: net earnings attributable to noncontrolling interest | (54 | ) | 515 | 33 | 180 | |||||||||||||||||
Net earnings attributable to shareholders | $ | 96,502 | $ | 69,135 | $ | 344,172 | $ | 240,217 | ||||||||||||||
Diluted earnings attributable to shareholders per share | $ | 0.45 | $ | 0.32 | $ | 1.59 | $ | 1.11 | ||||||||||||||
Basic earnings attributable to shareholders per share | $ | 0.45 | $ | 0.33 | $ | 1.62 | $ | 1.13 | ||||||||||||||
Dividends declared and paid per common share | $ | 0.20 | $ | 0.19 | $ | 0.40 | $ | 0.38 | ||||||||||||||
Weighted average diluted shares outstanding | 216,587,468 | 216,378,536 | 216,446,656 | 216,533,240 | ||||||||||||||||||
Weighted average basic shares outstanding | 212,217,035 | 211,992,092 | 212,283,966 | 212,112,744 | ||||||||||||||||||
EXPEDITORS INTERNATIONAL OF WASHINGTON, INC. | |||||||||||||||||||||||
AND SUBSIDIARIES | |||||||||||||||||||||||
Condensed Consolidated Statements of Cash Flows | |||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Three months ended | Twelve months ended | ||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||||||||||
Operating Activities: | |||||||||||||||||||||||
Net earnings | $ | 96,448 | $ | 69,650 | $ | 344,205 | $ | 240,397 | |||||||||||||||
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|||||||||||||||||||||||
Provision for losses on accounts receivable | 305 | 13 | 3,414 | 804 | |||||||||||||||||||
Deferred income tax expense (benefit) | 8,048 | 11,336 | 10,569 | (1,609 | ) | ||||||||||||||||||
Excess tax benefits from stock plans | (12,274 | ) | (345 | ) | (23,863 | ) | (5,726 | ) | |||||||||||||||
Stock compensation expense | 10,696 | 10,070 | 43,743 | 39,135 | |||||||||||||||||||
Depreciation and amortization | 9,310 | 9,910 | 36,900 | 40,035 | |||||||||||||||||||
Loss (gain) on sale of assets | 140 | (40 | ) | (321 | ) | (42 | ) | ||||||||||||||||
Other | 304 | 878 | 1,536 | 1,970 | |||||||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||||||||
Decrease (increase) in accounts receivable | 77,947 | (121,395 | ) | (188,823 | ) | (1,077 | ) | ||||||||||||||||
Decrease (increase) in other current assets | 1,484 | 1,835 | (1,475 | ) | (291 | ) | |||||||||||||||||
(Decrease) increase in accounts payable and accrued expenses |
(60,302 | ) | 58,698 | 130,138 | 29,910 | ||||||||||||||||||
Increase (decrease) in income taxes payable, net | 2,725 | (9,640 | ) | 39,495 | (12,706 | ) | |||||||||||||||||
Net cash provided by operating activities | 134,831 | 30,970 | 395,518 | 330,800 | |||||||||||||||||||
Investing Activities: | |||||||||||||||||||||||
Decrease (increase) in short-term investments | 81 | (22 | ) | 188 | 26 | ||||||||||||||||||
Purchase of property and equipment | (15,755 | ) | (9,364 | ) | (42,408 | ) | (34,700 | ) | |||||||||||||||
Proceeds from sale of property and equipment | 92 | 151 | 360 | 276 | |||||||||||||||||||
Prepayment on long-term land lease, net | - | 4,193 | - | (5,049 | ) | ||||||||||||||||||
Other | (632 | ) | (748 | ) | (319 | ) | (1,901 | ) | |||||||||||||||
Net cash used in investing activities | (16,214 | ) | (5,790 | ) | (42,179 | ) | (41,348 | ) | |||||||||||||||
Financing Activities: | |||||||||||||||||||||||
Proceeds from issuance of common stock | 38,826 | 4,414 | 99,784 | 46,925 | |||||||||||||||||||
Repurchases of common stock | (106,862 | ) | (7,434 | ) | (246,312 | ) | (84,509 | ) | |||||||||||||||
Excess tax benefits from stock plans | 12,274 | 345 | 23,863 | 5,726 | |||||||||||||||||||
Dividends paid | (42,475 | ) | (40,279 | ) | (84,872 | ) | (80,555 | ) | |||||||||||||||
Distributions to noncontrolling interest | (88 | ) | (75 | ) | (1,051 | ) | (1,084 | ) | |||||||||||||||
Purchase of noncontrolling interest | - | (1,729 | ) | - | (3,851 | ) | |||||||||||||||||
Net cash used in financing activities | (98,325 | ) | (44,758 | ) | (208,588 | ) | (117,348 | ) | |||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | 6,947 | (1,762 | ) | 13,785 | 12,797 | ||||||||||||||||||
Increase (decrease) in cash and cash equivalents | 27,239 | (21,340 | ) | 158,536 | 184,901 | ||||||||||||||||||
Cash and cash equivalents at beginning of period | 1,057,226 | 947,269 | 925,929 | 741,028 | |||||||||||||||||||
Cash and cash equivalents at end of period | $ | 1,084,465 | $ | 925,929 | $ | 1,084,465 | $ | 925,929 | |||||||||||||||
Interest and taxes paid: | |||||||||||||||||||||||
Interest | $ | 57 | 100 | $ | 110 | 497 | |||||||||||||||||
Income taxes | 42,369 | 37,028 | 171,618 | 158,745 | |||||||||||||||||||
EXPEDITORS INTERNATIONAL OF WASHINGTON, INC. AND SUBSIDIARIES | |||||||||||||||||||||||||||
Business Segment Information | |||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||
Other | Europe | ||||||||||||||||||||||||||
United | North | Latin | Asia | and | Middle East | Elimi- | Consoli- | ||||||||||||||||||||
States | America | America | Pacific | Africa | and India | nations | dated | ||||||||||||||||||||
Three months ended | |||||||||||||||||||||||||||
December 31, 2010 | |||||||||||||||||||||||||||
Revenues from unaffiliated customers | $ | 368,584 | 43,083 | 19,010 | 867,844 | 203,958 | 79,656 | 1,582,135 | |||||||||||||||||||
Transfers between geographic areas | 26,804 | 3,114 | 4,850 | 8,976 | 11,371 | 4,266 | (59,381 | ) | - | ||||||||||||||||||
Total revenues | $ | 395,388 | 46,197 | 23,860 | 876,820 | 215,329 | 83,922 | (59,381 | ) | 1,582,135 | |||||||||||||||||
Net revenues | $ | 177,438 | 20,322 | 13,509 | 146,191 | 72,528 | 23,374 | 453,362 | |||||||||||||||||||
Operating income | $ | 45,968 | 7,204 | 4,830 | 64,006 | 19,245 | 7,319 | 148,572 | |||||||||||||||||||
Identifiable assets | $ | 1,343,098 | 95,298 | 51,326 | 612,085 | 432,019 | 144,043 | 1,310 | 2,679,179 | ||||||||||||||||||
Capital expenditures | $ | 4,991 | 157 | 332 | 1,776 | 7,968 | 531 | 15,755 | |||||||||||||||||||
Depreciation and amortization | $ | 5,372 | 321 | 241 | 1,885 | 940 | 551 | 9,310 | |||||||||||||||||||
Equity | $ | 1,089,053 | 46,601 | 27,462 | 371,610 | 160,428 | 84,456 | (31,456 | ) | 1,748,154 | |||||||||||||||||
Three months ended | |||||||||||||||||||||||||||
December 31, 2009 | |||||||||||||||||||||||||||
Revenues from unaffiliated customers | $ | 277,141 | 37,790 | 16,574 | 683,208 | 167,280 | 64,918 | 1,246,911 | |||||||||||||||||||
Transfers between geographic areas | 21,117 | 2,004 | 3,548 | 7,460 | 8,613 | 3,597 | (46,339 | ) | - | ||||||||||||||||||
Total revenues | $ | 298,258 | 39,794 | 20,122 | 690,668 | 175,893 | 68,515 | (46,339 | ) | 1,246,911 | |||||||||||||||||
Net revenues | $ | 148,265 | 17,613 | 11,537 | 107,382 | 63,809 | 21,106 | 369,712 | |||||||||||||||||||
Operating income | $ | 22,426 | 8,741 | 3,847 | 50,116 | 17,536 | 7,688 | 110,354 | |||||||||||||||||||
Identifiable assets | $ | 1,188,111 | 82,166 | 42,478 | 493,338 | 387,494 | 128,690 | 1,445 | 2,323,722 | ||||||||||||||||||
Capital expenditures | $ | 5,639 | 247 | 107 | 1,097 | 1,560 | 714 | 9,364 | |||||||||||||||||||
Depreciation and amortization | $ | 5,181 | 360 | 358 | 1,920 | 1,478 | 613 | 9,910 | |||||||||||||||||||
Equity | $ | 965,620 | 40,421 | 17,809 | 341,991 | 148,592 | 77,566 | (30,652 | ) | 1,561,347 | |||||||||||||||||
Twelve months ended | |||||||||||||||||||||||||||
December 31, 2010 | |||||||||||||||||||||||||||
Revenues from unaffiliated customers | $ | 1,348,259 | 163,750 | 74,327 | 3,349,960 | 729,022 | 302,255 | 5,967,573 | |||||||||||||||||||
Transfers between geographic areas | 99,547 | 10,836 | 16,932 | 32,837 | 40,778 | 16,184 | (217,114 | ) | - | ||||||||||||||||||
Total revenues | $ | 1,447,806 | 174,586 | 91,259 | 3,382,797 | 769,800 | 318,439 | (217,114 | ) | 5,967,573 | |||||||||||||||||
Net revenues | $ | 666,669 | 77,079 | 50,937 | 543,869 | 264,663 | 89,569 | 1,692,786 | |||||||||||||||||||
Operating income | $ | 198,393 | 23,521 | 15,985 | 222,944 | 63,115 | 23,272 | 547,230 | |||||||||||||||||||
Identifiable assets | $ | 1,343,098 | 95,298 | 51,326 | 612,085 | 432,019 | 144,043 | 1,310 | 2,679,179 | ||||||||||||||||||
Capital expenditures | $ | 18,128 | 574 | 1,320 | 5,743 | 14,383 | 2,260 | 42,408 | |||||||||||||||||||
Depreciation and amortization | $ | 20,125 | 1,344 | 880 | 7,511 | 4,661 | 2,379 | 36,900 | |||||||||||||||||||
Equity | $ | 1,089,053 | 46,601 | 27,462 | 371,610 | 160,428 | 84,456 | (31,456 | ) | 1,748,154 | |||||||||||||||||
Twelve months ended | |||||||||||||||||||||||||||
December 31, 2009 | |||||||||||||||||||||||||||
Revenues from unaffiliated customers | $ | 982,103 | 129,272 | 64,060 | 2,101,323 | 582,759 | 232,766 | 4,092,283 | |||||||||||||||||||
Transfers between geographic areas | 75,964 | 7,344 | 13,520 | 26,771 | 27,699 | 14,602 | (165,900 | ) | - | ||||||||||||||||||
Total revenues | $ | 1,058,067 | 136,616 | 77,580 | 2,128,094 | 610,458 | 247,368 | (165,900 | ) | 4,092,283 | |||||||||||||||||
Net revenues | $ | 547,879 | 65,331 | 44,182 | 413,627 | 229,432 | 82,335 | 1,382,786 | |||||||||||||||||||
Operating income | $ | 117,908 | 20,253 | 12,538 | 167,299 | 43,953 | 23,050 | 385,001 | |||||||||||||||||||
Identifiable assets | $ | 1,188,111 | 82,166 | 42,478 | 493,338 | 387,494 | 128,690 | 1,445 | 2,323,722 | ||||||||||||||||||
Capital expenditures | $ | 24,908 | 724 | 688 | 2,772 | 3,407 | 2,201 | 34,700 | |||||||||||||||||||
Depreciation and amortization | $ | 21,010 | 1,391 | 1,087 | 8,106 | 5,968 | 2,473 | 40,035 | |||||||||||||||||||
Equity | $ | 965,620 | 40,421 | 17,809 | 341,991 | 148,592 | 77,566 | (30,652 | ) | 1,561,347 |