EXHIBIT 99.2

                   IBP, inc. AND SUBSIDIARIES
              CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

                                               June 30,      December 30,
                                                 2001            2000
                                              -----------   -------------
ASSETS                                        (unaudited)

  CURRENT ASSETS:
    Cash and cash equivalents                 $   19,262     $   29,970
     Accounts receivable, less allowance for
      doubtful accounts of $13,579 and $19,898   705,488        673,485
    Inventories                                  982,954        873,544
    Deferred income tax benefits and
      prepaid expenses                            93,834         88,595
                                               ---------      ---------
        TOTAL CURRENT ASSETS                   1,801,538      1,665,594

  Property, plant and equipment
    less accumulated depreciation
    of $1,155,614 and $1,089,775               1,731,900      1,630,774
  Goodwill, net of accumulated
    amortization of $235,827 and $221,160        946,660        961,340
  Deferred income tax benefits and
   other assets                                  172,255        168,548
                                               ---------      ---------
                                              $4,652,353     $4,426,256
                                               =========      =========
LIABILITIES AND STOCKHOLDERS' EQUITY

  CURRENT LIABILITIES:
    Notes payable to banks                     1,023,000        775,000
    Accounts payable                             432,079        516,030
    Deferred income taxes and other
      current liabilities                        392,182        373,019
    Current portion of long-term debt              5,780         55,351
                                               ---------      ---------
        TOTAL CURRENT LIABILITIES              1,853,041      1,719,400
                                               ---------      ---------

  Long-term debt and capital lease
    obligations                                  687,652        658,719
                                               ---------      ---------
  Deferred income taxes and other
    liabilities                                  199,774        198,626
                                               ---------      ---------

  STOCKHOLDERS' EQUITY:
    Common stock at par value                      5,450          5,450
    Additional paid-in capital                   442,527        443,388
    Retained earnings                          1,537,265      1,481,004
    Accumulated other comprehensive income       (12,726)       (11,261)
    Treasury stock                               (60,630)       (69,070)
                                               ---------      ---------
      TOTAL STOCKHOLDERS' EQUITY               1,911,886      1,849,511
                                               ---------      ---------
                                              $4,652,353     $4,426,256
                                               =========      =========

See accompanying notes to condensed consolidated financial statements.

                                        1



                   IBP, inc. AND SUBSIDIARIES
          CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
              (In thousands, except per share data)

                                          13 Weeks Ended              26 Weeks Ended
                                     -----------------------      -----------------------
                                                   Restated                     Restated
                                       June 30,    June 24,        June 30,     June 24,
                                         2001        2000            2001         2000
                                     ----------   ----------      ----------   ----------
                                                                    
Net sales                            $ 4,359,304   $ 4,268,866   $ 8,485,941    $ 8,224,257
Cost of products sold                  4,114,367     4,020,762     8,065,286      7,740,841
                                     -----------   -----------   -----------    -----------
Gross profit                             244,937       248,104       420,655        483,416
Selling, general and
 administrative expense                  150,968       151,069       275,310        280,565
(Gain) on sale of production
 facility                                   --            --          (6,897)          --
Nonrecurring merger-related
 expense                                    --            --            --           31,299
                                     -----------   -----------   -----------    -----------
EARNINGS FROM OPERATIONS                  93,969        97,035       152,242        171,552

Interest expense, net                     24,020        21,635        50,026         42,950
Earnings before income taxes,               --            --            --             --
 accounting change and
 extraordinary item                       69,949        75,400       102,216        128,602

Income tax expense                        27,630        28,958        39,900         48,424
                                     -----------   -----------   -----------    -----------
Earnings before accounting change
 and extraordinary item                   42,319        46,442        62,316         80,178
Cumulative effect of change in
 accounting principle                       --            --            (115)        (2,429)
Extraordinary loss on early
 extinguishment of debt, less
 applicable taxes                           --            --            (633)       (15,037)
                                     -----------   -----------   -----------    -----------
NET EARNINGS                         $    42,319   $    46,442   $    61,568    $    62,712
                                     ===========   ===========   ===========    ===========
Earnings per common share:
 Earnings before cumulative
   effect of accounting change and
  extraordinary item                 $       .40   $       .44   $       .59    $       .73
  Cumulative effect of  change in
  accounting principle                      --            --            --             (.02)
 Extraordinary item                         --            --            (.01)          (.14)
                                     -----------   -----------   -----------    -----------
 Net earnings                        $       .40   $       .44   $       .58    $       .57
                                     ===========   ===========   ===========    ===========
Earnings per common share -
 assuming dilution:
 Earnings before cumulative
   effect of accounting change and
  extraordinary item                 $       .40   $       .43   $       .58    $       .72
  Cumulative effect of  change in
  accounting principle                      --            --            --             (.02)
 Extraordinary item                         --            --            (.01)          (.14)
                                     -----------   -----------   -----------    -----------
 Net earnings                        $       .40   $       .43   $       .57    $       .56
                                     ===========   ===========   ===========    ===========
Dividends per share                  $      .025   $      .025   $       .05    $       .05
                                     ===========   ===========   ===========    ===========

See   accompanying  notes  to  condensed  consolidated  financial statements.


                                        2



                   IBP, inc. AND SUBSIDIARIES
                             CONDENSED CONSOLIDATED

                            STATEMENTS OF CASH FLOWS

                                 (In thousands)

                                                    26 Weeks Ended
                                               ------------------------
                                                               Restated
                                                June 30,       June 24,
                                                  2001           2000
                                               ----------   ------------
                                                  Inflows (outflows)

NET CASH FLOWS (USED) PROVIDED BY OPERATING
 ACTIVITIES                                    $ (21,984)    $  108,649
                                                --------      ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Capital expenditures                           (196,410)      (181,501)
 Proceeds from sale of PP&E                       21,074            977
 Investment in life insurance contracts          (10,627)          -
 Investments in equity ventures                   (1,096)       (10,268)
 Purchases of marketable securities                  -          (25,000)
 Proceeds from disposals of marketable
  securities                                         -           15,000
 Increase in noncurrent receivables                  -           (7,763)
 Other investing cash inflows                      1,261            -
 Other investing cash outflows                      (898)           (58)
                                                --------      ---------
 Net cash flows used by
  investing activities                          (186,696)      (208,613)
                                                --------      ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
 Increase in short-term debt                     248,000        333,796
 Principal payments on long-term
  obligations                                    (52,263)      (483,644)
 Exercise of stock options                         9,565            885
 Dividends paid                                   (5,291)        (4,978)
 Proceeds from issuance of long-term debt          2,000        295,482
 Purchase of treasury stock                       (1,987)       (13,580)
 Redemption of preferred stock                       -          (28,512)
 Other financing cash outflows                    (1,986)          -
                                                --------       --------
  Net cash flows provided by
   financing activities                          198,038         99,449
                                                --------       --------
Effect of exchange rate on cash
 and cash equivalents                                (66)            65
                                                --------       --------
Net change in cash and cash equivalents          (10,708)          (450)
Cash and cash equivalents at beginning
 of period                                        29,970         32,865
                                                --------       --------
Cash and cash equivalents at end of
 period                                        $  19,262     $   32,415
                                                ========      =========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
 Cash paid during the periods for:
  Interest, net of amounts capitalized        $   46,712     $   36,653
  Income taxes, net of refunds received           11,221         40,042

 Depreciation and amortization expense            85,963         69,288
 Amortization of intangible assets                16,046         17,421

See accompanying notes to condensed consolidated financial statements.

                                   3



                      IBP, inc. AND SUBSIDIARIES
         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
       Columnar amounts in thousands, except per share amounts

   A.   GENERAL

        The accompanying financial statements for the periods ended June 24,
   2000 were restated to reflect adjustments for irregularities and
   misstatements at one of the company's subsidiaries, for the cumulative and
   current period effect on revenue recognition of adoption of Staff Accounting
   Bulletin Rule 101, for the application of variable plan accounting for
   certain stock options, for reclassifications in the statement of cash flows,
   and for expanded disclosures related to segment information. The company's
   reports on Form 10-Q/A for the twenty-six weeks ended June 24, 2000 and Form
   10-K for the year ended December 30, 2000 provide detailed descriptions of
   the restatements.

        Freight charges previously netted against sales have been reclassified
   to cost of goods sold in the prior year to conform to the current year
   presentation.

        The condensed consolidated balance sheet of IBP, inc. and subsidiaries
   ("IBP" or "the company") at December 30, 2000 has been taken from audited
   financial statements at that date and condensed. All other condensed
   consolidated financial statements contained herein have been prepared by IBP
   and are unaudited. The condensed consolidated financial statements should be
   read in conjunction with the consolidated financial statements and the notes
   thereto included in IBP's Annual Report on Form 10-K for the year ended
   December 30, 2000.

        In the opinion of management, the accompanying unaudited condensed
   consolidated financial statements contain all adjustments, consisting only of
   normal recurring adjustments, necessary to present fairly the financial
   position of IBP at June 30, 2001 and the results of its operations and its
   cash flows for the periods presented herein.

   B.   TYSON MERGER AGREEMENT

             In late June, the company executed a Stipulation with Tyson Foods,
   Inc. ("Tyson") that requires Tyson to specifically perform the Merger
   Agreement between IBP and Tyson (the "Merger Agreement") as modified by the
   Stipulation. Pursuant to the Merger Agreement, as modified by the
   Stipulation, Tyson agreed to proceed with a cash tender at $30 per share for
   50.1% of the shares, followed by a merger in which IBP will merge into Lasso
   Acquisition Corporation, a wholly owned subsidiary of Tyson. Each IBP
   shareholder at the time of the merger shall receive a number of shares of
   Tyson Class A common stock having a value of $30.00 if, during the fifteen
   trading day period ending on the fifth trading day immediately preceding the
   effective time of the merger, the average per share price of Tyson Class A
   common stock is at least $12.60 and no more than $15.40. If the average per

                                       4



   share price of Tyson Class A common stock is less than $12.60, then each
   IBP share outstanding immediately prior to the effective time of the merger
   will be exchanged for 2.381 shares of Tyson Class A common stock. If the
   average per share price of Tyson Class A common stock is more than $15.40,
   then each IBP share outstanding immediately prior to the effective time of
   the merger will be exchanged for 1.948 shares of Tyson Class A common
   stock. Tyson closed the cash tender on August 3, 2001, with expected
   completion by mid-August, and expects the merger to be consummated in early
   October 2001.

        Upon confirmation of payment for shares purchased by Tyson in the Cash
   Tender, Martin A. Massengale, Wendy L. Gramm, John Jacobsen, Jr. and Eugene
   D. Leman will resign, effective August 6, 2001 from the IBP Board, and
   effective August 6, 2001, John Tyson, Tyson's Chairman, President and Chief
   Executive Officer, Don Tyson, Tyson's Senior Chairman, Greg Lee, Les R.
   Baledge and Steve Hankins will be appointed to and join the IBP Board.

        If the merger is consummated but fails to be treated as a
   "reorganization" for federal income tax purposes, the merger will be a
   taxable transaction. The merger would fail to be treated as a
   "reorganization" if, for example, the aggregate fair market value of the
   Tyson Class A stock delivered as consideration for the IBP shares in the
   merger failed to exceed a minimum percentage, approximately 40 percent under
   one United States Supreme Court case, of the aggregate fair market value of
   the cash and Tyson Class A common stock delivered as consideration for all
   IBP shares in the tender offer and merger. In the event that the merger is
   consummated but fails to be treated as a "reorganization," each holder of IBP
   shares that exchanges IBP shares for Tyson Class A common stock in the merger
   will generally recognize gain or loss measured by the difference between the
   fair market value of Tyson Class A common stock received in the merger
   (together with any cash received in lieu of fractional shares) and such
   stockholder's adjusted tax basis in the IBP shares exchanged in the merger.
   In addition, if the merger is consummated as currently described in the
   merger agreement - as a merger of IBP into Purchaser with the Purchaser as
   the surviving corporation - the merger may be taxable to IBP, as well as IBP
   shareholders, resulting in a corporate level tax on IBP's gain, measured by
   the difference between the fair market value of IBP's assets and IBP's basis
   in such assets. Tyson and IBP may elect, however, pursuant to Section
   12.03(c) of the merger agreement to amend the merger agreement and require
   Purchaser to merge into IBP with IBP the surviving corporation in the merger.
   If that election is made, the corporate level tax would not apply, but the
   merger would be taxable to shareholders.

   C.   OTHER

        IBP's interim operating results of its Beef Carcass, Beef Processing and
   Pork segments may be subject to substantial fluctuations that do not
   necessarily occur or recur on a seasonal

                                       5



   basis. Such fluctuations are normally caused by competitive and other
   conditions in the cattle and hog markets over which IBP has little or no
   control. Therefore, the results of operations for the interim periods
   presented are not necessarily indicative of the results to be attained for
   the full fiscal year.

   D.  INVENTORIES

       Inventories, valued at the lower of first-in, first-out cost or market,
   are comprised of the following:

                                        June 30,    December 30,
                                          2001           2000
                                       ---------      ---------
          Product inventories:
            Raw materials              $ 79,239        $ 78,004
            Work in process             107,002         101,973
            Finished goods              501,652         412,211
                                        -------         -------
                                        687,893         592,188
           Livestock                    196,572         185,413
           Supplies                      98,489          95,943
                                        -------         -------
                                       $982,954        $873,544
                                        =======         =======

   E.  EARNINGS PER SHARE

                                               13 Weeks Ended
                                           ------------------------
                                                          Restated
                                            June 30,      June 24,
                                              2001          2000
                                           ----------     ---------
     Numerator:
      Net earnings                          $ 42,319       $ 46,442
                                             =======        =======
     Denominator:
      Weighted average common shares
        outstanding                          106,047        106,019
      Dilutive effect of employee stock
        plans                                    640          1,159
      Diluted average common shares          -------        -------
        outstanding                          106,687        107,178
                                             =======        =======
      Basic earnings per common share          $ .40          $ .44
                                                ====           ====
      Diluted earnings per common share        $ .40          $ .43
                                                ====           ====

                                                 26 Weeks Ended
                                            ------------------------
                                                          Restated
                                            June 30,      June 24,
                                              2001          2000
     Numerator:                             --------      ----------
       Earnings before accounting change
         and extraordinary item             $ 62,316       $ 80,178
        Preferred stock dividends

          and accretion                         -            (2,566)
                                             -------        -------
      Earnings available for common shares  $ 62,316       $ 77,612
                                             =======        =======
     Denominator:
      Weighted average common shares

                                       6



        outstanding                          106,001        106,030
      Dilutive effect of employee stock          931          1,304
        plans

      Diluted average common shares          -------        -------
        outstanding                          106,932        107,334
                                             =======        =======
      Basic earnings before accounting
        change and extraordinary item
        per common share                       $ .59          $ .73
                                                ====           ====
      Diluted earnings before accounting
        change and extraordinary item per
        common share                           $ .58          $ .72
                                                ====           ====

                                        7

        The summary below lists stock options outstanding at the end of the
   fiscal quarters which were not included in the computations of diluted EPS
   because the options' exercise price was greater than the average market price
   of the common shares. These options had varying expiration dates.

                                              2001            2000
                                             ------          ------
     Stock options excluded from
      diluted EPS computation                 2,027           3,287
     Average option price per share          $22.95          $21.19

   F.  COMPREHENSIVE INCOME

        Comprehensive income consists of net earnings and foreign currency
   translation adjustments. Management considers its foreign investments to be
   permanent in nature and does not provide for taxes on currency translation
   adjustments arising from converting the investment in a foreign currency to
   U.S. dollars. Comprehensive income for the 26 weeks ended June 30, 2001 and
   June 24, 2000 was as follows:

                                               26 Weeks Ended
                                           ------------------------
                                                         Restated
                                           June 30,      June 24,
                                             2001          2000
                                           --------      ---------
     NET EARNINGS                           $61,568        $62,712
     Other comprehensive income:
      Foreign currency translation

       adjustments                           (1,465)        (1,056)
                                             ------         ------
     COMPREHENSIVE INCOME                   $60,103        $61,656
                                             ======         ======

   G.  ACQUISITION AND DISPOSITION

        On February 7, 2000, the company acquired the outstanding common stock
   of Corporate Brand Foods America, Inc. ("CBFA"), a privately held processor
   and marketer of meat and poultry products for the retail and foodservice
   markets. In the transaction, which was accounted for as a pooling of
   interests, IBP issued approximately 14.4 million common shares for all of the
   outstanding common stock of CBFA. The company also assumed $344 million of
   CBFA's debt and preferred stock obligations. At the acquisition

                                       7



   date, all of the debt obligations were refinanced (see Note H) and the
   preferred stock was redeemed. The companies incurred $31 million of
   nonrecurring merger-related expenses, related primarily to an increase in
   the valuation of CBFA's restricted redeemable stock, a non-cash charge of
   $21 million, and $10 million in professional fees and other expenses.

        In January 2001, the company sold a 70% interest in its Platte County,
   Nebraska, ground meats facility to Carneco Holdings, LLC, a wholly owned
   subsidiary of Lopez Foods, Inc., a smaller meat processor headquartered in
   Oklahoma City, Oklahoma. The company received cash proceeds of $20.5
   million and recognized a gain of $7 million related to the percentage sold.
   The Platte County facility had net sales of $146 million and earnings from
   operations of $2 million in fiscal 2000. The gain on sale of the Platte
   County facility and past operations were included in the Foodbrands America
   segment although IBP's subsequent 30% equity in earnings of this facility is
   in the All Other segment.

   H.  LONG-TERM OBLIGATIONS:

        On January 16, 2001, the company repaid its $50 million of 6.0%
   Securities due 2001. The company chose not to exercise an option to extend
   the term of the securities and, in so doing, paid $2 million to terminate the
   option. The $2 million payment plus unamortized deferred financing costs less
   unamortized option premium totaled $1,017, before applicable income tax
   benefit of $384, and was accounted for as an extraordinary loss in the
   condensed consolidated statement of earnings.

        In early January 2001, the company terminated interest rate swaps on
   notional amounts of $350 million and received $31 million cash proceeds.
   Under FAS 133, the offsetting adjustment previously recorded to the hedged
   debt will be amortized as a credit to interest expense over the life of the
   debt through 2010.

        On February 7, 2000, the company completed its merger with CBFA and, at
   the same time, refinanced all of CBFA's various existing debt obligations,
   using available IBP credit facilities that were at more favorable terms.
   Prepayment premiums, accelerated amortization of unamortized deferred
   financing costs, and transaction expenses totaled $22 million, before
   applicable income tax benefit of $7 million, and was accounted for as an
   extraordinary loss in the condensed consolidated statement of earnings.

   I.  CONTINGENCIES:

        IBP is involved in numerous disputes incident to the ordinary course of
   its business. While the outcome of any litigation is not predictable with
   certainty, or subject to the company's control, management believes that any
   liability for which provision has not been made relative to the various
   lawsuits,

                                       8



   claims and administrative proceedings pending against IBP, including those
   described below, will not have a material adverse effect on its future
   consolidated results, financial position or liquidity.

        Cattle Producer Litigation. In July 1996, a lawsuit was filed against
   IBP by certain cattle producers in the U.S. District Court, Middle District
   of Alabama, seeking certification of a class of all cattle producers. The
   complaint alleges that IBP has used its market power and alleged "captive
   supply" agreements to reduce the prices paid to producers for cattle.
   Plaintiffs have disclosed that, in addition to declaratory relief, they seek
   actual and punitive damages. The original motion for class certification was
   denied by the District Court; plaintiffs then amended their motion, defining
   a narrower class consisting of only those cattle producers who sold cattle
   directly to IBP from 1994 through the date of certification. The District
   Court approved this narrower class in April 1999. The 11th Circuit Court of
   Appeals reversed the District Court decision to certify a class, on the
   basis that there were inherent conflicts amongst class members preventing
   the named plaintiffs from providing adequate representation to the class.
   The plaintiffs then filed pleadings seeking to certify an amended class.
   The Court denied the plaintiffs' motion on October 17, 2000. Plaintiffs'
   motion for reconsideration of the judge's decision was denied, and
   plaintiffs now seek to certify a class of cattle producers who have sold
   exclusively to IBP on a cash market basis. This motion, as well as the
   company's motions for summary judgment on both liability and damages, is
   now pending. Management continues to believe that the company has acted
   properly and lawfully in its dealings with cattle producers.

        Environmental Litigation. On January 15, 1997, the Illinois EPA brought
   suit against IBP at its Joslin, Illinois facility alleging that IBP's
   operations at its Joslin, Illinois facility are violating the "odor nuisance"
   regulations enacted in the State of Illinois. IBP has already completed
   additional improvements at its Joslin facility to further reduce odors from
   this operation, but denies Illinois EPA's contention that its operations at
   any time amounted to a "nuisance". IBP is in the midst of discussions aimed
   at a complete resolution of these issues, and reports this issue solely
   because of a recent determination that the penalties have the potential to
   exceed $100,000.

        On January 12, 2000, The United States Department of Justice ("DOJ"), on
   behalf of the Environmental Protection Agency ("EPA"), filed a lawsuit
   against IBP in U.S. District Court for the District of Nebraska, alleging
   violations of various environmental laws at IBP's Dakota City facility. This
   action alleges, among other things, violations of: (1) the Clean Air Act; (2)
   the Clean Water Act; (3) the Resource, Conservation and Recovery Act; (4) the
   Comprehensive Environmental Response Compensation and Liability Act
   ("CERCLA"); and (5) the Emergency Planning and Community Right to Know Act
   ("EPCRA"). This action seeks

                                       9



   injunctive relief to remedy alleged violations and damages of $25,000 per
   violation per day for alleged violations which occurred prior to January
   30, 1997, and $27,500 per violation per day for alleged violations after
   that date. The Complaint alleges that some violations began to occur as
   early as 1989, although the great majority of the violations are alleged to
   have occurred much later, and continue into the present. The company
   determined to reserve $3.5 million during 1999 for the claims raised in
   this lawsuit based upon the evaluation of a confidential settlement demand
   received from the DOJ, and review and evaluation of the resolution of
   comparable claims, in light of the company's assessment of the facts as
   known to the company and the legal theories advanced by the DOJ. On the
   same basis, the company believes, based upon a confidential settlement
   demand received from the DOJ and a review and assessment of the facts known
   to the company and the legal theories advanced by the DOJ that the range of
   exposure is between $4.4 million and $15.9 million, although the company is
   unable to predict with accuracy the ultimate resolution in this matter due
   to risks and uncertainties that make such an evaluation difficult at this
   time. The company believes it has meritorious defenses on each of these
   allegations and intends to aggressively defend these claims.

        On May 19, 2000, IBP signed a Partial Consent Decree with the EPA which
   makes environmental improvements that were already underway at IBP's Dakota
   City, Nebraska facility federally enforceable. Although this Partial Consent
   Decree does not purport to resolve all of the allegations in the Complaint,
   if EPA were to prevail in court on certain of its claims, these improvements
   may nonetheless satisfy part of the injunctive relief sought by EPA under the
   Complaint, a fact that EPA has acknowledged.

        Securities Litigation re: Environmental Liabilities. In February 2000,
   several lawsuits were filed against IBP by certain shareholders in the United
   States District Court for the District of Nebraska seeking to certify a class
   of all persons who purchased IBP stock between March 25, 1999 and January 12,
   2000. The complaints, seeking unspecified damages, allege that IBP violated
   Sections 10(b) and 20(a) of the Securities Exchange Act of 1934, and Rule
   10b-5 thereunder, and claims IBP issued materially false statements about the
   company's compliance with environmental laws in order to inflate the
   company's stock price. The lawsuits have been consolidated and the Court has
   appointed three lead plaintiffs and has appointed lead and liaison counsel.
   An amended consolidated complaint with respect to all the actions was filed,
   and the company prepared and filed a motion to dismiss this complaint. On
   February 14, 2001, lead plaintiffs filed a motion for leave to amend the
   amended consolidated complaint to add additional claims on behalf of all
   persons who purchased IBP stock between March 25, 1999 to January 25, 2001.
   The proposed new claims are substantially similar to those alleged in the
   South Dakota and New York actions described below under the heading
   Securities Litigation re: Earnings Restatement, alleging that IBP

                                       10



   violated Sections 10(b) and 20(a) of the Securities Exchange Act of 1934,
   and rule 10b-5 thereunder. On May 21, 2001, the Magistrate Judge issued two
   opinions recommending 1) the denial of plaintiffs request to amend the
   amended consolidated complaint, and 2) dismissal of the complaint in its
   entirety for failure to state a claim. Plaintiffs have appealed to the
   District Court judge, and a final decision is pending.

        Litigation re: Rawhide and Tyson Transactions. Between October 2 and
   November 1, 2000, fourteen class actions were filed in the Delaware Court of
   Chancery against IBP and members of the Board of Directors of IBP (the
   "Delaware Shareholder Litigation") relating to IBP's entry into the Rawhide
   Merger Agreement on October 1, 2000 (the "Rawhide Merger Agreement"), and
   IBP's termination of the Rawhide Merger Agreement in favor of the Tyson
   Merger Agreement on January 1, 2001 (the "Tyson Merger Agreement").

         On March 29, 2001, Tyson announced that it was "discontinuing" the
   Tyson Merger Agreement, and Tyson filed a lawsuit against IBP in the Chancery
   Court of Washington County, Arkansas alleging that IBP had fraudulently
   induced it to enter into the Tyson Merger Agreement. Tyson later amended
   its complaint to add claims for breach of representations and warranties
   contained in the Tyson Merger Agreement.

        On March 30, 2001, IBP filed a cross-claim against Tyson in the Delaware
   Shareholder Litigation seeking to compel specific performance of the Tyson
   Merger Agreement and to obtain a declaratory judgment that Tyson had no right
   to rescind or terminate the Tyson Merger Agreement. Tyson counterclaimed in
   the Delaware Shareholder Litigation claiming that the Tyson Merger Agreement
   was voidable on grounds of fraudulent inducement, negligent misrepresentation
   and mistake, that IBP had breached representations and warranties in the
   Tyson Agreement, that Tyson was entitled to restitution of the $66.5 million
   payment made by it to Rawhide on IBP's behalf, and that Tyson was entitled to
   a declaratory judgment that it had validly terminated the Tyson Merger
   Agreement.

        Following an expedited trial, the Delaware Court of Chancery issued an
   opinion on June 15, 2001 (revised on June 18, 2001) holding that 1) the Tyson
   Merger Agreement was valid and enforceable against Tyson and not induced by
   fraud, negligent misrepresentation, material misrepresentation or mistake; 2)
   Tyson breached its obligations to IBP by terminating the Tyson Merger
   Agreement; 3) Tyson did not breach any obligations to the plaintiff
   shareholders by failing to consummate the cash tender offer; and 4) IBP was
   entitled to specific performance of the Tyson Merger Agreement.

        On June 27, 2001, the Delaware Court of Chancery issued an Order,
   Judgment and Decree in accordance with its opinion. The Court also signed a
   Stipulation and Order (the "IBP/Tyson

                                       11



   Stipulation") negotiated by IBP and Tyson, which required Tyson to
   consummate the transactions contemplated by the Tyson Merger Agreement as
   modified by the IBP/Tyson Stipulation.

        On June 27, 2001, IBP, Tyson and the shareholders in the Delaware
   Shareholder Litigation, entered into a Stipulation of Settlement pursuant to
   which Tyson agreed to proceed with the performance of its obligations under
   the Tyson Merger Agreement, as modified by the IBP/Tyson Stipulation. On
   August 3, 2001, the Delaware Court of Chancery issued an Order and Final
   Judgment approving the Stipulation of Settlement. The Order and Final
   Judgment provides for the settlement and release of all claims that have been
   or could have been asserted in the Delaware Court of Chancery, or any other
   forum, by any member of the Class of all IBP shareholders from October 2,
   2000 through the closing of the contemplated merger with Tyson, whether
   directly, representatively or derivatively, that have arisen or could have
   arisen from any of the acts that could have been asserted in the Delaware
   Shareholder Litigation, or in any other court, including any claim for
   violation of federal or state law, relating to the Tyson Merger Agreement or
   the Rawhide Merger Agreement. The release carves out the claims described
   below under the heading Securities Litigation re: Earnings Restatement. The
   Order and Final Judgment awarded counsel for the shareholder plaintiffs fees
   and expenses in the amount of $338,000.

         Two separate suits, containing the same general allegations as those
   contained in the Delaware Shareholder Litigation, were filed in the District
   Court for South Dakota. The first action against IBP and its directors,
   Teamsters Local Nos. 175 and 505 Pension Trust Fund v. IBP, inc., challenged
   the Rawhide Merger Agreement. The plaintiff in this action voluntarily
   dismissed its claim on April 5, 2001. In the second action, a shareholder
   derivative action entitled Reier v. Bond, IBP's motion to dismiss or stay
   remains pending. The South Dakota federal district court has scheduled an
   oral argument on the motion for August 17th. IBP has advised the district
   court and the plaintiff's counsel that the Order and Final Judgment entered
   by the Delaware Court of Chancery bars plaintiff's claim.

        Securities Litigation re: Earnings Restatement. Between January and
   March 2001, a number of lawsuits were filed by certain shareholders in the
   United States District Court for the District of South Dakota and one suit
   filed in the United States District Court for the Southern District of New
   York seeking to certify a class of all persons who purchased IBP stock
   between February 7, 2000 and January 25, 2001. The plaintiff in the New York
   action has voluntarily dismissed and refiled its complaint in South Dakota.
   The complaints, seeking unspecified damages, allege that IBP and certain
   members of management violated Sections 10(b) and 20(a) of the Securities
   Exchange Act of 1934, and Rule 10b-5 thereunder, and claims IBP issued
   materially false statements about the company's financial results in order to
   inflate the company's stock price. More specifically, these allegations

                                       12



   relate primarily to the charges that IBP has taken relating to operations at
   its DFG Foods subsidiary, the restatement of earnings announced by IBP for
   certain periods in 1999 and 2000, IBP's announced adoption of a different
   method for accounting for certain components of its stock option plans, and
   certain issues raised by the SEC that have since been resolved. The South
   Dakota court has consolidated the actions and selected a lead plaintiff.
   Plaintiffs are expected to file a consolidated amended complaint. IBP intends
   to vigorously contest these claims.

        Preference Litigation. In late July 2001, the company resolved a claim
   from a trustee of a former customer now in bankruptcy of an alleged
   preference, for a sum within the $0- $3 million range previously disclosed in
   the company's Form 10-Q for the thirteen weeks ended March 31, 2001.

   J.  BUSINESS SEGMENTS

        Segment information has been prepared in accordance with FASB Statement
   of Financial Accounting Standards (SFAS) No. 131, "Disclosures about Segments
   of an Enterprise and Related Information." Performance of the segments is
   evaluated on earnings from operations.

        The Beef Carcass segment is involved in the slaughter of live fed
   cattle, reducing them to dressed carcasses and allied products for sales to
   further processors. Over 87% of Beef Carcass sales are to other IBP
   segments, chiefly to Beef Processing. The Beef Carcass segment also markets
   its allied products to manufacturers of pharmaceuticals and poultry feeds.

        The Beef Processing segment is primarily involved in fabrication of
   dressed beef carcasses into primal and sub- primal meat cuts.

        The Pork segment is involved in hog slaughter and fabrication and
   related allied product processing activities.

        The Beef Processing and Pork segments market their products to food
   retailers, distributors, wholesalers, restaurants and hotel chains and other
   food processors in domestic and international markets. The Pork segment also
   sells allied products to pharmaceutical and poultry feeds manufacturers.

        The Foodbrands America segment consists of several IBP subsidiaries,
   principally Foodbrands America, Inc., IBP Branded Foods, Inc. (formerly
   CBFA), The Bruss Company and The IBP Foods Co. The Foodbrands America group
   produces, markets and distributes a variety of frozen and refrigerated
   products to the "away from home" food preparation market, including pizza
   toppings and crusts, value-added pork-based products, ethnic specialty foods,
   appetizers, soups, sauces and side dishes as well as deli meats and processed
   beef, pork and poultry products. The Foodbrands America segment also
   produces portion-controlled premium beef and pork products for sale to
   restaurants and foodservice customers in domestic and international
   markets.

        The All Other segment includes several businesses that do not constitute
   reportable business segments. These businesses primarily include the
   company's logistics operations, its Lakeside Farm Industries, Ltd. subsidiary
   (Canadian beef slaughter and fabrication operation and cattle feedlot), its
   fresh meat case ready operations and its hide curing and tanning operations.

        Corporate includes various unallocated corporate items not attributable
   to the company's operating segments. The principal items in this caption are
   unallocated goodwill amortization and variable stock option expense
   (credits).

         Intersegment sales have been recorded at amounts approximating market.
   Earnings from operations are comprised of net sales less all identifiable
   operating expenses, allocated corporate selling, general and administrative
   expenses, and goodwill amortization. Allocable corporate costs are allocated
   generally based on sales. Net interest expense and income taxes have been
   excluded from segment operations.

                                       13





                                  13 Weeks Ended              26 Weeks Ended
                                -------------------        -------------------
                                             Restated                  Restated
                                June 30,     June 24,      June 30,    June 24,
                                  2001          2000         2001        2000
                                ---------    ---------    ---------    ---------
                                                          
NET SALES
Sales to unaffiliated
 customers:

 Beef Carcass                  $  252,667   $  274,776   $  505,217   $  556,864
 Beef Processing                2,084,321    2,081,096    4,052,833    4,030,358
 Pork                             586,582      617,888    1,145,390    1,191,272
 Foodbrands America               767,329      806,782    1,538,249    1,515,253
 All Other                        668,405      488,324    1,244,252      930,510
                                ---------    ---------    ---------    ---------
                               $4,359,304   $4,268,866   $8,485,941   $8,224,257
                                =========    =========    =========    =========

Intersegment sales:
 Beef Carcass                  $2,133,812   $1,983,223   $4,119,495   $3,928,399
 Beef Processing                  140,647       81,365      241,066      155,083
 Pork                             143,242       87,115      268,491      168,933
 Foodbrands America                   299         -             299         -
 All Other                         61,345       19,367      106,376       77,200
 Intersegment elimination      (2,479,345)  (2,171,070)  (4,735,727)  (4,329,615)
                                ---------    ---------    ---------    ---------
                                     -            -            -            -
                                =========    =========    =========    =========

Net sales:
 Beef Carcass                  $2,386,479   $2,257,999   $4,624,712   $4,485,263
 Beef Processing                2,224,968    2,162,461    4,293,899    4,185,441
 Pork                             729,824      705,003    1,413,881    1,360,205
 Foodbrands America               767,628      806,782    1,538,548    1,515,253
 All Other                        729,750      507,691    1,350,628    1,007,710
 Intersegment elimination      (2,479,345)  (2,171,070)  (4,735,727)  (4,329,615)
                                ---------    ---------    ---------    ---------
                               $4,359,304   $4,268,866   $8,485,941   $8,224,257
                                =========    =========    =========    =========

EARNINGS FROM OPERATIONS
 Beef Carcass                  $   59,164   $   22,609   $   72,742   $   64,662
 Beef Processing                    4,962       45,080       (7,726)      58,399
 Pork                              20,722        3,674       43,757       29,872
 Foodbrands America                (4,992)       2,111       (2,971)     (27,008)
 All Other                         28,723       26,946       52,025       49,455
                                ---------    ---------    ---------    ---------
   Earnings from Segments         108,579      100,420      157,827      175,380
 Corporate                        (14,610)      (3,385)      (5,585)      (3,828)
                                ---------    ---------    ---------    ---------
 Total Earnings from Operations    93,969       97,035      152,242      171,552

 Net interest expense             (24,020)     (21,635)     (50,026)     (42,950)
                                ---------    ---------    ---------    ---------
 Pre-tax earnings              $   69,949   $   75,400   $  102,216   $  128,602
                                =========    =========    =========    =========

NET SALES BY LOCATION
 OF CUSTOMERS
 United States                 $3,700,200   $3,627,799   $7,216,185   $6,950,047
 Japan                            257,032      257,447      483,045      514,444
 Canada                           161,918      149,921      299,949      286,885
 Mexico                            69,329       63,003      139,135      120,483
 Korea                             56,529       72,157      110,860      151,901
 Other foreign countries          114,296       98,539      236,767      200,497
                                ---------    ---------    ---------    ---------
                               $4,359,304   $4,268,866   $8,485,941   $8,224,257
                                =========    =========    =========    =========


                                       14



   K.   ADOPTION OF FAS 133

        The company adopted Statement of Financial Accounting Standards No. 133
   (FAS 133), "Accounting for Derivative Instruments and Hedging Activities", on
   December 31, 2000. In accordance with the transition provisions of FAS 133,
   the company recorded a net-of-tax cumulative-effect-type adjustment of
   $13,106 (gain) in earnings to recognize at fair value all derivatives that
   are designated as fair-value hedging instruments. The company also recorded a
   net-of-tax cumulative-effect-type adjustment of $13,143 (loss) in earnings to
   recognize the difference (attributable to the hedged risks) between the
   carrying values and fair values of related hedged assets and liabilities.
   Additionally, the company recorded $78 net-of-tax loss in earnings to reflect
   the fair value of derivatives that did not qualify as hedges under FAS 133.

        All derivatives are recognized on the balance sheet at their fair value.
   On the date the derivative contract is entered into, the company designates
   the derivative as (1) a hedge of the fair value of a recognized asset or
   liability or of an unrecognized firm commitment ("fair value" hedge) or (2) a
   foreign-currency fair-value ("foreign currency" hedge). Changes in the fair
   value of a derivative that is highly effective as - and that is designated
   and qualifies as - a fair-value hedge, along with the loss or gain on the
   hedged asset or liability that is attributable to the hedged risk (including
   losses or gains on firm commitments), are recorded in current-period
   earnings. Changes in the fair value of derivatives that are highly effective
   as - and that are designated and qualify as - foreign-currency hedges are
   recorded in current-period earnings.

        The company occasionally purchases a financial instrument that contains
   a derivative instrument that is "embedded" in the financial instrument. Upon
   purchasing the instrument, the company assesses whether the economic
   characteristics of the embedded derivative are clearly and closely related to
   the economic characteristics of the remaining component of the financial
   instrument (i.e., the host contract) and whether a separate instrument with
   the same terms as the embedded instrument would meet the definition of a
   derivative instrument. If it is determined that (1) the embedded derivative
   possesses economic characteristics that are not clearly and closely related
   to the economic characteristics of the host contract, and (2) a separate
   instrument with the same terms would qualify as a derivative instrument, the
   embedded derivative would be separated from the host contract, carried at
   fair value, and designated as a fair- value, cash-flow, or foreign-currency
   hedge, or as a trading derivative instrument. However, in cases where (1) the
   host contract is measured at fair value, with changes in fair value reported
   in current earnings or (2) the company is unable to reliably identify and
   measure an embedded derivative for separation from its host contract, the
   entire contract is carried

                                       15



   on the balance sheet at fair value and is not designated as a hedging
   instrument.

        The company formally documents all relationships between hedging
   instruments and hedged items, as well as its risk- management objective and
   strategy for undertaking various hedge transactions. This process includes
   linking all derivatives that are designated as fair-value or foreign-
   currency hedges to specific assets and liabilities on the balance sheet or to
   specific firm commitments. The company also formally assesses, both at the
   hedge's inception and on an ongoing basis, whether the derivatives that are
   used in hedging transactions are highly effective in offsetting changes in
   fair values of hedged items. When it is determined that a derivative is not
   highly effective as a hedge or that it has ceased to be a highly effective
   hedge, the company discontinues hedge accounting prospectively, as discussed
   below.

        The company discontinues hedge accounting prospectively when (1) it is
   determined that the derivative is no longer effective in offsetting changes
   in the fair value or cash flows of a hedged item (including firm
   commitments); (2) the derivative expires or is sold, terminated, or
   exercised; (3) a hedged firm commitment no longer meets the definition of a
   firm commitment; or (4) management determines that designation of the
   derivative as a hedge instrument is no longer appropriate.

        When hedge accounting is discontinued because it is determined that the
   derivative no longer qualifies as an effective fair-value hedge, the
   derivative will continue to be carried on the balance sheet at its fair
   value, and the hedged asset or liability will no longer be adjusted for
   changes in fair value. When hedge accounting is discontinued because the
   hedged item no longer meets the definition of a firm commitment, the
   derivative will continue to be carried on the balance sheet at its fair
   value, and any asset or liability that was recorded pursuant to recognition
   of the firm commitment will be removed from the balance sheet and recognized
   as a gain or loss in current-period earnings. In all other situations in
   which hedge accounting is discontinued, the derivative will be carried at its
   fair value on the balance sheet, with changes in its fair value recognized in
   current-period earnings.

        At June 30, 2001 and December 30, 2000, the company had the following
   derivative activity, qualifying as fair value hedges:

       Interest and Currency Rate Derivatives:
        The  company's policy is to manage interest cost using  a
   mix of fixed and variable rate debt. To manage this mix in a cost-effective
   manner, the company may enter into interest rate swaps in which the company
   agrees to exchange, at specified intervals, the difference between fixed and
   variable interest amounts calculated by reference to an agreed-upon notional
   principal amount. These

                                       16



   interest rate swaps effectively convert a portion of the company's fixed-
   rate debt to variable-rate debt, or vice versa.

        The notional amounts of these swap agreements were $350 million at
   year-end 2000. The notional amounts of these and other derivative instruments
   do not represent assets or liabilities of the company but, rather, are the
   basis for the settlements under the contract terms. The swaps were completely
   liquidated in early January 2001 for cash proceeds of $31 million, which
   has been included in cash flows from operating activities. The offsetting
   loss related to the debt will be amortized as a credit to interest expense
   over the debt lives through 2010.

        The company's Canadian subsidiary enters into currency futures contracts
   to hedge its exposures on receivables, live cattle and purchase commitments
   in foreign currencies. At June 30, 2001, the company had outstanding
   qualifying hedge contracts to buy Canadian dollars totaling CDN$50 million at
   various dates through 2001. Comparable outstanding contracts at year-end 2000
   totaled CDN$56 million. The company also had outstanding contracts at June
   30, 2001 and December 30, 2000 to sell $27 million and 20 million U.S.
   dollars, respectively at various dates, to hedge its receivables denominated
   in U.S. dollars.

       Commodity Derivatives:
       The company uses commodity futures contracts to hedge its forward
   livestock purchases. At June 30, 2001 and December 30, 2000, the company had
   outstanding approximately -0- and 800 qualifying hedge contracts,
   respectively to buy fed cattle and hogs and 8,300 and 6,500 contracts,
   respectively to sell fed cattle and hogs.

        There were no significant net gains or losses recognized in earnings
   during the reporting period representing the amount of the hedges'
   ineffectiveness.

                                       17