| Debt
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
|
|||
January 2, 2016 | October 3, 2015 | ||||||
Processed products | $ | 1,501 | $ | 1,631 | |||
Livestock | 905 | 831 | |||||
Supplies and other | 412 | 416 | |||||
Total inventory | $ | 2,818 | $ | 2,878 | |||
|
|||
January 2, 2016 | October 3, 2015 | ||||||
Land | $ | 125 | $ | 122 | |||
Buildings and leasehold improvements | 3,599 | 3,581 | |||||
Machinery and equipment | 6,575 | 6,452 | |||||
Land improvements and other | 287 | 286 | |||||
Buildings and equipment under construction | 355 | 375 | |||||
10,941 | 10,816 | ||||||
Less accumulated depreciation | 5,757 | 5,640 | |||||
Net property, plant and equipment | $ | 5,184 | $ | 5,176 | |||
|
|||
January 2, 2016 | October 3, 2015 | ||||||
Accrued salaries, wages and benefits | $ | 354 | $ | 478 | |||
Accrued marketing, advertising and promotion expense | 204 | 192 | |||||
Other | 612 | 488 | |||||
Total other current liabilities | $ | 1,170 | $ | 1,158 | |||
|
|||
January 2, 2016 | October 3, 2015 | ||||||
Revolving credit facility | $ | — | $ | — | |||
Senior notes: | |||||||
6.60% Senior notes due April 2016 | 638 | 638 | |||||
7.00% Notes due May 2018 | 120 | 120 | |||||
2.65% Notes due August 2019 | 1,000 | 1,000 | |||||
4.10% Notes due September 2020 | 285 | 285 | |||||
4.50% Senior notes due June 2022 | 1,000 | 1,000 | |||||
3.95% Notes due August 2024 | 1,250 | 1,250 | |||||
7.00% Notes due January 2028 | 18 | 18 | |||||
6.13% Notes due November 2032 | 163 | 163 | |||||
4.88% Notes due August 2034 | 500 | 500 | |||||
5.15% Notes due August 2044 | 500 | 500 | |||||
Discount on senior notes | (9 | ) | (10 | ) | |||
Term loans: | |||||||
3-year tranche B (1.44% at 1/2/2016) | 500 | 500 | |||||
5-year tranche B (1.88% at 1/2/2016) | 552 | 552 | |||||
Amortizing notes - tangible equity units (see Note 7: Equity) | 123 | 140 | |||||
Other | 65 | 69 | |||||
Total debt | 6,705 | 6,725 | |||||
Less current debt | 717 | 715 | |||||
Total long-term debt | $ | 5,988 | $ | 6,010 | |||
|
|||
Three Months Ended | ||||||||||||||
January 2, 2016 | December 27, 2014 | |||||||||||||
Shares | Dollars | Shares | Dollars | |||||||||||
Shares repurchased: | ||||||||||||||
Under share repurchase program | 7.6 | $ | 357 | 2.0 | $ | 81 | ||||||||
To fund certain obligations under equity compensation plans | 0.7 | 30 | 0.2 | 10 | ||||||||||
Total share repurchases | 8.3 | $ | 387 | 2.2 | $ | 91 | ||||||||
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 $47.06 per share, we will deliver 1.0624 shares of Class A stock per purchase contract, or a minimum of 31.9 million Class A shares. |
• | If the Applicable Market Value is greater than the reference price of $37.65 but less than the conversion price of $47.06 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 $37.65 per share, we will deliver 1.3282 shares of Class A stock per purchase contract, or a maximum of 39.8 million Class A shares. |
|
|||
|
|||
|
|||
Metric | January 2, 2016 | October 3, 2015 | |||||||
Commodity: | |||||||||
Corn | Bushels | 37 | 18 | ||||||
Soy meal | Tons | 392,300 | 284,900 | ||||||
Live cattle | Pounds | 106 | 102 | ||||||
Lean hogs | Pounds | 87 | 166 | ||||||
Foreign currency | United States dollar | $ | 27 | $ | 42 | ||||
• | 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). |
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 | ||||||||||||||||
January 2, 2016 | December 27, 2014 | January 2, 2016 | December 27, 2014 | ||||||||||||||
Cash flow hedge – derivatives designated as hedging instruments: | |||||||||||||||||
Commodity contracts | $ | (2 | ) | $ | — | Cost of sales | $ | (1 | ) | $ | (3 | ) | |||||
Foreign exchange contracts | — | — | Other income/expense | — | — | ||||||||||||
Total | $ | (2 | ) | $ | — | $ | (1 | ) | $ | (3 | ) | ||||||
in millions | |||||||||
Consolidated Condensed Statements of Income Classification | Three Months Ended | ||||||||
January 2, 2016 | December 27, 2014 | ||||||||
Gain (Loss) on forwards | Cost of sales | $ | 33 | $ | (40 | ) | |||
Gain (Loss) on purchase contract | Cost of sales | (33 | ) | 40 | |||||
Consolidated Condensed Statements of Income Classification | Gain (Loss) Recognized in Earnings | ||||||||
Three Months Ended | |||||||||
January 2, 2016 | December 27, 2014 | ||||||||
Derivatives not designated as hedging instruments: | |||||||||
Commodity contracts | Sales | $ | 9 | $ | (1 | ) | |||
Commodity contracts | Cost of sales | (15 | ) | (26 | ) | ||||
Foreign exchange contracts | Other income/expense | — | (2 | ) | |||||
Total | $ | (6 | ) | $ | (29 | ) | |||
|
|||
• | 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. |
January 2, 2016 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Derivative financial instruments: | |||||||||||||||||||
Designated as hedges | $ | — | $ | 21 | $ | — | $ | (5 | ) | $ | 16 | ||||||||
Undesignated | — | 19 | — | (13 | ) | 6 | |||||||||||||
Available-for-sale securities: | |||||||||||||||||||
Current | — | 1 | 1 | — | 2 | ||||||||||||||
Non-current | — | 36 | 58 | — | 94 | ||||||||||||||
Deferred compensation assets | 8 | 226 | — | — | 234 | ||||||||||||||
Total assets | $ | 8 | $ | 303 | $ | 59 | $ | (18 | ) | $ | 352 | ||||||||
Liabilities: | |||||||||||||||||||
Derivative financial instruments: | |||||||||||||||||||
Designated as hedges | $ | — | $ | 9 | $ | — | $ | (9 | ) | $ | — | ||||||||
Undesignated | — | 43 | — | (38 | ) | 5 | |||||||||||||
Total liabilities | $ | — | $ | 52 | $ | — | $ | (47 | ) | $ | 5 | ||||||||
October 3, 2015 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Derivative financial instruments: | |||||||||||||||||||
Designated as hedges | $ | — | $ | 52 | $ | — | $ | (35 | ) | $ | 17 | ||||||||
Undesignated | — | 9 | — | (9 | ) | — | |||||||||||||
Available-for-sale securities: | |||||||||||||||||||
Current | — | 1 | 1 | — | 2 | ||||||||||||||
Non-current | — | 33 | 60 | — | 93 | ||||||||||||||
Deferred compensation assets | 9 | 222 | — | — | 231 | ||||||||||||||
Total assets | $ | 9 | $ | 317 | $ | 61 | $ | (44 | ) | $ | 343 | ||||||||
Liabilities: | |||||||||||||||||||
Derivative financial instruments: | |||||||||||||||||||
Designated as hedges | $ | — | $ | 2 | $ | — | $ | (2 | ) | $ | — | ||||||||
Undesignated | — | 49 | — | (47 | ) | 2 | |||||||||||||
Total liabilities | $ | — | $ | 51 | $ | — | $ | (49 | ) | $ | 2 | ||||||||
(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 January 2, 2016, and October 3, 2015, we had posted with various counterparties $29 million and $5 million, respectively, of cash collateral related to our commodity derivatives and held no cash collateral. |
Three Months Ended | |||||||
January 2, 2016 | December 27, 2014 | ||||||
Balance at beginning of year | $ | 61 | $ | 67 | |||
Total realized and unrealized gains (losses): | |||||||
Included in earnings | — | — | |||||
Included in other comprehensive income (loss) | — | — | |||||
Purchases | 4 | 4 | |||||
Issuances | — | — | |||||
Settlements | (6 | ) | (6 | ) | |||
Balance at end of period | $ | 59 | $ | 65 | |||
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 | $ | — | $ | — | |||
January 2, 2016 | October 3, 2015 | ||||||||||||||||||||||
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 | $ | 37 | $ | 37 | $ | — | $ | 33 | $ | 34 | $ | 1 | |||||||||||
Corporate and asset-backed | 58 | 59 | 1 | 60 | 61 | 1 | |||||||||||||||||
January 2, 2016 | October 3, 2015 | ||||||||||||||
Fair Value | Carrying Value | Fair Value | Carrying Value | ||||||||||||
Total debt | $ | 6,851 | $ | 6,705 | $ | 6,900 | $ | 6,725 | |||||||
|
|||
Pension Plans | |||||||
Three Months Ended | |||||||
January 2, 2016 | December 27, 2014 | ||||||
Service cost | $ | 4 | $ | 4 | |||
Interest cost | 20 | 21 | |||||
Expected return on plan assets | (17 | ) | (25 | ) | |||
Amortization of: | |||||||
Net actuarial loss | 1 | 1 | |||||
Settlement (gain) loss (a) | (12 | ) | 8 | ||||
Net periodic cost (credit) | $ | (4 | ) | $ | 9 | ||
Postretirement Benefit Plans | |||||||
Three Months Ended | |||||||
January 2, 2016 | December 27, 2014 | ||||||
Service cost | $ | — | $ | 1 | |||
Interest cost | 1 | 2 | |||||
Amortization of: | |||||||
Prior service credit | (4 | ) | — | ||||
Net periodic cost (credit) | $ | (3 | ) | $ | 3 | ||
|
|||
Three Months Ended | |||||||||||||||||||
January 2, 2016 | December 27, 2014 | ||||||||||||||||||
Before Tax | Tax | After Tax | Before Tax | Tax | After Tax | ||||||||||||||
Derivatives accounted for as cash flow hedges: | |||||||||||||||||||
(Gain) loss reclassified to cost of sales | $ | 1 | $ | — | $ | 1 | $ | 3 | $ | (2 | ) | $ | 1 | ||||||
Unrealized gain (loss) | (2 | ) | 1 | (1 | ) | — | — | — | |||||||||||
Investments: | |||||||||||||||||||
(Gain) loss reclassified to other income/expense | — | — | — | — | — | — | |||||||||||||
Unrealized gain (loss) | (1 | ) | — | (1 | ) | 15 | (6 | ) | 9 | ||||||||||
Currency translation: | |||||||||||||||||||
Translation loss reclassified to cost of sales (a) | — | — | — | 37 | (1 | ) | 36 | ||||||||||||
Translation adjustment | (5 | ) | — | (5 | ) | (37 | ) | 7 | (30 | ) | |||||||||
Postretirement benefits | (3 | ) | 1 | (2 | ) | 9 | (2 | ) | 7 | ||||||||||
Total other comprehensive income (loss) | $ | (10 | ) | $ | 2 | $ | (8 | ) | $ | 27 | $ | (4 | ) | $ | 23 | ||||
|
|||
Three Months Ended | ||||||||
January 2, 2016 | December 27, 2014 | |||||||
Sales: | ||||||||
Chicken | $ | 2,636 | $ | 2,780 | ||||
Beef | 3,614 | 4,391 | ||||||
Pork | 1,213 | 1,540 | ||||||
Prepared Foods | 1,896 | 2,133 | ||||||
Other | 99 | 305 | ||||||
Intersegment sales | (306 | ) | (332 | ) | ||||
Total sales | $ | 9,152 | $ | 10,817 | ||||
Operating income (loss): | ||||||||
Chicken | $ | 358 | $ | 351 | ||||
Beef | 71 | (6 | ) | |||||
Pork | 158 | 122 | ||||||
Prepared Foods | 207 | 71 | (a) | |||||
Other | (18 | ) | (b) | (29 | ) | (b) | ||
Total operating income | 776 | 509 | ||||||
Total other (income) expense | 64 | 74 | ||||||
Income before income taxes | $ | 712 | $ | 435 | ||||
|
|||
• | 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. We filed a petition for a writ of certiorari with the United States Supreme Court, which was granted on June 8, 2015. Oral arguments before the Supreme Court occurred on November 10, 2015. |
• | Edwards, et al. v. Tyson Foods, Inc. d.b.a. 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. |
• | 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. The Hillshire Brands Company, E.D. North Carolina, September 2, 2014 - This case involves our Tarboro, North Carolina prepared foods plant and is in its preliminary stages. |
• | Awad, et al. v. Tyson Foods, Inc. and Tyson Fresh Meats, Inc., M.D. Tennessee, February 12, 2015 - This case involves our Goodlettsville, Tennessee case ready beef plant and is in its preliminary stages. |
|
|||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended January 2, 2016 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 221 | $ | 4,833 | $ | 4,653 | $ | (555 | ) | $ | 9,152 | ||||||||
Cost of Sales | 8 | 4,536 | 3,960 | (553 | ) | 7,951 | |||||||||||||
Gross Profit | 213 | 297 | 693 | (2 | ) | 1,201 | |||||||||||||
Selling, General and Administrative | 25 | 66 | 336 | (2 | ) | 425 | |||||||||||||
Operating Income | 188 | 231 | 357 | — | 776 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 61 | — | 4 | — | 65 | ||||||||||||||
Other, net | — | (1 | ) | — | — | (1 | ) | ||||||||||||
Equity in net earnings of subsidiaries | (383 | ) | (33 | ) | — | 416 | — | ||||||||||||
Total Other (Income) Expense | (322 | ) | (34 | ) | 4 | 416 | 64 | ||||||||||||
Income (Loss) before Income Taxes | 510 | 265 | 353 | (416 | ) | 712 | |||||||||||||
Income Tax (Benefit) Expense | 49 | 83 | 119 | — | 251 | ||||||||||||||
Net Income | 461 | 182 | 234 | (416 | ) | 461 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | — | — | — | ||||||||||||||
Net Income Attributable to Tyson | $ | 461 | $ | 182 | $ | 234 | $ | (416 | ) | $ | 461 | ||||||||
Comprehensive Income (Loss) | 453 | 177 | 223 | (400 | ) | 453 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | — | — | — | ||||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 453 | $ | 177 | $ | 223 | $ | (400 | ) | $ | 453 | ||||||||
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 Balance Sheet as of January 2, 2016 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 15 | $ | 1,172 | $ | — | $ | 1,187 | |||||||||
Accounts receivable, net | — | 514 | 1,000 | — | 1,514 | ||||||||||||||
Inventories | — | 953 | 1,865 | — | 2,818 | ||||||||||||||
Other current assets | 16 | 66 | 131 | (55 | ) | 158 | |||||||||||||
Total Current Assets | 16 | 1,548 | 4,168 | (55 | ) | 5,677 | |||||||||||||
Net Property, Plant and Equipment | 25 | 978 | 4,181 | — | 5,184 | ||||||||||||||
Goodwill | — | 881 | 5,788 | — | 6,669 | ||||||||||||||
Intangible Assets, net | — | 9 | 5,136 | — | 5,145 | ||||||||||||||
Other Assets | 118 | 132 | 365 | — | 615 | ||||||||||||||
Investment in Subsidiaries | 22,213 | 2,205 | — | (24,418 | ) | — | |||||||||||||
Total Assets | $ | 22,372 | $ | 5,753 | $ | 19,638 | $ | (24,473 | ) | $ | 23,290 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 707 | $ | 1 | $ | 17 | $ | (8 | ) | $ | 717 | ||||||||
Accounts payable | 20 | 919 | 842 | — | 1,781 | ||||||||||||||
Other current liabilities | 6,187 | 200 | 832 | (6,049 | ) | 1,170 | |||||||||||||
Total Current Liabilities | 6,914 | 1,120 | 1,691 | (6,057 | ) | 3,668 | |||||||||||||
Long-Term Debt | 5,484 | 1 | 503 | — | 5,988 | ||||||||||||||
Deferred Income Taxes | 14 | 106 | 2,394 | — | 2,514 | ||||||||||||||
Other Liabilities | 198 | 123 | 1,022 | — | 1,343 | ||||||||||||||
Total Tyson Shareholders’ Equity | 9,762 | 4,403 | 14,013 | (18,416 | ) | 9,762 | |||||||||||||
Noncontrolling Interest | — | — | 15 | — | 15 | ||||||||||||||
Total Shareholders’ Equity | 9,762 | 4,403 | 14,028 | (18,416 | ) | 9,777 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 22,372 | $ | 5,753 | $ | 19,638 | $ | (24,473 | ) | $ | 23,290 | ||||||||
Condensed Consolidating Balance Sheet as of October 3, 2015 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 12 | $ | 676 | $ | — | $ | 688 | |||||||||
Accounts receivable, net | — | 578 | 1,042 | — | 1,620 | ||||||||||||||
Inventories | 1 | 1,009 | 1,868 | — | 2,878 | ||||||||||||||
Other current assets | 43 | 91 | 147 | (86 | ) | 195 | |||||||||||||
Total Current Assets | 44 | 1,690 | 3,733 | (86 | ) | 5,381 | |||||||||||||
Net Property, Plant and Equipment | 26 | 975 | 4,175 | — | 5,176 | ||||||||||||||
Goodwill | — | 881 | 5,786 | — | 6,667 | ||||||||||||||
Intangible Assets, net | — | 10 | 5,158 | — | 5,168 | ||||||||||||||
Other Assets | 129 | 146 | 337 | — | 612 | ||||||||||||||
Investment in Subsidiaries | 21,850 | 2,177 | — | (24,027 | ) | — | |||||||||||||
Total Assets | $ | 22,049 | $ | 5,879 | $ | 19,189 | $ | (24,113 | ) | $ | 23,004 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 710 | $ | 1 | $ | 22 | $ | (18 | ) | $ | 715 | ||||||||
Accounts payable | 28 | 698 | 936 | — | 1,662 | ||||||||||||||
Other current liabilities | 5,930 | 152 | 939 | (5,863 | ) | 1,158 | |||||||||||||
Total Current Liabilities | 6,668 | 851 | 1,897 | (5,881 | ) | 3,535 | |||||||||||||
Long-Term Debt | 5,498 | 1 | 511 | — | 6,010 | ||||||||||||||
Deferred Income Taxes | — | 98 | 2,351 | — | 2,449 | ||||||||||||||
Other Liabilities | 192 | 118 | 994 | — | 1,304 | ||||||||||||||
Total Tyson Shareholders’ Equity | 9,691 | 4,811 | 13,421 | (18,232 | ) | 9,691 | |||||||||||||
Noncontrolling Interest | — | — | 15 | — | 15 | ||||||||||||||
Total Shareholders’ Equity | 9,691 | 4,811 | 13,436 | (18,232 | ) | 9,706 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 22,049 | $ | 5,879 | $ | 19,189 | $ | (24,113 | ) | $ | 23,004 | ||||||||
Condensed Consolidating Statement of Cash Flows for the three months ended January 2, 2016 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | 174 | $ | 622 | $ | 299 | $ | — | $ | 1,095 | |||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | — | (33 | ) | (155 | ) | — | (188 | ) | |||||||||||
(Purchases of)/Proceeds from marketable securities, net | — | — | (2 | ) | — | (2 | ) | ||||||||||||
Proceeds from sale of businesses | — | — | — | — | — | ||||||||||||||
Other, net | — | — | (1 | ) | — | (1 | ) | ||||||||||||
Cash Provided by (Used for) Investing Activities | — | (33 | ) | (158 | ) | — | (191 | ) | |||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | (19 | ) | — | (1 | ) | — | (20 | ) | |||||||||||
Purchases of Tyson Class A common stock | (387 | ) | — | — | — | (387 | ) | ||||||||||||
Dividends | (54 | ) | — | — | — | (54 | ) | ||||||||||||
Stock options exercised | 34 | — | — | — | 34 | ||||||||||||||
Other, net | 23 | — | — | — | 23 | ||||||||||||||
Net change in intercompany balances | 229 | (586 | ) | 357 | — | — | |||||||||||||
Cash Provided by (Used for) Financing Activities | (174 | ) | (586 | ) | 356 | — | (404 | ) | |||||||||||
Effect of Exchange Rate Change on Cash | — | — | (1 | ) | — | (1 | ) | ||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | — | 3 | 496 | — | 499 | ||||||||||||||
Cash and Cash Equivalents at Beginning of Year | — | 12 | 676 | — | 688 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | — | $ | 15 | $ | 1,172 | $ | — | $ | 1,187 | |||||||||
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 | |||||||||
|
|||
|
|||
|
|||
January 2, 2016 | October 3, 2015 | ||||||
Processed products | $ | 1,501 | $ | 1,631 | |||
Livestock | 905 | 831 | |||||
Supplies and other | 412 | 416 | |||||
Total inventory | $ | 2,818 | $ | 2,878 | |||
|
|||
January 2, 2016 | October 3, 2015 | ||||||
Land | $ | 125 | $ | 122 | |||
Buildings and leasehold improvements | 3,599 | 3,581 | |||||
Machinery and equipment | 6,575 | 6,452 | |||||
Land improvements and other | 287 | 286 | |||||
Buildings and equipment under construction | 355 | 375 | |||||
10,941 | 10,816 | ||||||
Less accumulated depreciation | 5,757 | 5,640 | |||||
Net property, plant and equipment | $ | 5,184 | $ | 5,176 | |||
|
|||
January 2, 2016 | October 3, 2015 | ||||||
Accrued salaries, wages and benefits | $ | 354 | $ | 478 | |||
Accrued marketing, advertising and promotion expense | 204 | 192 | |||||
Other | 612 | 488 | |||||
Total other current liabilities | $ | 1,170 | $ | 1,158 | |||
|
|||
January 2, 2016 | October 3, 2015 | ||||||
Revolving credit facility | $ | — | $ | — | |||
Senior notes: | |||||||
6.60% Senior notes due April 2016 | 638 | 638 | |||||
7.00% Notes due May 2018 | 120 | 120 | |||||
2.65% Notes due August 2019 | 1,000 | 1,000 | |||||
4.10% Notes due September 2020 | 285 | 285 | |||||
4.50% Senior notes due June 2022 | 1,000 | 1,000 | |||||
3.95% Notes due August 2024 | 1,250 | 1,250 | |||||
7.00% Notes due January 2028 | 18 | 18 | |||||
6.13% Notes due November 2032 | 163 | 163 | |||||
4.88% Notes due August 2034 | 500 | 500 | |||||
5.15% Notes due August 2044 | 500 | 500 | |||||
Discount on senior notes | (9 | ) | (10 | ) | |||
Term loans: | |||||||
3-year tranche B (1.44% at 1/2/2016) | 500 | 500 | |||||
5-year tranche B (1.88% at 1/2/2016) | 552 | 552 | |||||
Amortizing notes - tangible equity units (see Note 7: Equity) | 123 | 140 | |||||
Other | 65 | 69 | |||||
Total debt | 6,705 | 6,725 | |||||
Less current debt | 717 | 715 | |||||
Total long-term debt | $ | 5,988 | $ | 6,010 | |||
|
|||
Three Months Ended | ||||||||||||||
January 2, 2016 | December 27, 2014 | |||||||||||||
Shares | Dollars | Shares | Dollars | |||||||||||
Shares repurchased: | ||||||||||||||
Under share repurchase program | 7.6 | $ | 357 | 2.0 | $ | 81 | ||||||||
To fund certain obligations under equity compensation plans | 0.7 | 30 | 0.2 | 10 | ||||||||||
Total share repurchases | 8.3 | $ | 387 | 2.2 | $ | 91 | ||||||||
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 | |||||
|
|||
Metric | January 2, 2016 | October 3, 2015 | |||||||
Commodity: | |||||||||
Corn | Bushels | 37 | 18 | ||||||
Soy meal | Tons | 392,300 | 284,900 | ||||||
Live cattle | Pounds | 106 | 102 | ||||||
Lean hogs | Pounds | 87 | 166 | ||||||
Foreign currency | United States dollar | $ | 27 | $ | 42 | ||||
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 | ||||||||||||||||
January 2, 2016 | December 27, 2014 | January 2, 2016 | December 27, 2014 | ||||||||||||||
Cash flow hedge – derivatives designated as hedging instruments: | |||||||||||||||||
Commodity contracts | $ | (2 | ) | $ | — | Cost of sales | $ | (1 | ) | $ | (3 | ) | |||||
Foreign exchange contracts | — | — | Other income/expense | — | — | ||||||||||||
Total | $ | (2 | ) | $ | — | $ | (1 | ) | $ | (3 | ) | ||||||
in millions | |||||||||
Consolidated Condensed Statements of Income Classification | Three Months Ended | ||||||||
January 2, 2016 | December 27, 2014 | ||||||||
Gain (Loss) on forwards | Cost of sales | $ | 33 | $ | (40 | ) | |||
Gain (Loss) on purchase contract | Cost of sales | (33 | ) | 40 | |||||
Consolidated Condensed Statements of Income Classification | Gain (Loss) Recognized in Earnings | ||||||||
Three Months Ended | |||||||||
January 2, 2016 | December 27, 2014 | ||||||||
Derivatives not designated as hedging instruments: | |||||||||
Commodity contracts | Sales | $ | 9 | $ | (1 | ) | |||
Commodity contracts | Cost of sales | (15 | ) | (26 | ) | ||||
Foreign exchange contracts | Other income/expense | — | (2 | ) | |||||
Total | $ | (6 | ) | $ | (29 | ) | |||
|
|||
January 2, 2016 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Derivative financial instruments: | |||||||||||||||||||
Designated as hedges | $ | — | $ | 21 | $ | — | $ | (5 | ) | $ | 16 | ||||||||
Undesignated | — | 19 | — | (13 | ) | 6 | |||||||||||||
Available-for-sale securities: | |||||||||||||||||||
Current | — | 1 | 1 | — | 2 | ||||||||||||||
Non-current | — | 36 | 58 | — | 94 | ||||||||||||||
Deferred compensation assets | 8 | 226 | — | — | 234 | ||||||||||||||
Total assets | $ | 8 | $ | 303 | $ | 59 | $ | (18 | ) | $ | 352 | ||||||||
Liabilities: | |||||||||||||||||||
Derivative financial instruments: | |||||||||||||||||||
Designated as hedges | $ | — | $ | 9 | $ | — | $ | (9 | ) | $ | — | ||||||||
Undesignated | — | 43 | — | (38 | ) | 5 | |||||||||||||
Total liabilities | $ | — | $ | 52 | $ | — | $ | (47 | ) | $ | 5 | ||||||||
October 3, 2015 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Derivative financial instruments: | |||||||||||||||||||
Designated as hedges | $ | — | $ | 52 | $ | — | $ | (35 | ) | $ | 17 | ||||||||
Undesignated | — | 9 | — | (9 | ) | — | |||||||||||||
Available-for-sale securities: | |||||||||||||||||||
Current | — | 1 | 1 | — | 2 | ||||||||||||||
Non-current | — | 33 | 60 | — | 93 | ||||||||||||||
Deferred compensation assets | 9 | 222 | — | — | 231 | ||||||||||||||
Total assets | $ | 9 | $ | 317 | $ | 61 | $ | (44 | ) | $ | 343 | ||||||||
Liabilities: | |||||||||||||||||||
Derivative financial instruments: | |||||||||||||||||||
Designated as hedges | $ | — | $ | 2 | $ | — | $ | (2 | ) | $ | — | ||||||||
Undesignated | — | 49 | — | (47 | ) | 2 | |||||||||||||
Total liabilities | $ | — | $ | 51 | $ | — | $ | (49 | ) | $ | 2 | ||||||||
(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 January 2, 2016, and October 3, 2015, we had posted with various counterparties $29 million and $5 million, respectively, of cash collateral related to our commodity derivatives and held no cash collateral. |
Three Months Ended | |||||||
January 2, 2016 | December 27, 2014 | ||||||
Balance at beginning of year | $ | 61 | $ | 67 | |||
Total realized and unrealized gains (losses): | |||||||
Included in earnings | — | — | |||||
Included in other comprehensive income (loss) | — | — | |||||
Purchases | 4 | 4 | |||||
Issuances | — | — | |||||
Settlements | (6 | ) | (6 | ) | |||
Balance at end of period | $ | 59 | $ | 65 | |||
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 | $ | — | $ | — | |||
January 2, 2016 | October 3, 2015 | ||||||||||||||||||||||
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 | $ | 37 | $ | 37 | $ | — | $ | 33 | $ | 34 | $ | 1 | |||||||||||
Corporate and asset-backed | 58 | 59 | 1 | 60 | 61 | 1 | |||||||||||||||||
January 2, 2016 | October 3, 2015 | ||||||||||||||
Fair Value | Carrying Value | Fair Value | Carrying Value | ||||||||||||
Total debt | $ | 6,851 | $ | 6,705 | $ | 6,900 | $ | 6,725 | |||||||
|
|||
Pension Plans | |||||||
Three Months Ended | |||||||
January 2, 2016 | December 27, 2014 | ||||||
Service cost | $ | 4 | $ | 4 | |||
Interest cost | 20 | 21 | |||||
Expected return on plan assets | (17 | ) | (25 | ) | |||
Amortization of: | |||||||
Net actuarial loss | 1 | 1 | |||||
Settlement (gain) loss (a) | (12 | ) | 8 | ||||
Net periodic cost (credit) | $ | (4 | ) | $ | 9 | ||
Postretirement Benefit Plans | |||||||
Three Months Ended | |||||||
January 2, 2016 | December 27, 2014 | ||||||
Service cost | $ | — | $ | 1 | |||
Interest cost | 1 | 2 | |||||
Amortization of: | |||||||
Prior service credit | (4 | ) | — | ||||
Net periodic cost (credit) | $ | (3 | ) | $ | 3 | ||
|
|||
Three Months Ended | |||||||||||||||||||
January 2, 2016 | December 27, 2014 | ||||||||||||||||||
Before Tax | Tax | After Tax | Before Tax | Tax | After Tax | ||||||||||||||
Derivatives accounted for as cash flow hedges: | |||||||||||||||||||
(Gain) loss reclassified to cost of sales | $ | 1 | $ | — | $ | 1 | $ | 3 | $ | (2 | ) | $ | 1 | ||||||
Unrealized gain (loss) | (2 | ) | 1 | (1 | ) | — | — | — | |||||||||||
Investments: | |||||||||||||||||||
(Gain) loss reclassified to other income/expense | — | — | — | — | — | — | |||||||||||||
Unrealized gain (loss) | (1 | ) | — | (1 | ) | 15 | (6 | ) | 9 | ||||||||||
Currency translation: | |||||||||||||||||||
Translation loss reclassified to cost of sales (a) | — | — | — | 37 | (1 | ) | 36 | ||||||||||||
Translation adjustment | (5 | ) | — | (5 | ) | (37 | ) | 7 | (30 | ) | |||||||||
Postretirement benefits | (3 | ) | 1 | (2 | ) | 9 | (2 | ) | 7 | ||||||||||
Total other comprehensive income (loss) | $ | (10 | ) | $ | 2 | $ | (8 | ) | $ | 27 | $ | (4 | ) | $ | 23 | ||||
|
|||
Three Months Ended | ||||||||
January 2, 2016 | December 27, 2014 | |||||||
Sales: | ||||||||
Chicken | $ | 2,636 | $ | 2,780 | ||||
Beef | 3,614 | 4,391 | ||||||
Pork | 1,213 | 1,540 | ||||||
Prepared Foods | 1,896 | 2,133 | ||||||
Other | 99 | 305 | ||||||
Intersegment sales | (306 | ) | (332 | ) | ||||
Total sales | $ | 9,152 | $ | 10,817 | ||||
Operating income (loss): | ||||||||
Chicken | $ | 358 | $ | 351 | ||||
Beef | 71 | (6 | ) | |||||
Pork | 158 | 122 | ||||||
Prepared Foods | 207 | 71 | (a) | |||||
Other | (18 | ) | (b) | (29 | ) | (b) | ||
Total operating income | 776 | 509 | ||||||
Total other (income) expense | 64 | 74 | ||||||
Income before income taxes | $ | 712 | $ | 435 | ||||
|
|||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended January 2, 2016 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 221 | $ | 4,833 | $ | 4,653 | $ | (555 | ) | $ | 9,152 | ||||||||
Cost of Sales | 8 | 4,536 | 3,960 | (553 | ) | 7,951 | |||||||||||||
Gross Profit | 213 | 297 | 693 | (2 | ) | 1,201 | |||||||||||||
Selling, General and Administrative | 25 | 66 | 336 | (2 | ) | 425 | |||||||||||||
Operating Income | 188 | 231 | 357 | — | 776 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 61 | — | 4 | — | 65 | ||||||||||||||
Other, net | — | (1 | ) | — | — | (1 | ) | ||||||||||||
Equity in net earnings of subsidiaries | (383 | ) | (33 | ) | — | 416 | — | ||||||||||||
Total Other (Income) Expense | (322 | ) | (34 | ) | 4 | 416 | 64 | ||||||||||||
Income (Loss) before Income Taxes | 510 | 265 | 353 | (416 | ) | 712 | |||||||||||||
Income Tax (Benefit) Expense | 49 | 83 | 119 | — | 251 | ||||||||||||||
Net Income | 461 | 182 | 234 | (416 | ) | 461 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | — | — | — | ||||||||||||||
Net Income Attributable to Tyson | $ | 461 | $ | 182 | $ | 234 | $ | (416 | ) | $ | 461 | ||||||||
Comprehensive Income (Loss) | 453 | 177 | 223 | (400 | ) | 453 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | — | — | — | ||||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 453 | $ | 177 | $ | 223 | $ | (400 | ) | $ | 453 | ||||||||
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 Balance Sheet as of January 2, 2016 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 15 | $ | 1,172 | $ | — | $ | 1,187 | |||||||||
Accounts receivable, net | — | 514 | 1,000 | — | 1,514 | ||||||||||||||
Inventories | — | 953 | 1,865 | — | 2,818 | ||||||||||||||
Other current assets | 16 | 66 | 131 | (55 | ) | 158 | |||||||||||||
Total Current Assets | 16 | 1,548 | 4,168 | (55 | ) | 5,677 | |||||||||||||
Net Property, Plant and Equipment | 25 | 978 | 4,181 | — | 5,184 | ||||||||||||||
Goodwill | — | 881 | 5,788 | — | 6,669 | ||||||||||||||
Intangible Assets, net | — | 9 | 5,136 | — | 5,145 | ||||||||||||||
Other Assets | 118 | 132 | 365 | — | 615 | ||||||||||||||
Investment in Subsidiaries | 22,213 | 2,205 | — | (24,418 | ) | — | |||||||||||||
Total Assets | $ | 22,372 | $ | 5,753 | $ | 19,638 | $ | (24,473 | ) | $ | 23,290 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 707 | $ | 1 | $ | 17 | $ | (8 | ) | $ | 717 | ||||||||
Accounts payable | 20 | 919 | 842 | — | 1,781 | ||||||||||||||
Other current liabilities | 6,187 | 200 | 832 | (6,049 | ) | 1,170 | |||||||||||||
Total Current Liabilities | 6,914 | 1,120 | 1,691 | (6,057 | ) | 3,668 | |||||||||||||
Long-Term Debt | 5,484 | 1 | 503 | — | 5,988 | ||||||||||||||
Deferred Income Taxes | 14 | 106 | 2,394 | — | 2,514 | ||||||||||||||
Other Liabilities | 198 | 123 | 1,022 | — | 1,343 | ||||||||||||||
Total Tyson Shareholders’ Equity | 9,762 | 4,403 | 14,013 | (18,416 | ) | 9,762 | |||||||||||||
Noncontrolling Interest | — | — | 15 | — | 15 | ||||||||||||||
Total Shareholders’ Equity | 9,762 | 4,403 | 14,028 | (18,416 | ) | 9,777 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 22,372 | $ | 5,753 | $ | 19,638 | $ | (24,473 | ) | $ | 23,290 | ||||||||
Condensed Consolidating Balance Sheet as of October 3, 2015 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 12 | $ | 676 | $ | — | $ | 688 | |||||||||
Accounts receivable, net | — | 578 | 1,042 | — | 1,620 | ||||||||||||||
Inventories | 1 | 1,009 | 1,868 | — | 2,878 | ||||||||||||||
Other current assets | 43 | 91 | 147 | (86 | ) | 195 | |||||||||||||
Total Current Assets | 44 | 1,690 | 3,733 | (86 | ) | 5,381 | |||||||||||||
Net Property, Plant and Equipment | 26 | 975 | 4,175 | — | 5,176 | ||||||||||||||
Goodwill | — | 881 | 5,786 | — | 6,667 | ||||||||||||||
Intangible Assets, net | — | 10 | 5,158 | — | 5,168 | ||||||||||||||
Other Assets | 129 | 146 | 337 | — | 612 | ||||||||||||||
Investment in Subsidiaries | 21,850 | 2,177 | — | (24,027 | ) | — | |||||||||||||
Total Assets | $ | 22,049 | $ | 5,879 | $ | 19,189 | $ | (24,113 | ) | $ | 23,004 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 710 | $ | 1 | $ | 22 | $ | (18 | ) | $ | 715 | ||||||||
Accounts payable | 28 | 698 | 936 | — | 1,662 | ||||||||||||||
Other current liabilities | 5,930 | 152 | 939 | (5,863 | ) | 1,158 | |||||||||||||
Total Current Liabilities | 6,668 | 851 | 1,897 | (5,881 | ) | 3,535 | |||||||||||||
Long-Term Debt | 5,498 | 1 | 511 | — | 6,010 | ||||||||||||||
Deferred Income Taxes | — | 98 | 2,351 | — | 2,449 | ||||||||||||||
Other Liabilities | 192 | 118 | 994 | — | 1,304 | ||||||||||||||
Total Tyson Shareholders’ Equity | 9,691 | 4,811 | 13,421 | (18,232 | ) | 9,691 | |||||||||||||
Noncontrolling Interest | — | — | 15 | — | 15 | ||||||||||||||
Total Shareholders’ Equity | 9,691 | 4,811 | 13,436 | (18,232 | ) | 9,706 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 22,049 | $ | 5,879 | $ | 19,189 | $ | (24,113 | ) | $ | 23,004 | ||||||||
Condensed Consolidating Statement of Cash Flows for the three months ended January 2, 2016 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | 174 | $ | 622 | $ | 299 | $ | — | $ | 1,095 | |||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | — | (33 | ) | (155 | ) | — | (188 | ) | |||||||||||
(Purchases of)/Proceeds from marketable securities, net | — | — | (2 | ) | — | (2 | ) | ||||||||||||
Proceeds from sale of businesses | — | — | — | — | — | ||||||||||||||
Other, net | — | — | (1 | ) | — | (1 | ) | ||||||||||||
Cash Provided by (Used for) Investing Activities | — | (33 | ) | (158 | ) | — | (191 | ) | |||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | (19 | ) | — | (1 | ) | — | (20 | ) | |||||||||||
Purchases of Tyson Class A common stock | (387 | ) | — | — | — | (387 | ) | ||||||||||||
Dividends | (54 | ) | — | — | — | (54 | ) | ||||||||||||
Stock options exercised | 34 | — | — | — | 34 | ||||||||||||||
Other, net | 23 | — | — | — | 23 | ||||||||||||||
Net change in intercompany balances | 229 | (586 | ) | 357 | — | — | |||||||||||||
Cash Provided by (Used for) Financing Activities | (174 | ) | (586 | ) | 356 | — | (404 | ) | |||||||||||
Effect of Exchange Rate Change on Cash | — | — | (1 | ) | — | (1 | ) | ||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | — | 3 | 496 | — | 499 | ||||||||||||||
Cash and Cash Equivalents at Beginning of Year | — | 12 | 676 | — | 688 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | — | $ | 15 | $ | 1,172 | $ | — | $ | 1,187 | |||||||||
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 | |||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|