Stock Analysis on Net

Sysco Corp. (NYSE:SYY)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Sysco Corp., adjusted current assets

US$ in millions

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
As Reported
Current assets 11,043 10,608 10,483 10,734 12,348 8,142
Adjustments
Add: Allowance for credit losses 54 46 71 118 335 28
After Adjustment
Adjusted current assets 11,097 10,654 10,554 10,851 12,683 8,170

Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).


Adjustments to Total Assets

Sysco Corp., adjusted total assets

US$ in millions

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
As Reported
Total assets 24,917 22,821 22,086 21,414 22,628 17,967
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 541
Add: Allowance for credit losses 54 46 71 118 335 28
Less: Deferred tax assets2 445 420 378 353 194 81
After Adjustment
Adjusted total assets 24,526 22,446 21,779 21,179 22,769 18,455

Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


Adjustments to Total Liabilities

Sysco Corp., adjusted total liabilities

US$ in millions

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
As Reported
Total liabilities 23,026 20,779 20,671 19,826 21,435 15,428
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 541
Less: Deferred tax liabilities2 345 303 250 147 87 172
After Adjustment
Adjusted total liabilities 22,681 20,476 20,421 19,679 21,349 15,797

Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Sysco Corp., adjusted shareholders’ equity

US$ in millions

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
As Reported
Shareholders’ equity 1,860 2,009 1,382 1,553 1,159 2,503
Adjustments
Less: Net deferred tax assets (liabilities)1 100 118 127 205 108 (91)
Add: Allowance for credit losses 54 46 71 118 335 28
Add: Noncontrolling interest 31 33 32 35 34 35
After Adjustment
Adjusted shareholders’ equity 1,845 1,970 1,358 1,500 1,420 2,658

Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).

1 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

Sysco Corp., adjusted capitalization table

US$ in millions

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
As Reported
Current maturities of long-term debt 469 63 581 495 1,544 41
Long-term debt, excluding current maturities 11,513 10,348 10,067 10,588 12,902 8,122
Total reported debt 11,982 10,411 10,648 11,083 14,447 8,163
Shareholders’ equity 1,860 2,009 1,382 1,553 1,159 2,503
Total reported capital 13,842 12,419 12,030 12,636 15,605 10,666
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 541
Add: Current operating lease liabilities2 125 99 106 103 107
Add: Long-term operating lease liabilities3 838 656 636 634 523
Adjusted total debt 12,945 11,166 11,390 11,820 15,078 8,704
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 100 118 127 205 108 (91)
Add: Allowance for credit losses 54 46 71 118 335 28
Add: Noncontrolling interest 31 33 32 35 34 35
Adjusted shareholders’ equity 1,845 1,970 1,358 1,500 1,420 2,658
After Adjustment
Adjusted total capital 14,790 13,136 12,747 13,320 16,498 11,362

Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities. See details »

3 Long-term operating lease liabilities. See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Reported Income

Sysco Corp., adjusted net earnings

US$ in millions

Microsoft Excel
12 months ended: Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
As Reported
Net earnings 1,955 1,770 1,359 524 215 1,674
Adjustments
Add: Deferred income tax expense (benefit)1 26 (16) (64) (158) (191) (127)
Add: Increase (decrease) in allowance for credit losses 8 (25) (47) (217) 307 2
Add: Other comprehensive income (loss) (86) 229 (333) 562 (111) (190)
After Adjustment
Adjusted net earnings 1,903 1,958 914 711 220 1,360

Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).

1 Deferred income tax expense (benefit). See details »