Financhill
Buy
63

USFD Quote, Financials, Valuation and Earnings

Last price:
$76.35
Seasonality move :
0.25%
Day range:
$76.09 - $76.78
52-week range:
$57.36 - $85.11
Dividend yield:
0%
P/E ratio:
31.79x
P/S ratio:
0.45x
P/B ratio:
3.81x
Volume:
1.2M
Avg. volume:
2.2M
1-year change:
11.52%
Market cap:
$17B
Revenue:
$37.9B
EPS (TTM):
$2.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.9B $29.5B $34.1B $35.6B $37.9B
Revenue Growth (YoY) -11.77% 28.85% 15.5% 4.52% 6.41%
 
Cost of Revenues $19.1B $24.8B $28.6B $29.4B $31.3B
Gross Profit $3.8B $4.7B $5.5B $6.1B $6.5B
Gross Profit Margin 16.47% 15.79% 16.13% 17.27% 17.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8B $4.2B $4.9B $5.1B $5.4B
Other Inc / (Exp) -$18M -$8M $10M -$29M -$163M
Operating Expenses $3.7B $4.2B $4.8B $5B $5.3B
Operating Income $104M $479M $703M $1.1B $1.2B
 
Net Interest Expenses $243M $208M $255M $324M $315M
EBT. Incl. Unusual Items -$294M $214M $361M $678M $644M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$68M $50M $96M $172M $150M
Net Income to Company -$226M $164M $265M $506M $494M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$226M $164M $265M $506M $494M
 
Basic EPS (Cont. Ops) -$1.15 $0.55 $1.02 $2.09 $2.05
Diluted EPS (Cont. Ops) -$1.15 $0.54 $1.01 $2.00 $2.02
Weighted Average Basic Share $220M $222M $224M $239M $241M
Weighted Average Diluted Share $220M $225M $226M $250M $244M
 
EBITDA $526M $857M $1.1B $1.5B $1.6B
EBIT $104M $479M $703M $1.1B $1.2B
 
Revenue (Reported) $22.9B $29.5B $34.1B $35.6B $37.9B
Operating Income (Reported) $104M $479M $703M $1.1B $1.2B
Operating Income (Adjusted) $104M $479M $703M $1.1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.9B $8.9B $9.1B $9.7B $10.2B
Revenue Growth (YoY) 34.92% 13.02% 2.12% 6.83% 4.76%
 
Cost of Revenues $6.6B $7.5B $7.6B $8.1B $8.4B
Gross Profit $1.2B $1.5B $1.5B $1.7B $1.8B
Gross Profit Margin 15.73% 16.37% 16.93% 17.14% 17.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.3B $1.4B $1.5B
Other Inc / (Exp) -$1M $5M -$20M -$12M --
Operating Expenses $1.1B $1.2B $1.3B $1.4B $1.4B
Operating Income $144M $232M $253M $304M $322M
 
Net Interest Expenses $51M $65M $81M $75M $76M
EBT. Incl. Unusual Items $91M $154M $129M $201M $206M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27M $45M $34M $53M $53M
Net Income to Company $64M $109M $95M $148M $153M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64M $109M $95M $148M $153M
 
Basic EPS (Cont. Ops) $0.25 $0.44 $0.38 $0.61 $0.68
Diluted EPS (Cont. Ops) $0.24 $0.40 $0.38 $0.61 $0.67
Weighted Average Basic Share $222M $225M $247M $241M $225.5M
Weighted Average Diluted Share $225M $251M $249M $244M $228.4M
 
EBITDA $235M $324M $350M $418M $440M
EBIT $144M $232M $253M $304M $322M
 
Revenue (Reported) $7.9B $8.9B $9.1B $9.7B $10.2B
Operating Income (Reported) $144M $232M $253M $304M $322M
Operating Income (Adjusted) $144M $232M $253M $304M $322M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $28B $33.2B $35.2B $37.3B $39.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.6B $27.9B $29.2B $30.9B $32.3B
Gross Profit $4.4B $5.3B $6B $6.5B $6.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1B $4.7B $5.1B $5.3B $5.6B
Other Inc / (Exp) -$10M $23M -$23M -$38M --
Operating Expenses $4.1B $4.6B $5B $5.3B $5.5B
Operating Income $338M $633M $1B $1.2B $1.3B
 
Net Interest Expenses $223M $235M $319M $315M $307M
EBT. Incl. Unusual Items $100M $323M $605M $757M $741M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15M $82M $153M $182M $183M
Net Income to Company $85M $241M $452M $575M $558M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $85M $241M $452M $575M $558M
 
Basic EPS (Cont. Ops) $0.17 $0.91 $1.85 $2.35 $2.43
Diluted EPS (Cont. Ops) $0.17 $0.86 $1.77 $2.33 $2.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $730M $998M $1.4B $1.6B $1.8B
EBIT $338M $633M $1B $1.2B $1.3B
 
Revenue (Reported) $28B $33.2B $35.2B $37.3B $39.1B
Operating Income (Reported) $338M $633M $1B $1.2B $1.3B
Operating Income (Adjusted) $338M $633M $1B $1.2B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21.8B $25.5B $26.7B $28.4B $29.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.4B $21.5B $22.1B $23.5B $24.5B
Gross Profit $3.4B $4B $4.6B $4.9B $5.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1B $3.6B $3.8B $4.1B $4.2B
Other Inc / (Exp) -$15M $16M -$17M -$26M -$4M
Operating Expenses $3.1B $3.6B $3.8B $4B $4.1B
Operating Income $296M $485M $791M $863M $1B
 
Net Interest Expenses $162M $180M $244M $235M $227M
EBT. Incl. Unusual Items $125M $234M $478M $557M $654M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30M $62M $119M $129M $162M
Net Income to Company $95M $172M $359M $428M $492M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $95M $172M $359M $428M $492M
 
Basic EPS (Cont. Ops) $0.28 $0.64 $1.48 $1.75 $2.15
Diluted EPS (Cont. Ops) $0.27 $0.60 $1.40 $1.74 $2.12
Weighted Average Basic Share $665M $672M $711M $732M $686.5M
Weighted Average Diluted Share $671M $700M $752M $740M $695.4M
 
EBITDA $582M $758M $1.1B $1.2B $1.3B
EBIT $296M $485M $791M $863M $1B
 
Revenue (Reported) $21.8B $25.5B $26.7B $28.4B $29.6B
Operating Income (Reported) $296M $485M $791M $863M $1B
Operating Income (Adjusted) $296M $485M $791M $863M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $828M $148M $211M $269M $59M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.6B $1.9B $2B $2.2B
Inventory $1.3B $1.7B $1.6B $1.6B $1.6B
Prepaid Expenses $105M $93M $95M $103M $103M
Other Current Assets $26M $18M $19M $14M $11M
Total Current Assets $3.5B $3.6B $3.8B $4B $4B
 
Property Plant And Equipment $2.3B $2.3B $2.4B $2.6B $2.7B
Long-Term Investments $27M $26M $31M $39M $50M
Goodwill $5.6B $5.6B $5.6B $5.7B $5.8B
Other Intangibles $892M $830M $785M $803M $836M
Other Long-Term Assets $407M $431M $372M $376M $462M
Total Assets $12.4B $12.5B $12.8B $13.6B $13.8B
 
Accounts Payable $1.2B $1.7B $1.9B $2.1B $2.2B
Accrued Expenses $276M $388M $456M $481M $489M
Current Portion Of Long-Term Debt $131M $95M $116M $110M $109M
Current Portion Of Capital Lease Obligations $44M $36M $36M $43M $42M
Other Current Liabilities $90M $98M $68M $91M $73M
Total Current Liabilities $2B $2.6B $2.8B $3.1B $3.3B
 
Long-Term Debt $5.9B $5.2B $5B $4.8B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $8.3B $8.3B $8.8B $9.3B
 
Common Stock $2M $2M $2M $3M $3M
Other Common Equity Adj -$34M -$19M -$73M -$115M $43M
Common Equity $3.5B $3.7B $4B $4.7B $4.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4B $4.3B $4.5B $4.7B $4.5B
 
Total Liabilities and Equity $12.4B $12.5B $12.8B $13.6B $13.8B
Cash and Short Terms $828M $148M $211M $269M $59M
Total Debt $6B $5.3B $5.1B $4.9B $5.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $772M $366M $346M $81M $56M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $2.1B $2.2B $2.3B $2.5B
Inventory $1.6B $1.8B $1.6B $1.6B $1.7B
Prepaid Expenses $89M $80M $107M $81M $93M
Other Current Assets $18M $11M $11M $12M --
Total Current Assets $4.2B $4.3B $4.2B $4.1B $4.4B
 
Property Plant And Equipment $2B $2.1B $2.2B $2.4B $2.6B
Long-Term Investments $27M $30M $36M $48M $68M
Goodwill $5.6B $5.6B $5.7B $5.8B --
Other Intangibles $841M $797M $808M $852M --
Other Long-Term Assets $416M $447M $382M $370M --
Total Assets $13.1B $13.2B $13.3B $13.5B $14B
 
Accounts Payable $2B $2.2B $2.2B $2.4B $2.7B
Accrued Expenses $592M $671M $677M $777M --
Current Portion Of Long-Term Debt $115M $100M $112M $118M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.9B $3.2B $3.3B $3.5B $3.8B
 
Long-Term Debt $5.3B $4.8B $4.6B $4.7B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $8.9B $8.8B $8.6B $8.9B $9.6B
 
Common Stock $2M $2M $3M $3M $3M
Other Common Equity Adj -$29M -$19M -$70M -$111M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.2B $4.5B $4.7B $4.6B $4.5B
 
Total Liabilities and Equity $13.1B $13.2B $13.3B $13.5B $14B
Cash and Short Terms $772M $366M $346M $81M $56M
Total Debt $5.4B $4.9B $4.7B $4.8B $5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$226M $164M $265M $506M $494M
Depreciation & Amoritzation $422M $378M $372M $395M $438M
Stock-Based Compensation $40M $48M $45M $56M $63M
Change in Accounts Receivable $334M -$386M -$240M -$157M -$140M
Change in Inventories $201M -$413M $70M $61M -$16M
Cash From Operations $413M $419M $765M $1.1B $1.2B
 
Capital Expenditures $189M $274M $265M $309M $341M
Cash Acquisitions $972M -- -- $196M $214M
Cash From Investing -$1.1B -$262M -$255M -$495M -$552M
 
Dividends Paid (Ex Special Dividend) -- $28M $37M $7M --
Special Dividend Paid
Long-Term Debt Issued $3.6B $2.3B $1.2B $1.5B $6.1B
Long-Term Debt Repaid -$2.7B -$3.1B -$1.6B -$1.8B -$6B
Repurchase of Common Stock -- -- $14M $294M $948M
Other Financing Activities -$38M -$44M -$20M -$26M -$34M
Cash From Financing $1.4B -$837M -$447M -$587M -$831M
 
Beginning Cash (CF) $828M $148M $211M $269M $59M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $730M -$680M $63M $58M -$209M
Ending Cash (CF) $1.6B -$532M $274M $327M -$150M
 
Levered Free Cash Flow $224M $145M $500M $831M $833M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $64M $109M $95M $148M $153M
Depreciation & Amoritzation $91M $92M $97M $114M $118M
Stock-Based Compensation $13M $13M $15M $16M $19M
Change in Accounts Receivable -$14M -$72M -$92M -$101M -$99M
Change in Inventories -$6M $33M -$40M -$25M -$121M
Cash From Operations $270M $354M $272M $270M $351M
 
Capital Expenditures $66M $58M $59M $80M $115M
Cash Acquisitions -- -- $142M -- --
Cash From Investing -$65M -$57M -$195M -$79M -$114M
 
Dividends Paid (Ex Special Dividend) $9M $9M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$1M $1B $951M --
Long-Term Debt Repaid -$130M -$128M -$1.1B -$902M --
Repurchase of Common Stock -- -- $29M $574M $332M
Other Financing Activities -- -- -$11M -- --
Cash From Financing -$132M -$128M -$110M -$515M -$242M
 
Beginning Cash (CF) $772M $366M $346M $81M $56M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73M $169M -$33M -$324M -$5M
Ending Cash (CF) $845M $535M $313M -$243M $51M
 
Levered Free Cash Flow $204M $296M $213M $190M $236M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $85M $241M $452M $575M $558M
Depreciation & Amoritzation $392M $365M $389M $432M $456M
Stock-Based Compensation $47M $46M $54M $59M $81M
Change in Accounts Receivable -$378M -$291M -$96M -$148M -$187M
Change in Inventories -$252M -$195M $189M $10M -$66M
Cash From Operations $400M $512M $1.1B $1.1B $1.4B
 
Capital Expenditures $208M $302M $231M $378M $381M
Cash Acquisitions -$1M -- $142M $268M $87M
Cash From Investing -$189M -$293M -$359M -$641M -$424M
 
Dividends Paid (Ex Special Dividend) $18M $37M $17M -- --
Special Dividend Paid
Long-Term Debt Issued $900M $2.4B $1.5B $2.7B --
Long-Term Debt Repaid -$1.3B -$3B -$2B -$2.7B --
Repurchase of Common Stock -- -- $243M $693M $922M
Other Financing Activities -$31M -$29M -$29M -$22M --
Cash From Financing -$459M -$624M -$738M -$730M -$959M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$248M -$405M -$20M -$265M -$24M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $192M $210M $846M $728M $978M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $95M $172M $359M $428M $492M
Depreciation & Amoritzation $286M $273M $290M $327M $345M
Stock-Based Compensation $36M $34M $43M $46M $64M
Change in Accounts Receivable -$530M -$435M -$291M -$282M -$329M
Change in Inventories -$292M -$74M $45M -$6M -$56M
Cash From Operations $520M $613M $925M $891M $1.1B
 
Capital Expenditures $173M $201M $167M $236M $276M
Cash Acquisitions -- -- $142M $214M $87M
Cash From Investing -$166M -$197M -$301M -$447M -$319M
 
Dividends Paid (Ex Special Dividend) $18M $27M $7M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $900M $1B $1.3B $2.5B $1.7B
Long-Term Debt Repaid -$1.3B -$1.2B -$1.6B -$2.5B -$1.9B
Repurchase of Common Stock -- -- $229M $628M $602M
Other Financing Activities -$31M -$16M -$25M -$21M -$33M
Cash From Financing -$411M -$198M -$489M -$632M -$760M
 
Beginning Cash (CF) $2.4B $753M $1B $753M $218M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$57M $218M $135M -$188M -$3M
Ending Cash (CF) $2.3B $971M $1.2B $565M $215M
 
Levered Free Cash Flow $347M $412M $758M $655M $800M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock