CORRECTION - Pilgrim’s Pride Reports Q3 Net Sales of $2.78 Billion, Operating Income of $188 Million and GAAP EPS of $0.44, a 267% increase over the $0.12 in Q3 2018
In a release issued under the same headline earlier today by
Third Quarter Highlights
- Net Sales of
$2.78 billion . - Net Income of
$109.8 million . - Operating Income margins of 6.5% in U.S., 11.5% in
Mexico and 4.9% inEurope operations, respectively. - Adjusted EBITDA of
$258.4 million (or a 9.3% margin), and Adjusted EPS of$0.45 . - U.S portfolio generated an improved performance due to our differentiated strategy. Demand in less commoditized segment remained strong while pure commodity was significantly better year on year but weaker than last quarter. We continue to evolve our well-balanced portfolio to further differentiate our products and brands, strengthen Key Customer relationships, and deliver operational improvements.
- Q3 in
Mexico was in-line with normal seasonality and stronger than last year. Growth in our branded products and prepared foods continue to create portfolio differentiation in the region. - European operations continuing to mitigate the impact of input cost challenges and already achieved better results than last year. Addition of Tulip team will further enhance our position as a leading global player by expanding our portfolio of prepared foods and brands in the
UK , and present opportunities for synergies.
Unaudited, In Millions, Except Per Share and Percentages | ||||||||||||||||
Thirteen Weeks Ended |
Thirteen Weeks Ended |
Thirty- Nine Weeks Ended |
Thirty- Nine Weeks Ended |
|||||||||||||
Sep 29, 2019 | Sep 30, 2018 | Y/Y Change |
Sep 29, 2019 | Sep 30, 2018 | Y/Y Change |
|||||||||||
Net Sales | $2,778.0 | $2,697.6 | +3.0% | $8,345.7 | $8,281.0 | +0.8% | ||||||||||
GAAP EPS | $0.44 | $0.12 | +266.7% | $1.46 | $1.03 | +41.7% | ||||||||||
Operating Income | $188.2 | $85.3 | +120.6% | $604.8 | $472.1 | +28.1% | ||||||||||
Adjusted EBITDA (1) | $258.4 | $156.0 | +65.6% | $812.2 | $687.1 | +18.2% | ||||||||||
Adjusted EBITDA Margin (1) | 9.3% | 5.8% | +3.5pts | 9.7% | 8.3% | +1.4pts | ||||||||||
(1) Reconciliations for non-GAAP measures are provided in subsequent sections within this release. | ||||||||||||||||
“After a challenging Q3 2018 within the U.S. pure commodity market, conditions during Q3 of this year were much improved. The environment in non-commodity chicken was in-line with seasonality and remained strong, driven by demand from retailers and QSRs. We remain committed to our Key Customer strategy, which is the basis for our growth. Revenues from Key Customers have more than doubled over the past eight years, and we will continue to support their growth. We are investing to further differentiate our portfolio, and increase our capacities and capabilities to meet customer expectations. We expect value added, differentiated products to account for a significantly larger portion of our total results over the next few years as we continue to reduce our mix of more volatile commodity sales and improve our margin profile,” stated
“Mexico was in-line with normal seasonality and significantly better than last year. We expect to generate improved performance for the remainder of 2019 as demand continues to grow. Our
“Our European operations have continued to make progress in mitigating input cost challenges, and are already generating better results throughout Q3. Despite seasonally cooler weather, improvements in operational efficiencies, and better integration of input costs into customer pricing models drove the improvement in performance. We expect a continuation of the momentum into Q4.”
“The addition of the Tulip team further enhances our position as a leading global player by expanding our portfolio of prepared foods and brands while strengthening our leadership position in the
Conference Call Information
A conference call to discuss Pilgrim’s quarterly results will be held tomorrow,
To pre-register, go to: https://services.choruscall.com/links/ppc191031.html
You may also reach the pre-registration link by logging in through the investor section of our website at www.pilgrims.com and clicking on the link under “Upcoming Events.”
For those who would like to join the call but have not pre-registered, access is available by dialing +1 (844) 883-3889 within the US, or +1 (412) 317-9245 internationally, and requesting the “Pilgrim’s
Replays of the conference call will be available on Pilgrim’s website approximately two hours after the call concludes and can be accessed through the “Investor” section of www.pilgrims.com. The webcast will be available for replay through
About Pilgrim’s Pride
Pilgrim’s employs approximately 58,850 people and operates chicken processing plants and prepared-foods facilities in 14 states,
Forward-Looking Statements
Statements contained in this press release that state the intentions, plans, hopes, beliefs, anticipations, expectations or predictions of the future of Pilgrim’s
Contact: | Dunham Winoto | |
Director, Investor Relations | ||
IRPPC@pilgrims.com | ||
(970) 506-8192 | ||
www.pilgrims.com |
PILGRIM’S PRIDE CORPORATION | ||||||||||||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||||||||||||
September 29, 2019 | December 30, 2018 | |||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 598,054 | $ | 338,386 | ||||||||||||||||||||
Restricted cash and cash equivalents | 26,950 | 23,192 | ||||||||||||||||||||||
Trade accounts and other receivables, less allowance for doubtful accounts | 602,038 | 561,549 | ||||||||||||||||||||||
Accounts receivable from related parties | 1,573 | 1,331 | ||||||||||||||||||||||
Inventories | 1,261,362 | 1,159,519 | ||||||||||||||||||||||
Income taxes receivable | 16,143 | 38,479 | ||||||||||||||||||||||
Prepaid expenses and other current assets | 107,398 | 112,201 | ||||||||||||||||||||||
Total current assets | 2,613,518 | 2,234,657 | ||||||||||||||||||||||
Deferred tax assets | 4,286 | 4,248 | ||||||||||||||||||||||
Other long-lived assets | 15,211 | 16,717 | ||||||||||||||||||||||
Identified intangible assets, net | 533,733 | 564,128 | ||||||||||||||||||||||
Goodwill | 924,766 | 949,750 | ||||||||||||||||||||||
Operating lease assets, net | 300,495 | — | ||||||||||||||||||||||
Property, plant and equipment, net | 2,211,124 | 2,161,702 | ||||||||||||||||||||||
Total assets | $ | 6,603,133 | $ | 5,931,202 | ||||||||||||||||||||
Accounts payable | $ | 846,200 | $ | 830,059 | ||||||||||||||||||||
Accounts payable to related parties | 5,157 | 7,269 | ||||||||||||||||||||||
Revenue contract liability | 39,743 | 33,328 | ||||||||||||||||||||||
Accrued expenses and other current liabilities | 494,247 | 386,941 | ||||||||||||||||||||||
Income taxes payable | 25,762 | 8,221 | ||||||||||||||||||||||
Current maturities of long-term debt | 26,636 | 30,405 | ||||||||||||||||||||||
Total current liabilities | 1,437,745 | 1,296,223 | ||||||||||||||||||||||
Noncurrent operating lease liability, less current maturities | 231,018 | — | ||||||||||||||||||||||
Long-term debt, less current maturities | 2,279,871 | 2,295,190 | ||||||||||||||||||||||
Noncurrent income taxes payable | 7,731 | 7,731 | ||||||||||||||||||||||
Deferred tax liabilities | 235,357 | 237,422 | ||||||||||||||||||||||
Other long-term liabilities | 81,307 | 75,051 | ||||||||||||||||||||||
Total liabilities | 4,273,029 | 3,911,617 | ||||||||||||||||||||||
Common stock | 2,611 | 2,604 | ||||||||||||||||||||||
Treasury stock | (234,892 | ) | (231,994 | ) | ||||||||||||||||||||
Additional paid-in capital | 1,952,451 | 1,945,136 | ||||||||||||||||||||||
Retained earnings | 785,732 | 421,888 | ||||||||||||||||||||||
Accumulated other comprehensive loss | (186,040 | ) | (127,834 | ) | ||||||||||||||||||||
Total Pilgrim’s Pride Corporation stockholders’ equity | 2,319,862 | 2,009,800 | ||||||||||||||||||||||
Noncontrolling interest | 10,242 | 9,785 | ||||||||||||||||||||||
Total stockholders’ equity | 2,330,104 | 2,019,585 | ||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 6,603,133 | $ | 5,931,202 |
PILGRIM’S PRIDE CORPORATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Thirteen Weeks ended | Thirty-Nine Weeks Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
September 29, 2019 |
September 30, 2018 |
September 29, 2019 |
September 30, 2018 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net sales | $ | 2,777,970 | $ | 2,697,604 | $ | 8,345,730 | $ | 8,280,995 | ||||||||||||||||||||||||||||||||||||||||||||||||
Cost of sales | 2,495,773 | 2,527,863 | 7,476,731 | 7,549,367 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Gross profit | 282,197 | 169,741 | 868,999 | 731,628 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expense | 94,032 | 84,138 | 264,313 | 257,396 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Administrative restructuring activities | (20 | ) | 257 | (90 | ) | 2,181 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Operating income | 188,185 | 85,346 | 604,776 | 472,051 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net of capitalized interest | 32,028 | 35,334 | 99,184 | 125,901 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | (4,698 | ) | (4,241 | ) | (11,481 | ) | (10,665 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency transaction loss (gain) | 3,027 | (6,711 | ) | 7,923 | (2,802 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Miscellaneous, net | 1,367 | 653 | 2,521 | (1,781 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Income before income taxes | 156,461 | 60,311 | 506,629 | 361,398 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Income tax expense | 46,365 | 30,848 | 142,328 | 106,367 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | 110,096 | 29,463 | 364,301 | 255,031 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 331 | 153 | 457 | (238 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Net income attributable to Pilgrim’s Pride Corporation | $ | 109,765 | $ | 29,310 | $ | 363,844 | $ | 255,269 | ||||||||||||||||||||||||||||||||||||||||||||||||
Weighted average shares of common stock outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic | 249,467 | 248,981 | 249,344 | 248,933 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect of dilutive common stock equivalents | 262 | 198 | 308 | 143 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted | 249,729 | 249,179 | 249,652 | 249,076 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income attributable to Pilgrim's Pride Corporation per share of common stock outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 0.44 | $ | 0.12 | $ | 1.46 | $ | 1.03 | ||||||||||||||||||||||||||||||||||||||||||||||||
Diluted | $ | 0.44 | $ | 0.12 | $ | 1.46 | $ | 1.03 |
PILGRIM’S PRIDE CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Thirty-Nine Weeks Ended | ||||||||||||||||||||||||
September 29, 2019 | September 30, 2018 | |||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||
Net income | $ | 364,301 | $ | 255,031 | ||||||||||||||||||||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||||||||||||||||||||
Depreciation and amortization | 210,381 | 207,113 | ||||||||||||||||||||||
Share-based compensation | 7,322 | 9,259 | ||||||||||||||||||||||
Deferred income tax expense (benefit) | 2,396 | (2,147 | ) | |||||||||||||||||||||
Loan cost amortization | 3,609 | 4,337 | ||||||||||||||||||||||
Accretion of discount related to Senior Notes | 737 | 567 | ||||||||||||||||||||||
Amortization of premium related to Senior Notes | (501 | ) | (501 | ) | ||||||||||||||||||||
Loss on property disposals | (9,546 | ) | (452 | ) | ||||||||||||||||||||
Foreign currency transaction loss related to borrowing arrangements | 1,259 | 4,221 | ||||||||||||||||||||||
Gain on equity-method investments | (48 | ) | (48 | ) | ||||||||||||||||||||
Noncash loss on early extinguishment of debt | — | 6,037 | ||||||||||||||||||||||
Asset impairment | — | 884 | ||||||||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||
Trade accounts and other receivables | (46,648 | ) | (3,437 | ) | ||||||||||||||||||||
Inventories | (108,117 | ) | 64,787 | |||||||||||||||||||||
Prepaid expenses and other current assets | 3,536 | (15,428 | ) | |||||||||||||||||||||
Accounts payable, accrued expenses and other current liabilities | 67,308 | 78,107 | ||||||||||||||||||||||
Income taxes | 40,549 | (175,569 | ) | |||||||||||||||||||||
Long-term pension and other postretirement obligations | (1,578 | ) | (9,087 | ) | ||||||||||||||||||||
Other operating assets and liabilities | 544 | 1,606 | ||||||||||||||||||||||
Cash provided by operating activities | 535,504 | 425,280 | ||||||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Acquisitions of property, plant and equipment | (258,725 | ) | (231,875 | ) | ||||||||||||||||||||
Proceeds from property disposals | 15,168 | 2,707 | ||||||||||||||||||||||
Cash used in investing activities | (243,557 | ) | (229,168 | ) | ||||||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Payments on revolving line of credit, long-term borrowings and capital lease obligations | (123,276 | ) | (1,071,441 | ) | ||||||||||||||||||||
Proceeds from revolving line of credit and long-term borrowings | 99,638 | 703,090 | ||||||||||||||||||||||
Purchase of common stock under share repurchase program | (2,898 | ) | — | |||||||||||||||||||||
Payment of capitalized loan costs | (652 | ) | (11,081 | ) | ||||||||||||||||||||
Proceeds (payment) from equity contribution (distribution) under Tax Sharing Agreement between JBS USA Food Company Holdings and Pilgrim's Pride Corporation | (525 | ) | 5,558 | |||||||||||||||||||||
Cash used in financing activities | (27,713 | ) | (373,874 | ) | ||||||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | (808 | ) | 4,071 | |||||||||||||||||||||
Increase in cash, cash equivalents and restricted cash | 263,426 | (173,691 | ) | |||||||||||||||||||||
Cash, cash equivalents and restricted cash, beginning of period | 361,578 | 589,531 | ||||||||||||||||||||||
Cash, cash equivalents and restricted cash, end of period | $ | 625,004 | $ | 415,840 | ||||||||||||||||||||
PILGRIM’S PRIDE CORPORATION
Selected Financial Information
(Unaudited)
“EBITDA” is defined as the sum of net income (loss) plus interest, taxes, depreciation and amortization. “Adjusted EBITDA” is calculated by adding to EBITDA certain items of expense and deducting from EBITDA certain items of income that we believe are not indicative of our ongoing operating performance consisting of: (i) income (loss) attributable to non-controlling interests, (ii) restructuring charges, (iii) reorganization items, (iv) losses on early extinguishment of debt and (v) foreign currency transaction losses (gains). EBITDA is presented because it is used by management and we believe it is frequently used by securities analysts, investors and other interested parties, in addition to and not in lieu of results prepared in conformity with accounting principles generally accepted in the US (“GAAP”), to compare the performance of companies. We believe investors would be interested in our Adjusted EBITDA because this is how our management analyzes EBITDA. The Company also believes that Adjusted EBITDA, in combination with the Company’s financial results calculated in accordance with GAAP, provides investors with additional perspective regarding the impact of certain significant items on EBITDA and facilitates a more direct comparison of its performance with its competitors. EBITDA and Adjusted EBITDA are not measurements of financial performance under GAAP. They should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or an alternative to net income as indicators of our operating performance or any other measures of performance derived in accordance with GAAP.
PILGRIM'S PRIDE CORPORATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Adjusted EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 29, 2019 |
September 30, 2018 |
September 29, 2019 |
September 30, 2018 |
|||||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | $ | 110,096 | $ | 29,463 | $ | 364,301 | $ | 255,031 | ||||||||||||||||||||||||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | 27,330 | 31,093 | 87,703 | 115,236 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Income tax expense | 46,365 | 30,848 | 142,328 | 106,367 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 71,851 | 71,026 | 210,381 | 207,113 | ||||||||||||||||||||||||||||||||||||||||||||||||||
EBITDA | 255,642 | 162,430 | 804,713 | 683,747 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency transaction losses | 3,027 | (6,711 | ) | 7,923 | (2,802 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Acquisition charges | 63 | 16 | 63 | 320 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring activity | (20 | ) | 257 | (90 | ) | 2,181 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other nonrecurring losses and expenses | — | 164 | — | 3,462 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Minus: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interest | 331 | 153 | 457 | (238 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 258,381 | $ | 156,003 | $ | 812,152 | $ | 687,146 | ||||||||||||||||||||||||||||||||||||||||||||||
The summary unaudited consolidated income statement data for the twelve months ended
PILGRIM'S PRIDE CORPORATION | ||||||||||||||||||||||||||||||
Reconciliation of LTM Adjusted EBITDA | ||||||||||||||||||||||||||||||
(Unaudited) | Thirteen Weeks Ended |
Thirteen Weeks Ended |
Thirteen Weeks Ended |
Thirteen Weeks Ended |
LTM Ended | |||||||||||||||||||||||||
December 30, 2018 |
March 31, 2019 |
June 30, 2019 |
September 29, 2019 |
September 29, 2019 |
||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||
Net income | $ | (8,227 | ) | $ | 84,125 | $ | 170,080 | $ | 110,096 | $ | 356,074 | |||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||
Interest expense, net | 33,765 | 30,222 | 30,150 | 27,330 | 121,467 | |||||||||||||||||||||||||
Income tax expense | (20,944 | ) | 20,416 | 75,547 | 46,365 | 121,384 | ||||||||||||||||||||||||
Depreciation and amortization | 66,975 | 67,182 | 71,348 | 71,851 | 277,356 | |||||||||||||||||||||||||
EBITDA | 71,569 | 201,945 | 347,125 | 255,642 | 876,281 | |||||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||
Foreign currency transaction losses (gains) | 19,962 | 2,636 | 2,260 | 3,027 | 27,885 | |||||||||||||||||||||||||
Acquisition charges | — | — | — | 63 | 63 | |||||||||||||||||||||||||
Restructuring activities | 2,584 | (27 | ) | (43 | ) | (20 | ) | 2,494 | ||||||||||||||||||||||
Other nonrecurring losses and expenses | 16,023 | — | — | — | 16,023 | |||||||||||||||||||||||||
Minus: | ||||||||||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interest | (903 | ) | 114 | 12 | 331 | (446 | ) | |||||||||||||||||||||||
Adjusted EBITDA | $ | 111,041 | $ | 204,440 | $ | 349,330 | $ | 258,381 | $ | 923,192 | ||||||||||||||||||||
EBITDA margins have been calculated by taking the relevant unaudited EBITDA figures, then dividing by Net Revenue for the applicable period.
PILGRIM'S PRIDE CORPORATION | |||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of EBITDA Margin | |||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | Thirteen Weeks Ended | Thirty-Nine Weeks Ended | ||||||||||||||||||||||||||||||||||||||||||||
September 29, 2019 |
September 30, 2018 |
September 29, 2019 |
September 30, 2018 |
September 29, 2019 |
September 30, 2018 |
September 29, 2019 |
September 30, 2018 |
||||||||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Net income | $ | 110,096 | $ | 29,463 | $ | 364,301 | $ | 255,031 | 3.96 | % | 1.09 | % | 4.37 | % | 3.08 | % | |||||||||||||||||||||||||||||||
Add: | |||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | 27,330 | 31,093 | 87,703 | 115,236 | 0.98 | % | 1.15 | % | 1.05 | % | 1.39 | % | |||||||||||||||||||||||||||||||||||
Income tax expense | 46,365 | 30,848 | 142,328 | 106,367 | 1.67 | % | 1.14 | % | 1.71 | % | 1.28 | % | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | 71,851 | 71,026 | 210,381 | 207,113 | 2.59 | % | 2.63 | % | 2.52 | % | 2.50 | % | |||||||||||||||||||||||||||||||||||
EBITDA | 255,642 | 162,430 | 804,713 | 683,747 | 9.20 | % | 6.03 | % | 9.64 | % | 8.26 | % | |||||||||||||||||||||||||||||||||||
Add: | |||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency transaction losses | 3,027 | (6,711 | ) | 7,923 | (2,802 | ) | 0.11 | % | (0.25 | )% | 0.09 | % | (0.03 | )% | |||||||||||||||||||||||||||||||||
Acquisition charges | 63 | 16 | 63 | 320 | — | % | — | % | — | % | — | % | |||||||||||||||||||||||||||||||||||
Restructuring activity | (20 | ) | 257 | (90 | ) | 2,181 | — | % | 0.01 | % | — | % | 0.03 | % | |||||||||||||||||||||||||||||||||
Other nonrecurring losses and expenses | — | 164 | — | 3,462 | — | % | 0.01 | % | — | % | 0.04 | % | |||||||||||||||||||||||||||||||||||
Minus: | |||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interest | 331 | 153 | 457 | (238 | ) | 0.01 | % | 0.01 | % | 0.01 | % | — | % | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 258,381 | $ | 156,003 | $ | 812,152 | $ | 687,146 | 9.30 | % | 5.79 | % | 9.73 | % | 8.30 | % | |||||||||||||||||||||||||||||||
Net sales | $ | 2,777,970 | $ | 2,697,604 | $ | 8,345,730 | $ | 8,280,995 | $ | 2,777,970 | $ | 2,697,604 | $ | 8,345,730 | $ | 8,280,995 | |||||||||||||||||||||||||||||||
A reconciliation of net income (loss) attributable to
PILGRIM'S PRIDE CORPORATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Adjusted Earnings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 29, 2019 |
September 30, 2018 |
September 29, 2019 |
September 30, 2018 |
|||||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income attributable to Pilgrim's Pride Corporation | $ | 109,765 | $ | 29,310 | $ | 363,844 | $ | 255,269 | ||||||||||||||||||||||||||||||||||||||||||||||
Adjustments, net of tax: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loss on early extinguishment of debt | — | 903 | — | 12,679 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisition charges and restructuring activities | 33 | 207 | (20 | ) | 1,893 | |||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency transaction losses | 2,290 | (5,077 | ) | 5,994 | (2,120 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Income before loss on early extinguishment of debt, acquisition charges and restructuring activities, and foreign currency transaction losses | $ | 112,088 | $ | 25,343 | $ | 369,818 | $ | 267,721 | ||||||||||||||||||||||||||||||||||||||||||||||
U.S. Tax Cuts & Jobs Act transition tax | — | 26,400 | — | 26,400 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted net income (loss) | $ | 112,088 | $ | 51,743 | $ | 369,818 | $ | 294,121 | ||||||||||||||||||||||||||||||||||||||||||||||
Weighted average diluted shares of common stock outstanding | 249,729 | 249,179 | 249,652 | 249,076 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Income before loss on early extinguishment of debt, acquisition and restructuring activities and foreign currency transaction losses per common diluted share | $ | 0.45 | $ | 0.21 | $ | 1.48 | $ | 1.18 | ||||||||||||||||||||||||||||||||||||||||||||||
A reconciliation of GAAP earnings per share (EPS) to adjusted earnings per share (EPS) is as follows:
PILGRIM'S PRIDE CORPORATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of GAAP EPS to Adjusted EPS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 29, 2019 |
September 30, 2018 |
September 29, 2019 |
September 30, 2018 |
|||||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
GAAP EPS | $ | 0.44 | $ | 0.12 | $ | 1.46 | $ | 1.03 | ||||||||||||||||||||||||||||||||||||||||||||||
Adjustments, net of tax: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loss on early extinguishment of debt | — | — | — | 0.05 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign currency transaction losses | 0.01 | (0.02 | ) | 0.02 | (0.01 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
$ | 0.45 | $ | 0.10 | $ | 1.48 | $ | 1.08 | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. Tax Cuts & Jobs Act transition tax | — | 0.11 | — | 0.11 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EPS | $ | 0.45 | $ | 0.21 | $ | 1.48 | $ | 1.18 | ||||||||||||||||||||||||||||||||||||||||||||||
Weighted average diluted shares of common stock outstanding | 249,729 | 249,179 | 249,652 | 249,076 |
PILGRIM'S PRIDE CORPORATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Supplementary Selected Segment and Geographic Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Thirteen Weeks Ended | Thirty-Nine Weeks Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 29, 2019 |
September 30, 2018 |
September 29, 2019 |
September 30, 2018 |
|||||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sources of net sales by country of origin: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
US | $ | 1,931,657 | $ | 1,864,169 | $ | 5,732,201 | $ | 5,604,709 | ||||||||||||||||||||||||||||||||||||||||||||||
Europe | 517,531 | 526,722 | 1,568,396 | 1,634,125 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Mexico | 328,782 | 306,713 | 1,045,133 | 1,042,161 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total net sales | $ | 2,777,970 | $ | 2,697,604 | $ | 8,345,730 | $ | 8,280,995 | ||||||||||||||||||||||||||||||||||||||||||||||
Sources of cost of sales by country of origin: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
US | $ | 1,739,474 | $ | 1,732,803 | $ | 5,123,278 | $ | 5,137,049 | ||||||||||||||||||||||||||||||||||||||||||||||
Europe | 474,490 | 485,435 | 1,452,254 | 1,500,994 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Mexico | 281,833 | 309,650 | 901,271 | 911,358 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Intersegment transactions, net | (24 | ) | (25 | ) | (72 | ) | (34 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Total cost of sales | $ | 2,495,773 | $ | 2,527,863 | $ | 7,476,731 | $ | 7,549,367 | ||||||||||||||||||||||||||||||||||||||||||||||
Sources of gross profit by country of origin: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
US | $ | 192,183 | $ | 131,366 | $ | 608,923 | $ | 467,660 | ||||||||||||||||||||||||||||||||||||||||||||||
Europe | 43,041 | 41,287 | 116,142 | 133,131 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Mexico | 46,949 | (2,937 | ) | 143,862 | 130,803 | |||||||||||||||||||||||||||||||||||||||||||||||||
Intersegment transactions, net | 24 | 25 | 72 | 34 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total gross profit | $ | 282,197 | $ | 169,741 | $ | 868,999 | $ | 731,628 | ||||||||||||||||||||||||||||||||||||||||||||||
Sources of operating income by country of origin: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
US | $ | 125,169 | $ | 74,206 | $ | 426,968 | $ | 300,960 | ||||||||||||||||||||||||||||||||||||||||||||||
Europe | 25,325 | 23,470 | 62,233 | 68,545 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Mexico | 37,667 | (12,355 | ) | 115,503 | 102,512 | |||||||||||||||||||||||||||||||||||||||||||||||||
Intersegment transactions, net | 24 | 25 | 72 | 34 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total operating income | $ | 188,185 | $ | 85,346 | $ | 604,776 | $ | 472,051 | ||||||||||||||||||||||||||||||||||||||||||||||
Source: Pilgrim's Pride Corporation