Financhill
Buy
58

USFD Quote, Financials, Valuation and Earnings

Last price:
$63.27
Seasonality move :
5.43%
Day range:
$61.65 - $63.45
52-week range:
$49.91 - $73.19
Dividend yield:
0%
P/E ratio:
30.27x
P/S ratio:
0.39x
P/B ratio:
3.11x
Volume:
1.4M
Avg. volume:
2.4M
1-year change:
22.2%
Market cap:
$14.1B
Revenue:
$37.9B
EPS (TTM):
$2.02
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 $19.2B $24.8B $28.6B $29.4B $31.3B
Gross Profit $3.7B $4.7B $5.5B $6.1B $6.5B
Gross Profit Margin 16.25% 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 $3.8B $4.2B $4.9B $5.1B $5.4B
Operating Income -$38M $435M $606M $1B $1.1B
 
Net Interest Expenses $238M $213M $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 $2.02 $2.02
Weighted Average Basic Share $220M $222M $224M $239M $241M
Weighted Average Diluted Share $220M $225M $226M $250M $244M
 
EBITDA $366M $805M $988M $1.4B $1.4B
EBIT -$56M $427M $616M $1B $959M
 
Revenue (Reported) $22.9B $29.5B $34.1B $35.6B $37.9B
Operating Income (Reported) -$38M $435M $606M $1B $1.1B
Operating Income (Adjusted) -$56M $427M $616M $1B $959M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.1B $7.6B $8.5B $8.9B $9.5B
Revenue Growth (YoY) -11.48% 24.45% 11.47% 4.94% 6.21%
 
Cost of Revenues $5.1B $6.4B $7.1B $7.3B $7.8B
Gross Profit $1B $1.2B $1.5B $1.6B $1.7B
Gross Profit Margin 16.42% 16.26% 17.08% 17.79% 17.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $978M $1.1B $1.2B $1.3B $1.4B
Other Inc / (Exp) $5M $7M -$6M -$12M -$137M
Operating Expenses $978M $1.1B $1.2B $1.3B $1.4B
Operating Income $30M $137M $208M $292M $304M
 
Net Interest Expenses $60M $55M $75M $80M $80M
EBT. Incl. Unusual Items -$25M $89M $127M $200M $87M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15M $20M $34M $53M $21M
Net Income to Company -$10M $69M $93M $147M $66M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10M $69M $93M $147M $66M
 
Basic EPS (Cont. Ops) -$0.10 $0.26 $0.37 $0.60 $0.28
Diluted EPS (Cont. Ops) -$0.10 $0.26 $0.37 $0.59 $0.28
Weighted Average Basic Share $220M $222M $224M $245M $232M
Weighted Average Diluted Share $220M $225M $226M $247M $235M
 
EBITDA $141M $236M $301M $385M $278M
EBIT $35M $144M $202M $280M $167M
 
Revenue (Reported) $6.1B $7.6B $8.5B $8.9B $9.5B
Operating Income (Reported) $30M $137M $208M $292M $304M
Operating Income (Adjusted) $35M $144M $202M $280M $167M
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) -- -- -- -- --
 
Cost of Revenues $19.2B $24.8B $28.6B $29.4B $31.3B
Gross Profit $3.7B $4.7B $5.5B $6.1B $6.5B
Gross Profit Margin -- -- -- -- --
 
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 $3.8B $4.2B $4.9B $5.1B $5.4B
Operating Income -$38M $435M $606M $1B $1.1B
 
Net Interest Expenses $238M $213M $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 $0.54 $1.01 $2.07 $2.03
Diluted EPS (Cont. Ops) -$1.15 $0.52 $1.00 $2.02 $2.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $366M $805M $988M $1.4B $1.4B
EBIT -$56M $427M $616M $1B $959M
 
Revenue (Reported) $22.9B $29.5B $34.1B $35.6B $37.9B
Operating Income (Reported) -$38M $435M $606M $1B $1.1B
Operating Income (Adjusted) -$56M $427M $616M $1B $959M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $29.5B $34.1B $35.6B $37.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.8B $28.6B $29.4B $31.3B --
Gross Profit $4.7B $5.5B $6.1B $6.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2B $4.9B $5.1B $5.4B --
Other Inc / (Exp) -$8M $10M -$29M -$163M --
Operating Expenses $4.2B $4.9B $5.1B $5.4B --
Operating Income $435M $606M $1B $1.1B --
 
Net Interest Expenses $213M $255M $324M $315M --
EBT. Incl. Unusual Items $214M $361M $678M $644M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50M $96M $172M $150M --
Net Income to Company $164M $265M $506M $494M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $164M $265M $506M $494M --
 
Basic EPS (Cont. Ops) $0.54 $1.01 $2.07 $2.03 --
Diluted EPS (Cont. Ops) $0.52 $1.00 $2.02 $2.02 --
Weighted Average Basic Share $887M $896M $956M $964M --
Weighted Average Diluted Share $896M $926M $999M $975M --
 
EBITDA $805M $988M $1.4B $1.4B --
EBIT $427M $616M $1B $959M --
 
Revenue (Reported) $29.5B $34.1B $35.6B $37.9B --
Operating Income (Reported) $435M $606M $1B $1.1B --
Operating Income (Adjusted) $427M $616M $1B $959M --
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 $1.1B $1.5B $1.7B $1.9B $2B
Inventory $1.3B $1.7B $1.6B $1.6B $1.6B
Prepaid Expenses $132M $120M $124M $138M $146M
Other Current Assets $26M $18M $19M $14M $11M
Total Current Assets $3.5B $3.6B $3.8B $4B $4B
 
Property Plant And Equipment $2B $2B $2.2B $2.3B $2.4B
Long-Term Investments -- -- -- -- --
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 $13.2B $13.4B
 
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 $5.6B $4.9B $4.7B $4.6B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $8.3B $8.3B $8.4B $8.9B
 
Common Stock $521M $536M $536M $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 $13.2B $13.4B
Cash and Short Terms $828M $148M $211M $269M $59M
Total Debt $5.9B $5.2B $5B $4.9B $5.1B
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 $1.1B $1.5B $1.7B $1.9B $2B
Inventory $1.3B $1.7B $1.6B $1.6B $1.6B
Prepaid Expenses $132M $120M $124M $138M $146M
Other Current Assets $26M $18M $19M $14M $11M
Total Current Assets $3.5B $3.6B $3.8B $4B $4B
 
Property Plant And Equipment $2B $2B $2.2B $2.3B $2.4B
Long-Term Investments -- -- -- -- --
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 $13.2B $13.4B
 
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 $5.6B $4.9B $4.7B $4.6B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $8.3B $8.3B $8.4B $8.9B
 
Common Stock $521M $536M $536M $3M $3M
Other Common Equity Adj -$34M -$19M -$73M -$115M $43M
Common Equity -- -- -- -- --
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 $13.2B $13.4B
Cash and Short Terms $828M $148M $211M $269M $59M
Total Debt $5.9B $5.2B $5B $4.9B $5.1B
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) $98M $828M $148M $211M $269M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $730M -$680M $63M $58M -$209M
Ending Cash (CF) $828M $148M $211M $269M $60M
 
Levered Free Cash Flow $224M $145M $500M $831M $833M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10M $69M $93M $147M $66M
Depreciation & Amoritzation $106M $92M $99M $105M $111M
Stock-Based Compensation $11M $12M $11M $13M $17M
Change in Accounts Receivable $152M $144M $195M $134M $142M
Change in Inventories $40M -$121M $144M $16M -$10M
Cash From Operations -$120M -$101M $152M $205M $283M
 
Capital Expenditures $35M $101M $64M $142M $105M
Cash Acquisitions $1M -- -- -$54M --
Cash From Investing -$23M -$96M -$58M -$194M -$105M
 
Dividends Paid (Ex Special Dividend) -- -$10M -$10M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.4B $176M $201M $3.7B
Long-Term Debt Repaid -$52M -$1.8B -$405M -$231M -$3.5B
Repurchase of Common Stock -- -- -$14M -$65M -$320M
Other Financing Activities -- -$13M -$4M -$1M -$13M
Cash From Financing -$48M -$426M -$249M -$88M -$199M
 
Beginning Cash (CF) $1B $772M $366M $346M $81M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$191M -$623M -$155M -$77M -$21M
Ending Cash (CF) $828M $148M $211M $269M $60M
 
Levered Free Cash Flow -$155M -$202M $88M $63M $178M
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $730M -$680M $63M $58M -$209M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $224M $145M $500M $831M $833M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $164M $265M $506M $494M --
Depreciation & Amoritzation $378M $372M $395M $438M --
Stock-Based Compensation $48M $45M $56M $63M --
Change in Accounts Receivable -$386M -$240M -$157M -$140M --
Change in Inventories -$413M $70M $61M -$16M --
Cash From Operations $419M $765M $1.1B $1.2B --
 
Capital Expenditures $274M $265M $309M $341M --
Cash Acquisitions -- -- -$196M -$214M --
Cash From Investing -$262M -$255M -$495M -$552M --
 
Dividends Paid (Ex Special Dividend) -$28M -$37M -$7M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $1.2B $1.5B $6.1B --
Long-Term Debt Repaid -$3.1B -$1.6B -$1.8B -$6B --
Repurchase of Common Stock -- -$14M -$294M -$948M --
Other Financing Activities -$44M -$20M -$26M -$34M --
Cash From Financing -$837M -$447M -$587M -$831M --
 
Beginning Cash (CF) $3.2B $901M $1.2B $1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$680M $63M $58M -$209M --
Ending Cash (CF) $2.5B $964M $1.3B $813M --
 
Levered Free Cash Flow $145M $500M $831M $833M --

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

GET BETTER TRADE IDEAS

Popular

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Is TSMC the Best Semiconductor Stock to Buy Now?
Is TSMC the Best Semiconductor Stock to Buy Now?

The new administration has launched a slew of tariffs, paused…

Rocket Lab Vs Intuitive Machines Stock
Rocket Lab Vs Intuitive Machines Stock

The commercialization of outer space is now in full swing,…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
40
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 33x

Alerts

Buy
61
AGX alert for Apr 23

Argan [AGX] is up 3.08% over the past day.

Sell
44
INOD alert for Apr 22

Innodata [INOD] is up 5.26% over the past day.

Sell
44
UHS alert for Apr 22

Universal Health Services [UHS] is up 2.73% over the past day.

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

Show me the best stock