Free Trial

Universal Logistics (ULH) Financials

Universal Logistics logo
$30.43 +1.10 (+3.75%)
Closing price 04:00 PM Eastern
Extended Trading
$30.38 -0.04 (-0.15%)
As of 04:15 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Universal Logistics

Annual Income Statements for Universal Logistics

This table shows Universal Logistics' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
40 24 28 52 38 48 74 169 93 130 -100
Consolidated Net Income / (Loss)
40 24 28 52 38 48 74 169 93 130 -100
Net Income / (Loss) Continuing Operations
40 24 28 52 38 48 74 169 93 130 -100
Total Pre-Tax Income
65 39 17 69 50 64 99 225 124 174 -100
Total Operating Income
73 47 25 84 65 80 103 240 145 203 -64
Total Gross Profit
906 807 902 391 1,144 1,053 1,297 1,495 1,119 1,263 873
Total Revenue
1,129 1,073 1,217 1,462 1,512 1,391 1,751 2,015 1,662 1,846 1,558
Operating Revenue
1,129 1,073 1,217 1,462 1,512 1,391 1,751 2,015 1,662 1,846 1,558
Total Cost of Revenue
222 265 314 1,071 368 338 454 520 543 583 686
Operating Cost of Revenue
222 265 314 1,071 368 338 454 520 543 583 686
Total Operating Expenses
833 761 877 307 1,078 973 1,194 1,255 974 1,060 937
Selling, General & Admin Expense
182 165 180 192 196 171 225 267 254 378 277
Marketing Expense
21 18 42 30 47 19 39 23 27 26 30
Depreciation Expense
35 37 47 54 75 74 68 77 77 124 146
Other Operating Expenses / (Income)
595 542 608 31 760 709 862 889 616 527 360
Impairment Charge
- - - - - - - 0.00 0.00 3.72 124
Total Other Income / (Expense), net
-8.39 -7.18 -8.07 -14 -15 -16 -4.38 -15 -21 -29 -36
Interest Expense
9.24 8.27 9.54 15 17 15 12 16 24 34 49
Interest & Investment Income
0.06 0.16 0.09 0.08 0.07 0.05 0.04 0.13 1.45 4.27 11
Other Income / (Expense), net
0.79 0.93 1.37 0.19 1.82 -1.87 7.22 1.14 1.61 0.84 2.14
Income Tax Expense
25 15 -11 17 13 16 25 57 31 44 -0.14
Basic Earnings per Share
$1.37 $0.85 $0.99 $1.84 $1.34 $1.78 $2.74 $6.37 $3.53 $4.94 ($3.79)
Weighted Average Basic Shares Outstanding
29.23M 28.41M 28.43M 28.38M 28.07M 27.00M 26.92M 26.47M 26.28M 26.32M 26.33M
Diluted Earnings per Share
$1.37 $0.85 $0.99 $1.84 $1.34 $1.78 $2.74 $6.37 $3.53 $4.93 ($3.79)
Weighted Average Diluted Shares Outstanding
29.24M 28.41M 28.43M 28.39M 28.07M 27M 26.93M 26.49M 26.31M 26.35M 26.34M
Weighted Average Basic & Diluted Shares Outstanding
29.20M 28.50M 28.40M 28.40M 27.24M 26.92M 26.83M 26.28M 26.31M 26.32M 26.35M
Cash Dividends to Common per Share
$0.28 $0.28 $0.28 $0.53 $0.42 $0.21 $0.42 $0.42 $0.42 $0.42 $0.42

Quarterly Income Statements for Universal Logistics

This table shows Universal Logistics' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/30/2024 6/29/2024 9/28/2024 12/31/2024 3/29/2025 6/28/2025 9/27/2025 12/31/2025 4/4/2026 7/4/2026
Net Income / (Loss) Attributable to Common Shareholders
21 52 31 27 20 6.01 8.32 -118 3.74 -3.51 26
Consolidated Net Income / (Loss)
21 52 31 27 20 6.01 8.32 -118 3.74 -3.51 26
Net Income / (Loss) Continuing Operations
21 52 31 27 20 6.01 8.32 -118 3.74 -3.51 26
Total Pre-Tax Income
29 70 41 35 27 8.03 11 -127 7.33 -4.63 35
Total Operating Income
34 75 47 43 38 16 20 -117 17 4.78 45
Total Gross Profit
260 351 327 295 290 218 226 220 209 191 215
Total Revenue
391 492 462 427 465 382 394 397 385 368 379
Operating Revenue
391 492 462 427 465 382 394 397 385 368 379
Total Cost of Revenue
131 141 135 132 175 165 168 177 176 176 165
Operating Cost of Revenue
131 141 135 132 175 165 168 177 176 176 165
Total Operating Expenses
226 276 280 252 252 202 206 338 192 187 169
Selling, General & Admin Expense
61 113 87 81 98 69 69 75 64 67 77
Marketing Expense
6.37 7.17 7.87 5.68 5.72 6.97 7.60 8.49 7.03 7.60 18
Depreciation Expense
20 21 37 30 36 35 36 35 39 36 33
Other Operating Expenses / (Income)
139 135 148 132 112 91 93 94 82 76 83
Impairment Charge
- - - 3.72 - - 0.00 124 - - 3.89
Other Special Charges / (Income)
- - - - - - -0.02 - - - -45
Total Other Income / (Expense), net
-5.44 -4.98 -5.99 -7.41 -11 -7.65 -8.70 -9.15 -10 -9.41 -11
Interest Expense
6.20 6.30 7.79 8.55 12 11 12 13 13 12 13
Interest & Investment Income
0.04 0.22 0.91 1.13 2.01 2.93 2.74 2.86 2.69 2.62 2.53
Other Income / (Expense), net
0.72 1.10 0.90 0.00 -1.17 0.58 0.15 0.83 0.58 0.30 -0.00
Income Tax Expense
7.24 18 10 8.68 7.11 2.02 2.87 -8.62 3.59 -1.12 8.39
Basic Earnings per Share
$0.80 $1.99 $1.17 $1.01 $0.77 $0.23 $0.32 ($4.48) $0.14 ($0.13) $0.99
Weighted Average Basic Shares Outstanding
26.28M 26.31M 26.32M 26.32M 26.32M 26.32M 26.33M 26.33M 26.33M 26.35M 26.37M
Diluted Earnings per Share
$0.80 $1.99 $1.17 $1.01 $0.76 $0.23 $0.32 ($4.48) $0.14 ($0.13) $0.99
Weighted Average Diluted Shares Outstanding
26.31M 26.33M 26.35M 26.35M 26.35M 26.35M 26.34M 26.34M 26.34M 26.35M 26.37M
Weighted Average Basic & Diluted Shares Outstanding
26.31M 26.32M 26.32M 26.32M 26.32M 26.33M 26.33M 26.33M 26.35M 26.37M 26.37M
Cash Dividends to Common per Share
$0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11

Annual Cash Flow Statements for Universal Logistics

This table details how cash moves in and out of Universal Logistics' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
4.93 -11 -0.60 4.06 2.00 1.04 5.17 33 -35 6.84 7.50
Net Cash From Operating Activities
78 69 84 95 128 99 83 213 210 112 183
Net Cash From Continuing Operating Activities
78 69 84 95 128 96 83 213 210 112 183
Net Income / (Loss) Continuing Operations
40 24 28 52 38 48 74 169 93 130 -100
Consolidated Net Income / (Loss)
40 24 28 52 38 48 74 169 93 130 -100
Depreciation Expense
35 37 47 54 75 74 68 77 77 124 146
Amortization Expense
0.65 0.31 0.32 1.33 0.59 0.59 0.48 0.55 0.81 0.96 1.02
Non-Cash Adjustments To Reconcile Net Income
4.89 3.42 1.01 1.63 1.26 4.23 5.18 5.51 1.09 4.02 123
Changes in Operating Assets and Liabilities, net
-2.11 3.95 7.37 -15 14 -31 -64 -38 38 -147 13
Net Cash From Investing Activities
-26 -94 -61 -229 -143 -87 -33 -104 -237 -463 -203
Net Cash From Continuing Investing Activities
-26 -94 -61 -229 -143 -87 -33 -104 -237 -463 -203
Purchase of Property, Plant & Equipment
-26 -97 -63 -67 -80 -91 -39 -117 -241 -252 -224
Acquisitions
- - - -174 -76 -1.30 0.00 0.00 0.00 -216 0.00
Sale of Property, Plant & Equipment
0.82 2.43 1.21 3.90 11 4.19 5.61 14 3.51 4.45 18
Sale and/or Maturity of Investments
0.44 0.87 1.26 5.73 1.60 1.62 0.12 0.00 0.27 0.02 2.98
Net Cash From Financing Activities
-46 14 -23 139 17 -8.95 -45 -78 -8.56 365 26
Net Cash From Continuing Financing Activities
-46 14 -23 139 17 -8.95 -45 -78 -8.56 365 26
Repayment of Debt
-339 -298 -369 -593 -379 -458 -458 -834 -256 -491 -805
Repurchase of Common Equity
-35 -0.03 -1.49 -0.93 -25 -5.14 0.00 -14 -0.13 -0.11 -0.09
Payment of Dividends
-8.17 -7.95 -7.96 -11 -15 -5.73 -11 -14 -11 -11 -11
Issuance of Debt
336 320 356 744 436 460 424 784 258 867 842
Effect of Exchange Rate Changes
-1.05 0.16 - - 0.28 -2.79 -0.32 1.83 0.41 -7.67 1.81
Cash Interest Paid
7.65 7.80 9.10 13 16 14 11 14 23 33 48
Cash Income Taxes Paid
22 21 2.21 4.79 12 3.78 36 41 25 19 20

Quarterly Cash Flow Statements for Universal Logistics

This table details how cash moves in and out of Universal Logistics' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/30/2024 6/29/2024 9/28/2024 12/31/2024 3/29/2025 6/28/2025 9/27/2025 12/31/2025 4/4/2026 7/4/2026
Net Change in Cash & Equivalents
-4.30 -1.39 -3.64 4.35 7.52 1.25 3.74 3.04 -0.54 -8.92 2.39
Net Cash From Operating Activities
49 37 9.55 6.20 60 84 26 26 47 33 40
Net Cash From Continuing Operating Activities
49 37 9.55 6.20 60 84 26 26 47 33 40
Net Income / (Loss) Continuing Operations
21 52 31 27 20 6.01 8.32 -118 3.74 -3.51 26
Consolidated Net Income / (Loss)
21 52 31 27 20 6.01 8.32 -118 3.74 -3.51 26
Depreciation Expense
20 21 37 30 36 35 36 35 39 36 33
Amortization Expense
0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.29 0.31 0.29
Non-Cash Adjustments To Reconcile Net Income
-1.34 -1.39 2.29 3.93 -0.81 -0.72 -0.37 126 -1.37 -4.99 -41
Changes in Operating Assets and Liabilities, net
8.75 -35 -61 -55 3.74 43 -19 -17 5.40 5.95 21
Net Cash From Investing Activities
-48 -68 -76 -74 -244 -51 -79 -52 -22 1.98 26
Net Cash From Continuing Investing Activities
-48 -68 -76 -74 -244 -51 -79 -52 -22 1.98 26
Purchase of Property, Plant & Equipment
-48 -69 -77 -65 -41 -53 -84 -54 -33 -9.57 -13
Sale of Property, Plant & Equipment
0.22 0.20 0.91 0.68 2.65 0.94 3.54 2.06 11 0.91 39
Net Cash From Financing Activities
-8.29 29 67 71 199 -25 56 26 -30 -50 -63
Net Cash From Continuing Financing Activities
-8.29 29 67 71 199 -25 56 26 -30 -50 -62
Repayment of Debt
-111 -130 -141 -82 -138 -158 -134 -159 -354 -159 -210
Repurchase of Common Equity
- 0.00 -0.08 - -0.02 0.00 -0.09 - - 0.00 -0.05
Payment of Dividends
-2.76 -2.76 -2.76 -2.76 -2.76 -2.76 -2.76 -2.77 -2.76 -2.77 -2.77
Issuance of Debt
106 162 211 155 339 135 193 188 327 111 151
Effect of Exchange Rate Changes
3.11 0.92 -3.57 1.90 -6.93 -6.21 0.90 3.22 3.89 6.05 -1.38
Cash Interest Paid
6.34 6.11 7.40 6.89 13 8.98 11 12 16 13 12
Cash Income Taxes Paid
4.93 0.16 10 4.31 3.79 0.54 17 1.43 1.62 0.52 4.38

Annual Balance Sheets for Universal Logistics

This table presents Universal Logistics' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
503 570 611 843 995 1,063 1,137 1,204 1,254 1,787 1,772
Total Current Assets
203 207 229 275 272 322 421 460 365 410 383
Cash & Equivalents
13 1.76 1.67 5.73 7.73 8.76 14 47 13 19 27
Short-Term Investments
13 14 15 9.33 9.37 6.53 8.03 10 11 12 10
Accounts Receivable
159 163 191 240 231 283 369 352 289 295 262
Prepaid Expenses
18 29 21 20 20 23 30 26 30 25 26
Current Deferred & Refundable Income Taxes
- - - - 3.77 - - - - - 0.00
Other Current Assets
- - - - - - - 25 23 59 57
Plant, Property, & Equipment, net
177 246 267 303 340 365 346 391 561 742 819
Total Noncurrent Assets
123 117 115 265 384 377 371 353 327 635 570
Goodwill
74 74 74 145 168 171 171 171 171 207 106
Intangible Assets
45 37 31 114 116 102 88 74 61 151 109
Noncurrent Deferred & Refundable Income Taxes
0.08 0.16 4.15 2.55 1.46 2.16 2.06 1.39 1.23 0.33 1.09
Other Noncurrent Operating Assets
3.89 4.89 4.83 3.18 98 102 110 107 94 277 354
Total Liabilities & Shareholders' Equity
503 570 611 843 995 1,063 1,137 1,204 1,254 1,787 1,772
Total Liabilities
372 423 442 634 790 823 835 757 721 1,140 1,232
Total Current Liabilities
154 145 199 221 250 273 313 287 260 305 318
Short-Term Debt
62 34 41 52 59 60 61 65 71 89 115
Accounts Payable
46 66 84 92 92 98 118 87 64 60 61
Accrued Expenses
41 40 62 57 84 65 87 74 69 104 88
Current Deferred & Payable Income Tax Liabilities
1.05 - - 2.68 0.00 12 4.32 12 6.36 0.38 8.05
Other Current Liabilities
3.41 4.60 12 18 15 39 42 49 51 52 47
Total Noncurrent Liabilities
218 278 243 413 540 551 523 470 461 835 914
Long-Term Debt
172 227 207 349 398 400 366 313 311 670 683
Noncurrent Deferred & Payable Income Tax Liabilities
40 48 32 59 66 64 61 70 80 109 82
Other Noncurrent Operating Liabilities
4.48 3.58 3.29 4.90 5.70 86 95 87 70 56 148
Total Equity & Noncontrolling Interests
131 148 169 209 205 240 302 447 532 647 540
Total Preferred & Common Equity
131 148 169 209 205 240 302 447 532 647 540
Total Common Equity
131 148 169 209 205 240 302 447 532 647 540
Common Stock
34 34 35 35 35 35 36 36 36 31 32
Retained Earnings
150 166 186 232 251 294 356 514 595 623 512
Treasury Stock
-50 -50 -52 -52 -77 -82 -82 -97 -97 -0.11 -0.19
Accumulated Other Comprehensive Income / (Loss)
-2.44 -2.63 -0.71 -5.26 -4.01 -6.67 -6.93 -7.96 -3.87 -8.40 -3.58
Other Equity Adjustments
- - - 0.30 - -0.48 -0.18 2.16 1.35 1.18 0.25

Quarterly Balance Sheets for Universal Logistics

This table presents Universal Logistics' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 4/1/2023 7/1/2023 9/30/2023 3/30/2024 6/29/2024 9/28/2024 3/29/2025 6/28/2025 9/27/2025 4/4/2026 7/4/2026
Total Assets
1,235 1,235 1,259 1,385 1,472 1,555 1,800 1,860 1,774 1,724 1,683
Total Current Assets
474 448 389 367 383 406 389 393 429 359 378
Cash & Equivalents
77 65 17 11 7.49 12 21 24 27 18 20
Short-Term Investments
9.99 10 10 12 12 12 12 9.86 9.79 0.00 0.00
Accounts Receivable
362 319 309 309 289 301 260 257 280 258 268
Prepaid Expenses
26 28 28 24 27 25 33 32 32 27 29
Current Deferred & Refundable Income Taxes
- - - - - - - 7.31 17 - 0.00
Other Current Assets
- 25 24 11 48 56 63 62 63 57 60
Plant, Property, & Equipment, net
406 439 534 614 658 698 764 815 832 796 780
Total Noncurrent Assets
355 349 336 404 431 451 647 652 513 569 526
Goodwill
171 171 171 171 171 167 207 207 106 106 106
Intangible Assets
71 68 64 56 52 55 143 137 111 106 103
Noncurrent Deferred & Refundable Income Taxes
1.39 1.39 1.39 1.23 1.23 1.23 0.33 0.33 0.33 1.09 1.09
Other Noncurrent Operating Assets
112 109 100 175 208 228 297 307 296 356 316
Total Liabilities & Shareholders' Equity
1,235 1,235 1,259 1,385 1,472 1,555 1,800 1,860 1,774 1,724 1,683
Total Liabilities
767 746 749 801 863 924 1,154 1,206 1,239 1,186 1,122
Total Current Liabilities
300 286 287 301 304 297 329 308 324 318 316
Short-Term Debt
68 70 70 73 80 86 92 97 105 116 98
Accounts Payable
84 77 84 74 74 78 78 75 68 52 69
Accrued Expenses
84 73 74 94 94 83 98 92 99 87 94
Current Deferred & Payable Income Tax Liabilities
18 9.15 16 13 5.35 3.73 6.34 0.00 0.00 6.88 4.24
Other Current Liabilities
47 57 44 47 50 47 55 44 52 55 49
Total Noncurrent Liabilities
467 460 462 500 560 627 825 898 915 868 806
Long-Term Debt
310 308 317 341 404 472 645 698 719 634 594
Noncurrent Deferred & Payable Income Tax Liabilities
70 70 70 91 98 104 107 107 107 82 90
Other Noncurrent Operating Liabilities
87 82 75 69 57 51 73 93 89 151 122
Total Equity & Noncontrolling Interests
468 489 510 584 609 631 646 654 535 539 561
Total Preferred & Common Equity
468 489 510 584 609 631 646 654 535 539 561
Total Common Equity
468 489 510 584 609 631 646 654 535 539 561
Common Stock
36 36 36 31 31 31 32 32 32 33 33
Retained Earnings
536 557 577 554 582 606 626 632 511 506 529
Treasury Stock
-97 -97 -97 0.00 -0.08 -0.08 -0.11 -0.19 -0.19 -0.19 -0.24
Accumulated Other Comprehensive Income / (Loss)
-8.05 -6.52 -8.72 -1.17 -4.18 -6.35 -12 -10 -8.22 -0.13 -0.70
Other Equity Adjustments
1.34 - 2.80 - - 0.48 0.76 0.53 0.41 0.36 0.00

Annual Metrics And Ratios for Universal Logistics

This table displays calculated financial ratios and metrics derived from Universal Logistics' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
28,378,179.00 28,412,746.00 28,391,197.00 28,371,327.00 27,282,230.00 26,918,830.00 26,919,455.00 - - - 26,330,058.00
DEI Adjusted Shares Outstanding
28,378,179.00 28,412,746.00 28,391,197.00 28,371,327.00 27,282,230.00 26,918,830.00 26,919,455.00 - - - 26,330,058.00
DEI Earnings Per Adjusted Shares Outstanding
1.41 0.85 0.99 1.84 1.38 1.79 2.74 - - - -3.79
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-5.27% -4.96% 13.42% 20.14% 3.44% -8.00% 25.87% 15.10% -17.53% 11.06% -15.58%
EBITDA Growth
-4.63% -22.95% -12.57% 89.08% 2.01% 7.49% 16.30% 78.89% -29.45% 46.33% -74.15%
EBIT Growth
-8.73% -35.95% -44.04% 215.88% -19.99% 16.80% 40.38% 119.26% -39.13% 38.69% -130.50%
NOPAT Growth
-9.98% -36.55% 44.50% 52.15% -22.29% 23.60% 27.24% 133.56% -39.56% 39.71% -129.66%
Net Income Growth
-11.83% -39.39% 16.12% 85.34% -27.97% 28.06% 53.19% 128.71% -44.91% 39.83% -176.88%
EPS Growth
-9.27% -37.96% 16.47% 85.86% -27.17% 32.84% 53.93% 132.48% -44.58% 39.66% -176.88%
Operating Cash Flow Growth
-1.37% -12.36% 22.18% 13.18% 34.92% -22.42% -16.16% 156.25% -1.48% -46.55% 62.89%
Free Cash Flow Firm Growth
154.83% -141.41% 242.55% -483.34% 45.09% 227.34% -41.59% 121.49% -111.66% -2,292.06% 108.84%
Invested Capital Growth
-3.70% 15.52% 1.79% 48.70% 20.40% -4.41% 3.39% 8.58% 15.96% 54.36% -5.41%
Revenue Q/Q Growth
-1.44% -2.00% 4.28% 5.21% -0.69% 0.73% 4.88% -0.43% -3.92% 4.19% -4.87%
EBITDA Q/Q Growth
-0.93% -11.14% 16.10% 3.77% 4.52% 4.38% -2.47% 9.76% -5.51% 6.03% -16.10%
EBIT Q/Q Growth
-0.64% -20.28% 34.84% 3.93% -0.44% 12.72% -0.85% 11.86% -9.15% 1.14% -44.12%
NOPAT Q/Q Growth
-0.79% -21.35% 275.53% -18.80% -4.30% 11.21% 0.22% 11.42% -9.10% 1.94% -47.74%
Net Income Q/Q Growth
-2.94% -21.35% 334.80% -22.77% -0.75% 18.42% -0.03% 11.39% -11.47% -0.94% -19.71%
EPS Q/Q Growth
-0.72% -22.73% 350.00% -22.69% 0.75% 17.88% 0.37% 11.75% -11.97% -0.80% -19.56%
Operating Cash Flow Q/Q Growth
0.87% -24.38% 7.34% 8.68% -16.30% 34.60% 10.53% 22.63% -8.63% 10.52% -6.45%
Free Cash Flow Firm Q/Q Growth
26.11% -592.31% 85.94% -85.31% -2,278.24% 265.75% 19.33% 30.91% -145.48% -127.76% 115.68%
Invested Capital Q/Q Growth
-2.33% 3.46% 7.42% 14.14% 25.87% 0.82% -0.42% -1.63% 2.40% 18.04% -1.60%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
80.29% 75.27% 74.16% 26.75% 75.65% 75.73% 74.06% 74.19% 67.34% 68.41% 56.01%
EBITDA Margin
9.72% 7.88% 6.07% 9.56% 9.43% 11.01% 10.18% 15.82% 13.53% 17.83% 5.46%
Operating Margin
6.50% 4.34% 2.07% 5.73% 4.32% 5.78% 5.88% 11.93% 8.75% 11.00% -4.13%
EBIT Margin
6.57% 4.43% 2.19% 5.75% 4.44% 5.64% 6.29% 11.99% 8.85% 11.05% -3.99%
Profit (Net Income) Margin
3.54% 2.26% 2.31% 3.57% 2.49% 3.46% 4.21% 8.37% 5.59% 7.04% -6.41%
Tax Burden Percent
61.54% 61.53% 164.24% 75.20% 74.89% 75.31% 74.79% 74.81% 74.74% 74.77% 99.86%
Interest Burden Percent
87.63% 82.93% 64.47% 82.62% 74.68% 81.43% 89.47% 93.31% 84.53% 85.19% 160.78%
Effective Tax Rate
38.46% 38.47% -64.24% 24.80% 25.11% 24.69% 25.21% 25.19% 25.26% 25.23% 0.00%
Return on Invested Capital (ROIC)
13.03% 7.82% 10.45% 12.67% 7.47% 8.64% 11.06% 24.37% 13.10% 13.40% -3.37%
ROIC Less NNEP Spread (ROIC-NNEP)
10.60% 5.88% 4.88% 9.16% 4.93% 6.05% 10.29% 21.28% 8.46% 9.36% -10.73%
Return on Net Nonoperating Assets (RNNOA)
16.80% 9.57% 7.34% 14.93% 10.66% 13.00% 16.15% 20.65% 5.87% 8.63% -13.46%
Return on Equity (ROE)
29.82% 17.39% 17.79% 27.60% 18.13% 21.64% 27.22% 45.02% 18.98% 22.03% -16.82%
Cash Return on Invested Capital (CROIC)
16.80% -6.58% 8.67% -26.49% -11.04% 13.16% 7.73% 16.15% -1.68% -29.34% 2.20%
Operating Return on Assets (OROA)
14.37% 8.85% 4.50% 11.55% 7.31% 7.63% 10.01% 20.64% 11.97% 13.42% -3.50%
Return on Assets (ROA)
7.75% 4.52% 4.77% 7.18% 4.09% 4.68% 6.70% 14.41% 7.56% 8.55% -5.61%
Return on Common Equity (ROCE)
29.82% 17.39% 17.79% 27.60% 18.13% 21.64% 27.22% 45.02% 18.98% 22.03% -16.82%
Return on Equity Simple (ROE_SIMPLE)
30.52% 16.41% 16.68% 24.93% 18.32% 20.09% 24.40% 37.73% 17.46% 20.08% 0.00%
Net Operating Profit after Tax (NOPAT)
45 29 41 63 49 61 77 180 109 152 -45
NOPAT Margin
4.00% 2.67% 3.40% 4.31% 3.24% 4.35% 4.40% 8.92% 6.54% 8.23% -2.89%
Net Nonoperating Expense Percent (NNEP)
2.43% 1.94% 5.57% 3.51% 2.54% 2.59% 0.77% 3.09% 4.65% 4.04% 7.37%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 21.79% 11.89% 10.80% -3.37%
Cost of Revenue to Revenue
19.71% 24.73% 25.84% 73.25% 24.35% 24.27% 25.94% 25.81% 32.66% 31.59% 43.99%
SG&A Expenses to Revenue
16.13% 15.36% 14.81% 13.11% 12.99% 12.29% 12.87% 13.23% 15.29% 20.49% 17.75%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
73.79% 70.93% 72.09% 21.02% 71.32% 69.95% 68.18% 62.26% 58.59% 57.40% 60.14%
Earnings before Interest and Taxes (EBIT)
74 48 27 84 67 78 110 242 147 204 -62
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
110 85 74 140 143 153 178 319 225 329 85
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.61 2.75 3.56 2.22 2.35 2.18 1.62 1.91 1.36 1.86 0.74
Price to Tangible Book Value (P/TBV)
28.67 11.29 9.54 0.00 0.00 0.00 11.32 4.22 2.42 4.16 1.22
Price to Revenue (P/Rev)
0.30 0.38 0.49 0.32 0.32 0.38 0.28 0.42 0.44 0.65 0.26
Price to Earnings (P/E)
8.55 16.79 21.36 8.90 12.84 10.86 6.62 5.06 7.82 9.27 0.00
Dividend Yield
2.32% 1.95% 1.32% 2.35% 2.97% 1.08% 2.32% 1.62% 1.52% 0.92% 2.78%
Earnings Yield
11.69% 5.96% 4.68% 11.23% 7.79% 9.20% 15.10% 19.76% 12.79% 10.79% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.62 1.66 2.08 1.43 1.39 1.41 1.26 1.53 1.22 1.41 0.89
Enterprise Value to Revenue (EV/Rev)
0.49 0.61 0.68 0.58 0.66 0.70 0.51 0.58 0.65 1.05 0.74
Enterprise Value to EBITDA (EV/EBITDA)
5.02 7.71 11.26 6.08 6.97 6.32 5.01 3.69 4.82 5.87 13.61
Enterprise Value to EBIT (EV/EBIT)
7.43 13.72 31.31 10.12 14.78 12.33 8.11 4.86 7.38 9.48 0.00
Enterprise Value to NOPAT (EV/NOPAT)
12.20 22.75 20.10 13.49 20.29 15.99 11.60 6.53 9.98 12.73 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
7.04 9.50 9.93 8.96 7.76 9.74 10.73 5.50 5.16 17.20 6.33
Enterprise Value to Free Cash Flow (EV/FCFF)
9.47 0.00 24.22 0.00 0.00 10.50 16.61 9.86 0.00 0.00 39.40
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.80 1.77 1.47 1.91 2.57 1.92 1.41 0.85 0.72 1.17 1.48
Long-Term Debt to Equity
1.32 1.54 1.23 1.67 2.28 1.67 1.21 0.70 0.58 1.04 1.26
Financial Leverage
1.58 1.63 1.51 1.63 2.16 2.15 1.57 0.97 0.69 0.92 1.25
Leverage Ratio
3.85 3.85 3.73 3.85 4.44 4.63 4.06 3.13 2.51 2.58 3.00
Compound Leverage Factor
3.37 3.19 2.41 3.18 3.31 3.77 3.63 2.92 2.12 2.20 4.82
Debt to Total Capital
64.23% 63.88% 59.50% 65.67% 72.01% 65.76% 58.58% 45.85% 41.78% 53.98% 59.61%
Short-Term Debt to Total Capital
16.96% 8.42% 9.81% 8.51% 8.11% 8.53% 8.38% 7.91% 7.73% 6.32% 8.58%
Long-Term Debt to Total Capital
47.28% 55.46% 49.70% 57.16% 63.89% 57.23% 50.19% 37.94% 34.05% 47.67% 51.03%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
35.77% 36.12% 40.50% 34.33% 27.99% 34.24% 41.42% 54.15% 58.22% 46.02% 40.39%
Debt to EBITDA
2.15 3.09 3.36 2.87 3.70 3.00 2.40 1.19 1.70 2.31 9.38
Net Debt to EBITDA
1.91 2.90 3.13 2.76 3.58 2.90 2.27 1.01 1.59 2.21 8.94
Long-Term Debt to EBITDA
1.58 2.68 2.80 2.49 3.29 2.61 2.06 0.98 1.38 2.04 8.03
Debt to NOPAT
5.21 9.12 5.99 6.36 10.78 7.60 5.55 2.10 3.51 5.00 -17.71
Net Debt to NOPAT
4.63 8.55 5.58 6.12 10.43 7.35 5.26 1.79 3.30 4.79 -16.88
Long-Term Debt to NOPAT
3.84 7.91 5.00 5.53 9.57 6.62 4.76 1.74 2.86 4.41 -15.16
Altman Z-Score
3.82 3.27 3.44 2.96 2.49 2.38 2.76 3.78 3.08 2.60 1.41
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.32 1.44 1.15 1.24 1.09 1.18 1.35 1.60 1.40 1.35 1.20
Quick Ratio
1.20 1.24 1.05 1.15 0.99 1.09 1.25 1.43 1.20 1.07 0.94
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
58 -24 34 -132 -72 92 54 119 -14 -332 29
Operating Cash Flow to CapEx
307.79% 72.30% 134.92% 151.39% 186.64% 114.81% 250.57% 207.56% 88.70% 45.47% 88.67%
Free Cash Flow to Firm to Interest Expense
6.31 -2.92 3.60 -8.98 -4.23 6.30 4.62 7.32 -0.57 -9.64 0.60
Operating Cash Flow to Interest Expense
8.48 8.30 8.79 6.47 7.49 6.79 7.15 13.10 8.69 3.26 3.73
Operating Cash Flow Less CapEx to Interest Expense
5.72 -3.18 2.28 2.20 3.48 0.88 4.30 6.79 -1.11 -3.91 -0.48
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.19 2.00 2.06 2.01 1.64 1.35 1.59 1.72 1.35 1.21 0.88
Accounts Receivable Turnover
6.94 6.68 6.88 6.77 6.41 5.41 5.38 5.60 5.19 6.33 5.59
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
6.35 5.07 4.74 5.12 4.70 3.95 4.93 5.47 3.49 2.83 2.00
Accounts Payable Turnover
4.17 4.73 4.18 12.14 4.00 3.56 4.21 5.08 7.18 9.40 11.33
Days Sales Outstanding (DSO)
52.57 54.66 53.08 53.89 56.93 67.45 67.89 65.22 70.31 57.70 65.27
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
87.53 77.24 87.27 30.07 91.15 102.61 86.68 71.90 50.85 38.82 32.22
Cash Conversion Cycle (CCC)
-34.96 -22.58 -34.18 23.82 -34.22 -35.16 -18.79 -6.69 19.46 18.87 33.05
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
340 393 400 595 716 684 708 768 891 1,375 1,301
Invested Capital Turnover
3.26 2.93 3.07 2.94 2.31 1.99 2.52 2.73 2.00 1.63 1.16
Increase / (Decrease) in Invested Capital
-13 53 7.04 195 121 -32 23 61 123 484 -74
Enterprise Value (EV)
551 652 833 850 993 968 894 1,175 1,085 1,933 1,158
Market Capitalization
342 407 601 465 483 523 488 853 726 1,204 398
Book Value per Share
$4.62 $5.20 $5.94 $7.38 $7.52 $8.90 $11.23 $17.01 $20.25 $24.59 $20.52
Tangible Book Value per Share
$0.42 $1.27 $2.22 ($1.75) ($2.91) ($1.24) $1.60 $7.70 $11.42 $10.99 $12.39
Total Capital
366 409 417 610 733 700 730 825 914 1,406 1,338
Total Debt
235 261 248 400 528 460 427 379 382 759 798
Total Long-Term Debt
173 227 207 349 468 400 366 313 311 670 683
Net Debt
209 245 231 385 511 445 405 321 359 728 760
Capital Expenditures (CapEx)
25 95 62 63 69 87 33 103 237 247 206
Debt-free, Cash-free Net Working Capital (DFCFNWC)
85 81 54 91 64 93 147 181 152 163 142
Debt-free Net Working Capital (DFNWC)
111 97 70 106 81 108 169 238 176 194 180
Net Working Capital (NWC)
49 63 30 54 21 49 108 173 105 105 65
Net Nonoperating Expense (NNE)
5.16 4.41 13 11 11 12 3.28 11 16 22 55
Net Nonoperating Obligations (NNO)
209 245 231 385 511 445 405 321 359 728 760
Total Depreciation and Amortization (D&A)
36 37 47 56 75 75 68 77 78 125 147
Debt-free, Cash-free Net Working Capital to Revenue
7.51% 7.58% 4.41% 6.22% 4.22% 6.70% 8.41% 8.97% 9.17% 8.84% 9.14%
Debt-free Net Working Capital to Revenue
9.85% 9.08% 5.79% 7.25% 5.35% 7.79% 9.66% 11.81% 10.57% 10.51% 11.52%
Net Working Capital to Revenue
4.34% 5.87% 2.43% 3.70% 1.42% 3.50% 6.17% 8.57% 6.32% 5.70% 4.15%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.37 $0.85 $0.99 $1.84 $1.34 $1.78 $2.74 $6.37 $3.53 $4.94 ($3.79)
Adjusted Weighted Average Basic Shares Outstanding
29.23M 28.41M 28.43M 28.38M 28.07M 27.00M 26.92M 26.47M 26.28M 26.32M 26.33M
Adjusted Diluted Earnings per Share
$1.37 $0.85 $0.99 $1.84 $1.34 $1.78 $2.74 $6.37 $3.53 $4.93 ($3.79)
Adjusted Weighted Average Diluted Shares Outstanding
29.24M 28.41M 28.43M 28.39M 28.07M 27M 26.93M 26.49M 26.31M 26.35M 26.34M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
28.41M 28.44M 28.38M 28.38M 27.24M 26.92M 26.83M 26.28M 26.31M 26.32M 26.35M
Normalized Net Operating Profit after Tax (NOPAT)
45 29 18 63 49 61 77 180 109 155 42
Normalized NOPAT Margin
4.00% 2.67% 1.45% 4.31% 3.24% 4.35% 4.40% 8.92% 6.54% 8.38% 2.70%
Pre Tax Income Margin
5.76% 3.67% 1.41% 4.75% 3.32% 4.59% 5.63% 11.18% 7.48% 9.41% -6.42%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
8.03 5.75 2.79 5.73 3.93 5.37 9.46 14.83 6.07 5.92 -1.27
NOPAT to Interest Expense
4.89 3.47 4.34 4.30 2.87 4.14 6.61 11.04 4.49 4.41 -0.92
EBIT Less CapEx to Interest Expense
5.28 -5.74 -3.73 1.45 -0.08 -0.55 6.61 8.52 -3.72 -1.25 -5.48
NOPAT Less CapEx to Interest Expense
2.14 -8.02 -2.17 0.02 -1.15 -1.78 3.76 4.73 -5.30 -2.76 -5.13
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
20.43% 32.81% 28.27% 20.95% 40.02% 11.91% 15.33% 8.27% 11.88% 8.51% -11.07%
Augmented Payout Ratio
108.09% 32.92% 33.56% 22.73% 105.96% 22.58% 15.33% 16.76% 12.03% 8.59% -11.16%

Quarterly Metrics And Ratios for Universal Logistics

This table displays calculated financial ratios and metrics derived from Universal Logistics' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/30/2024 6/29/2024 9/28/2024 12/31/2024 3/29/2025 6/28/2025 9/27/2025 12/31/2025 4/4/2026 7/4/2026
DEI Shares Outstanding
- - - - - 26,317,326.00 26,333,238.00 26,329,587.00 26,330,058.00 26,350,058.00 26,369,691.00
DEI Adjusted Shares Outstanding
- - - - - 26,317,326.00 26,333,238.00 26,329,587.00 26,330,058.00 26,350,058.00 26,369,691.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - 0.23 0.32 -4.48 0.14 -0.13 0.99
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-14.78% 12.46% 12.02% 1.33% 18.98% -22.26% -14.79% -7.04% -17.14% -3.87% -3.67%
EBITDA Growth
-19.25% 70.67% 51.80% 28.53% 34.02% -46.48% -33.59% -210.49% -22.14% -21.08% 39.17%
EBIT Growth
-29.86% 99.41% 30.87% 14.16% 6.61% -78.66% -58.25% -373.41% -51.31% -68.80% 125.20%
NOPAT Growth
-29.91% 96.51% 29.54% 16.99% 11.11% -79.11% -58.01% -355.84% -68.50% -71.51% 131.24%
Net Income Growth
-35.98% 110.87% 30.42% 15.16% -5.77% -88.54% -72.94% -544.38% -81.49% -158.38% 214.89%
EPS Growth
-37.50% 109.47% 30.00% 14.77% -5.00% -88.44% -72.65% -543.56% -81.58% -156.52% 209.38%
Operating Cash Flow Growth
-28.84% -42.80% -76.41% -88.97% 21.82% 128.59% 169.27% 317.59% -21.12% -60.38% 57.30%
Free Cash Flow Firm Growth
-299.14% -733.66% -416.17% -326.74% -369.45% -127.62% -32.66% 8.99% 118.28% 122.81% 166.10%
Invested Capital Growth
15.96% 28.44% 35.51% 33.90% 54.36% 38.49% 31.79% 13.47% -5.41% -5.89% -12.84%
Revenue Q/Q Growth
-7.20% 25.83% -6.05% -7.64% 8.97% -17.79% 2.98% 0.76% -2.86% -4.63% 3.20%
EBITDA Q/Q Growth
-3.33% 76.52% -12.44% -13.98% 0.80% -29.51% 8.65% -243.11% 171.03% -28.55% 91.61%
EBIT Q/Q Growth
-6.79% 118.87% -37.00% -11.17% -12.96% -56.19% 23.27% -681.66% 115.50% -71.93% 789.89%
NOPAT Q/Q Growth
-7.21% 120.50% -37.33% -8.76% -11.88% -58.54% 25.95% -655.93% 110.85% -62.50% 922.32%
Net Income Q/Q Growth
-7.09% 144.99% -41.41% -13.65% -23.98% -70.19% 38.28% -1,518.21% 103.17% -194.00% 845.83%
EPS Q/Q Growth
-9.09% 148.75% -41.21% -13.68% -24.75% -69.74% 39.13% -1,500.00% 103.13% -192.86% 861.54%
Operating Cash Flow Q/Q Growth
-12.82% -24.79% -74.11% -35.06% 863.21% 41.13% -69.50% 0.72% 81.95% -29.12% 21.10%
Free Cash Flow Firm Q/Q Growth
-57.72% -65.72% -54.09% -6.76% -73.50% 20.25% 10.20% 26.76% 134.85% -0.48% 160.20%
Invested Capital Q/Q Growth
2.40% 9.55% 10.09% 8.50% 18.04% -1.79% 4.77% -6.58% -1.60% -2.29% -2.96%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
66.55% 71.38% 70.68% 69.06% 62.40% 56.98% 57.33% 55.50% 54.22% 52.06% 56.55%
EBITDA Margin
14.08% 19.75% 18.40% 17.14% 15.86% 13.60% 14.34% -20.37% 14.90% 11.16% 20.72%
Operating Margin
8.72% 15.27% 10.19% 9.99% 8.23% 4.10% 5.05% -29.59% 4.54% 1.30% 11.90%
EBIT Margin
8.91% 15.49% 10.39% 9.99% 7.98% 4.25% 5.09% -29.38% 4.69% 1.38% 11.90%
Profit (Net Income) Margin
5.48% 10.66% 6.65% 6.22% 4.34% 1.57% 2.11% -29.72% 0.97% -0.96% 6.90%
Tax Burden Percent
74.73% 74.81% 74.75% 75.35% 73.95% 74.86% 74.32% 93.19% 50.98% 75.77% 75.74%
Interest Burden Percent
82.30% 92.02% 85.66% 82.61% 73.52% 49.42% 55.83% 108.57% 40.54% -91.36% 76.60%
Effective Tax Rate
25.27% 25.19% 25.25% 24.65% 26.05% 25.14% 25.68% 0.00% 49.02% 0.00% 24.26%
Return on Invested Capital (ROIC)
13.06% 22.61% 14.42% 13.11% 9.92% 4.58% 5.03% -27.29% 2.69% 1.07% 10.41%
ROIC Less NNEP Spread (ROIC-NNEP)
11.86% 21.52% 13.26% 11.86% 8.42% 3.54% 3.98% -32.70% 2.00% 0.12% 9.29%
Return on Net Nonoperating Assets (RNNOA)
8.24% 13.95% 9.27% 9.29% 7.76% 3.15% 3.86% -37.05% 2.51% 0.14% 10.96%
Return on Equity (ROE)
21.30% 36.56% 23.69% 22.39% 17.68% 7.73% 8.90% -64.34% 5.20% 1.21% 21.37%
Cash Return on Invested Capital (CROIC)
-1.68% -9.18% -14.69% -14.34% -29.34% -23.04% -20.44% -15.08% 2.20% 2.06% 11.08%
Operating Return on Assets (OROA)
12.05% 20.30% 13.55% 12.58% 9.69% 4.64% 5.10% -28.92% 4.11% 1.21% 10.27%
Return on Assets (ROA)
7.41% 13.97% 8.68% 7.83% 5.27% 1.72% 2.11% -29.25% 0.85% -0.84% 5.96%
Return on Common Equity (ROCE)
21.30% 36.56% 23.69% 22.39% 17.68% 7.73% 8.90% -64.34% 5.20% 1.21% 21.37%
Return on Equity Simple (ROE_SIMPLE)
0.00% 20.63% 20.96% 20.78% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
25 56 35 32 28 12 15 -82 8.92 3.34 34
NOPAT Margin
6.52% 11.42% 7.62% 7.53% 6.09% 3.07% 3.75% -20.71% 2.31% 0.91% 9.01%
Net Nonoperating Expense Percent (NNEP)
1.20% 1.09% 1.17% 1.25% 1.50% 1.05% 1.06% 5.41% 0.70% 0.95% 1.12%
Return On Investment Capital (ROIC_SIMPLE)
2.79% - - - 2.01% 0.85% 1.02% -6.05% 0.67% 0.26% 2.73%
Cost of Revenue to Revenue
33.45% 28.62% 29.32% 30.94% 37.60% 43.02% 42.67% 44.50% 45.78% 47.94% 43.45%
SG&A Expenses to Revenue
15.54% 22.96% 18.86% 18.87% 20.97% 17.98% 17.46% 19.01% 16.53% 18.26% 20.24%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
57.83% 56.11% 60.49% 59.07% 54.17% 52.88% 52.28% 85.09% 49.69% 50.76% 44.66%
Earnings before Interest and Taxes (EBIT)
35 76 48 43 37 16 20 -117 18 5.07 45
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
55 97 85 73 74 52 56 -81 57 41 79
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.36 1.66 1.75 1.79 1.86 1.09 1.04 1.14 0.74 1.05 0.69
Price to Tangible Book Value (P/TBV)
2.42 2.71 2.76 2.76 4.16 2.38 2.19 1.92 1.22 1.73 1.10
Price to Revenue (P/Rev)
0.44 0.56 0.60 0.64 0.65 0.41 0.41 0.37 0.26 0.37 0.25
Price to Earnings (P/E)
7.82 8.03 8.37 8.59 9.27 8.44 11.10 0.00 0.00 0.00 0.00
Dividend Yield
1.52% 1.14% 1.03% 0.98% 0.92% 1.57% 1.63% 1.81% 2.78% 1.96% 2.86%
Earnings Yield
12.79% 12.45% 11.95% 11.64% 10.79% 11.84% 9.01% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.22 1.39 1.43 1.43 1.41 1.04 1.02 1.06 0.89 1.02 0.86
Enterprise Value to Revenue (EV/Rev)
0.65 0.79 0.87 0.94 1.05 0.81 0.86 0.85 0.74 0.84 0.69
Enterprise Value to EBITDA (EV/EBITDA)
4.82 5.13 5.21 5.35 5.87 4.96 5.63 13.79 13.61 17.52 11.02
Enterprise Value to EBIT (EV/EBIT)
7.38 7.34 7.81 8.23 9.48 9.78 12.40 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
9.98 9.97 10.62 11.14 12.73 13.12 16.54 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
5.16 7.44 10.10 16.33 17.20 8.82 8.18 7.14 6.33 9.82 7.22
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 39.40 48.19 7.23
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.72 0.71 0.79 0.88 1.17 1.14 1.22 1.54 1.48 1.39 1.23
Long-Term Debt to Equity
0.58 0.58 0.66 0.75 1.04 1.00 1.07 1.34 1.26 1.18 1.06
Financial Leverage
0.69 0.65 0.70 0.78 0.92 0.89 0.97 1.13 1.25 1.21 1.18
Leverage Ratio
2.51 2.49 2.47 2.47 2.58 2.59 2.64 2.86 3.00 2.97 2.92
Compound Leverage Factor
2.07 2.29 2.11 2.04 1.90 1.28 1.47 3.10 1.22 -2.72 2.23
Debt to Total Capital
41.78% 41.49% 44.28% 46.91% 53.98% 53.27% 54.89% 60.64% 59.61% 58.21% 55.25%
Short-Term Debt to Total Capital
7.73% 7.36% 7.31% 7.22% 6.32% 6.62% 6.72% 7.74% 8.58% 9.00% 7.86%
Long-Term Debt to Total Capital
34.05% 34.13% 36.97% 39.69% 47.67% 46.64% 48.18% 52.90% 51.03% 49.22% 47.39%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
58.22% 58.51% 55.72% 53.09% 46.02% 46.73% 45.11% 39.36% 40.39% 41.79% 44.75%
Debt to EBITDA
1.70 1.56 1.64 1.80 2.31 2.59 3.11 8.13 9.38 10.13 7.20
Net Debt to EBITDA
1.59 1.48 1.58 1.72 2.21 2.48 2.98 7.76 8.94 9.88 6.99
Long-Term Debt to EBITDA
1.38 1.28 1.37 1.52 2.04 2.27 2.73 7.09 8.03 8.56 6.17
Debt to NOPAT
3.51 3.04 3.35 3.74 5.00 6.86 9.14 -27.03 -17.71 -14.24 -19.79
Net Debt to NOPAT
3.30 2.87 3.22 3.58 4.79 6.56 8.75 -25.81 -16.88 -13.90 -19.21
Long-Term Debt to NOPAT
2.86 2.50 2.80 3.17 4.41 6.01 8.02 -23.58 -15.16 -12.04 -16.97
Altman Z-Score
2.79 2.76 2.67 2.59 2.29 1.89 1.80 1.48 1.56 1.63 1.69
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.40 1.22 1.26 1.36 1.35 1.18 1.28 1.32 1.20 1.13 1.20
Quick Ratio
1.20 1.10 1.01 1.09 1.07 0.89 0.95 0.98 0.94 0.87 0.91
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-97 -160 -246 -263 -456 -364 -327 -239 83 83 216
Operating Cash Flow to CapEx
101.67% 53.94% 12.53% 9.63% 156.63% 163.28% 31.85% 49.40% 217.73% 385.75% 0.00%
Free Cash Flow to Firm to Interest Expense
-15.67 -25.37 -31.59 -30.75 -38.51 -32.60 -28.17 -18.63 6.20 6.73 16.49
Operating Cash Flow to Interest Expense
7.91 5.86 1.23 0.73 5.05 7.56 2.22 2.02 3.51 2.71 3.09
Operating Cash Flow Less CapEx to Interest Expense
0.13 -5.00 -8.56 -6.81 1.82 2.93 -4.75 -2.07 1.90 2.01 5.08
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.35 1.31 1.30 1.26 1.21 1.09 1.00 0.98 0.88 0.88 0.86
Accounts Receivable Turnover
5.19 5.12 5.81 5.80 6.33 6.10 6.11 5.64 5.59 5.96 5.82
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
3.49 3.37 3.22 2.88 2.83 2.52 2.27 2.14 2.00 1.98 1.92
Accounts Payable Turnover
7.18 6.91 7.19 6.64 9.40 7.99 8.59 9.36 11.33 10.73 9.62
Days Sales Outstanding (DSO)
70.31 71.27 62.85 62.92 57.70 59.81 59.74 64.76 65.27 61.28 62.73
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
50.85 52.83 50.76 54.95 38.82 45.67 42.48 38.98 32.22 34.01 37.93
Cash Conversion Cycle (CCC)
19.46 18.44 12.09 7.97 18.87 14.14 17.25 25.78 33.05 27.27 24.80
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
891 975 1,074 1,165 1,375 1,351 1,415 1,322 1,301 1,271 1,233
Invested Capital Turnover
2.00 1.98 1.89 1.74 1.63 1.49 1.34 1.32 1.16 1.18 1.15
Increase / (Decrease) in Invested Capital
123 216 281 295 484 375 341 157 -74 -80 -182
Enterprise Value (EV)
1,085 1,359 1,533 1,660 1,933 1,409 1,439 1,398 1,158 1,298 1,060
Market Capitalization
726 968 1,068 1,126 1,204 705 678 611 398 566 388
Book Value per Share
$20.25 $22.20 $23.14 $23.98 $24.59 $24.56 $24.82 $20.32 $20.52 $20.44 $21.28
Tangible Book Value per Share
$11.42 $13.56 $14.68 $15.53 $10.99 $11.27 $11.75 $12.07 $12.39 $12.42 $13.37
Total Capital
914 998 1,093 1,188 1,406 1,383 1,449 1,359 1,338 1,289 1,254
Total Debt
382 414 484 557 759 737 795 824 798 750 693
Total Long-Term Debt
311 341 404 472 670 645 698 719 683 634 594
Net Debt
359 391 465 534 728 704 761 787 760 732 672
Capital Expenditures (CapEx)
48 68 76 64 38 52 81 52 22 8.66 -26
Debt-free, Cash-free Net Working Capital (DFCFNWC)
152 117 140 171 163 119 149 173 142 140 140
Debt-free Net Working Capital (DFNWC)
176 140 159 194 194 152 183 210 180 158 160
Net Working Capital (NWC)
105 67 79 108 105 60 85 105 65 42 62
Net Nonoperating Expense (NNE)
4.07 3.72 4.47 5.58 8.13 5.72 6.47 36 5.18 6.85 8.00
Net Nonoperating Obligations (NNO)
359 391 465 534 728 704 761 787 760 732 672
Total Depreciation and Amortization (D&A)
20 21 37 31 37 36 36 36 39 36 33
Debt-free, Cash-free Net Working Capital to Revenue
9.17% 6.82% 7.92% 9.63% 8.84% 6.87% 8.90% 10.55% 9.14% 9.05% 9.15%
Debt-free Net Working Capital to Revenue
10.57% 8.15% 9.00% 10.96% 10.51% 8.74% 10.95% 12.82% 11.52% 10.21% 10.48%
Net Working Capital to Revenue
6.32% 3.88% 4.48% 6.12% 5.70% 3.47% 5.12% 6.39% 4.15% 2.70% 4.04%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.80 $1.99 $1.17 $1.01 $0.77 $0.23 $0.32 ($4.48) $0.14 ($0.13) $0.99
Adjusted Weighted Average Basic Shares Outstanding
26.28M 26.31M 26.32M 26.32M 26.32M 26.32M 26.33M 26.33M 26.33M 26.35M 26.37M
Adjusted Diluted Earnings per Share
$0.80 $1.99 $1.17 $1.01 $0.76 $0.23 $0.32 ($4.48) $0.14 ($0.13) $0.99
Adjusted Weighted Average Diluted Shares Outstanding
26.31M 26.33M 26.35M 26.35M 26.35M 26.35M 26.34M 26.34M 26.34M 26.35M 26.37M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
26.31M 26.32M 26.32M 26.32M 26.32M 26.33M 26.33M 26.33M 26.35M 26.37M 26.37M
Normalized Net Operating Profit after Tax (NOPAT)
25 56 35 35 28 12 15 4.90 8.92 3.34 2.85
Normalized NOPAT Margin
6.52% 11.42% 7.62% 8.18% 6.09% 3.07% 3.75% 1.24% 2.31% 0.91% 0.75%
Pre Tax Income Margin
7.33% 14.25% 8.90% 8.25% 5.87% 2.10% 2.84% -31.90% 1.90% -1.26% 9.11%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
5.62 12.10 6.16 4.99 3.13 1.46 1.73 -9.08 1.35 0.41 3.45
NOPAT to Interest Expense
4.11 8.92 4.52 3.76 2.39 1.05 1.28 -6.40 0.66 0.27 2.61
EBIT Less CapEx to Interest Expense
-2.17 1.24 -3.62 -2.55 -0.09 -3.17 -5.24 -13.16 -0.27 -0.29 5.44
NOPAT Less CapEx to Interest Expense
-3.67 -1.94 -5.26 -3.78 -0.83 -3.58 -5.69 -10.48 -0.95 -0.43 4.60
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
11.88% 9.17% 8.65% 8.43% 8.51% 13.25% 18.11% -13.25% -11.07% -10.11% -12.09%
Augmented Payout Ratio
12.03% 9.28% 8.82% 8.49% 8.59% 13.37% 18.29% -13.38% -11.16% -10.19% -12.14%

Financials Breakdown Chart

Key Financial Trends

Universal Logistics’ Q2 2026 results show a meaningful earnings and cash-flow rebound from the weak first quarter, although revenue remains below year-ago levels and leverage is still substantial. Revenue was $379.3 million, down 3.7% from $393.8 million in Q2 2025 and well below the $491.9 million reported in Q1 2024. Gross profit declined 5.0% year over year to $214.5 million, but the gross margin remained relatively strong at approximately 56.6%.

Profitability improved sharply in the latest quarter. Operating income rose to $45.1 million from $19.9 million a year earlier, while net income increased to $26.2 million, or $0.99 per diluted share, from $8.3 million, or $0.32 per share. However, Q2 2026 included a $45.3 million benefit from other special charges, making the quarter’s reported earnings less representative of recurring operating performance. The company also recorded a $3.9 million impairment charge.

Cash generation was solid in Q2 2026. Operating cash flow increased to $40.5 million from $25.7 million in Q2 2025, and cash rose to $20.3 million from $17.9 million at the end of Q1. Investing cash flow was positive because proceeds from selling property and equipment exceeded capital expenditures. Financing activity remained a cash drain as the company repaid more debt than it issued and paid $2.8 million in dividends.

  • Quarterly earnings recovered: Q2 net income improved to $26.2 million from a $3.5 million loss in Q1 2026 and $8.3 million in Q2 2025.
  • Operating cash flow strengthened: Cash generated from operations rose 54% year over year to $40.5 million, providing support for debt service and dividends.
  • Debt declined from the prior year: Short- and long-term debt totaled approximately $692.6 million at Q2 2026, down from roughly $795.5 million in Q2 2025 and $750.3 million in Q1 2026.
  • Shareholder distributions remain consistent: The quarterly dividend was $0.105 per share, or approximately $0.42 annualized, despite the difficult operating environment.
  • Liquidity improved sequentially: Cash increased 13% from Q1 2026 to $20.3 million, while total current assets rose to $377.7 million.
  • Reported margins benefited from unusual items: The $45.3 million special-charge benefit materially boosted operating income and net income, so investors should focus on normalized results as well as reported earnings.
  • Capital spending has become more selective: Q2 capital expenditures were $13.3 million, compared with $84.3 million in Q2 2025, while proceeds from asset sales reached $39.4 million.
  • Working-capital needs remain significant: Accounts receivable was $268.5 million, representing the largest component of current assets and requiring continued collection discipline.
  • Revenue continues to trend lower: Q2 2026 revenue fell year over year and remains materially below 2024 quarterly levels, suggesting that demand and operating volume have not fully recovered.
  • Leverage and interest costs remain risks: Total debt was approximately $692.6 million, compared with only $20.3 million of cash, while Q2 interest expense was $13.1 million and cash interest paid was $11.7 million.

The balance sheet has expanded considerably since 2022, but much of that growth has been financed with debt. Total assets increased to $1.68 billion in Q2 2026 from approximately $1.20 billion in Q3 2022, while total liabilities rose to $1.12 billion from $784.2 million. Equity has also grown to $561.0 million, but the company’s current ratio was only about 1.2, indicating limited excess short-term liquidity after accounting for current obligations.

Overall, ULH’s latest quarter indicates improving profitability, stronger operating cash flow and lower debt than a year ago. The main considerations for investors are whether revenue can stabilize, whether earnings remain positive without special items, and whether the company can continue reducing debt while maintaining its dividend and funding necessary capital investments.

11/11/26 05:20 PM ETAI Generated. May Contain Errors.

Universal Logistics Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Universal Logistics' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Universal Logistics' net income appears to be on an upward trend, with a most recent value of -$99.87 million in 2025, compared with $40.00 million in 2015. The previous period was $129.91 million in 2024. See where experts think Universal Logistics is headed by visiting Universal Logistics' forecast page.

Universal Logistics' total operating income in 2025 was -$64.35 million, based on the following breakdown:
  • Total Gross Profit: $872.86 million
  • Total Operating Expenses: $937.20 million

Over the last 10 years, Universal Logistics' total revenue changed from $1.13 billion in 2015 to $1.56 billion in 2025, a change of 38.1%.

In the past 13 quarters, Universal Logistics' cash and equivalents has ranged from $7.49 million in Q2 2024 to $76.78 million in Q1 2023, and is currently $20.31 million as of their latest financial filing in Q2 2026.

Universal Logistics had total debt of $797.57 million at the end of 2025, a 5.1% increase from 2024, and a 238.8% increase since 2015.

Over the last 10 years, Universal Logistics' book value per share changed from 4.62 in 2015 to 20.52 in 2025, a change of 344.3%.



Financial statements for NASDAQ:ULH last updated on 8/13/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners