Pilgrim’s Pride Reports Third Quarter 2021 Results with Strong Growth in Sales and Adjusted EBITDA
Third Quarter Highlights
Net Sales of$3.83 billion , up 24% from prior year.- Consolidated GAAP Operating Income margin of 3.2% with GAAP Operating Income margins of 2.9% in
U.S. , 11.5% inMexico and marginally positive inEurope . AdjustedU.S. Operating Income margin of 8.2%. - GAAP Net Income of
$60.8 million . Adjusted Net Income of$162.5 million or adjusted EPS of$0.67 . - Adjusted EBITDA of
$346.9 million , or a 9.1% margin, 13.7% higher than a year ago. - Our portfolio continued to perform well, as demand in the
U.S. continues its recovery. Our foodservice business improved year-over-year, achieving levels higher than pre-pandemic, while Retail volumes remained strong. Our margins continued to improve, especially on the Commodity large bird deboning operation, despite higher input and operating costs and less than optimal mix due to the significant ongoing labor shortages. Mexico continued to perform well and grow its sales of branded products, while following the normal seasonality of the business.- Our combined European business was significantly impacted by inflationary cost pressures on inputs, utility and freight costs and increasing labor shortages; along with lower pig pricing in the region. The business overcame significant supply chain challenges to continue to support our Key Customers in the
U.K. - On
September 24 , we closed on the acquisition of the Kerry Consumer Foods’ Meats and Meals business in theU.K. andIreland . The business will be known as Pilgrim’s Food Masters and will add differentiated, value added protein and integrated prepared foods to our portfolio, anchored by leading brands. - Recorded an aggregate legal contingency accrual of
$126 million in the quarter. - Our liquidity position remains strong with an Adjusted EBITDA net leverage ratio at 2.2x following both the issuance of
$900 million in aggregate principal amount of 3.50% Senior Notes due 2032 and increasing and extending ourU.S. credit facility during the third quarter.
(Unaudited) | Three Months Ended | Nine Months Ended | |||||||||||||||||||||
2021 |
2020 |
Y/Y Change | 2021 |
2020 |
Y/Y Change | ||||||||||||||||||
(In millions, except per share and percentages) | |||||||||||||||||||||||
Net sales | $ | 3,827.6 | $ | 3,075.1 | +24.5 | % | $ | 10,738.7 | $ | 8,974.1 | +19.7 | % | |||||||||||
$ | 0.25 | $ | 0.14 | +78.6 | % | $ | (0.02 | ) | $ | 0.38 | -105.3 | % | |||||||||||
Operating income | $ | 120.8 | $ | 94.3 | +28.1 | % | $ | 156.1 | $ | 206.0 | -24.2 | % | |||||||||||
Adjusted EBITDA(1) | $ | 346.9 | $ | 305.0 | +13.7 | % | $ | 972.4 | $ | 582.7 | +66.9 | % | |||||||||||
Adjusted EBITDA margin(1) | 9.1 | % | 9.9 | % | -0.8 pts |
9.1 | % | 6.5 | % | +2.6 pts |
(1) Reconciliations for non-
“On the strength of our product portfolio, we performed well in the third quarter with adjusted EBITDA up substantially over the third quarter of 2020 and the more normalized results of Q3 2019, despite the ongoing challenges brought on by the COVID pandemic,” said
“Labor shortages continue to be our most pressing issue,” Sandri said. “I’m extremely proud of the Pilgrim’s team members who work hard every day to ensure our customers and consumers receive the high-quality foods they expect from us. Staffing challenges, however, have hindered our ability to achieve the ideal product mix with efficient processes. We will continue to make adjustments on a plant by plant basis to improve staffing levels and optimize our mix.”
“In our
“In the third quarter in
“Moy Park and Pilgrim’s
“Overall, I am extremely pleased with our team members and the execution of our strategy, often under difficult circumstances. We are committed to being the best and most respected company in our industry, and we will continue to perform to the best of our ability to serve Key Customers.”
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/ppc211028.html
You may also reach the pre-registration link by logging in through the investor section of our website at
https://ir.pilgrims.com in the “Events & Presentations” section.
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.
About Pilgrim’s Pride
Pilgrim’s employs approximately 58,900 people and operates protein 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: | |
Investor Relations | |
IRPPC@pilgrims.com | |
www.pilgrims.com | |
PILGRIM’S PRIDE CORPORATION | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
Cash and cash equivalents | $ | 511,084 | $ | 547,624 | ||||
Restricted cash and cash equivalents | 54,111 | 782 | ||||||
Trade accounts and other receivables, less allowance for doubtful accounts | 889,586 | 741,992 | ||||||
Accounts receivable from related parties | 1,330 | 1,084 | ||||||
Inventories | 1,556,821 | 1,358,793 | ||||||
Income taxes receivable | 51,619 | 69,397 | ||||||
Prepaid expenses and other current assets | 177,156 | 183,039 | ||||||
Total current assets | 3,241,707 | 2,902,711 | ||||||
Deferred tax assets | 5,465 | 5,471 | ||||||
Other long-lived assets | 26,190 | 24,780 | ||||||
Operating lease assets, net | 300,476 | 288,886 | ||||||
Identified intangible assets, net | 1,028,664 | 589,913 | ||||||
1,381,872 | 1,005,245 | |||||||
Property, plant and equipment, net | 2,848,469 | 2,657,491 | ||||||
Total assets | $ | 8,832,843 | $ | 7,474,497 | ||||
Accounts payable | $ | 1,176,866 | $ | 1,028,710 | ||||
Accounts payable to related parties | 6,594 | 9,650 | ||||||
Revenue contract liabilities | 20,564 | 65,918 | ||||||
Accrued expenses and other current liabilities | 999,014 | 807,847 | ||||||
Income taxes payable | 48,006 | — | ||||||
Current maturities of long-term debt | 19,885 | 25,455 | ||||||
Total current liabilities | 2,270,929 | 1,937,580 | ||||||
Noncurrent operating lease liability, less current maturities | 223,071 | 217,432 | ||||||
Long-term debt, less current maturities | 3,195,866 | 2,255,546 | ||||||
Deferred tax liabilities | 418,430 | 339,831 | ||||||
Other long-term liabilities | 108,164 | 148,761 | ||||||
Total liabilities | 6,216,460 | 4,899,150 | ||||||
Common stock | 2,614 | 2,612 | ||||||
(345,134 | ) | (345,134 | ) | |||||
Additional paid-in capital | 1,962,750 | 1,954,334 | ||||||
Retained earnings | 966,815 | 972,569 | ||||||
Accumulated other comprehensive income (loss) | 17,198 | (20,620 | ) | |||||
Total Pilgrim’s |
2,604,243 | 2,563,761 | ||||||
Noncontrolling interest | 12,140 | 11,586 | ||||||
Total stockholders’ equity | 2,616,383 | 2,575,347 | ||||||
Total liabilities and stockholders’ equity | $ | 8,832,843 | $ | 7,474,497 |
PILGRIM’S PRIDE CORPORATION | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
(In thousands, except per share data) | ||||||||||||||||
Net sales | $ | 3,827,566 | $ | 3,075,121 | $ | 10,738,689 | $ | 8,974,072 | ||||||||
Cost of sales | 3,455,723 | 2,761,279 | 9,725,362 | 8,363,272 | ||||||||||||
Gross profit | 371,843 | 313,842 | 1,013,327 | 610,800 | ||||||||||||
Selling, general and administrative expense | 251,066 | 219,554 | 857,217 | 404,837 | ||||||||||||
Operating income | 120,777 | 94,288 | 156,110 | 205,963 | ||||||||||||
Interest expense, net of capitalized interest | 29,833 | 30,564 | 110,818 | 95,575 | ||||||||||||
Interest income | (1,244 | ) | (1,763 | ) | (4,452 | ) | (4,611 | ) | ||||||||
Foreign currency transaction loss (gain) | 2,359 | 9,092 | 9,018 | (3,768 | ) | |||||||||||
Miscellaneous, net | (1,391 | ) | 360 | (10,005 | ) | (33,873 | ) | |||||||||
Income before income taxes | 91,220 | 56,035 | 50,731 | 152,640 | ||||||||||||
Income tax expense | 30,385 | 22,344 | 55,931 | 57,900 | ||||||||||||
Net income (loss) | 60,835 | 33,691 | (5,200 | ) | 94,740 | |||||||||||
Less: Net income attributable to noncontrolling interests | 110 | 245 | 554 | 62 | ||||||||||||
Net income (loss) attributable to Pilgrim’s |
$ | 60,725 | $ | 33,446 | $ | (5,754 | ) | $ | 94,678 | |||||||
Weighted average shares of |
||||||||||||||||
Basic | 243,675 | 244,186 | 243,643 | 246,740 | ||||||||||||
Effect of dilutive common stock equivalents | 520 | 190 | — | 158 | ||||||||||||
Diluted | 244,195 | 244,376 | 243,643 | 246,898 | ||||||||||||
Net income attributable to |
||||||||||||||||
Basic | $ | 0.25 | $ | 0.14 | $ | (0.02 | ) | $ | 0.38 | |||||||
Diluted | $ | 0.25 | $ | 0.14 | $ | (0.02 | ) | $ | 0.38 |
PILGRIM’S PRIDE CORPORATION AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(Unaudited) | ||||||||
Nine Months Ended | ||||||||
(In thousands) | ||||||||
Cash flows from operating activities: | ||||||||
Net income (loss) | $ | (5,200 | ) | $ | 94,740 | |||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||||
Depreciation and amortization | 274,336 | 248,641 | ||||||
Deferred income tax expense (benefit) | (26,436 | ) | 37,739 | |||||
Loss on early extinguishment of debt recognized as a component of interest expense | 24,654 | — | ||||||
Stock-based compensation | 8,418 | (1,291 | ) | |||||
Loan cost amortization | 3,762 | 3,635 | ||||||
Gain on property disposals | (3,605 | ) | (8,009 | ) | ||||
Accretion of discount related to Senior Notes | 1,104 | 737 | ||||||
Amortization of premium related to Senior Notes | (167 | ) | (501 | ) | ||||
Loss (gain) on equity-method investments | (12 | ) | 297 | |||||
Negative adjustment to previously recognized gain on bargain purchase | — | 3,746 | ||||||
Changes in operating assets and liabilities: | ||||||||
Trade accounts and other receivables | (138,948 | ) | 44,615 | |||||
Inventories | (149,653 | ) | 41,292 | |||||
Prepaid expenses and other current assets | 13,718 | (29,290 | ) | |||||
Accounts payable, accrued expenses and other current liabilities | 274,932 | 93,114 | ||||||
Income taxes | 66,413 | (30,868 | ) | |||||
Long-term pension and other postretirement obligations | (13,491 | ) | (823 | ) | ||||
Other operating assets and liabilities | (2,330 | ) | 10,561 | |||||
Cash provided by operating activities | 327,495 | 508,335 | ||||||
Cash flows from investing activities: | ||||||||
Acquisitions of property, plant and equipment | (280,820 | ) | (242,603 | ) | ||||
Proceeds from property disposals | 22,896 | 21,715 | ||||||
Purchase of acquired business, net of cash acquired | (953,947 | ) | (4,216 | ) | ||||
Cash used in investing activities | (1,211,871 | ) | (225,104 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from revolving line of credit and long-term borrowings | 2,951,707 | 386,696 | ||||||
Payments on revolving line of credit, long-term borrowings and finance lease obligations | (2,005,960 | ) | (56,763 | ) | ||||
Payments on early extinguishment of debt | (21,258 | ) | — | |||||
Payments of capitalized loan costs | (22,293 | ) | — | |||||
Payment of equity distribution under Tax Sharing Agreement between |
(650 | ) | — | |||||
Purchase of common stock under share repurchase program | — | (107,806 | ) | |||||
Cash provided by financing activities | 901,546 | 222,127 | ||||||
Effect of exchange rate changes on cash and cash equivalents | (381 | ) | (799 | ) | ||||
Increase in cash, cash equivalents and restricted cash | 16,789 | 504,559 | ||||||
Cash, cash equivalents and restricted cash, beginning of period | 548,406 | 280,577 | ||||||
Cash, cash equivalents and restricted cash, end of period | $ | 565,195 | $ | 785,136 | ||||
PILGRIM’S PRIDE CORPORATION
Non-GAAP Financial Measures Reconciliation
(Unaudited)
“EBITDA” is defined as the sum of net income 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: (1) foreign currency transaction losses, (2) transaction costs related to business acquisitions, (3) costs related to the DOJ agreement and litigation settlements, (4) Hometown Strong initiative expenses, (5) negative adjustment to previously recognized gain on bargain purchase, (6) shareholder litigation settlement, (7) deconsolidation of subsidiary and (8) net income attributable to noncontrolling interests. 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
Reconciliation of Adjusted EBITDA | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands) | |||||||||||||||
Net income (loss) | $ | 60,835 | $ | 33,691 | $ | (5,200 | ) | $ | 94,740 | ||||||
Add: | |||||||||||||||
Interest expense, net(a) | 28,589 | 28,801 | 106,366 | 90,964 | |||||||||||
Income tax expense | 30,385 | 22,344 | 55,931 | 57,900 | |||||||||||
Depreciation and amortization | 92,076 | 84,265 | 274,336 | 248,641 | |||||||||||
EBITDA | 211,885 | 169,101 | 431,433 | 492,245 | |||||||||||
Add: | |||||||||||||||
Foreign currency transaction loss (gain)(b) | 2,359 | 9,092 | 9,018 | (3,768 | ) | ||||||||||
Transaction costs related to acquisitions(c) | 6,773 | — | 9,318 | 134 | |||||||||||
DOJ agreement and litigation settlements(d) | 126,000 | 110,524 | 524,285 | 110,524 | |||||||||||
Hometown Strong commitment(e) | — | 14,506 | — | 14,506 | |||||||||||
Minus: | |||||||||||||||
Negative adjustment to previously recognized gain on bargain purchase(f) | — | (2,006 | ) | — | (3,746 | ) | |||||||||
Shareholder litigation settlement(g) | — | — | — | 34,643 | |||||||||||
Deconsolidation of subsidiary(h) | — | — | 1,131 | — | |||||||||||
Net income attributable to noncontrolling interest | 110 | 245 | 554 | 62 | |||||||||||
Adjusted EBITDA | $ | 346,907 | $ | 304,984 | $ | 972,369 | $ | 582,682 |
(a) Interest expense, net, consists of interest expense less interest income.
(b) The Company measures the financial statements of its
(c) Transaction costs related to acquisitions includes those charges that are incurred in conjunction with business acquisitions.
(d) On
(e) The Hometown Strong initiative was developed to help communities in which we operate respond to unexpected challenges.
(f) The gain on bargain purchase was recognized as a result of the PPL acquisition in
(g) Shareholder litigation settlement is income received as a result of a settlement in the first quarter of 2020.
(h) This represents a gain recognized as a result of deconsolidation of a subsidiary.
The summary unaudited consolidated income statement data for the twelve months ended
Reconciliation of LTM Adjusted EBITDA | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | LTM Ended | |||||||||||||||||||
2020 |
2021 |
2021 |
2021 |
2021 |
||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net income (loss) | $ | 330 | $ | 100,468 | $ | (166,503 | ) | $ | 60,835 | $ | (4,870 | ) | ||||||||
Add: | ||||||||||||||||||||
Interest expense, net | 27,849 | 27,968 | 49,809 | 28,589 | 134,215 | |||||||||||||||
Income tax expense (benefit) | 8,855 | 35,358 | (9,812 | ) | 30,385 | 64,786 | ||||||||||||||
Depreciation and amortization | 88,463 | 86,532 | 95,728 | 92,076 | 362,799 | |||||||||||||||
EBITDA | 125,497 | 250,326 | (30,778 | ) | 211,885 | 556,930 | ||||||||||||||
Add: | ||||||||||||||||||||
Foreign currency transaction losses | 4,528 | 2,514 | 4,145 | 2,359 | 13,546 | |||||||||||||||
Transaction costs related to acquisitions | — | — | 2,545 | 6,773 | 9,318 | |||||||||||||||
DOJ agreement and litigation settlements | 75,000 | 2,399 | 395,886 | 126,000 | 599,285 | |||||||||||||||
Restructuring charges | 123 | — | — | — | 123 | |||||||||||||||
Hometown Strong commitment | 494 | — | — | — | 494 | |||||||||||||||
Minus: | ||||||||||||||||||||
Deconsolidation of subsidiary | — | 1,131 | — | — | 1,131 | |||||||||||||||
Net income attributable to noncontrolling interest |
251 | 260 | 184 | 110 | 805 | |||||||||||||||
Adjusted EBITDA | $ | 205,391 | $ | 253,848 | $ | 371,614 | $ | 346,907 | $ | 1,177,760 |
EBITDA margins have been calculated by taking the relevant unaudited EBITDA figures, then dividing by net sales for the applicable period. EBITDA margins are presented because they are used by management and we believe it is frequently used by securities analysts, investors and other interested parties, as a supplement to our results prepared in accordance with
Reconciliation of EBITDA Margin | |||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
2021 |
2020 |
2021 |
2020 |
2021 |
2020 |
2021 |
2020 |
||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||
Net income (loss) | $ | 60,835 | $ | 33,691 | $ | (5,200 | ) | $ | 94,740 | 1.59 | % | 1.10 | % | (0.05 | )% | 1.06 | % | ||||||||||||||
Add: | |||||||||||||||||||||||||||||||
Interest expense, net | 28,589 | 28,801 | 106,366 | 90,964 | 0.75 | % | 0.94 | % | 0.99 | % | 1.01 | % | |||||||||||||||||||
Income tax expense | 30,385 | 22,344 | 55,931 | 57,900 | 0.79 | % | 0.73 | % | 0.52 | % | 0.65 | % | |||||||||||||||||||
Depreciation and amortization | 92,076 | 84,265 | 274,336 | 248,641 | 2.40 | % | 2.74 | % | 2.55 | % | 2.77 | % | |||||||||||||||||||
EBITDA | 211,885 | 169,101 | 431,433 | 492,245 | 5.53 | % | 5.51 | % | 4.01 | % | 5.49 | % | |||||||||||||||||||
Add: | |||||||||||||||||||||||||||||||
Foreign currency transaction losses (gains) | 2,359 | 9,092 | 9,018 | (3,768 | ) | 0.06 | % | 0.29 | % | 0.08 | % | (0.04 | )% | ||||||||||||||||||
Transaction costs related to business acquisitions | 6,773 | — | 9,318 | 134 | 0.18 | % | — | % | 0.09 | % | — | % | |||||||||||||||||||
DOJ agreement and litigation settlements | 126,000 | 110,524 | 524,285 | 110,524 | 3.29 | % | 3.59 | % | 4.88 | % | 1.23 | % | |||||||||||||||||||
Restructuring activity | — | — | — | — | — | % | — | % | — | % | — | % | |||||||||||||||||||
Hometown Strong commitment | — | 14,506 | — | 14,506 | — | % | 0.47 | % | — | % | 0.16 | % | |||||||||||||||||||
Minus: | |||||||||||||||||||||||||||||||
Negative adjustment to previously recognized gain on bargain purchase | — | (2,006 | ) | — | (3,746 | ) | — | % | (0.07 | )% | — | % | (0.04 | )% | |||||||||||||||||
Shareholder litigation settlement | — | — | — | 34,643 | — | % | — | % | — | % | 0.39 | % | |||||||||||||||||||
Deconsolidation of subsidiary | — | — | 1,131 | — | — | % | — | % | 0.01 | % | — | % | |||||||||||||||||||
Net income attributable to noncontrolling interest | 110 | 245 | 554 | 62 | — | % | 0.01 | % | 0.01 | % | — | % | |||||||||||||||||||
Adjusted EBITDA | $ | 346,907 | $ | 304,984 | $ | 972,369 | $ | 582,682 | 9.06 | % | 9.92 | % | 9.04 | % | 6.49 | % | |||||||||||||||
Net sales | $ | 3,827,566 | $ | 3,075,121 | $ | 10,738,689 | $ | 8,974,072 | $ | 3,827,566 | $ | 3,075,121 | $ | 10,738,689 | $ | 8,974,072 |
Adjusted Operating Income is calculated by adding to Operating Income certain items of expense and deducting from Operating Income certain items of income. Management believes that presentation of Adjusted Operating Income provides useful supplemental information about our operating performance and enables comparison of our performance between periods because certain costs shown below are not indicative of our current operating performance. A reconciliation of GAAP operating income to adjusted operating income as follows:
Reconciliation of Adjusted Operating Income | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands) | |||||||||||||||
GAAP operating income (loss) ( |
$ | 70,666 | $ | 2,451 | $ | (85,380 | ) | $ | 126,951 | ||||||
Transaction costs related to acquisitions | 6,773 | — | 9,318 | — | |||||||||||
DOJ agreement and litigation settlements | 126,000 | 110,524 | 524,285 | 110,524 | |||||||||||
Hometown Strong commitment | — | 14,506 | — | 14,506 | |||||||||||
Adjusted operating income ( |
$ | 203,439 | $ | 127,481 | $ | 448,223 | $ | 251,981 | |||||||
Adjusted operating income margin ( |
8.2 | % | 6.7 | % | 6.7 | % | 4.5 | % |
Adjusted Operating Income Margin for the
Reconciliation of GAAP Operating Income Margin to Adjusted Operating Income Margin | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||
(In percent) | |||||||||||
GAAP operating income (loss) margin ( |
2.9 | % | 0.1 | % | (1.3 | )% | 2.2 | % | |||
Transaction costs related to acquisitions | 0.2 | % | — | % | 0.1 | % | — | % | |||
DOJ agreement and litigation settlements | 5.1 | % | 5.8 | % | 7.9 | % | 2.0 | % | |||
Hometown Strong commitment | — | % | 0.8 | % | — | % | 0.3 | % | |||
Adjusted operating income margin ( |
8.2 | % | 6.7 | % | 6.7 | % | 4.5 | % |
Adjusted net income attributable to
Reconciliation of Adjusted Net Income | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands, except per share data) | |||||||||||||||
Net income (loss) attributable to Pilgrim's | $ | 60,725 | $ | 33,446 | $ | (5,754 | ) | $ | 94,678 | ||||||
Add: | |||||||||||||||
Foreign currency transaction losses (gains) | 2,359 | 9,092 | 9,018 | (3,768 | ) | ||||||||||
Transaction costs related to acquisitions | 6,773 | — | 9,318 | 134 | |||||||||||
DOJ agreement and litigation settlements | 126,000 | 110,524 | 524,285 | 110,524 | |||||||||||
Hometown Strong commitment | — | 14,506 | — | 14,506 | |||||||||||
Loss on early extinguishment of debt recognized as a component of interest expense | 400 | — | 24,654 | — | |||||||||||
Minus: | |||||||||||||||
Deconsolidation of subsidiary | — | — | 1,131 | — | |||||||||||
Adjusted net income attributable to Pilgrim's before tax impact of adjustments | 196,257 | 167,568 | 560,390 | 216,074 | |||||||||||
Net tax impact of adjustments(a) | (33,761 | ) | (5,916 | ) | (141,026 | ) | (9,158 | ) | |||||||
Adjusted net income attributable to Pilgrim's | $ | 162,496 | $ | 161,652 | $ | 419,364 | $ | 206,916 | |||||||
Weighted average diluted shares of common stock outstanding | 244,195 | 244,376 | 243,643 | 246,898 | |||||||||||
Adjusted net income attributable to Pilgrim's per common diluted share | $ | 0.67 | $ | 0.66 | $ | 1.72 | $ | 0.84 |
(a) Net tax expense (benefit) of adjustments represents the tax impact of all adjustments shown above.
Adjusted EPS is calculated by dividing the adjusted net income attributable to Pilgrim's stockholders by the weighted average number of diluted shares. Management believes that Adjusted EPS provides useful supplemental information about our operating performance and enables comparison of our performance between periods because certain costs shown below are not indicative of our current operating performance. A reconciliation of
Reconciliation of GAAP EPS to Adjusted EPS | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands, except per share data) | |||||||||||||||
GAAP EPS | $ | 0.25 | $ | 0.14 | $ | (0.02 | ) | $ | 0.38 | ||||||
Add: | |||||||||||||||
Foreign currency transaction losses (gains) | 0.01 | 0.04 | 0.04 | (0.02 | ) | ||||||||||
Transaction costs related to acquisitions | 0.03 | — | 0.04 | — | |||||||||||
DOJ agreement and litigation settlements | 0.52 | 0.45 | 2.15 | 0.45 | |||||||||||
Hometown Strong commitment | — | 0.06 | — | 0.06 | |||||||||||
Loss on early extinguishment of debt recognized as a component of interest expense | — | — | 0.10 | — | |||||||||||
Minus: | |||||||||||||||
Deconsolidation of subsidiary | — | — | — | — | |||||||||||
Adjusted EPS before tax impact of adjustments | 0.81 | 0.69 | 2.31 | 0.87 | |||||||||||
Net tax impact of adjustments(a) | (0.14 | ) | (0.02 | ) | (0.59 | ) | (0.03 | ) | |||||||
Adjusted EPS | $ | 0.67 | $ | 0.66 | $ | 1.72 | $ | 0.84 | |||||||
Weighted average diluted shares of common stock outstanding | 244,195 | 244,376 | 243,643 | 246,898 | |||||||||||
(a) Net tax impact of adjustments represents the tax impact of all adjustments shown above.
Supplementary Selected Segment and Geographic Data | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
(In thousands) | ||||||||||||||||
Sources of net sales by geographic region of origin: | ||||||||||||||||
$ | 2,466,850 | $ | 1,894,222 | $ | 6,714,879 | $ | 5,619,791 | |||||||||
930,440 | 845,677 | 2,721,019 | 2,425,140 | |||||||||||||
430,276 | 335,222 | 1,302,791 | 929,141 | |||||||||||||
Total net sales | $ | 3,827,566 | $ | 3,075,121 | $ | 10,738,689 | $ | 8,974,072 | ||||||||
Sources of cost of sales by geographic region of origin: | ||||||||||||||||
$ | 2,188,822 | $ | 1,711,089 | $ | 6,063,644 | $ | 5,210,534 | |||||||||
898,116 | 785,347 | 2,600,842 | 2,256,034 | |||||||||||||
368,799 | 265,078 | 1,060,918 | 897,163 | |||||||||||||
Elimination | (14 | ) | (235 | ) | (42 | ) | (459 | ) | ||||||||
Total cost of sales | $ | 3,455,723 | $ | 2,761,279 | $ | 9,725,362 | $ | 8,363,272 | ||||||||
Sources of gross profit by geographic region of origin: | ||||||||||||||||
$ | 278,028 | $ | 183,133 | $ | 651,235 | $ | 409,257 | |||||||||
32,324 | 60,330 | 120,177 | 169,106 | |||||||||||||
61,477 | 70,144 | 241,873 | 31,978 | |||||||||||||
Elimination | 14 | 235 | 42 | 459 | ||||||||||||
Total gross profit | $ | 371,843 | $ | 313,842 | $ | 1,013,327 | $ | 610,800 | ||||||||
Sources of operating income (loss) by geographic region of origin: | ||||||||||||||||
$ | 70,666 | $ | 2,451 | $ | (85,380 | ) | $ | 126,951 | ||||||||
445 | 29,949 | 32,771 | 76,324 | |||||||||||||
49,652 | 61,653 | 208,677 | 2,229 | |||||||||||||
Elimination | 14 | 235 | 42 | 459 | ||||||||||||
Total operating income | $ | 120,777 | $ | 94,288 | $ | 156,110 | $ | 205,963 |
Source: Pilgrim's Pride Corporation