| Debt
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | |||||||||||||||||||||||||
Shares | Dollars | Shares | Dollars | Shares | Dollars | Shares | Dollars | |||||||||||||||||||||
Shares repurchased: | ||||||||||||||||||||||||||||
Under share repurchase program | 4.0 | $ | 100 | 3.9 | $ | 75 | 11.2 | $ | 250 | 9.3 | $ | 180 | ||||||||||||||||
To fund certain obligations under equity compensation plans | 0.4 | 10 | 0.4 | 6 | 2.3 | 48 | 1.6 | 29 | ||||||||||||||||||||
Total share repurchases | 4.4 | $ | 110 | 4.3 | $ | 81 | 13.5 | $ | 298 | 10.9 | $ | 209 | ||||||||||||||||
|
|||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||
Sales | $ | 36 | $ | 47 | $ | 108 | $ | 165 | |||||||
Pretax loss | (2 | ) | (6 | ) | (68 | ) | (16 | ) | |||||||
Income tax expense | 2 | — | 2 | — | |||||||||||
Loss from Discontinued Operation | $ | (4 | ) | $ | (6 | ) | $ | (70 | ) | $ | (16 | ) | |||
|
|||
June 29, 2013 | September 29, 2012 | ||||||
Processed products: | |||||||
Weighted-average method – chicken and prepared foods | $ | 864 | $ | 754 | |||
First-in, first-out method – beef and pork | 628 | 611 | |||||
Livestock – first-in, first-out method | 1,003 | 952 | |||||
Supplies and other – weighted-average method | 406 | 492 | |||||
Total inventories | $ | 2,901 | $ | 2,809 | |||
|
|||
June 29, 2013 | September 29, 2012 | ||||||
Land | $ | 100 | $ | 101 | |||
Buildings and leasehold improvements | 2,903 | 2,868 | |||||
Machinery and equipment | 5,412 | 5,208 | |||||
Land improvements and other | 417 | 408 | |||||
Buildings and equipment under construction | 291 | 298 | |||||
9,123 | 8,883 | ||||||
Less accumulated depreciation | 5,081 | 4,861 | |||||
Net property, plant and equipment | $ | 4,042 | $ | 4,022 | |||
|
|||
June 29, 2013 | September 29, 2012 | ||||||
Accrued salaries, wages and benefits | $ | 381 | $ | 382 | |||
Self-insurance reserves | 272 | 274 | |||||
Other | 468 | 287 | |||||
Total other current liabilities | $ | 1,121 | $ | 943 | |||
|
|||
June 29, 2013 | September 29, 2012 | ||||||
Revolving credit facility | $ | — | $ | — | |||
Senior notes: | |||||||
3.25% Convertible senior notes due October 2013 (2013 Notes) | 458 | 458 | |||||
6.60% Senior notes due April 2016 (2016 Notes) | 638 | 638 | |||||
7.00% Notes due May 2018 | 120 | 120 | |||||
4.50% Senior notes due June 2022 (2022 Notes) | 1,000 | 1,000 | |||||
7.00% Notes due January 2028 | 18 | 18 | |||||
Discount on senior notes | (12 | ) | (28 | ) | |||
GO Zone tax-exempt bonds due October 2033 (0.06% at 6/29/2013) | 100 | 100 | |||||
Other | 85 | 126 | |||||
Total debt | 2,407 | 2,432 | |||||
Less current debt | 508 | 515 | |||||
Total long-term debt | $ | 1,899 | $ | 1,917 | |||
|
|||
|
|||
|
|||
• | Cash Flow Hedges – include certain commodity forward and option contracts of forecasted purchases (i.e., grains) and certain foreign exchange forward contracts. |
• | Fair Value Hedges – include certain commodity forward contracts related to firm commitments (i.e., livestock). |
• | Net Investment Hedges – include certain foreign currency forward contracts of permanently invested capital in certain foreign subsidiaries. |
Metric | June 29, 2013 | September 29, 2012 | |||||||
Commodity: | |||||||||
Corn | Bushels | 10 | 12 | ||||||
Soy meal | Tons | 195,600 | 164,700 | ||||||
Foreign Currency | United States dollar | $ | 61 | $ | 80 | ||||
Gain/(Loss) Recognized in OCI On Derivatives | Consolidated Condensed Statements of Income Classification | Gain/(Loss) Reclassified from OCI to Earnings | |||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Cash Flow Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Commodity contracts | $ | (5 | ) | $ | 7 | Cost of Sales | $ | (2 | ) | $ | 1 | ||||||
Foreign exchange contracts | 3 | 1 | Other Income/Expense | (2 | ) | (1 | ) | ||||||||||
Total | $ | (2 | ) | $ | 8 | $ | (4 | ) | $ | — | |||||||
Gain/(Loss) Recognized in OCI On Derivatives | Consolidated Condensed Statements of Income Classification | Gain/(Loss) Reclassified from OCI to Earnings | |||||||||||||||
Nine Months Ended | Nine Months Ended | ||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Cash Flow Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Commodity contracts | $ | (28 | ) | $ | 13 | Cost of Sales | $ | (5 | ) | $ | (15 | ) | |||||
Foreign exchange contracts | (2 | ) | (6 | ) | Other Income/Expense | (4 | ) | 4 | |||||||||
Total | $ | (30 | ) | $ | 7 | $ | (9 | ) | $ | (11 | ) | ||||||
Metric | June 29, 2013 | September 29, 2012 | |||||
Commodity: | |||||||
Live Cattle | Pounds | 93 | 232 | ||||
Lean Hogs | Pounds | 264 | 239 | ||||
in millions | |||||||||||||||||
Consolidated Condensed Statements of Income Classification | Three Months Ended | Nine Months Ended | |||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Gain/(Loss) on forwards | Cost of Sales | $ | 11 | $ | 32 | $ | 26 | $ | 32 | ||||||||
Gain/(Loss) on purchase contract | Cost of Sales | (11 | ) | (32 | ) | (26 | ) | (32 | ) | ||||||||
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 | ||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Net Investment Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Foreign exchange contracts | $ | — | $ | 1 | Other Income/Expense | $ | — | $ | — | ||||||||
Gain/(Loss) Recognized in OCI On Derivatives | Consolidated Condensed Statements of Income Classification | Gain/(Loss) Reclassified from OCI to Earnings | |||||||||||||||
Nine Months Ended | Nine Months Ended | ||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Net Investment Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Foreign exchange contracts | $ | — | $ | (1 | ) | Other Income/Expense | $ | (4 | ) | $ | — | ||||||
Metric | June 29, 2013 | September 29, 2012 | |||||||
Commodity: | |||||||||
Corn | Bushels | 17 | 19 | ||||||
Soy Meal | Tons | 96,800 | 1,200 | ||||||
Soy Oil | Pounds | — | 17 | ||||||
Live Cattle | Pounds | 191 | 68 | ||||||
Lean Hogs | Pounds | 12 | 108 | ||||||
Foreign Currency | United States dollars | $ | 83 | $ | 165 | ||||
Interest Rate | Average monthly notional debt | $ | 25 | $ | 27 | ||||
Consolidated Condensed Statements of Income Classification | Gain/(Loss) Recognized in Earnings | Gain/(Loss) Recognized in Earnings | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Derivatives not designated as hedging instruments: | |||||||||||||||||
Commodity contracts | Sales | $ | (7 | ) | $ | 3 | $ | (19 | ) | $ | (6 | ) | |||||
Commodity contracts | Cost of Sales | (8 | ) | (22 | ) | (15 | ) | 36 | |||||||||
Foreign exchange contracts | Other Income/Expense | (2 | ) | — | — | — | |||||||||||
Total | $ | (17 | ) | $ | (19 | ) | $ | (34 | ) | $ | 30 | ||||||
Fair Value | |||||||
June 29, 2013 | September 29, 2012 | ||||||
Derivative Assets: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 5 | $ | 32 | |||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 4 | 21 | |||||
Foreign exchange contracts | 1 | 1 | |||||
Total derivative assets – not designated | 5 | 22 | |||||
Total derivative assets | $ | 10 | $ | 54 | |||
Derivative Liabilities: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 9 | $ | 6 | |||
Foreign exchange contracts | — | 1 | |||||
Total derivative liabilities – designated | 9 | 7 | |||||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 64 | 96 | |||||
Foreign exchange contracts | 3 | 2 | |||||
Interest rate contracts | — | — | |||||
Total derivative liabilities – not designated | 67 | 98 | |||||
Total derivative liabilities | $ | 76 | $ | 105 | |||
|
|||
• | Quoted prices for similar assets or liabilities in active markets; |
• | Quoted prices for identical or similar assets in non-active markets; |
• | Inputs other than quoted prices that are observable for the asset or liability; and |
• | Inputs derived principally from or corroborated by other observable market data. |
June 29, 2013 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 9 | $ | — | $ | (1 | ) | $ | 8 | ||||||||
Foreign Exchange Forward Contracts | — | 1 | — | — | 1 | ||||||||||||||
Available for Sale Securities: | |||||||||||||||||||
Current | — | 81 | — | — | 81 | ||||||||||||||
Non-current | 6 | 26 | 65 | — | 97 | ||||||||||||||
Deferred Compensation Assets | 22 | 184 | — | — | 206 | ||||||||||||||
Total Assets | $ | 28 | $ | 301 | $ | 65 | $ | (1 | ) | $ | 393 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 73 | $ | — | $ | (72 | ) | $ | 1 | ||||||||
Foreign Exchange Forward Contracts | — | 3 | — | — | 3 | ||||||||||||||
Total Liabilities | $ | — | $ | 76 | $ | — | $ | (72 | ) | $ | 4 | ||||||||
September 29, 2012 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 53 | $ | — | $ | (40 | ) | $ | 13 | ||||||||
Foreign Exchange Forward Contracts | — | 1 | — | (1 | ) | — | |||||||||||||
Available for Sale Securities: | |||||||||||||||||||
Current | — | 3 | — | — | 3 | ||||||||||||||
Non-current | 6 | 25 | 86 | — | 117 | ||||||||||||||
Deferred Compensation Assets | 31 | 149 | — | — | 180 | ||||||||||||||
Total Assets | $ | 37 | $ | 231 | $ | 86 | $ | (41 | ) | $ | 313 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 102 | $ | — | $ | (100 | ) | $ | 2 | ||||||||
Foreign Exchange Forward Contracts | — | 3 | — | — | 3 | ||||||||||||||
Total Liabilities | $ | — | $ | 105 | $ | — | $ | (100 | ) | $ | 5 | ||||||||
(a) | Our derivative assets and liabilities are presented in our Consolidated Condensed Balance Sheets on a net basis. We net derivative assets and liabilities, including cash collateral, when a legally enforceable master netting arrangement exists between the counterparty to a derivative contract and us. At June 29, 2013, and September 29, 2012, we had posted with various counterparties $71 million and $59 million, respectively, of cash collateral and held no cash collateral. |
Nine Months Ended | |||||||
June 29, 2013 | June 30, 2012 | ||||||
Balance at beginning of year | $ | 86 | $ | 83 | |||
Total realized and unrealized gains (losses): | |||||||
Included in earnings | 1 | 1 | |||||
Included in other comprehensive income (loss) | (1 | ) | (1 | ) | |||
Purchases | 14 | 20 | |||||
Issuances | — | — | |||||
Settlements | (35 | ) | (21 | ) | |||
Balance at end of period | $ | 65 | $ | 82 | |||
Total gains (losses) for the nine-month period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at end of period | $ | — | $ | — | |||
(in millions) | June 29, 2013 | September 29, 2012 | |||||||||||||||||||||
Amortized Cost Basis | Fair Value | Unrealized Gain/(Loss) | Amortized Cost Basis | Fair Value | Unrealized Gain/(Loss) | ||||||||||||||||||
Available for Sale Securities: | |||||||||||||||||||||||
Debt Securities: | |||||||||||||||||||||||
U.S. Treasury and Agency | $ | 26 | $ | 27 | $ | 1 | $ | 26 | $ | 27 | $ | 1 | |||||||||||
Certificates of Deposit and Commercial Paper | 80 | 80 | — | — | — | — | |||||||||||||||||
Corporate and Asset-Backed (a) | 65 | 65 | — | 64 | 66 | 2 | |||||||||||||||||
Redeemable Preferred Stock | — | — | — | 20 | 20 | — | |||||||||||||||||
Equity Securities: | |||||||||||||||||||||||
Common Stock and Warrants | 9 | 6 | (3 | ) | 9 | 7 | (2 | ) | |||||||||||||||
(a) | At June 29, 2013, and September 29, 2012, the amortized cost basis for Corporate and Asset-Backed debt securities had been reduced by accumulated other than temporary impairments of $1 million and $2 million, respectively. |
June 29, 2013 | September 29, 2012 | ||||||||||||||
Fair Value | Carrying Value | Fair Value | Carrying Value | ||||||||||||
Total Debt | $ | 2,535 | $ | 2,407 | $ | 2,596 | $ | 2,432 | |||||||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||||||||||||||||||||||||
Before Tax | Tax | After Tax | Before Tax | Tax | After Tax | Before Tax | Tax | After Tax | Before Tax | Tax | After Tax | ||||||||||||||||||||||||||||
Derivatives accounted for as cash flow hedges: | |||||||||||||||||||||||||||||||||||||||
(Gain) loss reclassified to Cost of Sales | $ | 2 | $ | (1 | ) | $ | 1 | $ | (1 | ) | $ | — | $ | (1 | ) | $ | 5 | $ | (2 | ) | $ | 3 | $ | 15 | $ | (6 | ) | $ | 9 | ||||||||||
(Gain) loss reclassified to Other Income/Expense | 2 | — | 2 | 1 | — | 1 | 4 | (1 | ) | 3 | (4 | ) | 2 | (2 | ) | ||||||||||||||||||||||||
Unrealized gain (loss) | (2 | ) | 1 | (1 | ) | 8 | (3 | ) | 5 | (30 | ) | 12 | (18 | ) | 7 | (3 | ) | 4 | |||||||||||||||||||||
Investments: | |||||||||||||||||||||||||||||||||||||||
(Gain) loss reclassified to Other Income/Expense | — | — | — | — | — | — | (1 | ) | — | (1 | ) | — | — | — | |||||||||||||||||||||||||
Unrealized gain (loss) | 1 | — | 1 | (2 | ) | 1 | (1 | ) | (2 | ) | 1 | (1 | ) | — | — | — | |||||||||||||||||||||||
Currency translation: | |||||||||||||||||||||||||||||||||||||||
Translation (gain) loss reclassified to Other Income/Expense | — | — | — | — | — | — | (19 | ) | (1 | ) | (20 | ) | — | — | — | ||||||||||||||||||||||||
Translation adjustment | (33 | ) | — | (33 | ) | (38 | ) | — | (38 | ) | (29 | ) | — | (29 | ) | (8 | ) | — | (8 | ) | |||||||||||||||||||
Postretirement benefits | 1 | — | 1 | 1 | — | 1 | 4 | — | 4 | 3 | — | 3 | |||||||||||||||||||||||||||
Total Other Comprehensive Income (Loss) | $ | (29 | ) | $ | — | $ | (29 | ) | $ | (31 | ) | $ | (2 | ) | $ | (33 | ) | $ | (68 | ) | $ | 9 | $ | (59 | ) | $ | 13 | $ | (7 | ) | $ | 6 | |||||||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Sales: | |||||||||||||||||
Chicken | $ | 3,158 | $ | 2,855 | $ | 9,136 | $ | 8,410 | |||||||||
Beef | 3,723 | 3,487 | 10,655 | 10,323 | |||||||||||||
Pork | 1,332 | 1,344 | 4,006 | 4,191 | |||||||||||||
Prepared Foods | 797 | 764 | 2,441 | 2,432 | |||||||||||||
Other | — | 24 | 47 | 124 | |||||||||||||
Intersegment Sales | (279 | ) | (213 | ) | (805 | ) | (740 | ) | |||||||||
Total Sales | $ | 8,731 | $ | 8,261 | $ | 25,480 | $ | 24,740 | |||||||||
Operating Income (Loss): | |||||||||||||||||
Chicken | $ | 220 | $ | 159 | $ | 471 | $ | 346 | |||||||||
Beef | 114 | 71 | 134 | 101 | |||||||||||||
Pork | 67 | 69 | 264 | 349 | |||||||||||||
Prepared Foods | 24 | 47 | 85 | 142 | |||||||||||||
Other | (6 | ) | (4 | ) | 5 | (6 | ) | ||||||||||
Total Operating Income | 419 | 342 | 959 | 932 | |||||||||||||
Total Other (Income) Expense | 34 | 210 | (b) | 85 | (a) | 290 | (b) | ||||||||||
Income from Continuing Operations before Income Taxes | $ | 385 | $ | 132 | $ | 874 | $ | 642 | |||||||||
(a) | Includes $19 million related to the recognized currency translation adjustment gain |
(b) | Includes $167 million charge related to the early extinguishment of debt |
|
|||
• | After a trial in the Garcia case involving our Garden City, Kansas facility, a jury verdict in favor of the plaintiffs was entered on March 17, 2011. Exclusive of pre- and post-judgment interest, attorneys’ fees and costs, the jury found violations of federal and state laws for pre- and post-shift work activities and awarded damages in the amount of $503,011. Plaintiffs’ counsel filed an application for attorneys’ fees and expenses which we contested. On December 7, 2012, the court granted plaintiffs' counsel's application and awarded a total of $3,609,723. We filed an appeal with the Tenth Circuit Court of Appeals on December 27, 2012. |
• | A jury trial was held in the Bouaphakeo case, which involves our Storm Lake, Iowa pork plant, which resulted in a jury verdict in favor of the plaintiffs for violations of federal and state laws for pre- and post-shift work activities. The trial court also awarded the plaintiffs liquidated damages, resulting in total damages awarded in the amount of $5,784,758. We have appealed the jury's verdict and trial court's award. The plaintiffs' counsel has also filed an application for attorneys' fees and expenses in the amount of $2,692,145. |
• | A jury trial was held in the Guyton case, which involves our Columbus Junction, Iowa pork plant, which resulted in a jury verdict in favor of Tyson on April 25, 2012. The plaintiffs have appealed to the Eighth Circuit Court of Appeals. |
• | The Maxwell case, which involves our Council Bluffs, Iowa plant, has been resolved by the parties for $970,000, and all payments required by the settlement have been paid and the claims dismissed. |
• | A bench trial was held in the Acosta case, which involves our Madison, Nebraska pork plant, in January 2013. The trial court filed its findings of fact and conclusions of law on May 31, 2013, and awarded $5,733,943 for unpaid overtime wages. The court ordered each party to submit an updated back pay calculation reflecting payroll data through the date of its order. A judgment has not yet been entered. |
• | A jury trial in the Gomez case, which involves our Dakota City, Nebraska beef plant, was held, and the jury found in favor of the plaintiffs on April 3, 2013. The trial court has not determined the amount of damages. |
• | The trial court in the Edwards case, which involves the Perry and Waterloo, Iowa facilities, split the case into two trials. The trial involving the Perry facility is scheduled to begin October 7, 2013, and the trial involving the Waterloo facility is scheduled to begin December 9, 2013. |
• | The Carter case, which involves our Logansport, Indiana pork plant, has been resolved by the parties for $950,000. The parties' joint motion for approval of the settlement is pending. |
|
|||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended June 29, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 142 | $ | 4,908 | $ | 4,081 | $ | (400 | ) | $ | 8,731 | ||||||||
Cost of Sales | 8 | 4,679 | 3,762 | (400 | ) | 8,049 | |||||||||||||
Gross Profit | 134 | 229 | 319 | — | 682 | ||||||||||||||
Selling, General and Administrative | 19 | 54 | 190 | — | 263 | ||||||||||||||
Operating Income | 115 | 175 | 129 | — | 419 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 9 | 15 | 10 | — | 34 | ||||||||||||||
Other, net | — | (1 | ) | 1 | — | — | |||||||||||||
Equity in net earnings of subsidiaries | (181 | ) | (15 | ) | — | 196 | — | ||||||||||||
Total Other (Income) Expense | (172 | ) | (1 | ) | 11 | 196 | 34 | ||||||||||||
Income from Continuing Operations before Income Taxes | 287 | 176 | 118 | (196 | ) | 385 | |||||||||||||
Income Tax Expense | 38 | 56 | 42 | — | 136 | ||||||||||||||
Income from Continuing Operations | 249 | 120 | 76 | (196 | ) | 249 | |||||||||||||
Loss from Discontinued Operation, Net of Tax | — | — | (4 | ) | — | (4 | ) | ||||||||||||
Net Income | 249 | 120 | 72 | (196 | ) | 245 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | (4 | ) | — | (4 | ) | ||||||||||||
Net Income Attributable to Tyson | $ | 249 | $ | 120 | $ | 76 | $ | (196 | ) | $ | 249 | ||||||||
Comprehensive Income (Loss) | 216 | 103 | 49 | (152 | ) | 216 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | (4 | ) | — | (4 | ) | ||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 216 | $ | 103 | $ | 53 | $ | (152 | ) | $ | 220 | ||||||||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended June 30, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 140 | $ | 4,711 | $ | 3,764 | $ | (354 | ) | $ | 8,261 | ||||||||
Cost of Sales | 20 | 4,536 | 3,493 | (354 | ) | 7,695 | |||||||||||||
Gross Profit | 120 | 175 | 271 | — | 566 | ||||||||||||||
Selling, General and Administrative | 4 | 49 | 170 | 1 | 224 | ||||||||||||||
Operating Income | 116 | 126 | 101 | (1 | ) | 342 | |||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 50 | 70 | 93 | — | 213 | ||||||||||||||
Other, net | 1 | — | (4 | ) | — | (3 | ) | ||||||||||||
Equity in net earnings of subsidiaries | (34 | ) | — | — | 34 | — | |||||||||||||
Total Other (Income) Expense | 17 | 70 | 89 | 34 | 210 | ||||||||||||||
Income from Continuing Operations before Income Taxes | 99 | 56 | 12 | (35 | ) | 132 | |||||||||||||
Income Tax Expense | 23 | 19 | 11 | — | 53 | ||||||||||||||
Income from Continuing Operations | 76 | 37 | 1 | (35 | ) | 79 | |||||||||||||
Loss from Discontinued Operation, Net of Tax | — | — | (6 | ) | — | (6 | ) | ||||||||||||
Net Income | 76 | 37 | (5 | ) | (35 | ) | 73 | ||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Net Income Attributable to Tyson | 76 | 37 | (2 | ) | (35 | ) | 76 | ||||||||||||
Comprehensive Income (Loss) | 43 | 18 | (29 | ) | 8 | 40 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 43 | $ | 18 | $ | (26 | ) | $ | 8 | $ | 43 | ||||||||
Condensed Consolidating Statement of Income and Comprehensive Income for the nine months ended June 29, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 318 | $ | 14,210 | $ | 11,957 | $ | (1,005 | ) | $ | 25,480 | ||||||||
Cost of Sales | 35 | 13,696 | 11,065 | (1,005 | ) | 23,791 | |||||||||||||
Gross Profit | 283 | 514 | 892 | — | 1,689 | ||||||||||||||
Selling, General and Administrative | 51 | 151 | 528 | — | 730 | ||||||||||||||
Operating Income | 232 | 363 | 364 | — | 959 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 26 | 46 | 32 | — | 104 | ||||||||||||||
Other, net | 4 | (1 | ) | (22 | ) | — | (19 | ) | |||||||||||
Equity in net earnings of subsidiaries | (381 | ) | (29 | ) | — | 410 | — | ||||||||||||
Total Other (Income) Expense | (351 | ) | 16 | 10 | 410 | 85 | |||||||||||||
Income from Continuing Operations before Income Taxes | 583 | 347 | 354 | (410 | ) | 874 | |||||||||||||
Income Tax Expense | 66 | 109 | 110 | — | 285 | ||||||||||||||
Income from Continuing Operations | 517 | 238 | 244 | (410 | ) | 589 | |||||||||||||
Loss from Discontinued Operation, Net of Tax | — | — | (70 | ) | — | (70 | ) | ||||||||||||
Net Income | 517 | 238 | 174 | (410 | ) | 519 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | 2 | — | 2 | ||||||||||||||
Net Income Attributable to Tyson | $ | 517 | $ | 238 | $ | 172 | $ | (410 | ) | $ | 517 | ||||||||
Comprehensive Income (Loss) | 460 | 202 | 80 | (282 | ) | 460 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | 2 | — | 2 | ||||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 460 | $ | 202 | $ | 78 | $ | (282 | ) | $ | 458 | ||||||||
Condensed Consolidating Statement of Income and Comprehensive Income for the nine months ended June 30, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 268 | $ | 14,172 | $ | 11,273 | $ | (973 | ) | $ | 24,740 | ||||||||
Cost of Sales | 12 | 13,647 | 10,453 | (972 | ) | 23,140 | |||||||||||||
Gross Profit | 256 | 525 | 820 | (1 | ) | 1,600 | |||||||||||||
Selling, General and Administrative | 25 | 156 | 488 | (1 | ) | 668 | |||||||||||||
Operating Income | 231 | 369 | 332 | — | 932 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 39 | 126 | 142 | — | 307 | ||||||||||||||
Other, net | 1 | — | (18 | ) | — | (17 | ) | ||||||||||||
Equity in net earnings of subsidiaries | (268 | ) | (55 | ) | — | 323 | — | ||||||||||||
Total Other (Income) Expense | (228 | ) | 71 | 124 | 323 | 290 | |||||||||||||
Income from Continuing Operations before Income Taxes | 459 | 298 | 208 | (323 | ) | 642 | |||||||||||||
Income Tax Expense | 61 | 83 | 87 | — | 231 | ||||||||||||||
Income from Continuing Operations | 398 | 215 | 121 | (323 | ) | 411 | |||||||||||||
Loss from Discontinued Operation, Net of Tax | — | — | (16 | ) | — | (16 | ) | ||||||||||||
Net Income | 398 | 215 | 105 | (323 | ) | 395 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Net Income Attributable to Tyson | $ | 398 | $ | 215 | $ | 108 | $ | (323 | ) | $ | 398 | ||||||||
Comprehensive Income (Loss) | 404 | 223 | 110 | (336 | ) | 401 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 404 | $ | 223 | $ | 113 | $ | (336 | ) | $ | 404 | ||||||||
Condensed Consolidating Balance Sheet as of June 29, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 13 | $ | 930 | $ | — | $ | 943 | |||||||||
Accounts receivable, net | — | 589 | 865 | — | 1,454 | ||||||||||||||
Inventories | 1 | 1,024 | 1,876 | — | 2,901 | ||||||||||||||
Other current assets | 370 | 55 | 216 | (412 | ) | 229 | |||||||||||||
Total Current Assets | 371 | 1,681 | 3,887 | (412 | ) | 5,527 | |||||||||||||
Net Property, Plant and Equipment | 31 | 877 | 3,134 | — | 4,042 | ||||||||||||||
Goodwill | — | 881 | 1,022 | — | 1,903 | ||||||||||||||
Intangible Assets | — | 22 | 121 | — | 143 | ||||||||||||||
Other Assets | 909 | 159 | 249 | (830 | ) | 487 | |||||||||||||
Investment in Subsidiaries | 11,756 | 2,008 | — | (13,764 | ) | — | |||||||||||||
Total Assets | $ | 13,067 | $ | 5,628 | $ | 8,413 | $ | (15,006 | ) | $ | 12,102 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 452 | $ | 132 | $ | 251 | $ | (327 | ) | $ | 508 | ||||||||
Accounts payable | 20 | 577 | 712 | — | 1,309 | ||||||||||||||
Other current liabilities | 4,467 | 186 | 916 | (4,448 | ) | 1,121 | |||||||||||||
Total Current Liabilities | 4,939 | 895 | 1,879 | (4,775 | ) | 2,938 | |||||||||||||
Long-Term Debt | 1,770 | 679 | 246 | (796 | ) | 1,899 | |||||||||||||
Deferred Income Taxes | — | 131 | 342 | (6 | ) | 467 | |||||||||||||
Other Liabilities | 145 | 144 | 290 | (28 | ) | 551 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,213 | 3,779 | 5,622 | (9,401 | ) | 6,213 | |||||||||||||
Noncontrolling Interest | — | — | 34 | — | 34 | ||||||||||||||
Total Shareholders’ Equity | 6,213 | 3,779 | 5,656 | (9,401 | ) | 6,247 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 13,067 | $ | 5,628 | $ | 8,413 | $ | (15,006 | ) | $ | 12,102 | ||||||||
Condensed Consolidating Balance Sheet as of September 29, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 9 | $ | 1,061 | $ | — | $ | 1,071 | |||||||||
Accounts receivable, net | 1 | 499 | 878 | — | 1,378 | ||||||||||||||
Inventories | — | 950 | 1,859 | — | 2,809 | ||||||||||||||
Other current assets | 139 | 100 | 90 | (184 | ) | 145 | |||||||||||||
Total Current Assets | 141 | 1,558 | 3,888 | (184 | ) | 5,403 | |||||||||||||
Net Property, Plant and Equipment | 31 | 873 | 3,118 | — | 4,022 | ||||||||||||||
Goodwill | — | 881 | 1,010 | — | 1,891 | ||||||||||||||
Intangible Assets | — | 26 | 103 | — | 129 | ||||||||||||||
Other Assets | 1,257 | 151 | 251 | (1,208 | ) | 451 | |||||||||||||
Investment in Subsidiaries | 11,849 | 2,005 | — | (13,854 | ) | — | |||||||||||||
Total Assets | $ | 13,278 | $ | 5,494 | $ | 8,370 | $ | (15,246 | ) | $ | 11,896 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 439 | $ | — | $ | 167 | $ | (91 | ) | $ | 515 | ||||||||
Accounts payable | 10 | 558 | 804 | — | 1,372 | ||||||||||||||
Other current liabilities | 4,887 | 144 | 766 | (4,854 | ) | 943 | |||||||||||||
Total Current Liabilities | 5,336 | 702 | 1,737 | (4,945 | ) | 2,830 | |||||||||||||
Long-Term Debt | 1,774 | 809 | 486 | (1,152 | ) | 1,917 | |||||||||||||
Deferred Income Taxes | — | 135 | 432 | (9 | ) | 558 | |||||||||||||
Other Liabilities | 156 | 146 | 294 | (47 | ) | 549 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,012 | 3,702 | 5,391 | (9,093 | ) | 6,012 | |||||||||||||
Noncontrolling Interest | — | — | 30 | — | 30 | ||||||||||||||
Total Shareholders’ Equity | 6,012 | 3,702 | 5,421 | (9,093 | ) | 6,042 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 13,278 | $ | 5,494 | $ | 8,370 | $ | (15,246 | ) | $ | 11,896 | ||||||||
Condensed Consolidating Statement of Cash Flows for the nine months ended June 29, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | 185 | $ | 196 | $ | 404 | $ | (13 | ) | $ | 772 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | (3 | ) | (82 | ) | (340 | ) | — | (425 | ) | ||||||||||
(Purchases of)/Proceeds from marketable securities, net | — | (14 | ) | (87 | ) | — | (101 | ) | |||||||||||
Acquisitions, net of cash acquired | — | — | (106 | ) | — | (106 | ) | ||||||||||||
Other, net | (3 | ) | 9 | 30 | — | 36 | |||||||||||||
Cash Provided by (Used for) Investing Activities | (6 | ) | (87 | ) | (503 | ) | — | (596 | ) | ||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | — | — | (21 | ) | — | (21 | ) | ||||||||||||
Purchases of Tyson Class A common stock | (298 | ) | — | — | — | (298 | ) | ||||||||||||
Dividends | (87 | ) | — | (13 | ) | 13 | (87 | ) | |||||||||||
Stock options exercised | 93 | — | — | — | 93 | ||||||||||||||
Other, net | 13 | — | — | — | 13 | ||||||||||||||
Net change in intercompany balances | 99 | (105 | ) | 6 | — | — | |||||||||||||
Cash Provided by (Used for) Financing Activities | (180 | ) | (105 | ) | (28 | ) | 13 | (300 | ) | ||||||||||
Effect of Exchange Rate Changes on Cash | — | — | (4 | ) | — | (4 | ) | ||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | (1 | ) | 4 | (131 | ) | — | (128 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Year | 1 | 9 | 1,061 | — | 1,071 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | — | $ | 13 | $ | 930 | $ | — | $ | 943 | |||||||||
Condensed Consolidating Statement of Cash Flows for the nine months ended June 30, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | 280 | $ | 237 | $ | 212 | $ | (10 | ) | $ | 719 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | (1 | ) | (78 | ) | (451 | ) | — | (530 | ) | ||||||||||
(Purchases of)/Proceeds from marketable securities, net | — | (7 | ) | (2 | ) | — | (9 | ) | |||||||||||
Acquisitions, net of cash acquired | — | — | — | — | — | ||||||||||||||
Other, net | 2 | 5 | 12 | — | 19 | ||||||||||||||
Cash Provided by (Used for) Investing Activities | 1 | (80 | ) | (441 | ) | — | (520 | ) | |||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | 131 | — | 32 | — | 163 | ||||||||||||||
Purchases of Tyson Class A common stock | (209 | ) | — | — | — | (209 | ) | ||||||||||||
Dividends | (44 | ) | — | (10 | ) | 10 | (44 | ) | |||||||||||
Stock options exercised | 32 | — | — | — | 32 | ||||||||||||||
Other, net | (5 | ) | — | (21 | ) | — | (26 | ) | |||||||||||
Net change in intercompany balances | (186 | ) | (158 | ) | 344 | — | — | ||||||||||||
Cash Provided by (Used for) Financing Activities | (281 | ) | (158 | ) | 345 | 10 | (84 | ) | |||||||||||
Effect of Exchange Rate Changes on Cash | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | — | (1 | ) | 113 | — | 112 | |||||||||||||
Cash and Cash Equivalents at Beginning of Year | 1 | 1 | 714 | — | 716 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 1 | $ | — | $ | 827 | $ | — | $ | 828 | |||||||||
|
|||
|
|||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | |||||||||||||||||||||||||
Shares | Dollars | Shares | Dollars | Shares | Dollars | Shares | Dollars | |||||||||||||||||||||
Shares repurchased: | ||||||||||||||||||||||||||||
Under share repurchase program | 4.0 | $ | 100 | 3.9 | $ | 75 | 11.2 | $ | 250 | 9.3 | $ | 180 | ||||||||||||||||
To fund certain obligations under equity compensation plans | 0.4 | 10 | 0.4 | 6 | 2.3 | 48 | 1.6 | 29 | ||||||||||||||||||||
Total share repurchases | 4.4 | $ | 110 | 4.3 | $ | 81 | 13.5 | $ | 298 | 10.9 | $ | 209 | ||||||||||||||||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||
Sales | $ | 36 | $ | 47 | $ | 108 | $ | 165 | |||||||
Pretax loss | (2 | ) | (6 | ) | (68 | ) | (16 | ) | |||||||
Income tax expense | 2 | — | 2 | — | |||||||||||
Loss from Discontinued Operation | $ | (4 | ) | $ | (6 | ) | $ | (70 | ) | $ | (16 | ) | |||
|
|||
June 29, 2013 | September 29, 2012 | ||||||
Processed products: | |||||||
Weighted-average method – chicken and prepared foods | $ | 864 | $ | 754 | |||
First-in, first-out method – beef and pork | 628 | 611 | |||||
Livestock – first-in, first-out method | 1,003 | 952 | |||||
Supplies and other – weighted-average method | 406 | 492 | |||||
Total inventories | $ | 2,901 | $ | 2,809 | |||
|
|||
June 29, 2013 | September 29, 2012 | ||||||
Land | $ | 100 | $ | 101 | |||
Buildings and leasehold improvements | 2,903 | 2,868 | |||||
Machinery and equipment | 5,412 | 5,208 | |||||
Land improvements and other | 417 | 408 | |||||
Buildings and equipment under construction | 291 | 298 | |||||
9,123 | 8,883 | ||||||
Less accumulated depreciation | 5,081 | 4,861 | |||||
Net property, plant and equipment | $ | 4,042 | $ | 4,022 | |||
|
|||
June 29, 2013 | September 29, 2012 | ||||||
Accrued salaries, wages and benefits | $ | 381 | $ | 382 | |||
Self-insurance reserves | 272 | 274 | |||||
Other | 468 | 287 | |||||
Total other current liabilities | $ | 1,121 | $ | 943 | |||
|
|||
June 29, 2013 | September 29, 2012 | ||||||
Revolving credit facility | $ | — | $ | — | |||
Senior notes: | |||||||
3.25% Convertible senior notes due October 2013 (2013 Notes) | 458 | 458 | |||||
6.60% Senior notes due April 2016 (2016 Notes) | 638 | 638 | |||||
7.00% Notes due May 2018 | 120 | 120 | |||||
4.50% Senior notes due June 2022 (2022 Notes) | 1,000 | 1,000 | |||||
7.00% Notes due January 2028 | 18 | 18 | |||||
Discount on senior notes | (12 | ) | (28 | ) | |||
GO Zone tax-exempt bonds due October 2033 (0.06% at 6/29/2013) | 100 | 100 | |||||
Other | 85 | 126 | |||||
Total debt | 2,407 | 2,432 | |||||
Less current debt | 508 | 515 | |||||
Total long-term debt | $ | 1,899 | $ | 1,917 | |||
|
|||
Fair Value | |||||||
June 29, 2013 | September 29, 2012 | ||||||
Derivative Assets: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 5 | $ | 32 | |||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 4 | 21 | |||||
Foreign exchange contracts | 1 | 1 | |||||
Total derivative assets – not designated | 5 | 22 | |||||
Total derivative assets | $ | 10 | $ | 54 | |||
Derivative Liabilities: | |||||||
Derivatives designated as hedging instruments: | |||||||
Commodity contracts | $ | 9 | $ | 6 | |||
Foreign exchange contracts | — | 1 | |||||
Total derivative liabilities – designated | 9 | 7 | |||||
Derivatives not designated as hedging instruments: | |||||||
Commodity contracts | 64 | 96 | |||||
Foreign exchange contracts | 3 | 2 | |||||
Interest rate contracts | — | — | |||||
Total derivative liabilities – not designated | 67 | 98 | |||||
Total derivative liabilities | $ | 76 | $ | 105 | |||
Metric | June 29, 2013 | September 29, 2012 | |||||||
Commodity: | |||||||||
Corn | Bushels | 10 | 12 | ||||||
Soy meal | Tons | 195,600 | 164,700 | ||||||
Foreign Currency | United States dollar | $ | 61 | $ | 80 | ||||
Gain/(Loss) Recognized in OCI On Derivatives | Consolidated Condensed Statements of Income Classification | Gain/(Loss) Reclassified from OCI to Earnings | |||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Cash Flow Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Commodity contracts | $ | (5 | ) | $ | 7 | Cost of Sales | $ | (2 | ) | $ | 1 | ||||||
Foreign exchange contracts | 3 | 1 | Other Income/Expense | (2 | ) | (1 | ) | ||||||||||
Total | $ | (2 | ) | $ | 8 | $ | (4 | ) | $ | — | |||||||
Gain/(Loss) Recognized in OCI On Derivatives | Consolidated Condensed Statements of Income Classification | Gain/(Loss) Reclassified from OCI to Earnings | |||||||||||||||
Nine Months Ended | Nine Months Ended | ||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Cash Flow Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Commodity contracts | $ | (28 | ) | $ | 13 | Cost of Sales | $ | (5 | ) | $ | (15 | ) | |||||
Foreign exchange contracts | (2 | ) | (6 | ) | Other Income/Expense | (4 | ) | 4 | |||||||||
Total | $ | (30 | ) | $ | 7 | $ | (9 | ) | $ | (11 | ) | ||||||
Metric | June 29, 2013 | September 29, 2012 | |||||
Commodity: | |||||||
Live Cattle | Pounds | 93 | 232 | ||||
Lean Hogs | Pounds | 264 | 239 | ||||
in millions | |||||||||||||||||
Consolidated Condensed Statements of Income Classification | Three Months Ended | Nine Months Ended | |||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Gain/(Loss) on forwards | Cost of Sales | $ | 11 | $ | 32 | $ | 26 | $ | 32 | ||||||||
Gain/(Loss) on purchase contract | Cost of Sales | (11 | ) | (32 | ) | (26 | ) | (32 | ) | ||||||||
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 | ||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Net Investment Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Foreign exchange contracts | $ | — | $ | 1 | Other Income/Expense | $ | — | $ | — | ||||||||
Gain/(Loss) Recognized in OCI On Derivatives | Consolidated Condensed Statements of Income Classification | Gain/(Loss) Reclassified from OCI to Earnings | |||||||||||||||
Nine Months Ended | Nine Months Ended | ||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Net Investment Hedge – Derivatives designated as hedging instruments: | |||||||||||||||||
Foreign exchange contracts | $ | — | $ | (1 | ) | Other Income/Expense | $ | (4 | ) | $ | — | ||||||
Metric | June 29, 2013 | September 29, 2012 | |||||||
Commodity: | |||||||||
Corn | Bushels | 17 | 19 | ||||||
Soy Meal | Tons | 96,800 | 1,200 | ||||||
Soy Oil | Pounds | — | 17 | ||||||
Live Cattle | Pounds | 191 | 68 | ||||||
Lean Hogs | Pounds | 12 | 108 | ||||||
Foreign Currency | United States dollars | $ | 83 | $ | 165 | ||||
Interest Rate | Average monthly notional debt | $ | 25 | $ | 27 | ||||
Consolidated Condensed Statements of Income Classification | Gain/(Loss) Recognized in Earnings | Gain/(Loss) Recognized in Earnings | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Derivatives not designated as hedging instruments: | |||||||||||||||||
Commodity contracts | Sales | $ | (7 | ) | $ | 3 | $ | (19 | ) | $ | (6 | ) | |||||
Commodity contracts | Cost of Sales | (8 | ) | (22 | ) | (15 | ) | 36 | |||||||||
Foreign exchange contracts | Other Income/Expense | (2 | ) | — | — | — | |||||||||||
Total | $ | (17 | ) | $ | (19 | ) | $ | (34 | ) | $ | 30 | ||||||
|
|||
June 29, 2013 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 9 | $ | — | $ | (1 | ) | $ | 8 | ||||||||
Foreign Exchange Forward Contracts | — | 1 | — | — | 1 | ||||||||||||||
Available for Sale Securities: | |||||||||||||||||||
Current | — | 81 | — | — | 81 | ||||||||||||||
Non-current | 6 | 26 | 65 | — | 97 | ||||||||||||||
Deferred Compensation Assets | 22 | 184 | — | — | 206 | ||||||||||||||
Total Assets | $ | 28 | $ | 301 | $ | 65 | $ | (1 | ) | $ | 393 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 73 | $ | — | $ | (72 | ) | $ | 1 | ||||||||
Foreign Exchange Forward Contracts | — | 3 | — | — | 3 | ||||||||||||||
Total Liabilities | $ | — | $ | 76 | $ | — | $ | (72 | ) | $ | 4 | ||||||||
September 29, 2012 | Level 1 | Level 2 | Level 3 | Netting (a) | Total | ||||||||||||||
Assets: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 53 | $ | — | $ | (40 | ) | $ | 13 | ||||||||
Foreign Exchange Forward Contracts | — | 1 | — | (1 | ) | — | |||||||||||||
Available for Sale Securities: | |||||||||||||||||||
Current | — | 3 | — | — | 3 | ||||||||||||||
Non-current | 6 | 25 | 86 | — | 117 | ||||||||||||||
Deferred Compensation Assets | 31 | 149 | — | — | 180 | ||||||||||||||
Total Assets | $ | 37 | $ | 231 | $ | 86 | $ | (41 | ) | $ | 313 | ||||||||
Liabilities: | |||||||||||||||||||
Commodity Derivatives | $ | — | $ | 102 | $ | — | $ | (100 | ) | $ | 2 | ||||||||
Foreign Exchange Forward Contracts | — | 3 | — | — | 3 | ||||||||||||||
Total Liabilities | $ | — | $ | 105 | $ | — | $ | (100 | ) | $ | 5 | ||||||||
(a) | Our derivative assets and liabilities are presented in our Consolidated Condensed Balance Sheets on a net basis. We net derivative assets and liabilities, including cash collateral, when a legally enforceable master netting arrangement exists between the counterparty to a derivative contract and us. At June 29, 2013, and September 29, 2012, we had posted with various counterparties $71 million and $59 million, respectively, of cash collateral and held no cash collateral. |
Nine Months Ended | |||||||
June 29, 2013 | June 30, 2012 | ||||||
Balance at beginning of year | $ | 86 | $ | 83 | |||
Total realized and unrealized gains (losses): | |||||||
Included in earnings | 1 | 1 | |||||
Included in other comprehensive income (loss) | (1 | ) | (1 | ) | |||
Purchases | 14 | 20 | |||||
Issuances | — | — | |||||
Settlements | (35 | ) | (21 | ) | |||
Balance at end of period | $ | 65 | $ | 82 | |||
Total gains (losses) for the nine-month period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at end of period | $ | — | $ | — | |||
(in millions) | June 29, 2013 | September 29, 2012 | |||||||||||||||||||||
Amortized Cost Basis | Fair Value | Unrealized Gain/(Loss) | Amortized Cost Basis | Fair Value | Unrealized Gain/(Loss) | ||||||||||||||||||
Available for Sale Securities: | |||||||||||||||||||||||
Debt Securities: | |||||||||||||||||||||||
U.S. Treasury and Agency | $ | 26 | $ | 27 | $ | 1 | $ | 26 | $ | 27 | $ | 1 | |||||||||||
Certificates of Deposit and Commercial Paper | 80 | 80 | — | — | — | — | |||||||||||||||||
Corporate and Asset-Backed (a) | 65 | 65 | — | 64 | 66 | 2 | |||||||||||||||||
Redeemable Preferred Stock | — | — | — | 20 | 20 | — | |||||||||||||||||
Equity Securities: | |||||||||||||||||||||||
Common Stock and Warrants | 9 | 6 | (3 | ) | 9 | 7 | (2 | ) | |||||||||||||||
(a) | At June 29, 2013, and September 29, 2012, the amortized cost basis for Corporate and Asset-Backed debt securities had been reduced by accumulated other than temporary impairments of $1 million and $2 million, respectively. |
June 29, 2013 | September 29, 2012 | ||||||||||||||
Fair Value | Carrying Value | Fair Value | Carrying Value | ||||||||||||
Total Debt | $ | 2,535 | $ | 2,407 | $ | 2,596 | $ | 2,432 | |||||||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||||||||||||||||||||||||
Before Tax | Tax | After Tax | Before Tax | Tax | After Tax | Before Tax | Tax | After Tax | Before Tax | Tax | After Tax | ||||||||||||||||||||||||||||
Derivatives accounted for as cash flow hedges: | |||||||||||||||||||||||||||||||||||||||
(Gain) loss reclassified to Cost of Sales | $ | 2 | $ | (1 | ) | $ | 1 | $ | (1 | ) | $ | — | $ | (1 | ) | $ | 5 | $ | (2 | ) | $ | 3 | $ | 15 | $ | (6 | ) | $ | 9 | ||||||||||
(Gain) loss reclassified to Other Income/Expense | 2 | — | 2 | 1 | — | 1 | 4 | (1 | ) | 3 | (4 | ) | 2 | (2 | ) | ||||||||||||||||||||||||
Unrealized gain (loss) | (2 | ) | 1 | (1 | ) | 8 | (3 | ) | 5 | (30 | ) | 12 | (18 | ) | 7 | (3 | ) | 4 | |||||||||||||||||||||
Investments: | |||||||||||||||||||||||||||||||||||||||
(Gain) loss reclassified to Other Income/Expense | — | — | — | — | — | — | (1 | ) | — | (1 | ) | — | — | — | |||||||||||||||||||||||||
Unrealized gain (loss) | 1 | — | 1 | (2 | ) | 1 | (1 | ) | (2 | ) | 1 | (1 | ) | — | — | — | |||||||||||||||||||||||
Currency translation: | |||||||||||||||||||||||||||||||||||||||
Translation (gain) loss reclassified to Other Income/Expense | — | — | — | — | — | — | (19 | ) | (1 | ) | (20 | ) | — | — | — | ||||||||||||||||||||||||
Translation adjustment | (33 | ) | — | (33 | ) | (38 | ) | — | (38 | ) | (29 | ) | — | (29 | ) | (8 | ) | — | (8 | ) | |||||||||||||||||||
Postretirement benefits | 1 | — | 1 | 1 | — | 1 | 4 | — | 4 | 3 | — | 3 | |||||||||||||||||||||||||||
Total Other Comprehensive Income (Loss) | $ | (29 | ) | $ | — | $ | (29 | ) | $ | (31 | ) | $ | (2 | ) | $ | (33 | ) | $ | (68 | ) | $ | 9 | $ | (59 | ) | $ | 13 | $ | (7 | ) | $ | 6 | |||||||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||
Sales: | |||||||||||||||||
Chicken | $ | 3,158 | $ | 2,855 | $ | 9,136 | $ | 8,410 | |||||||||
Beef | 3,723 | 3,487 | 10,655 | 10,323 | |||||||||||||
Pork | 1,332 | 1,344 | 4,006 | 4,191 | |||||||||||||
Prepared Foods | 797 | 764 | 2,441 | 2,432 | |||||||||||||
Other | — | 24 | 47 | 124 | |||||||||||||
Intersegment Sales | (279 | ) | (213 | ) | (805 | ) | (740 | ) | |||||||||
Total Sales | $ | 8,731 | $ | 8,261 | $ | 25,480 | $ | 24,740 | |||||||||
Operating Income (Loss): | |||||||||||||||||
Chicken | $ | 220 | $ | 159 | $ | 471 | $ | 346 | |||||||||
Beef | 114 | 71 | 134 | 101 | |||||||||||||
Pork | 67 | 69 | 264 | 349 | |||||||||||||
Prepared Foods | 24 | 47 | 85 | 142 | |||||||||||||
Other | (6 | ) | (4 | ) | 5 | (6 | ) | ||||||||||
Total Operating Income | 419 | 342 | 959 | 932 | |||||||||||||
Total Other (Income) Expense | 34 | 210 | (b) | 85 | (a) | 290 | (b) | ||||||||||
Income from Continuing Operations before Income Taxes | $ | 385 | $ | 132 | $ | 874 | $ | 642 | |||||||||
(a) | Includes $19 million related to the recognized currency translation adjustment gain |
(b) | Includes $167 million charge related to the early extinguishment of debt |
|
|||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended June 29, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 142 | $ | 4,908 | $ | 4,081 | $ | (400 | ) | $ | 8,731 | ||||||||
Cost of Sales | 8 | 4,679 | 3,762 | (400 | ) | 8,049 | |||||||||||||
Gross Profit | 134 | 229 | 319 | — | 682 | ||||||||||||||
Selling, General and Administrative | 19 | 54 | 190 | — | 263 | ||||||||||||||
Operating Income | 115 | 175 | 129 | — | 419 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 9 | 15 | 10 | — | 34 | ||||||||||||||
Other, net | — | (1 | ) | 1 | — | — | |||||||||||||
Equity in net earnings of subsidiaries | (181 | ) | (15 | ) | — | 196 | — | ||||||||||||
Total Other (Income) Expense | (172 | ) | (1 | ) | 11 | 196 | 34 | ||||||||||||
Income from Continuing Operations before Income Taxes | 287 | 176 | 118 | (196 | ) | 385 | |||||||||||||
Income Tax Expense | 38 | 56 | 42 | — | 136 | ||||||||||||||
Income from Continuing Operations | 249 | 120 | 76 | (196 | ) | 249 | |||||||||||||
Loss from Discontinued Operation, Net of Tax | — | — | (4 | ) | — | (4 | ) | ||||||||||||
Net Income | 249 | 120 | 72 | (196 | ) | 245 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | (4 | ) | — | (4 | ) | ||||||||||||
Net Income Attributable to Tyson | $ | 249 | $ | 120 | $ | 76 | $ | (196 | ) | $ | 249 | ||||||||
Comprehensive Income (Loss) | 216 | 103 | 49 | (152 | ) | 216 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | (4 | ) | — | (4 | ) | ||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 216 | $ | 103 | $ | 53 | $ | (152 | ) | $ | 220 | ||||||||
Condensed Consolidating Statement of Income and Comprehensive Income for the three months ended June 30, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 140 | $ | 4,711 | $ | 3,764 | $ | (354 | ) | $ | 8,261 | ||||||||
Cost of Sales | 20 | 4,536 | 3,493 | (354 | ) | 7,695 | |||||||||||||
Gross Profit | 120 | 175 | 271 | — | 566 | ||||||||||||||
Selling, General and Administrative | 4 | 49 | 170 | 1 | 224 | ||||||||||||||
Operating Income | 116 | 126 | 101 | (1 | ) | 342 | |||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 50 | 70 | 93 | — | 213 | ||||||||||||||
Other, net | 1 | — | (4 | ) | — | (3 | ) | ||||||||||||
Equity in net earnings of subsidiaries | (34 | ) | — | — | 34 | — | |||||||||||||
Total Other (Income) Expense | 17 | 70 | 89 | 34 | 210 | ||||||||||||||
Income from Continuing Operations before Income Taxes | 99 | 56 | 12 | (35 | ) | 132 | |||||||||||||
Income Tax Expense | 23 | 19 | 11 | — | 53 | ||||||||||||||
Income from Continuing Operations | 76 | 37 | 1 | (35 | ) | 79 | |||||||||||||
Loss from Discontinued Operation, Net of Tax | — | — | (6 | ) | — | (6 | ) | ||||||||||||
Net Income | 76 | 37 | (5 | ) | (35 | ) | 73 | ||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Net Income Attributable to Tyson | 76 | 37 | (2 | ) | (35 | ) | 76 | ||||||||||||
Comprehensive Income (Loss) | 43 | 18 | (29 | ) | 8 | 40 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 43 | $ | 18 | $ | (26 | ) | $ | 8 | $ | 43 | ||||||||
Condensed Consolidating Statement of Income and Comprehensive Income for the nine months ended June 29, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 318 | $ | 14,210 | $ | 11,957 | $ | (1,005 | ) | $ | 25,480 | ||||||||
Cost of Sales | 35 | 13,696 | 11,065 | (1,005 | ) | 23,791 | |||||||||||||
Gross Profit | 283 | 514 | 892 | — | 1,689 | ||||||||||||||
Selling, General and Administrative | 51 | 151 | 528 | — | 730 | ||||||||||||||
Operating Income | 232 | 363 | 364 | — | 959 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 26 | 46 | 32 | — | 104 | ||||||||||||||
Other, net | 4 | (1 | ) | (22 | ) | — | (19 | ) | |||||||||||
Equity in net earnings of subsidiaries | (381 | ) | (29 | ) | — | 410 | — | ||||||||||||
Total Other (Income) Expense | (351 | ) | 16 | 10 | 410 | 85 | |||||||||||||
Income from Continuing Operations before Income Taxes | 583 | 347 | 354 | (410 | ) | 874 | |||||||||||||
Income Tax Expense | 66 | 109 | 110 | — | 285 | ||||||||||||||
Income from Continuing Operations | 517 | 238 | 244 | (410 | ) | 589 | |||||||||||||
Loss from Discontinued Operation, Net of Tax | — | — | (70 | ) | — | (70 | ) | ||||||||||||
Net Income | 517 | 238 | 174 | (410 | ) | 519 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | 2 | — | 2 | ||||||||||||||
Net Income Attributable to Tyson | $ | 517 | $ | 238 | $ | 172 | $ | (410 | ) | $ | 517 | ||||||||
Comprehensive Income (Loss) | 460 | 202 | 80 | (282 | ) | 460 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | 2 | — | 2 | ||||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 460 | $ | 202 | $ | 78 | $ | (282 | ) | $ | 458 | ||||||||
Condensed Consolidating Statement of Income and Comprehensive Income for the nine months ended June 30, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Sales | $ | 268 | $ | 14,172 | $ | 11,273 | $ | (973 | ) | $ | 24,740 | ||||||||
Cost of Sales | 12 | 13,647 | 10,453 | (972 | ) | 23,140 | |||||||||||||
Gross Profit | 256 | 525 | 820 | (1 | ) | 1,600 | |||||||||||||
Selling, General and Administrative | 25 | 156 | 488 | (1 | ) | 668 | |||||||||||||
Operating Income | 231 | 369 | 332 | — | 932 | ||||||||||||||
Other (Income) Expense: | |||||||||||||||||||
Interest expense, net | 39 | 126 | 142 | — | 307 | ||||||||||||||
Other, net | 1 | — | (18 | ) | — | (17 | ) | ||||||||||||
Equity in net earnings of subsidiaries | (268 | ) | (55 | ) | — | 323 | — | ||||||||||||
Total Other (Income) Expense | (228 | ) | 71 | 124 | 323 | 290 | |||||||||||||
Income from Continuing Operations before Income Taxes | 459 | 298 | 208 | (323 | ) | 642 | |||||||||||||
Income Tax Expense | 61 | 83 | 87 | — | 231 | ||||||||||||||
Income from Continuing Operations | 398 | 215 | 121 | (323 | ) | 411 | |||||||||||||
Loss from Discontinued Operation, Net of Tax | — | — | (16 | ) | — | (16 | ) | ||||||||||||
Net Income | 398 | 215 | 105 | (323 | ) | 395 | |||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Net Income Attributable to Tyson | $ | 398 | $ | 215 | $ | 108 | $ | (323 | ) | $ | 398 | ||||||||
Comprehensive Income (Loss) | 404 | 223 | 110 | (336 | ) | 401 | |||||||||||||
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interest | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Comprehensive Income (Loss) Attributable to Tyson | $ | 404 | $ | 223 | $ | 113 | $ | (336 | ) | $ | 404 | ||||||||
Condensed Consolidating Balance Sheet as of June 29, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 13 | $ | 930 | $ | — | $ | 943 | |||||||||
Accounts receivable, net | — | 589 | 865 | — | 1,454 | ||||||||||||||
Inventories | 1 | 1,024 | 1,876 | — | 2,901 | ||||||||||||||
Other current assets | 370 | 55 | 216 | (412 | ) | 229 | |||||||||||||
Total Current Assets | 371 | 1,681 | 3,887 | (412 | ) | 5,527 | |||||||||||||
Net Property, Plant and Equipment | 31 | 877 | 3,134 | — | 4,042 | ||||||||||||||
Goodwill | — | 881 | 1,022 | — | 1,903 | ||||||||||||||
Intangible Assets | — | 22 | 121 | — | 143 | ||||||||||||||
Other Assets | 909 | 159 | 249 | (830 | ) | 487 | |||||||||||||
Investment in Subsidiaries | 11,756 | 2,008 | — | (13,764 | ) | — | |||||||||||||
Total Assets | $ | 13,067 | $ | 5,628 | $ | 8,413 | $ | (15,006 | ) | $ | 12,102 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 452 | $ | 132 | $ | 251 | $ | (327 | ) | $ | 508 | ||||||||
Accounts payable | 20 | 577 | 712 | — | 1,309 | ||||||||||||||
Other current liabilities | 4,467 | 186 | 916 | (4,448 | ) | 1,121 | |||||||||||||
Total Current Liabilities | 4,939 | 895 | 1,879 | (4,775 | ) | 2,938 | |||||||||||||
Long-Term Debt | 1,770 | 679 | 246 | (796 | ) | 1,899 | |||||||||||||
Deferred Income Taxes | — | 131 | 342 | (6 | ) | 467 | |||||||||||||
Other Liabilities | 145 | 144 | 290 | (28 | ) | 551 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,213 | 3,779 | 5,622 | (9,401 | ) | 6,213 | |||||||||||||
Noncontrolling Interest | — | — | 34 | — | 34 | ||||||||||||||
Total Shareholders’ Equity | 6,213 | 3,779 | 5,656 | (9,401 | ) | 6,247 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 13,067 | $ | 5,628 | $ | 8,413 | $ | (15,006 | ) | $ | 12,102 | ||||||||
Condensed Consolidating Balance Sheet as of September 29, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 9 | $ | 1,061 | $ | — | $ | 1,071 | |||||||||
Accounts receivable, net | 1 | 499 | 878 | — | 1,378 | ||||||||||||||
Inventories | — | 950 | 1,859 | — | 2,809 | ||||||||||||||
Other current assets | 139 | 100 | 90 | (184 | ) | 145 | |||||||||||||
Total Current Assets | 141 | 1,558 | 3,888 | (184 | ) | 5,403 | |||||||||||||
Net Property, Plant and Equipment | 31 | 873 | 3,118 | — | 4,022 | ||||||||||||||
Goodwill | — | 881 | 1,010 | — | 1,891 | ||||||||||||||
Intangible Assets | — | 26 | 103 | — | 129 | ||||||||||||||
Other Assets | 1,257 | 151 | 251 | (1,208 | ) | 451 | |||||||||||||
Investment in Subsidiaries | 11,849 | 2,005 | — | (13,854 | ) | — | |||||||||||||
Total Assets | $ | 13,278 | $ | 5,494 | $ | 8,370 | $ | (15,246 | ) | $ | 11,896 | ||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Current debt | $ | 439 | $ | — | $ | 167 | $ | (91 | ) | $ | 515 | ||||||||
Accounts payable | 10 | 558 | 804 | — | 1,372 | ||||||||||||||
Other current liabilities | 4,887 | 144 | 766 | (4,854 | ) | 943 | |||||||||||||
Total Current Liabilities | 5,336 | 702 | 1,737 | (4,945 | ) | 2,830 | |||||||||||||
Long-Term Debt | 1,774 | 809 | 486 | (1,152 | ) | 1,917 | |||||||||||||
Deferred Income Taxes | — | 135 | 432 | (9 | ) | 558 | |||||||||||||
Other Liabilities | 156 | 146 | 294 | (47 | ) | 549 | |||||||||||||
Total Tyson Shareholders’ Equity | 6,012 | 3,702 | 5,391 | (9,093 | ) | 6,012 | |||||||||||||
Noncontrolling Interest | — | — | 30 | — | 30 | ||||||||||||||
Total Shareholders’ Equity | 6,012 | 3,702 | 5,421 | (9,093 | ) | 6,042 | |||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 13,278 | $ | 5,494 | $ | 8,370 | $ | (15,246 | ) | $ | 11,896 | ||||||||
Condensed Consolidating Statement of Cash Flows for the nine months ended June 29, 2013 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | 185 | $ | 196 | $ | 404 | $ | (13 | ) | $ | 772 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | (3 | ) | (82 | ) | (340 | ) | — | (425 | ) | ||||||||||
(Purchases of)/Proceeds from marketable securities, net | — | (14 | ) | (87 | ) | — | (101 | ) | |||||||||||
Acquisitions, net of cash acquired | — | — | (106 | ) | — | (106 | ) | ||||||||||||
Other, net | (3 | ) | 9 | 30 | — | 36 | |||||||||||||
Cash Provided by (Used for) Investing Activities | (6 | ) | (87 | ) | (503 | ) | — | (596 | ) | ||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | — | — | (21 | ) | — | (21 | ) | ||||||||||||
Purchases of Tyson Class A common stock | (298 | ) | — | — | — | (298 | ) | ||||||||||||
Dividends | (87 | ) | — | (13 | ) | 13 | (87 | ) | |||||||||||
Stock options exercised | 93 | — | — | — | 93 | ||||||||||||||
Other, net | 13 | — | — | — | 13 | ||||||||||||||
Net change in intercompany balances | 99 | (105 | ) | 6 | — | — | |||||||||||||
Cash Provided by (Used for) Financing Activities | (180 | ) | (105 | ) | (28 | ) | 13 | (300 | ) | ||||||||||
Effect of Exchange Rate Changes on Cash | — | — | (4 | ) | — | (4 | ) | ||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | (1 | ) | 4 | (131 | ) | — | (128 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Year | 1 | 9 | 1,061 | — | 1,071 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | — | $ | 13 | $ | 930 | $ | — | $ | 943 | |||||||||
Condensed Consolidating Statement of Cash Flows for the nine months ended June 30, 2012 | in millions | ||||||||||||||||||
TFI Parent | TFM Parent | Non- Guarantors | Eliminations | Total | |||||||||||||||
Cash Provided by (Used for) Operating Activities | $ | 280 | $ | 237 | $ | 212 | $ | (10 | ) | $ | 719 | ||||||||
Cash Flows from Investing Activities: | |||||||||||||||||||
Additions to property, plant and equipment | (1 | ) | (78 | ) | (451 | ) | — | (530 | ) | ||||||||||
(Purchases of)/Proceeds from marketable securities, net | — | (7 | ) | (2 | ) | — | (9 | ) | |||||||||||
Acquisitions, net of cash acquired | — | — | — | — | — | ||||||||||||||
Other, net | 2 | 5 | 12 | — | 19 | ||||||||||||||
Cash Provided by (Used for) Investing Activities | 1 | (80 | ) | (441 | ) | — | (520 | ) | |||||||||||
Cash Flows from Financing Activities: | |||||||||||||||||||
Net change in debt | 131 | — | 32 | — | 163 | ||||||||||||||
Purchases of Tyson Class A common stock | (209 | ) | — | — | — | (209 | ) | ||||||||||||
Dividends | (44 | ) | — | (10 | ) | 10 | (44 | ) | |||||||||||
Stock options exercised | 32 | — | — | — | 32 | ||||||||||||||
Other, net | (5 | ) | — | (21 | ) | — | (26 | ) | |||||||||||
Net change in intercompany balances | (186 | ) | (158 | ) | 344 | — | — | ||||||||||||
Cash Provided by (Used for) Financing Activities | (281 | ) | (158 | ) | 345 | 10 | (84 | ) | |||||||||||
Effect of Exchange Rate Changes on Cash | — | — | (3 | ) | — | (3 | ) | ||||||||||||
Increase (Decrease) in Cash and Cash Equivalents | — | (1 | ) | 113 | — | 112 | |||||||||||||
Cash and Cash Equivalents at Beginning of Year | 1 | 1 | 714 | — | 716 | ||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 1 | $ | — | $ | 827 | $ | — | $ | 828 | |||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|