XML 42 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Information - Subsidiary Guarantees (Tables)
9 Months Ended
Mar. 31, 2018
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
 
Mar. 31, 2018
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Current assets
$
273,948

 
$
4,093,321

 
$
4,348,602

 
$

 
$
8,715,871

Intercompany receivables
3,344,142

 
590,025

 

 
(3,934,167
)
 

Investment in subsidiaries
7,771,987

 

 

 
(7,771,987
)
 

Plant and equipment, net
263,472

 
2,047,608

 
2,081,078

 

 
4,392,158

Other assets
891,242

 
553,270

 
4,761,664

 
(685,063
)
 
5,521,113

Total assets
$
12,544,791

 
$
7,284,224

 
$
11,191,344

 
$
(12,391,217
)
 
$
18,629,142

Current liabilities
$
623,141

 
$
3,704,927

 
$
1,718,131

 
$

 
$
6,046,199

Intercompany payables

 

 
3,934,167

 
(3,934,167
)
 

Long-term debt
8,761,475

 
6,429

 
67,252

 

 
8,835,156

Other liabilities
808,962

 
531,480

 
705,286

 
(685,063
)
 
1,360,665

Noncontrolling interest

 

 
35,909

 

 
35,909

Shareholders’ equity
2,351,213

 
3,041,388

 
4,730,599

 
(7,771,987
)
 
2,351,213

Total liabilities and shareholders’ equity
$
12,544,791

 
$
7,284,224

 
$
11,191,344

 
$
(12,391,217
)
 
$
18,629,142


 
Condensed Consolidating Balance Sheet
 
Jul. 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
 
Apr. 1, 2017
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Current assets
$
171,879

 
$
4,289,786

 
$
3,863,896

 
$

 
$
8,325,561

Intercompany receivables
2,099,954

 
338,394

 

 
(2,438,348
)
 

Investment in subsidiaries
8,694,281

 

 

 
(8,694,281
)
 

Plant and equipment, net
323,763

 
2,001,203

 
1,946,741

 

 
4,271,707

Other assets
398,433

 
570,205

 
4,354,994

 

 
5,323,632

Total assets
$
11,688,310

 
$
7,199,588

 
$
10,165,631

 
$
(11,132,629
)
 
$
17,920,900

Current liabilities
$
308,591

 
$
2,488,727

 
$
2,932,492

 
$

 
$
5,729,810

Intercompany payables

 

 
2,438,348

 
(2,438,348
)
 

Long-term debt
7,943,640

 
6,407

 
76,570

 

 
8,026,617

Other liabilities
1,105,551

 
144,031

 
504,119

 

 
1,753,701

Noncontrolling interest

 

 
80,244

 

 
80,244

Shareholders’ equity
2,330,528

 
4,560,423

 
4,133,858

 
(8,694,281
)
 
2,330,528

Total liabilities and shareholders’ equity
$
11,688,310

 
$
7,199,588

 
$
10,165,631

 
$
(11,132,629
)
 
$
17,920,900

Condensed consolidating statement of comprehensive income table
 
Condensed Consolidating Statement of Comprehensive Income
 
For the 13-Week Period Ended Mar. 31, 2018
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Sales
$

 
$
8,762,013

 
$
6,078,876

 
$
(491,385
)
 
$
14,349,504

Cost of sales

 
7,105,014

 
5,060,247

 
(491,385
)
 
11,673,876

Gross profit

 
1,656,999

 
1,018,629

 

 
2,675,628

Operating expenses
187,360

 
1,004,057

 
998,278

 

 
2,189,695

Operating income (loss)
(187,360
)
 
652,942

 
20,351

 

 
485,933

Interest expense (income) (1)
160,333

 
(28,742
)
 
4,554

 

 
136,145

Other expense (income), net
(3,652
)
 
(593
)
 
(10,851
)
 

 
(15,096
)
Earnings (losses) before income taxes
(344,041
)
 
682,277

 
26,648

 

 
364,884

Income tax (benefit) provision
(117,286
)
 
151,090

 
995

 

 
34,799

Equity in earnings of subsidiaries
556,840

 

 

 
(556,840
)
 

Net earnings
330,085

 
531,187

 
25,653

 
(556,840
)
 
330,085

Other comprehensive income (loss)
40,544

 

 
72,010

 
(72,010
)
 
40,544

Comprehensive income
$
370,629

 
$
531,187

 
$
97,663

 
$
(628,850
)
 
$
370,629

 

(1) 
Interest expense (income) includes $28.7 million of intercompany interest income, net, for certain of the U.S. Broadline subsidiaries, which is intercompany interest expense for Sysco Corporation for the third quarter ended March 31, 2018. 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 Apr. 1, 2017
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Sales
$

 
$
8,412,869

 
$
6,070,555

 
$
(959,252
)
 
$
13,524,172

Cost of sales

 
6,800,302

 
5,148,987

 
(959,252
)
 
10,990,037

Gross profit

 
1,612,567

 
921,568

 

 
2,534,135

Operating expenses
255,394

 
957,521

 
885,258

 

 
2,098,173

Operating income (loss)
(255,394
)
 
655,046

 
36,310

 

 
435,962

Interest expense (income) (1)
112,779

 
(36,434
)
 
4,659

 

 
81,004

Other expense (income), net
(3,484
)
 
(930
)
 
(401
)
 

 
(4,815
)
Earnings (losses) before income taxes
(364,689
)
 
692,410

 
32,052

 

 
359,773

Income tax (benefit) provision
(173,169
)
 
297,542

 
(2,878
)
 

 
121,495

Equity in earnings of subsidiaries
429,798

 

 

 
(429,798
)
 

Net earnings
238,278

 
394,868

 
34,930

 
(429,798
)
 
238,278

Other comprehensive income (loss)
77,159

 

 
89,799

 
(89,799
)
 
77,159

Comprehensive income
$
315,437

 
$
394,868

 
$
124,729

 
$
(519,597
)
 
$
315,437


(1) 
Interest expense (income) includes $36.4 million of intercompany interest income, net, for certain of the U.S. Broadline subsidiaries, which is intercompany interest expense for Sysco Corporation for the third quarter ended April 1, 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 39-Week Period Ended Mar. 31, 2018
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Sales
$

 
$
26,537,840

 
$
18,368,427

 
$
(1,494,849
)
 
$
43,411,418

Cost of sales

 
21,482,727

 
15,254,858

 
(1,494,849
)
 
35,242,736

Gross profit

 
5,055,113

 
3,113,569

 

 
8,168,682

Operating expenses
584,024

 
3,006,064

 
2,937,287

 

 
6,527,375

Operating income (loss)
(584,024
)
 
2,049,049

 
176,282

 

 
1,641,307

Interest expense (income) (1)
368,099

 
(80,048
)
 
14,964

 

 
303,015

Other expense (income), net
(12,297
)
 
(2,152
)
 
(10,327
)
 

 
(24,776
)
Earnings (losses) before income taxes
(939,826
)
 
2,131,249

 
171,645

 

 
1,363,068

Income tax (benefit) provision
(333,562
)
 
663,476

 
51,316

 

 
381,230

Equity in earnings of subsidiaries
1,588,102

 

 

 
(1,588,102
)
 

Net earnings
981,838

 
1,467,773

 
120,329

 
(1,588,102
)
 
981,838

Other comprehensive income (loss)
187,253

 

 
212,594

 
(212,594
)
 
187,253

Comprehensive income
$
1,169,091

 
$
1,467,773

 
$
332,923

 
$
(1,800,696
)
 
$
1,169,091


(1) 
Interest expense (income) includes $80.0 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 39-Week Period Ended Apr. 1, 2017
 
Sysco
 
Certain U.S.
Broadline
Subsidiaries
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Sales
$

 
$
25,387,148

 
$
18,945,045

 
$
(3,382,099
)
 
$
40,950,094

Cost of sales

 
20,489,657

 
16,044,619

 
(3,382,099
)
 
33,152,177

Gross profit

 
4,897,491

 
2,900,426

 

 
7,797,917

Operating expenses
712,590

 
2,896,789

 
2,693,326

 

 
6,302,705

Operating income (loss)
(712,590
)
 
2,000,702

 
207,100

 

 
1,495,212

Interest expense (income) (1)
303,885

 
(91,254
)
 
14,227

 

 
226,858

Other expense (income), net
(23,670
)
 
(1,900
)
 
11,219

 

 
(14,351
)
Earnings (losses) before income taxes
(992,805
)
 
2,093,856

 
181,654

 

 
1,282,705

Income tax (benefit) provision
(393,588
)
 
789,341

 
49,620

 

 
445,373

Equity in earnings of subsidiaries
1,436,549

 

 

 
(1,436,549
)
 

Net earnings
837,332

 
1,304,515

 
132,034

 
(1,436,549
)
 
837,332

Other comprehensive income (loss)
(147,319
)
 

 
(189,884
)
 
189,884

 
(147,319
)
Comprehensive income
$
690,013

 
$
1,304,515

 
$
(57,850
)
 
$
(1,246,665
)
 
$
690,013


(1) 
Interest expense (income) includes $91.3 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 cash flows table
 
Condensed Consolidating Cash Flows
 
For the 39-Week Period Ended Mar. 31, 2018
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Totals
 
(In thousands)
Cash flows provided by (used for):
 
 
 
 
 
 
 
 
 
Operating activities
$
336,774

 
$
328,096

 
$
459,317

 
$

 
$
1,124,187

Investing activities
(122,204
)
 
(235,164
)
 
(349,564
)
 
147,622

 
(559,310
)
Financing activities
(227,327
)
 
(5,609
)
 
(31,441
)
 
(147,622
)
 
(411,999
)
Effect of exchange rates on cash

 

 
24,745

 

 
24,745

Net increase (decrease) in cash, cash equivalents and restricted cash
(12,757
)
 
87,323

 
103,057

 

 
177,623

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

 
18,788

 
739,138

 

 
869,502

Cash, cash equivalents and restricted cash at the end of period
$
98,819

 
$
106,111

 
$
842,195

 
$

 
$
1,047,125


 
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 39-Week Period Ended Apr. 1, 2017
 
Sysco
 
Certain U.S.
 Broadline
Subsidiaries
 
Other
Non-Guarantor
Subsidiaries
 
Consolidated
Totals
 
(In thousands)
Cash flows provided by (used for):
 
 
 
 
 
 
 
Operating activities
$
523,779

 
$
239,521

 
$
319,124

 
$
1,082,424

Investing activities
(3,144,600
)
 
(142,438
)
 
(18,108
)
 
(3,305,146
)
Financing activities
(643,625
)
 
(50,962
)
 
(70,025
)
 
(764,612
)
Effect of exchange rates on cash

 

 
(76,833
)
 
(76,833
)
Net increase (decrease) in cash and cash equivalents
(3,264,446
)
 
46,121

 
154,158

 
(3,064,167
)
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
$
111,966

 
$
80,500

 
$
662,667

 
$
855,133