| Debt
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
in millions | ||||
Cash and cash equivalents | $ | 72 | ||
Accounts receivable | 236 | |||
Inventories | 418 | |||
Other current assets | 343 | |||
Property, Plant and Equipment | 1,303 | |||
Goodwill | 4,799 | |||
Intangible Assets | 5,141 | |||
Other Assets | 66 | |||
Accounts payable | (347 | ) | ||
Other current liabilities | (328 | ) | ||
Long-Term Debt | (869 | ) | ||
Deferred Income Taxes | (2,072 | ) | ||
Other Liabilities | (518 | ) | ||
Net assets acquired | $ | 8,244 | ||
Intangible Asset Category | Type | Life in Years | Fair Value | |||||
Brands & trademarks | Non-amortizable | Indefinite | $ | 4,062 | ||||
Brands & trademarks | Amortizable | 20 years | 532 | |||||
Customer relationships | Amortizable | Weighted average life of 16 years | 541 | |||||
Non-compete agreements | Amortizable | 1 year | 6 | |||||
Total identifiable intangible assets | $ | 5,141 | ||||||
in millions | ||||
December 28, 2013 | ||||
Pro forma sales | $ | 9,817 | ||
Pro forma net income from continuing operations attributable to Tyson | $ | 338 | ||
Pro forma net income per diluted share from continuing operations attributable to Tyson | $ | 0.81 | ||
December 27, 2014 | September 27, 2014 | ||||||
Assets held for sale: | |||||||
Accounts receivable, net | $ | 23 | $ | 74 | |||
Inventories | 77 | 141 | |||||
Other current assets | 17 | 72 | |||||
Net property, plant and equipment | 76 | 132 | |||||
Goodwill | 14 | 16 | |||||
Other assets | 6 | 11 | |||||
Total assets held for sale | $ | 213 | $ | 446 | |||
Liabilities held for sale: | |||||||
Current debt | $ | — | $ | 32 | |||
Accounts payable | 33 | 61 | |||||
Other current liabilities | 12 | 27 | |||||
Long-term debt | — | 9 | |||||
Deferred income taxes | 8 | 12 | |||||
Other Liabilities | 1 | — | |||||
Total liabilities held for sale | $ | 54 | $ | 141 | |||
|
|||
December 27, 2014 | September 27, 2014 | ||||||
Processed products | $ | 1,703 | $ | 1,794 | |||
Livestock | 1,073 | 1,066 | |||||
Supplies and other | 416 | 414 | |||||
Total inventory | $ | 3,192 | $ | 3,274 | |||
|
|||
December 27, 2014 | September 27, 2014 | ||||||
Land | $ | 126 | $ | 126 | |||
Buildings and leasehold improvements | 3,558 | 3,501 | |||||
Machinery and equipment | 6,204 | 6,144 | |||||
Land improvements and other | 278 | 276 | |||||
Buildings and equipment under construction | 409 | 334 | |||||
10,575 | 10,381 | ||||||
Less accumulated depreciation | 5,364 | 5,251 | |||||
Net property, plant and equipment | $ | 5,211 | $ | 5,130 | |||
|
|||
December 27, 2014 | September 27, 2014 | ||||||
Accrued salaries, wages and benefits | $ | 349 | $ | 490 | |||
Other | 808 | 717 | |||||
Total other current liabilities | $ | 1,157 | $ | 1,207 | |||
|
|||
December 27, 2014 | September 27, 2014 | ||||||
Revolving credit facility | $ | — | $ | — | |||
Senior notes: | |||||||
2.75% Senior notes due September 2015 (2015 Notes) | 405 | 407 | |||||
6.60% Senior notes due April 2016 (2016 Notes) | 638 | 638 | |||||
7.00% Notes due May 2018 | 120 | 120 | |||||
2.65% Notes due August 2019 (2019 Notes) | 1,000 | 1,000 | |||||
4.10% Notes due September 2020 (2020 Notes) | 286 | 287 | |||||
4.50% Senior notes due June 2022 (2022 Notes) | 1,000 | 1,000 | |||||
3.95% Notes due August 2024 (2024 Notes) | 1,250 | 1,250 | |||||
7.00% Notes due January 2028 | 18 | 18 | |||||
6.13% Notes due November 2032 (2032 Notes) | 164 | 164 | |||||
4.88% Notes due August 2034 (2034 Notes) | 500 | 500 | |||||
5.15% Notes due August 2044 (2044 Notes) | 500 | 500 | |||||
Discount on senior notes | (11 | ) | (12 | ) | |||
Term loan facility: | |||||||
3-year tranche (1.56% at 12/27/2014) | 872 | 1,172 | |||||
5-year tranche A | — | 353 | |||||
5-year tranche B (1.69% at 12/27/2014) | 552 | 552 | |||||
Amortizing Notes - Tangible Equity Units (see Note 7: Equity) | 192 | 205 | |||||
Other | 41 | 24 | |||||
Total debt | 7,527 | 8,178 | |||||
Less current debt | 596 | 643 | |||||
Total long-term debt | $ | 6,931 | $ | 7,535 | |||
|
|||
Three Months Ended | ||||||||||||||
December 27, 2014 | December 28, 2013 | |||||||||||||
Shares | Dollars | Shares | Dollars | |||||||||||
Shares repurchased: | ||||||||||||||
Under share repurchase program | 2.0 | $ | 81 | 4.6 | $ | 150 | ||||||||
To fund certain obligations under equity compensation plans | 0.2 | 10 | 0.3 | 9 | ||||||||||
Total share repurchases | 2.2 | $ | 91 | 4.9 | $ | 159 | ||||||||
Equity Component | Debt Component | Total | |||||||||
Price per TEU | $ | 43.17 | $ | 6.83 | $ | 50.00 | |||||
Gross Proceeds | 1,295 | 205 | 1,500 | ||||||||
Issuance cost | (40 | ) | (6 | ) | (46 | ) | |||||
Net proceeds | $ | 1,255 | $ | 199 | $ | 1,454 | |||||
• | If the Applicable Market Value is equal to or greater than the conversion price of $47.22 per share, we will deliver 1.0588 shares of Class A stock per purchase contract, or a minimum of 31.8 million Class A shares. |
• | If the Applicable Market Value is greater than the reference price of $37.78 but less than the conversion price of $47.22 per share, we will deliver a number of shares per purchase contract equal to $50, divided by the Applicable Market Value. |
• | If the Applicable Market Value is less than or equal to the reference price of $37.78 per share, we will deliver 1.3236 shares of Class A stock per purchase contract, or a maximum of 39.7 million Class A shares. |
|
|||
|
|||
|
|||
• | 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 27, 2014 | September 27, 2014 | |||||||
Commodity: | |||||||||
Corn | Bushels | — | — | ||||||
Soy meal | Tons | 800 | 2,300 | ||||||
Foreign Currency | United States dollar | $ | — | $ | 1 | ||||
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 27, 2014 | December 28, 2013 | December 27, 2014 | December 28, 2013 | ||||||||||||||
Cash Flow Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Commodity contracts | $ | — | $ | (2 | ) | Cost of Sales | $ | (3 | ) | $ | — | ||||||
Foreign exchange contracts | — | (1 | ) | Other Income/Expense | — | — | |||||||||||
Total | $ | — | $ | (3 | ) | $ | (3 | ) | $ | — | |||||||
Metric | December 27, 2014 | September 27, 2014 | |||||
Commodity: | |||||||
Live Cattle | Pounds | 442 | 427 | ||||
Lean Hogs | Pounds | 224 | 329 | ||||
in millions | |||||||||
Consolidated Condensed Statements of Income Classification | Three Months Ended | ||||||||
December 27, 2014 | December 28, 2013 | ||||||||
Gain/(Loss) on forwards | Cost of Sales | $ | (40 | ) | $ | (6 | ) | ||
Gain/(Loss) on purchase contract | Cost of Sales | 40 | 6 | ||||||
Metric | December 27, 2014 | September 27, 2014 | |||||||
Commodity: | |||||||||
Corn | Bushels | 16 | — | ||||||
Soy Meal | Tons | 281,300 | 195,800 | ||||||
Soy Oil | Pounds | 21 | 3 | ||||||
Live Cattle | Pounds | 14 | 22 | ||||||
Lean Hogs | Pounds | 1 | 22 | ||||||
Foreign Currency | United States dollars | $ | 29 | $ | 108 | ||||
Consolidated Condensed Statements of Income Classification | Gain/(Loss) Recognized in Earnings | ||||||||
Three Months Ended | |||||||||
December 27, 2014 | December 28, 2013 | ||||||||
Derivatives not designated as hedging instruments: | |||||||||
Commodity contracts | Sales | $ | (1 | ) | $ | 2 | |||
Commodity contracts | Cost of Sales | (26 | ) | (2 | ) | ||||
Foreign exchange contracts | Other Income/Expense | (2 | ) | (1 | ) | ||||
Total | $ | (29 | ) | $ | (1 | ) | |||
Fair Value | |||||||
December 27, 2014 | September 27, 2014 | ||||||
Derivative Assets: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 31 | $ | 17 | |||
Foreign exchange contracts | — | — | |||||
Total derivative assets – designated | 31 | 17 | |||||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 31 | 42 | |||||
Foreign exchange contracts | — | — | |||||
Total derivative assets – not designated | 31 | 42 | |||||
Total derivative assets | $ | 62 | $ | 59 | |||
Derivative Liabilities: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 31 | $ | 78 | |||
Foreign exchange contracts | — | — | |||||
Total derivative liabilities – designated | 31 | 78 | |||||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 37 | 80 | |||||
Foreign exchange contracts | — | 2 | |||||
Total derivative liabilities – not designated | 37 | 82 | |||||
Total derivative liabilities | $ | 68 | $ | 160 | |||
|
|||
• | 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 27, 2014 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 62 | $ | — | $ | (34 | ) | $ | 28 | ||||||||
Foreign Exchange Forward Contracts | — | — | — | — | — | ||||||||||||||
Available-for-Sale Securities: | |||||||||||||||||||
Current | — | 2 | — | — | 2 | ||||||||||||||
Non-current | 17 | 28 | 65 | — | 110 | ||||||||||||||
Deferred Compensation Assets | 5 | 230 | — | — | 235 | ||||||||||||||
Total Assets | $ | 22 | $ | 322 | $ | 65 | $ | (34 | ) | $ | 375 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 68 | $ | — | $ | (68 | ) | $ | — | ||||||||
Foreign Exchange Forward Contracts | — | — | — | — | — | ||||||||||||||
Total Liabilities | $ | — | $ | 68 | $ | — | $ | (68 | ) | $ | — | ||||||||
September 27, 2014 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 59 | $ | — | $ | (50 | ) | $ | 9 | ||||||||
Foreign Exchange Forward Contracts | — | — | — | — | — | ||||||||||||||
Available-for-Sale Securities: | |||||||||||||||||||
Current | — | 1 | — | — | 1 | ||||||||||||||
Non-current | 1 | 24 | 67 | — | 92 | ||||||||||||||
Deferred Compensation Assets | 15 | 218 | — | — | 233 | ||||||||||||||
Total Assets | $ | 16 | $ | 302 | $ | 67 | $ | (50 | ) | $ | 335 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 158 | $ | — | $ | (148 | ) | $ | 10 | ||||||||
Foreign Exchange Forward Contracts | — | 2 | — | — | 2 | ||||||||||||||
Total Liabilities | $ | — | $ | 160 | $ | — | $ | (148 | ) | $ | 12 | ||||||||
(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 27, 2014 and September 27, 2014, we had posted with various counterparties $34 million and $98 million, respectively, of cash collateral related to our commodity derivatives and held no cash collateral. |
Three Months Ended | |||||||
December 27, 2014 | December 28, 2013 | ||||||
Balance at beginning of year | $ | 67 | $ | 65 | |||
Total realized and unrealized gains (losses): | |||||||
Included in earnings | — | — | |||||
Included in other comprehensive income (loss) | — | — | |||||
Purchases | 4 | 7 | |||||
Issuances | — | — | |||||
Settlements | (6 | ) | (8 | ) | |||
Balance at end of period | $ | 65 | $ | 64 | |||
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 27, 2014 | September 27, 2014 | ||||||||||||||||||||||
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 | $ | 29 | $ | 30 | $ | 1 | $ | 25 | $ | 25 | $ | — | |||||||||||
Corporate and Asset-Backed | 65 | 65 | — | 65 | 67 | 2 | |||||||||||||||||
Equity Securities: | |||||||||||||||||||||||
Common Stock (a) | 1 | 17 | 16 | 1 | 1 | — | |||||||||||||||||
(a) | At December 27, 2014 and September 27, 2014, the amortized cost basis for Equity Securities had been reduced by accumulated other than temporary impairment of approximately $2 million. |
December 27, 2014 | September 27, 2014 | ||||||||||||||
Fair Value | Carrying Value | Fair Value | Carrying Value | ||||||||||||
Total Debt | $ | 7,815 | $ | 7,527 | $ | 8,347 | $ | 8,178 | |||||||
|
|||
Pension Plans | |||||||
Three Months Ended | |||||||
December 27, 2014 | December 28, 2013 | ||||||
Service cost | $ | 4 | $ | 2 | |||
Interest cost | 21 | 2 | |||||
Expected return on plan assets | (25 | ) | (1 | ) | |||
Amortization of: | |||||||
Net actuarial loss | 1 | 1 | |||||
Settlement loss | 8 | — | |||||
Net periodic cost | $ | 9 | $ | 4 | |||
Postretirement Benefit Plans | |||||||
Three Months Ended | |||||||
December 27, 2014 | December 28, 2013 | ||||||
Service cost | $ | 1 | $ | — | |||
Interest cost | 2 | 1 | |||||
Net periodic cost | $ | 3 | $ | 1 | |||
|
|||
Three Months Ended | |||||||||||||||||||
December 27, 2014 | December 28, 2013 | ||||||||||||||||||
Before Tax | Tax | After Tax | Before Tax | Tax | After Tax | ||||||||||||||
Derivatives accounted for as cash flow hedges: | |||||||||||||||||||
(Gain) loss reclassified to Cost of Sales | $ | 3 | $ | (2 | ) | $ | 1 | $ | — | $ | — | $ | — | ||||||
Unrealized gain (loss) | — | — | — | (3 | ) | 1 | (2 | ) | |||||||||||
Investments: | |||||||||||||||||||
(Gain) loss reclassified to Other Income/Expense | — | — | — | 6 | (2 | ) | 4 | ||||||||||||
Unrealized gain (loss) | 15 | (6 | ) | 9 | (1 | ) | — | (1 | ) | ||||||||||
Currency translation: | |||||||||||||||||||
Translation loss reclassified to Cost of Sales (a) | 37 | (1 | ) | 36 | — | — | — | ||||||||||||
Translation adjustment | (37 | ) | 7 | (30 | ) | (11 | ) | — | (11 | ) | |||||||||
Postretirement benefits | 9 | (2 | ) | 7 | 1 | 1 | 2 | ||||||||||||
Total Other Comprehensive Income (Loss) | $ | 27 | $ | (4 | ) | $ | 23 | $ | (8 | ) | $ | — | $ | (8 | ) | ||||
|
|||
Three Months Ended | |||||||
December 27, 2014 | December 28, 2013 | ||||||
Sales: | |||||||
Chicken | $ | 2,780 | $ | 2,656 | |||
Beef | 4,391 | 3,734 | |||||
Pork | 1,540 | 1,424 | |||||
Prepared Foods | 2,133 | 907 | |||||
International | 305 | 327 | |||||
Other | — | — | |||||
Intersegment Sales | (332 | ) | (287 | ) | |||
Total Sales | $ | 10,817 | $ | 8,761 | |||
Operating Income (Loss): | |||||||
Chicken | $ | 351 | $ | 253 | |||
Beef | (6 | ) | 58 | ||||
Pork | 122 | 121 | |||||
Prepared Foods | 71 | 16 | |||||
International | (14 | ) | (28 | ) | |||
Other | (15 | ) | (8 | ) | |||
Total Operating Income | 509 | 412 | |||||
Total Other (Income) Expense | 74 | 29 | |||||
Income before Income Taxes | $ | 435 | $ | 383 | |||
|
|||
• | Garcia, et al. v. Tyson Foods, Inc., Tyson Fresh Meats, Inc., D. Kansas, May 15, 2006 - After a trial involving 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. The appellate court affirmed the jury verdict and judgment and subsequently denied our petition for rehearing. We subsequently paid the judgment. |
• | Bouaphakeo (f/k/a Sharp), et al. v. Tyson Foods, Inc., N.D. Iowa, February 6, 2007 - A jury trial was held involving 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 appealed the jury's verdict and trial court's award to the Eighth Circuit Court of Appeals. The appellate court affirmed the jury verdict and judgment on August 25, 2014, and we filed a petition for rehearing on September 22, 2014, which was denied. |
• | Acosta, et al. v Tyson Foods, Inc. dba Tyson Fresh Meats, Inc., D. Nebraska, February 29, 2008 - A bench trial was held involving 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, which represents a tripling of the plaintiffs’ alleged damages. The court denied our post-trial motions, and we appealed to the Eighth Circuit Court of Appeals. Oral argument was held before the appellate court on January 15, 2015. |
• | Gomez, et al. v. Tyson Foods, Inc., D. Nebraska, January 16, 2008 - A jury trial involving 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 appealed the jury’s verdict and trial court’s award to the Eighth Circuit Court of Appeals. Oral argument was held before the appellate court on January 15, 2015. |
• | Edwards, et al. v. Tyson Foods, Inc. dba Tyson Fresh Meats, Inc., S.D. Iowa, March 20, 2008 - The trial court in this 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. |
• | Abdiaziz, et al. v. Tyson Foods, Inc., Tyson Fresh Meats, Inc., D. Kansas, September 30, 2011 - This case involves our Emporia, Kansas beef plant, and was bifurcated from the case involving our Garden City, Kansas beef plant. It is presently stayed. |
• | Murray, et al. v. Tyson Foods, Inc., C.D. Illinois, January 2, 2008; and DeVoss v. Tyson Foods, Inc. d.b.a. Tyson Fresh Meats, C.D. Illinois, March 2, 2011 - These cases involve our Joslin, Illinois beef plant and are in their preliminary stages. |
• | Dozier, Southerland, et al. v. Hillshire Brands, Co., Inc. E.D. North Carolina, September 2, 2014 - This case involves our Tarboro, N.C. prepared foods plant and is in its preliminary stages. |
|
|||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended December 27, 2014 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 228 | $ | 5,809 | $ | 5,325 | $ | (545 | ) | $ | 10,817 | ||||||||
Cost of Sales | 19 | 5,662 | 4,722 | (542 | ) | 9,861 | |||||||||||||
Gross Profit | 209 | 147 | 603 | (3 | ) | 956 | |||||||||||||
Selling, General and Administrative | 34 | 61 | 355 | (3 | ) | 447 | |||||||||||||
Operating Income | 175 | 86 | 248 | — | 509 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 69 | — | 6 | — | 75 | ||||||||||||||
Other, net | (1 | ) | — | — | — | (1 | ) | ||||||||||||
Equity in net earnings of subsidiaries | (237 | ) | (38 | ) | — | 275 | — | ||||||||||||
Total Other (Income) Expense | (169 | ) | (38 | ) | 6 | 275 | 74 | ||||||||||||
Income (Loss) before Income Taxes | 344 | 124 | 242 | (275 | ) | 435 | |||||||||||||
Income Tax (Benefit) Expense | 35 | 30 | 60 | — | 125 | ||||||||||||||
Net Income | 309 | 94 | 182 | (275 | ) | 310 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | 1 | — | 1 | ||||||||||||||
Net Income Attributable to Tyson | $ | 309 | $ | 94 | $ | 181 | $ | (275 | ) | $ | 309 | ||||||||
Comprehensive Income (Loss) | 332 | 104 | 186 | (289 | ) | 333 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | 1 | — | 1 | ||||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 332 | $ | 104 | $ | 185 | $ | (289 | ) | $ | 332 | ||||||||
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 (Loss) before Income Taxes | 291 | 159 | 114 | (181 | ) | 383 | |||||||||||||
Income Tax (Benefit) Expense | 37 | 52 | 42 | — | 131 | ||||||||||||||
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 Balance Sheet as of December 27, 2014 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 12 | $ | 369 | $ | — | $ | 381 | |||||||||
Accounts receivable, net | 1 | 724 | 1,052 | — | 1,777 | ||||||||||||||
Inventories | — | 1,312 | 1,880 | — | 3,192 | ||||||||||||||
Other current assets | 43 | 67 | 301 | (36 | ) | 375 | |||||||||||||
Assets held for sale | 3 | — | 210 | — | 213 | ||||||||||||||
Total Current Assets | 47 | 2,115 | 3,812 | (36 | ) | 5,938 | |||||||||||||
Net Property, Plant and Equipment | 28 | 948 | 4,235 | — | 5,211 | ||||||||||||||
Goodwill | — | 881 | 5,819 | — | 6,700 | ||||||||||||||
Intangible Assets, net | — | 14 | 5,232 | — | 5,246 | ||||||||||||||
Other Assets | 160 | 149 | 354 | — | 663 | ||||||||||||||
Investment in Subsidiaries | 21,153 | 2,092 | — | (23,245 | ) | — | |||||||||||||
Total Assets | $ | 21,388 | $ | 6,199 | $ | 19,452 | $ | (23,281 | ) | $ | 23,758 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 189 | $ | — | $ | 407 | $ | — | $ | 596 | |||||||||
Accounts payable | 28 | 1,148 | 971 | — | 2,147 | ||||||||||||||
Other current liabilities | 5,414 | 163 | 859 | (5,279 | ) | 1,157 | |||||||||||||
Liabilities held for sale | — | — | 54 | — | 54 | ||||||||||||||
Total Current Liabilities | 5,631 | 1,311 | 2,291 | (5,279 | ) | 3,954 | |||||||||||||
Long-Term Debt | 6,441 | 2 | 488 | — | 6,931 | ||||||||||||||
Deferred Income Taxes | 17 | 101 | 2,355 | — | 2,473 | ||||||||||||||
Other Liabilities | 176 | 127 | 960 | — | 1,263 | ||||||||||||||
Total Tyson Shareholders’ Equity | 9,123 | 4,658 | 13,344 | (18,002 | ) | 9,123 | |||||||||||||
Noncontrolling Interest | — | — | 14 | — | 14 | ||||||||||||||
Total Shareholders’ Equity | 9,123 | 4,658 | 13,358 | (18,002 | ) | 9,137 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 21,388 | $ | 6,199 | $ | 19,452 | $ | (23,281 | ) | $ | 23,758 | ||||||||
Condensed Consolidating Balance Sheet as of September 27, 2014 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 41 | $ | 397 | $ | — | $ | 438 | |||||||||
Accounts receivable, net | 3 | 665 | 1,016 | — | 1,684 | ||||||||||||||
Inventories | — | 1,272 | 2,002 | — | 3,274 | ||||||||||||||
Other current assets | 42 | 78 | 379 | (120 | ) | 379 | |||||||||||||
Assets held for sale | 3 | — | 443 | — | 446 | ||||||||||||||
Total Current Assets | 48 | 2,056 | 4,237 | (120 | ) | 6,221 | |||||||||||||
Net Property, Plant and Equipment | 30 | 932 | 4,168 | — | 5,130 | ||||||||||||||
Goodwill | — | 881 | 5,825 | — | 6,706 | ||||||||||||||
Intangible Assets, net | — | 15 | 5,261 | — | 5,276 | ||||||||||||||
Other Assets | 204 | 148 | 326 | (55 | ) | 623 | |||||||||||||
Investment in Subsidiaries | 20,845 | 2,049 | — | (22,894 | ) | — | |||||||||||||
Total Assets | $ | 21,127 | $ | 6,081 | $ | 19,817 | $ | (23,069 | ) | $ | 23,956 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 240 | $ | — | $ | 403 | $ | — | $ | 643 | |||||||||
Accounts payable | 35 | 755 | 1,016 | — | 1,806 | ||||||||||||||
Other current liabilities | 4,718 | 235 | 921 | (4,667 | ) | 1,207 | |||||||||||||
Liabilities held for sale | — | — | 141 | — | 141 | ||||||||||||||
Total Current Liabilities | 4,993 | 990 | 2,481 | (4,667 | ) | 3,797 | |||||||||||||
Long-Term Debt | 7,056 | 2 | 532 | (55 | ) | 7,535 | |||||||||||||
Deferred Income Taxes | 21 | 96 | 2,333 | — | 2,450 | ||||||||||||||
Other Liabilities | 167 | 125 | 978 | — | 1,270 | ||||||||||||||
Total Tyson Shareholders’ Equity | 8,890 | 4,868 | 13,479 | (18,347 | ) | 8,890 | |||||||||||||
Noncontrolling Interest | — | — | 14 | — | 14 | ||||||||||||||
Total Shareholders’ Equity | 8,890 | 4,868 | 13,493 | (18,347 | ) | 8,904 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 21,127 | $ | 6,081 | $ | 19,817 | $ | (23,069 | ) | $ | 23,956 | ||||||||
Condensed Consolidating Statement of Cash Flows for the three months ended December 27, 2014 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | 55 | $ | 325 | $ | 432 | $ | — | $ | 812 | |||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | — | (40 | ) | (191 | ) | — | (231 | ) | |||||||||||
(Purchases of)/Proceeds from marketable securities, net | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Proceeds from sale of businesses | — | — | 142 | — | 142 | ||||||||||||||
Other, net | — | — | 3 | — | 3 | ||||||||||||||
Cash Provided by (Used for) Investing Activities | — | (40 | ) | (49 | ) | — | (89 | ) | |||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | (667 | ) | — | (1 | ) | — | (668 | ) | |||||||||||
Purchases of Tyson Class A common stock | (91 | ) | — | — | — | (91 | ) | ||||||||||||
Dividends | (37 | ) | — | — | — | (37 | ) | ||||||||||||
Stock options exercised | 16 | — | — | — | 16 | ||||||||||||||
Other, net | 5 | — | — | — | 5 | ||||||||||||||
Net change in intercompany balances | 719 | (314 | ) | (405 | ) | — | — | ||||||||||||
Cash Provided by (Used for) Financing Activities | (55 | ) | (314 | ) | (406 | ) | — | (775 | ) | ||||||||||
Effect of Exchange Rate Change on Cash | — | — | (5 | ) | — | (5 | ) | ||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | — | (29 | ) | (28 | ) | — | (57 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Year | — | 41 | 397 | — | 438 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | — | $ | 12 | $ | 369 | $ | — | $ | 381 | |||||||||
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 | |||||||||
|
|||
|
|||
|
|||
in millions | ||||
Cash and cash equivalents | $ | 72 | ||
Accounts receivable | 236 | |||
Inventories | 418 | |||
Other current assets | 343 | |||
Property, Plant and Equipment | 1,303 | |||
Goodwill | 4,799 | |||
Intangible Assets | 5,141 | |||
Other Assets | 66 | |||
Accounts payable | (347 | ) | ||
Other current liabilities | (328 | ) | ||
Long-Term Debt | (869 | ) | ||
Deferred Income Taxes | (2,072 | ) | ||
Other Liabilities | (518 | ) | ||
Net assets acquired | $ | 8,244 | ||
Intangible Asset Category | Type | Life in Years | Fair Value | |||||
Brands & trademarks | Non-amortizable | Indefinite | $ | 4,062 | ||||
Brands & trademarks | Amortizable | 20 years | 532 | |||||
Customer relationships | Amortizable | Weighted average life of 16 years | 541 | |||||
Non-compete agreements | Amortizable | 1 year | 6 | |||||
Total identifiable intangible assets | $ | 5,141 | ||||||
Intangible Asset Category | Type | Life in Years | Fair Value | |||||
Brands & trademarks | Non-amortizable | Indefinite | $ | 4,062 | ||||
Brands & trademarks | Amortizable | 20 years | 532 | |||||
Customer relationships | Amortizable | Weighted average life of 16 years | 541 | |||||
Non-compete agreements | Amortizable | 1 year | 6 | |||||
Total identifiable intangible assets | $ | 5,141 | ||||||
in millions | ||||
December 28, 2013 | ||||
Pro forma sales | $ | 9,817 | ||
Pro forma net income from continuing operations attributable to Tyson | $ | 338 | ||
Pro forma net income per diluted share from continuing operations attributable to Tyson | $ | 0.81 | ||
December 27, 2014 | September 27, 2014 | ||||||
Assets held for sale: | |||||||
Accounts receivable, net | $ | 23 | $ | 74 | |||
Inventories | 77 | 141 | |||||
Other current assets | 17 | 72 | |||||
Net property, plant and equipment | 76 | 132 | |||||
Goodwill | 14 | 16 | |||||
Other assets | 6 | 11 | |||||
Total assets held for sale | $ | 213 | $ | 446 | |||
Liabilities held for sale: | |||||||
Current debt | $ | — | $ | 32 | |||
Accounts payable | 33 | 61 | |||||
Other current liabilities | 12 | 27 | |||||
Long-term debt | — | 9 | |||||
Deferred income taxes | 8 | 12 | |||||
Other Liabilities | 1 | — | |||||
Total liabilities held for sale | $ | 54 | $ | 141 | |||
|
|||
December 27, 2014 | September 27, 2014 | ||||||
Processed products | $ | 1,703 | $ | 1,794 | |||
Livestock | 1,073 | 1,066 | |||||
Supplies and other | 416 | 414 | |||||
Total inventory | $ | 3,192 | $ | 3,274 | |||
|
|||
December 27, 2014 | September 27, 2014 | ||||||
Land | $ | 126 | $ | 126 | |||
Buildings and leasehold improvements | 3,558 | 3,501 | |||||
Machinery and equipment | 6,204 | 6,144 | |||||
Land improvements and other | 278 | 276 | |||||
Buildings and equipment under construction | 409 | 334 | |||||
10,575 | 10,381 | ||||||
Less accumulated depreciation | 5,364 | 5,251 | |||||
Net property, plant and equipment | $ | 5,211 | $ | 5,130 | |||
|
|||
December 27, 2014 | September 27, 2014 | ||||||
Accrued salaries, wages and benefits | $ | 349 | $ | 490 | |||
Other | 808 | 717 | |||||
Total other current liabilities | $ | 1,157 | $ | 1,207 | |||
|
|||
December 27, 2014 | September 27, 2014 | ||||||
Revolving credit facility | $ | — | $ | — | |||
Senior notes: | |||||||
2.75% Senior notes due September 2015 (2015 Notes) | 405 | 407 | |||||
6.60% Senior notes due April 2016 (2016 Notes) | 638 | 638 | |||||
7.00% Notes due May 2018 | 120 | 120 | |||||
2.65% Notes due August 2019 (2019 Notes) | 1,000 | 1,000 | |||||
4.10% Notes due September 2020 (2020 Notes) | 286 | 287 | |||||
4.50% Senior notes due June 2022 (2022 Notes) | 1,000 | 1,000 | |||||
3.95% Notes due August 2024 (2024 Notes) | 1,250 | 1,250 | |||||
7.00% Notes due January 2028 | 18 | 18 | |||||
6.13% Notes due November 2032 (2032 Notes) | 164 | 164 | |||||
4.88% Notes due August 2034 (2034 Notes) | 500 | 500 | |||||
5.15% Notes due August 2044 (2044 Notes) | 500 | 500 | |||||
Discount on senior notes | (11 | ) | (12 | ) | |||
Term loan facility: | |||||||
3-year tranche (1.56% at 12/27/2014) | 872 | 1,172 | |||||
5-year tranche A | — | 353 | |||||
5-year tranche B (1.69% at 12/27/2014) | 552 | 552 | |||||
Amortizing Notes - Tangible Equity Units (see Note 7: Equity) | 192 | 205 | |||||
Other | 41 | 24 | |||||
Total debt | 7,527 | 8,178 | |||||
Less current debt | 596 | 643 | |||||
Total long-term debt | $ | 6,931 | $ | 7,535 | |||
|
|||
Three Months Ended | ||||||||||||||
December 27, 2014 | December 28, 2013 | |||||||||||||
Shares | Dollars | Shares | Dollars | |||||||||||
Shares repurchased: | ||||||||||||||
Under share repurchase program | 2.0 | $ | 81 | 4.6 | $ | 150 | ||||||||
To fund certain obligations under equity compensation plans | 0.2 | 10 | 0.3 | 9 | ||||||||||
Total share repurchases | 2.2 | $ | 91 | 4.9 | $ | 159 | ||||||||
Equity Component | Debt Component | Total | |||||||||
Price per TEU | $ | 43.17 | $ | 6.83 | $ | 50.00 | |||||
Gross Proceeds | 1,295 | 205 | 1,500 | ||||||||
Issuance cost | (40 | ) | (6 | ) | (46 | ) | |||||
Net proceeds | $ | 1,255 | $ | 199 | $ | 1,454 | |||||
|
|||
Fair Value | |||||||
December 27, 2014 | September 27, 2014 | ||||||
Derivative Assets: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 31 | $ | 17 | |||
Foreign exchange contracts | — | — | |||||
Total derivative assets – designated | 31 | 17 | |||||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 31 | 42 | |||||
Foreign exchange contracts | — | — | |||||
Total derivative assets – not designated | 31 | 42 | |||||
Total derivative assets | $ | 62 | $ | 59 | |||
Derivative Liabilities: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 31 | $ | 78 | |||
Foreign exchange contracts | — | — | |||||
Total derivative liabilities – designated | 31 | 78 | |||||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 37 | 80 | |||||
Foreign exchange contracts | — | 2 | |||||
Total derivative liabilities – not designated | 37 | 82 | |||||
Total derivative liabilities | $ | 68 | $ | 160 | |||
Metric | December 27, 2014 | September 27, 2014 | |||||||
Commodity: | |||||||||
Corn | Bushels | — | — | ||||||
Soy meal | Tons | 800 | 2,300 | ||||||
Foreign Currency | United States dollar | $ | — | $ | 1 | ||||
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 27, 2014 | December 28, 2013 | December 27, 2014 | December 28, 2013 | ||||||||||||||
Cash Flow Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Commodity contracts | $ | — | $ | (2 | ) | Cost of Sales | $ | (3 | ) | $ | — | ||||||
Foreign exchange contracts | — | (1 | ) | Other Income/Expense | — | — | |||||||||||
Total | $ | — | $ | (3 | ) | $ | (3 | ) | $ | — | |||||||
Metric | December 27, 2014 | September 27, 2014 | |||||
Commodity: | |||||||
Live Cattle | Pounds | 442 | 427 | ||||
Lean Hogs | Pounds | 224 | 329 | ||||
in millions | |||||||||
Consolidated Condensed Statements of Income Classification | Three Months Ended | ||||||||
December 27, 2014 | December 28, 2013 | ||||||||
Gain/(Loss) on forwards | Cost of Sales | $ | (40 | ) | $ | (6 | ) | ||
Gain/(Loss) on purchase contract | Cost of Sales | 40 | 6 | ||||||
Metric | December 27, 2014 | September 27, 2014 | |||||||
Commodity: | |||||||||
Corn | Bushels | 16 | — | ||||||
Soy Meal | Tons | 281,300 | 195,800 | ||||||
Soy Oil | Pounds | 21 | 3 | ||||||
Live Cattle | Pounds | 14 | 22 | ||||||
Lean Hogs | Pounds | 1 | 22 | ||||||
Foreign Currency | United States dollars | $ | 29 | $ | 108 | ||||
Consolidated Condensed Statements of Income Classification | Gain/(Loss) Recognized in Earnings | ||||||||
Three Months Ended | |||||||||
December 27, 2014 | December 28, 2013 | ||||||||
Derivatives not designated as hedging instruments: | |||||||||
Commodity contracts | Sales | $ | (1 | ) | $ | 2 | |||
Commodity contracts | Cost of Sales | (26 | ) | (2 | ) | ||||
Foreign exchange contracts | Other Income/Expense | (2 | ) | (1 | ) | ||||
Total | $ | (29 | ) | $ | (1 | ) | |||
|
|||
December 27, 2014 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 62 | $ | — | $ | (34 | ) | $ | 28 | ||||||||
Foreign Exchange Forward Contracts | — | — | — | — | — | ||||||||||||||
Available-for-Sale Securities: | |||||||||||||||||||
Current | — | 2 | — | — | 2 | ||||||||||||||
Non-current | 17 | 28 | 65 | — | 110 | ||||||||||||||
Deferred Compensation Assets | 5 | 230 | — | — | 235 | ||||||||||||||
Total Assets | $ | 22 | $ | 322 | $ | 65 | $ | (34 | ) | $ | 375 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 68 | $ | — | $ | (68 | ) | $ | — | ||||||||
Foreign Exchange Forward Contracts | — | — | — | — | — | ||||||||||||||
Total Liabilities | $ | — | $ | 68 | $ | — | $ | (68 | ) | $ | — | ||||||||
September 27, 2014 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 59 | $ | — | $ | (50 | ) | $ | 9 | ||||||||
Foreign Exchange Forward Contracts | — | — | — | — | — | ||||||||||||||
Available-for-Sale Securities: | |||||||||||||||||||
Current | — | 1 | — | — | 1 | ||||||||||||||
Non-current | 1 | 24 | 67 | — | 92 | ||||||||||||||
Deferred Compensation Assets | 15 | 218 | — | — | 233 | ||||||||||||||
Total Assets | $ | 16 | $ | 302 | $ | 67 | $ | (50 | ) | $ | 335 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 158 | $ | — | $ | (148 | ) | $ | 10 | ||||||||
Foreign Exchange Forward Contracts | — | 2 | — | — | 2 | ||||||||||||||
Total Liabilities | $ | — | $ | 160 | $ | — | $ | (148 | ) | $ | 12 | ||||||||
(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 27, 2014 and September 27, 2014, we had posted with various counterparties $34 million and $98 million, respectively, of cash collateral related to our commodity derivatives and held no cash collateral. |
Three Months Ended | |||||||
December 27, 2014 | December 28, 2013 | ||||||
Balance at beginning of year | $ | 67 | $ | 65 | |||
Total realized and unrealized gains (losses): | |||||||
Included in earnings | — | — | |||||
Included in other comprehensive income (loss) | — | — | |||||
Purchases | 4 | 7 | |||||
Issuances | — | — | |||||
Settlements | (6 | ) | (8 | ) | |||
Balance at end of period | $ | 65 | $ | 64 | |||
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 27, 2014 | September 27, 2014 | ||||||||||||||||||||||
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 | $ | 29 | $ | 30 | $ | 1 | $ | 25 | $ | 25 | $ | — | |||||||||||
Corporate and Asset-Backed | 65 | 65 | — | 65 | 67 | 2 | |||||||||||||||||
Equity Securities: | |||||||||||||||||||||||
Common Stock (a) | 1 | 17 | 16 | 1 | 1 | — | |||||||||||||||||
(a) | At December 27, 2014 and September 27, 2014, the amortized cost basis for Equity Securities had been reduced by accumulated other than temporary impairment of approximately $2 million. |
December 27, 2014 | September 27, 2014 | ||||||||||||||
Fair Value | Carrying Value | Fair Value | Carrying Value | ||||||||||||
Total Debt | $ | 7,815 | $ | 7,527 | $ | 8,347 | $ | 8,178 | |||||||
|
|||
Pension Plans | |||||||
Three Months Ended | |||||||
December 27, 2014 | December 28, 2013 | ||||||
Service cost | $ | 4 | $ | 2 | |||
Interest cost | 21 | 2 | |||||
Expected return on plan assets | (25 | ) | (1 | ) | |||
Amortization of: | |||||||
Net actuarial loss | 1 | 1 | |||||
Settlement loss | 8 | — | |||||
Net periodic cost | $ | 9 | $ | 4 | |||
Postretirement Benefit Plans | |||||||
Three Months Ended | |||||||
December 27, 2014 | December 28, 2013 | ||||||
Service cost | $ | 1 | $ | — | |||
Interest cost | 2 | 1 | |||||
Net periodic cost | $ | 3 | $ | 1 | |||
|
|||
Three Months Ended | |||||||||||||||||||
December 27, 2014 | December 28, 2013 | ||||||||||||||||||
Before Tax | Tax | After Tax | Before Tax | Tax | After Tax | ||||||||||||||
Derivatives accounted for as cash flow hedges: | |||||||||||||||||||
(Gain) loss reclassified to Cost of Sales | $ | 3 | $ | (2 | ) | $ | 1 | $ | — | $ | — | $ | — | ||||||
Unrealized gain (loss) | — | — | — | (3 | ) | 1 | (2 | ) | |||||||||||
Investments: | |||||||||||||||||||
(Gain) loss reclassified to Other Income/Expense | — | — | — | 6 | (2 | ) | 4 | ||||||||||||
Unrealized gain (loss) | 15 | (6 | ) | 9 | (1 | ) | — | (1 | ) | ||||||||||
Currency translation: | |||||||||||||||||||
Translation loss reclassified to Cost of Sales (a) | 37 | (1 | ) | 36 | — | — | — | ||||||||||||
Translation adjustment | (37 | ) | 7 | (30 | ) | (11 | ) | — | (11 | ) | |||||||||
Postretirement benefits | 9 | (2 | ) | 7 | 1 | 1 | 2 | ||||||||||||
Total Other Comprehensive Income (Loss) | $ | 27 | $ | (4 | ) | $ | 23 | $ | (8 | ) | $ | — | $ | (8 | ) | ||||
|
|||
Three Months Ended | |||||||
December 27, 2014 | December 28, 2013 | ||||||
Sales: | |||||||
Chicken | $ | 2,780 | $ | 2,656 | |||
Beef | 4,391 | 3,734 | |||||
Pork | 1,540 | 1,424 | |||||
Prepared Foods | 2,133 | 907 | |||||
International | 305 | 327 | |||||
Other | — | — | |||||
Intersegment Sales | (332 | ) | (287 | ) | |||
Total Sales | $ | 10,817 | $ | 8,761 | |||
Operating Income (Loss): | |||||||
Chicken | $ | 351 | $ | 253 | |||
Beef | (6 | ) | 58 | ||||
Pork | 122 | 121 | |||||
Prepared Foods | 71 | 16 | |||||
International | (14 | ) | (28 | ) | |||
Other | (15 | ) | (8 | ) | |||
Total Operating Income | 509 | 412 | |||||
Total Other (Income) Expense | 74 | 29 | |||||
Income before Income Taxes | $ | 435 | $ | 383 | |||
|
|||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended December 27, 2014 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 228 | $ | 5,809 | $ | 5,325 | $ | (545 | ) | $ | 10,817 | ||||||||
Cost of Sales | 19 | 5,662 | 4,722 | (542 | ) | 9,861 | |||||||||||||
Gross Profit | 209 | 147 | 603 | (3 | ) | 956 | |||||||||||||
Selling, General and Administrative | 34 | 61 | 355 | (3 | ) | 447 | |||||||||||||
Operating Income | 175 | 86 | 248 | — | 509 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 69 | — | 6 | — | 75 | ||||||||||||||
Other, net | (1 | ) | — | — | — | (1 | ) | ||||||||||||
Equity in net earnings of subsidiaries | (237 | ) | (38 | ) | — | 275 | — | ||||||||||||
Total Other (Income) Expense | (169 | ) | (38 | ) | 6 | 275 | 74 | ||||||||||||
Income (Loss) before Income Taxes | 344 | 124 | 242 | (275 | ) | 435 | |||||||||||||
Income Tax (Benefit) Expense | 35 | 30 | 60 | — | 125 | ||||||||||||||
Net Income | 309 | 94 | 182 | (275 | ) | 310 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | 1 | — | 1 | ||||||||||||||
Net Income Attributable to Tyson | $ | 309 | $ | 94 | $ | 181 | $ | (275 | ) | $ | 309 | ||||||||
Comprehensive Income (Loss) | 332 | 104 | 186 | (289 | ) | 333 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | 1 | — | 1 | ||||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 332 | $ | 104 | $ | 185 | $ | (289 | ) | $ | 332 | ||||||||
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 (Loss) before Income Taxes | 291 | 159 | 114 | (181 | ) | 383 | |||||||||||||
Income Tax (Benefit) Expense | 37 | 52 | 42 | — | 131 | ||||||||||||||
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 Balance Sheet as of December 27, 2014 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 12 | $ | 369 | $ | — | $ | 381 | |||||||||
Accounts receivable, net | 1 | 724 | 1,052 | — | 1,777 | ||||||||||||||
Inventories | — | 1,312 | 1,880 | — | 3,192 | ||||||||||||||
Other current assets | 43 | 67 | 301 | (36 | ) | 375 | |||||||||||||
Assets held for sale | 3 | — | 210 | — | 213 | ||||||||||||||
Total Current Assets | 47 | 2,115 | 3,812 | (36 | ) | 5,938 | |||||||||||||
Net Property, Plant and Equipment | 28 | 948 | 4,235 | — | 5,211 | ||||||||||||||
Goodwill | — | 881 | 5,819 | — | 6,700 | ||||||||||||||
Intangible Assets, net | — | 14 | 5,232 | — | 5,246 | ||||||||||||||
Other Assets | 160 | 149 | 354 | — | 663 | ||||||||||||||
Investment in Subsidiaries | 21,153 | 2,092 | — | (23,245 | ) | — | |||||||||||||
Total Assets | $ | 21,388 | $ | 6,199 | $ | 19,452 | $ | (23,281 | ) | $ | 23,758 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 189 | $ | — | $ | 407 | $ | — | $ | 596 | |||||||||
Accounts payable | 28 | 1,148 | 971 | — | 2,147 | ||||||||||||||
Other current liabilities | 5,414 | 163 | 859 | (5,279 | ) | 1,157 | |||||||||||||
Liabilities held for sale | — | — | 54 | — | 54 | ||||||||||||||
Total Current Liabilities | 5,631 | 1,311 | 2,291 | (5,279 | ) | 3,954 | |||||||||||||
Long-Term Debt | 6,441 | 2 | 488 | — | 6,931 | ||||||||||||||
Deferred Income Taxes | 17 | 101 | 2,355 | — | 2,473 | ||||||||||||||
Other Liabilities | 176 | 127 | 960 | — | 1,263 | ||||||||||||||
Total Tyson Shareholders’ Equity | 9,123 | 4,658 | 13,344 | (18,002 | ) | 9,123 | |||||||||||||
Noncontrolling Interest | — | — | 14 | — | 14 | ||||||||||||||
Total Shareholders’ Equity | 9,123 | 4,658 | 13,358 | (18,002 | ) | 9,137 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 21,388 | $ | 6,199 | $ | 19,452 | $ | (23,281 | ) | $ | 23,758 | ||||||||
Condensed Consolidating Balance Sheet as of December 27, 2014 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 12 | $ | 369 | $ | — | $ | 381 | |||||||||
Accounts receivable, net | 1 | 724 | 1,052 | — | 1,777 | ||||||||||||||
Inventories | — | 1,312 | 1,880 | — | 3,192 | ||||||||||||||
Other current assets | 43 | 67 | 301 | (36 | ) | 375 | |||||||||||||
Assets held for sale | 3 | — | 210 | — | 213 | ||||||||||||||
Total Current Assets | 47 | 2,115 | 3,812 | (36 | ) | 5,938 | |||||||||||||
Net Property, Plant and Equipment | 28 | 948 | 4,235 | — | 5,211 | ||||||||||||||
Goodwill | — | 881 | 5,819 | — | 6,700 | ||||||||||||||
Intangible Assets, net | — | 14 | 5,232 | — | 5,246 | ||||||||||||||
Other Assets | 160 | 149 | 354 | — | 663 | ||||||||||||||
Investment in Subsidiaries | 21,153 | 2,092 | — | (23,245 | ) | — | |||||||||||||
Total Assets | $ | 21,388 | $ | 6,199 | $ | 19,452 | $ | (23,281 | ) | $ | 23,758 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 189 | $ | — | $ | 407 | $ | — | $ | 596 | |||||||||
Accounts payable | 28 | 1,148 | 971 | — | 2,147 | ||||||||||||||
Other current liabilities | 5,414 | 163 | 859 | (5,279 | ) | 1,157 | |||||||||||||
Liabilities held for sale | — | — | 54 | — | 54 | ||||||||||||||
Total Current Liabilities | 5,631 | 1,311 | 2,291 | (5,279 | ) | 3,954 | |||||||||||||
Long-Term Debt | 6,441 | 2 | 488 | — | 6,931 | ||||||||||||||
Deferred Income Taxes | 17 | 101 | 2,355 | — | 2,473 | ||||||||||||||
Other Liabilities | 176 | 127 | 960 | — | 1,263 | ||||||||||||||
Total Tyson Shareholders’ Equity | 9,123 | 4,658 | 13,344 | (18,002 | ) | 9,123 | |||||||||||||
Noncontrolling Interest | — | — | 14 | — | 14 | ||||||||||||||
Total Shareholders’ Equity | 9,123 | 4,658 | 13,358 | (18,002 | ) | 9,137 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 21,388 | $ | 6,199 | $ | 19,452 | $ | (23,281 | ) | $ | 23,758 | ||||||||
Condensed Consolidating Balance Sheet as of September 27, 2014 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 41 | $ | 397 | $ | — | $ | 438 | |||||||||
Accounts receivable, net | 3 | 665 | 1,016 | — | 1,684 | ||||||||||||||
Inventories | — | 1,272 | 2,002 | — | 3,274 | ||||||||||||||
Other current assets | 42 | 78 | 379 | (120 | ) | 379 | |||||||||||||
Assets held for sale | 3 | — | 443 | — | 446 | ||||||||||||||
Total Current Assets | 48 | 2,056 | 4,237 | (120 | ) | 6,221 | |||||||||||||
Net Property, Plant and Equipment | 30 | 932 | 4,168 | — | 5,130 | ||||||||||||||
Goodwill | — | 881 | 5,825 | — | 6,706 | ||||||||||||||
Intangible Assets, net | — | 15 | 5,261 | — | 5,276 | ||||||||||||||
Other Assets | 204 | 148 | 326 | (55 | ) | 623 | |||||||||||||
Investment in Subsidiaries | 20,845 | 2,049 | — | (22,894 | ) | — | |||||||||||||
Total Assets | $ | 21,127 | $ | 6,081 | $ | 19,817 | $ | (23,069 | ) | $ | 23,956 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 240 | $ | — | $ | 403 | $ | — | $ | 643 | |||||||||
Accounts payable | 35 | 755 | 1,016 | — | 1,806 | ||||||||||||||
Other current liabilities | 4,718 | 235 | 921 | (4,667 | ) | 1,207 | |||||||||||||
Liabilities held for sale | — | — | 141 | — | 141 | ||||||||||||||
Total Current Liabilities | 4,993 | 990 | 2,481 | (4,667 | ) | 3,797 | |||||||||||||
Long-Term Debt | 7,056 | 2 | 532 | (55 | ) | 7,535 | |||||||||||||
Deferred Income Taxes | 21 | 96 | 2,333 | — | 2,450 | ||||||||||||||
Other Liabilities | 167 | 125 | 978 | — | 1,270 | ||||||||||||||
Total Tyson Shareholders’ Equity | 8,890 | 4,868 | 13,479 | (18,347 | ) | 8,890 | |||||||||||||
Noncontrolling Interest | — | — | 14 | — | 14 | ||||||||||||||
Total Shareholders’ Equity | 8,890 | 4,868 | 13,493 | (18,347 | ) | 8,904 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 21,127 | $ | 6,081 | $ | 19,817 | $ | (23,069 | ) | $ | 23,956 | ||||||||
Condensed Consolidating Statement of Cash Flows for the three months ended December 27, 2014 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | 55 | $ | 325 | $ | 432 | $ | — | $ | 812 | |||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | — | (40 | ) | (191 | ) | — | (231 | ) | |||||||||||
(Purchases of)/Proceeds from marketable securities, net | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Proceeds from sale of businesses | — | — | 142 | — | 142 | ||||||||||||||
Other, net | — | — | 3 | — | 3 | ||||||||||||||
Cash Provided by (Used for) Investing Activities | — | (40 | ) | (49 | ) | — | (89 | ) | |||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | (667 | ) | — | (1 | ) | — | (668 | ) | |||||||||||
Purchases of Tyson Class A common stock | (91 | ) | — | — | — | (91 | ) | ||||||||||||
Dividends | (37 | ) | — | — | — | (37 | ) | ||||||||||||
Stock options exercised | 16 | — | — | — | 16 | ||||||||||||||
Other, net | 5 | — | — | — | 5 | ||||||||||||||
Net change in intercompany balances | 719 | (314 | ) | (405 | ) | — | — | ||||||||||||
Cash Provided by (Used for) Financing Activities | (55 | ) | (314 | ) | (406 | ) | — | (775 | ) | ||||||||||
Effect of Exchange Rate Change on Cash | — | — | (5 | ) | — | (5 | ) | ||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | — | (29 | ) | (28 | ) | — | (57 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Year | — | 41 | 397 | — | 438 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | — | $ | 12 | $ | 369 | $ | — | $ | 381 | |||||||||
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 | |||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|