XML 41 R32.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Guarantor Information - Subsidiary Guarantees (Tables)
3 Months Ended
Sep. 26, 2015
Supplemental Guarantor Information - Subsidiary Guarantees [Abstract]  
Condensed consolidating balance sheet table
 
Condensed Consolidating Balance Sheet
 
Sep. 26, 2015
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Current assets
$
237,758

 
$
4,252,595

 
$
2,537,607

 
$

 
$
7,027,960

Investment in subsidiaries
9,473,425

 

 

 
(9,473,425
)
 

Plant and equipment,  net
512,397

 
1,662,227

 
1,786,675

 

 
3,961,299

Other assets
203,535

 
525,372

 
1,653,385

 

 
2,382,292

Total assets
$
10,427,115

 
$
6,440,194

 
$
5,977,667

 
$
(9,473,425
)
 
$
13,371,551

Current liabilities
$
478,158

 
$
1,105,347

 
$
2,387,311

 
$

 
$
3,970,816

Intercompany payables (receivables)
1,041,230

 
(1,670,713
)
 
629,483

 

 

Long-term debt
2,884,581

 
9,337

 
110,700

 

 
3,004,618

Other liabilities
715,169

 
271,194

 
59,826

 

 
1,046,189

Noncontrolling interest

 

 
44,243

 

 
44,243

Shareholders’ equity  
5,307,977

 
6,725,029

 
2,746,104

 
(9,473,425
)
 
5,305,685

Total liabilities and  shareholders’ equity
$
10,427,115

 
$
6,440,194

 
$
5,977,667

 
$
(9,473,425
)
 
$
13,371,551

 
 
Condensed Consolidating Balance Sheet
 
Jun. 27, 2015
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Current assets
$
4,894,387

 
$
4,012,924

 
$
2,586,993

 
$

 
$
11,494,304

Investment in subsidiaries
9,088,455

 

 

 
(9,088,455
)
 

Plant and equipment,  net
510,285

 
1,694,659

 
1,777,199

 

 
3,982,143

Other assets
371,802

 
522,566

 
1,618,466

 

 
2,512,834

Total assets
$
14,864,929

 
$
6,230,149

 
$
5,982,658

 
$
(9,088,455
)
 
$
17,989,281

Current liabilities
$
5,851,364

 
$
1,658,558

 
$
1,889,693

 
$

 
$
9,399,615

Intercompany payables (receivables)
973,497

 
(1,996,915
)
 
1,023,418

 

 

Long-term debt
2,154,923

 
10,121

 
106,781

 

 
2,271,825

Other liabilities
624,795

 
278,458

 
113,060

 

 
1,016,313

Noncontrolling interest

 

 
41,304

 

 
41,304

Shareholders’ equity  
5,260,350

 
6,279,927

 
2,808,402

 
(9,088,455
)
 
5,260,224

Total liabilities and  shareholders’ equity
$
14,864,929

 
$
6,230,149

 
$
5,982,658

 
$
(9,088,455
)
 
$
17,989,281

 
Condensed Consolidating Balance Sheet
 
Sep. 27, 2014
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Current assets
$
233,010

 
$
4,345,475

 
$
2,529,918

 
$

 
$
7,108,403

Investment in subsidiaries
8,297,396

 

 

 
(8,297,396
)
 

Plant and equipment,  net
488,618

 
1,758,530

 
1,721,565

 

 
3,968,713

Other assets
332,075

 
522,013

 
1,662,829

 

 
2,516,917

Total assets
$
9,351,099

 
$
6,626,018

 
$
5,914,312

 
$
(8,297,396
)
 
$
13,594,033

Current liabilities
$
831,556

 
$
953,078

 
$
2,751,855

 
$

 
$
4,536,489

Intercompany payables (receivables)
2,292

 
(111,694
)
 
109,402

 

 

Long-term debt
2,560,245

 
15,232

 
51,133

 

 
2,626,610

Other liabilities
635,590

 
318,736

 
121,094

 

 
1,075,420

Noncontrolling interest

 

 
34,098

 

 
34,098

Shareholders’ equity  
5,321,416

 
5,450,666

 
2,846,730

 
(8,297,396
)
 
5,321,416

Total liabilities and  shareholders’ equity
$
9,351,099

 
$
6,626,018

 
$
5,914,312

 
$
(8,297,396
)
 
$
13,594,033

Condensed consolidating statement of comprehensive income table
 
Condensed Consolidating Statement of Comprehensive Income
 
For the 13-Week Period Ended Sep. 26, 2015
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Sales
$

 
$
8,524,550

 
$
4,426,998

 
$
(388,937
)
 
$
12,562,611

Cost of sales

 
6,912,169

 
3,801,384

 
(388,937
)
 
10,324,616

Gross profit

 
1,612,381

 
625,614

 

 
2,237,995

Operating expenses
199,375

 
956,915

 
588,231

 

 
1,744,521

Operating income (loss)
(199,375
)
 
655,466

 
37,383

 

 
493,474

Interest expense (income)
146,097

 
(39,983
)
 
20,793

 

 
126,907

Other expense (income), net
(5,077
)
 
(477
)
 
(9,686
)
 

 
(15,240
)
Earnings (losses) before income taxes
(340,395
)
 
695,926

 
26,276

 

 
381,807

Income tax (benefit) provision
(122,484
)
 
250,417

 
9,454

 

 
137,387

Equity in earnings of subsidiaries
462,331

 

 

 
(462,331
)
 

Net earnings
244,420

 
445,509

 
16,822

 
(462,331
)
 
244,420

Other comprehensive income (loss)
(84,341
)
 

 
(183,185
)
 
183,185

 
(84,341
)
Comprehensive income
$
160,079

 
$
445,509

 
$
(166,363
)
 
$
(279,146
)
 
$
160,079

 
 
 
Condensed Consolidating Statement of Comprehensive Income
 
For the 13-Week Period Ended Sep. 27, 2014
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Sales
$

 
$
8,322,308

 
$
4,464,469

 
$
(341,696
)
 
$
12,445,081

Cost of sales

 
6,774,508

 
3,823,552

 
(341,696
)
 
10,256,364

Gross profit

 
1,547,800

 
640,917

 

 
2,188,717

Operating expenses
190,897

 
932,195

 
600,012

 

 
1,723,104

Operating income (loss)
(190,897
)
 
615,605

 
40,905

 

 
465,613

Interest expense (income)
50,166

 
(21,474
)
 
2,242

 

 
30,934

Other expense (income), net
(2,402
)
 
(399
)
 
613

 

 
(2,188
)
Earnings (losses) before income taxes
(238,661
)
 
637,478

 
38,050

 

 
436,867

Income tax (benefit) provision
(86,344
)
 
230,631

 
13,767

 

 
158,054

Equity in earnings of subsidiaries
431,130

 

 

 
(431,130
)
 

Net earnings
278,813

 
406,847

 
24,283

 
(431,130
)
 
278,813

Other comprehensive income (loss)
(100,509
)
 

 
(71,254
)
 
71,254

 
(100,509
)
Comprehensive income
$
178,304

 
$
406,847

 
$
(46,971
)
 
$
(359,876
)
 
$
178,304

 
 
Condensed Consolidating Cash Flows
 
For the 13-Week Period Ended Sep. 26, 2015
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Consolidated
Totals
 
(In thousands)
Cash flows provided by (used for):
 
 
 
 
 
 
 
Operating activities
$
(525,626
)
 
$
(317,193
)
 
$
581,337

 
$
(261,482
)
Investing activities
138,186

 
(13,083
)
 
(160,164
)
 
(35,061
)
Financing activities
(4,445,507
)
 
(800
)
 
8,903

 
(4,437,404
)
Effect of exchange rates on cash

 

 
(7,841
)
 
(7,841
)
Intercompany activity
59,403

 
329,064

 
(388,467
)
 

Net increase (decrease) in cash and cash equivalents
(4,773,544
)
 
(2,012
)
 
33,768

 
(4,741,788
)
Cash and cash equivalents at the beginning of period
4,851,074

 
26,377

 
252,593

 
5,130,044

Cash and cash equivalents at the end of period
$
77,530

 
$
24,365

 
$
286,361

 
$
388,256


Condensed consolidating cash flows table
 
Condensed Consolidating Cash Flows
 
For the 13-Week Period Ended Sep. 26, 2015
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Consolidated
Totals
 
(In thousands)
Cash flows provided by (used for):
 
 
 
 
 
 
 
Operating activities
$
(525,626
)
 
$
(317,193
)
 
$
581,337

 
$
(261,482
)
Investing activities
138,186

 
(13,083
)
 
(160,164
)
 
(35,061
)
Financing activities
(4,445,507
)
 
(800
)
 
8,903

 
(4,437,404
)
Effect of exchange rates on cash

 

 
(7,841
)
 
(7,841
)
Intercompany activity
59,403

 
329,064

 
(388,467
)
 

Net increase (decrease) in cash and cash equivalents
(4,773,544
)
 
(2,012
)
 
33,768

 
(4,741,788
)
Cash and cash equivalents at the beginning of period
4,851,074

 
26,377

 
252,593

 
5,130,044

Cash and cash equivalents at the end of period
$
77,530

 
$
24,365

 
$
286,361

 
$
388,256


 
 
Condensed Consolidating Cash Flows
 
For the 13-Week Period Ended Sep. 27, 2014
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Consolidated
Totals
 
(In thousands)
Cash flows provided by (used for):
 
 
 
 
 
 
 
Operating activities
$
(93,666
)
 
$
(24,502
)
 
$
180,786

 
$
62,618

Investing activities
(33,867
)
 
(33,841
)
 
(102,086
)
 
(169,794
)
Financing activities
46,544

 
605

 
37,385

 
84,534

Effect of exchange rates on cash

 

 
(5,506
)
 
(5,506
)
Intercompany activity
58,326

 
55,264

 
(113,590
)
 

Net increase (decrease) in cash and cash equivalents
(22,663
)
 
(2,474
)
 
(3,011
)
 
(28,148
)
Cash and cash equivalents at the beginning of period
158,957

 
27,772

 
226,317

 
413,046

Cash and cash equivalents at the end of period
$
136,294

 
$
25,298

 
$
223,306

 
$
384,898