Financial Statements — TSN
Balance Sheet
(in billions USD)| Metric | Q2 2026 | Q1 2026 | Q3 2025 | Q2 2025 | Q1 2025 | Q3 2024 | Q2 2024 | Q1 2024 | Q3 2023 | Q2 2023 | Q1 2023 | Q3 2022 | Q2 2022 | Q1 2022 | Q3 2021 | Q2 2021 | Q1 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | 0.50 | 1.28 | 1.55 | 0.99 | 2.29 | 2.57 | 2.18 | 1.48 | 0.70 | 0.54 | 0.65 | 1.06 | 1.15 | 2.96 | 1.61 | 0.88 | 2.41 |
| Accounts Receivable | 2.40 | 2.43 | 2.45 | 2.38 | 2.32 | 2.39 | 2.36 | 2.26 | 2.45 | 2.43 | 2.30 | 2.52 | 2.41 | 2.09 | 2.32 | 2.11 | 1.90 |
| Inventory | 5.48 | 5.41 | 5.44 | 5.40 | 5.11 | 5.03 | 5.06 | 5.09 | 5.39 | 5.50 | 5.60 | 5.33 | 4.99 | 4.45 | 4.26 | 4.13 | 3.92 |
| Total Current Assets | 8.87 | 9.51 | 9.86 | 9.17 | 10.08 | 10.57 | 9.97 | 9.22 | 8.88 | 8.89 | 8.95 | 9.30 | 9.00 | 10.14 | 9.21 | 8.01 | 8.54 |
| Property, Plant & Equipment | 8.92 | 9.06 | 9.08 | 9.28 | 9.35 | 9.37 | 9.59 | 9.67 | 9.61 | 9.35 | 9.12 | 8.39 | 8.19 | 8.01 | 7.73 | 7.66 | 7.66 |
| Goodwill | 9.47 | 9.47 | 9.47 | 9.81 | 9.81 | 9.80 | 9.88 | 9.89 | 10.21 | 10.55 | 10.55 | 10.53 | 10.55 | 10.55 | 10.55 | 10.56 | 10.91 |
| Intangible Assets | 5.53 | 5.58 | 5.68 | 5.74 | 5.80 | 5.93 | 5.99 | 6.05 | 6.16 | 6.16 | 6.21 | 6.33 | 6.40 | 6.46 | 6.59 | 6.65 | 6.72 |
| Total Non-current Assets* | 26.29 | 26.51 | 26.61 | 27.11 | 27.23 | 27.16 | 27.50 | 27.53 | 27.88 | 27.90 | 27.73 | 26.94 | 26.90 | 26.69 | 26.46 | 26.46 | 26.91 |
| Total Assets | 35.17 | 36.02 | 36.46 | 36.28 | 37.31 | 37.73 | 37.47 | 36.75 | 36.76 | 36.80 | 36.68 | 36.24 | 35.90 | 36.82 | 35.66 | 34.47 | 35.46 |
| Accounts Payable | 2.47 | 2.72 | 2.37 | 2.35 | 2.50 | 2.29 | 2.24 | 2.62 | 2.42 | 2.39 | 2.53 | 2.31 | 2.27 | 2.12 | 1.95 | 1.90 | 2.00 |
| Short-term Debt | 0.14 | 0.91 | 0.89 | 0.90 | 0.10 | 1.32 | 1.32 | 1.31 | 0.46 | 1.07 | 0.49 | 0.07 | 0.08 | 1.09 | 1.57 | 0.58 | 0.57 |
| Total Current Liabilities | 4.85 | 6.20 | 5.69 | 5.49 | 4.78 | 5.81 | 5.63 | 6.17 | 4.95 | 5.35 | 5.11 | 4.68 | 4.66 | 6.03 | 6.18 | 4.61 | 4.85 |
| Long-term Debt | 7.94 | 7.45 | 8.18 | 8.17 | 9.71 | 9.70 | 9.65 | 8.37 | 8.86 | 7.87 | 7.86 | 8.26 | 8.27 | 8.27 | 8.79 | 9.78 | 10.79 |
| Total Non-current Liabilities* | 12.22 | 11.79 | 12.44 | 12.39 | 14.03 | 13.85 | 13.74 | 12.42 | 13.03 | 12.05 | 11.93 | 12.21 | 12.23 | 12.39 | 12.92 | 13.93 | 14.97 |
| Total Liabilities* | 17.07 | 18.00 | 18.13 | 17.88 | 18.81 | 19.66 | 19.38 | 18.60 | 17.98 | 17.40 | 17.04 | 16.89 | 16.88 | 18.42 | 19.10 | 18.54 | 19.82 |
| Retained Earnings | 18.64 | 18.55 | 18.77 | 18.89 | 19.05 | 18.69 | 18.67 | 18.69 | 19.38 | 19.96 | 20.23 | 19.71 | 19.12 | 18.45 | 16.31 | 15.72 | 15.40 |
| Total Stockholder Equity | 18.10 | 18.02 | 18.34 | 18.40 | 18.50 | 18.08 | 18.09 | 18.15 | 18.78 | 19.40 | 19.64 | 19.36 | 19.01 | 18.40 | 16.56 | 15.93 | 15.64 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 13.65 | 14.31 | 13.86 | 13.88 | 13.07 | 13.62 | 13.57 | 13.35 | 13.07 | 13.32 | 13.35 | 13.14 | 13.13 | 13.26 | 13.74 | 13.50 | 13.12 | 12.93 | 12.81 | 12.48 |
| Cost of Revenue | 12.69 | 13.51 | 13.13 | 12.74 | 12.47 | 12.53 | 12.51 | 12.48 | 12.21 | 12.50 | 12.89 | 12.46 | 12.61 | 12.29 | 12.43 | 11.88 | 11.38 | 10.92 | 10.34 | 10.86 |
| Gross Profit | 0.96 | 0.81 | 0.73 | 1.14 | 0.60 | 1.10 | 1.06 | 0.88 | 0.87 | 0.82 | 0.46 | 0.68 | 0.53 | 0.97 | 1.31 | 1.61 | 1.74 | 2.02 | 2.48 | 1.62 |
| Selling, General & Admin | 0.53 | 0.51 | 0.57 | 0.54 | 0.50 | 0.52 | 0.54 | 0.54 | 0.55 | 0.59 | 0.59 | 0.58 | 0.58 | 0.50 | 0.54 | 0.58 | 0.58 | 0.56 | 0.57 | 0.56 |
| Total Operating Expenses* | 0.53 | 0.51 | 0.57 | 0.88 | 0.50 | 0.52 | 0.54 | 0.54 | 0.55 | 0.59 | 0.92 | 1.03 | 0.58 | 0.50 | 0.54 | 1.72 | 0.58 | 0.56 | 0.57 | 0.56 |
| Operating Income | 0.44 | 0.30 | 0.16 | 0.26 | 0.10 | 0.58 | 0.53 | 0.34 | 0.31 | 0.23 | (0.46) | (0.35) | (0.05) | 0.47 | 0.77 | 1.03 | 1.16 | 1.46 | 1.91 | 1.06 |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.11 | 0.11 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Pretax Income | 0.36 | 0.13 | 0.07 | 0.19 | 0.03 | 0.48 | 0.48 | 0.25 | 0.20 | 0.16 | (0.56) | (0.43) | (0.13) | 0.43 | 0.67 | 0.99 | 1.09 | 1.41 | 1.84 | 0.97 |
| Tax Provision | 0.10 | 0.04 | 0.01 | 0.12 | 0.02 | 0.11 | 0.11 | 0.06 | 0.06 | 0.05 | (0.11) | 0.01 | (0.04) | 0.11 | 0.13 | 0.23 | 0.25 | 0.28 | 0.48 | 0.21 |
| Net Income | 0.26 | 0.09 | 0.05 | 0.06 | 0.01 | 0.36 | 0.36 | 0.19 | 0.14 | 0.11 | (0.45) | (0.42) | (0.10) | 0.32 | 0.54 | 0.75 | 0.83 | 1.12 | 1.36 | 0.75 |
| Diluted EPS | 0.73 | 0.24 | 0.13 | 0.17 | 0.02 | 1.01 | 1.00 | 0.54 | 0.41 | 0.30 | (1.29) | (1.18) | (0.28) | 0.88 | 1.50 | 2.07 | 2.28 | 3.07 | 3.71 | 2.05 |
* Derived from reported values
Cash Flow Statement
(in billions USD)| Metric | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | (0.11) | 0.94 | 0.54 | 0.77 | (0.18) | 1.03 | 0.62 | 0.80 | (0.12) | 1.30 | 0.32 | 0.66 | 0.01 | 0.76 | 0.80 | 0.67 | (0.21) | 1.43 | 1.18 | 1.31 |
| Capital Expenditures | 0.14 | 0.25 | 0.29 | 0.23 | 0.19 | 0.27 | 0.25 | 0.26 | 0.27 | 0.35 | 0.38 | 0.47 | 0.51 | 0.59 | 0.56 | 0.48 | 0.44 | 0.41 | 0.35 | 0.30 |
| Free Cash Flow* | (0.26) | 0.69 | 0.25 | 0.55 | (0.38) | 0.76 | 0.37 | 0.53 | (0.39) | 0.95 | (0.05) | 0.19 | (0.50) | 0.17 | 0.23 | 0.19 | (0.65) | 1.02 | 0.83 | 1.00 |
| Investing Cash Flow | (0.12) | (0.18) | (0.26) | 0.01 | (0.18) | (0.23) | (0.03) | (0.23) | (0.24) | (0.38) | (0.43) | (0.70) | (0.51) | (0.67) | (0.61) | (0.44) | (0.43) | (0.46) | 0.84 | (0.28) |
| Financing Cash Flow | (0.55) | (0.72) | (0.60) | (0.24) | (0.94) | (0.19) | (1.46) | (0.17) | 1.08 | (0.03) | (0.01) | 0.20 | 0.38 | (0.48) | (0.19) | (0.36) | (1.28) | (0.48) | (1.19) | (0.20) |
* Derived from reported values