XML 34 R30.htm IDEA: XBRL DOCUMENT v2.4.1.9
Supplemental Guarantor Information - Subsidiary Guarantees (Tables) (Subsidiary Guarantee [Member])
6 Months Ended
Dec. 27, 2014
Subsidiary Guarantee [Member]
 
Supplemental Guarantor Information [Line Items]  
Condensed consolidating balance sheet table

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Balance Sheet

 

Dec. 27, 2014

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Current assets

$

4,779,586 

 

$

4,057,608 

 

$

2,619,710 

 

$

 -

 

$

11,456,904 

Investment in subsidiaries

 

8,613,500 

 

 

 -

 

 

 -

 

 

(8,613,500)

 

 

 -

Plant and equipment,  net

 

491,972 

 

 

1,736,843 

 

 

1,774,117 

 

 

 -

 

 

4,002,932 

Other assets

 

365,432 

 

 

520,178 

 

 

1,625,024 

 

 

 -

 

 

2,510,634 

Total assets

$

14,250,490 

 

$

6,314,629 

 

$

6,018,851 

 

$

(8,613,500)

 

$

17,970,470 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

$

849,341 

 

$

910,487 

 

$

2,526,581 

 

$

 -

 

$

4,286,409 

Intercompany payables (receivables)

 

258,923 

 

 

(759,128)

 

 

500,205 

 

 

 -

 

 

 -

Long-term debt

 

7,167,391 

 

 

17,550 

 

 

63,516 

 

 

 -

 

 

7,248,457 

Other liabilities

 

631,875 

 

 

321,406 

 

 

104,421 

 

 

 -

 

 

1,057,702 

Noncontrolling interest

 

 -

 

 

 -

 

 

34,942 

 

 

 -

 

 

34,942 

Shareholders’ equity  

 

5,342,960 

 

 

5,824,314 

 

 

2,789,186 

 

 

(8,613,500)

 

 

5,342,960 

Total liabilities and  shareholders’ equity

$

14,250,490 

 

$

6,314,629 

 

$

6,018,851 

 

$

(8,613,500)

 

$

17,970,470 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Balance Sheet

 

Jun. 28, 2014

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Current assets

$

254,766 

 

$

3,928,660 

 

$

2,498,546 

 

$

 -

 

$

6,681,972 

Investment in subsidiaries

 

8,013,214 

 

 

 -

 

 

 -

 

 

(8,013,214)

 

 

 -

Plant and equipment,  net

 

496,953 

 

 

1,783,262 

 

 

1,705,403 

 

 

 -

 

 

3,985,618 

Other assets

 

344,045 

 

 

524,468 

 

 

1,631,847 

 

 

 -

 

 

2,500,360 

Total assets

$

9,108,978 

 

$

6,236,390 

 

$

5,835,796 

 

$

(8,013,214)

 

$

13,167,950 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

$

793,240 

 

$

1,008,366 

 

$

2,566,024 

 

$

 -

 

$

4,367,630 

Intercompany payables (receivables)

 

20,107 

 

 

(239,539)

 

 

219,432 

 

 

 -

 

 

 -

Long-term debt

 

2,348,558 

 

 

14,094 

 

 

21,515 

 

 

 -

 

 

2,384,167 

Other liabilities

 

680,378 

 

 

328,185 

 

 

140,895 

 

 

 -

 

 

1,149,458 

Shareholders’ equity  

 

5,266,695 

 

 

5,125,284 

 

 

2,887,930 

 

 

(8,013,214)

 

 

5,266,695 

Total liabilities and  shareholders’ equity

$

9,108,978 

 

$

6,236,390 

 

$

5,835,796 

 

$

(8,013,214)

 

$

13,167,950 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Balance Sheet

 

Dec. 28, 2013

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Current assets

$

349,210 

 

$

3,895,244 

 

$

2,294,789 

 

$

 -

 

$

6,539,243 

Investment in subsidiaries

 

9,237,693 

 

 

 -

 

 

 -

 

 

(9,237,693)

 

 

 -

Plant and equipment,  net

 

517,988 

 

 

1,817,141 

 

 

1,632,047 

 

 

 -

 

 

3,967,176 

Other assets

 

348,352 

 

 

546,600 

 

 

1,630,041 

 

 

 -

 

 

2,524,993 

Total assets

$

10,453,243 

 

$

6,258,985 

 

$

5,556,877 

 

$

(9,237,693)

 

$

13,031,412 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

$

472,781 

 

$

956,898 

 

$

2,207,065 

 

$

 -

 

$

3,636,744 

Intercompany payables (receivables)

 

1,119,448 

 

 

(1,612,521)

 

 

493,073 

 

 

 -

 

 

 -

Long-term debt

 

2,913,317 

 

 

8,974 

 

 

21,792 

 

 

 -

 

 

2,944,083 

Other liabilities

 

643,907 

 

 

356,621 

 

 

146,267 

 

 

 -

 

 

1,146,795 

Shareholders’ equity  

 

5,303,790 

 

 

6,549,013 

 

 

2,688,680 

 

 

(9,237,693)

 

 

5,303,790 

Total liabilities and  shareholders’ equity

$

10,453,243 

 

$

6,258,985 

 

$

5,556,877 

 

$

(9,237,693)

 

$

13,031,412 

 

Condensed consolidating statement of comprehensive income table

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

 

For the 13-Week Period Ended Dec. 27, 2014

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Sales

$

 -

 

$

8,027,990 

 

$

4,407,159 

 

$

(348,075)

 

$

12,087,074 

Cost of sales

 

 -

 

 

6,574,759 

 

 

3,775,253 

 

 

(348,075)

 

 

10,001,937 

Gross profit

 

 -

 

 

1,453,231 

 

 

631,906 

 

 

 -

 

 

2,085,137 

Operating expenses

 

256,612 

 

 

913,137 

 

 

599,942 

 

 

 -

 

 

1,769,691 

Operating income (loss)

 

(256,612)

 

 

540,094 

 

 

31,964 

 

 

 -

 

 

315,446 

Interest expense (income)

 

94,229 

 

 

(24,501)

 

 

7,314 

 

 

 -

 

 

77,042 

Other expense (income), net

 

1,922 

 

 

(365)

 

 

650 

 

 

 -

 

 

2,207 

Earnings (losses) before income taxes

 

(352,763)

 

 

564,960 

 

 

24,000 

 

 

 -

 

 

236,197 

Income tax (benefit) provision

 

(121,267)

 

 

191,470 

 

 

8,015 

 

 

 -

 

 

78,218 

Equity in earnings of subsidiaries

 

389,475 

 

 

 -

 

 

 -

 

 

(389,475)

 

 

 -

Net earnings

 

157,979 

 

 

373,490 

 

 

15,985 

 

 

(389,475)

 

 

157,979 

Other comprehensive income (loss)

 

(85,484)

 

 

 -

 

 

(91,853)

 

 

91,853 

 

 

(85,484)

Comprehensive income

$

72,495 

 

$

373,490 

 

$

(75,868)

 

$

(297,622)

 

$

72,495 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

 

For the 13-Week Period Ended Dec. 28, 2013

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Sales

$

 -

 

$

7,364,410 

 

$

4,181,421 

 

$

(307,862)

 

$

11,237,969 

Cost of sales

 

 -

 

 

6,001,215 

 

 

3,579,665 

 

 

(307,862)

 

 

9,273,018 

Gross profit

 

 -

 

 

1,363,195 

 

 

601,756 

 

 

 -

 

 

1,964,951 

Operating expenses

 

194,358 

 

 

859,132 

 

 

559,684 

 

 

 -

 

 

1,613,174 

Operating income (loss)

 

(194,358)

 

 

504,063 

 

 

42,072 

 

 

 -

 

 

351,777 

Interest expense (income)

 

57,636 

 

 

(25,981)

 

 

(1,871)

 

 

 -

 

 

29,784 

Other expense (income), net

 

(277)

 

 

(599)

 

 

(3,335)

 

 

 -

 

 

(4,211)

Earnings (losses) before income taxes

 

(251,717)

 

 

530,643 

 

 

47,278 

 

 

 -

 

 

326,204 

Income tax (benefit) provision

 

(89,954)

 

 

188,400 

 

 

16,923 

 

 

 -

 

 

115,369 

Equity in earnings of subsidiaries

 

372,598 

 

 

 -

 

 

 -

 

 

(372,598)

 

 

 -

Net earnings

 

210,835 

 

 

342,243 

 

 

30,355 

 

 

(372,598)

 

 

210,835 

Other comprehensive income (loss)

 

(34,616)

 

 

 -

 

 

(38,947)

 

 

38,947 

 

 

(34,616)

Comprehensive income

$

176,219 

 

$

342,243 

 

$

(8,592)

 

$

(333,651)

 

$

176,219 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

 

For the 26-Week Period Ended Dec. 27, 2014

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Sales

$

 -

 

$

16,350,298 

 

$

8,871,628 

 

$

(689,771)

 

$

24,532,155 

Cost of sales

 

 -

 

 

13,349,267 

 

 

7,598,805 

 

 

(689,771)

 

 

20,258,301 

Gross profit

 

 -

 

 

3,001,031 

 

 

1,272,823 

 

 

 -

 

 

4,273,854 

Operating expenses

 

447,509 

 

 

1,845,332 

 

 

1,199,954 

 

 

 -

 

 

3,492,795 

Operating income (loss)

 

(447,509)

 

 

1,155,699 

 

 

72,869 

 

 

 -

 

 

781,059 

Interest expense (income)

 

144,395 

 

 

(45,975)

 

 

9,556 

 

 

 -

 

 

107,976 

Other expense (income), net

 

(480)

 

 

(764)

 

 

1,263 

 

 

 -

 

 

19 

Earnings (losses) before income taxes

 

(591,424)

 

 

1,202,438 

 

 

62,050 

 

 

 -

 

 

673,064 

Income tax (benefit) provision

 

(207,611)

 

 

422,101 

 

 

21,782 

 

 

 -

 

 

236,272 

Equity in earnings of subsidiaries

 

820,605 

 

 

 -

 

 

 -

 

 

(820,605)

 

 

 -

Net earnings

 

436,792 

 

 

780,337 

 

 

40,268 

 

 

(820,605)

 

 

436,792 

Other comprehensive income (loss)

 

(185,993)

 

 

 -

 

 

(163,107)

 

 

163,107 

 

 

(185,993)

Comprehensive income

$

250,799 

 

$

780,337 

 

$

(122,839)

 

$

(657,498)

 

$

250,799 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

 

For the 26-Week Period Ended Dec. 28, 2013

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Sales

$

 -

 

$

15,110,423 

 

$

8,419,120 

 

$

(577,307)

 

$

22,952,236 

Cost of sales

 

 -

 

 

12,270,081 

 

 

7,229,024 

 

 

(577,307)

 

 

18,921,798 

Gross profit

 

 -

 

 

2,840,342 

 

 

1,190,096 

 

 

 -

 

 

4,030,438 

Operating expenses

 

339,406 

 

 

1,742,082 

 

 

1,118,975 

 

 

 -

 

 

3,200,463 

Operating income (loss)

 

(339,406)

 

 

1,098,260 

 

 

71,121 

 

 

 -

 

 

829,975 

Interest expense (income)

 

114,943 

 

 

(49,418)

 

 

(5,213)

 

 

 -

 

 

60,312 

Other expense (income), net

 

(3,622)

 

 

(1,456)

 

 

(3,667)

 

 

 -

 

 

(8,745)

Earnings (losses) before income taxes

 

(450,727)

 

 

1,149,134 

 

 

80,001 

 

 

 -

 

 

778,408 

Income tax (benefit) provision

 

(163,279)

 

 

416,282 

 

 

28,980 

 

 

 -

 

 

281,983 

Equity in earnings of subsidiaries

 

783,873 

 

 

 -

 

 

 -

 

 

(783,873)

 

 

 -

Net earnings

 

496,425 

 

 

732,852 

 

 

51,021 

 

 

(783,873)

 

 

496,425 

Other comprehensive income (loss)

 

520 

 

 

 -

 

 

(8,140)

 

 

8,140 

 

 

520 

Comprehensive income

$

496,945 

 

$

732,852 

 

$

42,881 

 

$

(775,733)

 

$

496,945 

 

Condensed consolidating cash flows table

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Cash Flows

 

For the 26-Week Period Ended Dec. 27, 2014

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Consolidated
Totals

 

 

(In thousands)

Cash flows provided by (used for):

 

 

 

 

 

 

 

 

 

 

 

Operating activities

$

(111,482)

 

$

654,460 

 

$

(90,540)

 

$

452,438 

Investing activities

 

(59,843)

 

 

(62,747)

 

 

(222,578)

 

 

(345,168)

Financing activities

 

4,391,966 

 

 

2,161 

 

 

32,639 

 

 

4,426,766 

Effect of exchange rates on cash

 

 -

 

 

 -

 

 

(39,405)

 

 

(39,405)

Intercompany activity

 

324,639 

 

 

(600,204)

 

 

275,565 

 

 

 -

Net increase (decrease) in cash and cash equivalents

 

4,545,280 

 

 

(6,330)

 

 

(44,319)

 

 

4,494,631 

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

$

4,704,237 

 

$

21,442 

 

$

181,998 

 

$

4,907,677 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Cash Flows

 

For the 26-Week Period Ended Dec. 28, 2013

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Consolidated
Totals

 

(In thousands)

Cash flows provided by (used for):

 

 

 

 

 

 

 

 

 

 

 

Operating activities

$

(264,033)

 

$

655,981 

 

$

66,216 

 

$

458,164 

Investing activities

 

(34,143)

 

 

(55,510)

 

 

(192,273)

 

 

(281,926)

Financing activities

 

(140,072)

 

 

(1,828)

 

 

2,509 

 

 

(139,391)

Effect of exchange rates on cash

 

 -

 

 

 -

 

 

731 

 

 

731 

Intercompany activity

 

495,469 

 

 

(603,994)

 

 

108,525 

 

 

 -

Net increase (decrease) in cash and cash equivalents

 

57,221 

 

 

(5,351)

 

 

(14,292)

 

 

37,578 

Cash and cash equivalents at the beginning of period

 

207,591 

 

 

24,295 

 

 

180,399 

 

 

412,285 

Cash and cash equivalents at the end of period

$

264,812 

 

$

18,944 

 

$

166,107 

 

$

449,863