
United Natural Foods (UNFI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Apr 2025Income Metrics
Revenue
8.1B
Gross Profit
1.1B
13.43%
Operating Income
57.0M
0.71%
Net Income
-7.0M
-0.09%
EPS (Diluted)
$-0.12
Balance Sheet Metrics
Total Assets
7.6B
Total Liabilities
6.0B
Shareholders Equity
1.6B
Debt to Equity
3.69
Cash Flow Metrics
Operating Cash Flow
160.0M
Free Cash Flow
119.0M
Revenue & Profitability Trend
United Natural Foods Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 31.0B | 30.3B | 28.9B | 27.0B | 26.6B |
Cost of Goods Sold | 26.8B | 26.1B | 24.7B | 23.0B | 22.7B |
Gross Profit | 4.2B | 4.1B | 4.2B | 3.9B | 3.9B |
Gross Margin % | 13.6% | 13.6% | 14.5% | 14.6% | 14.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | -29.0M | -40.0M | -85.0M | -39.0M |
Other Operating Expenses | 4.1B | 4.0B | 3.8B | 3.6B | 3.6B |
Total Operating Expenses | 4.1B | 3.9B | 3.8B | 3.5B | 3.5B |
Operating Income | 101.0M | 158.0M | 357.0M | 346.0M | 337.0M |
Operating Margin % | 0.3% | 0.5% | 1.2% | 1.3% | 1.3% |
Non-Operating Items | |||||
Interest Income | 3.0M | 2.0M | 1.0M | 1.0M | 2.2M |
Interest Expense | 146.0M | 133.0M | 155.0M | 204.0M | 192.0M |
Other Non-Operating Income | -86.0M | -10.0M | 108.0M | 41.0M | -487.0M |
Pre-tax Income | -137.0M | 7.0M | 310.0M | 183.0M | -342.0M |
Income Tax | -27.0M | -23.0M | 56.0M | 34.0M | -91.0M |
Effective Tax Rate % | 0.0% | -328.6% | 18.1% | 18.6% | 0.0% |
Net Income | -110.0M | 30.0M | 254.0M | 155.0M | -269.0M |
Net Margin % | -0.4% | 0.1% | 0.9% | 0.6% | -1.0% |
Key Metrics | |||||
EBITDA | 431.0M | 485.0M | 684.0M | 724.0M | 662.0M |
EPS (Basic) | $-1.89 | $0.41 | $4.28 | $2.65 | $-5.10 |
EPS (Diluted) | $-1.89 | $0.40 | $4.07 | $2.48 | $-5.10 |
Basic Shares Outstanding | 59300000 | 59200000 | 58000000 | 56100000 | 53778000 |
Diluted Shares Outstanding | 59300000 | 59200000 | 58000000 | 56100000 | 53778000 |
Income Statement Trend
United Natural Foods Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 40.0M | 37.0M | 44.0M | 41.0M | 47.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 915.0M | 870.0M | 1.2B | 1.1B | 1.1B |
Inventory | 2.2B | 2.3B | 2.4B | 2.2B | 2.3B |
Other Current Assets | 230.0M | 245.0M | 184.0M | - | - |
Total Current Assets | 3.4B | 3.5B | 3.8B | 3.6B | 3.7B |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.9B | 2.6B | 2.4B | 2.2B | 2.0B |
Goodwill | 687.0M | 762.0M | 859.0M | 931.0M | 1.0B |
Intangible Assets | 649.0M | 722.0M | 819.0M | 891.0M | 970.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 268.0M | 194.0M | 126.0M | 216.0M | 208.0M |
Total Non-Current Assets | 4.1B | 3.9B | 3.8B | 4.0B | 3.9B |
Total Assets | 7.5B | 7.4B | 7.6B | 7.5B | 7.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.7B | 1.8B | 1.7B | 1.6B | 1.6B |
Short-term Debt | 192.0M | 198.0M | 183.0M | 255.0M | 214.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | 4.0M | 10.0M |
Total Current Liabilities | 2.4B | 2.4B | 2.4B | 2.5B | 2.4B |
Non-Current Liabilities | |||||
Long-term Debt | 3.4B | 3.1B | 3.2B | 3.2B | 3.4B |
Deferred Tax Liabilities | - | 0 | 8.0M | 0 | 0 |
Other Non-Current Liabilities | 151.0M | 162.0M | 194.0M | 299.0M | 337.0M |
Total Non-Current Liabilities | 3.5B | 3.2B | 3.4B | 3.5B | 4.1B |
Total Liabilities | 5.9B | 5.6B | 5.8B | 6.0B | 6.4B |
Equity | |||||
Common Stock | 1.0M | 1.0M | 1.0M | 1.0M | 1.0M |
Retained Earnings | 1.1B | 1.2B | 1.2B | 978.0M | 838.0M |
Treasury Stock | 86.0M | 86.0M | 24.0M | 24.0M | 24.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.6B | 1.7B | 1.8B | 1.5B | 1.1B |
Key Metrics | |||||
Total Debt | 3.5B | 3.3B | 3.4B | 3.4B | 3.7B |
Working Capital | 1.0B | 1.1B | 1.4B | 1.1B | 1.3B |
Balance Sheet Composition
United Natural Foods Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -110.0M | 30.0M | 254.0M | 149.0M | -251.0M |
Depreciation & Amortization | 319.0M | 304.0M | 285.0M | 285.0M | 282.0M |
Stock-Based Compensation | 39.0M | 38.0M | 44.0M | 45.0M | 25.0M |
Working Capital Changes | -45.0M | 323.0M | -286.0M | 53.0M | -128.0M |
Operating Cash Flow | 179.0M | 791.0M | 536.0M | 608.0M | -64.0M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | 0 | 0 |
Investment Purchases | -22.0M | -32.0M | -28.0M | -11.0M | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 3.0M | -16.0M | 202.0M | 71.0M | 145.0M |
Financing Activities | |||||
Share Repurchases | 0 | -62.0M | 0 | 0 | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 15.0M | 0 | 0 | 500.0M | 4.3B |
Debt Repayment | -2.5B | -3.2B | -4.7B | -4.5B | -4.7B |
Financing Cash Flow | -2.2B | -3.3B | -4.6B | -4.1B | -776.0M |
Free Cash Flow | -92.0M | 301.0M | 80.0M | 304.0M | 284.0M |
Net Change in Cash | -2.0B | -2.5B | -3.8B | -3.4B | -695.0M |
Cash Flow Trend
United Natural Foods Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
40.80
Forward P/E
25.11
Price to Book
0.97
Price to Sales
0.05
PEG Ratio
25.11
Profitability Ratios
Profit Margin
-0.21%
Operating Margin
0.89%
Return on Equity
-3.99%
Return on Assets
1.69%
Financial Health
Current Ratio
1.41
Debt to Equity
220.75
Beta
0.83
Per Share Data
EPS (TTM)
$-1.14
Book Value per Share
$26.82
Revenue per Share
$537.61
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
unfi | 1.6B | 40.80 | 0.97 | -3.99% | -0.21% | 220.75 |
Sysco | 38.5B | 21.62 | 21.05 | 97.55% | 2.25% | 780.51 |
Us Foods Holding | 18.0B | 34.21 | 3.95 | 11.48% | 1.43% | 108.34 |
Andersons | 1.3B | 16.01 | 0.94 | 8.16% | 0.70% | 46.47 |
SpartanNash Company | 898.9M | 1,948.00 | 1.22 | -1.39% | -0.11% | 150.89 |
Mission Produce | 870.0M | 23.69 | 1.58 | 7.47% | 2.63% | 42.24 |
Financial data is updated regularly. All figures are in the company's reporting currency.