| Debt
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Three Months Ended | ||||||||||||||
December 29, 2012 | December 31, 2011 | |||||||||||||
Shares | Dollars | Shares | Dollars | |||||||||||
Shares repurchased: | ||||||||||||||
Under share repurchase program | 5.1 | $ | 100 | 1.8 | $ | 35 | ||||||||
To fund certain obligations under equity compensation plans | 0.8 | 15 | 0.8 | 15 | ||||||||||
Total share repurchases | 5.9 | $ | 115 | 2.6 | $ | 50 | ||||||||
|
|||
December 29, 2012 | September 29, 2012 | ||||||
Processed products: | |||||||
Weighted-average method – chicken and prepared foods | $ | 824 | $ | 754 | |||
First-in, first-out method – beef and pork | 595 | 611 | |||||
Livestock – first-in, first-out method | 1,038 | 952 | |||||
Supplies and other – weighted-average method | 475 | 492 | |||||
Total inventories | $ | 2,932 | $ | 2,809 | |||
|
|||
December 29, 2012 | September 29, 2012 | ||||||
Land | $ | 101 | $ | 101 | |||
Buildings and leasehold improvements | 2,901 | 2,868 | |||||
Machinery and equipment | 5,276 | 5,208 | |||||
Land improvements and other | 411 | 408 | |||||
Buildings and equipment under construction | 304 | 298 | |||||
8,993 | 8,883 | ||||||
Less accumulated depreciation | 4,950 | 4,861 | |||||
Net property, plant and equipment | $ | 4,043 | $ | 4,022 | |||
|
|||
December 29, 2012 | September 29, 2012 | ||||||
Accrued salaries, wages and benefits | $ | 272 | $ | 382 | |||
Self-insurance reserves | 274 | 274 | |||||
Other | 346 | 287 | |||||
Total other current liabilities | $ | 892 | $ | 943 | |||
|
|||
December 29, 2012 | September 29, 2012 | ||||||
Revolving credit facility | $ | — | $ | — | |||
Senior notes: | |||||||
3.25% Convertible senior notes due October 2013 (2013 Notes) | 458 | 458 | |||||
6.60% Senior notes due April 2016 (2016 Notes) | 638 | 638 | |||||
7.00% Notes due May 2018 | 120 | 120 | |||||
4.50% Senior notes due June 2022 (2022 Notes) | 1,000 | 1,000 | |||||
7.00% Notes due January 2028 | 18 | 18 | |||||
Discount on senior notes | (23 | ) | (28 | ) | |||
GO Zone tax-exempt bonds due October 2033 (0.14% at 12/29/2012) | 100 | 100 | |||||
Other | 115 | 126 | |||||
Total debt | 2,426 | 2,432 | |||||
Less current debt | 519 | 515 | |||||
Total long-term debt | $ | 1,907 | $ | 1,917 | |||
• | during any fiscal quarter after December 27, 2008, if the last reported sale price of our Class A stock for at least 20 trading days during a period of 30 consecutive trading days ending on the last trading day of the preceding fiscal quarter is at least 130% of the applicable conversion price on each applicable trading day (which would currently require our shares to trade at or above $21.84); or |
• | during the five business days after any 10 consecutive trading days (measurement period) in which the trading price per $1,000 principal amount of notes for each trading day of the measurement period was less than 98% of the product of the last reported sale price of our Class A stock and the applicable conversion rate on each such day; or |
• | upon the occurrence of specified corporate events as defined in the supplemental indenture. |
|
|||
|
|||
|
|||
• | Cash Flow Hedges – include certain commodity forward and option contracts of forecasted purchases (i.e., grains) and certain foreign exchange forward contracts. |
• | Fair Value Hedges – include certain commodity forward contracts related to firm commitments (i.e., livestock). |
• | Net Investment Hedges – include certain foreign currency forward contracts of permanently invested capital in certain foreign subsidiaries. |
Metric | December 29, 2012 | September 29, 2012 | |||||||
Commodity: | |||||||||
Corn | Bushels | 10 | 12 | ||||||
Soy meal | Tons | 228,800 | 164,700 | ||||||
Foreign Currency | United States dollar | $ | 59 | $ | 80 | ||||
Gain/(Loss) Recognized in OCI On Derivatives | Consolidated Condensed Statements of Income Classification | Gain/(Loss) Reclassified from OCI to Earnings | |||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||
December 29, 2012 | December 31, 2011 | December 29, 2012 | December 31, 2011 | ||||||||||||||
Cash Flow Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Commodity contracts | $ | (13 | ) | $ | 2 | Cost of Sales | $ | 4 | $ | (6 | ) | ||||||
Foreign exchange contracts | — | (5 | ) | Other Income/Expense | (2 | ) | 5 | ||||||||||
Total | $ | (13 | ) | $ | (3 | ) | $ | 2 | $ | (1 | ) | ||||||
Metric | December 29, 2012 | September 29, 2012 | |||||
Commodity: | |||||||
Live Cattle | Pounds | 228 | 232 | ||||
Lean Hogs | Pounds | 284 | 239 | ||||
in millions | |||||||||
Consolidated Condensed Statements of Income Classification | Three Months Ended | ||||||||
December 29, 2012 | December 31, 2011 | ||||||||
Gain/(Loss) on forwards | Cost of Sales | $ | 4 | $ | (8 | ) | |||
Gain/(Loss) on purchase contract | Cost of Sales | (4 | ) | 8 | |||||
Gain/(Loss) Recognized in OCI On Derivatives | Consolidated Condensed Statements of Income Classification | Gain/(Loss) Reclassified from OCI to Earnings | |||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||
December 29, 2012 | December 31, 2011 | December 29, 2012 | December 31, 2011 | ||||||||||||||
Net Investment Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Foreign exchange contracts | $ | — | $ | (1 | ) | Other Income/Expense | $ | — | $ | — | |||||||
Metric | December 29, 2012 | September 29, 2012 | |||||||
Commodity: | |||||||||
Corn | Bushels | 36 | 19 | ||||||
Soy Meal | Tons | 65,200 | 1,200 | ||||||
Soy Oil | Pounds | — | 17 | ||||||
Live Cattle | Pounds | 223 | 68 | ||||||
Lean Hogs | Pounds | 11 | 108 | ||||||
Foreign Currency | United States dollars | $ | 151 | $ | 165 | ||||
Interest Rate | Average monthly notional debt | $ | 25 | $ | 27 | ||||
Consolidated Condensed Statements of Income Classification | Gain/(Loss) Recognized in Earnings | ||||||||
Three Months Ended | |||||||||
December 29, 2012 | December 31, 2011 | ||||||||
Derivatives not designated as hedging instruments: | |||||||||
Commodity contracts | Sales | $ | 11 | $ | (3 | ) | |||
Commodity contracts | Cost of Sales | (7 | ) | 29 | |||||
Foreign exchange contracts | Other Income/Expense | 1 | 3 | ||||||
Total | $ | 5 | $ | 29 | |||||
Fair Value | |||||||
December 29, 2012 | September 29, 2012 | ||||||
Derivative Assets: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 5 | $ | 32 | |||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 29 | 21 | |||||
Foreign exchange contracts | 1 | 1 | |||||
Total derivative assets – not designated | 30 | 22 | |||||
Total derivative assets | $ | 35 | $ | 54 | |||
Derivative Liabilities: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 12 | $ | 6 | |||
Foreign exchange contracts | — | 1 | |||||
Total derivative liabilities – designated | 12 | 7 | |||||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 75 | 96 | |||||
Foreign exchange contracts | 2 | 2 | |||||
Interest rate contracts | 1 | — | |||||
Total derivative liabilities – not designated | 78 | 98 | |||||
Total derivative liabilities | $ | 90 | $ | 105 | |||
|
|||
• | Quoted prices for similar assets or liabilities in active markets; |
• | Quoted prices for identical or similar assets in non-active markets; |
• | Inputs other than quoted prices that are observable for the asset or liability; and |
• | Inputs derived principally from or corroborated by other observable market data. |
December 29, 2012 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 34 | $ | — | $ | (21 | ) | $ | 13 | ||||||||
Foreign Exchange Forward Contracts | — | 1 | — | — | 1 | ||||||||||||||
Available for Sale Securities: | |||||||||||||||||||
Debt securities | — | 26 | 85 | — | 111 | ||||||||||||||
Equity securities | 3 | — | — | — | 3 | ||||||||||||||
Deferred Compensation Assets | 22 | 158 | — | — | 180 | ||||||||||||||
Total Assets | $ | 25 | $ | 219 | $ | 85 | $ | (21 | ) | $ | 308 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 87 | $ | — | $ | (87 | ) | $ | — | ||||||||
Foreign Exchange Forward Contracts | — | 2 | — | (1 | ) | 1 | |||||||||||||
Interest Rate Swap | — | 1 | — | — | 1 | ||||||||||||||
Total Liabilities | $ | — | $ | 90 | $ | — | $ | (88 | ) | $ | 2 | ||||||||
September 29, 2012 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 53 | $ | — | $ | (40 | ) | $ | 13 | ||||||||
Foreign Exchange Forward Contracts | — | 1 | — | (1 | ) | — | |||||||||||||
Available for Sale Securities: | |||||||||||||||||||
Debt securities | — | 27 | 86 | — | 113 | ||||||||||||||
Equity securities | 6 | 1 | — | — | 7 | ||||||||||||||
Deferred Compensation Assets | 31 | 149 | — | — | 180 | ||||||||||||||
Total Assets | $ | 37 | $ | 231 | $ | 86 | $ | (41 | ) | $ | 313 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 102 | $ | — | $ | (100 | ) | $ | 2 | ||||||||
Foreign Exchange Forward Contracts | — | 3 | — | — | 3 | ||||||||||||||
Interest Rate Swap | — | — | — | — | — | ||||||||||||||
Total Liabilities | $ | — | $ | 105 | $ | — | $ | (100 | ) | $ | 5 | ||||||||
(a) | Our derivative assets and liabilities are presented in our Consolidated Condensed Balance Sheets on a net basis. We net derivative assets and liabilities, including cash collateral, when a legally enforceable master netting arrangement exists between the counterparty to a derivative contract and us. At December 29, 2012, and September 29, 2012, we had posted with various counterparties $67 million and $59 million, respectively, of cash collateral and held no cash collateral. |
Three Months Ended | |||||||
December 29, 2012 | December 31, 2011 | ||||||
Balance at beginning of year | $ | 86 | $ | 83 | |||
Total realized and unrealized gains (losses): | |||||||
Included in earnings | — | 1 | |||||
Included in other comprehensive income (loss) | — | (2 | ) | ||||
Purchases | 3 | 6 | |||||
Issuances | — | — | |||||
Settlements | (4 | ) | (4 | ) | |||
Balance at end of period | $ | 85 | $ | 84 | |||
Total gains (losses) for the three-month period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at end of period | $ | — | $ | — | |||
(in millions) | December 29, 2012 | September 29, 2012 | |||||||||||||||||||||
Amortized Cost Basis | Fair Value | Unrealized Gain/(Loss) | Amortized Cost Basis | Fair Value | Unrealized Gain/(Loss) | ||||||||||||||||||
Available for Sale Securities: | |||||||||||||||||||||||
Debt Securities: | |||||||||||||||||||||||
U.S. Treasury and Agency | $ | 25 | $ | 26 | $ | 1 | $ | 26 | $ | 27 | $ | 1 | |||||||||||
Corporate and Asset-Backed (a) | 63 | 65 | 2 | 64 | 66 | 2 | |||||||||||||||||
Redeemable Preferred Stock | 20 | 20 | — | 20 | 20 | — | |||||||||||||||||
Equity Securities: | |||||||||||||||||||||||
Common Stock and Warrants | 9 | 3 | (6 | ) | 9 | 7 | (2 | ) | |||||||||||||||
(a) | At both December 29, 2012, and September 29, 2012, the amortized cost basis for Corporate and Asset-Backed debt securities had been reduced by accumulated other than temporary impairments of $2 million. |
December 29, 2012 | September 29, 2012 | ||||||||||||||
Fair Value | Carrying Value | Fair Value | Carrying Value | ||||||||||||
Total Debt | $ | 2,606 | $ | 2,426 | $ | 2,596 | $ | 2,432 | |||||||
|
|||
Three Months Ended | ||||||||||||||||||||
December 29, 2012 | December 31, 2011 | |||||||||||||||||||
Before Tax | Tax | After Tax | Before Tax | Tax | After Tax | |||||||||||||||
Derivatives accounted for as cash flow hedges: | ||||||||||||||||||||
(Gain) loss reclassified to Cost of Sales | $ | (4 | ) | $ | 2 | $ | (2 | ) | $ | 6 | $ | (2 | ) | $ | 4 | |||||
(Gain) loss reclassified to Other Income/Expense | 2 | (1 | ) | 1 | (5 | ) | 2 | (3 | ) | |||||||||||
Unrealized gain (loss) | (13 | ) | 5 | (8 | ) | (3 | ) | 1 | (2 | ) | ||||||||||
Investments: | ||||||||||||||||||||
Unrealized gain (loss) | (4 | ) | 2 | (2 | ) | 2 | (1 | ) | 1 | |||||||||||
Currency translation: | ||||||||||||||||||||
Translation adjustment | (1 | ) | — | (1 | ) | 3 | — | 3 | ||||||||||||
Postretirement benefits | 1 | — | 1 | 1 | — | 1 | ||||||||||||||
Total Other Comprehensive Income (Loss) | $ | (19 | ) | $ | 8 | $ | (11 | ) | $ | 4 | $ | — | $ | 4 | ||||||
|
|||
Three Months Ended | |||||||||
December 29, 2012 | December 31, 2011 | ||||||||
Sales: | |||||||||
Chicken | $ | 2,956 | $ | 2,762 | |||||
Beef | 3,485 | 3,467 | |||||||
Pork | 1,363 | 1,475 | |||||||
Prepared Foods | 841 | 861 | |||||||
Other | 20 | 54 | |||||||
Intersegment Sales | (263 | ) | (290 | ) | |||||
Total Sales | $ | 8,402 | $ | 8,329 | |||||
Operating Income (Loss): | |||||||||
Chicken | $ | 107 | $ | 32 | |||||
Beef | 46 | 31 | |||||||
Pork | 125 | 165 | |||||||
Prepared Foods | 33 | 51 | |||||||
Other | (11 | ) | (1 | ) | |||||
Total Operating Income | 300 | 278 | |||||||
Total Other (Income) Expense | 36 | 35 | |||||||
Income before Income Taxes | $ | 264 | $ | 243 | |||||
|
|||
• | After a trial in the Garcia case, which involved the Garden City, Kansas facility, a jury verdict in favor of the plaintiffs was entered on March 17, 2011. Exclusive of pre- and post-judgment interest, attorneys’ fees and costs, the jury found violations of federal and state laws for pre- and post-shift work activities and awarded damages in the amount of $503,011. Plaintiffs’ counsel filed an application for attorneys’ fees and expenses which we contested. On December 7, 2012, the court granted plaintiffs' application and awarded a total of $3,609,723. We filed an appeal with the Tenth Circuit Court of Appeals on December 27, 2012. |
• | A jury trial was held in the Bouaphakeo case, which involved the Storm Lake, Iowa pork plant and resulted in a jury verdict in favor of the plaintiffs for violations of federal and state laws for pre- and post-shift work activities. The trial court also awarded the plaintiffs liquidated damages, resulting in total damages awarded in the amount of $5,784,758. We have appealed the jury's verdict and trial court's award. The plaintiffs' counsel has also filed an application for attorneys' fees and expenses in the amount of $2,692,145. |
• | A jury trial was held in the Guyton case, which involved the Columbus Junction, Iowa pork plant, and resulted in a jury verdict in favor of Tyson on April 25, 2012. The plaintiffs filed a post-trial motion, which remains pending in the trial court. |
• | The Maxwell case has been resolved by the parties, and the parties filed a joint motion for approval of the terms of settlement with the trial court on October 31, 2012, which the trial court has preliminarily approved. |
• | A bench trial in the Acosta case began January 22, 2013. |
• | The Gomez case is scheduled for trial on March 18, 2013. The trial court in the Edwards case, which involves the Perry and Waterloo, Iowa facilities, split the case into two trials. The trial involving the Perry facility is scheduled to begin October 7, 2013, and the trial involving the Waterloo facility is scheduled to begin December 9, 2013. |
|
|||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended December 29, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 75 | $ | 4,750 | $ | 3,904 | $ | (327 | ) | $ | 8,402 | ||||||||
Cost of Sales | 16 | 4,538 | 3,638 | (327 | ) | 7,865 | |||||||||||||
Gross Profit | 59 | 212 | 266 | — | 537 | ||||||||||||||
Selling, General and Administrative | 20 | 52 | 165 | — | 237 | ||||||||||||||
Operating Income | 39 | 160 | 101 | — | 300 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 8 | 16 | 12 | — | 36 | ||||||||||||||
Other, net | — | — | — | — | — | ||||||||||||||
Equity in net earnings of subsidiaries | (149 | ) | (24 | ) | — | 173 | — | ||||||||||||
Total Other (Income) Expense | (141 | ) | (8 | ) | 12 | 173 | 36 | ||||||||||||
Income (Loss) before Income Taxes | 180 | 168 | 89 | (173 | ) | 264 | |||||||||||||
Income Tax Expense | 7 | 51 | 38 | — | 96 | ||||||||||||||
Net Income (Loss) | 173 | 117 | 51 | (173 | ) | 168 | |||||||||||||
Less: Net Loss Attributable to Noncontrolling Interest | — | — | (5 | ) | — | (5 | ) | ||||||||||||
Net Income (Loss) Attributable to Tyson | 173 | 117 | 56 | (173 | ) | 173 | |||||||||||||
Comprehensive Income | 157 | 121 | 50 | (171 | ) | 157 | |||||||||||||
Less: Comprehensive Loss Attributable to Noncontrolling Interest | — | — | (5 | ) | — | (5 | ) | ||||||||||||
Comprehensive Income Attributable to Tyson | $ | 157 | $ | 121 | $ | 55 | $ | (171 | ) | $ | 162 | ||||||||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended December 31, 2011 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 52 | $ | 4,841 | $ | 3,761 | $ | (325 | ) | $ | 8,329 | ||||||||
Cost of Sales | 8 | 4,642 | 3,511 | (325 | ) | 7,836 | |||||||||||||
Gross Profit | 44 | 199 | 250 | — | 493 | ||||||||||||||
Selling, General and Administrative | 12 | 50 | 153 | — | 215 | ||||||||||||||
Operating Income | 32 | 149 | 97 | — | 278 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | (13 | ) | 32 | 28 | — | 47 | |||||||||||||
Other, net | 1 | — | (13 | ) | — | (12 | ) | ||||||||||||
Equity in net earnings of subsidiaries | (127 | ) | (26 | ) | — | 153 | — | ||||||||||||
Total Other (Income) Expense | (139 | ) | 6 | 15 | 153 | 35 | |||||||||||||
Income (Loss) before Income Taxes | 171 | 143 | 82 | (153 | ) | 243 | |||||||||||||
Income Tax (Benefit) Expense | 15 | 40 | 32 | — | 87 | ||||||||||||||
Net Income (Loss) | 156 | 103 | 50 | (153 | ) | 156 | |||||||||||||
Less: Net Loss Attributable to Noncontrolling Interest | — | — | — | — | — | ||||||||||||||
Net Income (Loss) Attributable to Tyson | 156 | 103 | 50 | (153 | ) | 156 | |||||||||||||
Comprehensive Income | 160 | 100 | 51 | (151 | ) | 160 | |||||||||||||
Less: Comprehensive Loss Attributable to Noncontrolling Interest | — | — | — | — | — | ||||||||||||||
Comprehensive Income Attributable to Tyson | $ | 160 | $ | 100 | $ | 51 | $ | (151 | ) | $ | 160 | ||||||||
Condensed Consolidating Balance Sheet as of December 29, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 20 | $ | 931 | $ | — | $ | 951 | |||||||||
Accounts receivable, net | 1 | 514 | 850 | — | 1,365 | ||||||||||||||
Inventories | 1 | 1,005 | 1,926 | — | 2,932 | ||||||||||||||
Other current assets | 115 | 63 | 128 | (167 | ) | 139 | |||||||||||||
Total Current Assets | 117 | 1,602 | 3,835 | (167 | ) | 5,387 | |||||||||||||
Net Property, Plant and Equipment | 32 | 871 | 3,140 | — | 4,043 | ||||||||||||||
Goodwill | — | 881 | 1,010 | — | 1,891 | ||||||||||||||
Intangible Assets | — | 25 | 101 | — | 126 | ||||||||||||||
Other Assets | 1,233 | 147 | 231 | (1,184 | ) | 427 | |||||||||||||
Investment in Subsidiaries | 11,525 | 2,075 | — | (13,600 | ) | — | |||||||||||||
Total Assets | $ | 12,907 | $ | 5,601 | $ | 8,317 | $ | (14,951 | ) | $ | 11,874 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 446 | $ | — | $ | 145 | $ | (72 | ) | $ | 519 | ||||||||
Accounts payable | 28 | 697 | 710 | — | 1,435 | ||||||||||||||
Other current liabilities | 4,460 | 166 | 755 | (4,489 | ) | 892 | |||||||||||||
Total Current Liabilities | 4,934 | 863 | 1,610 | (4,561 | ) | 2,846 | |||||||||||||
Long-Term Debt | 1,769 | 809 | 458 | (1,129 | ) | 1,907 | |||||||||||||
Deferred Income Taxes | — | 130 | 420 | (14 | ) | 536 | |||||||||||||
Other Liabilities | 170 | 133 | 265 | (41 | ) | 527 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,034 | 3,666 | 5,540 | (9,206 | ) | 6,034 | |||||||||||||
Noncontrolling Interest | — | — | 24 | — | 24 | ||||||||||||||
Total Shareholders’ Equity | 6,034 | 3,666 | 5,564 | (9,206 | ) | 6,058 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 12,907 | $ | 5,601 | $ | 8,317 | $ | (14,951 | ) | $ | 11,874 | ||||||||
Condensed Consolidating Balance Sheet as of September 29, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 9 | $ | 1,061 | $ | — | $ | 1,071 | |||||||||
Accounts receivable, net | 1 | 499 | 878 | — | 1,378 | ||||||||||||||
Inventories | — | 950 | 1,859 | — | 2,809 | ||||||||||||||
Other current assets | 139 | 100 | 90 | (184 | ) | 145 | |||||||||||||
Total Current Assets | 141 | 1,558 | 3,888 | (184 | ) | 5,403 | |||||||||||||
Net Property, Plant and Equipment | 31 | 873 | 3,118 | — | 4,022 | ||||||||||||||
Goodwill | — | 881 | 1,010 | — | 1,891 | ||||||||||||||
Intangible Assets | — | 26 | 103 | — | 129 | ||||||||||||||
Other Assets | 1,257 | 151 | 251 | (1,208 | ) | 451 | |||||||||||||
Investment in Subsidiaries | 11,849 | 2,005 | — | (13,854 | ) | — | |||||||||||||
Total Assets | $ | 13,278 | $ | 5,494 | $ | 8,370 | $ | (15,246 | ) | $ | 11,896 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 439 | $ | — | $ | 167 | $ | (91 | ) | $ | 515 | ||||||||
Accounts payable | 10 | 558 | 804 | — | 1,372 | ||||||||||||||
Other current liabilities | 4,887 | 144 | 766 | (4,854 | ) | 943 | |||||||||||||
Total Current Liabilities | 5,336 | 702 | 1,737 | (4,945 | ) | 2,830 | |||||||||||||
Long-Term Debt | 1,774 | 809 | 486 | (1,152 | ) | 1,917 | |||||||||||||
Deferred Income Taxes | — | 135 | 432 | (9 | ) | 558 | |||||||||||||
Other Liabilities | 156 | 146 | 294 | (47 | ) | 549 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,012 | 3,702 | 5,391 | (9,093 | ) | 6,012 | |||||||||||||
Noncontrolling Interest | — | — | 30 | — | 30 | ||||||||||||||
Total Shareholders’ Equity | 6,012 | 3,702 | 5,421 | (9,093 | ) | 6,042 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 13,278 | $ | 5,494 | $ | 8,370 | $ | (15,246 | ) | $ | 11,896 | ||||||||
Condensed Consolidating Statement of Cash Flows for the three months ended December 29, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | 21 | $ | 234 | $ | (65 | ) | $ | — | $ | 190 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | (2 | ) | (24 | ) | (131 | ) | — | (157 | ) | ||||||||||
Proceeds from marketable securities, net | — | — | 1 | — | 1 | ||||||||||||||
Other, net | — | — | 4 | — | 4 | ||||||||||||||
Cash Provided by (Used for) Investing Activities | (2 | ) | (24 | ) | (126 | ) | — | (152 | ) | ||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | — | — | (11 | ) | — | (11 | ) | ||||||||||||
Purchases of Tyson Class A common stock | (115 | ) | — | — | — | (115 | ) | ||||||||||||
Dividends | (53 | ) | — | — | — | (53 | ) | ||||||||||||
Other, net | 22 | — | (1 | ) | — | 21 | |||||||||||||
Net change in intercompany balances | 126 | (199 | ) | 73 | — | — | |||||||||||||
Cash Provided by (Used for) Financing Activities | (20 | ) | (199 | ) | 61 | — | (158 | ) | |||||||||||
Effect of Exchange Rate Change on Cash | — | — | — | — | — | ||||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | (1 | ) | 11 | (130 | ) | — | (120 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Year | 1 | 9 | 1,061 | — | 1,071 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | — | $ | 20 | $ | 931 | $ | — | $ | 951 | |||||||||
Condensed Consolidating Statement of Cash Flows for the three months ended December 31, 2011 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | 59 | $ | 332 | $ | (53 | ) | $ | — | $ | 338 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | — | (25 | ) | (157 | ) | — | (182 | ) | |||||||||||
Proceeds from marketable securities, net | — | 2 | 1 | — | 3 | ||||||||||||||
Other, net | 2 | 2 | (1 | ) | — | 3 | |||||||||||||
Cash Provided by (Used for) Investing Activities | 2 | (21 | ) | (157 | ) | — | (176 | ) | |||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | (1 | ) | — | 21 | — | 20 | |||||||||||||
Purchases of Tyson Class A common stock | (50 | ) | — | — | — | (50 | ) | ||||||||||||
Dividends | (15 | ) | — | — | — | (15 | ) | ||||||||||||
Other, net | 22 | — | — | — | 22 | ||||||||||||||
Net change in intercompany balances | (18 | ) | (310 | ) | 328 | — | — | ||||||||||||
Cash Provided by (Used for) Financing Activities | (62 | ) | (310 | ) | 349 | — | (23 | ) | |||||||||||
Effect of Exchange Rate Change on Cash | — | — | 2 | — | 2 | ||||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | (1 | ) | 1 | 141 | — | 141 | |||||||||||||
Cash and Cash Equivalents at Beginning of Year | 1 | 1 | 714 | — | 716 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | — | $ | 2 | $ | 855 | $ | — | $ | 857 | |||||||||
|
|||
|
|||
Three Months Ended | ||||||||||||||
December 29, 2012 | December 31, 2011 | |||||||||||||
Shares | Dollars | Shares | Dollars | |||||||||||
Shares repurchased: | ||||||||||||||
Under share repurchase program | 5.1 | $ | 100 | 1.8 | $ | 35 | ||||||||
To fund certain obligations under equity compensation plans | 0.8 | 15 | 0.8 | 15 | ||||||||||
Total share repurchases | 5.9 | $ | 115 | 2.6 | $ | 50 | ||||||||
|
|||
December 29, 2012 | September 29, 2012 | ||||||
Processed products: | |||||||
Weighted-average method – chicken and prepared foods | $ | 824 | $ | 754 | |||
First-in, first-out method – beef and pork | 595 | 611 | |||||
Livestock – first-in, first-out method | 1,038 | 952 | |||||
Supplies and other – weighted-average method | 475 | 492 | |||||
Total inventories | $ | 2,932 | $ | 2,809 | |||
|
|||
December 29, 2012 | September 29, 2012 | ||||||
Land | $ | 101 | $ | 101 | |||
Buildings and leasehold improvements | 2,901 | 2,868 | |||||
Machinery and equipment | 5,276 | 5,208 | |||||
Land improvements and other | 411 | 408 | |||||
Buildings and equipment under construction | 304 | 298 | |||||
8,993 | 8,883 | ||||||
Less accumulated depreciation | 4,950 | 4,861 | |||||
Net property, plant and equipment | $ | 4,043 | $ | 4,022 | |||
|
|||
December 29, 2012 | September 29, 2012 | ||||||
Accrued salaries, wages and benefits | $ | 272 | $ | 382 | |||
Self-insurance reserves | 274 | 274 | |||||
Other | 346 | 287 | |||||
Total other current liabilities | $ | 892 | $ | 943 | |||
|
|||
December 29, 2012 | September 29, 2012 | ||||||
Revolving credit facility | $ | — | $ | — | |||
Senior notes: | |||||||
3.25% Convertible senior notes due October 2013 (2013 Notes) | 458 | 458 | |||||
6.60% Senior notes due April 2016 (2016 Notes) | 638 | 638 | |||||
7.00% Notes due May 2018 | 120 | 120 | |||||
4.50% Senior notes due June 2022 (2022 Notes) | 1,000 | 1,000 | |||||
7.00% Notes due January 2028 | 18 | 18 | |||||
Discount on senior notes | (23 | ) | (28 | ) | |||
GO Zone tax-exempt bonds due October 2033 (0.14% at 12/29/2012) | 100 | 100 | |||||
Other | 115 | 126 | |||||
Total debt | 2,426 | 2,432 | |||||
Less current debt | 519 | 515 | |||||
Total long-term debt | $ | 1,907 | $ | 1,917 | |||
|
|||
Fair Value | |||||||
December 29, 2012 | September 29, 2012 | ||||||
Derivative Assets: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 5 | $ | 32 | |||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 29 | 21 | |||||
Foreign exchange contracts | 1 | 1 | |||||
Total derivative assets – not designated | 30 | 22 | |||||
Total derivative assets | $ | 35 | $ | 54 | |||
Derivative Liabilities: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 12 | $ | 6 | |||
Foreign exchange contracts | — | 1 | |||||
Total derivative liabilities – designated | 12 | 7 | |||||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 75 | 96 | |||||
Foreign exchange contracts | 2 | 2 | |||||
Interest rate contracts | 1 | — | |||||
Total derivative liabilities – not designated | 78 | 98 | |||||
Total derivative liabilities | $ | 90 | $ | 105 | |||
Metric | December 29, 2012 | September 29, 2012 | |||||||
Commodity: | |||||||||
Corn | Bushels | 10 | 12 | ||||||
Soy meal | Tons | 228,800 | 164,700 | ||||||
Foreign Currency | United States dollar | $ | 59 | $ | 80 | ||||
Gain/(Loss) Recognized in OCI On Derivatives | Consolidated Condensed Statements of Income Classification | Gain/(Loss) Reclassified from OCI to Earnings | |||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||
December 29, 2012 | December 31, 2011 | December 29, 2012 | December 31, 2011 | ||||||||||||||
Cash Flow Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Commodity contracts | $ | (13 | ) | $ | 2 | Cost of Sales | $ | 4 | $ | (6 | ) | ||||||
Foreign exchange contracts | — | (5 | ) | Other Income/Expense | (2 | ) | 5 | ||||||||||
Total | $ | (13 | ) | $ | (3 | ) | $ | 2 | $ | (1 | ) | ||||||
Metric | December 29, 2012 | September 29, 2012 | |||||
Commodity: | |||||||
Live Cattle | Pounds | 228 | 232 | ||||
Lean Hogs | Pounds | 284 | 239 | ||||
in millions | |||||||||
Consolidated Condensed Statements of Income Classification | Three Months Ended | ||||||||
December 29, 2012 | December 31, 2011 | ||||||||
Gain/(Loss) on forwards | Cost of Sales | $ | 4 | $ | (8 | ) | |||
Gain/(Loss) on purchase contract | Cost of Sales | (4 | ) | 8 | |||||
Gain/(Loss) Recognized in OCI On Derivatives | Consolidated Condensed Statements of Income Classification | Gain/(Loss) Reclassified from OCI to Earnings | |||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||
December 29, 2012 | December 31, 2011 | December 29, 2012 | December 31, 2011 | ||||||||||||||
Net Investment Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Foreign exchange contracts | $ | — | $ | (1 | ) | Other Income/Expense | $ | — | $ | — | |||||||
Metric | December 29, 2012 | September 29, 2012 | |||||||
Commodity: | |||||||||
Corn | Bushels | 36 | 19 | ||||||
Soy Meal | Tons | 65,200 | 1,200 | ||||||
Soy Oil | Pounds | — | 17 | ||||||
Live Cattle | Pounds | 223 | 68 | ||||||
Lean Hogs | Pounds | 11 | 108 | ||||||
Foreign Currency | United States dollars | $ | 151 | $ | 165 | ||||
Interest Rate | Average monthly notional debt | $ | 25 | $ | 27 | ||||
Consolidated Condensed Statements of Income Classification | Gain/(Loss) Recognized in Earnings | ||||||||
Three Months Ended | |||||||||
December 29, 2012 | December 31, 2011 | ||||||||
Derivatives not designated as hedging instruments: | |||||||||
Commodity contracts | Sales | $ | 11 | $ | (3 | ) | |||
Commodity contracts | Cost of Sales | (7 | ) | 29 | |||||
Foreign exchange contracts | Other Income/Expense | 1 | 3 | ||||||
Total | $ | 5 | $ | 29 | |||||
|
|||
December 29, 2012 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 34 | $ | — | $ | (21 | ) | $ | 13 | ||||||||
Foreign Exchange Forward Contracts | — | 1 | — | — | 1 | ||||||||||||||
Available for Sale Securities: | |||||||||||||||||||
Debt securities | — | 26 | 85 | — | 111 | ||||||||||||||
Equity securities | 3 | — | — | — | 3 | ||||||||||||||
Deferred Compensation Assets | 22 | 158 | — | — | 180 | ||||||||||||||
Total Assets | $ | 25 | $ | 219 | $ | 85 | $ | (21 | ) | $ | 308 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 87 | $ | — | $ | (87 | ) | $ | — | ||||||||
Foreign Exchange Forward Contracts | — | 2 | — | (1 | ) | 1 | |||||||||||||
Interest Rate Swap | — | 1 | — | — | 1 | ||||||||||||||
Total Liabilities | $ | — | $ | 90 | $ | — | $ | (88 | ) | $ | 2 | ||||||||
September 29, 2012 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 53 | $ | — | $ | (40 | ) | $ | 13 | ||||||||
Foreign Exchange Forward Contracts | — | 1 | — | (1 | ) | — | |||||||||||||
Available for Sale Securities: | |||||||||||||||||||
Debt securities | — | 27 | 86 | — | 113 | ||||||||||||||
Equity securities | 6 | 1 | — | — | 7 | ||||||||||||||
Deferred Compensation Assets | 31 | 149 | — | — | 180 | ||||||||||||||
Total Assets | $ | 37 | $ | 231 | $ | 86 | $ | (41 | ) | $ | 313 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 102 | $ | — | $ | (100 | ) | $ | 2 | ||||||||
Foreign Exchange Forward Contracts | — | 3 | — | — | 3 | ||||||||||||||
Interest Rate Swap | — | — | — | — | — | ||||||||||||||
Total Liabilities | $ | — | $ | 105 | $ | — | $ | (100 | ) | $ | 5 | ||||||||
(a) | Our derivative assets and liabilities are presented in our Consolidated Condensed Balance Sheets on a net basis. We net derivative assets and liabilities, including cash collateral, when a legally enforceable master netting arrangement exists between the counterparty to a derivative contract and us. At December 29, 2012, and September 29, 2012, we had posted with various counterparties $67 million and $59 million, respectively, of cash collateral and held no cash collateral. |
Three Months Ended | |||||||
December 29, 2012 | December 31, 2011 | ||||||
Balance at beginning of year | $ | 86 | $ | 83 | |||
Total realized and unrealized gains (losses): | |||||||
Included in earnings | — | 1 | |||||
Included in other comprehensive income (loss) | — | (2 | ) | ||||
Purchases | 3 | 6 | |||||
Issuances | — | — | |||||
Settlements | (4 | ) | (4 | ) | |||
Balance at end of period | $ | 85 | $ | 84 | |||
Total gains (losses) for the three-month period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at end of period | $ | — | $ | — | |||
(in millions) | December 29, 2012 | September 29, 2012 | |||||||||||||||||||||
Amortized Cost Basis | Fair Value | Unrealized Gain/(Loss) | Amortized Cost Basis | Fair Value | Unrealized Gain/(Loss) | ||||||||||||||||||
Available for Sale Securities: | |||||||||||||||||||||||
Debt Securities: | |||||||||||||||||||||||
U.S. Treasury and Agency | $ | 25 | $ | 26 | $ | 1 | $ | 26 | $ | 27 | $ | 1 | |||||||||||
Corporate and Asset-Backed (a) | 63 | 65 | 2 | 64 | 66 | 2 | |||||||||||||||||
Redeemable Preferred Stock | 20 | 20 | — | 20 | 20 | — | |||||||||||||||||
Equity Securities: | |||||||||||||||||||||||
Common Stock and Warrants | 9 | 3 | (6 | ) | 9 | 7 | (2 | ) | |||||||||||||||
(a) | At both December 29, 2012, and September 29, 2012, the amortized cost basis for Corporate and Asset-Backed debt securities had been reduced by accumulated other than temporary impairments of $2 million. |
December 29, 2012 | September 29, 2012 | ||||||||||||||
Fair Value | Carrying Value | Fair Value | Carrying Value | ||||||||||||
Total Debt | $ | 2,606 | $ | 2,426 | $ | 2,596 | $ | 2,432 | |||||||
|
|||
Three Months Ended | ||||||||||||||||||||
December 29, 2012 | December 31, 2011 | |||||||||||||||||||
Before Tax | Tax | After Tax | Before Tax | Tax | After Tax | |||||||||||||||
Derivatives accounted for as cash flow hedges: | ||||||||||||||||||||
(Gain) loss reclassified to Cost of Sales | $ | (4 | ) | $ | 2 | $ | (2 | ) | $ | 6 | $ | (2 | ) | $ | 4 | |||||
(Gain) loss reclassified to Other Income/Expense | 2 | (1 | ) | 1 | (5 | ) | 2 | (3 | ) | |||||||||||
Unrealized gain (loss) | (13 | ) | 5 | (8 | ) | (3 | ) | 1 | (2 | ) | ||||||||||
Investments: | ||||||||||||||||||||
Unrealized gain (loss) | (4 | ) | 2 | (2 | ) | 2 | (1 | ) | 1 | |||||||||||
Currency translation: | ||||||||||||||||||||
Translation adjustment | (1 | ) | — | (1 | ) | 3 | — | 3 | ||||||||||||
Postretirement benefits | 1 | — | 1 | 1 | — | 1 | ||||||||||||||
Total Other Comprehensive Income (Loss) | $ | (19 | ) | $ | 8 | $ | (11 | ) | $ | 4 | $ | — | $ | 4 | ||||||
|
|||
Three Months Ended | |||||||||
December 29, 2012 | December 31, 2011 | ||||||||
Sales: | |||||||||
Chicken | $ | 2,956 | $ | 2,762 | |||||
Beef | 3,485 | 3,467 | |||||||
Pork | 1,363 | 1,475 | |||||||
Prepared Foods | 841 | 861 | |||||||
Other | 20 | 54 | |||||||
Intersegment Sales | (263 | ) | (290 | ) | |||||
Total Sales | $ | 8,402 | $ | 8,329 | |||||
Operating Income (Loss): | |||||||||
Chicken | $ | 107 | $ | 32 | |||||
Beef | 46 | 31 | |||||||
Pork | 125 | 165 | |||||||
Prepared Foods | 33 | 51 | |||||||
Other | (11 | ) | (1 | ) | |||||
Total Operating Income | 300 | 278 | |||||||
Total Other (Income) Expense | 36 | 35 | |||||||
Income before Income Taxes | $ | 264 | $ | 243 | |||||
|
|||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended December 29, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 75 | $ | 4,750 | $ | 3,904 | $ | (327 | ) | $ | 8,402 | ||||||||
Cost of Sales | 16 | 4,538 | 3,638 | (327 | ) | 7,865 | |||||||||||||
Gross Profit | 59 | 212 | 266 | — | 537 | ||||||||||||||
Selling, General and Administrative | 20 | 52 | 165 | — | 237 | ||||||||||||||
Operating Income | 39 | 160 | 101 | — | 300 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 8 | 16 | 12 | — | 36 | ||||||||||||||
Other, net | — | — | — | — | — | ||||||||||||||
Equity in net earnings of subsidiaries | (149 | ) | (24 | ) | — | 173 | — | ||||||||||||
Total Other (Income) Expense | (141 | ) | (8 | ) | 12 | 173 | 36 | ||||||||||||
Income (Loss) before Income Taxes | 180 | 168 | 89 | (173 | ) | 264 | |||||||||||||
Income Tax Expense | 7 | 51 | 38 | — | 96 | ||||||||||||||
Net Income (Loss) | 173 | 117 | 51 | (173 | ) | 168 | |||||||||||||
Less: Net Loss Attributable to Noncontrolling Interest | — | — | (5 | ) | — | (5 | ) | ||||||||||||
Net Income (Loss) Attributable to Tyson | 173 | 117 | 56 | (173 | ) | 173 | |||||||||||||
Comprehensive Income | 157 | 121 | 50 | (171 | ) | 157 | |||||||||||||
Less: Comprehensive Loss Attributable to Noncontrolling Interest | — | — | (5 | ) | — | (5 | ) | ||||||||||||
Comprehensive Income Attributable to Tyson | $ | 157 | $ | 121 | $ | 55 | $ | (171 | ) | $ | 162 | ||||||||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended December 31, 2011 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 52 | $ | 4,841 | $ | 3,761 | $ | (325 | ) | $ | 8,329 | ||||||||
Cost of Sales | 8 | 4,642 | 3,511 | (325 | ) | 7,836 | |||||||||||||
Gross Profit | 44 | 199 | 250 | — | 493 | ||||||||||||||
Selling, General and Administrative | 12 | 50 | 153 | — | 215 | ||||||||||||||
Operating Income | 32 | 149 | 97 | — | 278 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | (13 | ) | 32 | 28 | — | 47 | |||||||||||||
Other, net | 1 | — | (13 | ) | — | (12 | ) | ||||||||||||
Equity in net earnings of subsidiaries | (127 | ) | (26 | ) | — | 153 | — | ||||||||||||
Total Other (Income) Expense | (139 | ) | 6 | 15 | 153 | 35 | |||||||||||||
Income (Loss) before Income Taxes | 171 | 143 | 82 | (153 | ) | 243 | |||||||||||||
Income Tax (Benefit) Expense | 15 | 40 | 32 | — | 87 | ||||||||||||||
Net Income (Loss) | 156 | 103 | 50 | (153 | ) | 156 | |||||||||||||
Less: Net Loss Attributable to Noncontrolling Interest | — | — | — | — | — | ||||||||||||||
Net Income (Loss) Attributable to Tyson | 156 | 103 | 50 | (153 | ) | 156 | |||||||||||||
Comprehensive Income | 160 | 100 | 51 | (151 | ) | 160 | |||||||||||||
Less: Comprehensive Loss Attributable to Noncontrolling Interest | — | — | — | — | — | ||||||||||||||
Comprehensive Income Attributable to Tyson | $ | 160 | $ | 100 | $ | 51 | $ | (151 | ) | $ | 160 | ||||||||
Condensed Consolidating Balance Sheet as of December 29, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 20 | $ | 931 | $ | — | $ | 951 | |||||||||
Accounts receivable, net | 1 | 514 | 850 | — | 1,365 | ||||||||||||||
Inventories | 1 | 1,005 | 1,926 | — | 2,932 | ||||||||||||||
Other current assets | 115 | 63 | 128 | (167 | ) | 139 | |||||||||||||
Total Current Assets | 117 | 1,602 | 3,835 | (167 | ) | 5,387 | |||||||||||||
Net Property, Plant and Equipment | 32 | 871 | 3,140 | — | 4,043 | ||||||||||||||
Goodwill | — | 881 | 1,010 | — | 1,891 | ||||||||||||||
Intangible Assets | — | 25 | 101 | — | 126 | ||||||||||||||
Other Assets | 1,233 | 147 | 231 | (1,184 | ) | 427 | |||||||||||||
Investment in Subsidiaries | 11,525 | 2,075 | — | (13,600 | ) | — | |||||||||||||
Total Assets | $ | 12,907 | $ | 5,601 | $ | 8,317 | $ | (14,951 | ) | $ | 11,874 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 446 | $ | — | $ | 145 | $ | (72 | ) | $ | 519 | ||||||||
Accounts payable | 28 | 697 | 710 | — | 1,435 | ||||||||||||||
Other current liabilities | 4,460 | 166 | 755 | (4,489 | ) | 892 | |||||||||||||
Total Current Liabilities | 4,934 | 863 | 1,610 | (4,561 | ) | 2,846 | |||||||||||||
Long-Term Debt | 1,769 | 809 | 458 | (1,129 | ) | 1,907 | |||||||||||||
Deferred Income Taxes | — | 130 | 420 | (14 | ) | 536 | |||||||||||||
Other Liabilities | 170 | 133 | 265 | (41 | ) | 527 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,034 | 3,666 | 5,540 | (9,206 | ) | 6,034 | |||||||||||||
Noncontrolling Interest | — | — | 24 | — | 24 | ||||||||||||||
Total Shareholders’ Equity | 6,034 | 3,666 | 5,564 | (9,206 | ) | 6,058 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 12,907 | $ | 5,601 | $ | 8,317 | $ | (14,951 | ) | $ | 11,874 | ||||||||
Condensed Consolidating Balance Sheet as of September 29, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 9 | $ | 1,061 | $ | — | $ | 1,071 | |||||||||
Accounts receivable, net | 1 | 499 | 878 | — | 1,378 | ||||||||||||||
Inventories | — | 950 | 1,859 | — | 2,809 | ||||||||||||||
Other current assets | 139 | 100 | 90 | (184 | ) | 145 | |||||||||||||
Total Current Assets | 141 | 1,558 | 3,888 | (184 | ) | 5,403 | |||||||||||||
Net Property, Plant and Equipment | 31 | 873 | 3,118 | — | 4,022 | ||||||||||||||
Goodwill | — | 881 | 1,010 | — | 1,891 | ||||||||||||||
Intangible Assets | — | 26 | 103 | — | 129 | ||||||||||||||
Other Assets | 1,257 | 151 | 251 | (1,208 | ) | 451 | |||||||||||||
Investment in Subsidiaries | 11,849 | 2,005 | — | (13,854 | ) | — | |||||||||||||
Total Assets | $ | 13,278 | $ | 5,494 | $ | 8,370 | $ | (15,246 | ) | $ | 11,896 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 439 | $ | — | $ | 167 | $ | (91 | ) | $ | 515 | ||||||||
Accounts payable | 10 | 558 | 804 | — | 1,372 | ||||||||||||||
Other current liabilities | 4,887 | 144 | 766 | (4,854 | ) | 943 | |||||||||||||
Total Current Liabilities | 5,336 | 702 | 1,737 | (4,945 | ) | 2,830 | |||||||||||||
Long-Term Debt | 1,774 | 809 | 486 | (1,152 | ) | 1,917 | |||||||||||||
Deferred Income Taxes | — | 135 | 432 | (9 | ) | 558 | |||||||||||||
Other Liabilities | 156 | 146 | 294 | (47 | ) | 549 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,012 | 3,702 | 5,391 | (9,093 | ) | 6,012 | |||||||||||||
Noncontrolling Interest | — | — | 30 | — | 30 | ||||||||||||||
Total Shareholders’ Equity | 6,012 | 3,702 | 5,421 | (9,093 | ) | 6,042 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 13,278 | $ | 5,494 | $ | 8,370 | $ | (15,246 | ) | $ | 11,896 | ||||||||
Condensed Consolidating Statement of Cash Flows for the three months ended December 29, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | 21 | $ | 234 | $ | (65 | ) | $ | — | $ | 190 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | (2 | ) | (24 | ) | (131 | ) | — | (157 | ) | ||||||||||
Proceeds from marketable securities, net | — | — | 1 | — | 1 | ||||||||||||||
Other, net | — | — | 4 | — | 4 | ||||||||||||||
Cash Provided by (Used for) Investing Activities | (2 | ) | (24 | ) | (126 | ) | — | (152 | ) | ||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | — | — | (11 | ) | — | (11 | ) | ||||||||||||
Purchases of Tyson Class A common stock | (115 | ) | — | — | — | (115 | ) | ||||||||||||
Dividends | (53 | ) | — | — | — | (53 | ) | ||||||||||||
Other, net | 22 | — | (1 | ) | — | 21 | |||||||||||||
Net change in intercompany balances | 126 | (199 | ) | 73 | — | — | |||||||||||||
Cash Provided by (Used for) Financing Activities | (20 | ) | (199 | ) | 61 | — | (158 | ) | |||||||||||
Effect of Exchange Rate Change on Cash | — | — | — | — | — | ||||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | (1 | ) | 11 | (130 | ) | — | (120 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Year | 1 | 9 | 1,061 | — | 1,071 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | — | $ | 20 | $ | 931 | $ | — | $ | 951 | |||||||||
Condensed Consolidating Statement of Cash Flows for the three months ended December 31, 2011 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | 59 | $ | 332 | $ | (53 | ) | $ | — | $ | 338 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | — | (25 | ) | (157 | ) | — | (182 | ) | |||||||||||
Proceeds from marketable securities, net | — | 2 | 1 | — | 3 | ||||||||||||||
Other, net | 2 | 2 | (1 | ) | — | 3 | |||||||||||||
Cash Provided by (Used for) Investing Activities | 2 | (21 | ) | (157 | ) | — | (176 | ) | |||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | (1 | ) | — | 21 | — | 20 | |||||||||||||
Purchases of Tyson Class A common stock | (50 | ) | — | — | — | (50 | ) | ||||||||||||
Dividends | (15 | ) | — | — | — | (15 | ) | ||||||||||||
Other, net | 22 | — | — | — | 22 | ||||||||||||||
Net change in intercompany balances | (18 | ) | (310 | ) | 328 | — | — | ||||||||||||
Cash Provided by (Used for) Financing Activities | (62 | ) | (310 | ) | 349 | — | (23 | ) | |||||||||||
Effect of Exchange Rate Change on Cash | — | — | 2 | — | 2 | ||||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | (1 | ) | 1 | 141 | — | 141 | |||||||||||||
Cash and Cash Equivalents at Beginning of Year | 1 | 1 | 714 | — | 716 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | — | $ | 2 | $ | 855 | $ | — | $ | 857 | |||||||||
|
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|