Go Pro

US Foods (USFD) Financials

US Foods logo
$92.03 -2.77 (-2.92%)
Closing price 09/15/2026 03:59 PM Eastern
Extended Trading
$92.00 -0.03 (-0.04%)
As of 08:18 AM 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 US Foods

Annual Income Statements for US Foods

This table shows US Foods' 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 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Net Income / (Loss) Attributable to Common Shareholders
168 210 444 407 385 -254 121 228 499 494 676
Consolidated Net Income / (Loss)
168 210 444 407 385 -226 164 265 506 494 676
Net Income / (Loss) Continuing Operations
168 210 444 407 385 -226 164 265 506 494 676
Total Pre-Tax Income
192 131 404 496 511 -294 214 361 678 644 898
Total Operating Income
190 419 588 658 699 -77 424 594 1,017 1,099 1,199
Total Gross Profit
4,013 4,053 4,218 4,306 4,587 3,719 4,655 5,492 6,148 6,534 6,864
Total Revenue
23,128 22,919 24,147 24,175 25,939 22,885 29,487 34,057 35,597 37,877 39,424
Operating Revenue
23,128 22,919 24,147 24,175 25,939 22,885 29,487 34,057 35,597 37,877 39,424
Total Cost of Revenue
19,114 18,866 19,929 19,869 21,352 19,166 24,832 28,565 29,449 31,343 32,560
Operating Cost of Revenue
19,114 18,866 19,929 19,869 21,352 19,166 24,832 28,565 29,449 31,343 32,560
Total Operating Expenses
3,823 3,634 3,630 3,648 3,888 3,796 4,231 4,898 5,131 5,435 5,665
Selling, General & Admin Expense
3,651 3,581 3,631 3,647 3,888 3,757 4,220 4,886 5,117 5,412 5,632
Restructuring Charge
173 53 -1.00 1.00 0.00 39 11 12 14 23 33
Total Other Income / (Expense), net
2.33 -288 -184 -162 -188 -217 -210 -233 -339 -455 -301
Interest Expense
285 283 170 175 184 238 236 255 345 325 305
Other Income / (Expense), net
288 -5.00 -14 13 -4.00 21 26 22 6.00 -130 4.00
Income Tax Expense
25 -79 -40 89 126 -68 50 96 172 150 222
Preferred Stock Dividends Declared
- - - 0.00 0.00 28 43 37 7.00 0.00 0.00
Basic Earnings per Share
$0.99 $1.05 $2.00 $1.88 $1.77 ($1.15) $0.55 $1.02 $2.09 $2.05 $2.98
Weighted Average Basic Shares Outstanding
169.56M 200.13M 223M 216M 218M 220M 222M 224M 239M 241M 227M
Diluted Earnings per Share
$0.98 $1.03 $1.97 $1.87 $1.75 ($1.15) $0.54 $1.01 $2.02 $2.02 $2.94
Weighted Average Diluted Shares Outstanding
171.06M 204.02M 226M 218M 220M 220M 225M 226M 250M 244M 230M
Weighted Average Basic & Diluted Shares Outstanding
169.20M 199.80M 222M 216.50M 219.86M 221.08M 223.02M 224.32M 244.90M 230.38M 220.54M

Quarterly Income Statements for US Foods

This table shows US Foods' 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 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026 6/27/2026
Net Income / (Loss) Attributable to Common Shareholders
147 82 198 148 66 115 224 153 184 116 275
Consolidated Net Income / (Loss)
147 82 198 148 66 115 224 153 184 116 275
Net Income / (Loss) Continuing Operations
147 82 198 148 66 115 224 153 184 116 275
Total Pre-Tax Income
200 87 269 201 87 148 300 206 244 142 369
Total Operating Income
278 165 353 279 302 224 372 282 321 216 443
Total Gross Profit
1,590 1,495 1,706 1,667 1,666 1,614 1,777 1,753 1,720 1,653 1,919
Total Revenue
8,936 8,949 9,709 9,728 9,491 9,351 10,082 10,191 9,800 9,610 10,532
Operating Revenue
8,936 8,949 9,709 9,728 9,491 9,351 10,082 10,191 9,800 9,610 10,532
Total Cost of Revenue
7,346 7,454 8,003 8,061 7,825 7,737 8,305 8,438 8,080 7,957 8,613
Operating Cost of Revenue
7,346 7,454 8,003 8,061 7,825 7,737 8,305 8,438 8,080 7,957 8,613
Total Operating Expenses
1,312 1,330 1,353 1,388 1,364 1,390 1,405 1,471 1,399 1,437 1,476
Selling, General & Admin Expense
1,298 1,317 1,354 1,379 1,362 1,385 1,403 1,458 1,386 1,429 1,477
Restructuring Charge
14 13 -1.00 9.00 2.00 5.00 2.00 13 13 8.00 -1.00
Total Other Income / (Expense), net
-78 -78 -84 -78 -215 -76 -72 -76 -77 -74 -74
Interest Expense
80 79 81 75 90 77 74 76 78 75 77
Other Income / (Expense), net
2.00 1.00 -3.00 -3.00 -125 1.00 2.00 0.00 1.00 1.00 3.00
Income Tax Expense
53 5.00 71 53 21 33 76 53 60 26 94
Basic Earnings per Share
$0.62 $0.33 $0.81 $0.61 $0.30 $0.50 $0.97 $0.68 $0.83 $0.53 $1.26
Weighted Average Basic Shares Outstanding
239M 245M 246M 241M 241M 231M 230M 225.50M 227M 220M 219M
Diluted Earnings per Share
$0.59 $0.33 $0.80 $0.61 $0.28 $0.49 $0.96 $0.67 $0.82 $0.52 $1.24
Weighted Average Diluted Shares Outstanding
250M 248M 248M 243.90M 244M 234M 233M 228.40M 230M 223M 221M
Weighted Average Basic & Diluted Shares Outstanding
244.90M 245.87M 244.56M 232.94M 230.38M 231.35M 225.17M 222.94M 220.54M 220.22M 216.33M

Annual Cash Flow Statements for US Foods

This table details how cash moves in and out of US Foods' 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 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Net Change in Cash & Equivalents
174 -393 -12 -14 -7.00 730 -680 63 58 -209 -18
Net Cash From Operating Activities
556 549 749 609 760 413 419 765 1,140 1,174 1,369
Net Cash From Continuing Operating Activities
556 549 753 609 760 413 419 765 1,140 1,174 1,369
Net Income / (Loss) Continuing Operations
168 210 444 407 385 -226 164 265 506 494 676
Consolidated Net Income / (Loss)
168 210 444 407 385 -226 164 265 506 494 676
Depreciation Expense
399 421 378 340 362 422 378 372 395 438 462
Non-Cash Adjustments To Reconcile Net Income
35 77 33 45 53 98 54 56 101 226 131
Changes in Operating Assets and Liabilities, net
-56 -164 -112 -190 -47 103 -192 60 138 16 100
Net Cash From Investing Activities
-271 -762 -356 -232 -1,987 -1,110 -262 -255 -495 -552 -497
Net Cash From Continuing Investing Activities
-271 -762 -356 -232 -1,987 -1,110 -262 -255 -495 -552 -497
Purchase of Property, Plant & Equipment
-187 -164 -221 -235 -258 -189 -274 -265 -309 -341 -410
Acquisitions
-69 -122 -182 0.00 -1,832 -972 0.00 0.00 -196 -214 -131
Sale of Property, Plant & Equipment
5.05 17 25 3.00 9.00 44 7.00 10 10 3.00 6.00
Divestitures
- - 0.00 0.00 94 7.00 5.00 - 0.00 0.00 38
Net Cash From Financing Activities
-110 -180 -405 -391 1,220 1,427 -837 -447 -587 -831 -890
Net Cash From Continuing Financing Activities
-110 -180 -405 -391 1,220 1,427 -837 -447 -587 -831 -890
Repayment of Debt
-113 -5,544 -2,652 -4,596 -5,011 -2,725 -3,135 -1,624 -1,777 -6,026 -9,701
Repurchase of Preferred Equity
- - - - - - - - - - -50
Repurchase of Common Equity
- 0.00 -280 - - 0.00 0.00 -14 -294 -948 -926
Payment of Dividends
- -666 - - 0.00 0.00 -28 -37 -7.00 0.00 0.00
Issuance of Debt
22 4,921 2,550 4,178 6,198 3,645 2,305 1,207 1,456 6,121 9,792
Issuance of Common Equity
0.50 1,120 16 19 19 18 20 22 24 28 28
Other Financing Activities, net
-20 -11 -39 8.00 14 -2.00 1.00 -1.00 11 -6.00 -33
Cash Interest Paid
346 223 158 160 173 216 185 243 294 284 300
Cash Income Taxes Paid
7.86 5.00 11 78 137 -1.00 1.00 68 161 181 89

Quarterly Cash Flow Statements for US Foods

This table details how cash moves in and out of US Foods' 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 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026 6/27/2026
Net Change in Cash & Equivalents
-77 -2.00 138 -324 -21 42 -40 -5.00 -15 8.00 7.00
Net Cash From Operating Activities
205 139 482 270 283 391 334 351 293 294 431
Net Cash From Continuing Operating Activities
205 139 482 270 283 391 337 351 293 294 431
Net Income / (Loss) Continuing Operations
147 82 198 148 66 115 224 153 184 116 275
Consolidated Net Income / (Loss)
147 82 198 148 66 115 224 153 184 116 275
Depreciation Expense
105 105 108 114 111 112 115 118 117 119 118
Non-Cash Adjustments To Reconcile Net Income
17 22 22 22 159 31 31 29 40 30 43
Changes in Operating Assets and Liabilities, net
-67 -70 152 -17 -54 133 -33 51 -48 29 -5.00
Net Cash From Investing Activities
-194 -86 -282 -79 -105 -130 -75 -114 -178 -97 -78
Net Cash From Continuing Investing Activities
-194 -86 -282 -79 -105 -130 -75 -114 -178 -97 -78
Purchase of Property, Plant & Equipment
-142 -87 -69 -80 -105 -84 -77 -115 -134 -98 -76
Acquisitions
-54 0.00 - - - -85 -2.00 - -44 0.00 -2.00
Net Cash From Financing Activities
-88 -55 -62 -515 -199 -219 -299 -242 -130 -189 -346
Net Cash From Continuing Financing Activities
-88 -55 -62 -515 -199 -219 -299 -242 -130 -189 -346
Repayment of Debt
-189 -472 -1,111 -902 -3,541 -1,907 -2,396 -2,862 -2,536 -2,241 -2,846
Repurchase of Common Equity
-65 -13 -41 -574 -320 -23 -247 -332 -324 -75 -370
Issuance of Debt
158 440 1,077 951 3,653 1,737 2,332 2,946 2,777 2,164 2,857
Issuance of Common Equity
5.00 5.00 9.00 5.00 9.00 6.00 10 6.00 6.00 7.00 10
Other Financing Activities, net
3.00 -15 4.00 5.00 - -32 2.00 - -3.00 -44 3.00
Cash Interest Paid
55 93 54 86 51 92 57 91 60 91 59
Cash Income Taxes Paid
35 5.00 52 82 42 4.00 76 6.00 3.00 76 17

Annual Balance Sheets for US Foods

This table presents US Foods' 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 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Total Assets
9,239 8,944 9,037 9,186 11,288 12,423 12,521 12,773 13,187 13,436 13,943
Total Current Assets
3,060 2,789 2,819 2,979 3,262 3,465 3,594 3,820 4,031 3,974 4,164
Cash & Equivalents
518 131 119 104 90 828 148 211 269 59 41
Accounts Receivable
1,234 1,226 1,300 1,347 1,455 1,084 1,614 1,848 1,854 1,957 2,026
Inventories, net
1,113 1,223 1,208 1,279 1,432 1,273 1,686 1,616 1,600 1,626 1,711
Prepaid Expenses
74 73 80 106 109 132 120 124 138 146 153
Other Current Assets
116 115 105 136 176 148 26 21 170 186 233
Plant, Property, & Equipment, net
1,769 1,768 1,801 1,842 2,075 2,021 2,033 2,171 2,280 2,398 2,681
Total Noncurrent Assets
4,410 4,388 4,417 4,365 5,951 6,937 6,894 6,782 6,876 7,064 7,098
Goodwill
3,876 3,908 3,967 3,967 4,728 5,637 5,625 5,625 5,697 5,766 5,794
Intangible Assets
478 387 364 324 967 892 830 785 803 836 781
Other Noncurrent Operating Assets
57 58 65 67 256 407 431 372 376 429 523
Total Liabilities & Shareholders' Equity
9,239 8,944 9,037 9,186 11,288 12,423 12,521 12,773 13,187 13,436 13,943
Total Liabilities
7,328 6,407 6,286 5,957 7,579 8,374 8,252 8,278 8,438 8,908 9,636
Total Current Liabilities
1,803 1,969 2,003 2,076 2,362 1,982 2,550 2,796 3,112 3,296 3,591
Short-Term Debt
63 76 109 106 142 131 95 116 110 109 137
Accounts Payable
1,549 1,295 1,289 1,359 1,460 1,218 1,662 1,855 2,051 2,231 2,447
Accrued Expenses
- 456 451 454 538 497 610 650 731 732 839
Other Current Liabilities
191 143 154 157 222 136 183 175 220 216 168
Total Noncurrent Liabilities
5,525 4,438 4,283 3,881 5,217 6,392 5,702 5,482 5,326 5,612 6,045
Long-Term Debt
4,682 3,706 3,648 3,351 4,594 5,617 4,916 4,738 4,564 4,819 5,063
Noncurrent Deferred & Payable Income Tax Liabilities
456 381 263 298 308 270 307 298 293 335 426
Other Noncurrent Operating Liabilities
387 351 372 232 315 505 479 446 469 447 556
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,873 2,538 2,751 3,229 3,709 3,530 3,735 3,961 4,749 4,528 4,307
Total Preferred & Common Equity
1,873 2,538 2,751 3,229 3,709 3,530 3,735 3,961 4,749 4,528 4,307
Total Common Equity
1,873 2,538 2,751 3,229 3,709 3,530 3,735 3,961 4,749 4,528 4,307
Common Stock
2,294 2,793 2,722 2,782 2,847 2,903 2,972 3,038 3,666 3,751 3,780
Retained Earnings
-346 -136 124 531 916 661 782 1,010 1,509 2,003 2,679
Treasury Stock
- - - - - - 0.00 -14 -311 -1,269 -2,200
Accumulated Other Comprehensive Income / (Loss)
-74 -119 -95 -84 -54 -34 -19 -73 -115 43 48

Quarterly Balance Sheets for US Foods

This table presents US Foods' 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 3/28/2026 6/27/2026
Total Assets
13,038 13,029 13,272 13,390 13,703 13,475 13,651 13,790 14,044 14,164 14,336
Total Current Assets
4,094 4,082 4,209 4,234 4,334 4,116 4,091 4,155 4,365 4,360 4,447
Cash & Equivalents
292 379 346 267 405 81 101 61 56 49 56
Accounts Receivable
2,036 1,829 2,132 2,176 2,188 2,282 2,298 2,345 2,434 2,402 2,228
Inventories, net
1,625 1,531 1,582 1,620 1,593 1,618 1,518 1,574 1,695 1,678 1,703
Prepaid Expenses
116 121 138 152 131 123 152 154 153 200 174
Other Current Assets
25 222 11 19 17 12 22 21 27 31 286
Plant, Property, & Equipment, net
2,172 2,173 2,187 2,303 2,359 2,358 2,495 2,562 2,626 2,702 2,713
Total Noncurrent Assets
6,772 6,774 6,875 6,853 7,010 7,001 7,065 7,073 7,053 7,102 7,176
Goodwill
5,625 5,625 5,685 5,697 5,779 5,779 5,768 5,767 5,767 5,794 5,796
Intangible Assets
774 763 808 796 867 852 828 814 787 767 753
Other Noncurrent Operating Assets
373 386 382 360 364 370 469 492 499 541 627
Total Liabilities & Shareholders' Equity
13,038 13,029 13,272 13,390 13,703 13,475 13,651 13,790 14,044 14,164 14,336
Total Liabilities
8,486 8,425 8,580 8,565 8,692 8,869 9,035 9,164 9,573 9,831 10,057
Total Current Liabilities
3,052 3,048 3,252 3,238 3,366 3,469 3,492 3,559 3,807 3,819 3,911
Short-Term Debt
117 120 112 116 118 118 116 118 120 142 150
Accounts Payable
2,134 2,137 2,249 2,273 2,349 2,395 2,423 2,529 2,699 2,741 2,794
Accrued Expenses
602 601 677 651 706 777 747 731 823 778 799
Other Current Liabilities
199 190 214 198 193 179 206 181 165 158 168
Total Noncurrent Liabilities
5,434 5,377 5,328 5,327 5,326 5,400 5,543 5,605 5,766 6,012 6,146
Long-Term Debt
4,693 4,631 4,574 4,585 4,589 4,671 4,689 4,713 4,832 5,025 5,087
Noncurrent Deferred & Payable Income Tax Liabilities
303 300 304 300 282 261 347 354 385 438 439
Other Noncurrent Operating Liabilities
438 446 450 442 455 468 507 538 549 549 620
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
4,179 4,604 4,692 4,825 5,011 4,606 4,616 4,626 4,471 4,333 4,279
Total Preferred & Common Equity
4,179 4,604 4,692 4,825 5,011 4,606 4,616 4,626 4,471 4,333 4,279
Total Common Equity
4,179 4,604 4,692 4,825 5,011 4,606 4,616 4,626 4,471 4,333 4,279
Common Stock
3,214 3,624 3,645 3,671 3,699 3,725 3,747 3,783 3,807 3,815 3,860
Retained Earnings
1,085 1,267 1,362 1,591 1,789 1,937 2,118 2,342 2,495 2,795 3,070
Treasury Stock
-48 -216 -245 -324 -365 -945 -1,292 -1,542 -1,874 -2,325 -2,699
Accumulated Other Comprehensive Income / (Loss)
-72 -71 -70 -113 -112 -111 43 43 43 48 48

Annual Metrics And Ratios for US Foods

This table displays calculated financial ratios and metrics derived from US Foods' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/30/2023 12/28/2024 12/27/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.47% -0.90% 5.36% 0.12% 7.30% -11.77% 28.85% 15.50% 4.52% 6.41% 4.08%
EBITDA Growth
30.66% -5.25% 14.05% 6.26% 4.52% -64.10% 120.68% 18.62% 43.50% -1.32% 18.34%
EBIT Growth
89.22% -13.27% 38.65% 16.90% 3.58% -108.06% 903.57% 36.89% 66.07% -5.28% 24.15%
NOPAT Growth
-6.28% 305.87% -3.79% -16.45% -2.46% -110.23% 702.85% 34.19% 74.07% 11.07% 7.07%
Net Income Growth
329.75% 25.36% 111.43% -8.33% -5.41% -158.70% 172.57% 61.59% 90.94% -2.37% 36.84%
EPS Growth
327.91% 5.10% 91.26% -5.08% -6.42% -165.71% 146.96% 87.04% 100.00% 0.00% 45.54%
Operating Cash Flow Growth
38.19% -1.22% 36.43% -18.69% 24.79% -45.66% 1.45% 82.58% 49.02% 2.98% 16.61%
Free Cash Flow Firm Growth
0.00% 110.68% -32.33% -19.59% -461.27% 46.71% 124.25% 165.56% 72.78% -17.36% 33.48%
Invested Capital Growth
0.00% 0.56% 3.48% 3.02% 27.07% 7.35% 1.82% 0.07% 0.18% 2.50% 0.88%
Revenue Q/Q Growth
0.00% 0.00% 1.33% 0.19% 3.57% -3.36% 5.36% 2.64% 1.20% 1.49% 0.79%
EBITDA Q/Q Growth
0.00% 0.00% 4.31% -0.27% 1.92% -26.82% 12.85% 6.61% 6.30% -6.53% 9.97%
EBIT Q/Q Growth
0.00% 0.00% 11.94% -1.16% 0.72% -163.64% 31.96% 10.39% 8.25% -9.61% 13.71%
NOPAT Q/Q Growth
0.00% 0.00% 62.82% -29.65% 2.48% -197.47% 20.59% 9.23% 8.65% 3.24% 1.58%
Net Income Q/Q Growth
0.00% 0.00% 67.61% -27.73% -2.04% -82.26% 92.94% 9.96% 11.95% -14.09% 21.15%
EPS Q/Q Growth
0.00% 0.00% 56.35% -26.67% -2.23% -82.54% 237.50% 10.99% 11.60% -13.30% 22.50%
Operating Cash Flow Q/Q Growth
0.00% -13.94% 93.27% -11.30% 4.97% -43.73% 4.75% 49.41% 4.88% 7.12% 0.74%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -28.46% -4.39% -49.18% -33.21% 148.32% 6.21% 15.08% -1.91%
Invested Capital Q/Q Growth
0.00% 0.00% 1.64% 0.21% 0.95% 2.16% 3.70% 1.17% 1.36% 0.74% 1.06%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
17.35% 17.68% 17.47% 17.81% 17.68% 16.25% 15.79% 16.13% 17.27% 17.25% 17.41%
EBITDA Margin
3.83% 3.67% 3.97% 4.21% 4.10% 1.67% 2.86% 2.94% 4.03% 3.74% 4.22%
Operating Margin
0.82% 1.83% 2.44% 2.72% 2.69% -0.34% 1.44% 1.74% 2.86% 2.90% 3.04%
EBIT Margin
2.06% 1.81% 2.38% 2.78% 2.68% -0.24% 1.53% 1.81% 2.87% 2.56% 3.05%
Profit (Net Income) Margin
0.72% 0.92% 1.84% 1.68% 1.48% -0.99% 0.56% 0.78% 1.42% 1.30% 1.71%
Tax Burden Percent
87.18% 160.31% 109.90% 82.06% 75.34% 76.87% 76.64% 73.41% 74.63% 76.71% 75.28%
Interest Burden Percent
40.26% 31.64% 70.38% 73.92% 73.53% 525.00% 47.56% 58.60% 66.28% 66.46% 74.65%
Effective Tax Rate
12.82% -60.31% -9.90% 17.94% 24.66% 0.00% 23.36% 26.59% 25.37% 23.29% 24.72%
Return on Invested Capital (ROIC)
5.40% 10.92% 10.30% 8.33% 7.05% -0.62% 3.59% 4.77% 8.30% 9.10% 9.58%
ROIC Less NNEP Spread (ROIC-NNEP)
5.49% -0.84% 4.73% 4.52% 3.51% -4.22% 0.30% 1.17% 2.71% 1.56% 5.05%
Return on Net Nonoperating Assets (RNNOA)
12.13% -1.48% 6.49% 5.28% 4.04% -5.20% 0.35% 1.27% 2.65% 1.55% 5.73%
Return on Equity (ROE)
17.53% 9.44% 16.79% 13.61% 11.10% -5.83% 3.94% 6.05% 10.95% 10.65% 15.30%
Cash Return on Invested Capital (CROIC)
-194.60% 10.37% 6.88% 5.36% -16.79% -7.71% 1.79% 4.71% 8.12% 6.62% 8.70%
Operating Return on Assets (OROA)
5.17% 4.55% 6.38% 7.36% 6.79% -0.47% 3.61% 4.87% 7.88% 7.28% 8.79%
Return on Assets (ROA)
1.81% 2.31% 4.94% 4.47% 3.76% -1.91% 1.31% 2.10% 3.90% 3.71% 4.94%
Return on Common Equity (ROCE)
17.17% 9.36% 16.79% 13.61% 11.10% -5.44% 3.44% 5.31% 10.32% 10.65% 15.30%
Return on Equity Simple (ROE_SIMPLE)
8.94% 8.28% 16.14% 12.60% 10.38% -6.40% 4.39% 6.69% 10.65% 10.91% 0.00%
Net Operating Profit after Tax (NOPAT)
165 672 646 540 527 -54 325 436 759 843 903
NOPAT Margin
0.72% 2.93% 2.68% 2.23% 2.03% -0.24% 1.10% 1.28% 2.13% 2.23% 2.29%
Net Nonoperating Expense Percent (NNEP)
-0.10% 11.76% 5.57% 3.81% 3.54% 3.60% 3.29% 3.60% 5.59% 7.54% 4.53%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 4.95% 8.05% 8.92% 9.49%
Cost of Revenue to Revenue
82.65% 82.32% 82.53% 82.19% 82.32% 83.75% 84.21% 83.87% 82.73% 82.75% 82.59%
SG&A Expenses to Revenue
15.79% 15.62% 15.04% 15.09% 14.99% 16.42% 14.31% 14.35% 14.37% 14.29% 14.29%
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
16.53% 15.86% 15.03% 15.09% 14.99% 16.59% 14.35% 14.38% 14.41% 14.35% 14.37%
Earnings before Interest and Taxes (EBIT)
477 414 574 671 695 -56 450 616 1,023 969 1,203
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
887 840 958 1,018 1,064 382 843 1,000 1,435 1,416 1,665
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 2.39 2.61 2.10 2.47 2.08 2.08 1.93 2.35 3.51 3.95
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.26 0.30 0.28 0.35 0.32 0.26 0.22 0.31 0.42 0.43
Price to Earnings (P/E)
0.00 28.87 16.15 16.65 23.81 0.00 64.13 33.56 22.37 32.14 25.19
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 3.46% 6.19% 6.01% 4.20% 0.00% 1.56% 2.98% 4.47% 3.11% 3.97%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.57 1.69 1.54 1.65 1.43 1.44 1.40 1.70 2.21 2.34
Enterprise Value to Revenue (EV/Rev)
0.00 0.42 0.45 0.42 0.53 0.56 0.45 0.38 0.44 0.55 0.56
Enterprise Value to EBITDA (EV/EBITDA)
0.00 11.56 11.28 9.95 12.98 33.50 15.61 12.83 10.85 14.65 13.32
Enterprise Value to EBIT (EV/EBIT)
0.00 23.46 18.83 15.09 19.87 0.00 29.24 20.82 15.22 21.41 18.44
Enterprise Value to NOPAT (EV/NOPAT)
0.00 14.46 16.73 18.76 26.23 0.00 40.49 29.42 20.51 24.61 24.58
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 17.69 14.43 16.63 18.17 30.98 31.40 16.77 13.66 17.67 16.21
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 15.23 25.05 29.19 0.00 0.00 81.25 29.83 20.95 33.79 27.07
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.48 1.49 1.37 1.07 1.28 1.42 1.17 1.08 0.98 1.09 1.21
Long-Term Debt to Equity
2.45 1.46 1.33 1.04 1.24 1.39 1.15 1.05 0.96 1.06 1.18
Financial Leverage
2.21 1.76 1.37 1.17 1.15 1.23 1.18 1.08 0.98 1.00 1.13
Leverage Ratio
4.83 4.09 3.40 3.05 2.95 3.06 3.00 2.89 2.81 2.87 3.10
Compound Leverage Factor
1.95 1.29 2.39 2.25 2.17 16.05 1.43 1.69 1.86 1.91 2.31
Debt to Total Capital
71.28% 59.84% 57.73% 51.71% 56.08% 58.67% 54.00% 51.92% 49.60% 52.12% 54.70%
Short-Term Debt to Total Capital
0.94% 1.20% 1.67% 1.59% 1.68% 1.34% 1.02% 1.24% 1.17% 1.15% 1.44%
Long-Term Debt to Total Capital
70.34% 58.64% 56.05% 50.12% 54.40% 57.33% 52.97% 50.68% 48.43% 50.96% 53.26%
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
0.58% 0.00% 0.00% 0.00% 0.00% 5.30% 5.75% 5.71% 0.00% 0.00% 0.00%
Common Equity to Total Capital
28.14% 40.16% 42.27% 48.29% 43.92% 36.03% 40.25% 42.37% 50.40% 47.88% 45.30%
Debt to EBITDA
5.35 4.50 3.92 3.40 4.45 15.05 5.94 4.85 3.26 3.48 3.12
Net Debt to EBITDA
4.77 4.35 3.80 3.29 4.37 12.88 5.77 4.64 3.07 3.44 3.10
Long-Term Debt to EBITDA
5.28 4.41 3.81 3.29 4.32 14.70 5.83 4.74 3.18 3.40 3.04
Debt to NOPAT
28.67 5.63 5.81 6.40 8.99 -106.64 15.42 11.13 6.16 5.85 5.76
Net Debt to NOPAT
25.54 5.44 5.63 6.21 8.82 -91.28 14.97 10.65 5.80 5.78 5.72
Long-Term Debt to NOPAT
28.29 5.52 5.65 6.21 8.72 -104.21 15.13 10.87 6.01 5.72 5.61
Altman Z-Score
0.00 3.37 3.69 3.75 3.44 2.57 3.23 3.59 3.99 4.40 4.49
Noncontrolling Interest Sharing Ratio
2.01% 0.86% 0.00% 0.00% 0.00% 6.69% 12.66% 12.19% 5.78% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.70 1.42 1.41 1.44 1.38 1.75 1.41 1.37 1.30 1.21 1.16
Quick Ratio
0.97 0.69 0.71 0.70 0.65 0.96 0.69 0.74 0.68 0.66 0.58
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-5,968 638 431 347 -1,253 -668 162 430 743 614 820
Operating Cash Flow to CapEx
304.76% 373.47% 382.14% 262.50% 305.22% 284.83% 156.93% 300.00% 381.27% 347.34% 338.86%
Free Cash Flow to Firm to Interest Expense
-20.93 2.25 2.54 1.98 -6.81 -2.81 0.69 1.69 2.15 1.89 2.69
Operating Cash Flow to Interest Expense
1.95 1.94 4.41 3.48 4.13 1.74 1.78 3.00 3.30 3.61 4.49
Operating Cash Flow Less CapEx to Interest Expense
1.31 1.42 3.25 2.15 2.78 1.13 0.64 2.00 2.44 2.57 3.16
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.50 2.52 2.69 2.65 2.53 1.93 2.36 2.69 2.74 2.85 2.88
Accounts Receivable Turnover
18.74 18.63 19.12 18.27 18.51 18.03 21.86 19.67 19.23 19.04 19.80
Inventory Turnover
17.17 16.15 16.40 15.98 15.75 14.17 16.78 17.30 18.31 19.43 19.51
Fixed Asset Turnover
13.07 12.96 13.53 13.27 13.24 11.17 14.55 16.20 16.00 16.19 15.52
Accounts Payable Turnover
12.34 13.27 15.43 15.01 15.15 14.31 17.24 16.24 15.08 14.64 13.92
Days Sales Outstanding (DSO)
19.47 19.59 19.09 19.98 19.71 20.25 16.70 18.55 18.98 19.17 18.44
Days Inventory Outstanding (DIO)
21.25 22.60 22.26 22.84 23.17 25.76 21.75 21.10 19.93 18.78 18.70
Days Payable Outstanding (DPO)
29.58 27.51 23.66 24.32 24.09 25.50 21.17 22.47 24.21 24.93 26.22
Cash Conversion Cycle (CCC)
11.15 14.68 17.69 18.50 18.79 20.50 17.28 17.18 14.70 13.02 10.92
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
6,133 6,167 6,382 6,575 8,355 8,969 9,132 9,138 9,154 9,383 9,466
Invested Capital Turnover
7.54 3.73 3.85 3.73 3.47 2.64 3.26 3.73 3.89 4.09 4.18
Increase / (Decrease) in Invested Capital
6,133 34 215 193 1,780 614 163 6.00 16 229 83
Enterprise Value (EV)
0.00 9,713 10,810 10,129 13,811 12,795 13,157 12,828 15,569 20,748 22,185
Market Capitalization
0.00 6,062 7,172 6,776 9,165 7,356 7,760 7,651 11,164 15,879 17,026
Book Value per Share
$11.05 $11.50 $12.25 $14.86 $16.90 $15.98 $16.76 $17.61 $19.32 $19.44 $19.32
Tangible Book Value per Share
($14.63) ($7.97) ($7.03) ($4.89) ($9.05) ($13.58) ($12.21) ($10.89) ($7.12) ($8.90) ($10.17)
Total Capital
6,656 6,319 6,508 6,686 8,445 9,797 9,280 9,349 9,423 9,456 9,507
Total Debt
4,745 3,782 3,757 3,457 4,736 5,748 5,011 4,854 4,674 4,928 5,200
Total Long-Term Debt
4,682 3,706 3,648 3,351 4,594 5,617 4,916 4,738 4,564 4,819 5,063
Net Debt
4,227 3,651 3,638 3,353 4,646 4,920 4,863 4,643 4,405 4,869 5,159
Capital Expenditures (CapEx)
182 147 196 232 249 145 267 255 299 338 404
Debt-free, Cash-free Net Working Capital (DFCFNWC)
802 765 806 905 952 786 991 929 760 728 669
Debt-free Net Working Capital (DFNWC)
1,320 896 925 1,009 1,042 1,614 1,139 1,140 1,029 787 710
Net Working Capital (NWC)
1,258 820 816 903 900 1,483 1,044 1,024 919 678 573
Net Nonoperating Expense (NNE)
-2.03 462 202 133 142 172 161 171 253 349 227
Net Nonoperating Obligations (NNO)
4,222 3,630 3,631 3,346 4,646 4,920 4,863 4,643 4,405 4,855 5,159
Total Depreciation and Amortization (D&A)
409 426 384 347 369 438 393 384 412 447 462
Debt-free, Cash-free Net Working Capital to Revenue
3.47% 3.34% 3.34% 3.74% 3.67% 3.43% 3.36% 2.73% 2.14% 1.92% 1.70%
Debt-free Net Working Capital to Revenue
5.71% 3.91% 3.83% 4.17% 4.02% 7.05% 3.86% 3.35% 2.89% 2.08% 1.80%
Net Working Capital to Revenue
5.44% 3.58% 3.38% 3.74% 3.47% 6.48% 3.54% 3.01% 2.58% 1.79% 1.45%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.99 $1.05 $2.00 $1.88 $1.77 ($1.15) $0.55 $1.02 $2.09 $2.05 $2.98
Adjusted Weighted Average Basic Shares Outstanding
169.56M 200.13M 222.38M 216.11M 218M 220M 222M 224M 239M 241M 227M
Adjusted Diluted Earnings per Share
$0.98 $1.03 $1.97 $1.87 $1.75 ($1.15) $0.54 $1.01 $2.02 $2.02 $2.94
Adjusted Weighted Average Diluted Shares Outstanding
171.06M 204.02M 225.66M 217.83M 220M 220M 225M 226M 250M 244M 230M
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
169.20M 221.04M 215.15M 217.61M 219.86M 221.08M 223.02M 224.32M 244.90M 230.38M 220.54M
Normalized Net Operating Profit after Tax (NOPAT)
316 330 411 541 527 -27 333 445 769 861 927
Normalized NOPAT Margin
1.37% 1.44% 1.70% 2.24% 2.03% -0.12% 1.13% 1.31% 2.16% 2.27% 2.35%
Pre Tax Income Margin
0.83% 0.57% 1.67% 2.05% 1.97% -1.28% 0.73% 1.06% 1.90% 1.70% 2.28%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.67 1.46 3.38 3.83 3.78 -0.24 1.91 2.42 2.97 2.98 3.94
NOPAT to Interest Expense
0.58 2.37 3.80 3.09 2.86 -0.23 1.38 1.71 2.20 2.59 2.96
EBIT Less CapEx to Interest Expense
1.03 0.94 2.22 2.51 2.42 -0.84 0.78 1.42 2.10 1.94 2.62
NOPAT Less CapEx to Interest Expense
-0.06 1.85 2.65 1.76 1.51 -0.84 0.25 0.71 1.33 1.55 1.63
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 317.14% 0.00% 0.00% 0.00% 0.00% 17.07% 13.96% 1.38% 0.00% 0.00%
Augmented Payout Ratio
0.00% 317.14% 63.06% 0.00% 0.00% 0.00% 17.07% 19.25% 59.49% 191.90% 136.98%

Quarterly Metrics And Ratios for US Foods

This table displays calculated financial ratios and metrics derived from US Foods' 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 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026 6/27/2026
DEI Shares Outstanding
- - - - - - - - - 220,541,957.00 220,221,656.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 220,541,957.00 220,221,656.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.53 1.25
Growth Metrics
- - - - - - - - - - -
Revenue Growth
4.94% 4.76% 7.72% 6.83% 6.21% 4.49% 3.84% 4.76% 3.26% 2.77% 4.46%
EBITDA Growth
28.05% -6.48% 9.00% 18.37% -25.52% 24.35% 6.77% 2.56% 52.43% -0.30% 15.34%
EBIT Growth
38.61% -11.70% 8.02% 19.48% -36.79% 35.54% 6.86% 2.17% 81.92% -3.56% 19.25%
NOPAT Growth
42.36% 8.52% 7.29% 21.29% 12.12% 11.92% 6.90% 1.95% 5.66% 1.38% 18.86%
Net Income Growth
58.06% 0.00% 8.79% 55.79% -55.10% 40.24% 13.13% 3.38% 178.79% 0.87% 22.77%
EPS Growth
55.26% 3.13% 9.59% 60.53% -52.54% 48.48% 20.00% 9.84% 192.86% 6.12% 29.17%
Operating Cash Flow Growth
34.87% -50.18% 28.88% -4.26% 38.05% 181.30% -30.71% 30.00% 3.53% -24.81% 29.04%
Free Cash Flow Firm Growth
36.94% -125.31% -118.07% -145.53% -99.95% 437.65% 352.37% 301.69% 153,663.35% -59.80% 36.65%
Invested Capital Growth
0.18% 2.08% 3.75% 3.13% 2.50% 0.66% 0.89% 0.57% 0.88% 1.41% 0.68%
Revenue Q/Q Growth
-1.87% 0.15% 8.49% 0.20% -2.44% -1.48% 7.82% 1.08% -3.84% -1.94% 9.59%
EBITDA Q/Q Growth
16.87% -29.38% 67.88% -14.57% -26.46% 16.61% 45.10% -18.20% 9.75% -23.46% 67.86%
EBIT Q/Q Growth
21.21% -40.71% 110.84% -21.14% -35.87% 27.12% 66.22% -24.60% 14.18% -32.61% 105.53%
NOPAT Q/Q Growth
20.63% -23.89% 67.07% -20.94% 11.52% -24.03% 59.58% -24.59% 15.57% -27.11% 87.11%
Net Income Q/Q Growth
54.74% -44.22% 141.46% -25.25% -55.41% 74.24% 94.78% -31.70% 20.26% -36.96% 137.07%
EPS Q/Q Growth
55.26% -44.07% 142.42% -23.75% -54.10% 75.00% 95.92% -30.21% 22.39% -36.59% 138.46%
Operating Cash Flow Q/Q Growth
-27.31% -32.20% 246.76% -43.98% 4.81% 38.16% -14.58% 5.09% -16.52% 0.34% 46.60%
Free Cash Flow Firm Q/Q Growth
10.54% -117.78% -130.48% -0.51% 100.13% 109,185.56% 72.27% -19.67% 1.67% -71.43% 485.58%
Invested Capital Q/Q Growth
1.36% 1.15% 0.58% 0.01% 0.74% -0.67% 0.82% -0.31% 1.06% -0.16% 0.10%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
17.79% 16.71% 17.57% 17.14% 17.55% 17.26% 17.63% 17.20% 17.55% 17.20% 18.22%
EBITDA Margin
4.34% 3.06% 4.74% 4.04% 3.05% 3.60% 4.85% 3.93% 4.48% 3.50% 5.36%
Operating Margin
3.11% 1.84% 3.64% 2.87% 3.18% 2.40% 3.69% 2.77% 3.28% 2.25% 4.21%
EBIT Margin
3.13% 1.86% 3.60% 2.84% 1.86% 2.41% 3.71% 2.77% 3.29% 2.26% 4.23%
Profit (Net Income) Margin
1.65% 0.92% 2.04% 1.52% 0.70% 1.23% 2.22% 1.50% 1.88% 1.21% 2.61%
Tax Burden Percent
73.50% 94.25% 73.61% 73.63% 75.86% 77.70% 74.67% 74.27% 75.41% 81.69% 74.53%
Interest Burden Percent
71.43% 52.41% 76.86% 72.83% 49.15% 65.78% 80.21% 73.05% 75.78% 65.44% 82.74%
Effective Tax Rate
26.50% 5.75% 26.39% 26.37% 24.14% 22.30% 25.33% 25.73% 24.59% 18.31% 25.47%
Return on Invested Capital (ROIC)
8.90% 6.83% 10.74% 8.59% 9.86% 7.67% 11.38% 8.61% 10.33% 7.76% 13.34%
ROIC Less NNEP Spread (ROIC-NNEP)
7.63% 5.18% 9.31% 7.32% 6.34% 6.38% 10.20% 7.43% 9.17% 6.53% 12.24%
Return on Net Nonoperating Assets (RNNOA)
7.47% 4.95% 8.40% 7.13% 6.33% 6.17% 9.60% 7.86% 10.40% 7.17% 13.67%
Return on Equity (ROE)
16.37% 11.78% 19.14% 15.72% 16.20% 13.84% 20.98% 16.47% 20.73% 14.93% 27.02%
Cash Return on Invested Capital (CROIC)
8.12% 6.29% 4.86% 5.82% 6.62% 8.66% 8.57% 8.95% 8.70% 8.24% 9.46%
Operating Return on Assets (OROA)
8.59% 5.05% 9.90% 7.92% 5.31% 6.81% 10.43% 7.87% 9.46% 6.44% 12.09%
Return on Assets (ROA)
4.51% 2.50% 5.60% 4.25% 1.98% 3.48% 6.25% 4.27% 5.41% 3.44% 7.45%
Return on Common Equity (ROCE)
15.42% 11.31% 19.14% 15.72% 16.20% 13.84% 20.98% 16.47% 20.73% 14.93% 27.02%
Return on Equity Simple (ROE_SIMPLE)
0.00% 10.49% 10.42% 12.48% 0.00% 11.42% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
204 156 260 205 229 174 278 209 242 176 330
NOPAT Margin
2.29% 1.74% 2.68% 2.11% 2.41% 1.86% 2.76% 2.06% 2.47% 1.84% 3.13%
Net Nonoperating Expense Percent (NNEP)
1.27% 1.64% 1.43% 1.27% 3.52% 1.29% 1.19% 1.18% 1.16% 1.23% 1.11%
Return On Investment Capital (ROIC_SIMPLE)
2.17% - - - 2.42% 1.85% 2.94% 2.22% 2.55% 1.86% 3.47%
Cost of Revenue to Revenue
82.21% 83.29% 82.43% 82.86% 82.45% 82.74% 82.37% 82.80% 82.45% 82.80% 81.78%
SG&A Expenses to Revenue
14.53% 14.72% 13.95% 14.18% 14.35% 14.81% 13.92% 14.31% 14.14% 14.87% 14.02%
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
14.68% 14.86% 13.94% 14.27% 14.37% 14.86% 13.94% 14.43% 14.28% 14.95% 14.01%
Earnings before Interest and Taxes (EBIT)
280 166 350 276 177 225 374 282 322 217 446
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
388 274 460 393 289 337 489 400 439 336 564
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.35 2.75 2.60 3.19 3.51 3.22 3.86 3.86 3.95 4.62 5.06
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.31 0.37 0.35 0.39 0.42 0.39 0.46 0.44 0.43 0.51 0.54
Price to Earnings (P/E)
22.37 26.22 24.95 25.59 32.14 28.21 32.33 30.91 25.19 29.60 29.74
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
4.47% 3.81% 4.01% 3.91% 3.11% 3.54% 3.09% 3.24% 3.97% 3.38% 3.36%
Enterprise Value to Invested Capital (EV/IC)
1.70 1.91 1.86 2.09 2.21 2.10 2.41 2.36 2.34 2.66 2.84
Enterprise Value to Revenue (EV/Rev)
0.44 0.49 0.47 0.52 0.55 0.51 0.59 0.57 0.56 0.63 0.67
Enterprise Value to EBITDA (EV/EBITDA)
10.85 12.50 11.92 12.82 14.65 13.29 15.06 14.63 13.32 15.12 15.43
Enterprise Value to EBIT (EV/EBIT)
15.22 17.68 16.87 18.12 21.41 19.04 21.53 20.93 18.44 21.05 21.18
Enterprise Value to NOPAT (EV/NOPAT)
20.51 23.14 22.16 23.78 24.61 22.61 25.61 24.92 24.58 27.83 28.07
Enterprise Value to Operating Cash Flow (EV/OCF)
13.66 17.70 15.64 17.72 17.67 13.72 17.72 16.29 16.21 19.78 19.60
Enterprise Value to Free Cash Flow (EV/FCFF)
20.95 30.73 38.95 36.40 33.79 24.32 28.26 26.50 27.07 32.55 30.08
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.98 0.97 0.94 1.04 1.09 1.04 1.04 1.11 1.21 1.19 1.22
Long-Term Debt to Equity
0.96 0.95 0.92 1.01 1.06 1.02 1.02 1.08 1.18 1.16 1.19
Financial Leverage
0.98 0.95 0.90 0.97 1.00 0.97 0.94 1.06 1.13 1.10 1.12
Leverage Ratio
2.81 2.82 2.78 2.88 2.87 2.86 2.85 3.03 3.10 3.11 3.16
Compound Leverage Factor
2.01 1.48 2.14 2.09 1.41 1.88 2.29 2.21 2.35 2.03 2.61
Debt to Total Capital
49.60% 49.35% 48.44% 50.97% 52.12% 51.00% 51.08% 52.55% 54.70% 54.39% 55.03%
Short-Term Debt to Total Capital
1.17% 1.22% 1.21% 1.26% 1.15% 1.23% 1.25% 1.27% 1.44% 1.49% 1.58%
Long-Term Debt to Total Capital
48.43% 48.13% 47.22% 49.72% 50.96% 49.77% 49.84% 51.28% 53.26% 52.89% 53.46%
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
50.40% 50.65% 51.56% 49.03% 47.88% 49.00% 48.92% 47.45% 45.30% 45.61% 44.97%
Debt to EBITDA
3.26 3.32 3.24 3.16 3.48 3.26 3.21 3.27 3.12 3.11 3.01
Net Debt to EBITDA
3.07 3.13 2.96 3.11 3.44 3.19 3.17 3.23 3.10 3.08 2.98
Long-Term Debt to EBITDA
3.18 3.24 3.16 3.08 3.40 3.18 3.13 3.19 3.04 3.02 2.93
Debt to NOPAT
6.16 6.14 6.02 5.87 5.85 5.55 5.46 5.57 5.76 5.72 5.48
Net Debt to NOPAT
5.80 5.79 5.50 5.77 5.78 5.43 5.39 5.51 5.72 5.66 5.42
Long-Term Debt to NOPAT
6.01 5.99 5.87 5.72 5.72 5.42 5.33 5.44 5.61 5.56 5.32
Altman Z-Score
3.81 3.91 3.93 4.09 4.20 4.12 4.35 4.23 4.28 4.40 4.54
Noncontrolling Interest Sharing Ratio
5.78% 3.98% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.30 1.31 1.29 1.19 1.21 1.17 1.17 1.15 1.16 1.14 1.14
Quick Ratio
0.68 0.75 0.77 0.68 0.66 0.69 0.68 0.65 0.58 0.64 0.58
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
188 -33 -77 -78 0.10 113 195 156 159 45 266
Operating Cash Flow to CapEx
146.43% 161.63% 708.82% 341.77% 269.52% 471.08% 457.53% 307.89% 218.66% 303.09% 567.11%
Free Cash Flow to Firm to Interest Expense
2.35 -0.42 -0.95 -1.03 0.00 1.47 2.63 2.06 2.04 0.61 3.46
Operating Cash Flow to Interest Expense
2.56 1.76 5.95 3.60 3.14 5.08 4.51 4.62 3.76 3.92 5.60
Operating Cash Flow Less CapEx to Interest Expense
0.81 0.67 5.11 2.55 1.98 4.00 3.53 3.12 2.04 2.63 4.61
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.74 2.72 2.75 2.79 2.85 2.83 2.81 2.84 2.88 2.85 2.85
Accounts Receivable Turnover
19.23 17.10 18.27 16.91 19.04 17.11 17.05 16.59 19.80 16.89 17.55
Inventory Turnover
18.31 18.36 19.44 19.29 19.43 20.16 20.16 19.50 19.51 20.51 20.19
Fixed Asset Turnover
16.00 16.09 16.20 16.42 16.19 15.96 15.71 15.70 15.52 15.27 15.22
Accounts Payable Turnover
15.08 13.52 13.54 13.29 14.64 13.47 13.09 12.68 13.92 12.70 12.43
Days Sales Outstanding (DSO)
18.98 21.35 19.98 21.58 19.17 21.33 21.40 22.00 18.44 21.62 20.80
Days Inventory Outstanding (DIO)
19.93 19.88 18.77 18.92 18.78 18.11 18.10 18.72 18.70 17.79 18.07
Days Payable Outstanding (DPO)
24.21 27.00 26.96 27.46 24.93 27.10 27.88 28.78 26.22 28.75 29.36
Cash Conversion Cycle (CCC)
14.70 14.23 11.79 13.05 13.02 12.34 11.62 11.94 10.92 10.66 9.51
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9,154 9,259 9,313 9,314 9,383 9,320 9,396 9,367 9,466 9,451 9,460
Invested Capital Turnover
3.89 3.93 4.01 4.07 4.09 4.12 4.13 4.19 4.18 4.23 4.26
Increase / (Decrease) in Invested Capital
16 189 337 283 229 61 83 53 83 131 64
Enterprise Value (EV)
15,569 17,703 17,328 19,421 20,748 19,570 22,646 22,144 22,185 25,156 26,831
Market Capitalization
11,164 13,269 13,026 14,713 15,879 14,866 17,876 17,248 17,026 20,038 21,650
Book Value per Share
$19.32 $19.69 $20.38 $18.83 $19.44 $20.04 $20.00 $19.86 $19.32 $19.65 $19.43
Tangible Book Value per Share
($7.12) ($6.81) ($6.65) ($8.28) ($8.90) ($8.59) ($8.45) ($9.25) ($10.17) ($10.10) ($10.31)
Total Capital
9,423 9,526 9,718 9,395 9,456 9,421 9,457 9,423 9,507 9,500 9,516
Total Debt
4,674 4,701 4,707 4,789 4,928 4,805 4,831 4,952 5,200 5,167 5,237
Total Long-Term Debt
4,564 4,585 4,589 4,671 4,819 4,689 4,713 4,832 5,063 5,025 5,087
Net Debt
4,405 4,434 4,302 4,708 4,869 4,704 4,770 4,896 5,159 5,118 5,181
Capital Expenditures (CapEx)
140 86 68 79 105 83 73 114 134 97 76
Debt-free, Cash-free Net Working Capital (DFCFNWC)
760 845 681 684 728 614 653 622 669 634 630
Debt-free Net Working Capital (DFNWC)
1,029 1,112 1,086 765 787 715 714 678 710 683 686
Net Working Capital (NWC)
919 996 968 647 678 599 596 558 573 541 536
Net Nonoperating Expense (NNE)
57 74 62 57 163 59 54 56 58 60 55
Net Nonoperating Obligations (NNO)
4,405 4,434 4,302 4,708 4,855 4,704 4,770 4,896 5,159 5,118 5,181
Total Depreciation and Amortization (D&A)
108 108 110 117 112 112 115 118 117 119 118
Debt-free, Cash-free Net Working Capital to Revenue
2.14% 2.35% 1.86% 1.83% 1.92% 1.60% 1.69% 1.59% 1.70% 1.60% 1.57%
Debt-free Net Working Capital to Revenue
2.89% 3.09% 2.96% 2.05% 2.08% 1.87% 1.85% 1.73% 1.80% 1.72% 1.71%
Net Working Capital to Revenue
2.58% 2.77% 2.64% 1.73% 1.79% 1.56% 1.54% 1.43% 1.45% 1.36% 1.34%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.62 $0.33 $0.81 $0.61 $0.30 $0.50 $0.97 $0.68 $0.83 $0.53 $1.26
Adjusted Weighted Average Basic Shares Outstanding
239M 245M 246M 241M 241M 231M 230M 225.50M 227M 220M 219M
Adjusted Diluted Earnings per Share
$0.59 $0.33 $0.80 $0.61 $0.28 $0.49 $0.96 $0.67 $0.82 $0.52 $1.24
Adjusted Weighted Average Diluted Shares Outstanding
250M 248M 248M 244M 244M 234M 233M 228.40M 230M 223M 221M
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
244.90M 245.87M 244.56M 232.94M 230.38M 231.35M 225.17M 222.94M 220.54M 220.22M 216.33M
Normalized Net Operating Profit after Tax (NOPAT)
215 168 259 212 231 178 279 219 252 183 329
Normalized NOPAT Margin
2.40% 1.87% 2.67% 2.18% 2.43% 1.90% 2.77% 2.15% 2.57% 1.90% 3.13%
Pre Tax Income Margin
2.24% 0.97% 2.77% 2.07% 0.92% 1.58% 2.98% 2.02% 2.49% 1.48% 3.50%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.50 2.10 4.32 3.68 1.97 2.92 5.05 3.71 4.13 2.89 5.79
NOPAT to Interest Expense
2.55 1.97 3.21 2.74 2.55 2.26 3.75 2.76 3.10 2.35 4.29
EBIT Less CapEx to Interest Expense
1.75 1.01 3.48 2.63 0.80 1.84 4.07 2.21 2.41 1.60 4.81
NOPAT Less CapEx to Interest Expense
0.80 0.88 2.37 1.69 1.38 1.18 2.77 1.26 1.39 1.06 3.30
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
1.38% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
59.49% 53.95% 27.97% 120.52% 191.90% 181.78% 210.49% 165.23% 136.98% 144.46% 151.24%

Financials Breakdown Chart

Key Financial Trends

US Foods’ recent financial statements show improving profitability and strong operating cash flow, but the gains come alongside rising debt and a thinner liquidity cushion. The company generated $10.5 billion of revenue in Q2 2026, up 4.5% from $10.1 billion in Q2 2025 and up from $9.0 billion in Q2 2023. Revenue has increased in each comparable second quarter provided, although the pace of growth has moderated from the earlier period.

Profitability has improved more consistently. Q2 2026 gross profit rose to $1.9 billion, compared with $1.8 billion in Q2 2025, while operating income more than doubled sequentially from $216 million in Q1 2026 to $443 million. Compared with Q2 2025, operating income increased 19%. The operating margin expanded to approximately 4.2% in Q2 2026 from 3.7% a year earlier and 3.6% in Q2 2023. Net income reached $275 million, or $1.24 per diluted share, versus $224 million, or $0.96 per diluted share, in Q2 2025.

Cash generation remains a major strength. Operating cash flow increased to $431 million in Q2 2026 from $334 million in Q2 2025, more than covering the $76 million of capital spending. Approximate quarterly free cash flow was therefore $355 million. However, US Foods continues to use substantial cash for debt refinancing, repayments and share repurchases, and total debt rose to approximately $5.2 billion at the end of Q2 2026.

  • Revenue growth continues: Q2 revenue increased from $8.5 billion in Q4 2022 to $10.5 billion in Q2 2026, with Q2 revenue rising in each year from 2023 through 2026.
  • Margins are trending higher: Q2 2026 gross margin was approximately 18.2%, compared with 17.6% in Q2 2025 and 17.7% in Q2 2023. Operating margin also reached a recent high of approximately 4.2%.
  • Net income and EPS improved: Q2 net income increased 23% year over year to $275 million, while diluted EPS rose to $1.24 from $0.96. The improvement occurred despite a relatively stable diluted share count.
  • Operating cash flow remains robust: Quarterly operating cash flow was $431 million in Q2 2026, up from $334 million a year earlier and well above the $205 million reported in Q4 2022.
  • Capital spending is supported by internal cash generation: Q2 operating cash flow covered capital expenditures by approximately 5.7 times, leaving an estimated $355 million of quarterly free cash flow before financing activities.
  • Share repurchases are reducing the share base: Weighted average diluted shares declined to 221 million in Q2 2026 from 233 million in Q2 2025 and 251 million in Q2 2023, supporting per-share earnings growth.
  • Working-capital demands fluctuate: Changes in operating assets and liabilities contributed $29 million of cash in Q1 2026 but consumed $5 million in Q2. Accounts receivable remains large at $2.2 billion, making collections and inventory management important to future cash flow.
  • Restructuring costs have generally remained modest: Quarterly restructuring charges ranged from a $1 million benefit to an $8 million expense in the periods provided, suggesting limited but recurring operational-related charges.
  • Debt remains elevated: Total short- and long-term debt reached approximately $5.2 billion in Q2 2026, up from $4.7 billion in Q2 2024 and $4.8 billion in Q2 2025. Net debt was approximately $5.2 billion after considering $56 million of cash.
  • Liquidity has weakened: The current ratio declined to approximately 1.14 in Q2 2026 from 1.29 in Q2 2024 and 1.34 in Q2 2023. Cash was only $56 million, while accounts payable stood at $2.8 billion.

Overall, the statements point to a business with steadily improving operating performance and meaningful cash-generation capacity. The main risks for investors are the company’s substantial leverage, low cash balance and continued use of cash for buybacks while debt remains high. Sustaining margin expansion and converting higher earnings into recurring free cash flow will be important for supporting further shareholder returns.

09/16/26 07:58 AM ETAI Generated. May Contain Errors.

US Foods Financials - Frequently Asked Questions

According to the most recent income statement we have on file, US Foods' financial year ends in December. Their financial year 2025 ended on December 27, 2025.

US Foods' net income appears to be on an upward trend, with a most recent value of $676 million in 2025, rising from $167.52 million in 2015. The previous period was $494 million in 2024. Find out what analysts predict for US Foods in the coming months.

US Foods' total operating income in 2025 was $1.20 billion, based on the following breakdown:
  • Total Gross Profit: $6.86 billion
  • Total Operating Expenses: $5.67 billion

Over the last 10 years, US Foods' total revenue changed from $23.13 billion in 2015 to $39.42 billion in 2025, a change of 70.5%.

US Foods' total liabilities were at $9.64 billion at the end of 2025, a 8.2% increase from 2024, and a 31.5% increase since 2015.

In the past 10 years, US Foods' cash and equivalents has ranged from $41 million in 2025 to $828 million in 2020, and is currently $41 million as of their latest financial filing in 2025.

Over the last 10 years, US Foods' book value per share changed from 11.05 in 2015 to 19.32 in 2025, a change of 74.9%.



Financial statements for NYSE:USFD last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners