Financhill
Buy
84

USFD Quote, Financials, Valuation and Earnings

Last price:
$68.77
Seasonality move :
0.69%
Day range:
$67.74 - $68.82
52-week range:
$44.82 - $72.84
Dividend yield:
0%
P/E ratio:
29.52x
P/S ratio:
0.45x
P/B ratio:
3.48x
Volume:
440.7K
Avg. volume:
2M
1-year change:
52.65%
Market cap:
$16B
Revenue:
$35.6B
EPS (TTM):
$2.33
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $25.9B $22.9B $29.5B $34.1B $35.6B
Revenue Growth (YoY) 7.3% -11.77% 28.85% 15.5% 4.52%
 
Cost of Revenues $21.4B $19.2B $24.8B $28.6B $29.4B
Gross Profit $4.6B $3.7B $4.7B $5.5B $6.1B
Gross Profit Margin 17.68% 16.25% 15.79% 16.13% 17.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9B $3.8B $4.2B $4.9B $5.1B
Other Inc / (Exp) -$4M -$18M -$8M $10M -$29M
Operating Expenses $3.9B $3.8B $4.2B $4.9B $5.1B
Operating Income $699M -$38M $435M $606M $1B
 
Net Interest Expenses $184M $238M $213M $255M $324M
EBT. Incl. Unusual Items $511M -$294M $214M $361M $678M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $126M -$68M $50M $96M $172M
Net Income to Company $385M -$226M $164M $265M $506M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $385M -$226M $164M $265M $506M
 
Basic EPS (Cont. Ops) $1.77 -$1.15 $0.55 $1.02 $2.09
Diluted EPS (Cont. Ops) $1.75 -$1.15 $0.54 $1.01 $2.02
Weighted Average Basic Share $218M $220M $222M $224M $239M
Weighted Average Diluted Share $220M $220M $225M $226M $250M
 
EBITDA $1.1B $366M $805M $988M $1.4B
EBIT $695M -$56M $427M $616M $1B
 
Revenue (Reported) $25.9B $22.9B $29.5B $34.1B $35.6B
Operating Income (Reported) $699M -$38M $435M $606M $1B
Operating Income (Adjusted) $695M -$56M $427M $616M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.8B $7.9B $8.9B $9.1B $9.7B
Revenue Growth (YoY) -10.46% 34.92% 13.02% 2.12% 6.83%
 
Cost of Revenues $4.9B $6.6B $7.5B $7.6B $8.1B
Gross Profit $974M $1.2B $1.5B $1.5B $1.7B
Gross Profit Margin 16.66% 15.73% 16.37% 16.93% 17.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $873M $1.1B $1.2B $1.3B $1.4B
Other Inc / (Exp) -$17M -$1M $5M -$20M -$12M
Operating Expenses $873M $1.1B $1.2B $1.3B $1.4B
Operating Income $101M $142M $214M $230M $288M
 
Net Interest Expenses $63M $50M $65M $81M $75M
EBT. Incl. Unusual Items $21M $91M $154M $129M $201M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $27M $45M $34M $53M
Net Income to Company $8M $64M $109M $95M $148M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8M $64M $109M $95M $148M
 
Basic EPS (Cont. Ops) -$0.01 $0.25 $0.44 $0.38 $0.61
Diluted EPS (Cont. Ops) -$0.01 $0.24 $0.43 $0.38 $0.61
Weighted Average Basic Share $220M $222M $225M $247M $241M
Weighted Average Diluted Share $220M $225M $251M $249M $244M
 
EBITDA $193M $232M $311M $307M $390M
EBIT $84M $141M $219M $210M $276M
 
Revenue (Reported) $5.8B $7.9B $8.9B $9.1B $9.7B
Operating Income (Reported) $101M $142M $214M $230M $288M
Operating Income (Adjusted) $84M $141M $219M $210M $276M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $23.7B $28B $33.2B $35.2B $37.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.7B $23.6B $27.9B $29.2B $30.9B
Gross Profit $3.9B $4.4B $5.3B $6B $6.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8B $4.1B $4.7B $5.1B $5.3B
Other Inc / (Exp) -$30M -$10M $23M -$23M -$38M
Operating Expenses $3.8B $4.1B $4.7B $5.1B $5.3B
Operating Income $118M $328M $535M $947M $1.1B
 
Net Interest Expenses $235M $218M $235M $319M $315M
EBT. Incl. Unusual Items -$147M $100M $323M $605M $757M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$24M $15M $82M $153M $182M
Net Income to Company -$123M $85M $241M $452M $575M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$124M $85M $241M $452M $575M
 
Basic EPS (Cont. Ops) -$0.63 $0.18 $0.90 $1.84 $2.35
Diluted EPS (Cont. Ops) -$0.63 $0.16 $0.89 $1.80 $2.33
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $506M $710M $923M $1.3B $1.5B
EBIT $88M $318M $558M $924M $1.1B
 
Revenue (Reported) $23.7B $28B $33.2B $35.2B $37.3B
Operating Income (Reported) $118M $328M $535M $947M $1.1B
Operating Income (Adjusted) $88M $318M $558M $924M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.7B $21.8B $25.5B $26.7B $28.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14B $18.4B $21.5B $22.1B $23.5B
Gross Profit $2.7B $3.4B $4B $4.6B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $3.1B $3.6B $3.8B $4.1B
Other Inc / (Exp) -$23M -$15M $16M -$17M -$26M
Operating Expenses $2.8B $3.1B $3.6B $3.8B $4.1B
Operating Income -$68M $298M $398M $739M $818M
 
Net Interest Expenses $178M $158M $180M $244M $235M
EBT. Incl. Unusual Items -$269M $125M $234M $478M $557M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$53M $30M $62M $119M $129M
Net Income to Company -$216M $95M $172M $359M $428M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$216M $95M $172M $359M $428M
 
Basic EPS (Cont. Ops) -$1.05 $0.28 $0.64 $1.47 $1.75
Diluted EPS (Cont. Ops) -$1.05 $0.26 $0.63 $1.43 $1.74
Weighted Average Basic Share $659M $665M $672M $711M $732M
Weighted Average Diluted Share $659M $671M $700M $752M $740M
 
EBITDA $225M $569M $687M $1B $1.1B
EBIT -$91M $283M $414M $722M $792M
 
Revenue (Reported) $16.7B $21.8B $25.5B $26.7B $28.4B
Operating Income (Reported) -$68M $298M $398M $739M $818M
Operating Income (Adjusted) -$91M $283M $414M $722M $792M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $90M $828M $148M $211M $269M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.1B $1.5B $1.7B $1.9B
Inventory $1.4B $1.3B $1.7B $1.6B $1.6B
Prepaid Expenses $109M $132M $120M $124M $138M
Other Current Assets $32M $26M $18M $19M $14M
Total Current Assets $3.3B $3.5B $3.6B $3.8B $4B
 
Property Plant And Equipment $2.1B $2B $2B $2.2B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $4.7B $5.6B $5.6B $5.6B $5.7B
Other Intangibles $967M $892M $830M $785M $803M
Other Long-Term Assets $256M $407M $431M $372M $376M
Total Assets $11.3B $12.4B $12.5B $12.8B $13.2B
 
Accounts Payable $1.5B $1.2B $1.7B $1.9B $2.1B
Accrued Expenses $366M $276M $388M $456M $481M
Current Portion Of Long-Term Debt $142M $131M $95M $116M $110M
Current Portion Of Capital Lease Obligations $40M $44M $36M $36M $43M
Other Current Liabilities $51M $90M $98M $68M $91M
Total Current Liabilities $2.4B $2B $2.6B $2.8B $3.1B
 
Long-Term Debt $4.6B $5.6B $4.9B $4.7B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $7.6B $8.4B $8.3B $8.3B $8.4B
 
Common Stock $2M $521M $536M $536M $3M
Other Common Equity Adj -$54M -$34M -$19M -$73M -$115M
Common Equity $3.7B $3.5B $3.7B $4B $4.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.7B $4B $4.3B $4.5B $4.7B
 
Total Liabilities and Equity $11.3B $12.4B $12.5B $12.8B $13.2B
Cash and Short Terms $90M $828M $148M $211M $269M
Total Debt $5B $5.9B $5.2B $5B $4.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1B $772M $366M $346M $81M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.5B $1.9B $1.9B $2.1B
Inventory $1.3B $1.6B $1.8B $1.6B $1.6B
Prepaid Expenses $93M $115M $106M $138M $123M
Other Current Assets $29M $18M $11M $11M $12M
Total Current Assets $3.8B $4.2B $4.3B $4.2B $4.1B
 
Property Plant And Equipment $2.1B $2B $2.1B $2.2B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill $5.6B $5.6B $5.6B $5.7B $5.8B
Other Intangibles $913M $841M $797M $808M $852M
Other Long-Term Assets $379M $416M $447M $382M $370M
Total Assets $12.8B $13.1B $13.2B $13.3B $13.5B
 
Accounts Payable $1.5B $2B $2.2B $2.2B $2.4B
Accrued Expenses $521M $592M $671M $677M $777M
Current Portion Of Long-Term Debt $149M $115M $100M $112M $118M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.4B $2.9B $3.2B $3.3B $3.5B
 
Long-Term Debt $5.3B $5.3B $4.8B $4.6B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $8.9B $8.8B $8.6B $8.9B
 
Common Stock $498M $536M $536M $3M $3M
Other Common Equity Adj -$57M -$29M -$19M -$70M -$111M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4B $4.2B $4.5B $4.7B $4.6B
 
Total Liabilities and Equity $12.8B $13.1B $13.2B $13.3B $13.5B
Cash and Short Terms $1B $772M $366M $346M $81M
Total Debt $5.6B $5.6B $5.2B $4.9B $5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $385M -$226M $164M $265M $506M
Depreciation & Amoritzation $362M $422M $378M $372M $395M
Stock-Based Compensation $32M $40M $48M $45M $56M
Change in Accounts Receivable -$19M $334M -$386M -$240M -$157M
Change in Inventories $16M $201M -$413M $70M $61M
Cash From Operations $760M $413M $419M $765M $1.1B
 
Capital Expenditures $258M $189M $274M $265M $309M
Cash Acquisitions -$1.8B -$972M -- -- -$196M
Cash From Investing -$2B -$1.1B -$262M -$255M -$495M
 
Dividends Paid (Ex Special Dividend) -- -- -$28M -$37M -$7M
Special Dividend Paid
Long-Term Debt Issued $6.2B $3.6B $2.3B $1.2B $1.5B
Long-Term Debt Repaid -$5B -$2.7B -$3.1B -$1.6B -$1.8B
Repurchase of Common Stock -- -- -- -$14M -$294M
Other Financing Activities -$49M -$38M -$44M -$20M -$26M
Cash From Financing $1.2B $1.4B -$837M -$447M -$587M
 
Beginning Cash (CF) $105M $98M $828M $148M $211M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7M $730M -$680M $63M $58M
Ending Cash (CF) $98M $828M $148M $211M $269M
 
Levered Free Cash Flow $502M $224M $145M $500M $831M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $8M $64M $109M $95M $148M
Depreciation & Amoritzation $109M $91M $92M $97M $114M
Stock-Based Compensation $10M $13M $13M $15M $16M
Change in Accounts Receivable -$75M -$14M -$72M -$92M -$101M
Change in Inventories $19M -$6M $33M -$40M -$25M
Cash From Operations -$237M $270M $354M $282M $270M
 
Capital Expenditures $23M $66M $58M $59M $80M
Cash Acquisitions -- -- -- -$142M --
Cash From Investing $9M -$65M -$57M -$195M -$79M
 
Dividends Paid (Ex Special Dividend) -- -$9M -$9M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$1M $1B $951M
Long-Term Debt Repaid -$434M -$130M -$128M -$1.1B -$902M
Repurchase of Common Stock -- -- -- -$27M -$574M
Other Financing Activities -- -- -- -$11M --
Cash From Financing -$429M -$132M -$128M -$120M -$515M
 
Beginning Cash (CF) $1.7B $699M $197M $379M $405M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$657M $73M $169M -$33M -$324M
Ending Cash (CF) $1B $772M $366M $346M $81M
 
Levered Free Cash Flow -$260M $204M $296M $223M $190M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$123M $85M $241M $452M $575M
Depreciation & Amoritzation $418M $392M $365M $389M $432M
Stock-Based Compensation $39M $47M $46M $54M $59M
Change in Accounts Receivable $325M -$378M -$291M -$96M -$148M
Change in Inventories $199M -$252M -$195M $189M $10M
Cash From Operations $734M $400M $512M $1.1B $1.1B
 
Capital Expenditures $255M $208M $302M $231M $378M
Cash Acquisitions -$976M $1M -- -$142M -$268M
Cash From Investing -$1.1B -$189M -$293M -$359M -$641M
 
Dividends Paid (Ex Special Dividend) -- -$18M -$37M -$17M --
Special Dividend Paid
Long-Term Debt Issued $4.8B $900M $2.4B $1.5B $2.7B
Long-Term Debt Repaid -$4B -$1.3B -$3B -$2B -$2.7B
Repurchase of Common Stock -- -- -- -$243M -$693M
Other Financing Activities -$40M -$31M -$29M -$29M -$22M
Cash From Financing $1.3B -$459M -$624M -$748M -$720M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $921M -$248M -$405M -$20M -$265M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $479M $192M $210M $856M $718M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$216M $95M $172M $359M $428M
Depreciation & Amoritzation $316M $286M $273M $290M $327M
Stock-Based Compensation $29M $36M $34M $43M $46M
Change in Accounts Receivable $182M -$530M -$435M -$291M -$282M
Change in Inventories $161M -$292M -$74M $45M -$6M
Cash From Operations $533M $520M $613M $935M $891M
 
Capital Expenditures $154M $173M $201M $167M $236M
Cash Acquisitions -$973M -- -- -$142M -$214M
Cash From Investing -$1.1B -$166M -$197M -$301M -$447M
 
Dividends Paid (Ex Special Dividend) -- -$18M -$27M -$7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.6B $900M $1B $1.3B $2.5B
Long-Term Debt Repaid -$2.6B -$1.3B -$1.2B -$1.6B -$2.5B
Repurchase of Common Stock -- -- -- -$229M -$628M
Other Financing Activities -$38M -$31M -$16M -$25M -$21M
Cash From Financing $1.5B -$411M -$198M -$499M -$632M
 
Beginning Cash (CF) $2.9B $2.4B $535M $882M $941M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $921M -$57M $218M $135M -$188M
Ending Cash (CF) $3.8B $2.4B $753M $1B $753M
 
Levered Free Cash Flow $379M $347M $412M $768M $655M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock