XML 33 R30.htm IDEA: XBRL DOCUMENT v2.4.1.9
Supplemental Guarantor Information - Subsidiary Guarantees (Tables) (Subsidiary Guarantee [Member])
9 Months Ended
Mar. 28, 2015
Subsidiary Guarantee [Member]
 
Supplemental Guarantor Information [Line Items]  
Condensed consolidating balance sheet table

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Balance Sheet

 

Mar. 28, 2015

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Current assets

$

4,853,790 

 

$

4,139,132 

 

$

2,528,385 

 

$

 -

 

$

11,521,307 

Investment in subsidiaries

 

8,412,290 

 

 

 -

 

 

 -

 

 

(8,412,290)

 

 

 -

Plant and equipment,  net

 

499,446 

 

 

1,712,902 

 

 

1,757,913 

 

 

 -

 

 

3,970,261 

Other assets

 

393,316 

 

 

520,816 

 

 

1,577,891 

 

 

 -

 

 

2,492,023 

Total assets

$

14,158,842 

 

$

6,372,850 

 

$

5,864,189 

 

$

(8,412,290)

 

$

17,983,591 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

$

866,308 

 

$

946,754 

 

$

2,526,986 

 

$

 -

 

$

4,340,048 

Intercompany payables (receivables)

 

193,947 

 

 

(566,285)

 

 

372,338 

 

 

 -

 

 

 -

Long-term debt

 

7,175,019 

 

 

16,630 

 

 

83,546 

 

 

 -

 

 

7,275,195 

Other liabilities

 

610,682 

 

 

303,901 

 

 

101,153 

 

 

 -

 

 

1,015,736 

Noncontrolling interest

 

 -

 

 

 -

 

 

39,729 

 

 

 -

 

 

39,729 

Shareholders’ equity  

 

5,312,886 

 

 

5,671,850 

 

 

2,740,437 

 

 

(8,412,290)

 

 

5,312,883 

Total liabilities and  shareholders’ equity

$

14,158,842 

 

$

6,372,850 

 

$

5,864,189 

 

$

(8,412,290)

 

$

17,983,591 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Mar. 29, 2014

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Current assets

$

219,427 

 

$

4,108,428 

 

$

2,330,007 

 

$

 -

 

$

6,657,862 

Investment in subsidiaries

 

9,129,013 

 

 

 -

 

 

 -

 

 

(9,129,013)

 

 

 -

Plant and equipment,  net

 

509,604 

 

 

1,774,594 

 

 

1,672,011 

 

 

 -

 

 

3,956,209 

Other assets

 

355,197 

 

 

548,376 

 

 

1,639,007 

 

 

 -

 

 

2,542,580 

Total assets

$

10,213,241 

 

$

6,431,398 

 

$

5,641,025 

 

$

(9,129,013)

 

$

13,156,651 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

$

359,879 

 

$

993,365 

 

$

2,475,778 

 

$

 -

 

$

3,829,022 

Intercompany payables (receivables)

 

1,064,729 

 

 

(1,256,887)

 

 

192,158 

 

 

 -

 

 

 -

Long-term debt

 

2,955,362 

 

 

9,533 

 

 

21,268 

 

 

 -

 

 

2,986,163 

Other liabilities

 

601,896 

 

 

350,193 

 

 

158,002 

 

 

 -

 

 

1,110,091 

Shareholders’ equity  

 

5,231,375 

 

 

6,335,194 

 

 

2,793,819 

 

 

(9,129,013)

 

 

5,231,375 

Total liabilities and  shareholders’ equity

$

10,213,241 

 

$

6,431,398 

 

$

5,641,025 

 

$

(9,129,013)

 

$

13,156,651 

 

Condensed consolidating statement of comprehensive income table

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

 

For the 13-Week Period Ended Mar. 28, 2015

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Sales

$

 -

 

$

7,887,203 

 

$

4,199,743 

 

$

(340,287)

 

$

11,746,659 

Cost of sales

 

 -

 

 

6,431,528 

 

 

3,597,920 

 

 

(340,287)

 

 

9,689,161 

Gross profit

 

 -

 

 

1,455,675 

 

 

601,823 

 

 

 -

 

 

2,057,498 

Operating expenses

 

226,901 

 

 

919,183 

 

 

584,106 

 

 

 -

 

 

1,730,190 

Operating income (loss)

 

(226,901)

 

 

536,492 

 

 

17,717 

 

 

 -

 

 

327,308 

Interest expense (income)

 

84,578 

 

 

(28,121)

 

 

13,093 

 

 

 -

 

 

69,550 

Other expense (income), net

 

1,583 

 

 

(1,997)

 

 

(8,163)

 

 

 -

 

 

(8,577)

Earnings (losses) before income taxes

 

(313,062)

 

 

566,610 

 

 

12,787 

 

 

 -

 

 

266,335 

Income tax (benefit) provision

 

(105,941)

 

 

191,160 

 

 

4,161 

 

 

 -

 

 

89,380 

Equity in earnings of subsidiaries

 

384,076 

 

 

 -

 

 

 -

 

 

(384,076)

 

 

 -

Net earnings

 

176,955 

 

 

375,450 

 

 

8,626 

 

 

(384,076)

 

 

176,955 

Other comprehensive income (loss)

 

(91,484)

 

 

 -

 

 

(97,890)

 

 

97,890 

 

 

(91,484)

Comprehensive income

$

85,471 

 

$

375,450 

 

$

(89,264)

 

$

(286,186)

 

$

85,471 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

 

For the 13-Week Period Ended Mar. 29, 2014

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Sales

$

 -

 

$

7,468,264 

 

$

4,106,415 

 

$

(297,195)

 

$

11,277,484 

Cost of sales

 

 -

 

 

6,066,934 

 

 

3,513,004 

 

 

(297,195)

 

 

9,282,743 

Gross profit

 

 -

 

 

1,401,330 

 

 

593,411 

 

 

 -

 

 

1,994,741 

Operating expenses

 

233,495 

 

 

867,488 

 

 

561,133 

 

 

 -

 

 

1,662,116 

Operating income (loss)

 

(233,495)

 

 

533,842 

 

 

32,278 

 

 

 -

 

 

332,625 

Interest expense (income)

 

60,312 

 

 

(28,495)

 

 

407 

 

 

 -

 

 

32,224 

Other expense (income), net

 

(761)

 

 

2,626 

 

 

1,853 

 

 

 -

 

 

3,718 

Earnings (losses) before income taxes

 

(293,046)

 

 

559,711 

 

 

30,018 

 

 

 -

 

 

296,683 

Income tax (benefit) provision

 

(111,880)

 

 

215,944 

 

 

11,682 

 

 

 -

 

 

115,746 

Equity in earnings of subsidiaries

 

362,103 

 

 

 -

 

 

 -

 

 

(362,103)

 

 

 -

Net earnings

 

180,937 

 

 

343,767 

 

 

18,336 

 

 

(362,103)

 

 

180,937 

Other comprehensive income (loss)

 

(70,505)

 

 

 -

 

 

(35,397)

 

 

35,397 

 

 

(70,505)

Comprehensive income

$

110,432 

 

$

343,767 

 

$

(17,061)

 

$

(326,706)

 

$

110,432 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

 

For the 39-Week Period Ended Mar. 28, 2015

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Sales

$

 -

 

$

24,237,503 

 

$

13,071,370 

 

$

(1,030,059)

 

$

36,278,814 

Cost of sales

 

 -

 

 

19,780,796 

 

 

11,196,725 

 

 

(1,030,059)

 

 

29,947,462 

Gross profit

 

 -

 

 

4,456,707 

 

 

1,874,645 

 

 

 -

 

 

6,331,352 

Operating expenses

 

674,410 

 

 

2,764,515 

 

 

1,784,060 

 

 

 -

 

 

5,222,985 

Operating income (loss)

 

(674,410)

 

 

1,692,192 

 

 

90,585 

 

 

 -

 

 

1,108,367 

Interest expense (income)

 

228,973 

 

 

(74,096)

 

 

22,649 

 

 

 -

 

 

177,526 

Other expense (income), net

 

1,103 

 

 

(2,761)

 

 

(6,900)

 

 

 -

 

 

(8,558)

Earnings (losses) before income taxes

 

(904,486)

 

 

1,769,049 

 

 

74,836 

 

 

 -

 

 

939,399 

Income tax (benefit) provision

 

(313,552)

 

 

613,261 

 

 

25,943 

 

 

 -

 

 

325,652 

Equity in earnings of subsidiaries

 

1,204,681 

 

 

 -

 

 

 -

 

 

(1,204,681)

 

 

 -

Net earnings

 

613,747 

 

 

1,155,788 

 

 

48,893 

 

 

(1,204,681)

 

 

613,747 

Other comprehensive income (loss)

 

(277,477)

 

 

 -

 

 

(260,997)

 

 

260,997 

 

 

(277,477)

Comprehensive income

$

336,270 

 

$

1,155,788 

 

$

(212,104)

 

$

(943,684)

 

$

336,270 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

 

For the 39-Week Period Ended Mar. 29, 2014

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated
Totals

 

(In thousands)

Sales

$

 -

 

$

22,578,687 

 

$

12,525,535 

 

$

(874,502)

 

$

34,229,720 

Cost of sales

 

 -

 

 

18,337,015 

 

 

10,742,028 

 

 

(874,502)

 

 

28,204,541 

Gross profit

 

 -

 

 

4,241,672 

 

 

1,783,507 

 

 

 -

 

 

6,025,179 

Operating expenses

 

572,901 

 

 

2,609,570 

 

 

1,680,108 

 

 

 -

 

 

4,862,579 

Operating income (loss)

 

(572,901)

 

 

1,632,102 

 

 

103,399 

 

 

 -

 

 

1,162,600 

Interest expense (income)

 

175,255 

 

 

(77,913)

 

 

(4,806)

 

 

 -

 

 

92,536 

Other expense (income), net

 

(4,383)

 

 

1,170 

 

 

(1,814)

 

 

 -

 

 

(5,027)

Earnings (losses) before income taxes

 

(743,773)

 

 

1,708,845 

 

 

110,019 

 

 

 -

 

 

1,075,091 

Income tax (benefit) provision

 

(275,159)

 

 

632,226 

 

 

40,662 

 

 

 -

 

 

397,729 

Equity in earnings of subsidiaries

 

1,145,976 

 

 

 -

 

 

 -

 

 

(1,145,976)

 

 

 -

Net earnings

 

677,362 

 

 

1,076,619 

 

 

69,357 

 

 

(1,145,976)

 

 

677,362 

Other comprehensive income (loss)

 

(69,985)

 

 

 -

 

 

(43,537)

 

 

43,537 

 

 

(69,985)

Comprehensive income

$

607,377 

 

$

1,076,619 

 

$

25,820 

 

$

(1,102,439)

 

$

607,377 

 

Condensed consolidating cash flows table

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Cash Flows

 

For the 39-Week Period Ended Mar. 28, 2015

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Consolidated
Totals

 

 

(In thousands)

Cash flows provided by (used for):

 

 

 

 

 

 

 

 

 

 

 

Operating activities

$

(293,008)

 

$

975,552 

 

$

177,955 

 

$

860,499 

Investing activities

 

(93,183)

 

 

(84,810)

 

 

(293,862)

 

 

(471,855)

Financing activities

 

4,314,029 

 

 

795 

 

 

45,639 

 

 

4,360,463 

Effect of exchange rates on cash

 

 -

 

 

 -

 

 

(77,449)

 

 

(77,449)

Intercompany activity

 

699,467 

 

 

(893,979)

 

 

194,512 

 

 

 -

Net increase (decrease) in cash and cash equivalents

 

4,627,305 

 

 

(2,442)

 

 

46,795 

 

 

4,671,658 

Cash and cash equivalents at the beginning of period

 

158,953 

 

 

27,772 

 

 

226,321 

 

 

413,046 

Cash and cash equivalents at the end of period

$

4,786,258 

 

$

25,330 

 

$

273,116 

 

$

5,084,704 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Cash Flows

 

For the 39-Week Period Ended Mar. 29, 2014

 

Sysco

 

Certain U.S.
 Broadline
Subsidiaries

 

Other
Non-Guarantor
Subsidiaries

 

Consolidated
Totals

 

(In thousands)

Cash flows provided by (used for):

 

 

 

 

 

 

 

 

 

 

 

Operating activities

$

(395,328)

 

$

884,001 

 

$

359,391 

 

$

848,064 

Investing activities

 

(51,260)

 

 

(95,586)

 

 

(269,914)

 

 

(416,760)

Financing activities

 

(503,105)

 

 

(1,933)

 

 

2,908 

 

 

(502,130)

Effect of exchange rates on cash

 

 -

 

 

 -

 

 

(369)

 

 

(369)

Intercompany activity

 

877,869 

 

 

(781,629)

 

 

(96,240)

 

 

 -

Net increase (decrease) in cash and cash equivalents

 

(71,824)

 

 

4,853 

 

 

(4,224)

 

 

(71,195)

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

$

135,767 

 

$

29,148 

 

$

176,175 

 

$

341,090