XML 20 R78.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidating Financial Statements (Condensed Consolidating Statement Of Income and Comprehensive Income) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Jun. 27, 2015
Jun. 28, 2014
Jun. 27, 2015
Jun. 28, 2014
Condensed Financial Statements, Captions [Line Items]        
Sales $ 10,071 $ 9,682 $ 30,867 $ 27,475
Cost of Sales 9,085 9,045 27,936 25,502
Gross Profit 986 637 2,931 1,973
Selling, General and Administrative 423 286 1,312 849
Operating Income 563 351 1,619 1,124
Other (Income) Expense:        
Interest expense, net 70 24 215 72
Other, net (25) 17 (32) 18
Equity in net earnings of subsidiaries 0 0 0 0
Total Other (Income) Expense 45 [1] 41 [2] 183 [1] 90 [2]
Income (Loss) before Income Taxes 518 310 1,436 1,034
Income Tax (Benefit) Expense 174 52 471 314
Net Income 344 258 965 720
Less: Net income (loss) attributable to noncontrolling interest 1 (2) 3 (7)
Net Income Attributable to Tyson 343 260 962 727
Comprehensive Income 335 265 955 732
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interests 1 (2) 3 (7)
Comprehensive Income Attributable to Tyson 334 267 952 739
TFI Parent [Member]        
Condensed Financial Statements, Captions [Line Items]        
Sales 196 114 645 429
Cost of Sales 7 14 43 35
Gross Profit 189 100 602 394
Selling, General and Administrative 31 16 97 67
Operating Income 158 84 505 327
Other (Income) Expense:        
Interest expense, net 65 23 198 13
Other, net (22) 22 (24) 29
Equity in net earnings of subsidiaries (260) (229) (744) (532)
Total Other (Income) Expense (217) (184) (570) (490)
Income (Loss) before Income Taxes 375 268 1,075 817
Income Tax (Benefit) Expense 32 8 113 90
Net Income 343 260 962 727
Less: Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net Income Attributable to Tyson 343 260 962 727
Comprehensive Income 335 265 955 732
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interests 0 0 0 0
Comprehensive Income Attributable to Tyson 335 265 955 732
TFM Parent, Guarantors [Member]        
Condensed Financial Statements, Captions [Line Items]        
Sales 5,417 5,807 16,478 16,023
Cost of Sales 5,318 5,559 16,102 15,338
Gross Profit 99 248 376 685
Selling, General and Administrative 62 55 182 167
Operating Income 37 193 194 518
Other (Income) Expense:        
Interest expense, net 0 0 1 49
Other, net 0 1 (2) 0
Equity in net earnings of subsidiaries (52) (18) (140) (30)
Total Other (Income) Expense (52) (17) (141) 19
Income (Loss) before Income Taxes 89 210 335 499
Income Tax (Benefit) Expense 13 62 67 158
Net Income 76 148 268 341
Less: Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net Income Attributable to Tyson 76 148 268 341
Comprehensive Income 81 156 257 348
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interests 0 0 0 0
Comprehensive Income Attributable to Tyson 81 156 257 348
Non-Guarantors [Member]        
Condensed Financial Statements, Captions [Line Items]        
Sales 4,884 4,234 15,186 12,380
Cost of Sales 4,186 3,945 13,229 11,486
Gross Profit 698 289 1,957 894
Selling, General and Administrative 330 215 1,037 615
Operating Income 368 74 920 279
Other (Income) Expense:        
Interest expense, net 5 1 16 10
Other, net (3) (6) (6) (11)
Equity in net earnings of subsidiaries 0 0 0 0
Total Other (Income) Expense 2 (5) 10 (1)
Income (Loss) before Income Taxes 366 79 910 280
Income Tax (Benefit) Expense 129 (18) 291 66
Net Income 237 97 619 214
Less: Net income (loss) attributable to noncontrolling interest 1 (2) 3 (7)
Net Income Attributable to Tyson 236 99 616 221
Comprehensive Income 239 106 601 220
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interests 1 (2) 3 (7)
Comprehensive Income Attributable to Tyson 238 108 598 227
Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Sales (426) (473) (1,442) (1,357)
Cost of Sales (426) (473) (1,438) (1,357)
Gross Profit 0 0 (4) 0
Selling, General and Administrative 0 0 (4) 0
Operating Income 0 0 0 0
Other (Income) Expense:        
Interest expense, net 0 0 0 0
Other, net 0 0 0 0
Equity in net earnings of subsidiaries 312 247 884 562
Total Other (Income) Expense 312 247 884 562
Income (Loss) before Income Taxes (312) (247) (884) (562)
Income Tax (Benefit) Expense 0 0 0 0
Net Income (312) (247) (884) (562)
Less: Net income (loss) attributable to noncontrolling interest 0 0 0 0
Net Income Attributable to Tyson (312) (247) (884) (562)
Comprehensive Income (320) (262) (858) (568)
Less: Comprehensive Income (Loss) Attributable to Noncontrolling Interests 0 0 0 0
Comprehensive Income Attributable to Tyson $ (320) $ (262) $ (858) $ (568)
[1] Operating income in Other includes merger and integration costs of $15 million and $39 million for the three and nine months ended June 27, 2015, respectively, and Other (Income) Expense includes a $21 million gain on the sale of equity securities.
[2] Operating income in Other includes $7 million related to merger and integration costs and Other (Income) Expense includes $22 million related to costs associated with bridge financing facilities, both incurred as part of the Hillshire Brands acquisition.