Pilgrim’s Pride Reports Third Quarter 2024 Results with $4.6 Billion in Net Sales and Operating Income of $508.4 Million
Third Quarter Highlights
Net Sales of$4.6 billion .- Consolidated GAAP operating income margin of 11.1%.
- GAAP Net Income of
$350.0 million and GAAP EPS of$1.47 . Adjusted Net Income of$387.0 million or Adjusted EPS of$1.63 . - Adjusted EBITDA of
$660.4 million , or a 14.4% margin. - Our
U.S. Fresh portfolio continued to improve through progress in operational excellence, strong demand, and enhanced mix. Overall chicken demand was strong given competitive pricing and value delivered to the consumer, with our Key Customers expanding faster than category averages in the Case Ready and Small Bird segments. The Commodity segment improved given continued progress in production efficiencies and positive market fundamentals. - Diversification through value-added offerings continues to accelerate. Our branded prepared foods portfolio expanded across retail and foodservice through increased distribution and promotional activity.
Europe improved Adjusted EBITDA nearly 40% versus prior year given recent network and back office optimization efforts, enhanced mix with Key Customers, and further diversification through branded offerings and innovation. Richmond® and Fridge Raiders® continued to grow faster than category averages and our innovation efforts continue to be recognized by the market with multiple industry awards.Mexico results followed normal seasonality, while continuing to cultivate partnerships with Key Customers as sales grew ahead of the market. Diversification efforts continued to progress as branded sales rose over 20%. Operational excellence efforts to expand production and mitigate risk remained on track.- Stronger liquidity position given healthy cash generation throughout the quarter. Net leverage ratio of 0.65x Adjusted EBITDA, providing the foundation to execute the company’s growth strategy and create value for our shareholders.
- Pilgrim’s continued to demonstrate progress against its ESG aspirations as detailed in the publication of the 2023 Sustainability Report. Since 2019, performance against the Global Safety Index has improved by 69%, and Scope 1 and 2 absolute GHG emissions have been reduced by 17%. Also, since 2021, over 1,500 team members have signed up for tuition-free, higher education programs through our Better Futures initiative.
(Unaudited) | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
2024 |
2023 |
Y/Y Change | 2024 |
2023 |
Y/Y Change | ||||||||||||||||||||||
(In millions, except per share and percentages) | |||||||||||||||||||||||||||
Net sales | $ | 4,585.0 | $ | 4,360.2 | +5.2 | % | $ | 13,506.2 | $ | 12,833.9 | +5.2 | % | |||||||||||||||
$ | 1.47 | $ | 0.51 | +188.2 | % | $ | 3.58 | $ | 0.79 | +353.2 | % | ||||||||||||||||
Operating income | $ | 508.4 | $ | 206.4 | +146.3 | % | $ | 1,199.4 | $ | 338.0 | +254.9 | % | |||||||||||||||
Adjusted EBITDA(1) | $ | 660.4 | $ | 324.0 | +103.8 | % | $ | 1,688.2 | $ | 724.7 | +133.0 | % | |||||||||||||||
Adjusted EBITDA margin(1) | 14.4 | % | 7.4 | % | +7.0pts | 12.5 | % | 5.6 | % | +6.9pts |
(1) | Reconciliations for non- |
“Throughout the quarter, we continued to emphasize operational excellence, diversify our portfolio and cultivate partnerships with Key Customers to drive value for the consumer. Our unrelenting focus on quality, service and innovation is reflected in our performance,” said
In the
“We partnered closely with our Key Customers to further cultivate consumer demand. As such, our approach accommodated changing input costs, enabling further investment in promotional activity, generating store traffic and driving growth well above the category. These efforts were amplified by attractive market fundamentals, especially in the Big Bird segment,” Sandri said.
“Our new product pipeline has generated significant marketplace interest. We received multiple industry awards during the quarter for innovation, quality and functionality for our recently launched items. Given these efforts, we can further scale partnerships with Key Customers, enhance mix through branded offerings, and grow our prepared portfolio,” said Sandri.
“Mexico continued to successfully drive all pillars of our strategies during typical seasonality for the business. As a result, we are increasingly well positioned to capture both short- and long-term growth opportunities,” remarked Sandri.
Pilgrim’s provided an update on its progress to become an industry leader in sustainability through the publication of its 2023 Sustainability Report. The report included an update on a variety of topics, including the company’s exceptional safety performance, product integrity standards, and GHG emissions reductions.
“Sustainability is critical to achieve our vision of becoming the best and most respected company in our industry and creating a better future for our team members and their families,” said Sandri.
Conference Call Information
A conference call to discuss Pilgrim’s quarterly results will be held tomorrow,
To pre-register, go to: https://dpregister.com/sreg/10193583/fdb3c986c1
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, & Sustainability | |
IRPPC@pilgrims.com | |
www.pilgrims.com |
PILGRIM’S PRIDE CORPORATION | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(Unaudited) | |||||||
(In thousands) | |||||||
Cash and cash equivalents | $ | 1,877,981 | $ | 697,748 | |||
Restricted cash and restricted cash equivalents | 6,431 | 33,475 | |||||
Investment in available-for-sale securities | 10,099 | — | |||||
Trade accounts and other receivables, less allowance for credit losses | 1,067,650 | 1,129,178 | |||||
Accounts receivable from related parties | 1,964 | 1,778 | |||||
Inventories | 1,780,925 | 1,985,399 | |||||
Income taxes receivable | 63,418 | 161,062 | |||||
Assets held for sale | 5,640 | — | |||||
Prepaid expenses and other current assets | 241,365 | 195,831 | |||||
Total current assets | 5,055,473 | 4,204,471 | |||||
Deferred tax assets | 30,317 | 4,890 | |||||
Operating lease assets, net | 267,812 | 266,707 | |||||
Other long-lived assets | 59,110 | 35,646 | |||||
Intangible assets, net | 862,400 | 853,983 | |||||
1,312,806 | 1,286,261 | ||||||
Property, plant and equipment, net | 3,112,616 | 3,158,403 | |||||
Total assets | $ | 10,700,534 | $ | 9,810,361 | |||
Accounts payable | $ | 1,391,270 | $ | 1,410,576 | |||
Accounts payable to related parties | 19,404 | 41,254 | |||||
Revenue contract liabilities | 85,129 | 84,958 | |||||
Accrued expenses and other current liabilities | 1,001,263 | 926,727 | |||||
Income taxes payable | 89,815 | 31,678 | |||||
Current maturities of long-term debt | 546 | 674 | |||||
Total current liabilities | 2,587,427 | 2,495,867 | |||||
Noncurrent operating lease liabilities, less current maturities | 206,796 | 203,348 | |||||
Long-term debt, less current maturities | 3,184,080 | 3,340,841 | |||||
Deferred tax liabilities | 472,183 | 385,548 | |||||
Other long-term liabilities | 31,382 | 40,180 | |||||
Total liabilities | 6,481,868 | 6,465,784 | |||||
Common stock | 2,623 | 2,620 | |||||
(544,687 | ) | (544,687 | ) | ||||
Additional paid-in capital | 1,988,591 | 1,978,849 | |||||
Retained earnings | 2,921,657 | 2,071,073 | |||||
Accumulated other comprehensive loss | (163,590 | ) | (176,483 | ) | |||
Total Pilgrim’s |
4,204,594 | 3,331,372 | |||||
Noncontrolling interest | 14,072 | 13,205 | |||||
Total stockholders’ equity | 4,218,666 | 3,344,577 | |||||
Total liabilities and stockholders’ equity | $ | 10,700,534 | $ | 9,810,361 |
PILGRIM’S PRIDE CORPORATION | |||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(In thousands, except per share data) | |||||||||||||||
Net sales | $ | 4,584,979 | $ | 4,360,196 | $ | 13,506,227 | $ | 12,833,915 | |||||||
Cost of sales | 3,901,009 | 4,014,314 | 11,746,722 | 12,036,561 | |||||||||||
Gross profit | 683,970 | 345,882 | 1,759,505 | 797,354 | |||||||||||
Selling, general and administrative expense | 144,780 | 138,569 | 478,017 | 420,683 | |||||||||||
Restructuring activities | 30,836 | 940 | 82,070 | 38,684 | |||||||||||
Operating income | 508,354 | 206,373 | 1,199,418 | 337,987 | |||||||||||
Interest expense, net of capitalized interest | 41,597 | 45,645 | 114,041 | 135,459 | |||||||||||
Interest income | (22,099 | ) | (12,115 | ) | (48,308 | ) | (23,343 | ) | |||||||
Foreign currency transaction losses (gains) | (678 | ) | 8,924 | (7,240 | ) | 43,462 | |||||||||
Miscellaneous, net | 7,935 | (2,201 | ) | 5,153 | (26,185 | ) | |||||||||
Income before income taxes | 481,599 | 166,120 | 1,135,772 | 208,594 | |||||||||||
Income tax expense | 131,609 | 44,553 | 284,321 | 20,488 | |||||||||||
Net income | 349,990 | 121,567 | 851,451 | 188,106 | |||||||||||
Less: Net income attributable to noncontrolling interests | 130 | 289 | 867 | 1,185 | |||||||||||
Net income attributable to Pilgrim’s |
$ | 349,860 | $ | 121,278 | $ | 850,584 | $ | 186,921 | |||||||
Weighted average shares of |
|||||||||||||||
Basic | 237,123 | 236,787 | 236,953 | 236,702 | |||||||||||
Effect of dilutive common stock equivalents | 768 | 560 | 733 | 542 | |||||||||||
Diluted | 237,891 | 237,347 | 237,686 | 237,244 | |||||||||||
Net income attributable to |
|||||||||||||||
Basic | $ | 1.48 | $ | 0.51 | $ | 3.59 | $ | 0.79 | |||||||
Diluted | $ | 1.47 | $ | 0.51 | $ | 3.58 | $ | 0.79 |
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 | $ | 851,451 | $ | 188,106 | |||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||
Depreciation and amortization | 321,768 | 307,414 | |||||
Deferred income tax expense (benefit) | 45,220 | (46,808 | ) | ||||
Asset impairment | 26,633 | 4,011 | |||||
Gain on early extinguishment of debt recognized as a component of interest expense | (11,211 | ) | — | ||||
Stock-based compensation | 9,205 | 5,236 | |||||
Loan cost amortization | 3,798 | 6,059 | |||||
Accretion of discount related to Senior Notes | 1,898 | 1,581 | |||||
Loss (gain) on property disposals | 1,104 | (8,416 | ) | ||||
Loss (gain) on equity-method investments | (6 | ) | 330 | ||||
Changes in operating assets and liabilities: | |||||||
Trade accounts and other receivables | 62,646 | (65,183 | ) | ||||
Inventories | 172,990 | (12,957 | ) | ||||
Prepaid expenses and other current assets | (65,555 | ) | (8,039 | ) | |||
Accounts payable, accrued expenses and other current liabilities | 79,672 | 12,224 | |||||
Income taxes | 151,902 | 40,463 | |||||
Long-term pension and other postretirement obligations | 13,135 | (1,700 | ) | ||||
Other operating assets and liabilities | (23,858 | ) | (22,723 | ) | |||
Cash provided by operating activities | 1,640,792 | 399,598 | |||||
Cash flows from investing activities: | |||||||
Acquisitions of property, plant and equipment | (316,949 | ) | (432,339 | ) | |||
Proceeds from property disposals | 9,724 | 17,188 | |||||
Proceeds from insurance recoveries | — | 20,681 | |||||
Cash used in investing activities | (307,225 | ) | (394,470 | ) | |||
Cash flows from financing activities: | |||||||
Payments on revolving line of credit, long-term borrowings and finance lease obligations | (151,671 | ) | (765,899 | ) | |||
Proceeds from revolving line of credit and long-term borrowings | — | 1,278,032 | |||||
Proceeds from contribution (distribution) of capital under Tax Sharing Agreement between |
1,425 | (1,592 | ) | ||||
Payments on early extinguishment of debt | (200 | ) | — | ||||
Payments of capitalized loan costs | (16 | ) | (10,275 | ) | |||
Cash provided by (used in) financing activities | (150,462 | ) | 500,266 | ||||
Effect of exchange rate changes on cash and cash equivalents | (29,916 | ) | (1,036 | ) | |||
Increase in cash, cash equivalents and restricted cash | 1,153,189 | 504,358 | |||||
Cash, cash equivalents and restricted cash, beginning of period | 731,223 | 434,759 | |||||
Cash, cash equivalents and restricted cash, end of period | $ | 1,884,412 | $ | 939,117 | |||
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 (gains), (2) costs related to litigation settlements, (3) restructuring activities losses, (4) loss on settlement of pension obligations due to plan termination, (5) write-downs of inventory as a result of hurricane, (6) property insurance recoveries for property damage losses, and (7) 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 | $ | 349,990 | $ | 121,567 | $ | 851,451 | $ | 188,106 | |||||||
Add: | |||||||||||||||
Interest expense, net(a) | 19,498 | 33,530 | 65,733 | 112,116 | |||||||||||
Income tax expense | 131,609 | 44,553 | 284,321 | 20,488 | |||||||||||
Depreciation and amortization | 110,470 | 104,300 | 321,768 | 307,414 | |||||||||||
EBITDA | 611,567 | 303,950 | 1,523,273 | 628,124 | |||||||||||
Add: | |||||||||||||||
Foreign currency transaction losses (gains)(b) | (678 | ) | 8,924 | (7,240 | ) | 43,462 | |||||||||
Litigation settlements(c) | — | 10,500 | 72,190 | 34,700 | |||||||||||
Restructuring activities losses(d) | 30,836 | 940 | 82,070 | 38,684 | |||||||||||
Loss on settlement of pension from plan termination(e) | 10,709 | — | 10,709 | — | |||||||||||
Inventory write-down as a result of hurricane(f) | 8,075 | — | 8,075 | — | |||||||||||
Minus: | |||||||||||||||
Property insurance recoveries(g) | — | — | — | 19,086 | |||||||||||
Net income attributable to noncontrolling interest | 130 | 289 | 867 | 1,185 | |||||||||||
Adjusted EBITDA | $ | 660,379 | $ | 324,025 | $ | 1,688,210 | $ | 724,699 |
(a) | Interest expense, net, consists of interest expense less interest income. |
(b) | Prior to |
(c) | This represents expenses recognized in anticipation of probable settlements in ongoing litigation. |
(d) | Restructuring activities losses are related to costs incurred, such as severance, asset impairment, contract termination, and others, as part of multiple ongoing restructuring initiatives throughout our |
(e) | This represents a loss recognized on the settlement of pension plan obligations related to an ongoing plan termination of our two |
(f) | This primarily represents broiler losses incurred as a result of Hurricane Helene in late |
(g) | This represents property insurance recoveries primarily 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 | ||||||||||||||||||
2023 |
2024 |
2024 |
2024 |
2024 |
|||||||||||||||
(In thousands) | |||||||||||||||||||
Net income | $ | 134,211 | $ | 174,938 | $ | 326,523 | $ | 349,990 | $ | 985,662 | |||||||||
Add: | |||||||||||||||||||
Interest expense, net | 54,505 | 30,897 | 15,338 | 19,498 | 120,238 | ||||||||||||||
Income tax expense | 22,417 | 52,062 | 100,650 | 131,609 | 306,738 | ||||||||||||||
Depreciation and amortization | 112,486 | 103,350 | 107,948 | 110,470 | 434,254 | ||||||||||||||
EBITDA | 323,619 | 361,247 | 550,459 | 611,567 | 1,846,892 | ||||||||||||||
Add: | |||||||||||||||||||
Foreign currency transaction losses (gains) | (22,892 | ) | (4,337 | ) | (2,225 | ) | (678 | ) | (30,132 | ) | |||||||||
Litigation settlements | 4,700 | 940 | 71,250 | — | 76,890 | ||||||||||||||
Restructuring activities losses | 5,661 | 14,559 | 36,675 | 30,836 | 87,731 | ||||||||||||||
Loss on settlement of pension from plan termination | — | — | — | 10,709 | 10,709 | ||||||||||||||
Inventory write-down as a result of hurricane | — | — | — | 8,075 | 8,075 | ||||||||||||||
Minus: | |||||||||||||||||||
Property insurance recoveries | 2,038 | — | — | — | 2,038 | ||||||||||||||
Net income (loss) attributable to noncontrolling interest | (442 | ) | 517 | 220 | 130 | 425 | |||||||||||||
Adjusted EBITDA | $ | 309,492 | $ | 371,892 | $ | 655,939 | $ | 660,379 | $ | 1,997,702 |
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 | $ | 349,990 | $ | 121,567 | $ | 851,451 | $ | 188,106 | 7.63 | % | 2.79 | % | 6.30 | % | 1.47 | % | |||||||||||||||||||
Add: | |||||||||||||||||||||||||||||||||||
Interest expense, net | 19,498 | 33,530 | 65,733 | 112,116 | 0.43 | % | 0.77 | % | 0.49 | % | 0.87 | % | |||||||||||||||||||||||
Income tax expense | 131,609 | 44,553 | 284,321 | 20,488 | 2.87 | % | 1.02 | % | 2.11 | % | 0.16 | % | |||||||||||||||||||||||
Depreciation and amortization | 110,470 | 104,300 | 321,768 | 307,414 | 2.40 | % | 2.39 | % | 2.38 | % | 2.39 | % | |||||||||||||||||||||||
EBITDA | 611,567 | 303,950 | 1,523,273 | 628,124 | 13.33 | % | 6.97 | % | 11.28 | % | 4.89 | % | |||||||||||||||||||||||
Add: | |||||||||||||||||||||||||||||||||||
Foreign currency transaction losses (gains) | (678 | ) | 8,924 | (7,240 | ) | 43,462 | (0.01 | ) | % | 0.20 | % | (0.05 | ) | % | 0.33 | % | |||||||||||||||||||
Litigation settlements | — | 10,500 | 72,190 | 34,700 | — | % | 0.24 | % | 0.53 | % | 0.27 | % | |||||||||||||||||||||||
Restructuring activities losses | 30,836 | 940 | 82,070 | 38,684 | 0.67 | % | 0.02 | % | 0.61 | % | 0.30 | % | |||||||||||||||||||||||
Loss on settlement of pension from plan termination | 10,709 | — | 10,709 | — | 0.23 | % | — | % | 0.08 | % | — | % | |||||||||||||||||||||||
Inventory write-down as a result of hurricane | 8,075 | — | 8,075 | — | 0.18 | % | — | % | 0.06 | % | — | % | |||||||||||||||||||||||
Minus: | |||||||||||||||||||||||||||||||||||
Property insurance recoveries | — | — | — | 19,086 | — | % | — | % | — | % | 0.15 | % | |||||||||||||||||||||||
Net income attributable to noncontrolling interest | 130 | 289 | 867 | 1,185 | — | % | 0.01 | % | 0.01 | % | 0.01 | % | |||||||||||||||||||||||
Adjusted EBITDA | $ | 660,379 | $ | 324,025 | $ | 1,688,210 | $ | 724,699 | 14.40 | % | 7.42 | % | 12.50 | % | 5.63 | % | |||||||||||||||||||
Net sales | $ | 4,584,979 | $ | 4,360,196 | $ | 13,506,227 | $ | 12,833,915 | $ | 4,584,979 | $ | 4,360,196 | $ | 13,506,227 | $ | 12,833,915 |
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 | $ | 278,241 | $ | 36,209 | $ | 35,540 | $ | 349,990 | $ | 31,124 | $ | 35,743 | $ | 54,700 | $ | 121,567 | |||||||||||||||
Add: | |||||||||||||||||||||||||||||||
Interest expense, net(a) | 30,734 | (4,195 | ) | (7,041 | ) | 19,498 | 42,331 | (649 | ) | (8,152 | ) | 33,530 | |||||||||||||||||||
Income tax expense | 101,478 | 14,038 | 16,093 | 131,609 | 20,953 | 5,550 | 18,050 | 44,553 | |||||||||||||||||||||||
Depreciation and amortization | 70,121 | 34,959 | 5,390 | 110,470 | 63,052 | 35,927 | 5,321 | 104,300 | |||||||||||||||||||||||
EBITDA | 480,574 | 81,011 | 49,982 | 611,567 | 157,460 | 76,571 | 69,919 | 303,950 | |||||||||||||||||||||||
Add: | |||||||||||||||||||||||||||||||
Foreign currency transaction losses (gains)(b) | (1 | ) | 202 | (879 | ) | (678 | ) | 6,168 | 2,933 | (177 | ) | 8,924 | |||||||||||||||||||
Litigation settlements(c) | — | — | — | — | 10,500 | — | — | 10,500 | |||||||||||||||||||||||
Restructuring activities losses(d) | — | 30,836 | — | 30,836 | — | 940 | — | 940 | |||||||||||||||||||||||
Loss on settlement of pension from plan termination(e) | 10,709 | — | — | 10,709 | — | — | — | — | |||||||||||||||||||||||
Inventory write-down as a result of hurricane(f) | 8,075 | — | — | 8,075 | — | — | — | — | |||||||||||||||||||||||
Minus: | |||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | 130 | 130 | — | — | 289 | 289 | |||||||||||||||||||||||
Adjusted EBITDA | $ | 499,357 | $ | 112,049 | $ | 48,973 | $ | 660,379 | $ | 174,128 | $ | 80,444 | $ | 69,453 | $ | 324,025 |
(a) | Interest expense, net, consists of interest expense less interest income. |
(b) | Transactional functional currency gains/losses are included in the line item Foreign currency transaction losses (gains) in the Condensed Consolidated Statements of Income. |
(c) | This represents expenses recognized in anticipation of probable settlements in ongoing litigation. |
(d) | Restructuring activities losses are related to costs incurred, such as severance, asset impairment, contract termination, and others, as part of multiple ongoing restructuring initiatives throughout our |
(e) | This represents a loss recognized on the settlement of pension plan obligations related to an ongoing plan termination of our two |
(f) | This primarily represents broiler losses incurred as a result of Hurricane Helene in late |
Reconciliation of Adjusted EBITDA | |||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||
Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||
Total | Total | ||||||||||||||||||||||||||||||
(In thousands) | (In thousands) | ||||||||||||||||||||||||||||||
Net income (loss) | $ | 579,948 | $ | 102,232 | $ | 169,271 | $ | 851,451 | $ | (43,801 | ) | $ | 68,485 | $ | 163,422 | $ | 188,106 | ||||||||||||||
Add: | |||||||||||||||||||||||||||||||
Interest expense, net(a) | 100,266 | (8,734 | ) | (25,799 | ) | 65,733 | 127,234 | (1,470 | ) | (13,648 | ) | 112,116 | |||||||||||||||||||
Income tax expense (benefit) | 215,655 | 9,383 | 59,283 | 284,321 | (9,895 | ) | 4,743 | 25,640 | 20,488 | ||||||||||||||||||||||
Depreciation and amortization | 200,006 | 104,852 | 16,910 | 321,768 | 187,048 | 103,483 | 16,883 | 307,414 | |||||||||||||||||||||||
EBITDA | 1,095,875 | 207,733 | 219,665 | 1,523,273 | 260,586 | 175,241 | 192,297 | 628,124 | |||||||||||||||||||||||
Add: | |||||||||||||||||||||||||||||||
Foreign currency transaction losses (gains)(b) | — | (53 | ) | (7,187 | ) | (7,240 | ) | 55,027 | 835 | (12,400 | ) | 43,462 | |||||||||||||||||||
Litigation settlements(c) | 72,190 | — | — | 72,190 | 34,700 | — | — | 34,700 | |||||||||||||||||||||||
Restructuring activities losses(d) | — | 82,070 | — | 82,070 | — | 38,684 | — | 38,684 | |||||||||||||||||||||||
Loss on settlement of pension from plan termination(e) | 10,709 | — | — | 10,709 | — | — | — | — | |||||||||||||||||||||||
Inventory write-down as a result of hurricane(f) | 8,075 | — | — | 8,075 | — | — | — | — | |||||||||||||||||||||||
Minus: | |||||||||||||||||||||||||||||||
Property insurance recoveries(g) | — | — | — | — | 19,086 | — | — | 19,086 | |||||||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | 867 | 867 | — | — | 1,185 | 1,185 | |||||||||||||||||||||||
Adjusted EBITDA | $ | 1,186,849 | $ | 289,750 | $ | 211,611 | $ | 1,688,210 | $ | 331,227 | $ | 214,760 | $ | 178,712 | $ | 724,699 |
(a) | Interest expense, net, consists of interest expense less interest income. |
(b) | Prior to |
(c) | This represents expenses recognized in anticipation of probable settlements in ongoing litigation. |
(d) | Restructuring activities losses are related to costs incurred, such as severance, asset impairment, contract termination, and others, as part of multiple ongoing restructuring initiatives throughout our |
(e) | This represents a loss recognized on the settlement of pension plan obligations related to an ongoing plan termination of our two |
(f) | This primarily represents broiler losses incurred as a result of Hurricane Helene in late |
(g) | This represents property insurance recoveries primarily 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, |
$ | 419,844 | $ | 101,382 | $ | 907,249 | $ | 110,541 | |||||||||||
Litigation settlements | — | 10,500 | 72,190 | 34,700 | |||||||||||||||
Inventory write-down as a result of hurricane | 8,075 | — | 8,075 | — | |||||||||||||||
Adjusted operating income, |
$ | 427,919 | $ | 111,882 | $ | 987,514 | $ | 145,241 | |||||||||||
Adjusted operating income margin, |
15.4 | % | 4.5 | % | 12.3 | % | 2.0 | % | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
(In thousands) | |||||||||||||||||||
GAAP operating income, |
$ | 45,601 | $ | 42,809 | $ | 100,710 | $ | 70,583 | |||||||||||
Restructuring activities losses | 30,836 | 940 | 82,070 | 38,684 | |||||||||||||||
Adjusted operating income, |
$ | 76,437 | $ | 43,749 | $ | 182,780 | $ | 109,267 | |||||||||||
Adjusted operating income margin, |
5.8 | % | 3.3 | % | 4.7 | % | 2.8 | % | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
(In thousands) | |||||||||||||||||||
GAAP operating income, |
$ | 42,909 | $ | 62,182 | $ | 191,459 | $ | 157,076 | |||||||||||
No adjustments | — | — | — | — | |||||||||||||||
Adjusted operating income, |
$ | 42,909 | $ | 62,182 | $ | 191,459 | $ | 157,076 | |||||||||||
Adjusted operating income margin, |
8.5 | % | 11.1 | % | 11.9 | % | 9.8 | % |
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, |
15.1 | % | 4.1 | % | 11.3 | % | 1.5 | % | |||||||
Litigation settlements | — | % | 0.4 | % | 0.9 | % | 0.5 | % | |||||||
Inventory write-down as a result of hurricane | 0.3 | % | — | % | 0.1 | % | — | % | |||||||
Adjusted operating income margin, |
15.4 | % | 4.5 | % | 12.3 | % | 2.0 | % | |||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(In percent) | |||||||||||||||
GAAP operating income margin, |
3.5 | % | 3.3 | % | 2.6 | % | 1.8 | % | |||||||
Restructuring activities losses | 2.3 | % | — | % | 2.1 | % | 1.0 | % | |||||||
Adjusted operating income margin, |
5.8 | % | 3.3 | % | 4.7 | % | 2.8 | % | |||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
(In percent) | |||||||||||||||
GAAP operating income margin, |
8.5 | % | 11.1 | % | 11.9 | % | 9.8 | % | |||||||
No adjustments | — | % | — | % | — | % | — | % | |||||||
Adjusted operating income margin, |
8.5 | % | 11.1 | % | 11.9 | % | 9.8 | % |
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 | $ | 349,860 | $ | 121,278 | $ | 850,584 | $ | 186,921 | |||||||
Add: | |||||||||||||||
Foreign currency transaction losses (gains) | (678 | ) | 8,924 | (7,240 | ) | 43,462 | |||||||||
Litigation settlements | — | 10,500 | 72,190 | 34,700 | |||||||||||
Restructuring activities losses | 30,836 | 940 | 82,070 | 38,684 | |||||||||||
Loss on settlement of pension from plan termination | 10,709 | — | 10,709 | — | |||||||||||
Inventory write-down as a result of hurricane | 8,075 | — | 8,075 | — | |||||||||||
Minus: | |||||||||||||||
Gain on early extinguishment of debt | (52 | ) | — | 11,159 | — | ||||||||||
Property insurance recoveries | — | — | — | 19,086 | |||||||||||
Adjusted net income attributable to Pilgrim's before tax impact of adjustments | 398,854 | 141,642 | 1,005,229 | 284,681 | |||||||||||
Net tax impact of adjustments(a) | (11,857 | ) | (4,927 | ) | (37,423 | ) | (23,657 | ) | |||||||
Adjusted net income attributable to Pilgrim's | $ | 386,997 | $ | 136,715 | $ | 967,806 | $ | 261,024 | |||||||
Weighted average diluted shares of common stock outstanding | 237,891 | 237,347 | 237,686 | 237,244 | |||||||||||
Adjusted net income attributable to Pilgrim's per common diluted share | $ | 1.63 | $ | 0.58 | $ | 4.07 | $ | 1.10 |
(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 | $ | 1.47 | $ | 0.51 | $ | 3.58 | $ | 0.79 | |||||||
Add: | |||||||||||||||
Foreign currency transaction losses (gains) | — | 0.04 | (0.03 | ) | 0.18 | ||||||||||
Litigation settlements | — | 0.04 | 0.30 | 0.15 | |||||||||||
Restructuring activities losses | 0.13 | — | 0.35 | 0.16 | |||||||||||
Loss on settlement of pension from plan termination | 0.05 | — | 0.05 | — | |||||||||||
Inventory write-down as a result of hurricane | 0.03 | — | 0.03 | — | |||||||||||
Minus: | |||||||||||||||
Gain on early extinguishment of debt | — | — | 0.05 | — | |||||||||||
Property insurance recoveries | — | — | — | 0.08 | |||||||||||
Adjusted EPS before tax impact of adjustments | 1.68 | 0.59 | 4.23 | 1.20 | |||||||||||
Net tax impact of adjustments(a) | (0.05 | ) | (0.01 | ) | (0.16 | ) | (0.10 | ) | |||||||
Adjusted EPS | $ | 1.63 | $ | 0.58 | $ | 4.07 | $ | 1.10 | |||||||
Weighted average diluted shares of common stock outstanding | 237,891 | 237,347 | 237,686 | 237,244 |
(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: | |||||||||||||||
$ | 2,773,391 | $ | 2,488,317 | $ | 8,016,688 | $ | 7,367,093 | ||||||||
1,308,127 | 1,312,205 | 3,877,571 | 3,862,219 | ||||||||||||
503,461 | 559,674 | 1,611,968 | 1,604,603 | ||||||||||||
Total net sales | $ | 4,584,979 | $ | 4,360,196 | $ | 13,506,227 | $ | 12,833,915 | |||||||
Sources of cost of sales by geographic region of origin: | |||||||||||||||
$ | 2,280,425 | $ | 2,317,661 | $ | 6,834,091 | $ | 7,044,003 | ||||||||
1,176,286 | 1,216,258 | 3,539,695 | 3,595,051 | ||||||||||||
444,298 | 480,395 | 1,372,936 | 1,397,294 | ||||||||||||
Elimination | — | — | — | 213 | |||||||||||
Total cost of sales | $ | 3,901,009 | $ | 4,014,314 | $ | 11,746,722 | $ | 12,036,561 | |||||||
Sources of gross profit by geographic region of origin: | |||||||||||||||
$ | 492,966 | $ | 170,656 | $ | 1,182,597 | $ | 323,090 | ||||||||
131,841 | 95,947 | 337,876 | 267,168 | ||||||||||||
59,163 | 79,279 | 239,032 | 207,309 | ||||||||||||
Elimination | — | — | — | (213 | ) | ||||||||||
Total gross profit | $ | 683,970 | $ | 345,882 | $ | 1,759,505 | $ | 797,354 | |||||||
Sources of operating income by geographic region of origin: | |||||||||||||||
$ | 419,844 | $ | 101,382 | $ | 907,249 | $ | 110,541 | ||||||||
45,601 | 42,809 | 100,710 | 70,583 | ||||||||||||
42,909 | 62,182 | 191,459 | 157,076 | ||||||||||||
Elimination | — | — | — | (213 | ) | ||||||||||
Total operating income | $ | 508,354 | $ | 206,373 | $ | 1,199,418 | $ | 337,987 |
Source: Pilgrim's Pride Corporation