XML 46 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Information - Subsidiary Guarantees (Tables)
6 Months Ended
Dec. 30, 2017
Guarantees [Abstract]  
Condensed consolidating balance sheet table
The following condensed consolidating financial statements present separately the financial position, comprehensive income and cash flows of the parent issuer (Sysco Corporation), the guarantors (certain of the company’s U.S. Broadline subsidiaries), and all other non-guarantor subsidiaries of Sysco (Other Non-Guarantor Subsidiaries) on a combined basis with eliminating entries.
 
Condensed Consolidating Balance Sheet
 
Dec. 30, 2017
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Current assets
$
189,553

 
$
3,803,349

 
$
4,279,266

 
$

 
$
8,272,168

Intercompany receivables
2,945,188

 
1,276,341

 

 
(4,221,529
)
 

Investment in subsidiaries
7,623,839

 

 

 
(7,623,839
)
 

Plant and equipment, net
262,790

 
2,018,365

 
2,085,137

 

 
4,366,292

Other assets
965,800

 
55,820

 
4,559,290

 

 
5,580,910

Total assets
$
11,987,170

 
$
7,153,875

 
$
10,923,693

 
$
(11,845,368
)
 
$
18,219,370

Current liabilities
$
540,008

 
$
3,781,141

 
$
1,661,821

 
$

 
$
5,982,970

Intercompany payables

 

 
4,221,529

 
(4,221,529
)
 

Long-term debt
8,239,844

 
6,995

 
65,650

 

 
8,312,489

Other liabilities
938,716

 
87,230

 
595,839

 

 
1,621,785

Noncontrolling interest

 

 
33,524

 

 
33,524

Shareholders’ equity
2,268,602

 
3,278,509

 
4,345,330

 
(7,623,839
)
 
2,268,602

Total liabilities and shareholders’ equity
$
11,987,170

 
$
7,153,875

 
$
10,923,693

 
$
(11,845,368
)
 
$
18,219,370


 
Condensed Consolidating Balance Sheet
 
July 1, 2017
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Current assets
$
177,495

 
$
3,786,055

 
$
4,069,888

 
$

 
$
8,033,438

Intercompany receivables
4,444,035

 

 

 
(4,444,035
)
 

Investment in subsidiaries
6,451,994

 

 

 
(6,451,994
)
 

Plant and equipment, net
258,527

 
2,039,761

 
2,079,014

 

 
4,377,302

Other assets
151,743

 
516,126

 
4,678,046

 

 
5,345,915

Total assets
$
11,483,794

 
$
6,341,942

 
$
10,826,948

 
$
(10,896,029
)
 
$
17,756,655

Current liabilities
$
650,899

 
$
3,521,661

 
$
1,923,326

 
$

 
$
6,095,886

Intercompany payables

 
366,802

 
4,077,233

 
(4,444,035
)
 

Long-term debt
7,588,041

 
7,776

 
65,060

 

 
7,660,877

Other liabilities
863,338

 
103,784

 
568,415

 

 
1,535,537

Noncontrolling interest

 

 
82,839

 

 
82,839

Shareholders’ equity
2,381,516

 
2,341,919

 
4,110,075

 
(6,451,994
)
 
2,381,516

Total liabilities and shareholders’ equity
$
11,483,794

 
$
6,341,942

 
$
10,826,948

 
$
(10,896,029
)
 
$
17,756,655


 
Condensed Consolidating Balance Sheet
 
Dec. 31, 2016
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Current assets
$
137,816

 
$
4,050,928

 
$
3,822,462

 
$

 
$
8,011,206

Intercompany receivables
2,851,475

 

 

 
(2,851,475
)
 

Investment in subsidiaries
8,168,683

 

 

 
(8,168,683
)
 

Plant and equipment, net
364,716

 
2,023,350

 
1,943,063

 

 
4,331,129

Other assets
408,475

 
604,424

 
4,274,832

 

 
5,287,731

Total assets
$
11,931,165

 
$
6,678,702

 
$
10,040,357

 
$
(11,020,158
)
 
$
17,630,066

Current liabilities
$
286,277

 
$
2,307,139

 
$
2,458,870

 
$

 
$
5,052,286

Intercompany payables

 
35,463

 
2,816,012

 
(2,851,475
)
 

Long-term debt
8,056,499

 
6,904

 
250,248

 

 
8,313,651

Other liabilities
1,112,350

 
163,640

 
433,195

 

 
1,709,185

Noncontrolling interest

 

 
78,905

 

 
78,905

Shareholders’ equity
2,476,039

 
4,165,556

 
4,003,127

 
(8,168,683
)
 
2,476,039

Total liabilities and shareholders’ equity
$
11,931,165

 
$
6,678,702

 
$
10,040,357

 
$
(11,020,158
)
 
$
17,630,066

Condensed consolidating statement of comprehensive income table
 
Condensed Consolidating Statement of Comprehensive Income
 
For the 13-Week Period Ended Dec. 30, 2017
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Sales
$

 
$
8,754,170

 
$
6,169,238

 
$
(511,918
)
 
$
14,411,490

Cost of sales

 
7,102,287

 
5,121,735

 
(511,918
)
 
11,712,104

Gross profit

 
1,651,883

 
1,047,503

 

 
2,699,386

Operating expenses
198,800

 
994,646

 
973,658

 

 
2,167,104

Operating income (loss)
(198,800
)
 
657,237

 
73,845

 

 
532,282

Interest expense (income) (1)
108,768

 
(27,955
)
 
5,173

 

 
85,986

Other expense (income), net
(5,030
)
 
(1,137
)
 
735

 

 
(5,432
)
Earnings (losses) before income taxes
(302,538
)
 
686,329

 
67,937

 

 
451,728

Income tax (benefit) provision
(120,313
)
 
262,820

 
25,108

 

 
167,615

Equity in earnings of subsidiaries
466,338

 

 

 
(466,338
)
 

Net earnings
284,113

 
423,509

 
42,829

 
(466,338
)
 
284,113

Other comprehensive income (loss)
26,551

 

 
19,254

 
(19,254
)
 
26,551

Comprehensive income
$
310,664

 
$
423,509

 
$
62,083

 
$
(485,592
)
 
$
310,664

 

(1) 
Interest expense (income) includes $28.0 million of intercompany interest income, net, for certain of the U.S. Broadline subsidiaries, which is intercompany interest expense for Sysco Corporation for the second quarter ended December 30, 2017. There is an immaterial amount of intercompany interest expense related to Sysco Corporation for the Other Non-Guarantor Subsidiaries.

 
Condensed Consolidating Statement of Comprehensive Income
 
For the 13-Week Period Ended Dec. 31, 2016
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Sales
$

 
$
8,268,127

 
$
7,167,072

 
$
(1,977,931
)
 
$
13,457,268

Cost of sales

 
6,676,641

 
6,186,695

 
(1,977,931
)
 
10,885,405

Gross profit

 
1,591,486

 
980,377

 

 
2,571,863

Operating expenses
239,292

 
956,196

 
883,958

 

 
2,079,446

Operating income (loss)
(239,292
)
 
635,290

 
96,419

 

 
492,417

Interest expense (income) (1)
100,947

 
(33,610
)
 
4,894

 

 
72,231

Other expense (income), net
(5,295
)
 
(729
)
 
3,704

 

 
(2,320
)
Earnings (losses) before income taxes
(334,944
)
 
669,629

 
87,821

 

 
422,506

Income tax (benefit) provision
(116,996
)
 
233,631

 
30,704

 

 
147,339

Equity in earnings of subsidiaries
493,115

 

 

 
(493,115
)
 

Net earnings
275,167

 
435,998

 
57,117

 
(493,115
)
 
275,167

Other comprehensive income (loss)
(147,656
)
 

 
(190,130
)
 
190,130

 
(147,656
)
Comprehensive income
$
127,511

 
$
435,998

 
$
(133,013
)
 
$
(302,985
)
 
$
127,511


(1) 
Interest expense (income) includes $33.6 million of intercompany interest income, net, for certain of the U.S. Broadline subsidiaries, which is intercompany interest expense for Sysco Corporation for the second quarter ended December 31, 2016. There is an immaterial amount of intercompany interest expense related to Sysco Corporation for the Other Non-Guarantor Subsidiaries.

 
Condensed Consolidating Statement of Comprehensive Income
 
For the 26-Week Period Ended Dec. 30, 2017
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Sales
$

 
$
17,775,826

 
$
12,289,551

 
$
(1,003,463
)
 
$
29,061,914

Cost of sales

 
14,377,711

 
10,194,612

 
(1,003,463
)
 
23,568,860

Gross profit

 
3,398,115

 
2,094,939

 

 
5,493,054

Operating expenses
396,664

 
2,002,006

 
1,939,010

 

 
4,337,680

Operating income (loss)
(396,664
)
 
1,396,109

 
155,929

 

 
1,155,374

Interest expense (income) (1)
207,764

 
(51,305
)
 
10,411

 

 
166,870

Other expense (income), net
(8,645
)
 
(1,559
)
 
524

 

 
(9,680
)
Earnings (losses) before income taxes
(595,783
)
 
1,448,973

 
144,994

 

 
998,184

Income tax (benefit) provision
(216,273
)
 
512,383

 
50,321

 

 
346,431

Equity in earnings of subsidiaries
1,031,263

 

 

 
(1,031,263
)
 

Net earnings
651,753

 
936,590

 
94,673

 
(1,031,263
)
 
651,753

Other comprehensive income (loss)
146,709

 

 
140,583

 
(140,583
)
 
146,709

Comprehensive income
$
798,462

 
$
936,590

 
$
235,256

 
$
(1,171,846
)
 
$
798,462


(1) 
Interest expense (income) includes $51.3 million of intercompany interest income, net, for certain of the U.S. Broadline subsidiaries, which is intercompany interest expense for Sysco Corporation. There is an immaterial amount of intercompany interest expense related to Sysco Corporation for the Other Non-Guarantor Subsidiaries.

 
Condensed Consolidating Statement of Comprehensive Income
 
For the 52-Week Period Ended Jul. 1, 2017
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Sales
$

 
$
34,325,884

 
$
22,862,131

 
$
(1,816,876
)
 
$
55,371,139

Cost of sales

 
27,690,469

 
18,940,039

 
(1,816,876
)
 
44,813,632

Gross profit

 
6,635,415

 
3,922,092

 

 
10,557,507

Operating expenses
931,498

 
3,907,829

 
3,665,009

 

 
8,504,336

Operating income (loss)
(931,498
)
 
2,727,586

 
257,083

 

 
2,053,171

Interest expense (income) (1)
405,030

 
(122,012
)
 
19,860

 

 
302,878

Other expense (income), net
(23,740
)
 
(1,116
)
 
8,919

 

 
(15,937
)
Earnings (losses) before income taxes
(1,312,788
)
 
2,850,714

 
228,304

 

 
1,766,230

Income tax (benefit) provision
(463,598
)
 
1,006,703

 
80,622

 

 
623,727

Equity in earnings of subsidiaries
1,991,693

 

 

 
(1,991,693
)
 

Net earnings
1,142,503

 
1,844,011

 
147,682

 
(1,991,693
)
 
1,142,503

Other comprehensive income (loss)
95,381

 

 
(9,317
)
 
9,317

 
95,381

Comprehensive income
$
1,237,884

 
$
1,844,011

 
$
138,365

 
$
(1,982,376
)
 
$
1,237,884


(1) 
Interest expense (income) includes $135.9 million of intercompany interest income, net, for certain of the U.S. Broadline subsidiaries, which is intercompany interest expense for Sysco Corporation. There is an immaterial amount of intercompany interest expense related to Sysco Corporation for the Other Non-Guarantor Subsidiaries.

 
Condensed Consolidating Statement of Comprehensive Income
 
For the 26-Week Period Ended Dec. 31, 2016
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Sales
$

 
$
16,974,279

 
$
12,874,491

 
$
(2,422,848
)
 
$
27,425,922

Cost of sales

 
13,689,355

 
10,895,633

 
(2,422,848
)
 
22,162,140

Gross profit

 
3,284,924

 
1,978,858

 

 
5,263,782

Operating expenses
457,195

 
1,939,269

 
1,808,068

 

 
4,204,532

Operating income (loss)
(457,195
)
 
1,345,655

 
170,790

 

 
1,059,250

Interest expense (income) (1)
191,105

 
(54,820
)
 
9,569

 

 
145,854

Other expense (income), net
(20,186
)
 
(969
)
 
11,619

 

 
(9,536
)
Earnings (losses) before income taxes
(628,114
)
 
1,401,444

 
149,602

 

 
922,932

Income tax (benefit) provision
(220,420
)
 
491,799

 
52,499

 

 
323,878

Equity in earnings of subsidiaries
1,006,748

 

 

 
(1,006,748
)
 

Net earnings
599,054

 
909,645

 
97,103

 
(1,006,748
)
 
599,054

Other comprehensive income (loss)
(224,478
)
 

 
(279,683
)
 
279,683

 
(224,478
)
Comprehensive income
$
374,576

 
$
909,645

 
$
(182,580
)
 
$
(727,065
)
 
$
374,576


(1) 
Interest expense (income) includes $54.8 million of intercompany interest income, net, for certain of the U.S. Broadline subsidiaries, which is intercompany interest expense for Sysco Corporation. There is an immaterial amount of intercompany interest expense related to Sysco Corporation for the Other Non-Guarantor Subsidiaries.

Condensed consolidating cash flows table
 
Condensed Consolidating Cash Flows
 
For the 26-Week Period Ended Dec. 30, 2017
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Cash flows provided by (used for):
 
 
 
 
 
 
 
 
 
Operating activities
$
252,770

 
$
195,650

 
$
484,784

 
$

 
$
933,204

Investing activities
(104,914
)
 
(112,513
)
 
(332,538
)
 
147,622

 
(402,343
)
Financing activities
(159,309
)
 
(3,890
)
 
893

 
(147,622
)
 
(309,928
)
Effect of exchange rates on cash

 

 
23,510

 

 
23,510

Net increase (decrease) in cash and cash equivalents
(11,453
)
 
79,247

 
176,649

 

 
244,443

Cash and cash equivalents at the beginning of period
111,576

 
18,788

 
739,138

 

 
869,502

Cash and cash equivalents at the end of period
$
100,123

 
$
98,035

 
$
915,787

 
$

 
$
1,113,945


 
Condensed Consolidating Cash Flows
 
For the 52-Week Period Ended Jul. 1, 2017
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations (1)
 
Consolidated
Totals
 
(In thousands)
Cash flows provided by (used for):
 
 
 
 
 
 
 
 
 
Operating activities
$
1,535,775

 
$
3,023,400

 
$
658,229

 
$
(2,978,000
)
 
$
2,239,404

Investing activities
(3,274,566
)
 
(261,330
)
 
(175,565
)
 
127,000

 
(3,584,461
)
Financing activities
(1,526,045
)
 
(2,777,661
)
 
(229,931
)
 
2,851,000

 
(1,682,637
)
Effect of exchange rates on cash

 

 
(22,104
)
 

 
(22,104
)
Net increase (decrease) in cash and cash equivalents
(3,264,836
)
 
(15,591
)
 
230,629

 

 
(3,049,798
)
Cash and cash equivalents at the beginning of period
3,376,412

 
34,379

 
508,509

 

 
3,919,300

Cash and cash equivalents at the end of period
$
111,576

 
$
18,788

 
$
739,138

 
$

 
$
869,502


(1) 
Represents primarily inter-company dividends paid from the subsidiaries to the parent, Sysco Corporation.

 
Condensed Consolidating Cash Flows
 
For the 26-Week Period Ended Dec. 31, 2016
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Consolidated
Totals
 
(In thousands)
Cash flows provided by (used for):
 
 
 
 
 
 
 
Operating activities
$
292,547

 
$
143,092

 
$
203,762

 
$
639,401

Investing activities
(3,127,225
)
 
(102,923
)
 
45,634

 
(3,184,514
)
Financing activities
(430,216
)
 
(17,815
)
 
(68,251
)
 
(516,282
)
Effect of exchange rates on cash

 

 
(10,613
)
 
(10,613
)
Net increase (decrease) in cash and cash equivalents
(3,264,894
)
 
22,354

 
170,532

 
(3,072,008
)
Cash and cash equivalents at the beginning of period
3,376,412

 
34,379

 
508,509

 
3,919,300

Cash and cash equivalents at the end of period
$
111,518

 
$
56,733

 
$
679,041

 
$
847,292