Pilgrim’s Pride Reports Third Quarter 2023 Results with $4.4 Billion in Net Sales and Operating Income of $206.4 Million
Third Quarter Highlights
Net Sales of$4.4 billion .- GAAP Net Income of
$121.6 million and GAAP EPS of$0.51 . Adjusted Net Income of$136.7 million or Adjusted EPS of$0.58 . - Consolidated GAAP operating income margin of 4.7%.
- Adjusted EBITDA of
$324.0 million , or a 7.4% margin, with adjusted EBITDA margins of 7.0% in theU.S. , 6.1% in theU.K. &Europe , and 12.4% inMexico . - Our global and diversified portfolio drove improved margins across all regions relative to prior quarter given results from operational excellence programs, continued partnership with Key Customers, and increased diversification through branded and differentiated offerings.
- The
U.S. Fresh business continued to improve over prior quarters given sustained operational improvement and enhanced market fundamentals in Big Bird, growth with Key Customers in Case Ready, and strong performance in Small Bird. Our service levels for Key Customers remained outstanding despite disruptions from Hurricane Idalia to operations in theSoutheastern United States . The U.S. Prepared Foods business increased its momentum through additional distribution, differentiated offerings, and promotional activities across both Retail and Food Service. Branded growth was a key driver as both Just Bare® and Pilgrim’s® collectively grew 65% year over year.- The
U.K. andEurope business continues on its profitability growth trajectory given further efficiencies from optimization of its manufacturing network, integration of back office support activities, and recovery of inflationary costs. Key Customer partnerships have created opportunities for future growth through branded innovation, long term supply arrangements, and new product development. Mexico experienced a strong quarter with continued improvement in live operations, grain and currency exchange favorability, and balanced market fundamentals. Diversification through branded growth remains robust as Pilgrim’s® retail offerings are up double digits relative to prior year and the recently launched Just Bare® brand continues to gain significant marketplace traction.- Our growth projects to support Key Customers and further diversify our portfolio are progressing as planned as start up for our
Athens, Georgia expansion has commenced and our construction of our new protein conversion plant inSouth Georgia remains on track. - With the publication of our 2022 Sustainability Report in September, we reinforced our progress towards becoming a leader in the food and agriculture industry in ESG as we reduced our plant GHG emissions intensity by 20% and highlighted continued investments in our communities and team members through our Hometown Strong and Better Futures programs.
(Unaudited) | Three Months Ended | Nine Months Ended | ||||||||||||||||||
2023 |
2022 |
Y/Y Change | 2023 |
2022 |
Y/Y Change | |||||||||||||||
(In millions, except per share and percentages) | ||||||||||||||||||||
Net sales | $ | 4,360.2 | $ | 4,469.0 | (2.4)% | $ | 12,833.9 | $ | 13,341.0 | (3.8)% | ||||||||||
$ | 0.51 | $ | 1.08 | (52.8)% | $ | 0.79 | $ | 3.73 | (78.8)% | |||||||||||
Operating income | $ | 206.4 | $ | 339.2 | (39.2)% | $ | 338.0 | $ | 1,254.1 | (73.0)% | ||||||||||
Adjusted EBITDA(1) | $ | 324.0 | $ | 460.5 | (29.6)% | $ | 724.7 | $ | 1,585.5 | (54.3)% | ||||||||||
Adjusted EBITDA margin(1) | 7.4 | % | 10.3 | % | -2.9pts | 5.6 | % | 11.9 | % | -6.3pts | ||||||||||
(1) Reconciliations for non- |
||||||||||||||||||||
“Throughout the quarter, we continued to strengthen our business through consistent application and execution of our strategies of Key Customer partnership, portfolio diversification, and operational excellence. Given our focus, profitability improved again relative to prior quarter across all regions despite uneven market conditions and persistent consumer inflation,” said
In the
“The
As for the
“Over the past 18 months, the team has demonstrated remarkable determination to further cultivate operational excellence in our production facilities and back office activities. When these efforts are combined with our Key Customer focus, innovation pipeline, and diversified offerings, the business has strengthened the foundation to drive further profitable growth,” said Sandri.
“Our Mexico team has shown extraordinary ownership to overcome challenges in live operations through operational excellence over the past year. Given these efforts, the team was well positioned to drive profitable growth with Key Customers and further cultivate its branded presence throughout the quarter. Our investments in live expansion are tracking as planned and will simultaneously enable growth and reduce potential supply risks,” remarked Sandri.
Pilgrim’s provided an update on its journey to be an industry leader in sustainability in the publication of its 2022 Sustainability Report. The report described progress in GHG emissions reduction through usage of renewable energy, capital improvements, and plant management processes as well as the investments in communities and team members we serve through free college tuition, community centers, and agricultural programs.
“Over the past year, we’ve faced a demanding set of business circumstances. Nonetheless, we maintained a leadership mindset given the opportunity in food and agriculture to reduce emissions and to create a better future for our team members. I look forward to continuation of these efforts to achieve our vision of becoming the best and most respected company in our industry,” said Sandri.
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/ppc231026.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 62,000 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: | |
Head of Strategy, Investor Relations, & Net Zero Programs | |
IRPPC@pilgrims.com | |
www.pilgrims.com |
PILGRIM’S PRIDE CORPORATION | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
Cash and cash equivalents | $ | 899,460 | $ | 400,988 | ||||
Restricted cash and restricted cash equivalents | 39,657 | 33,771 | ||||||
Trade accounts and other receivables, less allowance for credit losses | 1,151,442 | 1,097,212 | ||||||
Accounts receivable from related parties | 1,676 | 2,512 | ||||||
Inventories | 1,996,720 | 1,990,184 | ||||||
Income taxes receivable | 120,418 | 155,859 | ||||||
Prepaid expenses and other current assets | 219,852 | 211,092 | ||||||
Total current assets | 4,429,225 | 3,891,618 | ||||||
Deferred tax assets | 26,165 | 1,969 | ||||||
Other long-lived assets | 27,982 | 41,574 | ||||||
Operating lease assets, net | 265,579 | 305,798 | ||||||
Intangible assets, net | 832,271 | 846,020 | ||||||
1,243,173 | 1,227,944 | |||||||
Property, plant and equipment, net | 3,103,421 | 2,940,846 | ||||||
Total assets | $ | 9,927,816 | $ | 9,255,769 | ||||
Accounts payable | $ | 1,467,892 | $ | 1,587,939 | ||||
Accounts payable to related parties | 20,284 | 12,155 | ||||||
Revenue contract liabilities | 75,168 | 34,486 | ||||||
Accrued expenses and other current liabilities | 933,473 | 850,899 | ||||||
Income taxes payable | 33,560 | 58,411 | ||||||
Current maturities of long-term debt | 940 | 26,279 | ||||||
Total current liabilities | 2,531,317 | 2,570,169 | ||||||
Noncurrent operating lease liabilities, less current maturities | 201,699 | 230,701 | ||||||
Long-term debt, less current maturities | 3,701,453 | 3,166,432 | ||||||
Deferred tax liabilities | 346,556 | 364,184 | ||||||
Other long-term liabilities | 55,568 | 71,007 | ||||||
Total liabilities | 6,836,593 | 6,402,493 | ||||||
Common stock | 2,619 | 2,617 | ||||||
(544,687 | ) | (544,687 | ) | |||||
Additional paid-in capital | 1,975,434 | 1,969,833 | ||||||
Retained earnings | 1,936,420 | 1,749,499 | ||||||
Accumulated other comprehensive loss | (292,210 | ) | (336,448 | ) | ||||
Total Pilgrim’s |
3,077,576 | 2,840,814 | ||||||
Noncontrolling interest | 13,647 | 12,462 | ||||||
Total stockholders’ equity | 3,091,223 | 2,853,276 | ||||||
Total liabilities and stockholders’ equity | $ | 9,927,816 | $ | 9,255,769 |
PILGRIM’S PRIDE CORPORATION | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
(In thousands, except per share data) | ||||||||||||||||
Net sales | $ | 4,360,196 | $ | 4,468,969 | $ | 12,833,915 | $ | 13,341,012 | ||||||||
Cost of sales | 4,014,314 | 3,971,699 | 12,036,561 | 11,624,991 | ||||||||||||
Gross profit | 345,882 | 497,270 | 797,354 | 1,716,021 | ||||||||||||
Selling, general and administrative expense | 138,569 | 158,068 | 420,683 | 461,902 | ||||||||||||
Restructuring activities | 940 | — | 38,684 | — | ||||||||||||
Operating income | 206,373 | 339,202 | 337,987 | 1,254,119 | ||||||||||||
Interest expense, net of capitalized interest | 45,645 | 36,895 | 135,459 | 111,303 | ||||||||||||
Interest income | (12,115 | ) | (2,673 | ) | (23,343 | ) | (4,957 | ) | ||||||||
Foreign currency transaction losses | 8,924 | 54 | 43,462 | 14,348 | ||||||||||||
Miscellaneous, net | (2,201 | ) | (19,822 | ) | (26,185 | ) | (21,834 | ) | ||||||||
Income before income taxes | 166,120 | 324,748 | 208,594 | 1,155,259 | ||||||||||||
Income tax expense | 44,553 | 65,749 | 20,488 | 253,679 | ||||||||||||
Net income | 121,567 | 258,999 | 188,106 | 901,580 | ||||||||||||
Less: Net income attributable to noncontrolling interests | 289 | 647 | 1,185 | 674 | ||||||||||||
Net income attributable to Pilgrim’s |
$ | 121,278 | $ | 258,352 | $ | 186,921 | $ | 900,906 | ||||||||
Weighted average shares of |
||||||||||||||||
Basic | 236,787 | 238,559 | 236,702 | 240,865 | ||||||||||||
Effect of dilutive common stock equivalents | 560 | 649 | 542 | 629 | ||||||||||||
Diluted | 237,347 | 239,208 | 237,244 | 241,494 | ||||||||||||
Net income attributable to |
||||||||||||||||
Basic | $ | 0.51 | $ | 1.08 | $ | 0.79 | $ | 3.74 | ||||||||
Diluted | $ | 0.51 | $ | 1.08 | $ | 0.79 | $ | 3.73 |
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 | $ | 188,106 | $ | 901,580 | ||||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||||
Depreciation and amortization | 307,414 | 300,962 | ||||||
Deferred income tax benefit | (46,808 | ) | (48,611 | ) | ||||
Gain on property disposals | (8,416 | ) | (5,620 | ) | ||||
Loan cost amortization | 6,059 | 4,311 | ||||||
Stock-based compensation | 5,236 | 5,982 | ||||||
Asset impairment | 4,011 | — | ||||||
Accretion of discount related to Senior Notes | 1,581 | 1,288 | ||||||
Loss on equity-method investments | 330 | 1 | ||||||
Changes in operating assets and liabilities: | ||||||||
Trade accounts and other receivables | (65,183 | ) | (211,827 | ) | ||||
Inventories | (12,957 | ) | (455,465 | ) | ||||
Prepaid expenses and other current assets | (8,039 | ) | (3,525 | ) | ||||
Accounts payable, accrued expenses and other current liabilities | 12,224 | 297,271 | ||||||
Income taxes | 40,463 | 10,241 | ||||||
Long-term pension and other postretirement obligations | (1,700 | ) | (3,128 | ) | ||||
Other operating assets and liabilities | (22,723 | ) | (2,847 | ) | ||||
Cash provided by operating activities | 399,598 | 790,613 | ||||||
Cash flows from investing activities: | ||||||||
Acquisitions of property, plant and equipment | (432,339 | ) | (342,588 | ) | ||||
Proceeds from insurance recoveries | 20,681 | 7,339 | ||||||
Proceeds from property disposals | 17,188 | 14,607 | ||||||
Purchase of acquired business, net of cash acquired | — | (9,692 | ) | |||||
Cash used in investing activities | (394,470 | ) | (330,334 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from revolving line of credit and long-term borrowings | 1,278,032 | 362,541 | ||||||
Payments on revolving line of credit, long-term borrowings and finance lease obligations | (765,899 | ) | (370,332 | ) | ||||
Payments of capitalized loan costs | (10,275 | ) | (3,070 | ) | ||||
Payment of equity distribution under Tax Sharing Agreement between |
(1,592 | ) | (1,961 | ) | ||||
Purchase of common stock under share repurchase program | — | (199,553 | ) | |||||
Cash provided by financing activities | 500,266 | (212,375 | ) | |||||
Effect of exchange rate changes on cash and cash equivalents | (1,036 | ) | (13,932 | ) | ||||
Increase in cash, cash equivalents and restricted cash | 504,358 | 233,972 | ||||||
Cash, cash equivalents and restricted cash, beginning of period | 434,759 | 450,121 | ||||||
Cash, cash equivalents and restricted cash, end of period | $ | 939,117 | $ | 684,093 | ||||
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) costs related to litigation settlements, (3) restructuring activities losses, (4) transaction costs related to acquisitions, (5) property insurance recoveries for
Reconciliation of Adjusted EBITDA | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||
(In thousands) | |||||||||||
Net income | $ | 121,567 | $ | 258,999 | $ | 188,106 | $ | 901,580 | |||
Add: | |||||||||||
Interest expense, net(a) | 33,530 | 34,222 | 112,116 | 106,346 | |||||||
Income tax expense | 44,553 | 65,749 | 20,488 | 253,679 | |||||||
Depreciation and amortization | 104,300 | 98,966 | 307,414 | 300,962 | |||||||
EBITDA | 303,950 | 457,936 | 628,124 | 1,562,567 | |||||||
Add: | |||||||||||
Foreign currency transaction losses(b) | 8,924 | 54 | 43,462 | 14,348 | |||||||
Litigation settlements(c) | 10,500 | 19,300 | 34,700 | 28,282 | |||||||
Restructuring activities losses(d) | 940 | — | 38,684 | — | |||||||
Transaction costs related to acquisitions(e) | — | — | — | 972 | |||||||
Minus: | |||||||||||
Property insurance recoveries for |
— | 16,182 | 19,086 | 19,997 | |||||||
Net income attributable to noncontrolling interest | 289 | 647 | 1,185 | 674 | |||||||
Adjusted EBITDA | $ | 324,025 | $ | 460,461 | $ | 724,699 | $ | 1,585,498 |
(a) | Interest expense, net, consists of interest expense less interest income. |
(b) | The Company measures the financial statements of its |
(c) | This represents expenses recognized in anticipation of probable settlements in ongoing litigation. |
(d) | Restructuring activities losses are primarily related to restructuring initiatives at multiple production facilities throughout our |
(e) | Transaction costs related to acquisitions includes those charges that are incurred in conjunction with business acquisitions. |
(f) | This represents property insurance recoveries for the property damage losses incurred as a result of the tornado in |
The summary unaudited consolidated income statement data for the twelve months ended
Reconciliation of LTM Adjusted EBITDA | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months Ended | LTM Ended | ||||||||||||||||||
2022 |
2023 |
2023 |
2023 |
2023 |
|||||||||||||||
(In thousands) | |||||||||||||||||||
Net income (loss) | $ | (155,042 | ) | $ | 5,631 | $ | 60,908 | $ | 121,567 | $ | 33,064 | ||||||||
Add: | |||||||||||||||||||
Interest expense, net | 37,298 | 39,062 | 39,524 | 33,530 | 149,414 | ||||||||||||||
Income tax expense (benefit) | 25,256 | (8,840 | ) | (15,225 | ) | 44,553 | 45,744 | ||||||||||||
Depreciation and amortization | 102,148 | 98,257 | 104,857 | 104,300 | 409,562 | ||||||||||||||
EBITDA | 9,660 | 134,110 | 190,064 | 303,950 | 637,784 | ||||||||||||||
Add: | |||||||||||||||||||
Foreign currency transaction losses | 16,469 | 18,143 | 16,395 | 8,924 | 59,931 | ||||||||||||||
Litigation settlements | 5,804 | 11,200 | 13,000 | 10,500 | 40,504 | ||||||||||||||
Restructuring activities losses | 30,466 | 8,026 | 29,718 | 940 | 69,150 | ||||||||||||||
Transaction costs related to acquisitions | (24 | ) | — | — | — | (24 | ) | ||||||||||||
Minus: | |||||||||||||||||||
Property insurance recoveries for |
(417 | ) | 19,086 | — | — | 18,669 | |||||||||||||
Net income (loss) attributable to noncontrolling interest | (66 | ) | 444 | 452 | 289 | 1,119 | |||||||||||||
Adjusted EBITDA | $ | 62,858 | $ | 151,949 | $ | 248,725 | $ | 324,025 | $ | 787,557 | |||||||||
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 | ||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||
Net income | $ | 121,567 | $ | 258,999 | $ | 188,106 | $ | 901,580 | 2.79 | % | 5.80 | % | 1.47 | % | 6.76 | % | |||||||||||
Add: | |||||||||||||||||||||||||||
Interest expense, net | 33,530 | 34,222 | 112,116 | 106,346 | 0.77 | % | 0.77 | % | 0.87 | % | 0.80 | % | |||||||||||||||
Income tax expense | 44,553 | 65,749 | 20,488 | 253,679 | 1.02 | % | 1.47 | % | 0.16 | % | 1.90 | % | |||||||||||||||
Depreciation and amortization | 104,300 | 98,966 | 307,414 | 300,962 | 2.39 | % | 2.21 | % | 2.39 | % | 2.25 | % | |||||||||||||||
EBITDA | 303,950 | 457,936 | 628,124 | 1,562,567 | 6.97 | % | 10.25 | % | 4.89 | % | 11.71 | % | |||||||||||||||
Add: | |||||||||||||||||||||||||||
Foreign currency transaction losses | 8,924 | 54 | 43,462 | 14,348 | 0.20 | % | — | % | 0.33 | % | 0.10 | % | |||||||||||||||
Litigation settlements | 10,500 | 19,300 | 34,700 | 28,282 | 0.24 | % | 0.43 | % | 0.27 | % | 0.21 | % | |||||||||||||||
Restructuring activities losses | 940 | — | 38,684 | — | 0.02 | % | — | % | 0.30 | % | — | % | |||||||||||||||
Transaction costs related to business acquisitions | — | — | — | 972 | — | % | — | % | — | % | 0.01 | % | |||||||||||||||
Minus: | |||||||||||||||||||||||||||
Property insurance recoveries for |
— | 16,182 | 19,086 | 19,997 | — | % | 0.36 | % | 0.15 | % | 0.15 | % | |||||||||||||||
Net income attributable to noncontrolling interest | 289 | 647 | 1,185 | 674 | 0.01 | % | 0.01 | % | 0.01 | % | 0.01 | % | |||||||||||||||
Adjusted EBITDA | $ | 324,025 | $ | 460,461 | $ | 724,699 | $ | 1,585,498 | 7.42 | % | 10.31 | % | 5.63 | % | 11.87 | % | |||||||||||
Net sales | $ | 4,360,196 | $ | 4,468,969 | $ | 12,833,915 | $ | 13,341,012 | $ | 4,360,196 | $ | 4,468,969 | $ | 12,833,915 | $ | 13,341,012 | |||||||||||
Adjusted EBITDA by segment figures are presented because they are used by management and we believe they are frequently used by securities analysts, investors and other interested parties, as a supplement to our results prepared in accordance with
Reconciliation of Adjusted EBITDA | |||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||
Total | Total | ||||||||||||||||||||||||||
(In thousands) | (In thousands) | ||||||||||||||||||||||||||
Net income (loss) | $ | 31,124 | $ | 35,743 | $ | 54,700 | $ | 121,567 | $ | 250,744 | $ | 18,289 | $ | (10,034 | ) | $ | 258,999 | ||||||||||
Add: | |||||||||||||||||||||||||||
Interest expense, net(a) | 42,331 | (649 | ) | (8,152 | ) | 33,530 | 34,537 | 457 | (772 | ) | 34,222 | ||||||||||||||||
Income tax expense (benefit) | 20,953 | 5,550 | 18,050 | 44,553 | 68,927 | (667 | ) | (2,511 | ) | 65,749 | |||||||||||||||||
Depreciation and amortization | 63,052 | 35,927 | 5,321 | 104,300 | 60,868 | 32,210 | 5,888 | 98,966 | |||||||||||||||||||
EBITDA | 157,460 | 76,571 | 69,919 | 303,950 | 415,076 | 50,289 | (7,429 | ) | 457,936 | ||||||||||||||||||
Add: | |||||||||||||||||||||||||||
Foreign currency transaction losses (gains)(b) | 6,168 | 2,933 | (177 | ) | 8,924 | 69 | (1,809 | ) | 1,794 | 54 | |||||||||||||||||
Litigation settlements(c) | 10,500 | — | — | 10,500 | 19,300 | — | — | 19,300 | |||||||||||||||||||
Restructuring activities losses(d) | — | 940 | — | 940 | — | — | — | — | |||||||||||||||||||
Minus: | |||||||||||||||||||||||||||
Property insurance recoveries for |
— | — | — | — | 16,182 | — | — | 16,182 | |||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | 289 | 289 | — | — | 647 | 647 | |||||||||||||||||||
Adjusted EBITDA | $ | 174,128 | $ | 80,444 | $ | 69,453 | $ | 324,025 | $ | 418,263 | $ | 48,480 | $ | (6,282 | ) | $ | 460,461 |
(a) | Interest expense, net, consists of interest expense less interest income. |
(b) | The Company measures the financial statements of its |
(c) | This represents expenses recognized in anticipation of probable settlements in ongoing litigation. |
(d) | Restructuring activities losses are primarily related to restructuring initiatives at multiple production facilities throughout our |
(e) | This represents property insurance recoveries for the property damage losses incurred as a result of the tornado in |
Reconciliation of Adjusted EBITDA | ||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | |||||||||||||||||||||||||||
Total | Total | |||||||||||||||||||||||||||
(In thousands) | (In thousands) | |||||||||||||||||||||||||||
Net income (loss) | $ | (43,801 | ) | $ | 68,485 | $ | 163,422 | $ | 188,106 | $ | 793,597 | $ | 18,551 | $ | 89,432 | $ | 901,580 | |||||||||||
Add: | ||||||||||||||||||||||||||||
Interest expense, net(a) | 127,234 | (1,470 | ) | (13,648 | ) | 112,116 | 105,847 | 1,493 | (994 | ) | 106,346 | |||||||||||||||||
Income tax expense (benefit) | (9,895 | ) | 4,743 | 25,640 | 20,488 | 242,342 | (12,383 | ) | 23,720 | 253,679 | ||||||||||||||||||
Depreciation and amortization | 187,048 | 103,483 | 16,883 | 307,414 | 181,247 | 101,475 | 18,240 | 300,962 | ||||||||||||||||||||
EBITDA | 260,586 | 175,241 | 192,297 | 628,124 | 1,323,033 | 109,136 | 130,398 | 1,562,567 | ||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||
Foreign currency transaction losses (gains)(b) | 55,027 | 835 | (12,400 | ) | 43,462 | 18,642 | (3,450 | ) | (844 | ) | 14,348 | |||||||||||||||||
Litigation settlements(c) | 34,700 | — | — | 34,700 | 28,282 | — | — | 28,282 | ||||||||||||||||||||
Restructuring activities losses(d) | — | 38,684 | — | 38,684 | — | — | — | — | ||||||||||||||||||||
Transaction costs related to acquisitions(e) | — | — | — | — | 847 | 125 | — | 972 | ||||||||||||||||||||
Minus: | ||||||||||||||||||||||||||||
Property insurance recoveries for |
19,086 | — | — | 19,086 | 19,997 | — | — | 19,997 | ||||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | 1,185 | 1,185 | — | — | 674 | 674 | ||||||||||||||||||||
Adjusted EBITDA | $ | 331,227 | $ | 214,760 | $ | 178,712 | $ | 724,699 | $ | 1,350,807 | $ | 105,811 | $ | 128,880 | $ | 1,585,498 |
(a) | Interest expense, net, consists of interest expense less interest income. |
(b) | The Company measures the financial statements of its |
(c) | This represents expenses recognized in anticipation of probable settlements in ongoing litigation. |
(d) | Restructuring activities losses are primarily related to restructuring initiatives at multiple production facilities throughout our |
(e) | Transaction costs related to acquisitions includes those charges that are incurred in conjunction with business acquisitions. |
(f) | This represents property insurance recoveries for the property damage losses incurred as a result of the tornado in |
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, |
$ | 101,382 | $ | 338,548 | $ | 110,541 | $ | 1,146,821 | |||||||
Litigation settlements | 10,500 | 19,300 | 34,700 | 28,282 | |||||||||||
Transaction costs related to acquisitions | — | — | — | 972 | |||||||||||
Property insurance recoveries for |
— | (16,182 | ) | — | (19,997 | ) | |||||||||
Adjusted operating income, |
$ | 111,882 | $ | 341,666 | $ | 145,241 | $ | 1,156,078 | |||||||
Adjusted operating income margin, |
4.5 | % | 12.0 | % | 2.0 | % | 13.9 | % | |||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands) | |||||||||||||||
GAAP operating income, |
$ | 42,809 | $ | 14,198 | $ | 70,583 | $ | 406 | |||||||
Transaction costs related to acquisitions | — | — | — | — | |||||||||||
Restructuring activities losses | 940 | — | 38,684 | — | |||||||||||
Adjusted operating income, |
$ | 43,749 | $ | 14,198 | $ | 109,267 | $ | 406 | |||||||
Adjusted operating income margin, |
3.3 | % | 1.2 | % | 2.8 | % | — | % | |||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands) | |||||||||||||||
GAAP operating income (loss), |
$ | 62,182 | $ | (13,558 | ) | $ | 157,076 | $ | 106,850 | ||||||
No adjustments | — | — | — | — | |||||||||||
Adjusted operating income (loss), |
$ | 62,182 | $ | (13,558 | ) | $ | 157,076 | $ | 106,850 | ||||||
Adjusted operating income (loss) margin, |
11.1 | % | (3.2 | )% | 9.8 | % | 7.7 | % | |||||||
Adjusted Operating Income Margin for each of our reportable segments is calculated by dividing Adjusted operating income by
Reconciliation of GAAP Operating Income Margin to Adjusted Operating Income Margin | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||
(In percent) | |||||||||||
GAAP operating income margin, |
4.1 | % | 11.9 | % | 1.5 | % | 13.8 | % | |||
Litigation settlements | 0.4 | % | 0.7 | % | 0.5 | % | 0.3 | % | |||
Transaction costs related to acquisitions | — | % | — | % | — | % | — | % | |||
Property insurance recoveries for |
— | % | (0.6 | )% | — | % | (0.2 | )% | |||
Adjusted operating income margin, |
4.5 | % | 12.0 | % | 2.0 | % | 13.9 | % | |||
Three Months Ended | Nine Months Ended | ||||||||||
(In percent) | |||||||||||
GAAP operating income margin, |
3.3 | % | 1.2 | % | 1.8 | % | — | % | |||
Transaction costs related to acquisitions | — | % | — | % | — | % | — | % | |||
Restructuring activities losses | — | % | — | % | 1.0 | % | — | % | |||
Adjusted operating income margin, |
3.3 | % | 1.2 | % | 2.8 | % | — | % | |||
Three Months Ended | Nine Months Ended | ||||||||||
(In percent) | |||||||||||
GAAP operating income margin, |
11.1 | % | (3.2 | )% | 9.8 | % | 7.7 | % | |||
No adjustments | — | % | — | % | — | % | — | % | |||
Adjusted operating income margin, |
11.1 | % | (3.2 | )% | 9.8 | % | 7.7 | % | |||
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 attributable to Pilgrim's | $ | 121,278 | $ | 258,352 | $ | 186,921 | $ | 900,906 | |||||||
Add: | |||||||||||||||
Foreign currency transaction losses | 8,924 | 54 | 43,462 | 14,348 | |||||||||||
Litigation settlements | 10,500 | 19,300 | 34,700 | 28,282 | |||||||||||
Restructuring activities losses | 940 | — | 38,684 | — | |||||||||||
Transaction costs related to acquisitions | — | — | — | 972 | |||||||||||
Minus: | |||||||||||||||
Property insurance recoveries for |
— | 16,182 | 19,086 | 19,997 | |||||||||||
Adjusted net income attributable to Pilgrim's before tax impact of adjustments | 141,642 | 261,524 | 284,681 | 924,511 | |||||||||||
Net tax impact of adjustments(a) | (4,927 | ) | (790 | ) | (23,657 | ) | (5,880 | ) | |||||||
Adjusted net income attributable to Pilgrim's | $ | 136,715 | $ | 260,734 | $ | 261,024 | $ | 918,631 | |||||||
Weighted average diluted shares of common stock outstanding | 237,347 | 239,208 | 237,244 | 241,494 | |||||||||||
Adjusted net income attributable to Pilgrim's per common diluted share | $ | 0.58 | $ | 1.09 | $ | 1.10 | $ | 3.80 | |||||||
(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 | $ | 0.51 | $ | 1.08 | $ | 0.79 | $ | 3.73 | ||||||
Add: | ||||||||||||||
Foreign currency transaction losses | 0.04 | — | 0.18 | 0.06 | ||||||||||
Litigation settlements | 0.04 | 0.08 | 0.15 | 0.12 | ||||||||||
Restructuring activities losses | — | — | 0.16 | — | ||||||||||
Transaction costs related to acquisitions | — | — | — | — | ||||||||||
Minus: | ||||||||||||||
Property insurance recoveries for |
— | 0.07 | 0.08 | 0.08 | ||||||||||
Adjusted EPS before tax impact of adjustments | 0.59 | 1.09 | 1.20 | 3.83 | ||||||||||
Net tax impact of adjustments(a) | (0.01 | ) | — | (0.10 | ) | (0.03 | ) | |||||||
Adjusted EPS | $ | 0.58 | $ | 1.09 | $ | 1.10 | $ | 3.80 | ||||||
Weighted average diluted shares of common stock outstanding | 237,347 | 239,208 | 237,244 | 241,494 | ||||||||||
(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: | |||||||||||||||
$ | 2,488,317 | $ | 2,836,920 | $ | 7,367,093 | $ | 8,318,007 | ||||||||
1,312,205 | 1,203,095 | 3,862,219 | 3,640,129 | ||||||||||||
559,674 | 428,954 | 1,604,603 | 1,382,876 | ||||||||||||
Total net sales | $ | 4,360,196 | $ | 4,468,969 | $ | 12,833,915 | $ | 13,341,012 | |||||||
Sources of cost of sales by geographic region of origin: | |||||||||||||||
$ | 2,317,661 | $ | 2,391,612 | $ | 7,044,003 | $ | 6,906,059 | ||||||||
1,216,258 | 1,150,626 | 3,595,051 | 3,479,626 | ||||||||||||
480,395 | 429,475 | 1,397,294 | 1,239,348 | ||||||||||||
Elimination | — | (14 | ) | 213 | (42 | ) | |||||||||
Total cost of sales | $ | 4,014,314 | $ | 3,971,699 | $ | 12,036,561 | $ | 11,624,991 | |||||||
Sources of gross profit by geographic region of origin: | |||||||||||||||
$ | 170,656 | $ | 445,308 | $ | 323,090 | $ | 1,411,948 | ||||||||
95,947 | 52,469 | 267,168 | 160,503 | ||||||||||||
79,279 | (521 | ) | 207,309 | 143,528 | |||||||||||
Elimination | — | 14 | (213 | ) | 42 | ||||||||||
Total gross profit | $ | 345,882 | $ | 497,270 | $ | 797,354 | $ | 1,716,021 | |||||||
Sources of operating income (loss) by geographic region of origin: | |||||||||||||||
$ | 101,382 | $ | 338,548 | $ | 110,541 | $ | 1,146,821 | ||||||||
42,809 | 14,198 | 70,583 | 406 | ||||||||||||
62,182 | (13,558 | ) | 157,076 | 106,850 | |||||||||||
Elimination | — | 14 | (213 | ) | 42 | ||||||||||
Total operating income | $ | 206,373 | $ | 339,202 | $ | 337,987 | $ | 1,254,119 |
Source: Pilgrim's Pride Corporation