Sysco Reports First Quarter 2026 Results; Reiterates FY26 Guidance
Sysco (NYSE:SYY) reported results for the 13-week first quarter ended Sept. 27, 2025. Sales rose 3.2% to $21.1B and gross profit rose 3.9% to $3.9B, with gross margin up 13 bps to 18.5%. Adjusted EPS increased 5.5% to $1.15 while GAAP diluted EPS remained $0.99. Adjusted operating income was $898M and adjusted EBITDA was ~$1.1B. International adjusted operating income grew 13.1% and International sales rose 4.5% (2.1% constant currency). Cash was $844M, total liquidity $3.5B, net debt to adjusted EBITDA ~2.9x, free cash flow was negative $50M, and the company returned $259M in dividends. Sysco reiterated FY26 guidance: sales +3%–5% and adjusted EPS +1%–3% (or ~5%–7% ex headwind).
Sysco (NYSE:SYY) ha riportato i risultati per il primo trimestre di 13 settimane chiuso il 27 settembre 2025. Le vendite sono aumentate del 3,2% a 21,1 miliardi di dollari e il margine lordo è salito del 3,9% a 3,9 miliardi di dollari, con una margine lordo al 18,5% (+13 punti base). L’utile per azione rettificato è aumentato del 5,5% a 1,15$, mentre l’EPS GAAP diluito è rimasto a 0,99$. Utile operativo rettificato è stato di 898 milioni e EBITDA rettificato è stato di circa 1,1 miliardo. Utile operativo rettificato internazionale è cresciuto del 13,1% e le vendite internazionali sono aumentate del 4,5% (2,1% a tassi di cambio costanti). La cassa ammontava a 844 milioni, la liquidità totale a 3,5 miliardi, debito netto rispetto all’EBITDA rettificato ~2,9x, flusso di cassa libero negativo di 50 milioni, e l’azienda ha distribuito 259 milioni in dividendi. Sysco ha ribadito le previsioni per l’FY26: vendite +3%–5% e EPS rettificato +1%–3% (o ~5%–7% escluso headwind).
Sysco (NYSE:SYY) informó resultados para el primer trimestre de 13 semanas terminado el 27 de septiembre de 2025. Las ventas aumentaron un 3,2% a 21,1 mil millones de dólares y el beneficio bruto aumentó un 3,9% a 3,9 mil millones, con un margen bruto subiendo 13 puntos base a 18,5%. El BPA ajustado aumentó un 5,5% a 1,15 dólares, mientras que el BPA GAAP diluido se mantuvo en 0,99 dólares. El ingreso operativo ajustado fue de 898 millones y el EBITDA ajustado fue de aproximadamente 1,1 mil millones. El ingreso operativo ajustado internacional creció un 13,1% y las ventas internacionales subieron un 4,5% (2,1% a tipos de cambio constantes). La caja fue de 844 millones, la liquidez total de 3,5 mil millones, la deuda neta respecto al EBITDA ajustado ~2,9x, el flujo de caja libre fue negativo en 50 millones, y la empresa devolvió 259 millones en dividendos. Sysco reiteró las guías para FY26: ventas +3%–5% y EPS ajustado +1%–3% (o aproximadamente +5%–7% sin vientos en contra).
Sysco (NYSE:SYY)는 2025년 9월 27일로 종료된 13주 차 1분기 실적을 발표했습니다. 매출은 3.2% 증가한 211억 달러, 총이익은 3.9% 증가한 39억 달러로, 총이익률은 13bp 상승한 18.5%를 기록했습니다. 조정 EPS는 1.15달러로 5.5% 증가했고 GAAP 희석 EPS는 0.99달러로 유지되었습니다. 조정 영업이익은 8.98억 달러, 조정 EBITDA는 약 11억 달러였습니다. 국제 조정 영업이익은 13.1% 증가했고 국제 매출은 4.5% 증가했습니다(환율 고정 시 2.1%). 현금은 8.44억 달러, 총 유동성은 35억 달러, 조정 EBITDA 대비 순부채는 약 2.9배, 자유 현금흐름은 마이너스 5천만 달러였고, 회사는 배당으로 2.59억 달러를 환원했습니다. Sysco는 FY26 가이던스를 재확인했습니다: 매출 +3%–5% 및 조정 EPS +1%–3% (또는 외풍을 제외하면 약 +5%–7%).
Sysco (NYSE:SYY) a publié les résultats du premier trimestre de 13 semaines clos le 27 septembre 2025. Les ventes ont augmenté de 3,2 % pour atteindre 21,1 milliards de dollars et le bénéfice brut a augmenté de 3,9 % pour atteindre 3,9 milliards, la marge brute progressant de 13 points de base à 18,5 %. L’EPS ajusté a augmenté de 5,5 % pour atteindre 1,15 $, tandis que l’EPS dilué GAAP est resté à 0,99 $. Le résultat opérationnel ajusté s’est élevé à 898 millions et l’EBITDA ajusté à environ 1,1 milliard. Le résultat opérationnel ajusté international a augmenté de 13,1 %, et les ventes internationales ont progressé de 4,5 % (à taux de change constants: +2,1 %). La trésorerie était de 844 millions, la liquidité totale de 3,5 milliards, la dette nette par rapport à l’EBITDA ajusté d’environ 2,9x, le flux de trésorerie libre était négatif de 50 millions, et la société a distribué 259 millions de dividendes. Sysco a réitéré ses prévisions pour l’exercice 26 : ventes +3 % à +5 % et EPS ajusté +1 % à +3 % (ou environ +5 % à +7 % hors vent contraire).
Sysco (NYSE:SYY) hat die Ergebnisse für das 13-Wochen-Erste Quartal zum 27. September 2025 gemeldet. Der Umsatz stieg um 3,2 % auf 21,1 Mrd. $, und der Bruttogewinn stieg um 3,9 % auf 3,9 Mrd. $, wobei die Bruttomarge um 13 Basispunkte auf 18,5 % kletterte. Das bereinigte EPS stieg um 5,5 % auf 1,15 $, während das GAAP-Diluted-EPS bei 0,99 $ blieb. Das bereinigte operative Ergebnis betrug 898 Mio. $, das bereinigte EBITDA ca. 1,1 Mrd. $. Das internationale bereinigte operative Ergebnis wuchs um 13,1 %, und der internationale Umsatz stieg um 4,5 % (bei konstanten Wechselkursen +2,1 %). Cash betrug 844 Mio. $, die Gesamtliquidität 3,5 Mrd. $, Nettoschulden/EBITDA bereinigt ca. 2,9x, freier Cashflow −50 Mio. $, und das Unternehmen schüttete 259 Mio. $ Dividenden aus. Sysco bekräftigte die Guidance für FY26: Umsatz +3 % bis +5 % und bereinigtes EPS +1 % bis +3 % (oder ca. +5 % bis +7 % ohne Gegenwind).
Sysco (NYSE:SYY) أبلغت عن نتائج الربع الأول الذي يستمر 13 أسبوعًا والمنتهي في 27 سبتمبر 2025. ارتفعت المبيعات بنسبة 3.2% لتصل إلى 211 مليار دولار، وارتفع هامش الإجمالي بنسبة 3.9% ليصل إلى 3.9 مليار دولار، مع ارتفاع هامش الإجمالي بمقدار 13 نقطة أساسي إلى 18.5%. زاد EPS المعدل بنسبة 5.5% إلى 1.15 دولار بينما ظل EPS GAAP المخفف عند 0.99 دولار. بلغ الدخل التشغيلي المعدل 898 مليون دولار وبلغ EBITDA المعدل نحو 1.1 مليار دولار. ارتفع الدخل التشغيلي المعدل الدولي بنسبة 13.1% وارتفعت المبيعات الدولية بنسبة 4.5% (2.1% بسعر صرف ثابت). بلغت السيولة النقدية 844 مليون دولار، والإجمالي الإجمالي 3.5 مليار دولار، وبالنسبة إلى صافي الدين مقارنة بـ EBITDA المعدل نحو 2.9x، وتدفق نقدي حر سلبي قدره 50 مليون دولار، وأعادت الشركة 259 مليون دولار كأرباح للمساهمين. كررت Sysco توجيهات السنة المالية 26: المبيعات +3%–5% وEPS المعدل +1%–3% (أو نحو +5%–7% باستثناء الرياح المعاكسة).
Sysco(NYSE:SYY) 公布了截至 2025 年 9 月 27 日的 13 周首季度业绩。销售额同比增长 3.2% 至 211 亿美元,毛利同比增长 3.9% 至 39 亿美元,毛利率上升 13 个基点至 18.5%。调整后每股盈利(EPS)上涨 5.5% 至 1.15 美元,GAAP 稀释后每股盈利保持在 0.99 美元。调整后经营利润为 8.98 亿美元,调整后 EBITDA约为 11 亿美元。国际调整后经营利润增长 13.1%,国际销售增长 4.5%(按固定汇率为 2.1%)。现金 8.44 亿美元,总流动性 35 亿美元,调整后 EBITDA 比净债务约 2.9 倍,自由现金流为负 5000 万美元,且公司派发 2.59 亿美元股息。Sysco 重申 FY26 指引:销售增幅 3%–5%,调整后 EPS 增幅 1%–3%(若排除不利因素,约 5%–7%)。
- International adjusted operating income +13.1% year-over-year
- Sales grew 3.2% to $21.1 billion
- Adjusted EPS +5.5% to $1.15
- Returned $259 million to shareholders via dividends
- Reiterated FY26 guidance: sales +3%–5% and adjusted EPS +1%–3% (5%–7% ex headwind)
- Free cash flow negative $50 million in Q1
- Cash balance declined to $844 million at quarter end
- GAAP net earnings down 2.9% to $476 million
Insights
Sysco delivered modest sales and adjusted EPS growth, with mixed cash flow and leverage signals that make the quarter broadly neutral.
Sales rose to
Key dependencies include sustained product-cost control and successful absorption of increased operating expense, which rose
Monitor the following over the next 3–12 months: quarterly free cash flow trends and whether FCF turns positive, the company’s progress toward the reiterated FY26 guidance of sales growth
HOUSTON, Oct. 28, 2025 (GLOBE NEWSWIRE) -- Sysco Corporation (NYSE:SYY) (“Sysco” or the “company”) today announced financial results for its 13-week first fiscal quarter ended September 27, 2025.
Key financial results for the first quarter of fiscal year 2026 include the following (comparisons are to the same period in fiscal year 2025):
- Sales increased
3.2% ; U.S. Foodservice volume increased0.1% ; - Gross profit increased
3.9% to$3.9 billion ; - Operating income decreased
1.0% to$800 million , and adjusted operating income increased2.9% to$898 million 1; - Net earnings decreased
2.9% to$476 million , and adjusted net earnings increased2.0% to$551 million 1; - EBITDA decreased
3.1% to$1.0 billion 2, and adjusted EBITDA increased0.1% to$1.1 billion 1,2; and - EPS3 remained flat at
$0.99 , and adjusted EPS1 increased5.5% to$1.15 .
“We are pleased with the start to our fiscal 2026, with solid improvement in our sales performance, margin management, and supply chain operations. Our Q1 adjusted EPS performance exceeded expectations, fueled by strong improvement in our local business. Our broadline local business was positive for the quarter, and improved sequentially each period of the quarter. Our USFS local business had a positive exit velocity for the quarter and improved 120 basis points sequentially. Our USFS local volume rate of improvement strongly outpaced the industry traffic environment. Momentum is building at Sysco, and the positive outcomes we are seeing re-enforce our confidence in our full year guide. I want to thank our entire team for their customer focus, the improvement in our business that they are delivering, and express how excited everyone at Sysco is for the year ahead,” said Kevin Hourican, Sysco’s Chair of the Board and Chief Executive Officer.
“First quarter results included volume improvements, another quarter of gross margin expansion, and solid expense controls. This reflects our focus on operational execution in the current macro environment. Based on a strong Q1 and trends observed in October, we are confident in our full year guidance of sales growth of
1 Adjusted financial results, including adjusted operating expense, adjusted operating income (loss), adjusted net earnings, adjusted earnings per share (EPS) and adjusted EBITDA, among others, are non-GAAP financial measures that exclude certain items, which primarily include acquisition-related costs, restructuring and severance costs, and transformational project costs. Reconciliations of all non-GAAP financial measures to the nearest corresponding GAAP financial measure are included at the end of this release.
2 Earnings before interest, taxes, depreciation and amortization (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.
3 Earnings per share (EPS) are shown on a diluted basis, unless otherwise specified.
First Quarter Fiscal Year 2026 Results (comparisons are to the same period in fiscal year 2025)
Total Sysco
Sales for the first quarter increased
Gross profit increased
Operating expenses increased
Operating income decreased
U.S. Foodservice Operations
The U.S. Foodservice Operations segment results were impacted by slight volume growth and continued investments across capacity and headcount.
Sales for the first quarter increased
Gross profit increased
Operating expenses increased
Operating income decreased
International Foodservice Operations
The International Foodservice Operations segment continued to deliver effective margin management, local volume growth and double-digit profit growth.
Sales for the first quarter increased
Gross profit increased
Operating expenses increased
4 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.
5 Reconciliations of all non-GAAP financial measures to the nearest corresponding GAAP financial measure are included at the end of this release.
Operating income increased
Balance Sheet, Cash Flow and Capital Spending
As of the end of the quarter, the company had a cash balance of
Debt to net earnings was approximately 7.4 times, and Net Debt to adjusted EBITDA6 was approximately 2.9 times.
During the first 13 weeks of fiscal year 2026, Sysco returned
Cash flow from operations was
Capital expenditures, net of proceeds from sales of plant and equipment, for the first 13 weeks of fiscal year 2026 were
6 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. Reconciliations of all non-GAAP financial measures to the nearest corresponding GAAP financial measure are included at the end of this release.
7 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 of all non-GAAP financial measures to the nearest corresponding GAAP financial measure are included at the end of this release. 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 of all non-GAAP financial measures to the nearest corresponding GAAP financial measure are included at the end of this release.
Conference Call & Webcast
Sysco will host a conference call to review the company’s first quarter and full fiscal year 2026 financial results on Tuesday, October 28, 2025, 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: | ||||||||
| 13-Week Period Ended | ||||||||
| Financial Comparison: | September 27, 2025 | September 28, 2024 | Change | |||||
| GAAP: | ||||||||
| Sales | ||||||||
| Gross Profit | ||||||||
| Gross Margin | 18.5% | 18.3% | 13 bps | |||||
| Operating Expenses | ||||||||
| Operating Income | - | |||||||
| Operating Margin | 3.8% | 3.9% | -16 bps | |||||
| Net Earnings | - | |||||||
| Diluted Earnings Per Share | —% | |||||||
| Non-GAAP(1): | ||||||||
| Adjusted Operating Expenses | ||||||||
| Adjusted Operating Income | ||||||||
| Adjusted Operating Margin | 4.3% | 4.3% | -1 bps | |||||
| EBITDA | - | |||||||
| Adjusted EBITDA | ||||||||
| Adjusted Net Earnings | ||||||||
| Adjusted Diluted Earnings Per Share(2) | ||||||||
| Case Growth: | ||||||||
| U.S. Foodservice | ||||||||
| Local | -0.2% | 0.2% | ||||||
| Sysco Brand Sales as a % of Cases(3): | ||||||||
| U.S. Broadline | -93 bps | |||||||
| Local | 46.1% | 46.9% | -85 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. | ||||||||
| (3) Amounts reflect the impact of current customer classifications; prior period history has been reclassified to match the current period customer classification. | ||||||||
Forward-Looking Statements
Statements made in this press release or in our earnings call for the first quarter of fiscal year 2026 that look forward in time or that express management’s beliefs, expectations or hopes are forward-looking statements under the Private Securities Litigation Reform Act of 1995. These statements concern, among other things, our future financial performance and results, business strategy, plans, goals and objectives, including certain outlook, business trends, our dividend and share repurchase programs, our expectation of future macroeconomic conditions and other statements that are not historical facts, including our expectations regarding foot traffic and volume growth and benefits to gross margins; and our expectations regarding our future growth, including growth in sales and earnings per share.
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, including those outside of Sysco’s control. Risks and uncertainties include without limitation: the impact of geopolitical, economic and market conditions and developments, including changes in global trade policies and tariffs; risks related to our business initiatives; periods of significant or prolonged inflation or deflation and their impact on our product costs and profitability generally; risks related to our efforts to implement our transformation initiatives and meet our other long-term strategic objectives; risk of interruption of supplies and increase in product costs; risks related to changes in consumer eating habits; and impact of natural disasters or adverse weather conditions, public health crises, adverse publicity or lack of confidence in our products, and product liability claims. Should one or more of these risks or uncertainties materialize, or underlying assumptions prove incorrect, actual results may vary materially from those indicated in our forward-looking statements. Therefore, you should not place undue reliance on any of the forward-looking statements contained herein. For more information on these risks and other concerning factors that could cause actual results to differ from those expressed or forecasted, see our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, and other 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 and related products to customers who prepare meals away from home. This includes restaurants, healthcare and educational facilities, lodging establishments, entertainment venues, and more. Sysco operates 337 distribution centers, in 10 countries, with 75,000 colleagues serving approximately 730,000 customer locations. The company generated sales of more than
As the world’s largest food-away-from-home distributor, Sysco offers customized supply chain solutions, bespoke specialty product offerings, and culinary support to drive customers to innovate and optimize their operations. We act as a trusted business partner to our customers, helping them grow through our industry-leading portfolio that includes fresh produce, premium proteins, specialty products, sustainably focused items, equipment and supplies, and innovative culinary solutions.
For more information, visit www.sysco.com. For important news and key information for Sysco investors, visit the Investor Relations section of the company’s website at investors.sysco.com.
| Kevin Kim | Cassandra Mauel |
| Investor Contact | Media Contact |
| kevin.kim@sysco.com | cassandra.mauel@sysco.com |
| T 281-584-1219 | T 281-584-1390 |
SYY-INVESTORS
| Sysco Corporation and its Consolidated Subsidiaries CONSOLIDATED RESULTS OF OPERATIONS (Unaudited) (In Millions, Except for Share and Per Share Data) | ||||||
| 13-Week Period Ended | ||||||
| Sep. 27, 2025 | Sep. 28, 2024 | |||||
| Sales | $ | 21,148 | $ | 20,484 | ||
| Cost of sales | 17,247 | 16,731 | ||||
| Gross profit | 3,901 | 3,753 | ||||
| Operating expenses | 3,101 | 2,945 | ||||
| Operating income | 800 | 808 | ||||
| Interest expense | 172 | 160 | ||||
| Other expense (income), net | 28 | 6 | ||||
| Earnings before income taxes | 600 | 642 | ||||
| Income taxes | 124 | 152 | ||||
| Net earnings | $ | 476 | $ | 490 | ||
| Net earnings: | ||||||
| Basic earnings per share | $ | 0.99 | $ | 1.00 | ||
| Diluted earnings per share | 0.99 | 0.99 | ||||
| Average shares outstanding | 478,761,180 | 492,023,827 | ||||
| Diluted shares outstanding | 480,365,666 | 493,785,973 | ||||
| Sysco Corporation and its Consolidated Subsidiaries CONSOLIDATED BALANCE SHEETS (In Millions, Except for Share Data) | |||||||
| Sep. 27, 2025 | Jun. 28, 2025 | ||||||
| (Unaudited) | |||||||
| ASSETS | |||||||
| Current assets | |||||||
| Cash and cash equivalents | $ | 844 | $ | 1,071 | |||
| Accounts receivable, less allowances of | 5,800 | 5,502 | |||||
| Inventories | 5,377 | 5,053 | |||||
| Prepaid expenses and other current assets | 387 | 338 | |||||
| Income tax receivable | 4 | 4 | |||||
| Total current assets | 12,412 | 11,968 | |||||
| Plant and equipment at cost, less accumulated depreciation | 5,936 | 6,084 | |||||
| Other long-term assets | |||||||
| Goodwill | 5,190 | 5,231 | |||||
| Intangibles, less amortization | 1,043 | 1,080 | |||||
| Deferred income taxes | 490 | 497 | |||||
| Operating lease right-of-use assets, net | 1,172 | 1,131 | |||||
| Other assets | 801 | 783 | |||||
| Total other long-term assets | 8,696 | 8,722 | |||||
| Total assets | $ | 27,044 | $ | 26,774 | |||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
| Current liabilities | |||||||
| Accounts payable | $ | 6,492 | $ | 6,512 | |||
| Accrued expenses | 2,166 | 2,268 | |||||
| Accrued income taxes | 117 | 51 | |||||
| Current operating lease liabilities | 141 | 136 | |||||
| Current maturities of long-term debt | 1,894 | 949 | |||||
| Total current liabilities | 10,810 | 9,916 | |||||
| Long-term liabilities | |||||||
| Long-term debt | 11,459 | 12,360 | |||||
| Deferred income taxes | 351 | 345 | |||||
| Long-term operating lease liabilities | 1,087 | 1,049 | |||||
| Other long-term liabilities | 1,226 | 1,247 | |||||
| Total long-term liabilities | 14,123 | 15,001 | |||||
| Commitments and contingencies | |||||||
| Noncontrolling interest | 44 | 27 | |||||
| Shareholders’ equity | |||||||
| Preferred stock, par value | — | — | |||||
| Common stock, par value | 765 | 765 | |||||
| Paid-in capital | 2,010 | 1,986 | |||||
| Retained earnings | 13,262 | 13,061 | |||||
| Accumulated other comprehensive loss | (1,129 | ) | (1,098 | ) | |||
| Treasury stock at cost, 286,624,506 and 287,678,658 shares | (12,841 | ) | (12,884 | ) | |||
| Total shareholders’ equity | 2,067 | 1,830 | |||||
| Total liabilities and shareholders’ equity | $ | 27,044 | $ | 26,774 | |||
| Sysco Corporation and its Consolidated Subsidiaries CONSOLIDATED CASH FLOWS (Unaudited) (In Millions) | |||||||
| 13-Week Period Ended | |||||||
| Sep. 27, 2025 | Sep. 28, 2024 | ||||||
| Cash flows from operating activities: | |||||||
| Net earnings | $ | 476 | $ | 490 | |||
| Adjustments to reconcile net earnings to cash provided by operating activities: | |||||||
| Share-based compensation expense | 31 | 30 | |||||
| Depreciation and amortization | 233 | 235 | |||||
| Operating lease asset amortization | 37 | 34 | |||||
| Amortization of debt issuance and other debt-related costs | 4 | 4 | |||||
| Deferred income taxes | (5 | ) | (17 | ) | |||
| Provision for losses on receivables | 30 | 21 | |||||
| Other non-cash items | 8 | (40 | ) | ||||
| Additional changes in certain assets and liabilities, net of effect of businesses acquired: | |||||||
| Increase in receivables | (349 | ) | (427 | ) | |||
| Increase in inventories | (335 | ) | (287 | ) | |||
| Increase in prepaid expenses and other current assets | (42 | ) | (16 | ) | |||
| Increase in accounts payable | 82 | 27 | |||||
| Decrease in accrued expenses | (83 | ) | (128 | ) | |||
| Decrease in operating lease liabilities | (49 | ) | (42 | ) | |||
| Increase in accrued income taxes | 66 | 140 | |||||
| (Increase) decrease in other assets | (11 | ) | 2 | ||||
| (Decrease) increase in other long-term liabilities | (7 | ) | 27 | ||||
| Net cash provided by operating activities | 86 | 53 | |||||
| Cash flows from investing activities: | |||||||
| Additions to plant and equipment | (160 | ) | (122 | ) | |||
| Proceeds from sales of plant and equipment | 24 | 77 | |||||
| Purchase of marketable securities | — | (12 | ) | ||||
| Proceeds from sales of marketable securities | 7 | 10 | |||||
| Other investing activities | 22 | 1 | |||||
| Net cash used for investing activities | (107 | ) | (46 | ) | |||
| Cash flows from financing activities: | |||||||
| Bank and commercial paper borrowings, net | 76 | 240 | |||||
| Other debt borrowings including senior notes | 2 | 3 | |||||
| Other debt repayments including senior notes | (42 | ) | (44 | ) | |||
| Proceeds from stock option exercises | 43 | 29 | |||||
| Stock repurchases | — | (108 | ) | ||||
| Dividends paid | (259 | ) | (251 | ) | |||
| Other financing activities | (15 | ) | — | ||||
| Net cash used for financing activities | (195 | ) | (131 | ) | |||
| Effect of exchange rates on cash, cash equivalents and restricted cash | (6 | ) | 13 | ||||
| Net decrease in cash, cash equivalents and restricted cash | (222 | ) | (111 | ) | |||
| Cash, cash equivalents and restricted cash at beginning of period | 1,349 | 945 | |||||
| Cash, cash equivalents and restricted cash at end of period | $ | 1,127 | $ | 834 | |||
| Supplemental disclosures of cash flow information: | |||||||
| Cash paid during the period for: | |||||||
| Interest | $ | 178 | $ | 144 | |||
| Income taxes, net of refunds | 31 | 26 | |||||
| Sysco Corporation and its Consolidated Subsidiaries Non-GAAP Reconciliation (Unaudited) Impact of Certain Items |
| The discussion of our results includes certain non-GAAP financial measures, including EBITDA and adjusted EBITDA, that we believe provide important perspective with respect to underlying business trends. Other than EBITDA and free cash flow, any non-GAAP financial measures will be denoted as adjusted measures to remove: (1) restructuring charges; (2) expenses associated with our various transformation initiatives; (3) severance charges; and (4) acquisition-related costs consisting of (a) intangible amortization expense and (b) acquisition costs and due diligence costs related to our acquisitions. |
| The results of our operations can be impacted due to changes in exchange rates applicable in converting local currencies to U.S. dollars. We measure our 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. We also measure our sales growth excluding the impact of our joint venture in Mexico which was divested in the second quarter of fiscal 2025. |
| Management believes that adjusting its operating expenses, operating income, operating margin, net earnings and diluted earnings per share to remove these Certain Items, presenting its results on a constant currency basis, and adjusting its sales results to exclude the impact of its joint venture in Mexico provides an important perspective with respect to our underlying business trends and results. It provides meaningful supplemental information to both management and investors that (1) is indicative of the performance of the company’s underlying operations and (2) facilitates comparisons on a year-over-year basis. |
| 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 Sysco’s results for fiscal year 2026 and fiscal year 2025. |
| Set forth on the following page 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 be equal to the total presented when added 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 Millions, Except for Share and Per Share Data) | ||||||||||||||
| 13-Week Period Ended Sep. 27, 2025 | 13-Week Period Ended Sep. 28, 2024 | Change in Dollars | %/bps Change | |||||||||||
| Sales (GAAP) | $ | 21,148 | $ | 20,484 | $ | 664 | 3.2 | % | ||||||
| Impact of Mexico joint venture sales | — | (117 | ) | 117 | 0.6 | |||||||||
| Comparable sales excluding Mexico joint venture (Non-GAAP) | $ | 21,148 | $ | 20,367 | $ | 781 | 3.8 | % | ||||||
| Sales (GAAP) | $ | 21,148 | $ | 20,484 | $ | 664 | 3.2 | % | ||||||
| Impact of currency fluctuations(1) | (91 | ) | (91 | ) | (0.4 | ) | ||||||||
| Comparable sales using a constant currency basis (Non-GAAP) | $ | 21,057 | $ | 20,484 | $ | 573 | 2.8 | % | ||||||
| Cost of sales (GAAP) | $ | 17,247 | $ | 16,731 | $ | 516 | 3.1 | % | ||||||
| Gross profit (GAAP) | $ | 3,901 | $ | 3,753 | $ | 148 | 3.9 | % | ||||||
| Impact of currency fluctuations(1) | (24 | ) | (24 | ) | (0.6 | ) | ||||||||
| Comparable gross profit adjusted for Certain Items using a constant currency basis (Non-GAAP) | $ | 3,877 | $ | 3,753 | $ | 124 | 3.3 | % | ||||||
| Gross margin (GAAP) | 18.45 | % | 18.32 | % | 13 bps | |||||||||
| Impact of currency fluctuations(1) | (0.04 | ) | -4 bps | |||||||||||
| Comparable gross margin adjusted for Certain Items using a constant currency basis (Non-GAAP) | 18.41 | % | 18.32 | % | 9 bps | |||||||||
| Operating expenses (GAAP) | $ | 3,101 | $ | 2,945 | $ | 156 | 5.3 | % | ||||||
| Impact of restructuring and transformational project costs(2) | (56 | ) | (27 | ) | (29 | ) | NM | |||||||
| Impact of acquisition-related costs(3) | (42 | ) | (38 | ) | (4 | ) | (10.5 | ) | ||||||
| Operating expenses adjusted for Certain Items (Non-GAAP) | 3,003 | 2,880 | 123 | 4.3 | ||||||||||
| Impact of currency fluctuations(1) | (23 | ) | (23 | ) | (0.8 | ) | ||||||||
| Comparable operating expenses adjusted for Certain Items using a constant currency basis (Non-GAAP) | $ | 2,980 | $ | 2,880 | $ | 100 | 3.5 | % | ||||||
| Operating expense as a percentage of sales (GAAP) | 14.66 | % | 14.38 | % | 28 bps | |||||||||
| Impact of certain item adjustments | (0.46 | ) | (0.32 | ) | -14 bps | |||||||||
| Adjusted operating expense as a percentage of sales (Non-GAAP) | 14.20 | % | 14.06 | % | 14 bps | |||||||||
| Operating income (GAAP) | $ | 800 | $ | 808 | $ | (8 | ) | (1.0) | % | |||||
| Impact of restructuring and transformational project costs(2) | 56 | 27 | 29 | NM | ||||||||||
| Impact of acquisition-related costs(3) | 42 | 38 | 4 | 10.5 | ||||||||||
| Operating income adjusted for Certain Items (Non-GAAP) | 898 | 873 | 25 | 2.9 | ||||||||||
| Impact of currency fluctuations(1) | (1 | ) | (1 | ) | (0.2 | ) | ||||||||
| Comparable operating income adjusted for Certain Items using a constant currency basis (Non-GAAP) | $ | 897 | $ | 873 | $ | 24 | 2.7 | % | ||||||
| Operating margin (GAAP) | 3.78 | % | 3.94 | % | -16 bps | |||||||||
| Operating margin adjusted for Certain Items (Non-GAAP) | 4.25 | % | 4.26 | % | -1 bps | |||||||||
| Operating margin adjusted for Certain Items using a constant currency basis (Non-GAAP) | 4.26 | % | 4.26 | % | 0 bps | |||||||||
| Net earnings (GAAP) | $ | 476 | $ | 490 | $ | (14 | ) | (2.9) | % | |||||
| Impact of restructuring and transformational project costs(2) | 56 | 27 | 29 | NM | ||||||||||
| Impact of acquisition-related costs(3) | 42 | 38 | 4 | 10.5 | ||||||||||
| Tax impact of restructuring and transformational project costs(4) | (13 | ) | (6 | ) | (7 | ) | NM | |||||||
| Tax impact of acquisition-related costs(4) | (10 | ) | (9 | ) | (1 | ) | (11.1 | ) | ||||||
| Net earnings adjusted for Certain Items (Non-GAAP) | $ | 551 | $ | 540 | $ | 11 | 2.0 | % | ||||||
| Diluted earnings per share (GAAP) | $ | 0.99 | $ | 0.99 | $ | — | — | % | ||||||
| Impact of restructuring and transformational project costs(2) | 0.12 | 0.05 | 0.07 | NM | ||||||||||
| Impact of acquisition-related costs(3) | 0.09 | 0.08 | 0.01 | 12.5 | ||||||||||
| Tax impact of restructuring and transformational project costs(4) | (0.03 | ) | (0.01 | ) | (0.02 | ) | NM | |||||||
| Tax impact of acquisition-related costs(4) | (0.02 | ) | (0.02 | ) | — | — | ||||||||
| Diluted earnings per share adjusted for Certain Items (Non-GAAP)(5) | $ | 1.15 | $ | 1.09 | $ | 0.06 | 5.5 | % | ||||||
| Diluted shares outstanding | 480,365,666 | 493,785,973 | ||||||||||||
| (1) | Represents a constant currency adjustment, which eliminates the impact of foreign currency fluctuations on the current year results. |
| (2) | Fiscal 2026 includes |
| (3) | Fiscal 2026 includes |
| (4) | 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. |
| (5) | Individual components of diluted earnings per share may not equal the total presented when added due to rounding. Total diluted earnings per share is calculated using adjusted net earnings divided by diluted shares outstanding. |
| 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 Millions) | ||||||||||||||
| 13-Week Period Ended Sep. 27, 2025 | 13-Week Period Ended Sep. 28, 2024 | Change in Dollars | %/bps Change | |||||||||||
| U.S. FOODSERVICE OPERATIONS | ||||||||||||||
| Sales (GAAP) | $ | 14,780 | $ | 14,362 | $ | 418 | 2.9 | % | ||||||
| Gross profit (GAAP) | 2,823 | 2,747 | 76 | 2.8 | % | |||||||||
| Gross margin (GAAP) | 19.10 | % | 19.13 | % | -3 bps | |||||||||
| Operating expenses (GAAP) | $ | 1,943 | $ | 1,839 | $ | 104 | 5.7 | % | ||||||
| Impact of restructuring and transformational project costs(1) | (7 | ) | (5 | ) | (2 | ) | (40.0 | ) | ||||||
| Impact of acquisition-related costs(2) | (29 | ) | (12 | ) | (17 | ) | NM | |||||||
| Operating expenses adjusted for Certain Items (Non-GAAP) | $ | 1,907 | $ | 1,822 | $ | 85 | 4.7 | % | ||||||
| Operating income (GAAP) | $ | 880 | $ | 908 | $ | (28 | ) | (3.1) | % | |||||
| Impact of restructuring and transformational project costs(1) | 7 | 5 | 2 | 40.0 | ||||||||||
| Impact of acquisition-related costs(2) | 29 | 12 | 17 | NM | ||||||||||
| Operating income adjusted for Certain Items (Non-GAAP) | $ | 916 | $ | 925 | $ | (9 | ) | (1.0) | % | |||||
| INTERNATIONAL FOODSERVICE OPERATIONS | ||||||||||||||
| Sales (GAAP) | $ | 3,966 | $ | 3,794 | $ | 172 | 4.5 | % | ||||||
| Impact of Mexico joint venture sales | — | (117 | ) | 117 | 3.4 | |||||||||
| Comparable sales excluding Mexico joint venture (Non-GAAP) | $ | 3,966 | $ | 3,677 | $ | 289 | 7.9 | % | ||||||
| Sales (GAAP) | $ | 3,966 | $ | 3,794 | $ | 172 | 4.5 | % | ||||||
| Impact of currency fluctuations(3) | (91 | ) | (91 | ) | (2.4 | ) | ||||||||
| Comparable sales using a constant currency basis (Non-GAAP) | $ | 3,875 | $ | 3,794 | $ | 81 | 2.1 | % | ||||||
| Gross profit (GAAP) | $ | 826 | $ | 774 | $ | 52 | 6.7 | % | ||||||
| Impact of currency fluctuations(3) | (24 | ) | (24 | ) | (3.1 | ) | ||||||||
| Comparable gross profit using a constant currency basis (Non-GAAP) | $ | 802 | $ | 774 | $ | 28 | 3.6 | % | ||||||
| Gross margin (GAAP) | 20.83 | % | 20.40 | % | 43 bps | |||||||||
| Impact of currency fluctuations(3) | (0.13 | ) | -13 bps | |||||||||||
| Comparable gross margin using a constant currency basis (Non-GAAP) | 20.70 | % | 20.40 | % | 30 bps | |||||||||
| Operating expenses (GAAP) | $ | 712 | $ | 673 | $ | 39 | 5.8 | % | ||||||
| Impact of restructuring and transformational project costs(4) | (23 | ) | (12 | ) | (11 | ) | (91.7 | ) | ||||||
| Impact of acquisition-related costs(5) | (10 | ) | (17 | ) | 7 | 41.2 | ||||||||
| Operating expenses adjusted for Certain Items (Non-GAAP) | 679 | 644 | 35 | 5.4 | ||||||||||
| Impact of currency fluctuations(3) | (23 | ) | (23 | ) | (3.5 | ) | ||||||||
| Comparable operating expenses adjusted for Certain Items using a constant currency basis (Non-GAAP) | $ | 656 | $ | 644 | $ | 12 | 1.9 | % | ||||||
| Operating income (GAAP) | $ | 114 | $ | 101 | $ | 13 | 12.9 | % | ||||||
| Impact of restructuring and transformational project costs(4) | 23 | 12 | 11 | 91.7 | ||||||||||
| Impact of acquisition-related costs(5) | 10 | 17 | (7 | ) | (41.2 | ) | ||||||||
| Operating income adjusted for Certain Items (Non-GAAP) | 147 | 130 | 17 | 13.1 | ||||||||||
| Impact of currency fluctuations(3) | (1 | ) | (1 | ) | (0.8 | ) | ||||||||
| Comparable operating income adjusted for Certain Items using a constant currency basis (Non-GAAP) | $ | 146 | $ | 130 | $ | 16 | 12.3 | % | ||||||
| SYGMA | ||||||||||||||
| Sales (GAAP) | $ | 2,129 | $ | 2,046 | $ | 83 | 4.1 | % | ||||||
| Gross profit (GAAP) | 170 | 163 | 7 | 4.3 | % | |||||||||
| Gross margin (GAAP) | 7.98 | % | 7.97 | % | 1 bps | |||||||||
| Operating expenses (GAAP) | $ | 145 | $ | 145 | $ | — | — | % | ||||||
| Operating income (GAAP) | 25 | 18 | 7 | 38.9 | % | |||||||||
| OTHER | ||||||||||||||
| Sales (GAAP) | $ | 273 | $ | 282 | $ | (9 | ) | (3.2) | % | |||||
| Gross profit (GAAP) | 68 | 72 | (4 | ) | (5.6) | % | ||||||||
| Gross margin (GAAP) | 24.91 | % | 25.53 | % | -62 bps | |||||||||
| Operating expenses (GAAP) | $ | 64 | $ | 63 | $ | 1 | 1.6 | % | ||||||
| Operating income (GAAP) | 4 | 9 | (5 | ) | (55.6) | % | ||||||||
| GLOBAL SUPPORT CENTER | ||||||||||||||
| Gross profit (loss) (GAAP) | $ | 14 | $ | (3 | ) | $ | 17 | NM | ||||||
| Operating expenses (GAAP) | $ | 237 | $ | 225 | $ | 12 | 5.3 | % | ||||||
| Impact of restructuring and transformational project costs(6) | (26 | ) | (10 | ) | (16 | ) | NM | |||||||
| Impact of acquisition-related costs(7) | (3 | ) | (9 | ) | 6 | 66.7 | ||||||||
| Operating expenses adjusted for Certain Items (Non-GAAP) | $ | 208 | $ | 206 | $ | 2 | 1.0 | % | ||||||
| Operating loss (GAAP) | $ | (223 | ) | $ | (228 | ) | $ | 5 | 2.2 | % | ||||
| Impact of restructuring and transformational project costs(6) | 26 | 10 | 16 | NM | ||||||||||
| Impact of acquisition-related costs(7) | 3 | 9 | (6 | ) | (66.7 | ) | ||||||||
| Operating loss adjusted for Certain Items (Non-GAAP) | $ | (194 | ) | $ | (209 | ) | $ | 15 | 7.2 | % | ||||
| TOTAL SYSCO | ||||||||||||||
| Sales (GAAP) | $ | 21,148 | $ | 20,484 | $ | 664 | 3.2 | % | ||||||
| Gross profit (GAAP) | 3,901 | 3,753 | 148 | 3.9 | % | |||||||||
| Gross margin (GAAP) | 18.45 | % | 18.32 | % | 13 bps | |||||||||
| Operating expenses (GAAP) | $ | 3,101 | $ | 2,945 | $ | 156 | 5.3 | % | ||||||
| Impact of restructuring and transformational project costs(1) (4) (6) | (56 | ) | (27 | ) | (29 | ) | NM | |||||||
| Impact of acquisition-related costs(2) (5) (7) | (42 | ) | (38 | ) | (4 | ) | (10.5 | ) | ||||||
| Operating expenses adjusted for Certain Items (Non-GAAP) | $ | 3,003 | $ | 2,880 | $ | 123 | 4.3 | % | ||||||
| Operating income (GAAP) | $ | 800 | $ | 808 | $ | (8 | ) | (1.0) | % | |||||
| Impact of restructuring and transformational project costs(1) (4) (6) | 56 | 27 | 29 | NM | ||||||||||
| Impact of acquisition-related costs(2) (5) (7) | 42 | 38 | 4 | 10.5 | ||||||||||
| Operating income adjusted for Certain Items (Non-GAAP) | $ | 898 | $ | 873 | $ | 25 | 2.9 | % | ||||||
| (1) | Primarily represents severance and transformation initiative costs. |
| (2) | Fiscal 2026 and fiscal 2025 include intangible amortization expense and acquisition costs. |
| (3) | Represents a constant currency adjustment, which eliminates the impact of foreign currency fluctuations on current year results. |
| (4) | Includes restructuring and transformation costs primarily in Europe. |
| (5) | Primarily represents intangible amortization expense and acquisition costs. |
| (6) | Includes various transformation initiative costs, primarily consisting of changes to our business technology strategy. |
| (7) | Represents due diligence costs. |
| NM | Represents that the percentage change is not meaningful. |
Sysco Corporation and its Consolidated Subsidiaries
Non-GAAP Reconciliation (Unaudited)
Free Cash Flow
(In Millions)
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 company’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.
| 13-Week Period Ended Sep. 27, 2025 | 13-Week Period Ended Sep. 28, 2024 | 13-Week Period Change in Dollars | |||||||||
| Net cash provided by operating activities (GAAP) | $ | 86 | $ | 53 | $ | 33 | |||||
| Additions to plant and equipment | (160 | ) | (122 | ) | (38 | ) | |||||
| Proceeds from sales of plant and equipment | 24 | 77 | (53 | ) | |||||||
| Free Cash Flow (Non-GAAP) | $ | (50 | ) | $ | 8 | $ | (58 | ) | |||
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 Millions)
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 company’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.
| 13-Week Period Ended Sep. 27, 2025 | 13-Week Period Ended Sep. 28, 2024 | Change in Dollars | % Change | |||||||||||
| Net earnings (GAAP) | $ | 476 | $ | 490 | $ | (14 | ) | (2.9) | % | |||||
| Interest (GAAP) | 172 | 160 | 12 | 7.5 | ||||||||||
| Income taxes (GAAP) | 124 | 152 | (28 | ) | (18.4 | ) | ||||||||
| Depreciation and amortization (GAAP) | 233 | 235 | (2 | ) | (0.9 | ) | ||||||||
| EBITDA (Non-GAAP) | $ | 1,005 | $ | 1,037 | $ | (32 | ) | (3.1) | % | |||||
| Certain Item adjustments: | ||||||||||||||
| Impact of restructuring and transformational project costs(1) | $ | 54 | $ | 26 | $ | 28 | NM | |||||||
| Impact of acquisition-related costs(2) | 11 | 6 | 5 | 83.3 | ||||||||||
| EBITDA adjusted for Certain Items (Non-GAAP)(3) | $ | 1,070 | $ | 1,069 | $ | 1 | 0.1 | % | ||||||
| Other expense (income), net | 28 | 6 | 22 | NM | ||||||||||
| Depreciation and amortization, as adjusted (Non-GAAP)(4) | (200 | ) | (202 | ) | 2 | 1.0 | ||||||||
| Operating income adjusted for Certain Items (Non-GAAP) | $ | 898 | $ | 873 | $ | 25 | 2.9 | % | ||||||
| (1) | Fiscal 2026 and fiscal 2025 include charges related to restructuring and severance, as well as various transformation initiative costs, primarily consisting of supply chain transformation costs and changes to our business technology strategy, excluding charges related to accelerated depreciation. |
| (2) | Fiscal 2026 and fiscal 2025 include acquisition and due diligence costs. |
| (3) | In arriving at adjusted EBITDA, Sysco does not adjust out interest income of |
| (4) | Fiscal 2026 includes |
| 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 Millions)
Net Debt to Adjusted EBITDA is a non-GAAP financial measure frequently used by investors and credit rating agencies. It is an important measure used by management to evaluate our access to liquidity, and we believe it is a representation of our financial strength. 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.
| Sep. 27, 2025 | ||||
| Current maturities of long-term debt | $ | 1,894 | ||
| Long-term debt | 11,459 | |||
| Total Debt (GAAP) | 13,353 | |||
| Cash & Cash Equivalents(1) | (919 | ) | ||
| Net Debt (Non-GAAP) | $ | 12,434 | ||
| Net Earnings for the previous 12 months (GAAP) | $ | 1,814 | ||
| Adjusted EBITDA for the previous 12 months (Non-GAAP)(2) | $ | 4,294 | ||
| Total Debt/Net Earnings Ratio (GAAP) | 7.36 | |||
| Total Debt/Adjusted EBITDA Ratio (Non-GAAP) | 3.11 | |||
| Net Debt/Adjusted EBITDA Ratio (Non-GAAP) | 2.90 | |||
| Note: | ||||
| (1) Includes cash reserved for an acquisition in the UK. | ||||
| (2) Refer to non-GAAP reconciliation at the end of this release. | ||||
Sysco Corporation and its Consolidated Subsidiaries
Non-GAAP Reconciliation (Unaudited)
Impact of Certain Items on Earnings Before Interest, Taxes, Depreciation and Amortization (Trailing Twelve Months)
(In Millions)
| 13-Week Period Ended Sep. 27, 2025 | 13-Week Period Ended Jun. 28, 2025 | 13-Week Period Ended Mar. 29, 2025 | 13-Week Period Ended Dec. 28, 2024 | Total | |||||||||||
| Net earnings (GAAP) | $ | 476 | $ | 531 | $ | 401 | $ | 406 | $ | 1,814 | |||||
| Interest (GAAP) | 172 | 166 | 149 | 160 | 647 | ||||||||||
| Income taxes (GAAP) | 124 | 186 | 122 | 127 | 559 | ||||||||||
| Depreciation and amortization (GAAP) | 233 | 234 | 238 | 238 | 943 | ||||||||||
| EBITDA (Non-GAAP) | $ | 1,005 | $ | 1,117 | $ | 910 | $ | 931 | $ | 3,963 | |||||
| Certain Item adjustments: | |||||||||||||||
| Impact of restructuring and transformational project costs(1) | 54 | 74 | 49 | 30 | 207 | ||||||||||
| Impact of acquisition-related costs(2) | 11 | 3 | 10 | 8 | 32 | ||||||||||
| Impact of goodwill impairment | — | 92 | — | — | 92 | ||||||||||
| EBITDA adjusted for Certain Items (Non-GAAP)(3) | $ | 1,070 | $ | 1,286 | $ | 969 | $ | 969 | $ | 4,294 | |||||
| (1) | Includes charges related to restructuring and severance, as well as various transformation initiative costs, primarily consisting of supply chain transformation costs and changes to our business technology strategy, excluding charges related to accelerated depreciation. |
| (2) | Includes acquisition and due diligence costs. |
| (3) | In arriving at adjusted EBITDA, Sysco does not adjust out interest income of |
Projected Adjusted EPS Guidance
Adjusted earnings per share is a non-GAAP financial measure; however, we cannot predict with certainty certain items that would be included in the most directly comparable GAAP measure for the relevant future periods. Due to these uncertainties, we cannot provide a quantitative reconciliation of projected adjusted EPS to the most directly comparable GAAP financial measure without unreasonable effort. However, we expect to calculate adjusted earnings per share for future periods in the same manner as the reconciliations provided for the historical periods herein.