Financhill
Buy
75

USFD Quote, Financials, Valuation and Earnings

Last price:
$76.15
Seasonality move :
8.8%
Day range:
$75.20 - $76.17
52-week range:
$57.36 - $85.11
Dividend yield:
0%
P/E ratio:
31.50x
P/S ratio:
0.45x
P/B ratio:
3.77x
Volume:
2M
Avg. volume:
2.1M
1-year change:
7.18%
Market cap:
$16.9B
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 Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock