| Debt
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Three Months Ended | ||||||||||||||
December 28, 2013 | December 29, 2012 | |||||||||||||
Shares | Dollars | Shares | Dollars | |||||||||||
Shares repurchased: | ||||||||||||||
Under share repurchase program | 4.6 | $ | 150 | 5.1 | $ | 100 | ||||||||
To fund certain obligations under equity compensation plans | 0.3 | 9 | 0.8 | 15 | ||||||||||
Total share repurchases | 4.9 | $ | 159 | 5.9 | $ | 115 | ||||||||
|
|||
|
|||
Three Months Ended | ||||||||
December 28, 2013 | December 29, 2012 | |||||||
Sales | $ | — | $ | 36 | ||||
Pretax loss | — | (4 | ) | |||||
Income tax expense | — | — | ||||||
Loss from discontinued operation, net of tax | $ | — | $ | (4 | ) | |||
|
|||
December 28, 2013 | September 28, 2013 | ||||||
Processed products: | |||||||
Weighted-average method – chicken, prepared foods and international | $ | 780 | $ | 799 | |||
First-in, first-out method – beef and pork | 622 | 624 | |||||
Livestock – first-in, first-out method | 982 | 1,002 | |||||
Supplies and other – weighted-average method | 394 | 392 | |||||
Total inventory | $ | 2,778 | $ | 2,817 | |||
|
|||
December 28, 2013 | September 28, 2013 | ||||||
Land | $ | 99 | $ | 100 | |||
Buildings and leasehold improvements | 2,958 | 2,945 | |||||
Machinery and equipment | 5,535 | 5,504 | |||||
Land improvements and other | 421 | 417 | |||||
Buildings and equipment under construction | 292 | 236 | |||||
9,305 | 9,202 | ||||||
Less accumulated depreciation | 5,233 | 5,149 | |||||
Net property, plant and equipment | $ | 4,072 | $ | 4,053 | |||
|
|||
December 28, 2013 | September 28, 2013 | ||||||
Accrued salaries, wages and benefits | $ | 293 | $ | 419 | |||
Self-insurance reserves | 268 | 267 | |||||
Income taxes payable | 143 | 111 | |||||
Other | 373 | 341 | |||||
Total other current liabilities | $ | 1,077 | $ | 1,138 | |||
|
|||
December 28, 2013 | September 28, 2013 | ||||||
Revolving credit facility | $ | — | $ | — | |||
Senior notes: | |||||||
3.25% Convertible senior notes due October 2013 (2013 Notes) | — | 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 | (5 | ) | (6 | ) | |||
GO Zone tax-exempt bonds due October 2033 (0.05% at 12/28/2013) | 100 | 100 | |||||
Other | 71 | 80 | |||||
Total debt | 1,942 | 2,408 | |||||
Less current debt | 52 | 513 | |||||
Total long-term debt | $ | 1,890 | $ | 1,895 | |||
|
|||
|
|||
|
|||
• | 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 of firm commitments (i.e., livestock). |
Metric | December 28, 2013 | September 28, 2013 | |||||||
Commodity: | |||||||||
Corn | Bushels | 8 | 5 | ||||||
Soy meal | Tons | 126,700 | 96,800 | ||||||
Foreign Currency | United States dollar | $ | 29 | $ | 60 | ||||
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 28, 2013 | December 29, 2012 | December 28, 2013 | December 29, 2012 | ||||||||||||||
Cash Flow Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Commodity contracts | $ | (2 | ) | $ | (13 | ) | Cost of Sales | $ | — | $ | 4 | ||||||
Foreign exchange contracts | (1 | ) | — | Other Income/Expense | — | (2 | ) | ||||||||||
Total | $ | (3 | ) | $ | (13 | ) | $ | — | $ | 2 | |||||||
Metric | December 28, 2013 | September 28, 2013 | |||||
Commodity: | |||||||
Live Cattle | Pounds | 233 | 209 | ||||
Lean Hogs | Pounds | 368 | 384 | ||||
in millions | |||||||||
Consolidated Condensed Statements of Income Classification | Three Months Ended | ||||||||
December 28, 2013 | December 29, 2012 | ||||||||
Gain/(Loss) on forwards | Cost of Sales | $ | (6 | ) | $ | 4 | |||
Gain/(Loss) on purchase contract | Cost of Sales | 6 | (4 | ) | |||||
Metric | December 28, 2013 | September 28, 2013 | |||||||
Commodity: | |||||||||
Corn | Bushels | 28 | 69 | ||||||
Soy Meal | Tons | 219,800 | 204,600 | ||||||
Soy Oil | Pounds | — | 11 | ||||||
Live Cattle | Pounds | 28 | 60 | ||||||
Lean Hogs | Pounds | 75 | 159 | ||||||
Foreign Currency | United States dollars | $ | 203 | $ | 95 | ||||
Consolidated Condensed Statements of Income Classification | Gain/(Loss) Recognized in Earnings | ||||||||
Three Months Ended | |||||||||
December 28, 2013 | December 29, 2012 | ||||||||
Derivatives not designated as hedging instruments: | |||||||||
Commodity contracts | Sales | $ | 2 | $ | 11 | ||||
Commodity contracts | Cost of Sales | (2 | ) | (7 | ) | ||||
Foreign exchange contracts | Other Income/Expense | (1 | ) | 1 | |||||
Total | $ | (1 | ) | $ | 5 | ||||
Fair Value | |||||||
December 28, 2013 | September 28, 2013 | ||||||
Derivative Assets: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 8 | $ | 4 | |||
Foreign exchange contracts | — | 1 | |||||
Total derivative assets – designated | 8 | 5 | |||||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 18 | 25 | |||||
Foreign exchange contracts | 1 | 2 | |||||
Total derivative assets – not designated | 19 | 27 | |||||
Total derivative assets | $ | 27 | $ | 32 | |||
Derivative Liabilities: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 29 | $ | 29 | |||
Foreign exchange contracts | — | — | |||||
Total derivative liabilities – designated | 29 | 29 | |||||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 26 | 72 | |||||
Foreign exchange contracts | 2 | 1 | |||||
Total derivative liabilities – not designated | 28 | 73 | |||||
Total derivative liabilities | $ | 57 | $ | 102 | |||
|
|||
• | 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 28, 2013 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 26 | $ | — | $ | (19 | ) | $ | 7 | ||||||||
Foreign Exchange Forward Contracts | — | 1 | — | — | 1 | ||||||||||||||
Available-for-Sale Securities: | |||||||||||||||||||
Current | — | 1 | — | — | 1 | ||||||||||||||
Non-current | 3 | 26 | 64 | — | 93 | ||||||||||||||
Deferred Compensation Assets | 13 | 208 | — | — | 221 | ||||||||||||||
Total Assets | $ | 16 | $ | 262 | $ | 64 | $ | (19 | ) | $ | 323 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 55 | $ | — | $ | (53 | ) | $ | 2 | ||||||||
Foreign Exchange Forward Contracts | — | 2 | — | (1 | ) | 1 | |||||||||||||
Total Liabilities | $ | — | $ | 57 | $ | — | $ | (54 | ) | $ | 3 | ||||||||
September 28, 2013 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 29 | $ | — | $ | (21 | ) | $ | 8 | ||||||||
Foreign Exchange Forward Contracts | — | 3 | — | (1 | ) | 2 | |||||||||||||
Available-for-Sale Securities: | |||||||||||||||||||
Current | — | 1 | — | — | 1 | ||||||||||||||
Non-current | 4 | 24 | 65 | — | 93 | ||||||||||||||
Deferred Compensation Assets | 23 | 191 | — | — | 214 | ||||||||||||||
Total Assets | $ | 27 | $ | 248 | $ | 65 | $ | (22 | ) | $ | 318 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 101 | $ | — | $ | (101 | ) | $ | — | ||||||||
Foreign Exchange Forward Contracts | — | 1 | — | — | 1 | ||||||||||||||
Total Liabilities | $ | — | $ | 102 | $ | — | $ | (101 | ) | $ | 1 | ||||||||
(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 28, 2013, and September 28, 2013, we had posted with various counterparties $35 million and $79 million, respectively, of cash collateral related to our commodity derivatives and held no cash collateral.The following table provides a reconciliation between the beginning and ending balance of debt securities measured at fair value on a recurring basis in the table above that used significant unobservable inputs (Level 3) (in millions): |
Three Months Ended | |||||||
December 28, 2013 | December 29, 2012 | ||||||
Balance at beginning of year | $ | 65 | $ | 86 | |||
Total realized and unrealized gains (losses): | |||||||
Included in earnings | — | — | |||||
Included in other comprehensive income (loss) | — | — | |||||
Purchases | 7 | 3 | |||||
Issuances | — | — | |||||
Settlements | (8 | ) | (4 | ) | |||
Balance at end of period | $ | 64 | $ | 85 | |||
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 | $ | — | $ | — | |||
December 28, 2013 | September 28, 2013 | ||||||||||||||||||||||
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 | $ | 27 | $ | 27 | $ | — | $ | 25 | $ | 25 | $ | — | |||||||||||
Corporate and Asset-Backed | 63 | 64 | 1 | 64 | 65 | 1 | |||||||||||||||||
Equity Securities: | |||||||||||||||||||||||
Common Stock and Warrants (a) | 3 | 3 | — | 9 | 4 | (5 | ) | ||||||||||||||||
(a) | At December 28, 2013, the amortized cost basis for Equity Securities had been reduced by accumulated other than temporary impairment of approximately $6 million. |
December 28, 2013 | September 28, 2013 | ||||||||||||||
Fair Value | Carrying Value | Fair Value | Carrying Value | ||||||||||||
Total Debt | $ | 2,058 | $ | 1,942 | $ | 2,541 | $ | 2,408 | |||||||
|
|||
Three Months Ended | |||||||||||||||||||
December 28, 2013 | December 29, 2012 | ||||||||||||||||||
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 | ) | |||||
(Gain) loss reclassified to Other Income/Expense | — | — | — | 2 | (1 | ) | 1 | ||||||||||||
Unrealized gain (loss) | (3 | ) | 1 | (2 | ) | (13 | ) | 5 | (8 | ) | |||||||||
Investments: | |||||||||||||||||||
(Gain) loss reclassified to Other Income/Expense | 6 | (2 | ) | 4 | — | — | — | ||||||||||||
Unrealized gain (loss) | (1 | ) | — | (1 | ) | (4 | ) | 2 | (2 | ) | |||||||||
Currency translation: | |||||||||||||||||||
Translation adjustment | (11 | ) | — | (11 | ) | (1 | ) | — | (1 | ) | |||||||||
Postretirement benefits | 1 | 1 | 2 | 1 | — | 1 | |||||||||||||
Total Other Comprehensive Income (Loss) | $ | (8 | ) | $ | — | $ | (8 | ) | $ | (19 | ) | $ | 8 | $ | (11 | ) | |||
|
|||
Three Months Ended | |||||||
December 28, 2013 | December 29, 2012 | ||||||
Sales: | |||||||
Chicken | $ | 2,656 | $ | 2,595 | |||
Beef | 3,734 | 3,485 | |||||
Pork | 1,424 | 1,363 | |||||
Prepared Foods | 907 | 841 | |||||
International | 327 | 327 | |||||
Other | — | 20 | |||||
Intersegment Sales | (287 | ) | (265 | ) | |||
Total Sales | $ | 8,761 | $ | 8,366 | |||
Operating Income (Loss): | |||||||
Chicken | $ | 253 | $ | 113 | |||
Beef | 58 | 46 | |||||
Pork | 121 | 125 | |||||
Prepared Foods | 16 | 33 | |||||
International | (28 | ) | (2 | ) | |||
Other | (8 | ) | (11 | ) | |||
Total Operating Income | 412 | 304 | |||||
Total Other (Income) Expense | 29 | 36 | |||||
Income from Continuing Operations before Income Taxes | $ | 383 | $ | 268 | |||
|
|||
• | After a trial in the Garcia case, which involves our Garden City, Kansas beef plant, 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' counsel's application and awarded a total of $3,609,723. We appealed the jury’s verdict and trial court’s award to the Tenth Circuit Court of Appeals, and oral arguments were held on November 18, 2013. |
• | A jury trial was held in the Bouaphakeo case, which involves our Storm Lake, Iowa pork plant, which 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. The plaintiffs' counsel has also filed an application for attorneys' fees and expenses in the amount of $2,692,145. We have appealed the jury's verdict and trial court's award to the Eighth Circuit Court of Appeals. |
• | A jury trial was held in the Guyton case, which involves our Columbus Junction, Iowa pork plant, which resulted in a jury verdict in favor of Tyson on April 25, 2012. The plaintiffs have appealed to the Eighth Circuit Court of Appeals. |
• | A bench trial was held in the Acosta case, which involves our Madison, Nebraska pork plant, in January 2013. In May 2013 the trial court awarded the plaintiffs $5,733,943 for unpaid overtime wages. Subsequently, the court ordered the class of plaintiffs expanded, and the plaintiffs submitted an updated calculation of $6,258,330 for unpaid overtime wages as reflected by payroll data through May 2013. On January 30, 2014, the trial court entered judgment in favor of the plaintiffs in the amount of $18,774,989. We intend to file a post-trial motion to modify the district court's findings and conclusions prior to any appeal. |
• | A jury trial in the Gomez case, which involves our Dakota City, Nebraska beef plant, was held, and the jury found in favor of the plaintiffs on April 3, 2013. On October 2, 2013, the trial court denied the parties’ post-trial motions and entered judgment awarding unpaid overtime wages, liquidated damages, and penalties totaling $4,960,787. We have appealed the jury’s verdict and trial court’s award to the Eighth Circuit Court of Appeals. |
• | The trial court in the Edwards case, which involves our Perry and Waterloo, Iowa pork plants, decertified the state law class and granted other pre-trial motions that resulted in judgment in our favor with respect to the plaintiffs’ claims. The plaintiffs have filed a motion to modify this judgment. |
• | The parties in the Carter case, which involves our Logansport, Indiana pork plant, agreed to settle all claims for $950,000. The parties filed a joint motion for approval of the settlement, but the plaintiffs subsequently filed a motion to certify a class of plaintiffs while the joint motion for approval of the settlement was pending. On October 30, 2013 we filed a motion with the court to enforce the settlement. |
• | The trial court in the Abadeer case, which involves the Goodlettsville, Tennessee plant, granted the plaintiffs’ motion for summary judgment in part, finding that certain pre- and post-shift activities were compensable and our non-payment for those activities was willful and not in good faith. The trial for the remaining issues, including damages, is scheduled to begin April 15, 2014. |
|
|||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended December 28, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 167 | $ | 5,048 | $ | 3,987 | $ | (441 | ) | $ | 8,761 | ||||||||
Cost of Sales | 17 | 4,826 | 3,674 | (441 | ) | 8,076 | |||||||||||||
Gross Profit | 150 | 222 | 313 | — | 685 | ||||||||||||||
Selling, General and Administrative | 23 | 55 | 195 | — | 273 | ||||||||||||||
Operating Income | 127 | 167 | 118 | — | 412 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 5 | 15 | 6 | — | 26 | ||||||||||||||
Other, net | 6 | (1 | ) | (2 | ) | — | 3 | ||||||||||||
Equity in net earnings of subsidiaries | (175 | ) | (6 | ) | — | 181 | — | ||||||||||||
Total Other (Income) Expense | (164 | ) | 8 | 4 | 181 | 29 | |||||||||||||
Income from Continuing Operations before Income Taxes | 291 | 159 | 114 | (181 | ) | 383 | |||||||||||||
Income Tax Expense | 37 | 52 | 42 | — | 131 | ||||||||||||||
Income from Continuing Operations | 254 | 107 | 72 | (181 | ) | 252 | |||||||||||||
Loss from Discontinued Operation, Net of Tax | — | — | — | — | — | ||||||||||||||
Net Income | 254 | 107 | 72 | (181 | ) | 252 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | (2 | ) | — | (2 | ) | ||||||||||||
Net Income Attributable to Tyson | $ | 254 | $ | 107 | $ | 74 | $ | (181 | ) | $ | 254 | ||||||||
Comprehensive Income (Loss) | 244 | 102 | 63 | (165 | ) | 244 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | (2 | ) | — | (2 | ) | ||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 244 | $ | 102 | $ | 65 | $ | (165 | ) | $ | 246 | ||||||||
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 | $ | 3,868 | $ | (327 | ) | $ | 8,366 | ||||||||
Cost of Sales | 16 | 4,538 | 3,600 | (327 | ) | 7,827 | |||||||||||||
Gross Profit | 59 | 212 | 268 | — | 539 | ||||||||||||||
Selling, General and Administrative | 20 | 52 | 163 | — | 235 | ||||||||||||||
Operating Income | 39 | 160 | 105 | — | 304 | ||||||||||||||
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 from Continuing Operations before Income Taxes | 180 | 168 | 93 | (173 | ) | 268 | |||||||||||||
Income Tax Expense | 7 | 51 | 38 | — | 96 | ||||||||||||||
Income from Continuing Operations | 173 | 117 | 55 | (173 | ) | 172 | |||||||||||||
Loss from Discontinued Operation, Net of Tax | — | — | (4 | ) | — | (4 | ) | ||||||||||||
Net Income | 173 | 117 | 51 | (173 | ) | 168 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | (5 | ) | — | (5 | ) | ||||||||||||
Net Income Attributable to Tyson | 173 | 117 | 56 | (173 | ) | 173 | |||||||||||||
Comprehensive Income (Loss) | 157 | 121 | 50 | (171 | ) | 157 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | (5 | ) | — | (5 | ) | ||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 157 | $ | 121 | $ | 55 | $ | (171 | ) | $ | 162 | ||||||||
Condensed Consolidating Balance Sheet as of December 28, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 10 | $ | 815 | $ | — | $ | 825 | |||||||||
Accounts receivable, net | 1 | 594 | 902 | — | 1,497 | ||||||||||||||
Inventories | — | 1,034 | 1,744 | — | 2,778 | ||||||||||||||
Other current assets | 36 | 49 | 116 | (71 | ) | 130 | |||||||||||||
Total Current Assets | 37 | 1,687 | 3,577 | (71 | ) | 5,230 | |||||||||||||
Net Property, Plant and Equipment | 31 | 899 | 3,142 | — | 4,072 | ||||||||||||||
Goodwill | — | 880 | 1,027 | — | 1,907 | ||||||||||||||
Intangible Assets | — | 19 | 114 | — | 133 | ||||||||||||||
Other Assets | 897 | 167 | 254 | (816 | ) | 502 | |||||||||||||
Investment in Subsidiaries | 12,141 | 2,035 | — | (14,176 | ) | — | |||||||||||||
Total Assets | $ | 13,106 | $ | 5,687 | $ | 8,114 | $ | (15,063 | ) | $ | 11,844 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | — | $ | — | $ | 78 | $ | (26 | ) | $ | 52 | ||||||||
Accounts payable | 30 | 746 | 701 | — | 1,477 | ||||||||||||||
Other current liabilities | 4,858 | 191 | 826 | (4,798 | ) | 1,077 | |||||||||||||
Total Current Liabilities | 4,888 | 937 | 1,605 | (4,824 | ) | 2,606 | |||||||||||||
Long-Term Debt | 1,771 | 678 | 234 | (793 | ) | 1,890 | |||||||||||||
Deferred Income Taxes | 20 | 75 | 355 | — | 450 | ||||||||||||||
Other Liabilities | 142 | 163 | 300 | (23 | ) | 582 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,285 | 3,834 | 5,589 | (9,423 | ) | 6,285 | |||||||||||||
Noncontrolling Interest | — | — | 31 | — | 31 | ||||||||||||||
Total Shareholders’ Equity | 6,285 | 3,834 | 5,620 | (9,423 | ) | 6,316 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 13,106 | $ | 5,687 | $ | 8,114 | $ | (15,063 | ) | $ | 11,844 | ||||||||
Condensed Consolidating Balance Sheet as of September 28, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 21 | $ | 1,124 | $ | — | $ | 1,145 | |||||||||
Accounts receivable, net | — | 571 | 926 | — | 1,497 | ||||||||||||||
Inventories | — | 1,039 | 1,778 | — | 2,817 | ||||||||||||||
Other current assets | 351 | 88 | 117 | (411 | ) | 145 | |||||||||||||
Total Current Assets | 351 | 1,719 | 3,945 | (411 | ) | 5,604 | |||||||||||||
Net Property, Plant and Equipment | 32 | 891 | 3,130 | — | 4,053 | ||||||||||||||
Goodwill | — | 881 | 1,021 | — | 1,902 | ||||||||||||||
Intangible Assets | — | 21 | 117 | — | 138 | ||||||||||||||
Other Assets | 895 | 162 | 244 | (821 | ) | 480 | |||||||||||||
Investment in Subsidiaries | 11,975 | 2,035 | — | (14,010 | ) | — | |||||||||||||
Total Assets | $ | 13,253 | $ | 5,709 | $ | 8,457 | $ | (15,242 | ) | $ | 12,177 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 457 | $ | 132 | $ | 251 | $ | (327 | ) | $ | 513 | ||||||||
Accounts payable | 27 | 575 | 757 | — | 1,359 | ||||||||||||||
Other current liabilities | 4,625 | 200 | 901 | (4,588 | ) | 1,138 | |||||||||||||
Total Current Liabilities | 5,109 | 907 | 1,909 | (4,915 | ) | 3,010 | |||||||||||||
Long-Term Debt | 1,770 | 679 | 241 | (795 | ) | 1,895 | |||||||||||||
Deferred Income Taxes | 24 | 93 | 362 | — | 479 | ||||||||||||||
Other Liabilities | 149 | 155 | 282 | (26 | ) | 560 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,201 | 3,875 | 5,631 | (9,506 | ) | 6,201 | |||||||||||||
Noncontrolling Interest | — | — | 32 | — | 32 | ||||||||||||||
Total Shareholders’ Equity | 6,201 | 3,875 | 5,663 | (9,506 | ) | 6,233 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 13,253 | $ | 5,709 | $ | 8,457 | $ | (15,242 | ) | $ | 12,177 | ||||||||
Condensed Consolidating Statement of Cash Flows for the three months ended December 28, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | (4 | ) | $ | 284 | $ | 81 | $ | — | $ | 361 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | (1 | ) | (35 | ) | (104 | ) | — | (140 | ) | ||||||||||
(Purchases of)/Proceeds from marketable securities, net | — | — | (1 | ) | — | (1 | ) | ||||||||||||
Other, net | — | 1 | (4 | ) | — | (3 | ) | ||||||||||||
Cash Provided by (Used for) Investing Activities | (1 | ) | (34 | ) | (109 | ) | — | (144 | ) | ||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | (367 | ) | — | (6 | ) | — | (373 | ) | |||||||||||
Purchases of Tyson Class A common stock | (159 | ) | — | — | — | (159 | ) | ||||||||||||
Dividends | (25 | ) | — | — | — | (25 | ) | ||||||||||||
Stock options exercised | 12 | — | — | — | 12 | ||||||||||||||
Other, net | 5 | — | — | — | 5 | ||||||||||||||
Net change in intercompany balances | 539 | (261 | ) | (278 | ) | — | — | ||||||||||||
Cash Provided by (Used for) Financing Activities | 5 | (261 | ) | (284 | ) | — | (540 | ) | |||||||||||
Effect of Exchange Rate Change on Cash | — | — | 3 | — | 3 | ||||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | — | (11 | ) | (309 | ) | — | (320 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Year | — | 21 | 1,124 | — | 1,145 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | — | $ | 10 | $ | 815 | $ | — | $ | 825 | |||||||||
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 | ) | ||||||||||
(Purchases of)/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 | ) | ||||||||||||
Stock options exercised | 19 | — | — | — | 19 | ||||||||||||||
Other, net | 3 | — | (1 | ) | — | 2 | |||||||||||||
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 | |||||||||
|
|||
|
|||
|
|||
Three Months Ended | ||||||||||||||
December 28, 2013 | December 29, 2012 | |||||||||||||
Shares | Dollars | Shares | Dollars | |||||||||||
Shares repurchased: | ||||||||||||||
Under share repurchase program | 4.6 | $ | 150 | 5.1 | $ | 100 | ||||||||
To fund certain obligations under equity compensation plans | 0.3 | 9 | 0.8 | 15 | ||||||||||
Total share repurchases | 4.9 | $ | 159 | 5.9 | $ | 115 | ||||||||
|
|||
Three Months Ended | ||||||||
December 28, 2013 | December 29, 2012 | |||||||
Sales | $ | — | $ | 36 | ||||
Pretax loss | — | (4 | ) | |||||
Income tax expense | — | — | ||||||
Loss from discontinued operation, net of tax | $ | — | $ | (4 | ) | |||
|
|||
December 28, 2013 | September 28, 2013 | ||||||
Processed products: | |||||||
Weighted-average method – chicken, prepared foods and international | $ | 780 | $ | 799 | |||
First-in, first-out method – beef and pork | 622 | 624 | |||||
Livestock – first-in, first-out method | 982 | 1,002 | |||||
Supplies and other – weighted-average method | 394 | 392 | |||||
Total inventory | $ | 2,778 | $ | 2,817 | |||
|
|||
December 28, 2013 | September 28, 2013 | ||||||
Land | $ | 99 | $ | 100 | |||
Buildings and leasehold improvements | 2,958 | 2,945 | |||||
Machinery and equipment | 5,535 | 5,504 | |||||
Land improvements and other | 421 | 417 | |||||
Buildings and equipment under construction | 292 | 236 | |||||
9,305 | 9,202 | ||||||
Less accumulated depreciation | 5,233 | 5,149 | |||||
Net property, plant and equipment | $ | 4,072 | $ | 4,053 | |||
|
|||
December 28, 2013 | September 28, 2013 | ||||||
Accrued salaries, wages and benefits | $ | 293 | $ | 419 | |||
Self-insurance reserves | 268 | 267 | |||||
Income taxes payable | 143 | 111 | |||||
Other | 373 | 341 | |||||
Total other current liabilities | $ | 1,077 | $ | 1,138 | |||
|
|||
December 28, 2013 | September 28, 2013 | ||||||
Revolving credit facility | $ | — | $ | — | |||
Senior notes: | |||||||
3.25% Convertible senior notes due October 2013 (2013 Notes) | — | 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 | (5 | ) | (6 | ) | |||
GO Zone tax-exempt bonds due October 2033 (0.05% at 12/28/2013) | 100 | 100 | |||||
Other | 71 | 80 | |||||
Total debt | 1,942 | 2,408 | |||||
Less current debt | 52 | 513 | |||||
Total long-term debt | $ | 1,890 | $ | 1,895 | |||
|
|||
Fair Value | |||||||
December 28, 2013 | September 28, 2013 | ||||||
Derivative Assets: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 8 | $ | 4 | |||
Foreign exchange contracts | — | 1 | |||||
Total derivative assets – designated | 8 | 5 | |||||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 18 | 25 | |||||
Foreign exchange contracts | 1 | 2 | |||||
Total derivative assets – not designated | 19 | 27 | |||||
Total derivative assets | $ | 27 | $ | 32 | |||
Derivative Liabilities: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 29 | $ | 29 | |||
Foreign exchange contracts | — | — | |||||
Total derivative liabilities – designated | 29 | 29 | |||||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 26 | 72 | |||||
Foreign exchange contracts | 2 | 1 | |||||
Total derivative liabilities – not designated | 28 | 73 | |||||
Total derivative liabilities | $ | 57 | $ | 102 | |||
Metric | December 28, 2013 | September 28, 2013 | |||||||
Commodity: | |||||||||
Corn | Bushels | 8 | 5 | ||||||
Soy meal | Tons | 126,700 | 96,800 | ||||||
Foreign Currency | United States dollar | $ | 29 | $ | 60 | ||||
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 28, 2013 | December 29, 2012 | December 28, 2013 | December 29, 2012 | ||||||||||||||
Cash Flow Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Commodity contracts | $ | (2 | ) | $ | (13 | ) | Cost of Sales | $ | — | $ | 4 | ||||||
Foreign exchange contracts | (1 | ) | — | Other Income/Expense | — | (2 | ) | ||||||||||
Total | $ | (3 | ) | $ | (13 | ) | $ | — | $ | 2 | |||||||
Metric | December 28, 2013 | September 28, 2013 | |||||
Commodity: | |||||||
Live Cattle | Pounds | 233 | 209 | ||||
Lean Hogs | Pounds | 368 | 384 | ||||
in millions | |||||||||
Consolidated Condensed Statements of Income Classification | Three Months Ended | ||||||||
December 28, 2013 | December 29, 2012 | ||||||||
Gain/(Loss) on forwards | Cost of Sales | $ | (6 | ) | $ | 4 | |||
Gain/(Loss) on purchase contract | Cost of Sales | 6 | (4 | ) | |||||
Metric | December 28, 2013 | September 28, 2013 | |||||||
Commodity: | |||||||||
Corn | Bushels | 28 | 69 | ||||||
Soy Meal | Tons | 219,800 | 204,600 | ||||||
Soy Oil | Pounds | — | 11 | ||||||
Live Cattle | Pounds | 28 | 60 | ||||||
Lean Hogs | Pounds | 75 | 159 | ||||||
Foreign Currency | United States dollars | $ | 203 | $ | 95 | ||||
Consolidated Condensed Statements of Income Classification | Gain/(Loss) Recognized in Earnings | ||||||||
Three Months Ended | |||||||||
December 28, 2013 | December 29, 2012 | ||||||||
Derivatives not designated as hedging instruments: | |||||||||
Commodity contracts | Sales | $ | 2 | $ | 11 | ||||
Commodity contracts | Cost of Sales | (2 | ) | (7 | ) | ||||
Foreign exchange contracts | Other Income/Expense | (1 | ) | 1 | |||||
Total | $ | (1 | ) | $ | 5 | ||||
|
|||
December 28, 2013 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 26 | $ | — | $ | (19 | ) | $ | 7 | ||||||||
Foreign Exchange Forward Contracts | — | 1 | — | — | 1 | ||||||||||||||
Available-for-Sale Securities: | |||||||||||||||||||
Current | — | 1 | — | — | 1 | ||||||||||||||
Non-current | 3 | 26 | 64 | — | 93 | ||||||||||||||
Deferred Compensation Assets | 13 | 208 | — | — | 221 | ||||||||||||||
Total Assets | $ | 16 | $ | 262 | $ | 64 | $ | (19 | ) | $ | 323 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 55 | $ | — | $ | (53 | ) | $ | 2 | ||||||||
Foreign Exchange Forward Contracts | — | 2 | — | (1 | ) | 1 | |||||||||||||
Total Liabilities | $ | — | $ | 57 | $ | — | $ | (54 | ) | $ | 3 | ||||||||
September 28, 2013 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 29 | $ | — | $ | (21 | ) | $ | 8 | ||||||||
Foreign Exchange Forward Contracts | — | 3 | — | (1 | ) | 2 | |||||||||||||
Available-for-Sale Securities: | |||||||||||||||||||
Current | — | 1 | — | — | 1 | ||||||||||||||
Non-current | 4 | 24 | 65 | — | 93 | ||||||||||||||
Deferred Compensation Assets | 23 | 191 | — | — | 214 | ||||||||||||||
Total Assets | $ | 27 | $ | 248 | $ | 65 | $ | (22 | ) | $ | 318 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 101 | $ | — | $ | (101 | ) | $ | — | ||||||||
Foreign Exchange Forward Contracts | — | 1 | — | — | 1 | ||||||||||||||
Total Liabilities | $ | — | $ | 102 | $ | — | $ | (101 | ) | $ | 1 | ||||||||
(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 28, 2013, and September 28, 2013, we had posted with various counterparties $35 million and $79 million, respectively, of cash collateral related to our commodity derivatives and held no cash collateral. |
Three Months Ended | |||||||
December 28, 2013 | December 29, 2012 | ||||||
Balance at beginning of year | $ | 65 | $ | 86 | |||
Total realized and unrealized gains (losses): | |||||||
Included in earnings | — | — | |||||
Included in other comprehensive income (loss) | — | — | |||||
Purchases | 7 | 3 | |||||
Issuances | — | — | |||||
Settlements | (8 | ) | (4 | ) | |||
Balance at end of period | $ | 64 | $ | 85 | |||
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 | $ | — | $ | — | |||
December 28, 2013 | September 28, 2013 | ||||||||||||||||||||||
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 | $ | 27 | $ | 27 | $ | — | $ | 25 | $ | 25 | $ | — | |||||||||||
Corporate and Asset-Backed | 63 | 64 | 1 | 64 | 65 | 1 | |||||||||||||||||
Equity Securities: | |||||||||||||||||||||||
Common Stock and Warrants (a) | 3 | 3 | — | 9 | 4 | (5 | ) | ||||||||||||||||
(a) | At December 28, 2013, the amortized cost basis for Equity Securities had been reduced by accumulated other than temporary impairment of approximately $6 million. |
December 28, 2013 | September 28, 2013 | ||||||||||||||
Fair Value | Carrying Value | Fair Value | Carrying Value | ||||||||||||
Total Debt | $ | 2,058 | $ | 1,942 | $ | 2,541 | $ | 2,408 | |||||||
|
|||
Three Months Ended | |||||||||||||||||||
December 28, 2013 | December 29, 2012 | ||||||||||||||||||
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 | ) | |||||
(Gain) loss reclassified to Other Income/Expense | — | — | — | 2 | (1 | ) | 1 | ||||||||||||
Unrealized gain (loss) | (3 | ) | 1 | (2 | ) | (13 | ) | 5 | (8 | ) | |||||||||
Investments: | |||||||||||||||||||
(Gain) loss reclassified to Other Income/Expense | 6 | (2 | ) | 4 | — | — | — | ||||||||||||
Unrealized gain (loss) | (1 | ) | — | (1 | ) | (4 | ) | 2 | (2 | ) | |||||||||
Currency translation: | |||||||||||||||||||
Translation adjustment | (11 | ) | — | (11 | ) | (1 | ) | — | (1 | ) | |||||||||
Postretirement benefits | 1 | 1 | 2 | 1 | — | 1 | |||||||||||||
Total Other Comprehensive Income (Loss) | $ | (8 | ) | $ | — | $ | (8 | ) | $ | (19 | ) | $ | 8 | $ | (11 | ) | |||
|
|||
Three Months Ended | |||||||
December 28, 2013 | December 29, 2012 | ||||||
Sales: | |||||||
Chicken | $ | 2,656 | $ | 2,595 | |||
Beef | 3,734 | 3,485 | |||||
Pork | 1,424 | 1,363 | |||||
Prepared Foods | 907 | 841 | |||||
International | 327 | 327 | |||||
Other | — | 20 | |||||
Intersegment Sales | (287 | ) | (265 | ) | |||
Total Sales | $ | 8,761 | $ | 8,366 | |||
Operating Income (Loss): | |||||||
Chicken | $ | 253 | $ | 113 | |||
Beef | 58 | 46 | |||||
Pork | 121 | 125 | |||||
Prepared Foods | 16 | 33 | |||||
International | (28 | ) | (2 | ) | |||
Other | (8 | ) | (11 | ) | |||
Total Operating Income | 412 | 304 | |||||
Total Other (Income) Expense | 29 | 36 | |||||
Income from Continuing Operations before Income Taxes | $ | 383 | $ | 268 | |||
|
|||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended December 28, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 167 | $ | 5,048 | $ | 3,987 | $ | (441 | ) | $ | 8,761 | ||||||||
Cost of Sales | 17 | 4,826 | 3,674 | (441 | ) | 8,076 | |||||||||||||
Gross Profit | 150 | 222 | 313 | — | 685 | ||||||||||||||
Selling, General and Administrative | 23 | 55 | 195 | — | 273 | ||||||||||||||
Operating Income | 127 | 167 | 118 | — | 412 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 5 | 15 | 6 | — | 26 | ||||||||||||||
Other, net | 6 | (1 | ) | (2 | ) | — | 3 | ||||||||||||
Equity in net earnings of subsidiaries | (175 | ) | (6 | ) | — | 181 | — | ||||||||||||
Total Other (Income) Expense | (164 | ) | 8 | 4 | 181 | 29 | |||||||||||||
Income from Continuing Operations before Income Taxes | 291 | 159 | 114 | (181 | ) | 383 | |||||||||||||
Income Tax Expense | 37 | 52 | 42 | — | 131 | ||||||||||||||
Income from Continuing Operations | 254 | 107 | 72 | (181 | ) | 252 | |||||||||||||
Loss from Discontinued Operation, Net of Tax | — | — | — | — | — | ||||||||||||||
Net Income | 254 | 107 | 72 | (181 | ) | 252 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | (2 | ) | — | (2 | ) | ||||||||||||
Net Income Attributable to Tyson | $ | 254 | $ | 107 | $ | 74 | $ | (181 | ) | $ | 254 | ||||||||
Comprehensive Income (Loss) | 244 | 102 | 63 | (165 | ) | 244 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | (2 | ) | — | (2 | ) | ||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 244 | $ | 102 | $ | 65 | $ | (165 | ) | $ | 246 | ||||||||
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 | $ | 3,868 | $ | (327 | ) | $ | 8,366 | ||||||||
Cost of Sales | 16 | 4,538 | 3,600 | (327 | ) | 7,827 | |||||||||||||
Gross Profit | 59 | 212 | 268 | — | 539 | ||||||||||||||
Selling, General and Administrative | 20 | 52 | 163 | — | 235 | ||||||||||||||
Operating Income | 39 | 160 | 105 | — | 304 | ||||||||||||||
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 from Continuing Operations before Income Taxes | 180 | 168 | 93 | (173 | ) | 268 | |||||||||||||
Income Tax Expense | 7 | 51 | 38 | — | 96 | ||||||||||||||
Income from Continuing Operations | 173 | 117 | 55 | (173 | ) | 172 | |||||||||||||
Loss from Discontinued Operation, Net of Tax | — | — | (4 | ) | — | (4 | ) | ||||||||||||
Net Income | 173 | 117 | 51 | (173 | ) | 168 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | (5 | ) | — | (5 | ) | ||||||||||||
Net Income Attributable to Tyson | 173 | 117 | 56 | (173 | ) | 173 | |||||||||||||
Comprehensive Income (Loss) | 157 | 121 | 50 | (171 | ) | 157 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | (5 | ) | — | (5 | ) | ||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 157 | $ | 121 | $ | 55 | $ | (171 | ) | $ | 162 | ||||||||
Condensed Consolidating Balance Sheet as of December 28, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 10 | $ | 815 | $ | — | $ | 825 | |||||||||
Accounts receivable, net | 1 | 594 | 902 | — | 1,497 | ||||||||||||||
Inventories | — | 1,034 | 1,744 | — | 2,778 | ||||||||||||||
Other current assets | 36 | 49 | 116 | (71 | ) | 130 | |||||||||||||
Total Current Assets | 37 | 1,687 | 3,577 | (71 | ) | 5,230 | |||||||||||||
Net Property, Plant and Equipment | 31 | 899 | 3,142 | — | 4,072 | ||||||||||||||
Goodwill | — | 880 | 1,027 | — | 1,907 | ||||||||||||||
Intangible Assets | — | 19 | 114 | — | 133 | ||||||||||||||
Other Assets | 897 | 167 | 254 | (816 | ) | 502 | |||||||||||||
Investment in Subsidiaries | 12,141 | 2,035 | — | (14,176 | ) | — | |||||||||||||
Total Assets | $ | 13,106 | $ | 5,687 | $ | 8,114 | $ | (15,063 | ) | $ | 11,844 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | — | $ | — | $ | 78 | $ | (26 | ) | $ | 52 | ||||||||
Accounts payable | 30 | 746 | 701 | — | 1,477 | ||||||||||||||
Other current liabilities | 4,858 | 191 | 826 | (4,798 | ) | 1,077 | |||||||||||||
Total Current Liabilities | 4,888 | 937 | 1,605 | (4,824 | ) | 2,606 | |||||||||||||
Long-Term Debt | 1,771 | 678 | 234 | (793 | ) | 1,890 | |||||||||||||
Deferred Income Taxes | 20 | 75 | 355 | — | 450 | ||||||||||||||
Other Liabilities | 142 | 163 | 300 | (23 | ) | 582 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,285 | 3,834 | 5,589 | (9,423 | ) | 6,285 | |||||||||||||
Noncontrolling Interest | — | — | 31 | — | 31 | ||||||||||||||
Total Shareholders’ Equity | 6,285 | 3,834 | 5,620 | (9,423 | ) | 6,316 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 13,106 | $ | 5,687 | $ | 8,114 | $ | (15,063 | ) | $ | 11,844 | ||||||||
Condensed Consolidating Balance Sheet as of December 28, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 10 | $ | 815 | $ | — | $ | 825 | |||||||||
Accounts receivable, net | 1 | 594 | 902 | — | 1,497 | ||||||||||||||
Inventories | — | 1,034 | 1,744 | — | 2,778 | ||||||||||||||
Other current assets | 36 | 49 | 116 | (71 | ) | 130 | |||||||||||||
Total Current Assets | 37 | 1,687 | 3,577 | (71 | ) | 5,230 | |||||||||||||
Net Property, Plant and Equipment | 31 | 899 | 3,142 | — | 4,072 | ||||||||||||||
Goodwill | — | 880 | 1,027 | — | 1,907 | ||||||||||||||
Intangible Assets | — | 19 | 114 | — | 133 | ||||||||||||||
Other Assets | 897 | 167 | 254 | (816 | ) | 502 | |||||||||||||
Investment in Subsidiaries | 12,141 | 2,035 | — | (14,176 | ) | — | |||||||||||||
Total Assets | $ | 13,106 | $ | 5,687 | $ | 8,114 | $ | (15,063 | ) | $ | 11,844 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | — | $ | — | $ | 78 | $ | (26 | ) | $ | 52 | ||||||||
Accounts payable | 30 | 746 | 701 | — | 1,477 | ||||||||||||||
Other current liabilities | 4,858 | 191 | 826 | (4,798 | ) | 1,077 | |||||||||||||
Total Current Liabilities | 4,888 | 937 | 1,605 | (4,824 | ) | 2,606 | |||||||||||||
Long-Term Debt | 1,771 | 678 | 234 | (793 | ) | 1,890 | |||||||||||||
Deferred Income Taxes | 20 | 75 | 355 | — | 450 | ||||||||||||||
Other Liabilities | 142 | 163 | 300 | (23 | ) | 582 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,285 | 3,834 | 5,589 | (9,423 | ) | 6,285 | |||||||||||||
Noncontrolling Interest | — | — | 31 | — | 31 | ||||||||||||||
Total Shareholders’ Equity | 6,285 | 3,834 | 5,620 | (9,423 | ) | 6,316 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 13,106 | $ | 5,687 | $ | 8,114 | $ | (15,063 | ) | $ | 11,844 | ||||||||
Condensed Consolidating Balance Sheet as of September 28, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 21 | $ | 1,124 | $ | — | $ | 1,145 | |||||||||
Accounts receivable, net | — | 571 | 926 | — | 1,497 | ||||||||||||||
Inventories | — | 1,039 | 1,778 | — | 2,817 | ||||||||||||||
Other current assets | 351 | 88 | 117 | (411 | ) | 145 | |||||||||||||
Total Current Assets | 351 | 1,719 | 3,945 | (411 | ) | 5,604 | |||||||||||||
Net Property, Plant and Equipment | 32 | 891 | 3,130 | — | 4,053 | ||||||||||||||
Goodwill | — | 881 | 1,021 | — | 1,902 | ||||||||||||||
Intangible Assets | — | 21 | 117 | — | 138 | ||||||||||||||
Other Assets | 895 | 162 | 244 | (821 | ) | 480 | |||||||||||||
Investment in Subsidiaries | 11,975 | 2,035 | — | (14,010 | ) | — | |||||||||||||
Total Assets | $ | 13,253 | $ | 5,709 | $ | 8,457 | $ | (15,242 | ) | $ | 12,177 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 457 | $ | 132 | $ | 251 | $ | (327 | ) | $ | 513 | ||||||||
Accounts payable | 27 | 575 | 757 | — | 1,359 | ||||||||||||||
Other current liabilities | 4,625 | 200 | 901 | (4,588 | ) | 1,138 | |||||||||||||
Total Current Liabilities | 5,109 | 907 | 1,909 | (4,915 | ) | 3,010 | |||||||||||||
Long-Term Debt | 1,770 | 679 | 241 | (795 | ) | 1,895 | |||||||||||||
Deferred Income Taxes | 24 | 93 | 362 | — | 479 | ||||||||||||||
Other Liabilities | 149 | 155 | 282 | (26 | ) | 560 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,201 | 3,875 | 5,631 | (9,506 | ) | 6,201 | |||||||||||||
Noncontrolling Interest | — | — | 32 | — | 32 | ||||||||||||||
Total Shareholders’ Equity | 6,201 | 3,875 | 5,663 | (9,506 | ) | 6,233 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 13,253 | $ | 5,709 | $ | 8,457 | $ | (15,242 | ) | $ | 12,177 | ||||||||
Condensed Consolidating Statement of Cash Flows for the three months ended December 28, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | (4 | ) | $ | 284 | $ | 81 | $ | — | $ | 361 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | (1 | ) | (35 | ) | (104 | ) | — | (140 | ) | ||||||||||
(Purchases of)/Proceeds from marketable securities, net | — | — | (1 | ) | — | (1 | ) | ||||||||||||
Other, net | — | 1 | (4 | ) | — | (3 | ) | ||||||||||||
Cash Provided by (Used for) Investing Activities | (1 | ) | (34 | ) | (109 | ) | — | (144 | ) | ||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | (367 | ) | — | (6 | ) | — | (373 | ) | |||||||||||
Purchases of Tyson Class A common stock | (159 | ) | — | — | — | (159 | ) | ||||||||||||
Dividends | (25 | ) | — | — | — | (25 | ) | ||||||||||||
Stock options exercised | 12 | — | — | — | 12 | ||||||||||||||
Other, net | 5 | — | — | — | 5 | ||||||||||||||
Net change in intercompany balances | 539 | (261 | ) | (278 | ) | — | — | ||||||||||||
Cash Provided by (Used for) Financing Activities | 5 | (261 | ) | (284 | ) | — | (540 | ) | |||||||||||
Effect of Exchange Rate Change on Cash | — | — | 3 | — | 3 | ||||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | — | (11 | ) | (309 | ) | — | (320 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Year | — | 21 | 1,124 | — | 1,145 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | — | $ | 10 | $ | 815 | $ | — | $ | 825 | |||||||||
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 | ) | ||||||||||
(Purchases of)/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 | ) | ||||||||||||
Stock options exercised | 19 | — | — | — | 19 | ||||||||||||||
Other, net | 3 | — | (1 | ) | — | 2 | |||||||||||||
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 | |||||||||
|
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|