Sysco Corp
NYSE:SYY
Income Statement
Earnings Waterfall
Sysco Corp
Revenue
|
77.5B
USD
|
Cost of Revenue
|
-63.2B
USD
|
Gross Profit
|
14.3B
USD
|
Operating Expenses
|
-11B
USD
|
Operating Income
|
3.3B
USD
|
Other Expenses
|
-1.2B
USD
|
Net Income
|
2.1B
USD
|
Income Statement
Sysco Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
45 479
N/A
|
45 830
+1%
|
46 517
+1%
|
47 247
+2%
|
48 096
+2%
|
48 566
+1%
|
48 681
+0%
|
48 799
+0%
|
48 866
+0%
|
49 122
+1%
|
50 367
+3%
|
51 774
+3%
|
53 077
+3%
|
54 598
+3%
|
55 371
+1%
|
56 052
+1%
|
57 006
+2%
|
57 832
+1%
|
58 727
+2%
|
59 292
+1%
|
59 647
+1%
|
59 955
+1%
|
60 114
+0%
|
60 202
+0%
|
60 461
+0%
|
59 502
-2%
|
52 893
-11%
|
49 368
-7%
|
45 902
-7%
|
44 028
-4%
|
51 298
+17%
|
55 977
+9%
|
60 739
+9%
|
65 816
+8%
|
68 636
+4%
|
71 306
+4%
|
73 580
+3%
|
75 554
+3%
|
76 325
+1%
|
76 818
+1%
|
77 512
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(37 435)
|
(37 734)
|
(38 336)
|
(38 943)
|
(39 672)
|
(40 078)
|
(40 129)
|
(40 198)
|
(40 193)
|
(40 364)
|
(41 326)
|
(42 279)
|
(43 167)
|
(44 297)
|
(44 814)
|
(45 393)
|
(46 220)
|
(46 904)
|
(47 642)
|
(48 096)
|
(48 378)
|
(48 608)
|
(48 705)
|
(48 754)
|
(48 957)
|
(48 187)
|
(42 992)
|
(40 190)
|
(37 454)
|
(36 022)
|
(41 941)
|
(45 869)
|
(49 837)
|
(54 024)
|
(56 316)
|
(58 469)
|
(60 284)
|
(61 840)
|
(62 370)
|
(62 704)
|
(63 234)
|
|
Gross Profit |
8 044
N/A
|
8 097
+1%
|
8 181
+1%
|
8 305
+2%
|
8 425
+1%
|
8 487
+1%
|
8 552
+1%
|
8 600
+1%
|
8 672
+1%
|
8 758
+1%
|
9 040
+3%
|
9 495
+5%
|
9 910
+4%
|
10 301
+4%
|
10 558
+2%
|
10 660
+1%
|
10 787
+1%
|
10 929
+1%
|
11 085
+1%
|
11 196
+1%
|
11 269
+1%
|
11 347
+1%
|
11 409
+1%
|
11 448
+0%
|
11 504
+0%
|
11 314
-2%
|
9 902
-12%
|
9 178
-7%
|
8 448
-8%
|
8 007
-5%
|
9 357
+17%
|
10 108
+8%
|
10 902
+8%
|
11 792
+8%
|
12 321
+4%
|
12 838
+4%
|
13 296
+4%
|
13 714
+3%
|
13 955
+2%
|
14 114
+1%
|
14 278
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6 417)
|
(6 474)
|
(6 594)
|
(6 729)
|
(6 886)
|
(6 954)
|
(7 322)
|
(7 343)
|
(7 297)
|
(7 332)
|
(7 190)
|
(7 570)
|
(7 926)
|
(8 259)
|
(8 504)
|
(8 554)
|
(8 641)
|
(8 733)
|
(8 756)
|
(8 862)
|
(9 015)
|
(9 049)
|
(9 079)
|
(9 077)
|
(9 033)
|
(9 313)
|
(8 949)
|
(8 733)
|
(8 343)
|
(7 726)
|
(7 910)
|
(8 459)
|
(9 019)
|
(9 650)
|
(9 974)
|
(10 396)
|
(10 659)
|
(10 878)
|
(10 916)
|
(11 200)
|
(10 989)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
(75)
|
(112)
|
(144)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(203)
|
0
|
0
|
0
|
(268)
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(19)
|
(28)
|
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
|
Other Operating Expenses |
(6 417)
|
(6 474)
|
(6 594)
|
(6 729)
|
(6 886)
|
(6 954)
|
(7 322)
|
(7 344)
|
(7 298)
|
(7 333)
|
(7 190)
|
(7 570)
|
(7 925)
|
(8 258)
|
(8 504)
|
(8 553)
|
(8 641)
|
(8 733)
|
(8 756)
|
(8 862)
|
(9 015)
|
(9 050)
|
(9 079)
|
(9 034)
|
(8 941)
|
(9 174)
|
(8 766)
|
(8 733)
|
(8 343)
|
(7 726)
|
(7 910)
|
(8 459)
|
(9 019)
|
(9 650)
|
(9 729)
|
(10 396)
|
(10 659)
|
(10 878)
|
(10 599)
|
(11 200)
|
(10 989)
|
|
Operating Income |
1 627
N/A
|
1 623
0%
|
1 587
-2%
|
1 576
-1%
|
1 539
-2%
|
1 533
0%
|
1 229
-20%
|
1 256
+2%
|
1 374
+9%
|
1 425
+4%
|
1 851
+30%
|
1 925
+4%
|
1 984
+3%
|
2 042
+3%
|
2 053
+1%
|
2 105
+3%
|
2 145
+2%
|
2 195
+2%
|
2 329
+6%
|
2 334
+0%
|
2 254
-3%
|
2 298
+2%
|
2 330
+1%
|
2 371
+2%
|
2 471
+4%
|
2 001
-19%
|
953
-52%
|
445
-53%
|
105
-76%
|
281
+168%
|
1 447
+415%
|
1 649
+14%
|
1 882
+14%
|
2 142
+14%
|
2 347
+10%
|
2 442
+4%
|
2 637
+8%
|
2 836
+8%
|
3 039
+7%
|
2 914
-4%
|
3 289
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(126)
|
(124)
|
(124)
|
(124)
|
(171)
|
(209)
|
(255)
|
(351)
|
(321)
|
(309)
|
(306)
|
(253)
|
(278)
|
(301)
|
(303)
|
(310)
|
(327)
|
(389)
|
(395)
|
(413)
|
(411)
|
(363)
|
(360)
|
(355)
|
(345)
|
(334)
|
(408)
|
(472)
|
(541)
|
(603)
|
(880)
|
(861)
|
(958)
|
(936)
|
(624)
|
(620)
|
(509)
|
(520)
|
(527)
|
(537)
|
(555)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(259)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(315)
|
(315)
|
(193)
|
0
|
0
|
|
Total Other Income |
22
|
15
|
12
|
9
|
3
|
16
|
34
|
47
|
57
|
55
|
(111)
|
(119)
|
(125)
|
(127)
|
16
|
17
|
23
|
40
|
23
|
27
|
9
|
(17)
|
36
|
35
|
46
|
45
|
8
|
(2)
|
13
|
31
|
18
|
46
|
40
|
41
|
24
|
13
|
(13)
|
(32)
|
(33)
|
(24)
|
(15)
|
|
Pre-Tax Income |
1 523
N/A
|
1 514
-1%
|
1 476
-3%
|
1 461
-1%
|
1 371
-6%
|
1 340
-2%
|
1 008
-25%
|
953
-5%
|
1 110
+16%
|
1 171
+5%
|
1 433
+22%
|
1 551
+8%
|
1 581
+2%
|
1 614
+2%
|
1 766
+9%
|
1 813
+3%
|
1 842
+2%
|
1 847
+0%
|
1 956
+6%
|
1 948
0%
|
1 851
-5%
|
1 917
+4%
|
2 006
+5%
|
2 050
+2%
|
2 172
+6%
|
1 712
-21%
|
293
-83%
|
(29)
N/A
|
(425)
-1 366%
|
(293)
+31%
|
585
N/A
|
833
+42%
|
964
+16%
|
1 247
+29%
|
1 747
+40%
|
1 835
+5%
|
1 801
-2%
|
1 969
+9%
|
2 285
+16%
|
2 353
+3%
|
2 720
+16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(542)
|
(553)
|
(544)
|
(535)
|
(498)
|
(471)
|
(321)
|
(300)
|
(343)
|
(364)
|
(483)
|
(524)
|
(550)
|
(561)
|
(624)
|
(625)
|
(715)
|
(629)
|
(593)
|
(522)
|
(360)
|
(316)
|
(314)
|
(338)
|
(356)
|
(340)
|
(78)
|
8
|
87
|
48
|
(61)
|
(148)
|
(179)
|
(247)
|
(388)
|
(389)
|
(381)
|
(423)
|
(515)
|
(545)
|
(638)
|
|
Income from Continuing Operations |
981
|
961
|
932
|
925
|
872
|
868
|
687
|
652
|
766
|
806
|
950
|
1 029
|
1 032
|
1 053
|
1 143
|
1 186
|
1 126
|
1 218
|
1 363
|
1 426
|
1 490
|
1 600
|
1 692
|
1 711
|
1 815
|
1 372
|
215
|
(21)
|
(337)
|
(245)
|
524
|
685
|
786
|
1 000
|
1 359
|
1 446
|
1 420
|
1 546
|
1 770
|
1 808
|
2 082
|
|
Net Income (Common) |
981
N/A
|
961
-2%
|
932
-3%
|
925
-1%
|
872
-6%
|
868
0%
|
687
-21%
|
652
-5%
|
766
+17%
|
806
+5%
|
950
+18%
|
1 029
+8%
|
1 032
+0%
|
1 053
+2%
|
1 143
+9%
|
1 186
+4%
|
1 195
+1%
|
1 287
+8%
|
1 431
+11%
|
1 494
+4%
|
1 477
-1%
|
1 587
+7%
|
1 674
+5%
|
1 697
+1%
|
1 813
+7%
|
1 370
-24%
|
215
-84%
|
(21)
N/A
|
(337)
-1 505%
|
(245)
+27%
|
524
N/A
|
685
+31%
|
786
+15%
|
1 000
+27%
|
1 359
+36%
|
1 446
+6%
|
1 420
-2%
|
1 546
+9%
|
1 770
+14%
|
1 808
+2%
|
2 082
+15%
|
|
EPS (Diluted) |
1.65
N/A
|
1.62
-2%
|
1.58
-2%
|
1.57
-1%
|
1.48
-6%
|
1.44
-3%
|
1.15
-20%
|
1.1
-4%
|
1.34
+22%
|
1.41
+5%
|
1.64
+16%
|
1.82
+11%
|
1.87
+3%
|
1.93
+3%
|
2.08
+8%
|
2.22
+7%
|
2.26
+2%
|
2.43
+8%
|
2.7
+11%
|
2.82
+4%
|
2.82
N/A
|
3.04
+8%
|
3.2
+5%
|
3.26
+2%
|
3.5
+7%
|
2.69
-23%
|
0.42
-84%
|
-0.04
N/A
|
-0.65
-1 525%
|
-0.47
+28%
|
1.02
N/A
|
1.33
+30%
|
1.52
+14%
|
1.94
+28%
|
2.64
+36%
|
2.82
+7%
|
2.77
-2%
|
3.02
+9%
|
3.47
+15%
|
3.56
+3%
|
4.1
+15%
|