Sysco Reports Second Quarter Results

HOUSTON, Jan. 31, 2023 (GLOBE NEWSWIRE) -- Sysco Corporation (NYSE: SYY) (โ€œSyscoโ€ or the โ€œcompanyโ€) today announced financial results for its 13-week second fiscal quarter ended December 31, 2022.

Key financial results for the second quarter of fiscal year 2023 include:

  • Sales increased 13.9% versus the same period in fiscal year 2022;
  • U.S. Foodservice volume increased 5.2% versus the same period in fiscal year 2022;
  • Gross profit increased 15.9% to $3.3 billion, as compared to the same period last year;
  • Operating income increased 44.0% to $640.6 million, and adjusted1 operating income increased to $682.1 million, as compared to the same period last year;
  • Earnings before interest, taxes, depreciation and amortization (โ€œEBITDAโ€) decreased 22.6% to $500.5 million, and adjusted EBITDA increased 23.9% to $831.3 million, in each case as compared to the same period last year.2 During the quarter, GAAP earnings included a pension liability transfer, resulting in a non-cash charge of $315.4 million;
  • Earnings per share (โ€œEPSโ€)3ย decreased 15.2% to $0.28, as compared to $0.33 in the same period last year. Adjusted1 EPS increased 40.4% to $0.80, as compared to $0.57 in the same period last year; and
  • Net Debt to adjusted EBITDA4ย of 3.0x times and returned over $249 million of capital to shareholders.

โ€œSysco results this quarter included double-digit top-line and bottom-line growth, ongoing market share gains and continued advancement of our Recipe For Growth strategy. This includes improvements in our digital tools, supply chain investments, and sales and merchandising initiatives. We remain fully staffed, and we are resolute on continuing to drive profitable share gains and operating efficiency improvements in the second half of the year,โ€ said Kevin Hourican, Syscoโ€™s President and Chief Executive Officer.

โ€œWe achieved solid financial results for the second quarter, including strong top-line growth and expanded gross profit dollar growth. Sequential improvements in operating expense helped drive meaningful profit growth. We remain focused on exceeding our customersโ€™ expectations, while continuing to manage costs, and anticipate seeing additional benefit from our Recipe For Growth strategy in the second half of this fiscal year and into next fiscal year,โ€ said Neil Russell, Syscoโ€™s Interim Chief Financial Officer.

_______________________

1ย Adjusted financial results, including adjusted operating expense, adjusted operating income (loss), adjusted other expense (income), adjusted earnings per share (EPS) and adjusted EBITDA, are non-GAAP financial measures that exclude certain items, which primarily include acquisition-related costs, restructuring costs, transformational project costs, adjustments to our bad debt reserve specific to aged receivables existing prior to the COVID-19 pandemic and adjustments to a product return allowance related to COVID-related personal protection equipment inventory. Specific to adjusted EPS, this yearโ€™s Certain Items include a pension settlement charge that resulted from the purchase of a nonparticipating single premium group annuity contract that transferred defined benefit plan obligations to an insurer. Last yearโ€™s Certain Items include the impact of losses on the extinguishment of long-term debt and an increase in reserves for uncertain tax positions.
2ย EBITDA and adjusted EBITDA are non-GAAP financial measures. Reconciliations of all non-GAAP financial measures to the nearest corresponding GAAP financial measure are included at the end of this release.
3ย Earnings per share (EPS) are shown on a diluted basis, unless otherwise specified.
4ย Net debt to adjusted EBITDA is a non-GAAP financial measure frequently used by investors and credit rating agencies. Our net debt to adjusted EBITDA ratio is calculated using a numerator of our debt minus cash and cash equivalents, divided by the sum of the most recent four quarters of adjusted EBITDA.

Second Quarter Fiscal Year 2023 Results

Total Sysco

Sales for the second quarter were $18.6 billion, an increase of 13.9% compared to the same period last year.

Gross profit increased 15.9% to $3.3 billion,ย and gross margin increased 29 basis points to 18.0%, compared in each case to the same period last year. Product cost inflation was 8.3% at the total enterprise level, as measured by the estimated change in Syscoโ€™s product costs, primarily in the dairy, fresh produce and frozen food categories. The increase in gross profit for the second quarter was primarily driven by higher volumes, as well as continued progress with effective management of product cost inflation and our partnership growth management initiatives.

Operating expenses increased $262.7 million, or 10.7%, compared to the same period last year, driven by increased volumes, cost inflation, operational pressures from the operating environment and our planned investments to drive our transformation initiatives. Adjusted operating expenses increased $272.1 million, or 11.4%, compared to the same period last year.

Operating income was $640.6 million, an increase of $195.7 million, or 44.0%, compared to the same period last year. Adjusted operating income was $682.1 million, an increase of $186.4 million compared to the same period last year.

Other expense (income), net was $330.1 million, and included a pension liability transfer, resulting in a non-cash charge of $315.4 million. Adjusted other expense (income), net was $15.2 million, an increase of $25.9 million, compared to the same period last year, primarily due to increased pension expenses.

U.S. Foodservice Operations

The U.S. Foodservice Operations segment generated strong sales growth, overall share gains and improved profitability.

Sales for the second quarter were $13.1 billion, an increase of 13.7% compared to the same period last year. Local case volume within U.S. Foodservice grew 3.2% for the second quarter, while total case volume within U.S. Foodservice grew 5.2%, in each case as compared to the same period last year.

Gross profit increased 16.5% to $2.5 billion, and gross margin increased 45 basis points to 19.1%, compared in each case to the same period last year.

Operating expenses increased $249.7 million, or 17.1%, compared to the same period last year. Adjusted operating expenses increased $247.6 million, or 17.0%, compared to the same period last year.

Operating income increased 15.4% to $781.0 million, an increase of $104.1 million compared to the same period last year. Adjusted operating income increased 15.5% to $790.9 million, an increase of $106.2 million compared to the same period last year.

International Foodservice Operations

The International Foodservice Operations segment continued to deliver positive results, with strong sales and significant profit growth.

Sales for the second quarter were $3.3 billion, an increase of 17.0% compared to the same period last year. On a constant currency basis5, sales for the second quarter were $3.6 billion, an increase of 28.6% compared to the same period last year. Foreign exchange rates decreased both International Foodservice Operations sales by 11.6% and total Sysco sales by 2.1% during the quarter.

Gross profit increased 10.3% to $624.5 million, and gross margin decreased 115 basis points to 19.0%, compared in each case to the same period last year. On a constant currency basis5, gross profit increased 22.0% to $690.3 million. Foreign exchange rates decreased both International Foodservice Operations gross profit by 11.7% and total Sysco gross profit by 2.3% during the quarter.

Operating expenses increased $11.9 million, or 2.1%, compared to the same period last year. Adjusted operating expenses increased $19.5 million, or 3.7%, compared to the same period last year. On a constant currency basis5, adjusted operating expenses increased $80.8 million, or 15.3%, compared to the same period last year. Foreign exchange rates decreased both International Foodservice Operations operating expenses by 11.6% and total Sysco operating expenses by 2.8% during the quarter.

Operating income was $57.4 million, an improvement of $46.6 million compared to the same period last year. Adjusted operating income increased $39.0 million compared to the same period last year. On a constant currency basis5, adjusted operating income was $83.3 million, an increase of $43.6 million compared to the same period last year. Foreign exchange rates decreased both International Foodservice Operations operating income by $4.6 million and total Sysco operating income by $0.9 million during the quarter.

5ย Represents a constant currency adjustment, which eliminates the impact of foreign currency fluctuations on current year results. These adjusted measures are non-GAAP financial measures. Reconciliations of all non-GAAP financial measures to the nearest corresponding GAAP financial measure are included at the end of this release.

Balance Sheet, Cash Flow and Capital Spending

As of the end of the quarter, the company had a cash balance of $500.3 million and approximately $11.1 billion of debt outstanding.

During the first 26 weeks of fiscal 2023, Sysco returned $766.0 million to shareholders via $267.7 million of share repurchases and $498.3 million of dividends.

Cash flow from operations was $503.5 million for the first 26 weeks of fiscal 2023, which was an increase of $126.4 million over the prior year period.

Capital expenditures, net of proceeds from sales of plant and equipment, for the first 26 weeks of fiscal 2023 were $284.2 million.

Free cash flow6ย for the first 26 weeks of fiscal 2023 was $219.3 million, which was an increase of $18.2 million over the prior year period.

________________________

6ย Free cash flow is a non-GAAP financial measure that represents net cash provided from operating activities less purchases of plant and equipment and includes proceeds from sales of plant and equipment. Reconciliations for all non-GAAP financial measures are included at the end of this release.

Conference Call & Webcast

Sysco will host a conference call to review the companyโ€™s second quarter fiscal 2023 financial results on Tuesday, Januaryย 31, 2023, at 10:00 a.m. Eastern Daylight Time. A live webcast of the call, accompanying slide presentation and a copy of this news release will be available online at investors.sysco.com.

Key Highlights:
ย 13-Week Period Ended26-Week Period Ended
ย ย ย ย ย 
Financial Comparison:December 31, 2022ChangeDecember 31, 2022Change
GAAP:ย ย ย ย 
Sales$18.6 billion13.9%$37.7 billion15.1%
Gross profit$3.3 billion15.9%$6.8 billion16.6%
Gross Margin18.0%29 bps18.1%24 bps
Operating expenses$2.7 billion10.7%$5.5 billion14.1%
Operating Income$640.6 million44.0%$1.4 billion27.7%
Operating Margin3.5%72 bps3.7%37 bps
Net Earnings$141.2 million-15.7%$606.8 million11.2%
Diluted Earnings Per Share$0.28-15.2%$1.1912.3%
ย ย ย ย ย 
Non-GAAP (1):ย ย ย ย 
Gross profit$3.3 billion15.9%$6.8 billion16.6%
Gross Margin18.0%29 bps18.1%23 bps
Operating Expenses$2.7 billion11.4%$5.4 billion15.0%
Operating Income$682.1 million37.6%$1.5 billion23.0%
Operating Margin3.7%63 bps3.9%25 bps
EBITDA$500.5 million-22.6%$1.4 billion-4.1%
Adjusted EBITDA$831.3 million23.9%$1.7 billion14.7%
Net Earnings$407.9 million39.7%$900.5 million24.8%
Diluted Earnings Per Share (2)$0.8040.4%$1.7625.7%
ย ย ย ย ย 
Case Growth:ย ย ย ย 
U.S. Foodservice5.2%ย 6.3%ย 
Local3.2%ย 4.3%ย 
ย ย ย ย ย 
Sysco Brand Sales as a % of Cases:ย ย ย ย 
U.S. Broadline37.1%65 bps37.2%57 bps
Local46.4%157 bps46.6%153 bps
Note:
(1) Reconciliations of all non-GAAP financial measures to the nearest respective GAAP financial measures are included at the end of this release.
(2) Individual components in the table above may not sum to the totals due to the rounding.
NM represents that the percentage change is not meaningful.


Forward-Looking Statements
Statements made in this press release or in our earnings call for the second quarter of fiscal year 2023 that look forward in time or that express managementโ€™s beliefs, expectations or hopes are forward-looking statements under the Private Securities Litigation Reform Act of 1995. Such forward-looking statements reflect the views of management at the time such statements are made and are subject to a number of risks, uncertainties, estimates, and assumptions that may cause actual results to differ materially from current expectations. These statements include statements concerning: the effect, impact, potential duration or other implications of the COVID-19 pandemic and any expectations we may have with respect thereto; our expectations regarding future improvements in productivity; our belief that improvements in our organizational capabilities will deliver compelling outcomes in future periods; our expectations regarding improvements in international volume; our expectations that our transformational agenda will drive long-term growth; our expectations regarding the continuation of an inflationary environment; our expectations regarding improvements in the efficiency of our supply chain; our expectations regarding the impact of our Recipe for Growth strategy and the pace of progress in implementing the initiatives under that strategy; our expectations regarding Syscoโ€™s ability to outperform the market in future periods; our expectations that our strategic priorities will enable us to grow faster than the market; our expectations regarding our efforts to reduce overtime rates and the incremental investments in hiring; our expectations regarding the expansion of our driver academy and our belief that the academy will enable us to provide upward career path mobility for our warehouse colleagues and improve colleague retention; our expectations regarding the benefits of the six-day delivery and last mile distribution models; our plans to improve the capabilities of our sales team; our expectations regarding the impact of our growth initiatives and their ability to enable Sysco to consistently outperform the market; our expectations regarding the impact of the Concord Foods acquisition on our business; our expectations regarding our ability to grow faster than the total market in fiscal 2023 and to exceed our growth target by the end of fiscal 2024; our ability to deliver against our strategic priorities; economic trends in the United States and abroad; our belief that there is further opportunity for profit in the future; our future growth, including growth in sales and earnings per share; our expectations regarding profits and sales in fiscal 2023; the pace of implementation of our business transformation initiatives; our expectations regarding our balanced approach to capital allocation and rewarding our shareholders; our plans to improve colleague retention, training and productivity; our belief that our Recipe for Growth transformation is creating capabilities that will help us profitably grow for the long term; our expectations regarding our long-term financial outlook; our expectations of the effects labor harmony will have on sales and case volume, as well as mitigation expenses; our expectations for customer acquisition in the local/street space; our expectations regarding the effectiveness of our GSC expense control measures; our expectations regarding the growth and resilience of our Food Away From Home market; and our expectations regarding additional improvements from snap-back costs and productivity expenses during the fiscal third quarter.
ย 
It is important to note that actual results could differ materially from those projected in such forward-looking statements based on numerous factors, including those outside of Syscoโ€™s control. For more information concerning factors that could cause actual results to differ from those expressed or forecasted, see our Annual Report on Form 10-K for the year ended July 2, 2022, as filed with the SEC, and our subsequent filings with the SEC. We do not undertake to update our forward-looking statements, except as required by applicable law.


About Sysco

Sysco is the global leader in selling, marketing and distributing food products to restaurants, healthcare and educational facilities, lodging establishments and other customers who prepare meals away from home. Its family of products also includes equipment and supplies for the foodservice and hospitality industries. With more than 71,000 colleagues, the company operates 333 distribution facilities worldwide and serves approximately 700,000 customer locations. For fiscal year 2022 that ended July 2, 2022, the company generated sales of more than $68ย billion. Information about our Sustainability program, including Syscoโ€™s 2022 Sustainability Report and 2022 Diversity, Equity & Inclusion Report, can be found at www.sysco.com.

For more information, visit www.sysco.comย or connect with Sysco on Facebook at www.facebook.com/SyscoFoods. For important news and information regarding Sysco, visit the Investor Relations section of the companyโ€™s Internet home page at investors.sysco.com, which Sysco plans to use as a primary channel for publishing key information to its investors, some of which may contain material and previously non-public information. In addition, investors should continue to review our news releases and filings with the SEC. It is possible that the information we disclose through any of these channels of distribution could be deemed to be material information.

Sysco Corporation and its Consolidated Subsidiaries
CONSOLIDATED RESULTS OF OPERATIONS (Unaudited)
(In Thousands, Except for Share and Per Share Data)
ย Quarter Endedย Year Ended
ย ย Dec. 31, 2022ย ย Jan. 1, 2022ย ย ย Dec. 31, 2022ย ย Jan. 1, 2022ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Sales$18,593,953ย $16,320,203ย ย $37,720,783ย $32,776,749ย 
Cost of salesย 15,244,337ย ย 13,429,053ย ย ย 30,882,312ย ย 26,913,891ย 
Gross profitย 3,349,616ย ย 2,891,150ย ย ย 6,838,471ย ย 5,862,858ย 
Operating expensesย 2,708,974ย ย 2,446,241ย ย ย 5,463,496ย ย 4,786,267ย 
Operating incomeย 640,642ย ย 444,909ย ย ย 1,374,975ย ย 1,076,591ย 
Interest expenseย 132,042ย ย 242,899ย ย ย 256,192ย ย 371,113ย 
Other expense (income), net (1)ย 330,124ย ย (10,676)ย ย 345,405ย ย (13,928)
Earnings before income taxesย 178,476ย ย 212,686ย ย ย 773,378ย ย 719,406ย 
Income taxesย 37,260ย ย 45,245ย ย ย 166,594ย ย 173,952ย 
Net earnings$141,216ย $167,441ย ย $606,784ย $545,454ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net earnings:ย ย ย ย ย ย ย ย ย ย ย ย ย 
Basic earnings per share$0.28ย $0.33ย ย $1.20ย $1.07ย 
Diluted earnings per shareย 0.28ย ย 0.33ย ย ย 1.19ย ย 1.06ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Average shares outstandingย 507,609,696ย ย 511,044,400ย ย ย 507,594,137ย ย 511,780,234ย 
Diluted shares outstandingย 510,145,794ย ย 514,574,889ย ย ย 510,264,473ย ย 515,178,910ย 


(1)ย Syscoโ€™s second quarter of fiscal 2023 included a charge for $315.4 million in other expense related to pension settlement charges.


Sysco Corporation and its Consolidated Subsidiaries
CONSOLIDATED BALANCE SHEETS (Unaudited)
(In Thousands, Except for Share Data)
ย ย Dec. 31, 2022ย ย ย Jul. 2, 2022ย 
ASSETS
Current assetsย ย ย ย ย ย ย 
Cash and cash equivalents$500,340ย ย $867,086ย 
Accounts receivable, less allowances of $84,646 and $70,790ย 4,907,836ย ย ย 4,838,912ย 
Inventoriesย 4,661,516ย ย ย 4,437,498ย 
Prepaid expenses and other current assetsย 300,513ย ย ย 303,789ย 
Income tax receivableย 25,801ย ย ย 35,934ย 
Total current assetsย 10,396,006ย ย ย 10,483,219ย 
Plant and equipment at cost, less accumulated depreciationย 4,562,435ย ย ย 4,456,420ย 
Other long-term assetsย ย ย ย ย ย ย 
Goodwillย 4,576,898ย ย ย 4,542,315ย 
Intangibles, less amortizationย 911,196ย ย ย 952,683ย 
Deferred income taxesย 435,183ย ย ย 377,604ย 
Operating lease right-of-use assets, netย 708,535ย ย ย 723,297ย 
Other assetsย 496,978ย ย ย 550,150ย 
Total other long-term assetsย 7,128,790ย ย ย 7,146,049ย 
Total assets$22,087,231ย ย $22,085,688ย 
ย ย ย ย ย ย ย ย 
LIABILITIES AND SHAREHOLDERSโ€™ EQUITY
Current liabilitiesย ย ย ย ย ย ย 
Accounts payable$5,420,422ย ย $5,752,958ย 
Accrued expensesย 2,128,945ย ย ย 2,270,753ย 
Accrued income taxesย 33,017ย ย ย 40,042ย 
Current operating lease liabilitiesย 104,070ย ย ย 105,690ย 
Current maturities of long-term debtย 702,067ย ย ย 580,611ย 
Total current liabilitiesย 8,388,521ย ย ย 8,750,054ย 
Long-term liabilitiesย ย ย ย ย ย ย 
Long-term debtย 10,349,913ย ย ย 10,066,931ย 
Deferred income taxesย 232,444ย ย ย 250,171ย 
Long-term operating lease liabilitiesย 633,824ย ย ย 636,417ย 
Other long-term liabilitiesย 1,012,634ย ย ย 967,907ย 
Total long-term liabilitiesย 12,228,815ย ย ย 11,921,426ย 
Commitments and contingenciesย ย ย ย ย ย ย 
Noncontrolling interestย 33,306ย ย ย 31,948ย 
Shareholdersโ€™ equityย ย ย ย ย ย ย 
Preferred stock, par value $1 per share Authorized 1,500,000 shares, issued noneย โ€”ย ย ย โ€”ย 
Common stock, par value $1 per share Authorized 2,000,000,000 shares, issued 765,174,900 sharesย 765,175ย ย ย 765,175ย 
Paid-in capitalย 1,774,141ย ย ย 1,766,305ย 
Retained earningsย 10,649,338ย ย ย 10,539,722ย 
Accumulated other comprehensive lossย (1,324,788)ย ย (1,482,054)
Treasury stock at cost, 257,846,972 and 256,531,543 sharesย (10,427,277)ย ย (10,206,888)
Total shareholdersโ€™ equityย 1,436,589ย ย ย 1,382,260ย 
Total liabilities and shareholdersโ€™ equity$22,087,231ย ย $22,085,688ย 


Sysco Corporation and its Consolidated Subsidiaries
CONSOLIDATED CASH FLOWS (Unaudited)
(In Thousands)
ย Year Ended
ย ย Dec. 31, 2022ย ย ย Jan. 1, 2022ย 
Cash flows from operating activities:ย ย ย ย ย ย ย 
Net earnings$606,784ย ย $545,454ย 
Adjustments to reconcile net earnings to cash provided by operating activities:ย ย ย ย ย ย ย 
Pension settlement chargeย 315,354ย ย ย โ€”ย 
Share-based compensation expenseย 52,679ย ย ย 60,254ย 
Depreciation and amortizationย 378,949ย ย ย 377,763ย 
Operating lease asset amortizationย 55,884ย ย ย 54,856ย 
Amortization of debt issuance and other debt-related costsย 10,315ย ย ย 11,014ย 
Deferred income taxesย (123,187)ย ย (72,892)ย 
Provision for losses on receivablesย 9,732ย ย ย 1,508ย 
Loss on extinguishment of debtย โ€”ย ย ย 115,603ย 
Other non-cash itemsย 11,525ย ย ย 1,103ย 
Additional changes in certain assets and liabilities, net of effect of businesses acquired:ย ย ย ย ย ย ย 
Increase in receivablesย (87,190)ย ย ย (385,179)ย 
Increase in inventoriesย (222,650)ย ย ย (357,908)ย 
Increase in prepaid expenses and other current assetsย (8,915)ย ย ย (12,560)ย 
(Decrease) increase in accounts payableย (390,124)ย ย ย 83,214ย 
(Decrease) increase in accrued expensesย (62,779)ย ย ย 95,388ย 
Decrease in operating lease liabilitiesย (57,234)ย ย ย (65,123)ย 
Increase (decrease) in accrued income taxesย 3,108ย ย ย (111,227)ย 
Decrease (increase) in other assetsย 22,156ย ย ย (4,255)ย 
(Decrease) increase in other long-term liabilitiesย (10,941)ย ย 40,034ย 
Net cash provided by operating activitiesย 503,466ย ย ย 377,047ย 
Cash flows from investing activities:ย ย ย ย ย ย ย 
Additions to plant and equipmentย (309,664)ย ย ย (181,374)ย 
Proceeds from sales of plant and equipmentย 25,493ย ย ย 5,450ย 
Acquisition of businesses, net of cash acquiredย (37,699)ย ย ย (769,658)ย 
Purchase of marketable securitiesย (14,019)ย ย ย (18,539)ย 
Proceeds from sales of marketable securitiesย 11,641ย ย ย 16,648ย 
Other investing activities (1)ย 4,840ย ย ย 6,651ย 
Net cash used for investing activitiesย (319,408)ย ย (940,822)ย 
Cash flows from financing activities:ย ย ย ย ย ย ย 
Bank and commercial paper borrowings, netย 155,000ย ย ย โ€”ย 
Other debt borrowings including senior notesย 140,024ย ย ย 1,249,995ย 
Other debt repayments including senior notesย (57,270)ย ย (23,050)ย 
Redemption premiums and repayments for senior notesย โ€”ย ย ย (1,395,668)ย 
Debt issuance costsย โ€”ย ย ย (15,547)ย 
Cash received from termination of interest rate swap agreementsย โ€”ย ย ย 23,127ย 
Proceeds from stock option exercisesย 47,339ย ย ย 36,083ย 
Stock repurchasesย (267,727)ย ย (415,824)ย 
Dividends paidย (498,323)ย ย (481,386)ย 
Other financing activities (2)ย (46,517)ย ย (5,297)ย 
Net cash used for financing activitiesย (527,474)ย ย (1,027,567)ย 
Effect of exchange rates on cash, cash equivalents and restricted cashย (2,314)ย ย (10,868)ย 
Net decrease in cash and cash equivalents (3)ย (345,730)ย ย (1,602,210)ย 
Cash, cash equivalents and restricted cash at beginning of periodย 931,376ย ย ย 3,037,100ย 
Cash, cash equivalents and restricted cash at end of period (3)$585,646ย ย $1,434,890ย 
Supplemental disclosures of cash flow information:ย ย ย ย ย ย ย 
Cash paid during the period for:ย ย ย ย ย ย ย 
Interest$244,530ย ย $258,436ย 
Income taxes, net of refundsย 289,413ย ย ย 342,628ย 


(1)ย Change primarily includes proceeds from the settlement of corporate-owned life insurance policies.
(2)ย Change includes cash paid for shares withheld to cover taxes, settlement of interest rate hedges and other financing activities.
(3)ย Change includes restricted cash included within other assets in the Consolidated Balance Sheet.


Sysco Corporation and its Consolidated Subsidiaries
Non-GAAP Reconciliation (Unaudited)
Impact of Certain Items
ย 
Our discussion of our results includes certain non-GAAP financial measures, such as EBITDA and adjusted EBITDA, that we believe provide important perspective with respect to underlying business trends. Other than free cash flow and EBITDA, any non-GAAP financial measures will be denoted as adjusted measures to remove the impact of: (1) restructuring and transformational project costs consisting of: (a) restructuring charges, (b) expenses associated with our various transformation initiatives and (c) facility closure and severance charges; (2) acquisition-related costs consisting of: (a) intangible amortization expense and (b) acquisition costs and due diligence costs related to our acquisitions; and (3) the reduction of bad debt expense previously recognized in fiscal 2020 due to the impact of the COVID-19 pandemic on the collectability of our pre-pandemic trade receivable balances. Our results for fiscal 2023 were also impacted by adjustments to a product return allowance related to COVID-related personal protection equipment inventory and a pension settlement charge that resulted from the purchase of a nonparticipating single premium group annuity contract that transferred defined benefit plan obligations to an insurer. Our results for fiscal 2022 were also impacted by debt extinguishment costs and an increase in reserves for uncertain tax positions.
ย 
The results of our foreign operations can be impacted due to changes in exchange rates applicable in converting local currencies to U.S. dollars. We measure our total Sysco and our International Foodservice Operations results on a constant currency basis. Constant currency operating results are calculated by translating current-period local currency operating results with the currency exchange rates used to translate the financial statements in the comparable prior-year period to determine what the current-period U.S. dollar operating results would have been if the currency exchange rate had not changed from the comparable prior-year period.
ย 
Management believes that adjusting its operating expenses, operating income, net earnings and diluted earnings per share to remove these Certain Items and presenting its International Foodservice Operations results on a constant currency basis, provides an important perspective with respect to our underlying business trends and results and provides meaningful supplemental information to both management and investors that (1) is indicative of the performance of the companyโ€™s underlying operations and (2) facilitates comparisons on a year-over-year basis.
ย 
Sysco has a history of growth through acquisitions and excludes from its non-GAAP financial measures the impact of acquisition-related intangible amortization, acquisition costs and due-diligence costs for those acquisitions. We believe this approach significantly enhances the comparability of Syscoโ€™s results for fiscal 2023 and fiscal 2022.
ย 
Set forth below is a reconciliation of sales, operating expenses, operating income, net earnings and diluted earnings per share to adjusted results for these measures for the periods presented. Individual components of diluted earnings per share may not add up to the total presented due to rounding. Adjusted diluted earnings per share is calculated using adjusted net earnings divided by diluted shares outstanding.


Sysco Corporation and its Consolidated Subsidiaries
Non-GAAP Reconciliation (Unaudited)
Impact of Certain Items
(Dollars in Thousands, Except for Share and Per Share Data)
ย ย 13-Week
Period Ended
Dec. 31, 2022
ย ย ย 13-Week
Period Ended
Jan. 1, 2022
ย ย ย Change in
Dollars
ย ย % Changeย 
Sales (GAAP)$
18,593,953ย ย $16,320,203ย ย $2,273,750ย ย 13.9ย %
Impact of currency fluctuations (1)ย 332,426ย ย ย โ€”ย ย ย 332,426ย ย 2.1ย 
Comparable sales using a constant currency basis (Non-GAAP)$18,926,379ย ย $16,320,203ย ย $2,606,176ย ย 16.0ย %ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Cost of sales (GAAP)$15,244,337ย ย $13,429,053ย ย $1,815,284ย ย 13.5ย %ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Gross profit (GAAP)$3,349,616ย ย $2,891,150ย ย $458,466ย ย 15.9ย %ย 
Impact of currency fluctuations (1)ย 67,898ย ย ย โ€”ย ย ย 67,898ย ย 2.3ย 
Comparable gross profit adjusted for Certain Items using a constant currency basis (Non-GAAP)$
3,417,514ย ย $2,891,150ย ย $526,364ย ย 18.2ย %ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Gross margin (GAAP)ย 18.01ย %ย ย 17.72ย %ย ย ย ย ย 29 bpsย 
Impact of currency fluctuations (1)ย 0.05ย ย ย โ€”ย ย ย ย ย ย 5 bpsย 
Comparable gross margin adjusted for Certain Items using a constant currency basis (Non-GAAP)ย 18.06ย %ย ย 17.72ย %ย ย ย ย ย 34 bpsย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$2,708,974ย ย $2,446,241ย ย $262,733ย ย 10.7ย %
Impact of restructuring and transformational project costs (2)ย (14,388)ย ย (23,469)ย ย 9,081ย ย 38.7ย 
Impact of acquisition-related costs (3)ย (28,960)ย ย (33,732)ย ย 4,772ย ย 14.1ย 
Impact of bad debt reserve adjustments (4)ย 1,923ย ย ย 6,438ย ย ย (4,515)ย (70.1)
Operating expenses adjusted for Certain Items (Non-GAAP)ย 2,667,549ย ย ย 2,395,478ย ย ย 272,071ย ย 11.4ย 
Impact of currency fluctuations (1)ย 66,976ย ย ย โ€”ย ย ย 66,976ย ย 2.8ย 
Comparable operating expenses adjusted for Certain Items using a constant currency basis (Non-GAAP)$2,734,525ย ย $2,395,478ย ย $339,047ย ย 14.2ย %
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating expense as a percentage of sales (GAAP)ย 14.57ย %ย ย 14.99ย ย %ย ย ย ย ย -42 bpsย 
Impact of certain item adjustmentsย (0.22)ย ย (0.31)ย ย ย ย ย 9 bpsย 
Adjusted operating expense as a percentage of sales (Non-GAAP)ย 14.35ย %ย ย 14.68ย %ย ย ย ย ย ย -33 bpsย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating income (GAAP)$640,642ย ย $444,909ย ย $195,733ย ย 44.0ย %
Impact of restructuring and transformational project costs (2)ย 14,388ย ย ย 23,469ย ย ย (9,081)ย (38.7)
Impact of acquisition-related costs (3)ย 28,960ย ย ย 33,732ย ย ย (4,772)ย (14.1)
Impact of bad debt reserve adjustments (4)ย (1,923)ย ย (6,438)ย ย 4,515ย ย 70.1ย 
Operating income adjusted for Certain Items (Non-GAAP)ย 682,067ย ย ย 495,672ย ย ย 186,395ย ย 37.6ย 
Impact of currency fluctuations (1)ย 922ย ย ย โ€”ย ย ย 922ย ย 0.2ย 
Comparable operating income adjusted for Certain Items using a constant currency basis (Non-GAAP)$682,989ย ย $495,672ย ย $187,317ย ย 37.8ย %
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating margin (GAAP)ย 3.45%ย ย ย 2.73ย %ย ย ย ย ย 72 bpsย 
Operating margin adjusted for Certain Items (Non-GAAP)ย 3.67%ย ย ย 3.04ย %ย ย ย ย ย 63 bpsย 
Operating margin adjusted for Certain Items using a constant currency basis (Non-GAAP)ย 3.61%ย ย ย 3.04ย %ย ย ย ย ย 57 bpsย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Interest expense (GAAP)$132,042ย ย $242,899ย ย $(110,857)ย (45.6)ย %
Impact of loss on extinguishment of debtย โ€”ย ย ย (115,603)ย ย 115,603ย ย NMย 
Interest expense adjusted for Certain Items (Non-GAAP)$132,042ย ย $127,296ย ย $4,746ย ย 3.7ย %
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Other expense (income) (GAAP)$330,124ย ย $(10,676)ย $340,800ย ย NMย 
Impact of other non-routine gains and losses (5)ย (314,878)ย ย โ€”ย ย ย (314,878)ย NMย 
Other expense (income) adjusted for Certain Items (Non-GAAP)$15,246ย ย $(10,676)ย $25,922ย ย NMย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net earnings (GAAP)$141,216ย ย $167,441ย ย $(26,225)ย (15.7) %
Impact of restructuring and transformational project costs (2)ย 14,388ย ย ย 23,469ย ย ย (9,081)ย (38.7)
Impact of acquisition-related costs (3)ย 28,960ย ย ย 33,732ย ย ย (4,772)ย (14.1)
Impact of bad debt reserve adjustments (4)ย (1,923)ย ย (6,438)ย ย 4,515ย ย 70.1ย 
Impact of loss on extinguishment of debtย โ€”ย ย ย 115,603ย ย ย (115,603)ย NMย 
Impact of other non-routine gains and losses (5)ย 314,878ย ย ย โ€”ย ย ย 314,878ย ย NMย 
Tax impact of restructuring and transformational project costs (6)ย (3,618)ย ย (5,897)ย ย 2,279ย ย 38.6ย 
Tax impact of acquisition-related costs (6)ย (7,283)ย ย (8,475)ย ย 1,192ย ย 14.1ย 
Tax impact of bad debt reserves adjustments (6)ย 484ย ย ย 1,617ย ย ย (1,133)ย (70.1)
Tax impact of loss on extinguishment of debt (6)ย โ€”ย ย ย (29,111)ย ย 29,111ย ย NMย 
Tax impact of other non-routine gains and losses (6)ย (79,185)ย ย โ€”ย ย ย (79,185)ย NMย 
Net earnings adjusted for Certain Items (Non-GAAP)$407,917ย ย $291,941ย ย $115,976ย ย 39.7ย %
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Diluted earnings per share (GAAP)$0.28ย ย $0.33ย ย $(0.05)ย (15.2) %
Impact of restructuring and transformational project costs (2)ย 0.03ย ย ย 0.05ย ย ย (0.02)ย (40.0)
Impact of acquisition-related costs (3)ย 0.06ย ย ย 0.07ย ย ย (0.01)ย (14.3)
Impact of bad debt reserve adjustments (4)ย โ€”ย ย ย (0.01)ย ย 0.01ย ย NMย 
Impact of loss on extinguishment of debtย โ€”ย ย ย 0.22ย ย ย (0.22)ย NMย 
Impact of other non-routine gains and losses (5)ย 0.62ย ย ย โ€”ย ย ย 0.62ย ย NMย 
Tax impact of restructuring and transformational project costs (6)ย (0.01)ย ย (0.01)ย ย โ€”ย ย โ€”ย 
Tax impact of acquisition-related costs (6)ย (0.01)ย ย (0.02)ย ย 0.01ย ย 50.0ย 
Tax impact of loss on extinguishment of debt (6)ย โ€”ย ย ย (0.06)ย ย 0.06ย ย NMย 
Tax impact of other non-routine gains and losses (6)ย (0.16)ย ย โ€”ย ย ย (0.16)ย NMย 
Diluted earnings per share adjusted for Certain Items (Non-GAAP) (7)$0.80ย ย $0.57ย ย $0.23ย ย 40.4ย %ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Diluted shares outstandingย 510,145,794ย ย ย 514,574,889ย ย ย ย ย ย ย ย 


(1)ย Represents a constant currency adjustment, which eliminates the impact of foreign currency fluctuations on the current year results.
(2)ย Fiscal 2023 includes $5 million related to restructuring, severance, and facility closure charges and $9 million related to various transformation initiative costs, primarily consisting of changes to our business technology strategy. Fiscal 2022 includes $12 million related to restructuring, severance, and facility closure charges and $12 million related to various transformation initiative costs, primarily consisting of changes to our business technology strategy
(3)ย Fiscal 2023 includes $26 million of intangible amortization expense and $3 million in acquisition and due diligence costs. Fiscal 2022 includes $27 million of intangible amortization expense and $7 million in acquisition and due diligence costs.
(4)ย Fiscal 2023 and fiscal 2022 represent the reduction of bad debt charges previously taken on pre-pandemic trade receivable balances in fiscal 2020.
(5)ย Fiscal 2023 primarily represents a pension settlement charge of $315 million that resulted from the purchase of a nonparticipating single premium group annuity contract that transferred defined benefit plan obligations to an insurer.
(6)ย The tax impact of adjustments for Certain Items are calculated by multiplying the pretax impact of each Certain Item by the statutory rates in effect for each jurisdiction where the Certain Item was incurred.
(7)ย Individual components of diluted earnings per share may not add up to the total presented due to rounding. Total diluted earnings per share is calculated using adjusted net earnings divided by diluted shares outstanding.
ย NM represents that the percentage change is not meaningful.


Sysco Corporation and its Consolidated Subsidiaries
Non-GAAP Reconciliation (Unaudited)
Impact of Certain Items
(Dollars in Thousands, Except for Share and Per Share Data)
ย 26-Week
Period Ended
Dec. 31, 2022
ย 26-Week
Period Ended
Jan. 1, 2022
ย Change in
Dollars
ย % Change
Sales (GAAP)$37,720,783ย ย $32,776,749ย ย $4,944,034ย ย 15.1ย %
Impact of currency fluctuations (1)ย 651,588ย ย ย โ€”ย ย ย 651,588ย ย 2.0ย 
Comparable sales using a constant currency basis (Non-GAAP)$38,372,371ย ย $32,776,749ย ย $5,595,622ย ย 17.1ย %
ย ย ย ย ย ย ย ย 
Cost of sales (GAAP)$30,882,312ย ย $26,913,891ย ย $3,968,421ย ย 14.7ย %
Impact of inventory valuation adjustment (2)ย 2,571ย ย ย โ€”ย ย ย 2,571ย ย 0.1ย 
Cost of sales adjusted for Certain Items (Non-GAAP)$30,884,883ย ย $26,913,891ย ย $3,970,992ย ย 14.8ย %
ย ย ย ย ย ย ย ย 
Gross profit (GAAP)$6,838,471ย ย $5,862,858ย ย $975,613ย ย 16.6ย %
Impact of inventory valuation adjustment (2)ย (2,571)ย ย โ€”ย ย ย (2,571)ย โ€”ย 
Comparable gross profit adjusted for Certain Items (Non-GAAP)ย 6,835,900ย ย ย 5,862,858ย ย ย 973,042ย ย 16.6ย 
Impact of currency fluctuations (1)ย 140,932ย ย ย โ€”ย ย ย 140,932ย ย 2.4ย 
Comparable gross profit adjusted for Certain Items using a constant currency basis (Non-GAAP)$6,976,832ย ย $5,862,858ย ย $1,113,974ย ย 19.0ย %
ย ย ย ย ย ย ย ย 
Gross margin (GAAP)ย 18.13ย %ย ย 17.89ย %ย ย ย 24 bps
Impact of inventory valuation adjustment (2)ย (0.01)ย ย โ€”ย ย ย ย -1 bps
Comparable gross margin adjusted for Certain Items (Non-GAAP)ย 18.12ย ย ย 17.89ย ย ย ย 23 bps
Impact of currency fluctuations (1)ย 0.06ย ย ย โ€”ย ย ย ย 6 bps
Comparable gross margin adjusted for Certain Items using a constant currency basis (Non-GAAP)ย 18.18ย %ย ย 17.89ย %ย ย ย 29 bps
ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$5,463,496ย ย $4,786,267ย ย $677,229ย ย 14.1ย %
Impact of restructuring and transformational project costs (3)ย (26,034)ย ย (47,980)ย ย 21,946ย ย 45.7ย 
Impact of acquisition-related costs (4)ย (58,415)ย ย (69,658)ย ย 11,243ย ย 16.1ย 
Impact of bad debt reserve adjustments (5)ย 4,515ย ย ย 13,499ย ย ย (8,984)ย (66.6)
Operating expenses adjusted for Certain Items (Non-GAAP)ย 5,383,562ย ย ย 4,682,128ย ย ย 701,434ย ย 15.0ย 
Impact of currency fluctuations (1)ย 137,670ย ย ย โ€”ย ย ย 137,670ย ย 2.9ย 
Comparable operating expenses adjusted for Certain Items using a constant currency basis (Non-GAAP)$5,521,232ย ย $4,682,128ย ย $839,104ย ย 17.9ย %
ย ย ย ย ย ย ย ย 
Operating expense as a percentage of sales (GAAP)ย 14.48ย %ย ย 14.60ย %ย ย ย -12 bps
Impact of certain item adjustmentsย (0.21)ย ย (0.32)ย ย ย 11 bps
Adjusted operating expense as a percentage of sales (Non-GAAP)ย 14.27ย %ย ย 14.28ย %ย ย ย -1 bps
ย ย ย ย ย ย ย ย 
Operating income (GAAP)$1,374,975ย ย $1,076,591ย ย $298,384ย ย 27.7ย %
Impact of inventory valuation adjustment (2)ย (2,571)ย ย โ€”ย ย ย (2,571)ย NM
Impact of restructuring and transformational project costs (3)ย 26,034ย ย ย 47,980ย ย ย (21,946)ย (45.7)
Impact of acquisition-related costs (4)ย 58,415ย ย ย 69,658ย ย ย (11,243)ย (16.1)
Impact of bad debt reserve adjustments (5)ย (4,515)ย ย (13,499)ย ย 8,984ย ย 66.6ย 
Operating income adjusted for Certain Items (Non-GAAP)ย 1,452,338ย ย ย 1,180,730ย ย ย 271,608ย ย 23.0ย 
Impact of currency fluctuations (1)ย 3,262ย ย ย โ€”ย ย ย 3,262ย ย 0.3ย 
Comparable operating income adjusted for Certain Items using a constant currency basis (Non-GAAP)$1,455,600ย ย $1,180,730ย ย $274,870ย ย 23.3ย %
ย ย ย ย ย ย ย ย 
Operating margin (GAAP)ย 3.65ย %ย ย 3.28ย %ย ย ย 37 bps
Operating margin adjusted for Certain Items (Non-GAAP)ย 3.85ย %ย ย 3.60ย %ย ย ย 25 bps
Operating margin adjusted for Certain Items using a constant currency basis (Non-GAAP)ย 3.79ย %ย ย 3.60ย %ย ย ย 19 bps
ย ย ย ย ย ย ย ย 
Interest expense (GAAP)$256,192ย ย $371,113ย ย $(114,921)ย (31.0)ย %
Impact of loss on extinguishment of debtย โ€”ย ย ย (115,603)ย ย 115,603ย ย NM
Interest expense adjusted for Certain Items (Non-GAAP)$256,192ย ย $255,510ย ย $682ย ย 0.3ย %
ย ย ย ย ย ย ย ย 
Other expense (income) (GAAP)$345,405ย ย $(13,928)ย $359,333ย ย NM
Impact of other non-routine gains and losses (6)ย (314,878)ย ย โ€”ย ย ย (314,878)ย NM
Other expense (income) adjusted for Certain Items (Non-GAAP)$30,527ย ย $(13,928)ย $44,455ย ย NM
ย ย ย ย ย ย ย ย 
Net earnings (GAAP)$606,784ย ย $545,454ย ย $61,330ย ย 11.2ย %
Impact of inventory valuation adjustment (2)ย (2,571)ย ย โ€”ย ย ย (2,571)ย NM
Impact of restructuring and transformational project costs (3)ย 26,034ย ย ย 47,980ย ย ย (21,946)ย (45.7)
Impact of acquisition-related costs (4)ย 58,415ย ย ย 69,658ย ย ย (11,243)ย (16.1)
Impact of bad debt reserve adjustments (5)ย (4,515)ย ย (13,499)ย ย 8,984ย ย 66.6ย 
Impact of loss on extinguishment of debtย โ€”ย ย ย 115,603ย ย ย (115,603)ย NM
Impact of other non-routine gains and losses (6)ย 314,878ย ย ย โ€”ย ย ย 314,878ย ย NM
Tax impact of inventory valuation adjustment (7)ย 646ย ย ย โ€”ย ย ย 646ย ย NM
Tax impact of restructuring and transformational project costs (7)ย (6,538)ย ย (12,082)ย ย 5,544ย ย 45.9ย 
Tax impact of acquisition-related costs (7)ย (14,670)ย ย (17,541)ย ย 2,871ย ย 16.4ย 
Tax impact of bad debt reserves adjustments (7)ย 1,134ย ย ย 3,399ย ย ย (2,265)ย (66.6)
Tax impact of loss on extinguishment of debt (7)ย โ€”ย ย ย (29,111)ย ย 29,111ย ย NM
Tax impact of other non-routine gains and losses (7)ย (79,075)ย ย โ€”ย ย ย (79,075)ย NM
Impact of adjustments to uncertain tax positionsย โ€”ย ย ย 12,000ย ย ย (12,000)ย NM
Net earnings adjusted for Certain Items (Non-GAAP)$900,522ย ย $721,861ย ย $178,661ย ย 24.8ย %
ย ย ย ย ย ย ย ย 
Diluted earnings per share (GAAP)$1.19ย ย $1.06ย ย $0.13ย ย 12.3ย %
Impact of inventory valuation adjustment (2)ย (0.01)ย ย โ€”ย ย ย (0.01)ย NM
Impact of restructuring and transformational project costs (3)ย 0.05ย ย ย 0.09ย ย ย (0.04)ย (44.4)
Impact of acquisition-related costs (4)ย 0.11ย ย ย 0.14ย ย ย (0.03)ย (21.4)
Impact of bad debt reserve adjustments (5)ย (0.01)ย ย (0.03)ย ย 0.02ย ย 66.7ย 
Impact of loss on extinguishment of debtย โ€”ย ย ย 0.22ย ย ย (0.22)ย NM
Impact of other non-routine gains and losses (6)ย 0.62ย ย ย โ€”ย ย ย 0.62ย ย NM
Tax impact of restructuring and transformational project costs (7)ย (0.01)ย ย (0.02)ย ย 0.01ย ย 50.0ย 
Tax impact of acquisition-related costs (7)ย (0.03)ย ย (0.03)ย ย โ€”ย ย โ€”ย 
Tax impact of bad debt reserves adjustments (7)ย โ€”ย ย ย 0.01ย ย ย (0.01)ย NM
Tax impact of loss on extinguishment of debt (7)ย โ€”ย ย ย (0.06)ย ย 0.06ย ย NM
Tax impact of other non-routine gains and losses (7)ย (0.15)ย ย โ€”ย ย ย (0.15)ย NM
Impact of adjustments to uncertain tax positionsย โ€”ย ย ย 0.02ย ย ย (0.02)ย NM
Diluted earnings per share adjusted for Certain Items (Non-GAAP) (8)$1.76ย ย $1.40ย ย $0.36ย ย 25.7ย %
ย ย ย ย ย ย ย ย 
Diluted shares outstandingย 510,264,473ย ย ย 515,178,910ย ย ย ย ย 


(1)ย Represents a constant currency adjustment, which eliminates the impact of foreign currency fluctuations on the current year results.
(2)Fiscal 2023 represents an adjustment to a product return allowance, related to COVID-related personal protection equipment inventory.
(3)Fiscal 2023 includes $10 million related to restructuring, severance, and facility closure charges and $16 million related to various transformation initiative costs, primarily consisting of changes to our business technology strategy. Fiscal 2022 includes $28 million related to various transformation initiative costs, primarily consisting of changes to our business technology strategy and $20 million related to restructuring charges, severance and facility closure charges.
(4)Fiscal 2023 includes $52 million of intangible amortization expense and $6 million in acquisition and due diligence costs. Fiscal 2022 includes $48 million of intangible amortization expense and $21 million in acquisition and due diligence costs.
(5)Fiscal 2023 and fiscal 2022 represent the reduction of bad debt charges previously taken on pre-pandemic trade receivable balances in fiscal 2020.
(6)Fiscal 2023 primarily represents a pension settlement charge of $315 million that resulted from the purchase of a nonparticipating single premium group annuity contract that transferred defined benefit plan obligations to an insurer.
(7)The tax impact of adjustments for Certain Items is calculated by multiplying the pretax impact of each Certain Item by the statutory rates in effect for each jurisdiction where the Certain Item was incurred.
(8)Individual components of diluted earnings per share may not add up to the total presented due to rounding. Total diluted earnings per share is calculated using adjusted net earnings divided by diluted shares outstanding.
ย NM represents that the percentage change is not meaningful.



Sysco Corporation and its Consolidated Subsidiaries
Segment Results
Non-GAAP Reconciliation (Unaudited)
Impact of Certain Items on Applicable Segments
(Dollars in Thousands)
ย 13-Week
Period Ended
Dec. 31, 2022
ย 13-Week
Period Ended
Jan. 1, 2022
ย Change in
Dollars
ย %/bps
Change
U.S. FOODSERVICE OPERATIONSย ย ย ย ย ย ย 
Sales (GAAP)$13,077,054ย ย $11,498,155ย ย $1,578,899ย ย 13.7ย %
Gross profit (GAAP)ย 2,493,089ย ย ย 2,139,278ย ย ย 353,811ย ย 16.5ย %
Gross margin (GAAP)ย 19.06ย %ย ย 18.61ย %ย ย ย 45 bps
ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$1,712,128ย ย $1,462,456ย ย $249,672ย ย 17.1ย %
Impact of restructuring and transformational project costsย (92)ย ย (16)ย ย (76)ย NM
Impact of acquisition-related costs (1)ย (11,514)ย ย (13,131)ย ย 1,617ย ย 12.3ย 
Impact of bad debt reserve adjustments (2)ย 1,658ย ย ย 5,249ย ย ย (3,591)ย (68.4)
Operating expenses adjusted for Certain Items (Non-GAAP)$1,702,180ย ย $1,454,558ย ย $247,622ย ย 17.0ย %
ย ย ย ย ย ย ย ย 
Operating income (GAAP)$780,961ย ย $676,822ย ย $104,139ย ย 15.4%
Impact of restructuring and transformational project costsย 92ย ย ย 16ย ย ย 76ย ย NM
Impact of acquisition-related costs (1)ย 11,514ย ย ย 13,131ย ย ย (1,617)ย (12.3)
Impact of bad debt reserve adjustments (2)ย (1,658)ย ย (5,249)ย ย 3,591ย ย 68.4ย 
Operating income adjusted for Certain Items (Non-GAAP)$790,909ย ย $684,720ย ย $106,189ย ย 15.5ย %
ย ย ย ย ย ย ย ย 
INTERNATIONAL FOODSERVICE OPERATIONSย ย ย ย ย ย ย 
Sales (GAAP)$3,282,411ย ย $2,806,272ย ย $476,139ย ย 17.0ย %
Impact of currency fluctuations (3)ย 326,054ย ย ย โ€”ย ย ย 326,054ย ย 11.6ย 
Comparable sales using a constant currency basis (Non-GAAP)$3,608,465ย ย $2,806,272ย ย $802,193ย ย 28.6ย %
ย ย ย ย ย ย ย ย 
Gross profit (GAAP)$624,460ย ย $565,931ย ย $58,529ย ย 10.3ย %
Impact of currency fluctuations (3)ย 65,849ย ย ย โ€”ย ย ย 65,849ย ย 11.7ย 
Comparable gross profit using a constant currency basis (Non-GAAP)$690,309ย ย $565,931ย ย $124,378ย ย 22.0ย %
ย ย ย ย ย ย ย ย 
Gross margin (GAAP)ย 19.02ย %ย ย 20.17ย %ย ย ย -115 bps
Impact of currency fluctuations (3)ย 0.11ย ย ย โ€”ย ย ย ย 11 bps
Comparable gross margin using a constant currency basis (Non-GAAP)ย 19.13ย %ย ย 20.17ย %ย ย ย -104 bps
ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$567,075ย ย $555,186ย ย $11,889ย ย 2.1ย %
Impact of restructuring and transformational project costs (4)ย (5,588)ย ย (11,621)ย ย 6,033ย ย 51.9ย 
Impact of acquisition-related costs (5)ย (15,935)ย ย (18,475)ย ย 2,540ย ย 13.7ย 
Impact of bad debt reserve adjustments (2)ย 265ย ย ย 1,191ย ย ย (926)ย (77.7)
Operating expenses adjusted for Certain Items (Non-GAAP)ย 545,817ย ย ย 526,281ย ย ย 19,536ย ย 3.7ย 
Impact of currency fluctuations (3)ย 61,228ย ย ย โ€”ย ย ย 61,228ย ย 11.6ย 
Comparable operating expenses adjusted for Certain Items using a constant currency basis (Non-GAAP)$607,045ย ย $526,281ย ย $80,764ย ย 15.3ย %
ย ย ย ย ย ย ย ย 
Operating income (GAAP)$57,385ย ย $10,745ย ย $46,640ย ย NM
Impact of restructuring and transformational project costs (4)ย 5,588ย ย ย 11,621ย ย ย (6,033)ย (51.9)
Impact of acquisition-related costs (5)ย 15,935ย ย ย 18,475ย ย ย (2,540)ย (13.7)
Impact of bad debt reserve adjustments (2)ย (265)ย ย (1,191)ย ย 926ย ย 77.7ย 
Operating income adjusted for Certain Items (Non-GAAP)ย 78,643ย ย ย 39,650ย ย ย 38,993ย ย 98.3ย 
Impact of currency fluctuations (3)ย 4,622ย ย ย โ€”ย ย ย 4,622ย ย NM
Comparable operating income adjusted for Certain Items using a constant currency basis (Non-GAAP)$83,265ย ย $39,650ย ย $43,615ย ย NM
ย ย ย ย ย ย ย ย 
SYGMAย ย ย ย ย ย ย 
Sales (GAAP)$1,933,536ย ย $1,771,323ย ย $162,213ย ย 9.2ย %
Gross profit (GAAP)ย 150,461ย ย ย 136,952ย ย ย 13,509ย ย 9.9ย %
Gross margin (GAAP)ย 7.78ย %ย ย 7.73ย %ย ย ย 5 bps
ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$143,656ย ย $143,681ย ย $(25)ย โ€”ย %
Operating income (loss) (GAAP)ย 6,805ย ย ย (6,729)ย ย 13,534ย ย NM
ย ย ย ย ย ย ย ย 
OTHERย ย ย ย ย ย ย 
Sales (GAAP)$300,952ย ย $244,453ย ย $56,499ย ย 23.1ย %
Gross profit (GAAP)ย 77,311ย ย ย 54,809ย ย ย 22,502ย ย 41.1ย %
Gross margin (GAAP)ย 25.69ย %ย ย 22.42ย %ย ย ย 327 bps
ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$67,430ย ย $54,626ย ย $12,804ย ย 23.4ย %
Impact of bad debt reserve adjustments (2)ย โ€”ย ย ย (2)ย ย 2ย ย NM
Operating expenses adjusted for Certain Items (Non-GAAP)$67,430ย ย $54,624ย ย $12,806ย ย 23.4ย %
ย ย ย ย ย ย ย ย 
Operating income (GAAP)$9,881ย ย $183ย ย $9,698ย ย NM
Impact of bad debt reserve adjustments (2)ย โ€”ย ย ย 2ย ย ย (2)ย NM
Operating income adjusted for Certain Items (Non-GAAP)$9,881ย ย $185ย ย $9,696ย ย NM
ย ย ย ย ย ย ย ย 
GLOBAL SUPPORT CENTERย ย ย ย ย ย ย 
Gross profit (loss) (GAAP)$4,295ย ย $(5,820)ย $10,115ย ย NM
ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$218,685ย ย $230,292ย ย $(11,607)ย (5.0)ย %
Impact of restructuring and transformational project costs (6)ย (8,708)ย ย (11,832)ย ย 3,124ย ย 26.4ย 
Impact of acquisition-related costs (7)ย (1,511)ย ย (2,126)ย ย 615ย ย 28.9ย 
Operating expenses adjusted for Certain Items (Non-GAAP)$208,466ย ย $216,334ย ย $(7,868)ย (3.6) %
ย ย ย ย ย ย ย ย 
Operating loss (GAAP)$(214,390)ย $(236,112)ย $21,722ย ย 9.2ย %
Impact of restructuring and transformational project costs (6)ย 8,708ย ย ย 11,832ย ย ย (3,124)ย (26.4)
Impact of acquisition-related costs (7)ย 1,511ย ย ย 2,126ย ย ย (615)ย (28.9)
Operating loss adjusted for Certain Items (Non-GAAP)$(204,171)ย $(222,154)ย $17,983ย ย 8.1ย %
ย ย ย ย ย ย ย ย 
TOTAL SYSCOย ย ย ย ย ย ย 
Sales (GAAP)$18,593,953ย ย $16,320,203ย ย $2,273,750ย ย 13.9ย %
Gross profit (GAAP)ย 3,349,616ย ย ย 2,891,150ย ย ย 458,466ย ย 15.9ย %
Gross margin (GAAP)ย 18.01ย %ย ย 17.72ย %ย ย ย 29 bps
ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$2,708,974ย ย $2,446,241ย ย $262,733ย ย 10.7ย %
Impact of restructuring and transformational project costs (4) (6)ย (14,388)ย ย (23,469)ย ย 9,081ย ย 38.7ย 
Impact of acquisition-related costs (1) (5) (7)ย (28,960)ย ย (33,732)ย ย 4,772ย ย 14.1ย 
Impact of bad debt reserve adjustments (2)ย 1,923ย ย ย 6,438ย ย ย (4,515)ย (70.1)
Operating expenses adjusted for Certain Items (Non-GAAP)$2,667,549ย ย $2,395,478ย ย $272,071ย ย 11.4ย %
ย ย ย ย ย ย ย ย 
Operating income (GAAP)$640,642ย ย $444,909ย ย $195,733ย ย 44.0ย %
Impact of restructuring and transformational project costs (4) (6)ย 14,388ย ย ย 23,469ย ย ย (9,081)ย (38.7)
Impact of acquisition-related costs (1) (5) (7)ย 28,960ย ย ย 33,732ย ย ย (4,772)ย (14.1)
Impact of bad debt reserve adjustments (2)ย (1,923)ย ย (6,438)ย ย 4,515ย ย 70.1ย 
Operating income adjusted for Certain Items (Non-GAAP)$682,067ย ย $495,672ย ย $186,395ย ย 37.6ย %


(1)ย ย Fiscal 2023 and fiscal 2022 include intangible amortization expense and acquisition costs.
(2)Fiscal 2023 and fiscal 2022 represent the reduction of bad debt charges previously taken on pre-pandemic trade receivable balances in fiscal 2020.
(3)Represents a constant currency adjustment, which eliminates the impact of foreign currency fluctuations on current year results.
(4)Includes restructuring and facility closure costs primarily in Europe.
(5)Represents intangible amortization expense.
(6)Includes various transformation initiative costs, primarily consisting of changes to our business technology strategy.
(7)Represents due diligence costs.
ย NM represents that the percentage change is not meaningful.



Sysco Corporation and its Consolidated Subsidiaries
Segment Results
Non-GAAP Reconciliation (Unaudited)
Impact of Certain Items on Applicable Segments
(Dollars in Thousands)
ย 26-Week
Period Ended
Dec. 31, 2022
ย 26-Week
Period Ended
Jan. 1, 2022
ย Change in Dollarsย %/bps
Change
U.S. FOODSERVICE OPERATIONSย ย ย ย ย ย ย 
Sales (GAAP)$26,679,536ย ย $23,101,118ย ย $3,578,418ย ย 15.5ย %
Gross profit (GAAP)ย 5,105,432ย ย ย 4,324,432ย ย ย 781,000ย ย 18.1ย %
Gross margin (GAAP)ย 19.14%ย ย 18.72%ย ย ย 42 bps
ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$3,420,643ย ย $2,850,087ย ย $570,556ย ย 20.0%
Impact of restructuring and transformational project costsย (44)ย ย (19)ย ย (25)ย NM
Impact of acquisition-related costs (1)ย (24,100)ย ย (17,785)ย ย (6,315)ย (35.5)
Impact of bad debt reserve adjustments (2)ย 4,250ย ย ย 11,669ย ย ย (7,419)ย (63.6)
Operating expenses adjusted for Certain Items (Non-GAAP)$3,400,749ย ย $2,843,952ย ย $556,797ย ย 19.6%
ย ย ย ย ย ย ย ย 
Operating income (GAAP)$1,684,789ย ย $1,474,345ย ย $210,444ย ย 14.3ย %
Impact of restructuring and transformational project costsย 44ย ย ย 19ย ย ย 25ย ย NM
Impact of acquisition-related costs (1)ย 24,100ย ย ย 17,785ย ย ย 6,315ย ย 35.5ย 
Impact of bad debt reserve adjustments (2)ย (4,250)ย ย (11,669)ย ย 7,419ย ย 63.6ย 
Operating income adjusted for Certain Items (Non-GAAP)$1,704,683ย ย $1,480,480ย ย $224,203ย ย 15.1ย %
ย ย ย ย ย ย ย ย 
INTERNATIONAL FOODSERVICE OPERATIONSย ย ย ย ย ย ย 
Sales (GAAP)$6,566,146ย ย $5,701,519ย ย $864,627ย ย 15.2ย %
Impact of currency fluctuations (3)ย 641,505ย ย ย โ€”ย ย ย 641,505ย ย 11.2ย 
Comparable sales using a constant currency basis (Non-GAAP)$7,207,651ย ย $5,701,519ย ย $1,506,132ย ย 26.4ย %
ย ย ย ย ย ย ย ย 
Gross profit (GAAP)$1,273,725ย ย $1,155,065ย ย $118,660ย ย 10.3ย %
Impact of currency fluctuations (3)ย 137,609ย ย ย โ€”ย ย ย 137,609ย ย 11.9ย 
Comparable gross profit using a constant currency basis (Non-GAAP)$1,411,334ย ย $1,155,065ย ย $256,269ย ย 22.2ย %
ย ย ย ย ย ย ย ย 
Gross margin (GAAP)ย 19.40ย %ย ย 20.26ย %ย ย ย -86 bps
Impact of currency fluctuations (3)ย 0.18ย ย ย โ€”ย ย ย ย 18 bps
Comparable gross margin using a constant currency basis (Non-GAAP)ย 19.58ย %ย ย 20.26ย %ย ย ย -68 bps
ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$1,129,132ย ย $1,107,644ย ย $21,488ย ย 1.9ย %
Impact of restructuring and transformational project costs (4)ย (9,495)ย ย (21,047)ย ย 11,552ย ย 54.9ย 
Impact of acquisition-related costs (5)ย (31,949)ย ย (37,131)ย ย 5,182ย ย 14.0ย 
Impact of bad debt reserve adjustments (2)ย 265ย ย ย 1,831ย ย ย (1,566)ย (85.5)
Operating expenses adjusted for Certain Items (Non-GAAP)ย 1,087,953ย ย ย 1,051,297ย ย ย 36,656ย ย 3.5ย 
Impact of currency fluctuations (3)ย 125,934ย ย ย โ€”ย ย ย 125,934ย ย 12.0ย 
Comparable operating expenses adjusted for Certain Items using a constant currency basis (Non-GAAP)$1,213,887ย ย $1,051,297ย ย $162,590ย ย 15.5ย %
ย ย ย ย ย ย ย ย 
Operating income (GAAP)$144,593ย ย $47,421ย ย $97,172ย ย NM
Impact of restructuring and transformational project costs (4)ย 9,495ย ย ย 21,047ย ย ย (11,552)ย (54.9)
Impact of acquisition-related costs (5)ย 31,949ย ย ย 37,131ย ย ย (5,182)ย (14.0)
Impact of bad debt reserve adjustments (2)ย (265)ย ย (1,831)ย ย 1,566ย ย 85.5ย 
Operating income adjusted for Certain Items (Non-GAAP)ย 185,772ย ย ย 103,768ย ย ย 82,004ย ย 79.0ย 
Impact of currency fluctuations (3)ย 11,675ย ย ย โ€”ย ย ย 11,675ย ย 11.3ย 
Comparable operating income adjusted for Certain Items using a constant currency basis (Non-GAAP)$197,447ย ย $103,768ย ย $93,679ย ย 90.3ย %
ย ย ย ย ย ย ย ย 
SYGMAย ย ย ย ย ย ย 
Sales (GAAP)$3,866,993ย ย $3,475,356ย ย $391,637ย ย 11.3ย %
Gross profit (GAAP)ย 304,354ย ย ย 275,109ย ย ย 29,245ย ย 10.6ย %
Gross margin (GAAP)ย 7.87ย %ย ย 7.92ย %ย ย ย -5 bps
Operating expenses (GAAP)$292,078ย ย $284,285ย ย $7,793ย ย 2.7ย %
Operating income (loss) (GAAP)ย 12,276ย ย ย (9,176)ย ย 21,452ย ย NM
ย ย ย ย ย ย ย ย 
OTHERย ย ย ย ย ย ย 
Sales (GAAP)$608,108ย ย $498,756ย ย $109,352ย ย 21.9ย %
Gross profit (GAAP)ย 158,149ย ย ย 113,830ย ย ย 44,319ย ย 38.9ย %
Gross margin (GAAP)ย 26.01ย %ย ย 22.82ย %ย ย ย 319 bps
ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$136,730ย ย $107,191ย ย $29,539ย ย 27.6ย %
Impact of bad debt reserve adjustments (2)ย โ€”ย ย ย (1)ย ย 1ย ย NM
Operating expenses adjusted for Certain Items (Non-GAAP)$136,730ย ย $107,190ย ย $29,540ย ย 27.6ย %
ย ย ย ย ย ย ย ย 
Operating income (GAAP)$21,419ย ย $6,639ย ย $14,780ย ย NM
Impact of bad debt reserve adjustments (2)ย โ€”ย ย ย 1ย ย ย (1)ย NM
Operating income adjusted for Certain Items (Non-GAAP)$21,419ย ย $6,640ย ย $14,779ย ย NM
ย ย ย ย ย ย ย ย 
GLOBAL SUPPORT CENTERย ย ย ย ย ย ย 
Gross loss (GAAP)$(3,189)ย $(5,578)ย $2,389ย ย 42.8ย %
Impact of inventory valuation adjustment (6)ย (2,571)ย ย โ€”ย ย ย (2,571)ย NM
Comparable gross loss adjusted for Certain Items (Non-GAAP)$(5,760)ย $(5,578)ย $(182)ย (3.3)ย %
ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$484,913ย ย $437,060ย ย $47,853ย ย 10.9ย %
Impact of restructuring and transformational project costs (7)ย (16,495)ย ย (26,914)ย ย 10,419ย ย 38.7ย 
Impact of acquisition-related costs (8)ย (2,365)ย ย (14,742)ย ย 12,377ย ย 84.0ย 
Operating expenses adjusted for Certain Items (Non-GAAP)$466,053ย ย $395,404ย ย $70,649ย ย 17.9ย %
ย ย ย ย ย ย ย ย 
Operating loss (GAAP)$(488,102)ย $(442,638)ย $(45,464)ย (10.3) %
Impact of inventory valuation adjustment (6)ย (2,571)ย ย โ€”ย ย ย (2,571)ย NM
Impact of restructuring and transformational project costs (7)ย 16,495ย ย ย 26,914ย ย ย (10,419)ย (38.7)
Impact of acquisition-related costs (8)ย 2,365ย ย ย 14,742ย ย ย (12,377)ย (84.0)
Operating loss adjusted for Certain Items (Non-GAAP)$(471,813)ย $(400,982)ย $(70,831)ย (17.7) %
ย ย ย ย ย ย ย ย 
TOTAL SYSCOย ย ย ย ย ย ย 
Sales (GAAP)$37,720,783ย ย $32,776,749ย ย $4,944,034ย ย 15.1ย %
Gross profit (GAAP)ย 6,838,471ย ย ย 5,862,858ย ย ย 975,613ย ย 16.6ย %
Gross margin (GAAP)ย 18.13ย %ย ย 17.89%ย ย ย 24 bps
ย ย ย ย ย ย ย ย 
Operating expenses (GAAP)$5,463,496ย ย $4,786,267ย ย $677,229ย ย 14.1ย %
Impact of restructuring and transformational project costs (4) (7)ย (26,034)ย ย (47,980)ย ย 21,946ย ย 45.7ย 
Impact of acquisition-related costs (1) (5) (8)ย (58,414)ย ย (69,658)ย ย 11,244ย ย 16.1ย 
Impact of bad debt reserve adjustments (2)ย 4,515ย ย ย 13,499ย ย ย (8,984)ย (66.6)
Operating expenses adjusted for Certain Items (Non-GAAP)$5,383,563ย ย $4,682,128ย ย $701,435ย ย 15.0ย %
ย ย ย ย ย ย ย ย 
Operating income (GAAP)$1,374,975ย ย $1,076,591ย ย $298,384ย ย 27.7ย %
Impact of inventory valuation adjustment (6)ย (2,571)ย ย โ€”ย ย ย (2,571)ย NM
Impact of restructuring and transformational project costs (4) (7)ย 26,034ย ย ย 47,980ย ย ย (21,946)ย (45.7)
Impact of acquisition-related costs (1) (5) (8)ย 58,414ย ย ย 69,658ย ย ย (11,244)ย (16.1)
Impact of bad debt reserve adjustments (2)ย (4,515)ย ย (13,499)ย ย 8,984ย ย 66.6ย 
Operating income adjusted for Certain Items (Non-GAAP)$1,452,337ย ย $1,180,730ย ย $271,607ย ย 23.0ย %


(1)ย Fiscal 2023 and fiscal 2022 include intangible amortization expense and acquisition costs.
(2)Fiscal 2023 and fiscal 2022 represent the reduction of bad debt charges previously taken on pre-pandemic trade receivable balances in fiscal 2020.
(3)Represents a constant currency adjustment, which eliminates the impact of foreign currency fluctuations on current year results.
(4)Includes restructuring, severance and facility closure costs primarily in Europe.
(5)Represents intangible amortization expense.
(6)Fiscal 2023 represents an adjustment to a product return allowance, related to COVID-related personal protection equipment inventory.
(7)Includes various transformation initiative costs, primarily consisting of changes to our business technology strategy.
(8)Represents due diligence costs.
ย NM represents that the percentage change is not meaningful.


Sysco Corporation and its Consolidated Subsidiaries
Non-GAAP Reconciliation (Unaudited)
Free Cash Flow
(In Thousands)

Free cash flow represents net cash provided from operating activities less purchases of plant and equipment and includes proceeds from sales of plant and equipment. Sysco considers free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business after the purchases and sales of buildings, fleet, equipment and technology, which may potentially be used to pay for, among other things, strategic uses of cash including dividend payments, share repurchases and acquisitions. However, free cash flow may not be available for discretionary expenditures, as it may be necessary that we use it to make mandatory debt service or other payments. Free cash flow should not be used as a substitute for the most comparable GAAP financial measure in assessing the companyโ€™s liquidity for the periods presented. An analysis of any non-GAAP financial measure should be used in conjunction with results presented in accordance with GAAP. In the table that follows, free cash flow for each period presented is reconciled to net cash provided by operating activities.

ย 26-Week
Period Ended
Dec. 31, 2022
ย 26-Week
Period Ended
Jan. 1, 2022
ย 26-Week
Period Change
in Dollars
Net cash provided by operating activities (GAAP)$503,466ย ย $377,047ย ย $126,419ย 
Additions to plant and equipmentย (309,664)ย ย (181,374)ย ย (128,290)
Proceeds from sales of plant and equipmentย 25,493ย ย ย 5,450ย ย ย 20,043ย 
Free Cash Flow (Non-GAAP)$219,295ย ย $201,123ย ย $18,172ย 


Sysco Corporation and its Consolidated Subsidiaries
Non-GAAP Reconciliation (Unaudited)
Impact of Certain Items on Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
(Dollars in Thousands)

EBITDA represents net earnings (loss) plus (i) interest expense, (ii) income tax expense and benefit, (iii) depreciation and (iv) amortization. The net earnings (loss) component of our EBITDA calculation is impacted by Certain Items that we do not consider representative of our underlying performance. As a result, in the non-GAAP reconciliations below for each period presented, adjusted EBITDA is computed as EBITDA plus the impact of Certain Items, excluding certain items related to interest expense, income taxes, depreciation and amortization. Sysco's management considers growth in this metric to be a measure of overall financial performance that provides useful information to management and investors about the profitability of the business, as it facilitates comparison of performance on a consistent basis from period to period by providing a measurement of recurring factors and trends affecting our business. Additionally, it is a commonly used component metric used to inform on capital structure decisions. Adjusted EBITDA should not be used as a substitute for the most comparable GAAP financial measure in assessing the companyโ€™s financial performance for the periods presented. An analysis of any non-GAAP financial measure should be used in conjunction with results presented in accordance with GAAP. In the tables that follow, adjusted EBITDA for each period presented is reconciled to net earnings.

ย 13-Week
Period Ended
Dec. 31, 2022
ย 13-Week
Period Ended
Jan. 1, 2022
ย Change in
Dollars
ย % Change
Net earnings (GAAP)$141,216ย ย $167,441ย ย $(26,225)ย (15.7)ย %
Interest (GAAP)ย 132,042ย ย ย 242,899ย ย ย (110,857)ย (45.6)
Income taxes (GAAP)ย 37,260ย ย ย 45,245ย ย ย (7,985)ย (17.6)
Depreciation and amortization (GAAP)ย 190,025ย ย ย 191,297ย ย ย (1,272)ย (0.7)
EBITDA (Non-GAAP)$500,543ย ย $646,882ย ย $(146,339)ย (22.6) %
Certain Item adjustments:ย ย ย ย ย ย ย 
Impact of restructuring and transformational project costs (1)ย 14,793ย ย ย 23,193ย ย ย (8,400)ย (36.2)
Impact of acquisition-related costs (2)ย 3,049ย ย ย 7,085ย ย ย (4,036)ย (57.0)
Impact of bad debt reserve adjustments (3)ย (1,923)ย ย (6,438)ย ย 4,515ย ย 70.1ย 
Impact of other non-routine gains and losses (4)ย 314,878ย ย ย โ€”ย ย ย 314,878ย ย NM
EBITDA adjusted for Certain Items (Non-GAAP) (5)$831,340ย ย $670,722ย ย $160,618ย ย 23.9ย %


(1)ย Fiscal 2023 and fiscal 2022 include charges related to restructuring, severance, and facility closures, as well as various transformation initiative costs, primarily consisting of changes to our business technology strategy, excluding charges related to accelerated depreciation.
(2)Fiscal 2023 and fiscal 2022 include acquisition and due diligence costs.
(3)Fiscal 2023 and fiscal 2022 represent the reduction of bad debt charges previously taken on pre-pandemic trade receivable balances in fiscal 2020.
(4)Fiscal 2023 primarily represents a pension settlement charge of $315 million that resulted from the purchase of a nonparticipating single premium group annuity contract that transferred defined benefit plan obligations to an insurer.
(5)In arriving at adjusted EBITDA, Sysco does not adjust out interest income of $5 million and $1 million or non-cash stock compensation expense of $24 million and $31 million in fiscal 2023 and fiscal 2022, respectively.
ย NM represents that the percentage change is not meaningful.


ย 26-Week
Period Ended
Dec. 31, 2022
ย 26-Week
Period Ended
Jan. 1, 2022
ย Change in
Dollars
ย % Change
Net earnings (GAAP)$606,784ย ย $545,454ย ย $61,330ย ย 11.2ย %
Interest (GAAP)ย 256,192ย ย ย 371,113ย ย ย (114,921)ย (31.0)
Income taxes (GAAP)ย 166,594ย ย ย 173,952ย ย ย (7,358)ย (4.2)
Depreciation and amortization (GAAP)ย 378,949ย ย ย 377,763ย ย ย 1,186ย ย 0.3ย 
EBITDA (Non-GAAP)$1,408,519ย ย $1,468,282ย ย $(59,763)ย (4.1)ย %
Certain Item adjustments:ย ย ย ย ย ย ย 
Impact of inventory valuation adjustment (1)ย (2,571)ย ย โ€”ย ย ย (2,571)ย NM
Impact of restructuring and transformational project costs (2)ย 25,302ย ย ย 47,440ย ย ย (22,138)ย (46.7)
Impact of acquisition-related costs (3)ย 6,595ย ย ย 21,306ย ย ย (14,711)ย (69.0)
Impact of bad debt reserve adjustments (4)ย (4,515)ย ย (13,499)ย ย 8,984ย ย 66.6ย 
Impact of other non-routine gains and losses (5)ย 314,878ย ย ย โ€”ย ย ย 314,878ย ย NM
EBITDA adjusted for Certain Items (Non-GAAP) (6)$1,748,208ย ย $1,523,529ย ย $224,679ย ย 14.7ย %


(1)ย ย Fiscal 2023 represents an adjustment to a product return allowance, related to COVID-related personal protection equipment inventory.
(2)Fiscal 2023 and fiscal 2022 include charges related to restructuring, severance, and facility closures, as well as various transformation initiative costs, primarily consisting of changes to our business technology strategy, excluding charges related to accelerated depreciation.
(3)Fiscal 2023 and fiscal 2022 include acquisition and due diligence costs.
(4)Fiscal 2023 and fiscal 2022 represent the reduction of bad debt charges previously taken on pre-pandemic trade receivable balances in fiscal 2020.
(5)Fiscal 2023 primarily represents a pension settlement charge of $315 million that resulted from the purchase of a nonparticipating single premium group annuity contract that transferred defined benefit plan obligations to an insurer.
(6)In arriving at adjusted EBITDA, Sysco does not adjust out interest income of $8 million and $3 million or non-cash stock compensation expense of $52 million and $60 million for fiscal 2023 and fiscal 2022, respectively.
ย NM represents that the percentage change is not meaningful.


Sysco Corporation and its Consolidated Subsidiaries
Non-GAAP Reconciliation (Unaudited)
Net Debt to Adjusted EBITDA
(In Thousands)

Net Debt to Adjusted EBITDA is a non-GAAP financial measure frequently used by investors and credit rating agencies. Our Net Debt to Adjusted EBITDA ratio is calculated using a numerator of our debt minus cash and cash equivalents, divided by the sum of the most recent four quarters of Adjusted EBITDA. In the table that follows, we have provided the calculation of our debt and net debt as a ratio of Adjusted EBITDA.

ย ย Dec. 31, 2022
Current Maturities of long-term debtย $702,067ย 
Long-term debtย ย 10,349,913ย 
Total Debtย ย 11,051,980ย 
Cash & Cash Equivalentsย ย (500,340)
Net Debtย $10,551,640ย 
ย ย ย 
Adjusted EBITDA for the previous 12 monthsย $3,552,029ย 
ย ย ย 
Debt/Adjusted EBITDA Ratioย ย 3.1ย 
Net Debt/Adjusted EBITDA Ratioย ย 3.0ย 


For more information contact:

Kevin Kimย Shannon Mutschler
Investor Contactย Media Contact
kevin.kim@sysco.comย shannon.mutschler@sysco.com
T 281-584-1219ย T 281-584-4059

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  232.52
+0.14 (0.06%)
AAPL  273.40
-0.41 (-0.15%)
AMD  214.99
-0.05 (-0.02%)
BAC  56.17
-0.08 (-0.14%)
GOOG  314.96
-0.71 (-0.22%)
META  663.29
-4.26 (-0.64%)
MSFT  487.71
-0.31 (-0.06%)
NVDA  190.53
+1.92 (1.02%)
ORCL  197.99
+0.50 (0.25%)
TSLA  475.19
-10.21 (-2.10%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article