Expeditors International of Washington, Inc. (NASDAQ:EXPD) today
announced quarterly total revenues and operating income of
$1,307,389,000 and $119,205,000 as compared with $1,446,582,000 and
$107,616,000 for the same quarter of 2007, a decrease of 10% and an
increase of 11%, respectively. Net earnings were $77,728,000 for the
fourth quarter of 2008, compared with $70,057,000 for the same quarter
of 2007, also an increase of 11%. Net revenues for the fourth quarter of
2008 increased 6% to $402,481,000 as compared with $379,441,000 reported
for the fourth quarter of 2007. Diluted net earnings per share for the
fourth quarter were $.36 as compared with $.32 for the same quarter in
2007, an increase of 13%. The Company also reported that same store net
revenues and operating income increased 6% and 11%, respectively, for
the fourth quarter of 2008 when compared with 2007.
For the year ended December 31, 2008, total revenues and operating
income were $5,633,878,000 and $473,136,000 compared with $5,235,171,000
and $423,400,000 for the same period in 2007, increases of 8% and 12%
respectively. Net earnings rose to $301,014,000 from $269,154,000 in
2007, an increase of 12%. Net revenues for the year increased to
$1,603,261,000 from $1,452,961,000 for 2007, up 10%. Diluted net
earnings per share for the year 2008 were $1.37 as compared with $1.21
for the same period of 2007, a 13% increase. Same store net revenues and
operating income increased 10% and 12%, respectively, for the year ended
December 31, 2008, when compared with the same period of 2007.
"Given the incessant tales of woe emanating from Wall Street these days,
we hope the consistency and stability projected by these results will be
reassuring to our employees, to our customers and to our shareholders,”
said Peter J. Rose, Chairman and Chief Executive Officer. "The efforts
to make this fourth quarter a success started back in the 2008 first
quarter, when we banned the internal use of the "R” word as an excuse
for poor performance. There was no magic formula. We simply executed. We
increased productivity through on-going process improvement initiatives;
we reduced our exposure where we struggled to make money; we cut back on
discretionary overhead expenses, like travel and entertainment; and we
were increasingly selective with our service provider allocations. This
resulted in expanded net revenue yields and higher operating margins,
all while offering market-competitive rates and uncompromising service
to our customers. We also expanded market share through aggressively
focusing on new products, like Sea-Air, new customers and new market
vertical opportunities," Rose commented.
"Looking forward to 2009, we definitely understand that we have our work
cut out for us. That said, we also have a lot going for us: a strong
balance sheet with no debt and nearly three-quarters of a billion
dollars in cash; a successful, proven business model that has worked in
slow times as well as in boom times; and most important of all, the best
trained and best motivated employees in the business - all of which are
reinforced by our performance-based culture. Unlike the banking
industry, however, our people understand that without real cash profits,
there can be no real cash bonuses. Our incentive based bonus system,
tied to a strictly GAAP definition of cumulative operating income, keeps
our people focused and grounded. They also understand that the most
effective way of perpetuating profits is to keep our existing customers
satisfied while aggressively attracting new business. With this
combination of factors working for us, we’re confident that we’ll find
ways to turn challenges into opportunities. We always have,” Rose
concluded.
Expeditors is a global logistics company headquartered in Seattle,
Washington. The company employs trained professionals in 181 full
service offices, 68 satellite locations and 4 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.
|
|
|
Expeditors International of Washington, Inc.
|
|
Financial Highlights
|
|
Three months and Year ended
|
|
December 31, 2008 and 2007
|
|
Unaudited
|
|
(in 000's of US dollars except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31,
|
|
|
|
Year ended December 31,
|
|
|
|
|
|
2008
|
|
2007
|
|
% Inc. (Dec.)
|
|
2008
|
|
2007
|
|
% Inc.
|
|
Revenues
|
|
$
|
1,307,389
|
|
$
|
1,446,582
|
|
-10
|
%
|
|
$
|
5,633,878
|
|
$
|
5,235,171
|
|
8
|
%
|
|
Net revenues
|
|
$
|
402,481
|
|
$
|
379,441
|
|
6
|
%
|
|
$
|
1,603,261
|
|
$
|
1,452,961
|
|
10
|
%
|
|
Operating income
|
|
$
|
119,205
|
|
$
|
107,616
|
|
11
|
%
|
|
$
|
473,136
|
|
$
|
423,400
|
|
12
|
%
|
|
Net earnings
|
|
$
|
77,728
|
|
$
|
70,057
|
|
11
|
%
|
|
$
|
301,014
|
|
$
|
269,154
|
|
12
|
%
|
|
Diluted earnings per share
|
|
$
|
.36
|
|
$
|
.32
|
|
13
|
%
|
|
$
|
1.37
|
|
$
|
1.21
|
|
13
|
%
|
|
Basic earnings per share
|
|
$
|
.37
|
|
$
|
.33
|
|
12
|
%
|
|
$
|
1.41
|
|
$
|
1.26
|
|
12
|
%
|
|
Diluted weighted average shares outstanding
|
|
216,925,452
|
|
221,192,441
|
|
|
|
219,170,003
|
|
221,799,868
|
|
|
|
Basic weighted average shares outstanding
|
|
211,952,384
|
|
213,095,428
|
|
|
|
212,755,946
|
|
213,314,761
|
|
|
There were no office openings in the fourth quarter of 2008.
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 12, 2009 will be
considered in management’s 8-K "Responses to Selected Questions”
expected to be filed on or about February 25, 2009.
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. 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, inventory build-up,
decreased consumer confidence, volatility in equity markets, energy
prices, political 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
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
741,028
|
|
|
$
|
574,599
|
|
Short-term investments
|
|
|
658
|
|
|
|
674
|
|
Accounts receivable, net
|
|
|
788,176
|
|
|
|
933,519
|
|
Deferred Federal and state income taxes
|
|
|
7,986
|
|
|
|
8,278
|
|
Other current assets
|
|
|
35,511
|
|
|
|
17,627
|
|
Total current assets
|
|
|
1,573,359
|
|
|
|
1,534,697
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
493,129
|
|
|
|
497,892
|
|
Goodwill, net
|
|
|
7,927
|
|
|
|
7,927
|
|
Other intangibles, net
|
|
|
6,503
|
|
|
|
7,832
|
|
Other assets
|
|
|
19,921
|
|
|
|
20,717
|
|
|
|
|
|
|
|
|
|
$
|
2,100,839
|
|
|
$
|
2,069,065
|
|
Liabilities and Shareholders'
Equity
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
|
491,823
|
|
|
|
613,108
|
|
Accrued expenses, primarily salaries and related costs
|
|
|
150,487
|
|
|
|
129,669
|
|
Federal, state and foreign income taxes
|
|
|
28,039
|
|
|
|
26,976
|
|
Total current liabilities
|
|
|
670,349
|
|
|
|
769,753
|
|
|
|
|
|
|
|
Deferred Federal and state income taxes
|
|
|
46,574
|
|
|
|
55,533
|
|
|
|
|
|
|
|
Minority interest
|
|
|
17,498
|
|
|
|
17,208
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
Preferred stock, par value $.01 per share.
|
|
|
|
|
|
Authorized 2,000,000 shares; none issued
|
|
|
--
|
|
|
|
--
|
|
Common stock, par value $.01 per share.
|
|
|
|
|
|
Authorized 320,000,000 shares; issued and outstanding
211,973,377 shares at December 31, 2008 and 212,996,776 shares at
December 31, 2007
|
|
|
2,120
|
|
|
|
2,130
|
|
Additional paid-in capital
|
|
|
7,150
|
|
|
|
50,006
|
|
Retained earnings
|
|
|
1,372,356
|
|
|
|
1,143,464
|
|
Accumulated other comprehensive (loss) income
|
|
|
(15,208
|
)
|
|
|
30,971
|
|
Total shareholders' equity
|
|
|
1,366,418
|
|
|
|
1,226,571
|
|
|
|
|
|
|
|
|
|
$
|
2,100,839
|
|
|
$
|
2,069,065
|
|
|
|
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,
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
Airfreight services
|
|
$
|
579,580
|
|
|
$
|
696,835
|
|
|
$
|
2,541,377
|
|
|
$
|
2,407,582
|
|
|
Ocean freight and ocean services
|
|
|
460,563
|
|
|
|
474,613
|
|
|
|
1,990,983
|
|
|
|
1,820,558
|
|
|
Customs brokerage and other services
|
|
|
267,246
|
|
|
|
275,134
|
|
|
|
1,101,518
|
|
|
|
1,007,031
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
1,307,389
|
|
|
|
1,446,582
|
|
|
|
5,633,878
|
|
|
|
5,235,171
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Airfreight consolidation
|
|
|
430,167
|
|
|
|
561,464
|
|
|
|
1,962,621
|
|
|
|
1,879,434
|
|
|
Ocean freight consolidation
|
|
|
361,517
|
|
|
|
385,751
|
|
|
|
1,596,346
|
|
|
|
1,473,942
|
|
|
Customs brokerage and other services
|
|
|
113,224
|
|
|
|
119,926
|
|
|
|
471,650
|
|
|
|
428,834
|
|
|
Salaries and related costs
|
|
|
217,687
|
|
|
|
206,519
|
|
|
|
863,846
|
|
|
|
791,879
|
|
|
Rent and occupancy costs
|
|
|
18,446
|
|
|
|
17,514
|
|
|
|
76,984
|
|
|
|
67,676
|
|
|
Depreciation and amortization
|
|
|
9,953
|
|
|
|
9,763
|
|
|
|
40,003
|
|
|
|
39,303
|
|
|
Selling and promotion
|
|
|
9,649
|
|
|
|
11,168
|
|
|
|
37,778
|
|
|
|
38,735
|
|
|
Other
|
|
|
27,541
|
|
|
|
26,861
|
|
|
|
111,514
|
|
|
|
91,968
|
|
|
Total operating expenses
|
|
|
1,188,184
|
|
|
|
1,338,966
|
|
|
|
5,160,742
|
|
|
|
4,811,771
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
119,205
|
|
|
|
107,616
|
|
|
|
473,136
|
|
|
|
423,400
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
6,193
|
|
|
|
6,005
|
|
|
|
21,077
|
|
|
|
22,341
|
|
|
Interest expense
|
|
|
(14
|
)
|
|
|
(37
|
)
|
|
|
(183
|
)
|
|
|
45
|
|
|
Other, net
|
|
|
2,205
|
|
|
|
419
|
|
|
|
5,542
|
|
|
|
3,887
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net
|
|
|
8,384
|
|
|
|
6,387
|
|
|
|
26,436
|
|
|
|
26,273
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes and minority interest
|
|
|
127,589
|
|
|
|
114,003
|
|
|
|
499,572
|
|
|
|
449,673
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
48,883
|
|
|
|
43,590
|
|
|
|
196,593
|
|
|
|
179,815
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings before minority interest
|
|
|
78,706
|
|
|
|
70,413
|
|
|
|
302,979
|
|
|
|
269,858
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest
|
|
|
(978
|
)
|
|
|
(356
|
)
|
|
|
(1,965
|
)
|
|
|
(704
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
77,728
|
|
|
$
|
70,057
|
|
|
$
|
301,014
|
|
|
$
|
269,154
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
$
|
0.36
|
|
|
$
|
0.32
|
|
|
$
|
1.37
|
|
|
$
|
1.21
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$
|
0.37
|
|
|
$
|
0.33
|
|
|
$
|
1.41
|
|
|
$
|
1.26
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared and paid per common share
|
|
$
|
0.16
|
|
|
$
|
0.14
|
|
|
$
|
0.32
|
|
|
$
|
0.28
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted shares outstanding
|
|
|
216,925,452
|
|
|
|
221,192,441
|
|
|
|
219,170,003
|
|
|
|
221,799,868
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average basic shares outstanding
|
|
|
211,952,384
|
|
|
|
213,095,428
|
|
|
|
212,755,946
|
|
|
|
213,314,761
|
|
|
|
|
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,
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
Operating Activities:
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
77,728
|
|
|
$
|
70,057
|
|
|
$
|
301,014
|
|
|
$
|
269,154
|
|
|
Adjustments to reconcile net earnings to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Provision for losses on accounts receivable
|
|
|
1,046
|
|
|
|
594
|
|
|
|
1,976
|
|
|
|
940
|
|
|
Deferred income tax (benefit) expense
|
|
|
(1,240
|
)
|
|
|
(6,465
|
)
|
|
|
16,350
|
|
|
|
18,991
|
|
|
Excess tax benefits from stock plans
|
|
|
(1,074
|
)
|
|
|
(2,333
|
)
|
|
|
(10,954
|
)
|
|
|
(28,105
|
)
|
|
Stock compensation expense
|
|
|
10,763
|
|
|
|
10,208
|
|
|
|
44,879
|
|
|
|
44,917
|
|
|
Depreciation and amortization
|
|
|
9,953
|
|
|
|
9,763
|
|
|
|
40,003
|
|
|
|
39,303
|
|
|
Gain on sale of assets
|
|
|
(48
|
)
|
|
|
(49
|
)
|
|
|
(699
|
)
|
|
|
(1,053
|
)
|
|
Minority interest in earnings of consolidated entities
|
|
|
978
|
|
|
|
356
|
|
|
|
1,965
|
|
|
|
704
|
|
|
Other
|
|
|
698
|
|
|
|
415
|
|
|
|
2,026
|
|
|
|
1,472
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
Decrease (increase) in accounts receivable
|
|
|
169,287
|
|
|
|
85,717
|
|
|
|
85,841
|
|
|
|
(84,950
|
)
|
|
Decrease (increase) in other current assets
|
|
|
454
|
|
|
|
1,983
|
|
|
|
(1,413
|
)
|
|
|
(342
|
)
|
|
(Decrease) increase in accounts payable and other current
liabilities
|
|
|
(162,368
|
)
|
|
|
(94,672
|
)
|
|
|
(66,470
|
)
|
|
|
46,881
|
|
|
(Decrease) increase in income taxes payable, net
|
|
|
(3,597
|
)
|
|
|
(2,514
|
)
|
|
|
(5,552
|
)
|
|
|
4,673
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
102,580
|
|
|
|
73,060
|
|
|
|
408,966
|
|
|
|
312,585
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities:
|
|
|
|
|
|
|
|
|
|
Increase in short-term investments
|
|
|
(282
|
)
|
|
|
(198
|
)
|
|
|
(72
|
)
|
|
|
(10
|
)
|
|
Purchase of property and equipment
|
|
|
(10,569
|
)
|
|
|
(11,953
|
)
|
|
|
(59,726
|
)
|
|
|
(82,786
|
)
|
|
Proceeds from sale of property and equipment
|
|
|
82
|
|
|
|
90
|
|
|
|
369
|
|
|
|
504
|
|
|
Prepayment on long-term land lease
|
|
|
-
|
|
|
|
(4
|
)
|
|
|
-
|
|
|
|
(2,820
|
)
|
|
Other
|
|
|
(486
|
)
|
|
|
(473
|
)
|
|
|
204
|
|
|
|
(2,859
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(11,255
|
)
|
|
|
(12,538
|
)
|
|
|
(59,225
|
)
|
|
|
(87,971
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities:
|
|
|
|
|
|
|
|
|
|
Net distributions to minority interests
|
|
|
-
|
|
|
|
-
|
|
|
|
(879
|
)
|
|
|
(316
|
)
|
|
Proceeds from issuance of common stock
|
|
|
4,572
|
|
|
|
5,529
|
|
|
|
51,460
|
|
|
|
64,985
|
|
|
Repurchases of common stock
|
|
|
(9,258
|
)
|
|
|
(21,467
|
)
|
|
|
(154,178
|
)
|
|
|
(207,584
|
)
|
|
Excess tax benefits from stock plans
|
|
|
1,074
|
|
|
|
2,333
|
|
|
|
10,954
|
|
|
|
28,105
|
|
|
Dividends paid
|
|
|
(33,942
|
)
|
|
|
(29,846
|
)
|
|
|
(68,103
|
)
|
|
|
(59,748
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(37,554
|
)
|
|
|
(43,451
|
)
|
|
|
(160,746
|
)
|
|
|
(174,558
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
(9,092
|
)
|
|
|
346
|
|
|
|
(22,566
|
)
|
|
|
13,185
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents
|
|
|
44,679
|
|
|
|
17,417
|
|
|
|
166,429
|
|
|
|
63,241
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
696,349
|
|
|
|
557,182
|
|
|
|
574,599
|
|
|
|
511,358
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
741,028
|
|
|
$
|
574,599
|
|
|
$
|
741,028
|
|
|
$
|
574,599
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and taxes paid:
|
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
7
|
|
|
$
|
49
|
|
|
$
|
173
|
|
|
$
|
83
|
|
|
Income tax
|
|
|
48,147
|
|
|
|
47,814
|
|
|
|
172,146
|
|
|
|
146,353
|
|
|
|
|
EXPEDITORS INTERNATIONAL OF WASHINGTON, INC. AND SUBSIDIARIES
|
|
Business Segment Information
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
United States
|
|
Other North America
|
|
Latin America
|
|
Asia
|
|
Europe and Africa
|
|
Middle East and India
|
|
Australasia
|
|
Eliminations
|
|
Consolidated
|
|
Three months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from unaffiliated customers
|
|
$
|
306,678
|
|
$
|
43,039
|
|
$
|
20,120
|
|
$
|
674,137
|
|
$
|
179,563
|
|
$
|
66,833
|
|
$
|
17,019
|
|
-
|
|
|
1,307,389
|
|
Transfers between geographic areas
|
|
|
26,807
|
|
|
2,626
|
|
|
4,786
|
|
|
4,792
|
|
|
10,996
|
|
|
4,305
|
|
|
2,289
|
|
(56,601
|
)
|
|
-
|
|
Total revenues
|
|
$
|
333,485
|
|
|
45,665
|
|
|
24,906
|
|
|
678,929
|
|
|
190,559
|
|
|
71,138
|
|
|
19,308
|
|
(56,601
|
)
|
|
1,307,389
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
150,936
|
|
$
|
21,494
|
|
$
|
13,946
|
|
$
|
113,312
|
|
$
|
68,081
|
|
$
|
22,489
|
|
$
|
12,223
|
|
-
|
|
|
402,481
|
|
Operating income
|
|
$
|
19,124
|
|
$
|
7,862
|
|
$
|
4,647
|
|
$
|
60,068
|
|
$
|
15,788
|
|
$
|
7,850
|
|
$
|
3,866
|
|
-
|
|
|
119,205
|
|
Identifiable assets at quarter end
|
|
$
|
974,284
|
|
|
64,652
|
|
|
48,282
|
|
|
469,819
|
|
|
392,820
|
|
|
116,167
|
|
|
30,364
|
|
4,451
|
|
|
2,100,839
|
|
Capital expenditures
|
|
$
|
5,612
|
|
|
301
|
|
|
224
|
|
|
3,988
|
|
|
32
|
|
|
304
|
|
|
108
|
|
-
|
|
|
10,569
|
|
Depreciation and amortization
|
|
$
|
5,326
|
|
|
336
|
|
|
268
|
|
|
1,855
|
|
|
1,410
|
|
|
591
|
|
|
167
|
|
-
|
|
|
9,953
|
|
Equity
|
|
$
|
1,507,700
|
|
$
|
31,476
|
|
$
|
28,542
|
|
$
|
365,612
|
|
$
|
136,824
|
|
$
|
59,568
|
|
$
|
18,240
|
|
(781,544
|
)
|
|
1,366,418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from unaffiliated customers
|
|
$
|
289,736
|
|
|
37,373
|
|
|
20,414
|
|
|
822,553
|
|
|
191,512
|
|
|
63,791
|
|
|
21,203
|
|
-
|
|
|
1,446,582
|
|
Transfers between geographic areas
|
|
|
27,880
|
|
|
2,616
|
|
|
3,226
|
|
|
5,066
|
|
|
11,068
|
|
|
3,519
|
|
|
2,376
|
|
(55,751
|
)
|
|
-
|
|
Total revenues
|
|
$
|
317,616
|
|
|
39,989
|
|
|
23,640
|
|
|
827,619
|
|
|
202,580
|
|
|
67,310
|
|
|
23,579
|
|
(55,751
|
)
|
|
1,446,582
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
155,236
|
|
|
18,058
|
|
|
11,222
|
|
|
96,653
|
|
|
68,201
|
|
|
17,586
|
|
|
12,485
|
|
-
|
|
|
379,441
|
|
Operating income
|
|
$
|
23,325
|
|
|
6,251
|
|
|
3,508
|
|
|
49,773
|
|
|
15,696
|
|
|
5,448
|
|
|
3,615
|
|
-
|
|
|
107,616
|
|
Identifiable assets at quarter end
|
|
$
|
939,203
|
|
|
72,150
|
|
|
46,492
|
|
|
422,038
|
|
|
443,758
|
|
|
100,934
|
|
|
34,174
|
|
10,316
|
|
|
2,069,065
|
|
Capital expenditures
|
|
$
|
4,392
|
|
|
583
|
|
|
302
|
|
|
3,354
|
|
|
2,258
|
|
|
783
|
|
|
281
|
|
-
|
|
|
11,953
|
|
Depreciation and amortization
|
|
$
|
5,347
|
|
|
324
|
|
|
322
|
|
|
1,154
|
|
|
1,856
|
|
|
505
|
|
|
255
|
|
-
|
|
|
9,763
|
|
Equity
|
|
$
|
1,371,296
|
|
|
32,309
|
|
|
25,341
|
|
|
306,115
|
|
|
156,349
|
|
|
48,477
|
|
|
19,410
|
|
(732,726
|
)
|
|
1,226,571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from unaffiliated customers
|
|
$
|
1,260,995
|
|
|
162,730
|
|
|
90,449
|
|
|
2,974,328
|
|
|
789,442
|
|
|
274,094
|
|
|
81,840
|
|
-
|
|
|
5,633,878
|
|
Transfers between geographic areas
|
|
|
108,439
|
|
|
10,205
|
|
|
16,167
|
|
|
21,156
|
|
|
44,721
|
|
|
17,598
|
|
|
8,888
|
|
(227,174
|
)
|
|
-
|
|
Total revenues
|
|
$
|
1,369,434
|
|
|
172,935
|
|
|
106,616
|
|
|
2,995,484
|
|
|
834,163
|
|
|
291,692
|
|
|
90,728
|
|
(227,174
|
)
|
|
5,633,878
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
618,970
|
|
|
75,376
|
|
|
55,731
|
|
|
436,050
|
|
|
280,229
|
|
|
86,712
|
|
|
50,193
|
|
-
|
|
|
1,603,261
|
|
Operating income
|
|
$
|
128,326
|
|
|
18,356
|
|
|
15,236
|
|
|
211,140
|
|
|
60,047
|
|
|
24,251
|
|
|
15,780
|
|
-
|
|
|
473,136
|
|
Identifiable assets at quarter end
|
|
$
|
974,284
|
|
|
64,652
|
|
|
48,282
|
|
|
469,819
|
|
|
392,820
|
|
|
116,167
|
|
|
30,364
|
|
4,451
|
|
|
2,100,839
|
|
Capital expenditures
|
|
$
|
25,615
|
|
|
2,149
|
|
|
1,183
|
|
|
20,359
|
|
|
7,074
|
|
|
2,836
|
|
|
510
|
|
-
|
|
|
59,726
|
|
Depreciation and amortization
|
|
$
|
21,498
|
|
|
1,347
|
|
|
1,237
|
|
|
6,294
|
|
|
6,470
|
|
|
2,274
|
|
|
883
|
|
-
|
|
|
40,003
|
|
Equity
|
|
$
|
1,507,700
|
|
|
31,476
|
|
|
28,542
|
|
|
365,612
|
|
|
136,824
|
|
|
59,568
|
|
|
18,240
|
|
(781,544
|
)
|
|
1,366,418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from unaffiliated customers
|
|
$
|
1,069,734
|
|
|
134,436
|
|
|
79,314
|
|
|
2,959,873
|
|
|
684,661
|
|
|
236,062
|
|
|
71,091
|
|
-
|
|
|
5,235,171
|
|
Transfers between geographic areas
|
|
|
105,263
|
|
|
9,030
|
|
|
11,640
|
|
|
18,234
|
|
|
36,563
|
|
|
13,883
|
|
|
7,854
|
|
(202,467
|
)
|
|
-
|
|
Total revenues
|
|
$
|
1,174,997
|
|
|
143,466
|
|
|
90,954
|
|
|
2,978,107
|
|
|
721,224
|
|
|
249,945
|
|
|
78,945
|
|
(202,467
|
)
|
|
5,235,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
586,938
|
|
|
65,534
|
|
|
42,920
|
|
|
402,613
|
|
|
245,761
|
|
|
67,151
|
|
|
42,044
|
|
-
|
|
|
1,452,961
|
|
Operating income
|
|
$
|
120,311
|
|
|
15,893
|
|
|
9,958
|
|
|
197,017
|
|
|
50,762
|
|
|
17,546
|
|
|
11,913
|
|
-
|
|
|
423,400
|
|
Identifiable assets at quarter end
|
|
$
|
939,203
|
|
|
72,150
|
|
|
46,492
|
|
|
422,038
|
|
|
443,758
|
|
|
100,934
|
|
|
34,174
|
|
10,316
|
|
|
2,069,065
|
|
Capital expenditures
|
|
$
|
25,437
|
|
|
1,899
|
|
|
1,259
|
|
|
41,773
|
|
|
7,879
|
|
|
3,119
|
|
|
1,420
|
|
-
|
|
|
82,786
|
|
Depreciation and amortization
|
|
$
|
21,204
|
|
|
1,321
|
|
|
1,523
|
|
|
4,917
|
|
|
7,759
|
|
|
1,657
|
|
|
922
|
|
-
|
|
|
39,303
|
|
Equity
|
|
$
|
1,371,296
|
|
|
32,309
|
|
|
25,341
|
|
|
306,115
|
|
|
156,349
|
|
|
48,477
|
|
|
19,410
|
|
(732,726
|
)
|
|
1,226,571
|