Adjusted Financial Ratios (Summary)
Sysco Corp., Financial Ratios: Reported vs. Adjusted
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
The financial trajectory over the analyzed period reveals a significant disruption in 2020 followed by a sustained recovery phase. Profitability, efficiency, and solvency metrics all experienced sharp volatility during the 2020 fiscal year, with a gradual return toward stability and growth observed through 2024.
- Operational Efficiency
- Total asset turnover experienced a notable decline from 3.35 in 2019 to 2.34 in 2020. A consistent recovery trend followed, with the reported ratio increasing to 3.16 by 2024. The adjusted total asset turnover follows an almost identical pattern, peaking at 3.40 in 2023 before slightly moderating, indicating a restoration of revenue-generating efficiency relative to the asset base.
- Liquidity and Solvency
- The current ratio spiked to 1.84 in 2020, suggesting a temporary surge in liquidity, before trending downward to stabilize at 1.20 by 2024. Solvency metrics show more extreme fluctuations; the reported debt-to-equity ratio surged from 3.26 in 2019 to a peak of 12.47 in 2020. Although this ratio decreased to 6.44 by 2024, it remains significantly elevated compared to the 2019 baseline. Financial leverage mirrored this movement, peaking at 19.53 in 2020 and settling at 13.40 in 2024. Debt to capital remained relatively stable throughout the period, fluctuating between 0.77 and 0.93.
- Profitability and Returns
- Net profit margins saw a severe contraction in 2020, dropping to 0.41% from 2.79% in 2019, but have since recovered steadily to reach 2.48% by 2024. Return on Assets (ROA) followed a similar recovery arc, rising from a low of 0.95% in 2020 to 7.85% in 2024. Return on Equity (ROE) exhibits the most significant volatility and growth, escalating from 18.60% in 2020 to 105.11% by 2024. The magnitude of the ROE increase is heavily influenced by the elevated financial leverage and a reduced equity base relative to the 2019 position.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Total Asset Turnover
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
Total asset turnover = Sales ÷ Total assets
= 78,844 ÷ 24,917 = 3.16
2 Adjusted total assets. See details »
3 2024 Calculation
Adjusted total asset turnover = Sales ÷ Adjusted total assets
= 78,844 ÷ 24,526 = 3.21
The analysis of asset efficiency over the six-year period reveals a V-shaped trajectory in the adjusted total asset turnover ratio, characterized by a significant contraction followed by a robust recovery and subsequent stabilization.
- Asset Turnover Volatility and Recovery
- The adjusted total asset turnover experienced a sharp decline from 3.26 in June 2019 to a period low of 2.32 in June 2020. This decline was driven by a simultaneous reduction in sales and an increase in adjusted total assets. A gradual recovery began in 2021, with the ratio ascending to 2.42, before accelerating sharply to 3.15 in 2022 and peaking at 3.40 in July 2023.
- Revenue and Asset Correlation
- Between 2021 and 2024, sales grew from US$ 51,298 million to US$ 78,844 million, representing a substantial increase in top-line performance. While adjusted total assets also grew during this timeframe—rising from US$ 21,179 million to US$ 24,526 million—the rate of sales growth significantly outpaced asset accumulation between 2021 and 2023, resulting in the observed peak in asset efficiency.
- Recent Performance Trends
- In the most recent fiscal year ending June 29, 2024, the adjusted total asset turnover decreased slightly to 3.21 from the previous year's high of 3.40. This moderation is attributable to the increase in adjusted total assets to US$ 24,526 million, which grew at a faster percentage rate than the corresponding sales increase to US$ 78,844 million.
- Comparative Ratio Analysis
- A consistent parallel exists between the reported total asset turnover and the adjusted total asset turnover across all periods. The adjusted ratio tends to provide a slightly different perspective on efficiency, appearing marginally higher than the reported ratio in the final two years of the analyzed period, suggesting that adjustments to the asset base have slightly improved the perceived efficiency of those assets in generating revenue.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Current Ratio
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
Current ratio = Current assets ÷ Current liabilities
= 11,043 ÷ 9,241 = 1.20
2 Adjusted current assets. See details »
3 2024 Calculation
Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= 11,097 ÷ 9,241 = 1.20
The liquidity profile exhibits a notable fluctuation over the six-year period, characterized by a significant peak in 2020 followed by a gradual contraction toward a stabilized baseline. While the liquidity position remains above 1.0, indicating a continued capacity to cover short-term obligations, the overall trajectory shows a diminishing margin of safety over the analyzed timeframe.
- Adjusted Current Ratio Trends
- The adjusted current ratio reached its zenith in June 2020 at 1.89, marking a substantial increase from the 1.34 recorded in 2019. Following this peak, a consistent downward trend was observed, with the ratio declining to 1.48 in 2021 and 1.21 in 2022, before settling at 1.20 by June 2024.
- Asset and Liability Dynamics
- The peak in liquidity during 2020 was primarily driven by a sharp increase in adjusted current assets, which rose to 12,683 million US dollars. In contrast, current liabilities have demonstrated a persistent and nearly linear upward trajectory, increasing from 6,103 million US dollars in 2019 to 9,241 million US dollars in 2024. This steady growth in short-term obligations has outpaced the stabilization of current assets, which fluctuated between approximately 10,500 and 11,100 million US dollars from 2021 through 2024.
- Comparative Analysis of Reported and Adjusted Ratios
- A positive variance is observed between the reported current ratio and the adjusted current ratio for the majority of the period. The adjusted ratio remained marginally higher than the reported figure from 2019 through 2023, suggesting a consistent upward adjustment to current assets. However, this divergence narrowed over time, with both the reported and adjusted current ratios converging at 1.20 by June 2024.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Debt to Equity
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
Debt to equity = Total debt ÷ Shareholders’ equity
= 11,982 ÷ 1,860 = 6.44
2 Adjusted total debt. See details »
3 Adjusted shareholders’ equity. See details »
4 2024 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted shareholders’ equity
= 12,945 ÷ 1,845 = 7.02
The capital structure of the organization experienced significant volatility between June 2019 and June 2024, characterized by a sharp expansion of leverage in 2020 followed by a period of gradual deleveraging and a recent uptick in debt levels.
- Adjusted Total Debt Trends
- Adjusted total debt rose sharply from 8,704 million US$ in 2019 to a peak of 15,078 million US$ in 2020. This was followed by a consistent downward trend over the next three years, reaching a low of 11,166 million US$ in 2023. However, a reversal occurred in 2024, with debt increasing to 12,945 million US$.
- Adjusted Shareholders' Equity Dynamics
- Equity levels showed an inverse relationship to debt during the 2020 period, dropping from 2,658 million US$ in 2019 to 1,420 million US$ in 2020. A recovery trend ensued, with equity climbing to 1,970 million US$ by 2023, before experiencing a slight contraction to 1,845 million US$ in 2024.
- Adjusted Debt to Equity Ratio Analysis
- The adjusted debt to equity ratio escalated dramatically from 3.28 in 2019 to 10.62 in 2020, indicating a substantial increase in financial leverage. This ratio improved to 7.88 in 2021 and reached a post-2019 low of 5.67 in 2023. The ratio increased again to 7.02 in 2024, reflecting the combined effect of rising adjusted debt and slightly lower adjusted equity.
- Comparison of Reported and Adjusted Metrics
- A consistent variance exists between reported and adjusted figures. The adjusted debt to equity ratio generally remained lower than the reported ratio during the peak leverage year of 2020 (10.62 adjusted versus 12.47 reported), although it remained higher than the reported ratio in later years, such as 2024 (7.02 adjusted versus 6.44 reported).
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Debt to Capital
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 11,982 ÷ 13,842 = 0.87
2 Adjusted total debt. See details »
3 Adjusted total capital. See details »
4 2024 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 12,945 ÷ 14,790 = 0.88
The company's capital structure has been characterized by a significant volatility peak in 2020, followed by a period of gradual stabilization and a recent uptick in leverage. The adjusted debt to capital ratio reflects a consistent and substantial reliance on debt financing, maintaining a high baseline throughout the observed period.
- Adjusted Debt and Capital Trends
- A sharp increase in adjusted total debt occurred between June 2019 and June 2020, rising from 8,704 million US$ to 15,078 million US$. This surge was accompanied by a corresponding increase in adjusted total capital, which reached 16,498 million US$ in 2020. Following this peak, adjusted total debt trended downward for three consecutive years, reaching a low of 11,166 million US$ in July 2023, before increasing again to 12,945 million US$ by June 2024.
- Adjusted Debt to Capital Ratio Analysis
- The adjusted debt to capital ratio experienced a significant climb from 0.77 in 2019 to a peak of 0.91 in 2020. The ratio remained relatively stable in the following two years, holding at 0.89 through July 2022. A moderate reduction to 0.85 was observed in 2023, indicating a phase of deleveraging, which was subsequently reversed in 2024 as the ratio rose to 0.88.
- Comparison of Reported and Adjusted Metrics
- Adjusted totals for both debt and capital consistently exceed the reported figures across all timeframes. Despite these absolute differences, the adjusted debt to capital ratio aligns closely with the reported ratio. This suggests that the adjustments are applied proportionally to both the numerator and denominator, resulting in a minimal variance in the final leverage percentage.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Financial Leverage
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
Financial leverage = Total assets ÷ Shareholders’ equity
= 24,917 ÷ 1,860 = 13.40
2 Adjusted total assets. See details »
3 Adjusted shareholders’ equity. See details »
4 2024 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ equity
= 24,526 ÷ 1,845 = 13.29
An analysis of the financial leverage indicates a period of significant volatility beginning in 2020, characterized by a substantial increase in the asset-to-equity ratio. While total assets have exhibited a consistent upward trajectory over the six-year period, shareholders' equity has experienced sharp fluctuations, contributing to higher leverage levels compared to the 2019 baseline.
- Asset Growth and Equity Trends
- Total assets increased from 17,967 million USD in 2019 to 24,917 million USD by 2024. In contrast, shareholders' equity declined sharply from 2,503 million USD in 2019 to 1,159 million USD in 2020. Equity remained volatile in subsequent years, reaching a recovery peak of 2,009 million USD in 2023 before declining slightly to 1,860 million USD in 2024.
- Adjusted Financial Leverage Analysis
- The adjusted financial leverage ratio experienced a dramatic increase from 6.94 in 2019 to 16.03 in 2020. This elevated level of leverage persisted through 2022, where the ratio reached 16.04. A notable reduction occurred in 2023, with the ratio dropping to 11.39, followed by a moderate increase to 13.29 in 2024.
- Comparative Leverage Metrics
- Adjusted financial leverage generally follows the trajectory of reported financial leverage but typically presents a more moderated figure. This is most evident in 2020, where the reported leverage peaked at 19.53 while the adjusted leverage was 16.03. The convergence of adjusted and reported figures in later years suggests a stabilization in the components affecting the leverage calculations.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Net Profit Margin
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
Net profit margin = 100 × Net earnings ÷ Sales
= 100 × 1,955 ÷ 78,844 = 2.48%
2 Adjusted net earnings. See details »
3 2024 Calculation
Adjusted net profit margin = 100 × Adjusted net earnings ÷ Sales
= 100 × 1,903 ÷ 78,844 = 2.41%
The adjusted net profit margin exhibited fluctuations over the observed period. Initial values were relatively consistent with net earnings, but significant variations occurred, particularly in 2020. Subsequent years demonstrate a recovery and then stabilization, though with some minor decline in the most recent period.
- Overall Trend
- From 2019 to 2024, the adjusted net profit margin initially decreased, reached a low point in 2020, and then generally increased through 2023 before experiencing a slight decrease in 2024. The margin moved from 2.26% in 2019 to 2.41% in 2024.
- 2020 Anomaly
- A substantial decrease in the adjusted net profit margin is observed in 2020, falling to 0.42%. This corresponds with a significant reduction in both adjusted net earnings and sales. This suggests a disproportionate impact of external factors or internal challenges on profitability during this period.
- Recovery and Growth (2021-2023)
- Following the low in 2020, the adjusted net profit margin demonstrated a recovery. It increased from 0.42% in 2020 to 1.39% in 2021, 1.33% in 2022, and peaked at 2.57% in 2023. This improvement coincided with increases in both adjusted net earnings and sales, indicating improved operational efficiency and/or favorable market conditions.
- Recent Performance (2023-2024)
- The adjusted net profit margin experienced a slight decline in 2024, decreasing to 2.41% from 2.57% in 2023. While sales continued to increase, adjusted net earnings experienced a modest decrease, contributing to the margin contraction. This suggests potential cost pressures or a shift in sales mix impacting profitability.
- Comparison to Reported Margin
- The adjusted net profit margin consistently differs from the reported net profit margin across all periods. The adjustments made to net earnings appear to have a notable impact on the final profitability figure, with the adjusted margin generally lower than the reported margin, except in 2020 where the difference was minimal.
In summary, the adjusted net profit margin demonstrates a volatile pattern, heavily influenced by fluctuations in sales and adjusted net earnings. While a general upward trend is evident from 2020 through 2023, the most recent period indicates a potential stabilization or slight decline, warranting further investigation.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Return on Equity (ROE)
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
ROE = 100 × Net earnings ÷ Shareholders’ equity
= 100 × 1,955 ÷ 1,860 = 105.11%
2 Adjusted net earnings. See details »
3 Adjusted shareholders’ equity. See details »
4 2024 Calculation
Adjusted ROE = 100 × Adjusted net earnings ÷ Adjusted shareholders’ equity
= 100 × 1,903 ÷ 1,845 = 103.14%
The adjusted return on equity (ROE) exhibited fluctuating performance over the analyzed period. Initial values decreased before stabilizing and then increasing significantly in later years. A review of the underlying components, adjusted net earnings and adjusted shareholders’ equity, provides further insight into these movements.
- Adjusted ROE Trend
- The adjusted ROE began at 51.15% in 2019, declining to 15.47% in 2020. A partial recovery was observed in 2021, reaching 47.43%, followed by an increase to 67.34% in 2022. The adjusted ROE continued its upward trajectory, reaching 99.39% in 2023 and further increasing to 103.14% in 2024. This represents a substantial overall increase from the low point in 2020.
- Adjusted Net Earnings
- Adjusted net earnings decreased from US$1,359 million in 2019 to US$220 million in 2020, mirroring the decline in adjusted ROE. A significant increase to US$711 million occurred in 2021, followed by a further rise to US$914 million in 2022. The most substantial growth was observed in 2023, with adjusted net earnings reaching US$1,958 million, and continued into 2024 with US$1,903 million. The consistent growth in adjusted net earnings from 2020 onwards appears to be a primary driver of the increasing adjusted ROE.
- Adjusted Shareholders’ Equity
- Adjusted shareholders’ equity increased from US$2,658 million in 2019 to US$1,420 million in 2020. It remained relatively stable at US$1,500 million in 2021 and US$1,358 million in 2022. A notable increase was then observed in 2023, reaching US$1,970 million, and continued to US$1,845 million in 2024. While shareholders’ equity generally trended upward, its impact on the adjusted ROE was moderated by the more substantial growth in adjusted net earnings.
The interplay between adjusted net earnings and adjusted shareholders’ equity suggests that improvements in profitability have been the dominant factor influencing the adjusted ROE. The substantial increase in adjusted ROE from 2020 to 2024 is largely attributable to the significant growth in adjusted net earnings, despite fluctuations in adjusted shareholders’ equity.
- Comparison to Reported ROE
- Reported ROE values were consistently higher than adjusted ROE values across all periods. The difference between the two metrics suggests that adjustments to net earnings and shareholders’ equity have a material impact on the calculated return. Reported ROE peaked at 105.11% in 2024, while adjusted ROE reached 103.14% in the same period.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Return on Assets (ROA)
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
ROA = 100 × Net earnings ÷ Total assets
= 100 × 1,955 ÷ 24,917 = 7.85%
2 Adjusted net earnings. See details »
3 Adjusted total assets. See details »
4 2024 Calculation
Adjusted ROA = 100 × Adjusted net earnings ÷ Adjusted total assets
= 100 × 1,903 ÷ 24,526 = 7.76%
The adjusted return on assets (ROA) exhibited fluctuations over the analyzed period. Initial values were followed by a period of recovery and subsequent stabilization. A review of the adjusted net earnings and adjusted total assets reveals insights into these movements.
- Adjusted ROA Trend
- The adjusted ROA began at 7.37% in 2019, remaining relatively stable at 0.96% in 2020. A subsequent increase was observed in 2021, reaching 3.36%, followed by further growth to 4.20% in 2022. The adjusted ROA experienced a significant rise to 8.72% in 2023 before decreasing slightly to 7.76% in 2024.
- Adjusted Net Earnings Impact
- Adjusted net earnings demonstrated a decrease from US$1,359 million in 2019 to US$220 million in 2020. These earnings then increased to US$711 million in 2021, US$914 million in 2022, and reached US$1,958 million in 2023. A slight decrease to US$1,903 million was recorded in 2024. The substantial increase in adjusted net earnings from 2020 through 2023 likely contributed to the corresponding rise in adjusted ROA during that period.
- Adjusted Total Assets Impact
- Adjusted total assets increased from US$18,455 million in 2019 to US$22,769 million in 2020. They then decreased to US$21,179 million in 2021, and rose to US$21,779 million in 2022. Further increases were observed in 2023 (US$22,446 million) and 2024 (US$24,526 million). The growth in adjusted total assets, particularly in 2020 and 2024, may have partially offset the positive impact of increasing adjusted net earnings on the adjusted ROA.
The decrease in adjusted ROA from 2023 to 2024, despite a continued increase in adjusted net earnings, suggests that the growth in adjusted total assets outpaced the growth in earnings during that period. The initial low point in 2020 for adjusted ROA was primarily driven by a significant reduction in adjusted net earnings.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?