SECURITIES AND EXCHANGE
COMMISSION
WASHINGTON, DC 20549
FORM 8-K/A
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): November 23, 2003
PILGRIMS PRIDE CORPORATION
(Exact Name of Registrant as Specified in its Charter)
Delaware |
|
1-9273 |
|
75-1285071 |
||
(State or Other Jurisdiction |
|
(Commission |
|
(IRS Employer |
||
|
|
|
|
|
||
110 South Texas
Street |
|
75686-0093 |
||||
(Address of Principal Executive Offices) |
|
(ZIP Code) |
||||
|
|
|
||||
Registrants telephone number, including area code: (903) 855-1000 |
||||||
Item 2. Acquisition or Disposition of Assets
This report amends the Current Report on Form 8-K filed by Pilgrims Pride Corporation (Pilgrims Pride) on December 8, 2003 relating to Pilgrims Prides November 23, 2003 acquisition of the chicken division of ConAgra Foods, Inc. (the ConAgra Chicken Division). The purpose of this amendment is to file: (i) the audited financial statements of the ConAgra Chicken Division at May 25, 2003 and May 26, 2002 and for the fiscal years ended May 25, 2003, May 26, 2002 and May 27, 2001; (ii) the unaudited financial statements of the ConAgra Chicken Division at August 24, 2003 and for the thirteen weeks ended August 24, 2003 and August 25, 2002; and (iii) the unaudited pro forma condensed financial data of Pilgrims Pride at and for the fiscal year ended September 27, 2003, which give effect to the ConAgra Chicken Division acquisition.
Item 7. Financial Statements, Pro Forma Financial Information and Exhibits
(a) Financial Statements of Businesses Acquired.
Filed as Exhibits 99.2 and 99.3 hereto.
(b) Pro Forma Financial Information.
Filed as Exhibit 99.4 hereto.
(c) Exhibits.
Exhibit |
|
Description |
|
|
|
2.1 |
|
Stock Purchase Agreement, dated June 7, 2003, between Pilgrims Pride Corporation and ConAgra Foods, Inc. (the Stock Purchase Agreement) (incorporated by reference to Exhibit 99.2 to the Companys Current Report on Form 8-K, dated June 7, 2003 (the June 2003 Form 8-K)). |
2.2 |
|
Exhibit 1.1(a) to the Stock Purchase Agreement Applicable Accounting Principles (incorporated by reference to Exhibit 99.3 to the June 2003 Form 8-K). |
2.3 |
|
Exhibit 1.1(b) to the Stock Purchase Agreement Business Facilities (incorporated by reference to Exhibit 99.4 to the June 2003 Form 8-K). |
2.4 |
|
Exhibit 1.1(c) to the Stock Purchase Agreement ConAgra Supply Agreement (incorporated by reference to Exhibit 99.5 to the June 2003 Form 8-K). |
2.5 |
|
Exhibit 1.1(d) to the Stock Purchase Agreement Environmental License Agreement (incorporated by reference to Exhibit 99.6 to the June 2003 Form 8-K). |
2.6 |
|
Exhibit 1.1(f) to the Stock Purchase Agreement Molinos Supply Agreement (incorporated by reference to Exhibit 99.7 to the June 2003 Form 8-K). |
2.7 |
|
Exhibit 1.1(g) to the Stock Purchase Agreement Montgomery Supply Agreement (incorporated by reference to Exhibit 99.8 to the June 2003 Form 8-K). |
2.8 |
|
Exhibit 1.1(i) to the Stock Purchase Agreement Registration Rights Agreements (incorporated by reference to Exhibit 99.9 to the June 2003 Form 8-K). |
2.9 |
|
Exhibit 1.1(k) to the Stock Purchase Agreement Subordinated Promissory Note (incorporated by reference to Exhibit 99.10 to the June 2003 Form 8-K). |
2.10 |
|
Exhibit 1.1(m) to the Stock Purchase Agreement Transition Trademark License Agreement (incorporated by reference to Exhibit 99.11 to the June 2003 Form 8-K). |
2
2.11 |
|
Exhibit 1.1(n) to the Stock Purchase Agreement Voting Agreement (incorporated by reference to Exhibit 99.12 to the June 2003 Form 8-K). |
2.12 |
|
Exhibit 9.2.1 to the Stock Purchase Agreement Amendment to Buyers Certificate of Incorporation (incorporated by reference to Exhibit 99.13 to the June 2003 Form 8-K). |
2.13 |
|
Exhibit 9.4.3 to the Stock Purchase Agreement Retained Assets (incorporated by reference to Exhibit 99.14 to the June 2003 Form 8-K). |
2.14 |
|
Amendment No. 1 to Stock Purchase Agreement, dated August 11, 2003, between Pilgrims Pride Corporation and ConAgra Foods, Inc. (incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K dated August 12, 2003). |
2.15 |
|
Amendment No. 2 to Stock Purchase Agreement, dated August 20, 2003, between Pilgrims Pride Corporation and ConAgra Foods, Inc. (incorporated by reference to Annex F to the Companys Definitive Proxy Statement dated November 3, 2003). |
2.16 |
|
Amendment No. 3 to Stock Purchase Agreement, dated November 23, 2003, between Pilgrims Pride Corporation and ConAgra Foods, Inc. (incorporated by reference to Exhibit 2.16 to the Companys Current Report on Form 8-K dated December 8, 2003). |
23.1 |
|
Consent of Deloitte & Touche LLP.* |
99.1 |
|
Press Release dated November 24, 2003 (incorporated by reference to Exhibit 99.1 to the Companys Current Report on Form 8-K dated December 8, 2003). |
99.2 |
|
Unaudited Combined Financial Statements of the ConAgra Foods Chicken Business (a Division of ConAgra Foods, Inc.) at August 24, 2003 and for the thirteen weeks ended August 24, 2003 and August 25, 2002.* |
99.3 |
|
Audited Combined Financial Statements of the ConAgra Foods Chicken Business (a Division of ConAgra Foods, Inc.) at May 25, 2003 and May 26, 2002 and for the fiscal years ended May 25, 2003, May 26, 2002 and May 27, 2001.* |
99.4 |
|
Unaudited Pro Forma Financial Data.* |
* filed herewith.
3
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
PILGRIMS PRIDE CORPORATION |
||
|
|
||
|
|
||
Date: January 13, 2004 |
By: |
/s/ Richard A. Cogdill |
|
|
|
Richard A. Cogdill |
|
|
|
Executive
Vice President, Chief Financial Officer, |
4
Exhibit Index
Exhibit |
|
Description |
|
|
|
2.1 |
|
Stock Purchase Agreement, dated June 7, 2003, between Pilgrims Pride Corporation and ConAgra Foods, Inc. (the Stock Purchase Agreement) (incorporated by reference to Exhibit 99.2 to the Companys Current Report on Form 8-K, dated June 7, 2003 (the June 2003 Form 8-K)). |
2.2 |
|
Exhibit 1.1(a) to the Stock Purchase Agreement Applicable Accounting Principles (incorporated by reference to Exhibit 99.3 to the June 2003 Form 8-K). |
2.3 |
|
Exhibit 1.1(b) to the Stock Purchase Agreement Business Facilities (incorporated by reference to Exhibit 99.4 to the June 2003 Form 8-K). |
2.4 |
|
Exhibit 1.1(c) to the Stock Purchase Agreement ConAgra Supply Agreement (incorporated by reference to Exhibit 99.5 to the June 2003 Form 8-K). |
2.5 |
|
Exhibit 1.1(d) to the Stock Purchase Agreement Environmental License Agreement (incorporated by reference to Exhibit 99.6 to the June 2003 Form 8-K). |
2.6 |
|
Exhibit 1.1(f) to the Stock Purchase Agreement Molinos Supply Agreement (incorporated by reference to Exhibit 99.7 to the June 2003 Form 8-K). |
2.7 |
|
Exhibit 1.1(g) to the Stock Purchase Agreement Montgomery Supply Agreement (incorporated by reference to Exhibit 99.8 to the June 2003 Form 8-K). |
2.8 |
|
Exhibit 1.1(i) to the Stock Purchase Agreement Registration Rights Agreements (incorporated by reference to Exhibit 99.9 to the June 2003 Form 8-K). |
2.9 |
|
Exhibit 1.1(k) to the Stock Purchase Agreement Subordinated Promissory Note (incorporated by reference to Exhibit 99.10 to the June 2003 Form 8-K). |
2.10 |
|
Exhibit 1.1(m) to the Stock Purchase Agreement Transition Trademark License Agreement (incorporated by reference to Exhibit 99.11 to the June 2003 Form 8-K). |
2.11 |
|
Exhibit 1.1(n) to the Stock Purchase Agreement Voting Agreement (incorporated by reference to Exhibit 99.12 to the June 2003 Form 8-K). |
2.12 |
|
Exhibit 9.2.1 to the Stock Purchase Agreement Amendment to Buyers Certificate of Incorporation (incorporated by reference to Exhibit 99.13 to the June 2003 Form 8-K). |
2.13 |
|
Exhibit 9.4.3 to the Stock Purchase Agreement Retained Assets (incorporated by reference to Exhibit 99.14 to the June 2003 Form 8-K). |
2.14 |
|
Amendment No. 1 to Stock Purchase Agreement, dated August 11, 2003, between Pilgrims Pride Corporation and ConAgra Foods, Inc. (incorporated by reference to Exhibit 10.1 to the Companys Current Report on Form 8-K dated August 12, 2003). |
2.15 |
|
Amendment No. 2 to Stock Purchase Agreement, dated August 20, 2003, between Pilgrims Pride Corporation and ConAgra Foods, Inc. (incorporated by reference to Annex F to the Companys Definitive Proxy Statement dated November 3, 2003). |
2.16 |
|
Amendment No. 3 to Stock Purchase Agreement, dated November 23, 2003, between Pilgrims Pride Corporation and ConAgra Foods, Inc. (incorporated by reference to Exhibit 2.16 to the Companys Current Report on Form 8-K dated December 8, 2003). |
23.1 |
|
Consent of Deloitte & Touche LLP.* |
99.1 |
|
Press Release dated November 24, 2003 (incorporated by reference to Exhibit 99.1 to the Companys Current Report on Form 8-K dated December 8, 2003). |
99.2 |
|
Unaudited Combined Financial Statements of the ConAgra Foods Chicken Business (a Division of ConAgra Foods, Inc.) at August 24, 2003 and for the thirteen weeks ended August 24, 2003 and August 25, 2002.* |
99.3 |
|
Audited Combined Financial Statements of the ConAgra Foods Chicken Business (a Division of ConAgra Foods, Inc.) at May 25, 2003 and May 26, 2002 and for the fiscal years ended May 25, 2003, May 26, 2002 and May 27, 2001.* |
5
99.4 |
|
Unaudited Pro Forma Financial Data.* |
* filed herewith.
6
EXHIBIT 23.1
INDEPENDENT AUDITORS CONSENT
We consent to the incorporation by reference in Registration Statement No. 3-12043 and No. 333-74984 on Form S-8 and No. 333-84861 on Form S-3 of Pilgrims Pride Corporation of our report dated August 1, 2003 (which report expresses an unqualified opinion and includes an explanatory paragraph relating to change in methods of accounting for goodwill and other intangibles in 2003 and for derivative instruments and other hedging activities in 2002), relating to the combined balance sheets of the ConAgra Foods Chicken Business (a division of ConAgra Foods, Inc.) as of May 25, 2003 and May 26, 2002 and the related combined statements of earnings, of stockholders net investment and advances and of cash flows for each of the three years in the period ended May 25, 2003, included in this Current Report on Form 8-K of Pilgrims Pride Corporation.
/s/ DELOITTE & TOUCHE LLP |
DELOITTE & TOUCHE LLP |
Omaha, Nebraska |
January 13, 2004 |
1
EXHIBIT 99.2
CONAGRA FOODS CHICKEN BUSINESS
(A Division of ConAgra Foods, Inc.)
COMBINED BALANCE SHEETS
(Dollars in thousands)
(unaudited)
|
|
August 24, |
|
May 25, |
|
||
ASSETS |
|
|
|
|
|
||
Current assets |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
1,707 |
|
$ |
6,324 |
|
Receivables, less allowance for doubtful accounts of $3,816 and $2,443 |
|
112,979 |
|
105,595 |
|
||
Inventories |
|
200,259 |
|
209,639 |
|
||
Other current assets |
|
8,817 |
|
7,932 |
|
||
Total current assets |
|
323,762 |
|
329,490 |
|
||
Property, plant and equipment |
|
830,221 |
|
827,488 |
|
||
Less accumulated depreciation |
|
(417,208 |
) |
(407,654 |
) |
||
Property, plant and equipment, net |
|
413,013 |
|
419,834 |
|
||
Goodwill |
|
36,344 |
|
36,344 |
|
||
Other assets |
|
1,034 |
|
1,021 |
|
||
|
|
$ |
774,153 |
|
$ |
786,689 |
|
LIABILITIES AND STOCKHOLDERS NET INVESTMENT AND ADVANCES |
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
||
Current installments of long-term debt |
|
$ |
120 |
|
$ |
400 |
|
Accounts payable |
|
62,200 |
|
62,208 |
|
||
Deferred income taxes |
|
13,362 |
|
13,882 |
|
||
Other accrued liabilities |
|
74,220 |
|
71,213 |
|
||
Total current liabilities |
|
149,902 |
|
147,703 |
|
||
Long-term debt, excluding current installments |
|
16,641 |
|
16,635 |
|
||
Deferred income taxes |
|
11,239 |
|
11,239 |
|
||
Other noncurrent liabilities |
|
1,000 |
|
780 |
|
||
Commitments and contingencies |
|
|
|
|
|
||
Stockholders net investment and advances |
|
595,371 |
|
610,332 |
|
||
|
|
$ |
774,153 |
|
$ |
786,689 |
|
See notes to the combined financial statements.
1
CONAGRA FOODS CHICKEN BUSINESS
(A Division of ConAgra Foods, Inc.)
COMBINED STATEMENTS OF EARNINGS
(Dollars in thousands)
(unaudited)
|
|
Thirteen weeks ended |
|
||||
|
|
August 24, |
|
August 25, |
|
||
Net sales |
|
$ |
607,016 |
|
$ |
606,505 |
|
Costs and expenses: |
|
|
|
|
|
||
Cost of goods sold |
|
582,747 |
|
564,932 |
|
||
Selling, general and administrative expenses |
|
18,081 |
|
19,564 |
|
||
Corporate allocations: Selling, general and administrative expenses |
|
5,275 |
|
4,775 |
|
||
Corporate allocations: Finance charges |
|
8,810 |
|
6,385 |
|
||
Income (loss) before income taxes and cumulative effect of change in accounting |
|
(7,897 |
) |
10,849 |
|
||
Income tax expense (benefit) |
|
(3,001 |
) |
4,036 |
|
||
Cumulative effect of change in accounting |
|
(106 |
) |
|
|
||
Net income (loss) |
|
$ |
(5,002 |
) |
$ |
6,813 |
|
See notes to the combined financial statements.
2
CONAGRA FOODS CHICKEN BUSINESS
(A Division of ConAgra Foods, Inc.)
COMBINED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(unaudited)
|
|
Thirteen weeks ended |
|
||||
|
|
August 24, |
|
August 25, |
|
||
Cash flows from operating activities: |
|
|
|
|
|
||
Net income (loss) |
|
$ |
(5,002 |
) |
$ |
6,813 |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
||
Depreciation |
|
15,276 |
|
15,268 |
|
||
Cumulative effect of change in accounting |
|
106 |
|
|
|
||
Change in operating assets and liabilities |
|
2,692 |
|
(13,506 |
) |
||
Net cash flows from operating activities |
|
13,072 |
|
8,575 |
|
||
Cash flows from investing activities: |
|
|
|
|
|
||
Additions to property, plant and equipment |
|
(8,406 |
) |
(5,106 |
) |
||
Net cash flows from investing activities |
|
(8,406 |
) |
(5,106 |
) |
||
Cash flows from financing activities: |
|
|
|
|
|
||
Repayment of long-term debt |
|
(274 |
) |
(593 |
) |
||
Stockholders net investment and advances/(distributions) |
|
(9,009 |
) |
3,327 |
|
||
Net cash flows from financing activities |
|
(9,283 |
) |
2,734 |
|
||
Net change in cash and cash equivalents |
|
(4,617 |
) |
6,203 |
|
||
Cash and cash equivalents at beginning of period |
|
6,324 |
|
|
|
||
Cash and cash equivalents at end of period |
|
$ |
1,707 |
|
$ |
6,203 |
|
See notes to the combined financial statements.
3
CONAGRA FOODS CHICKEN BUSINESS
(A Division of ConAgra Foods, Inc.)
NOTES TO COMBINED FINANCIAL STATEMENTS
1. Accounting Policies
The unaudited financial information reflects all adjustments (consisting of normal and recurring adjustments), which are, in the opinion of management, necessary for a fair presentation of the results of operations, financial position, and cash flows for the periods presented. These combined financial statements should be read in conjunction with the combined financial statements and related notes of the ConAgra Foods Chicken Division (the company) included elsewhere in this Proxy Statement.
The results of operations for any quarter or a partial fiscal year period are not necessarily indicative of the results to be expected for other periods or the full fiscal year.
Stock-Based CompensationThe company has stock option plans approved by stockholders, which provide for granting of options to employees for purchase of common stock at prices equal to the fair market value at the time of grant. The company accounts for its employee stock option plans in accordance with Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees. Accordingly, no stock-based compensation expense is reflected in net income, as options granted under these plans have an exercise price equal to the market value of the underlying common stock on the date of grant.
The following table provides required pro forma information regarding net income assuming the company recognized expense for its employee stock options using the fair value method. The fair value of options was estimated at the date of the grant using the Black-Scholes option pricing model. Pro forma net income (loss) is as follows:
|
|
Thirteen weeks ended |
|
||||
|
|
August 24, |
|
August 25, |
|
||
Net income (loss), as reported |
|
$ |
(5,002 |
) |
$ |
6,813 |
|
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects |
|
(169 |
) |
(169 |
) |
||
Pro forma net income (loss) |
|
$ |
(5,171 |
) |
$ |
6,644 |
|
Comprehensive IncomeComprehensive income includes net income and certain derivative-related activity.
|
|
Thirteen weeks ended |
|
||||
|
|
August 24, |
|
August 25, |
|
||
Net income (loss) |
|
$ |
(5,002 |
) |
$ |
6,813 |
|
Derivative adjustment |
|
(884 |
) |
6,296 |
|
||
Comprehensive income |
|
$ |
(5,886 |
) |
$ |
13,109 |
|
Accounting ChangesEffective May 26, 2003, the company adopted Statement of Financial Accounting Standards (SFAS) No. 143, Accounting for Asset Retirement Obligations, which requires the company to recognize the fair value of a liability associated with the cost the company is legally obligated to incur in order to retire an asset at some point in the future. The associated asset retirement costs are capitalized as part of the carrying amount of the associated long-lived asset. Over time, the liability will increase, reflecting the accretion of the obligation from its present value to the amount the company will pay to extinguish the liability, and the capitalized asset retirement costs will be depreciated over the useful life of the related assets. Application of this new accounting standard resulted in a cumulative effect of an accounting change that decreased net income by $.1 million in the first quarter of fiscal 2004. This also resulted in the company recognizing an asset retirement obligation of $.2 million in other noncurrent liabilities and increasing property, plant and equipment, net by $.1 million. The majority of the companys asset retirement obligations relate to various contractual obligations for
4
restoration of leased assets at the end of lease terms. There have been no significant changes in the companys asset retirement obligations for the thirteen week period ended August 24, 2003.
If SFAS No. 143 would have been in effect in the first quarter of fiscal 2003, net income for that quarter would not have been materially different from that which was previously reported.
During the first quarter of the current fiscal year, the company adopted SFAS No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities. SFAS No. 149 amends and clarifies accounting for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities under SFAS No. 133, Accounting for Derivative Financial Instruments and Hedging Activities, and its related amendment, SFAS No. 138, Accounting for Certain Derivative Instruments and Certain Hedging Activities (collectively SFAS No. 133). This Statement is generally effective for contracts entered into or modified after June 30, 2003 and did not have a material impact on the companys financial statements.
The company adopted SFAS No. 142, Goodwill and Other Intangible Assets, at the beginning of fiscal 2003. In accordance with SFAS No. 142, the company completed its initial impairment testing of goodwill and identifiable intangible assets with indefinite lives. The initial adoption of SFAS No. 142 did not have a material impact on the companys financial statements.
Recently Issued Accounting PronouncementsIn November 2002, the FASBs Emerging Issues Task Force (EITF) reached a consensus on EITF Issue No. 00-21, Revenue Arrangements with Multiple Deliverables. EITF Issue No. 00-21 provides guidance for revenue arrangements that involve the delivery or performance of multiple products or services where performance may occur at different points or over different periods of time. EITF Issue No. 00-21 is effective for revenue arrangements entered into in fiscal periods beginning after June 15, 2003 (i.e., the companys second quarter of fiscal 2004). The company does not expect the adoption of EITF Issue No. 00-21 to have a material impact on the companys financial statements.
In May 2003, the EITF reached a consensus on EITF Issue No. 01-8, Determining Whether an Arrangement Contains a Lease. EITF Issue No. 01-8 requires a party to a service contract or similar arrangement to determine whether the arrangement is or includes a lease within the scope of SFAS No. 13, Accounting for Leases. EITF Issue No. 01-8 is effective for arrangements entered into or modified after August 24, 2003 and is not expected to have a material impact on the companys financial statements.
2. Inventories
Inventories are comprised of the following:
|
|
August 24, |
|
May 25, |
|
||
Product inventories: |
|
|
|
|
|
||
Raw materials |
|
$ |
18,252 |
|
$ |
19,166 |
|
Finished goods |
|
82,501 |
|
91,651 |
|
||
Work in process |
|
34 |
|
40 |
|
||
Livestock |
|
89,228 |
|
88,538 |
|
||
Supplies |
|
10,244 |
|
10,244 |
|
||
|
|
$ |
200,259 |
|
$ |
209,639 |
|
5
3. Derivative Financial Instruments
The company is exposed to market risk, such as changes in commodity prices. To attempt to minimize exposure associated with market volatility, the company may enter into various derivative transactions (e.g., futures and options) pursuant to established company policies.
The fair value of derivative assets is recognized within prepaid expenses and other current assets, while the fair value of derivative liabilities is recognized within other accrued liabilities. As of August 24, 2003 and May 25, 2003, the fair value of derivatives recognized within prepaid expenses and other current assets was $2.1 million and $2.3 million, respectively, while the amount recognized within other accrued liabilities was not significant.
For the thirteen week period ended August 24, 2003 and August 25, 2002, the ineffectiveness associated with derivatives designated as cash flow and fair value hedges was not significant. As of August 24, 2003 and August 25, 2002 the ineffectiveness associated with derivatives designated as cash flow and fair value hedges was a gain of $.8 million. Hedge ineffectiveness is recognized within cost of goods sold. The company does not exclude any component of the hedging instruments gain or loss when assessing effectiveness.
Generally, the company hedges a portion of its anticipated consumption of commodity inputs for periods of up to 12 months. The company may enter into longer-term hedges on particular commodities if deemed appropriate. As of August 24, 2003, the company had hedged certain portions of its anticipated consumption of commodity inputs through May 2004.
As of August 24, 2003 and May 25, 2003, the net deferred gain recognized in accumulated other comprehensive income was $.8 million and $1.6 million, net of tax, respectively. The company anticipates the net of tax gain of $.8 million as of August 24, 2003, will be transferred out of accumulated other comprehensive income and recognized within earnings over the next 12 months.
For the thirteen weeks ended August 24, 2003 and August 25, 2002, a net of tax $.2 million gain and $.3 million loss was transferred from accumulated other comprehensive income into income, respectively.
For the thirteen week period ended August 24, 2003 and August 25, 2002, the company did not discontinue any cash flow hedges or firm commitments.
4. Related Party Transactions
ConAgra Foods executive, finance, legal, tax and other corporate departments perform certain administrative and other services for the company. Expenses incurred by ConAgra Foods and allocated to the company are determined based on specific services being provided or are allocated based on ConAgra Foods investment in the company in proportion to ConAgra Foods total investment in its subsidiaries. In addition, ConAgra Foods charges the company finance charges on ConAgra Foods investment in the company and net intercompany advances. Management believes that such expense allocations are reasonable. It is not practical to estimate the expenses that would have been incurred by the company if it had been operated on a stand-alone basis. Corporate allocations include allocated selling, administrative and general expenses of approximately $5.3 million and $4.8 million for the thirteen weeks ended August 24, 2003 and August 25, 2002, respectively, and allocated finance charges of $8.8 million and $6.4 million for the thirteen weeks ended August 24, 2003 and August 25, 2002, respectively.
The company also has transactions in the normal course of business with parties under common ownership. Net sales to related parties were $43.4 million and $39.6 million for the thirteen weeks ended August 24, 2003 and August 25, 2002, respectively. With respect to the gross margins associated with related party net sales, certain products are sold at cost while others are sold at prices resulting in gross margins similar to third-party net sales.
6
EXHIBIT 99.3
INDEPENDENT AUDITORS REPORT
The Board of Directors
ConAgra Foods Chicken Business
We have audited the accompanying combined balance sheets of the ConAgra Foods Chicken Business (a division of ConAgra Foods, Inc.) (the company), as of May 25, 2003 and May 26, 2002, and the related combined statements of earnings, of stockholders net investment and advances and of cash flows for each of the three years in the period ended May 25, 2003. The combined financial statements include the accounts of the companies discussed in Note 1, which are under common ownership and management. These financial statements are the responsibility of the companys management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, such combined financial statements present fairly, in all material respects, the combined financial position of the ConAgra Foods Chicken Business as of May 25, 2003 and May 26, 2002, and the combined results of its operations and of its combined cash flows for each of the three years in the period ended May 25, 2003 in conformity with accounting principles generally accepted in the United States of America.
As discussed in Note 1 to the financial statements, in 2003 the company changed its method of accounting for goodwill and other intangible assets and in 2002 the company changed its method of accounting for derivative instruments and other hedging activities.
/s/ Deloitte & Touche LLP |
|
|
|
DELOITTE & TOUCHE LLP |
|
Omaha, Nebraska |
|
August 1, 2003 |
1
CONAGRA FOODS CHICKEN BUSINESS
(A Division of ConAgra Foods, Inc.)
COMBINED BALANCE SHEETS
(Dollars in Thousands)
|
|
May 25, 2003 |
|
May 26, 2002 |
|
||
ASSETS |
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
6,324 |
|
$ |
|
|
Receivables, less allowance for doubtful accounts of $2,443 and $3,063 |
|
105,595 |
|
117,208 |
|
||
Inventories |
|
209,639 |
|
225,222 |
|
||
Other current assets |
|
7,932 |
|
7,229 |
|
||
Total current assets |
|
329,490 |
|
349,659 |
|
||
Property, plant and equipment: |
|
|
|
|
|
||
Land and land improvements |
|
34,284 |
|
33,969 |
|
||
Buildings, machinery and equipment |
|
741,397 |
|
712,974 |
|
||
Furniture, fixtures, office equipment and other |
|
40,370 |
|
39,262 |
|
||
Construction in progress |
|
11,437 |
|
10,574 |
|
||
|
|
827,488 |
|
796,779 |
|
||
Less accumulated depreciation |
|
(407,654 |
) |
(353,109 |
) |
||
Property, plant and equipment, net |
|
419,834 |
|
443,670 |
|
||
Goodwill |
|
36,344 |
|
36,344 |
|
||
Deferred income taxes |
|
|
|
1,497 |
|
||
Other assets |
|
1,021 |
|
1,905 |
|
||
|
|
$ |
786,689 |
|
$ |
833,075 |
|
LIABILITIES AND STOCKHOLDERS NET INVESTMENT AND ADVANCES |
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
||
Current installments of long-term debt |
|
$ |
400 |
|
$ |
833 |
|
Accounts payable |
|
62,208 |
|
61,018 |
|
||
Deferred income taxes |
|
13,882 |
|
6,007 |
|
||
Other accrued liabilities |
|
71,213 |
|
80,076 |
|
||
Total current liabilities |
|
147,703 |
|
147,934 |
|
||
Long-term debt, excluding current installments |
|
16,635 |
|
17,091 |
|
||
Deferred income taxes |
|
11,239 |
|
|
|
||
Other noncurrent liabilities |
|
780 |
|
835 |
|
||
Commitments and contingencies |
|
|
|
|
|
||
Stockholders net investment and advances |
|
610,332 |
|
667,215 |
|
||
|
|
$ |
786,689 |
|
$ |
833,075 |
|
The accompanying notes are an integral part of the combined financial statements.
2
CONAGRA FOODS CHICKEN BUSINESS
(A Division of ConAgra Foods, Inc.)
COMBINED STATEMENTS OF EARNINGS
(Dollars in Thousands)
|
|
Fiscal years ended |
|
|||||||
|
|
May 25, |
|
May 26, |
|
May 27, |
|
|||
Net sales |
|
$ |
2,341,653 |
|
$ |
2,434,723 |
|
$ |
2,341,004 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|||
Cost of goods sold |
|
2,258,043 |
|
2,267,351 |
|
2,263,717 |
|
|||
Selling, general and administrative expenses |
|
73,034 |
|
79,354 |
|
72,603 |
|
|||
Corporate allocations: Selling, general and administrative |
|
19,331 |
|
18,984 |
|
20,576 |
|
|||
Corporate allocations: Finance charges |
|
26,034 |
|
22,670 |
|
31,819 |
|
|||
|
|
2,376,442 |
|
2,388,359 |
|
2,388,715 |
|
|||
Income (loss) before income taxes |
|
(34,789 |
) |
46,364 |
|
(47,711 |
) |
|||
Income tax expense (benefit) |
|
(12,943 |
) |
17,628 |
|
(17,514 |
) |
|||
Net income (loss) |
|
$ |
(21,846 |
) |
$ |
28,736 |
|
$ |
(30,197 |
) |
The accompanying notes are an integral part of the combined financial statements.
3
CONAGRA FOODS CHICKEN BUSINESS
(A Division of ConAgra Foods, Inc.)
COMBINED STATEMENTS OF STOCKHOLDERS NET INVESTMENT AND ADVANCES
(Dollars in Thousands)
|
|
Net |
|
Accumulated |
|
Stockholders |
|
|||
Balance at May 28, 2000 |
|
$ |
731,087 |
|
$ |
|
|
$ |
731,087 |
|
Net loss |
|
(30,197 |
) |
|
|
(30,197 |
) |
|||
Net investment and advances |
|
33,565 |
|
|
|
33,565 |
|
|||
Balance at May 27, 2001 |
|
734,455 |
|
|
|
734,455 |
|
|||
Comprehensive income (loss): |
|
|
|
|
|
|
|
|||
Net income |
|
28,736 |
|
|
|
28,736 |
|
|||
Cumulative effect of change in accounting, net of tax |
|
|
|
(6,737 |
) |
(6,737 |
) |
|||
Derivative adjustment, net of tax |
|
|
|
6,422 |
|
6,422 |
|
|||
Total comprehensive income |
|
|
|
|
|
28,421 |
|
|||
Net investment and advances (distributions) |
|
(95,661 |
) |
|
|
(95,661 |
) |
|||
Balance at May 26, 2002 |
|
667,530 |
|
(315 |
) |
667,215 |
|
|||
Comprehensive income (loss): |
|
|
|
|
|
|
|
|||
Net loss |
|
(21,846 |
) |
|
|
(21,846 |
) |
|||
Derivative adjustment, net of tax |
|
|
|
1,952 |
|
1,952 |
|
|||
Total comprehensive loss |
|
|
|
|
|
(19,894 |
) |
|||
Net investment and advances (distributions) |
|
(36,989 |
) |
|
|
(36,989 |
) |
|||
Balance at May 25, 2003 |
|
$ |
608,695 |
|
$ |
1,637 |
|
$ |
610,332 |
|
The accompanying notes are an integral part of the combined financial statements.
4
CONAGRA FOODS CHICKEN BUSINESS
(A Division of ConAgra Foods, Inc.)
COMBINED STATEMENTS OF CASH FLOWS
(Dollars in Thousands)
|
|
Fiscal years ended |
|
|||||||
|
|
May 25, |
|
May 22, |
|
May 27, |
|
|||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|||
Net income (loss) |
|
$ |
(21,846 |
) |
$ |
28,736 |
|
$ |
(30,197 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities |
|
|
|
|
|
|
|
|||
Depreciation |
|
60,651 |
|
58,926 |
|
58,355 |
|
|||
Amortization |
|
|
|
963 |
|
1,246 |
|
|||
Deferred income taxes |
|
19,436 |
|
18,757 |
|
12,473 |
|
|||
Noncash pension benefits |
|
(55 |
) |
82 |
|
753 |
|
|||
Change in assets and liabilities: |
|
|
|
|
|
|
|
|||
Receivables |
|
11,613 |
|
3,086 |
|
(17,247 |
) |
|||
Inventories |
|
15,583 |
|
23,802 |
|
(29,448 |
) |
|||
Other assets |
|
2,133 |
|
(2,625 |
) |
3,655 |
|
|||
Accounts payable and accrued liabilities |
|
(6,498 |
) |
12,764 |
|
9,090 |
|
|||
Net cash flows from operating activities |
|
81,017 |
|
144,491 |
|
8,680 |
|
|||
Cash flows from investing activities: |
|
|
|
|
|
|
|
|||
Additions to property, plant and equipment |
|
(36,298 |
) |
(54,818 |
) |
(48,603 |
) |
|||
Notes receivable and other items |
|
(517 |
) |
2,493 |
|
3,359 |
|
|||
Net cash flows from investing activities |
|
(36,815 |
) |
(52,325 |
) |
(45,244 |
) |
|||
Cash flows from financing activities: |
|
|
|
|
|
|
|
|||
Payment of long-term debt |
|
(889 |
) |
(688 |
) |
(680 |
) |
|||
Stockholders net investment and advances/(distributions) |
|
(36,989 |
) |
(95,661 |
) |
33,565 |
|
|||
Net cash flows from financing activities |
|
(37,878 |
) |
(96,349 |
) |
32,885 |
|
|||
Net change in cash and cash equivalents |
|
6,324 |
|
(4,183 |
) |
(3,679 |
) |
|||
Cash and cash equivalents at beginning of year |
|
|
|
4,183 |
|
7,862 |
|
|||
Cash and cash equivalents at end of year |
|
$ |
6,324 |
|
$ |
|
|
$ |
4,183 |
|
The accompanying notes are an integral part of the combined financial statements.
5
CONAGRA FOODS CHICKEN BUSINESS
(A Division of ConAgra Foods, Inc.)
NOTES TO COMBINED FINANCIAL STATEMENTS
1. DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Description of BusinessConAgra Foods Chicken Business (the company) (a division of ConAgra Foods, Inc.) (ConAgra Foods) is involved in the processing, packaging and delivery of chicken products to grocery, foodservice, institutional, and special market customers. The company operates in one reportable business segment.
Fiscal YearThe companys fiscal year ends on the last Sunday in May. The fiscal years for the financial statements presented consist of 52-week periods for fiscal years 2003, 2002 and 2001.
Basis of PresentationThe combined financial statements of ConAgra Foods Chicken Business include the following chicken companies which have historically been operated as an integrated business: ConAgra Poultry Company, ConAgra Poultry Company of Kentucky, Inc., To-Ricos Inc., Lovette Company, Inc. and Hester Industries, Inc. The above businesses and assets are each directly or indirectly wholly-owned by ConAgra Foods. All significant intercompany investments, accounts and transactions have been eliminated.
InventoriesInventory consists principally of livestock (breeders, broilers, pullets, and hatching eggs), feed ingredients and finished chicken products. Live chicken inventories are stated at the lower of cost or market and breeder hens at the lower of cost, less accumulated amortization, or market. The costs associated with breeder hens are accumulated up to the production stage and amortized over the productive lives using the unit-of-production method. Fresh finished chicken products are valued at net realizable value, which approximates lower of cost or market, and frozen chicken finished products are valued at lower of cost or market. All other inventory is valued on the basis of the lower of cost, determined using the first-in, first-out method, or market. Lower of cost or market analysis is determined based on the aggregate cost versus market of the product. Inventories are presented net of allowance for obsolescence.
Long Lived Assets and Intangible AssetsProperty, plant and equipment are carried at cost. Depreciation has been calculated using primarily the straight-line method over the estimated useful lives of the respective classes of assets as follows:
Land improvements |
|
1-40 years |
|
Buildings |
|
15-40 years |
|
Machinery and equipment |
|
3-20 years |
|
Furniture, fixtures, office equipment and other |
|
5-15 years |
|
The company reviews long-lived assets for impairment whenever events or changes in business circumstances indicate that the carrying amount of the assets may not be fully recoverable. Recoverability of an asset held-for-use is determined by comparing the carrying amount of the asset to the undiscounted net cash flows expected to be generated from the use of the asset. If the carrying amount is greater than the undiscounted net cash flows expected to be generated by the asset, the assets carrying amount is reduced to its fair market value. An asset held-for-sale is reported at the lower of the carrying amount or fair market value, less cost to sell.
Income TaxesThe company is included in the consolidated tax returns of ConAgra Foods. The companys provision for income taxes is computed on a separate legal entity basis. The company recognizes deferred tax assets and liabilities based on the differences between the financial statement and tax bases of assets and liabilities at each balance sheet date using enacted tax rates expected to be in effect in the year the differences are expected to reverse.
Derivative InstrumentsThe company uses derivatives (e.g., futures and options) for the purpose of hedging exposure to changes in commodity prices. The fair value of each derivative is recognized in the balance sheet within current assets or current liabilities. Changes in the fair value of derivatives are recognized immediately in the income statement for derivatives that do not qualify for hedging accounting.
6
For derivatives designated as a hedge and used to hedge an existing asset or liability (e.g., inventory), both the derivative and hedged item are recognized at fair value within the balance sheet with the changes in both of these fair values being recognized immediately in the income statement. For derivatives designated as a hedge and used to hedge an anticipated transaction (e.g., future purchase of inventory), changes in the fair value of the derivatives are deferred in the balance sheet within accumulated other comprehensive income to the extent the hedge is effective in mitigating the exposure to the related anticipated transaction. Any ineffectiveness associated with the hedge is recognized immediately in the income statement. Amounts deferred within accumulated other comprehensive income are recognized in the income statement in the same period during which the hedged transaction affects earnings (e.g., when hedged inventory is sold).
Fair Values of Financial InstrumentsUnless otherwise specified, the company believes the carrying amount of financial instruments approximates their fair value.
Revenue RecognitionRevenue is recognized when title and risk of loss are transferred to customers upon delivery based on terms of sale. Revenue is recognized as the net amount to be received after deducting estimated amounts for discounts, trade allowances and product returns. No single customer accounted for more than 10% of net sales in 2003, 2002 and 2001.
Export SalesIn 2003, 2002 and 2001, net export sales were $97.9 million, $111.8 million and $78.1 million, respectively.
Stock-Based CompensationThe company accounts for its employee stock option plans in accordance with Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees. Accordingly, no stock-based compensation expense is reflected in net income, as options granted under these plans have an exercise price equal to the market value of the underlying common stock on the date of grant.
In December 2002, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 148, Accounting for Stock-Based CompensationTransition and Disclosure which became effective for fiscal years ending after December 15, 2002. SFAS No. 148 requires certain pro forma information regarding net income and earnings per share assuming the company recognized expense for its employee stock options using the fair value method. The fair value of options was estimated at the date of the grant using the Black-Scholes option pricing model with the following weighted average assumptions for 2003, 2002 and 2001, respectively: risk-free interest rate of 4.30%, 4.52% and 5.17%; a dividend yield of 3.9%, 3.9% and 2.4%; expected volatility of 30.0%, 29.0% and 29.0%; and an expected option life of six years. The weighted average fair value of options granted in fiscal 2003, 2002 and 2001 was $5.88, $5.08 and $5.75, respectively. Pro forma net income (loss) is as follows:
|
|
2003 |
|
2002 |
|
2001 |
|
|||
Net income (loss), as reported |
|
$ |
(21,846 |
) |
$ |
28,736 |
|
$ |
(30,197 |
) |
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects |
|
(677 |
) |
(646 |
) |
(592 |
) |
|||
Pro forma net income (loss) |
|
$ |
(22,523 |
) |
$ |
28,090 |
|
$ |
(30,789 |
) |
Comprehensive IncomeComprehensive income consists of net income and derivative adjustments. The following details the income tax expense (benefit) on components of other comprehensive income (loss):
|
|
2003 |
|
2002 |
|
2001 |
|
|||
Cumulative effect of change in accounting |
|
$ |
|
|
$ |
(4,126 |
) |
$ |
|
|
Net derivative adjustments |
|
1,175 |
|
3,933 |
|
|
|
|||
7
Accounting ChangesIn June 2001, the FASB approved the issuance of SFAS No. 141, Business Combinations, and SFAS No. 142, Goodwill and Other Intangible Assets. These standards, issued in July 2001, establish accounting and reporting requirements for business combinations. SFAS No. 141 requires all business combinations entered into subsequent to June 30, 2001, to be accounted for using the purchase method of accounting. SFAS No. 142 provides that goodwill and other intangible assets with indefinite lives will not be amortized, but will be tested for impairment on an annual basis. SFAS No. 142 is effective for fiscal years beginning after December 15, 2001. The company adopted SFAS No. 142 at the beginning of fiscal 2003.
As of the beginning of fiscal year 2002, the company adopted SFAS No. 133, Accounting for Derivative Financial Instruments and Hedging Activities, and its related amendment, SFAS No. 138, Accounting for Certain Derivative Instruments and Certain Hedging Activities (SFAS No. 133). The adoption of SFAS No. 133 resulted in a cumulative effect of an accounting change that decreased accumulated other comprehensive income by $6.7 million, net of tax of $4.1 million.
Recently Issued Accounting PronouncementsIn August 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement Obligations. This statement requires the company to record the fair value of a liability for an asset retirement obligation in the period in which it is incurred and is effective for fiscal years beginning after June 15, 2002. The company has not yet completed its assessment of the anticipated adoption impact of this statement.
Use of EstimatesPreparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions. These estimates or assumptions affect reported amounts of assets, liabilities, revenue and expenses as reflected in the financial statements. Actual results could differ from estimates.
2. GOODWILL
The company adopted SFAS No. 142, at the beginning of its current fiscal year. Goodwill is not amortized and is tested annually for impairment of value. Impairment occurs when the fair value of the asset is less than its carrying amount. If impaired, the asset is written down to its fair value.
Goodwill was $36.3 million at May 25, 2003 and May 26, 2002.
The following is comparative earnings information assuming SFAS No. 142 had been in effect for each period presented:
|
|
2003 |
|
2002 |
|
2001 |
|
|||
Reported net income (loss) |
|
$ |
(21,846 |
) |
$ |
28,736 |
|
$ |
(30,197 |
) |
Add goodwill amortization (net of tax) |
|
|
|
597 |
|
773 |
|
|||
Adjusted net income (loss) |
|
$ |
(21,846 |
) |
$ |
29,333 |
|
$ |
(29,424 |
) |
3. INVENTORIES
Inventories are comprised of the following:
|
|
May 25, |
|
May 26, |
|
||
Product inventories: |
|
|
|
|
|
||
Raw materials |
|
$ |
19,166 |
|
$ |
16,492 |
|
Finished goods |
|
91,651 |
|
105,344 |
|
||
Work in process |
|
40 |
|
620 |
|
||
Livestock |
|
88,538 |
|
90,046 |
|
||
Supplies |
|
10,244 |
|
12,720 |
|
||
|
|
$ |
209,639 |
|
$ |
225,222 |
|
8
4. RELATED PARTY TRANSACTIONS
ConAgra Foods executive, finance, legal, tax and other corporate departments perform certain administrative and other services for the company. Expenses incurred by ConAgra Foods and allocated to the company are determined based on specific services being provided or are allocated based on ConAgra Foods investment in the company in proportion to ConAgra Foods total investment in its subsidiaries. In addition, ConAgra Foods charges the company finance charges on ConAgra Foods investment in the company and net intercompany advances. Management believes that such expense allocations are reasonable. It is not practical to estimate the expenses that would have been incurred by the company if it had been operated on a stand-alone basis. Corporate allocations include allocated selling, administrative and general expenses of approximately $19.3 million, $19.0 million and $20.6 million for fiscal 2003, 2002 and 2001, respectively, and allocated finance charges of $26.0 million, $22.7 million and $31.8 million in fiscal 2003, 2002 and 2001, respectively.
The company also has transactions in the normal course of business with parties under common ownership. Net sales to related parties were $134.7 million, $139.2 million and $160.0 million in fiscal years 2003, 2002 and 2001, respectively. With respect to gross margins associated with related party net sales, certain products are sold at cost where others are sold at prices resulting in gross margins similar to third-party net sales.
5. LONG-TERM DEBT AND LOAN AGREEMENTS
|
|
May 25, |
|
May 26, |
|
||
Variable rate (1.40% at May 25, 2003) Industrial Development Revenue Bonds (collateralized by plant and equipment), due 2012 |
|
$ |
9,500 |
|
$ |
9,500 |
|
Variable rate (1.30% at May 25, 2003) Industrial Development Revenue Bonds (collateralized by plant and equipment), due 2019 |
|
4,700 |
|
4,700 |
|
||
Other long-term debt |
|
2,835 |
|
3,724 |
|
||
Total long-term debt |
|
$ |
17,035 |
|
$ |
17,924 |
|
The aggregate minimum principal maturities of the long-term debt for each of the five fiscal years following May 25, 2003, are as follows:
2004 |
|
$ |
400 |
|
2005 |
|
48 |
|
|
2006 |
|
34 |
|
|
2007 |
|
24 |
|
|
2008 |
|
384 |
|
Net interest paid was $.3 million, $.5 million and $.9 million in fiscal 2003, 2002 and 2001, respectively.
6. CAPITAL STOCK
The capital stock of the combined entities consists of the following:
|
|
|
|
Shares |
|
|||
|
|
Par Value |
|
Authorized |
|
Issued |
|
|
ConAgra Poultry Company |
|
$ |
1.00 |
|
10,000 |
|
10,000 |
|
ConAgra Poultry Company of Kentucky, Inc. |
|
No par |
|
2,000 |
|
1,000 |
|
|
To-Ricos, Inc.common |
|
$ |
1.00 |
|
100,000 |
|
66,000 |
|
To-Ricos, Inc.preferred |
|
$ |
10.00 |
|
50,000 |
|
|
|
Hester Industries, Inc. |
|
$ |
1.00 |
|
15,000 |
|
1,000 |
|
Lovette Company, Inc. |
|
$ |
1.00 |
|
500,000 |
|
1,000 |
|
9
7. PRETAX INCOME AND INCOME TAXES
The provision (benefit) for income taxes includes the following:
|
|
2003 |
|
2002 |
|
2001 |
|
|||
Current: |
|
|
|
|
|
|
|
|||
Federal |
|
$ |
(30,462 |
) |
$ |
(1,039 |
) |
$ |
(28,590 |
) |
State |
|
(1,917 |
) |
(90 |
) |
(1,397 |
) |
|||
|
|
(32,379 |
) |
(1,129 |
) |
(29,987 |
) |
|||
Deferred: |
|
|
|
|
|
|
|
|||
Federal |
|
17,902 |
|
17,276 |
|
11,488 |
|
|||
State |
|
1,534 |
|
1,481 |
|
985 |
|
|||
|
|
19,436 |
|
18,757 |
|
12,473 |
|
|||
|
|
$ |
(12,943 |
) |
$ |
17,628 |
|
$ |
(17,514 |
) |
Income taxes computed by applying statutory rates to income before income taxes are reconciled to the provision for income taxes set forth in the consolidated statements of earnings as follows:
|
|
2003 |
|
2002 |
|
2001 |
|
|||
Computed federal income taxes |
|
$ |
(12,176 |
) |
$ |
16,243 |
|
$ |
(16,677 |
) |
State income taxes, net of federal tax benefit |
|
(905 |
) |
1,207 |
|
(1,239 |
) |
|||
Other |
|
138 |
|
178 |
|
402 |
|
|||
|
|
$ |
(12,943 |
) |
$ |
17,628 |
|
$ |
(17,514 |
) |
Income taxes are paid by the parent company on a consolidated level. The Internal Revenue Service has closed examinations of the companys tax returns through fiscal 1995. The IRS has proposed certain adjustments for later years, some of which are being contested by the company. The company believes that it has made adequate provisions for income taxes payable.
The tax effect of temporary differences and carryforwards that give rise to significant portions of deferred tax assets and liabilities consist of the following:
|
|
2003 |
|
2002 |
|
||||||||
|
|
Assets |
|
Liabilities |
|
Assets |
|
Liabilities |
|
||||
Depreciation and amortization |
|
$ |
|
|
$ |
29,238 |
|
$ |
|
|
$ |
16,795 |
|
Inventory |
|
|
|
24,746 |
|
|
|
20,994 |
|
||||
Other noncurrent liabilities |
|
6,780 |
|
|
|
10,118 |
|
|
|
||||
Accrued expenses |
|
1,923 |
|
|
|
3,114 |
|
|
|
||||
Fiscal 1999 and 2000 restructuring/impairment charges |
|
17,999 |
|
|
|
18,292 |
|
|
|
||||
Other |
|
2,161 |
|
|
|
1,755 |
|
|
|
||||
|
|
$ |
28,863 |
|
$ |
53,984 |
|
$ |
33,279 |
|
$ |
37,789 |
|
At May 25, 2003, the companys net deferred tax liability of $25.1 million consists of $13.8 million recorded in other accrued liabilities and $11.2 million recorded in other noncurrent liabilities. At May 26, 2002, the
10
companys net deferred tax liability of $4.5 million consists of $1.5 million recorded in other assets and $6.0 million recorded in other noncurrent liabilities.
8. DERIVATIVE FINANCIAL INSTRUMENTS
The company is exposed to market risk such as changes in commodity prices. To manage volatility associated with commodity price exposure, the company may enter into various derivative transactions pursuant to established company policies.
Commodity Price ManagementThe company is subject to raw material price fluctuations caused by supply conditions, weather, economic conditions and other factors. Generally, the company utilizes commodity futures and options contracts to reduce the volatility of commodity input prices on items such as grains, vegetable oils and energy.
Futures and options contracts qualifying for hedge accounting and used to hedge anticipated transactions are designated as cash flow hedges with gains and losses deferred in accumulated other comprehensive income, to the extent the hedge is effective. These amounts are recognized within cost of goods sold in the period during which the hedged transaction affects earnings. Any hedge gain or loss deemed ineffective, as well as gains or losses on contracts for which the company does not qualify, or elects not to qualify, for hedge accounting, are immediately recognized within sales or cost of goods sold. Amounts deferred within accumulated other comprehensive income are recognized in the combined statement of earnings in the same period during which the hedged transaction affects earnings.
Additional Derivative InformationThe fair value of derivative assets is recognized within prepaid expenses and other current assets, while the fair value of derivative liabilities is recognized within other accrued liabilities. As of May 25, 2003 and May 26, 2002, the fair value of derivatives recognized within current assets was $2.3 million and $1.9 million, respectively. There were no derivative liabilities as of May 25, 2003 and May 26, 2002.
For the year ended May 25, 2003 and May 26, 2002, the ineffectiveness associated with derivatives designated as both cash flow and fair value hedges was a gain of $2.3 million and $.5 million, respectively. Hedge ineffectiveness is recognized within cost of goods sold. The company does not exclude any components of the hedging instruments gain or loss when assessing effectiveness.
Generally, the company hedges a portion of its anticipated consumption of commodity inputs for periods up to 12 months. The company may enter into longer term hedges on particular commodities if deemed appropriate. As of May 25, 2003, the company had hedged certain portions of its anticipated consumption of commodity inputs through May 2004.
As of May 25, 2003, the net deferred gain recognized in accumulated other comprehensive income was $1.6 million, net of tax, and at May 26, 2002 the net deferred loss recognized in accumulated other comprehensive income was $.3 million, net of tax, which includes the impact of the cumulative effect of change in accounting principle. The entire gain deferred as of May 25, 2003 will be recognized within earnings over the next 12 months. For the year ended May 25, 2003 and May 26, 2002, a net of tax $4.0 million gain and $4.3 million loss, respectively, was recognized from accumulated other comprehensive income into earnings. No cash flow hedges or firm commitments were discontinued during the year ended May 25, 2003.
9. COMMITMENTS AND CONTINGENCIES
The company leases certain facilities and transportation equipment under agreements that expire at various dates. Management expects that in the normal course of business, leases that expire will be renewed or replaced by other leases. Substantially all leases require payment of property taxes, insurance and maintenance costs in addition
11
to rental payments. Rent expense under all operating leases was $20.2 million, $21.2 million and $19.9 million in fiscal 2003, 2002 and 2001, respectively.
A summary of noncancelable operating lease commitments for fiscal years following May 25, 2003 is as follows:
2004 |
|
$ |
2,106 |
|
2005 |
|
2,095 |
|
|
2006 |
|
2,188 |
|
|
2007 |
|
966 |
|
|
2008 |
|
857 |
|
|
Later years |
|
5,187 |
|
|
|
|
$ |
13,399 |
|
The company is a party to a number of lawsuits and claims arising out of the operation of its businesses. After taking into account liabilities recorded management believes the ultimate resolution of such matters should not have a material adverse effect on the companys financial condition, results of operations or liquidity.
10. EMPLOYEE BENEFIT PLANS
Retirement Pension Plan
The company has a defined benefit retirement plan (Plan) for eligible salaried and hourly employees. Benefits are based on years of credited service and average compensation or stated amounts for each year of service. The company funds this plan in accordance with the minimum and maximum limits established by law. Employees of the company also participate in defined benefit and defined contribution plans sponsored by ConAgra Foods.
Components of pension benefit costs and weighted average actuarial assumptions are:
|
|
2003 |
|
2002 |
|
2001 |
|
|||
Pension Benefit Cost |
|
|
|
|
|
|
|
|||
Service cost |
|
$ |
253 |
|
$ |
234 |
|
$ |
202 |
|
Interest cost |
|
224 |
|
199 |
|
173 |
|
|||
Expected return on plan assets |
|
(161 |
) |
(186 |
) |
(187 |
) |
|||
Recognized net actuarial loss |
|
|
|
|
|
(5 |
) |
|||
Pension benefit costcompany plans |
|
316 |
|
247 |
|
183 |
|
|||
Pension benefit costmulti-employer plans |
|
6,104 |
|
4,547 |
|
3,979 |
|
|||
Total pension benefit cost |
|
$ |
6,420 |
|
$ |
4,794 |
|
$ |
4,162 |
|
Actuarial Assumptions |
|
|
|
|
|
|
|
|||
Discount rate |
|
7.25 |
% |
7.50 |
% |
7.50 |
% |
|||
Long-term rate of return on plan assets |
|
7.75 |
% |
9.25 |
% |
9.25 |
% |
|||
Long-term rate of compensation increase |
|
5.50 |
% |
5.50 |
% |
5.50 |
% |
12
The change in projected benefit obligation, change in plan assets and funded status of the plans at February 28, 2003 and 2002:
|
|
2003 |
|
2002 |
|
||
Change in Projected Benefit Obligation |
|
|
|
|
|
||
Projected benefit obligation at beginning of year |
|
$ |
3,112 |
|
$ |
2,667 |
|
Service cost |
|
253 |
|
234 |
|
||
Interest cost |
|
224 |
|
199 |
|
||
Actuarial loss |
|
110 |
|
77 |
|
||
Benefits paid |
|
(53 |
) |
(65 |
) |
||
Projected benefit obligation at end of year |
|
$ |
3,646 |
|
$ |
3,112 |
|
|
|
2003 |
|
2002 |
|
||
Change in Plan Assets |
|
|
|
|
|
||
Fair value of plan assets at beginning of year |
|
$ |
2,025 |
|
$ |
1,959 |
|
Actual return on plan assets |
|
(176 |
) |
(7 |
) |
||
Employer contributions |
|
371 |
|
166 |
|
||
Investment and administrative expenses |
|
(36 |
) |
(28 |
) |
||
Benefits paid |
|
(53 |
) |
(65 |
) |
||
Fair value of plan assets at end of year |
|
2,131 |
|
2,025 |
|
||
Funded Status |
|
(1,515 |
) |
(1,087 |
) |
||
Unrecognized actuarial loss |
|
735 |
|
252 |
|
||
Accrued benefit cost |
|
$ |
(780 |
) |
$ |
(835 |
) |
Amounts Recognized in Combined Balance Sheets |
|
|
|
|
|
||
Accrued benefit cost |
|
$ |
(780 |
) |
$ |
(835 |
) |
Actuarial Assumptions |
|
|
|
|
|
||
Discount rate |
|
6.50 |
% |
7.25 |
% |
||
Long-term rate of compensation increase |
|
4.50 |
% |
5.50 |
% |
The projected benefit obligation, accumulated benefit obligation and fair value of plan assets for pension plans with accumulated benefit obligations in excess of plan assets at February 28, 2003 and 2002, respectively, were:
|
|
2003 |
|
2002 |
|
||
Projected benefit obligation |
|
$ |
3,646 |
|
$ |
3,112 |
|
Accumulated benefit obligation |
|
2,680 |
|
2,113 |
|
||
Fair value of plan assets |
|
2,131 |
|
2,025 |
|
||
Plan assets are primarily invested in equity securities, corporate and government debt securities and common trust funds. Certain employees of the company are covered under defined contribution plans. The expense related to these plans was $4.5 million, $4.0 million and $3.5 million in fiscal 2003, 2002 and 2001, respectively.
13
11. STOCK PLANS
Certain of the companys employees participate in ConAgra Foods stock option plans. These stock option plans approved by the ConAgra Foods stockholders provide for granting of options to employees for purchase of common stock at prices equal to fair market value at the time of grant. Options become exercisable under various vesting schedules and generally expire ten years after the date of grant.
The changes in the outstanding stock options during the three years ended May 25, 2003, are summarized below:
|
|
2003 |
|
2002 |
|
2001 |
|
|||||||||
|
|
Options |
|
Weighted |
|
Options |
|
Weighted |
|
Options |
|
Weighted |
|
|||
Beginning of year |
|
1,058.6 |
|
$ |
22.88 |
|
907.6 |
|
$ |
22.88 |
|
813.8 |
|
$ |
23.19 |
|
Granted |
|
175.0 |
|
$ |
25.90 |
|
249.5 |
|
$ |
22.00 |
|
219.0 |
|
$ |
19.90 |
|
Exercised |
|
(92.3 |
) |
$ |
16.65 |
|
(41.2 |
) |
$ |
15.42 |
|
(47.4 |
) |
$ |
13.68 |
|
Canceled |
|
(75.1 |
) |
$ |
24.56 |
|
(57.3 |
) |
$ |
24.43 |
|
(77.8 |
) |
$ |
23.16 |
|
End of year |
|
1,066.2 |
|
$ |
23.80 |
|
1,058.6 |
|
$ |
22.88 |
|
907.6 |
|
$ |
22.88 |
|
Exercisable at end of year |
|
672.3 |
|
$ |
24.08 |
|
656.3 |
|
$ |
23.44 |
|
558.4 |
|
$ |
22.81 |
|
The following summarizes information about stock options outstanding as of May 25, 2003:
|
|
Options Outstanding |
|
Options Exercisable |
|
||||||||
Range of Exercise Price |
|
Options |
|
Weighted |
|
Weighted |
|
Options |
|
Weighted |
|
||
$12.69$19.81 |
|
211.8 |
|
6.2 |
|
$ |
18.88 |
|
144.2 |
|
$ |
18.46 |
|
$19.82$22.00 |
|
290.9 |
|
7.1 |
|
$ |
21.54 |
|
155.3 |
|
$ |
21.18 |
|
$22.01$24.19 |
|
201.5 |
|
5.5 |
|
$ |
23.69 |
|
172.8 |
|
$ |
23.72 |
|
$24.20$28.31 |
|
271.5 |
|
7.7 |
|
$ |
26.87 |
|
109.5 |
|
$ |
28.31 |
|
$28.32$33.91 |
|
90.5 |
|
4.5 |
|
$ |
33.55 |
|
90.5 |
|
$ |
33.55 |
|
$12.69$33.91 |
|
1,066.2 |
|
6.6 |
|
$ |
23.80 |
|
672.3 |
|
$ |
24.08 |
|
12. SUBSEQUENT EVENT
On June 9, 2003, ConAgra Foods announced an agreement to sell the company to Pilgrims Pride Corporation. In connection with the expected sale, ConAgra Foods classified the companys long-lived assets as held for sale and recognized an impairment charge of $69.4 million (net of an income tax benefit of $42.6 million) in its financial statements to reduce the carrying amount of goodwill to zero and reflect a reduction in the carrying values of long-lived assets of the company to their fair market value, less cost to sell. The company has not recognized this impairment charge as the company considers its long-lived assets to be fully recoverable on a held for use basis.
14
EXHIBIT 99.4
UNAUDITED PRO FORMA FINANCIAL DATA
The unaudited pro forma financial data is based on our historical consolidated financial statements and the historical combined financial statements of the ConAgra Foods Chicken Business. The unaudited pro forma financial data reflects the acquisition of the ConAgra Foods Chicken Business, which occurred on November 23, 2003 and the issuance of 9 1/4% senior subordinated notes due 2013, which were issued by the Company on November 21, 2003 to partially finance the acquisition as well as other debt financing used to fund the acquisition and the common stock issued to ConAgra Foods, Inc. to complete the acquisition. The assumptions and adjustments are described in the notes to the unaudited pro forma financial data, including assumptions relating to the allocation of the consideration paid for the assets and liabilities of the ConAgra Foods Chicken Business based on preliminary estimates of their respective fair values.
Based on the estimated closing balance sheet of the ConAgra Foods Chicken Business, and our common stock data through five days prior to closing, the acquisition is valued at approximately $668 million. This was funded by $100 million of 9 1/4% senior subordinated notes due 2013, and other borrowings discussed in the notes to the pro forma financial statements, and the issuance of 25,443,054 shares of our common stock to ConAgra Foods valued at $14.05 per share. The purchase price is not final and is subject to adjustment based on the audited closing balance sheet of the ConAgra Foods Chicken Business, which is anticipated to be finalized during fiscal 2004. Any adjustment to the purchase price will result in a cash payment between ConAgra Foods and Pilgrims Pride based on the final adjusted audited net book value of the ConAgra Foods Chicken Business. The shares issued to ConAgra Foods will not change. The Company cannot currently estimate the ultimate adjustment to the final purchase price as a result of the audit of the closing balance sheet. Our unaudited pro forma statements of operations have been presented as if the acquisition of the ConAgra Foods Chicken Business had occurred at the beginning of the fiscal year ended September 27, 2003, while the unaudited pro forma balance sheet has been presented as if the acquisition occurred on September 27, 2003. The most recent fiscal year of ConAgra Foods and the ConAgra Foods Chicken Business ended May 25, 2003, and Pilgrims Prides most recent fiscal year ended September 27, 2003. As a result, the combined pro forma financial statements have been prepared by adjusting the ConAgra Foods Chicken Business quarterly results to more closely match the applicable Pilgrims Pride reporting periods. However, the ConAgra Foods Chicken Business information has been included with a one-month lag to the Pilgrims Pride reporting period.
Our unaudited pro forma financial data should be read in conjunction with our historical consolidated financial statements and the historical combined financial statements of the ConAgra Foods Chicken Business included in this Current Report on Form 8-K. Our unaudited pro forma financial data does not purport to represent what our results of operations would have been if the transactions listed above had actually been completed as of the date indicated and are not intended to project our financial position or results of operations for any future period.
1
Pilgrims Pride Corporation
September 27, 2003
(in thousands)
|
|
Pilgrims |
|
ConAgra |
|
Pro Forma |
|
Pro Forma |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Current assets: |
|
|
|
|
|
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
16,606 |
|
$ |
1,707 |
|
$ |
(1,707 |
)(B) |
$ |
16,606 |
|
Accounts receivable |
|
127,020 |
|
112,979 |
|
|
|
239,999 |
|
||||
Inventories |
|
340,881 |
|
200,259 |
|
|
|
541,140 |
|
||||
Prepaids and other current assets |
|
6,201 |
|
8,817 |
|
771 |
(J) |
15,789 |
|
||||
Total current assets |
|
490,708 |
|
323,762 |
|
(936 |
) |
813,534 |
|
||||
Other assets: |
|
|
|
|
|
|
|
|
|
||||
Property, plant and equipment, net |
|
735,474 |
|
413,013 |
|
87,957 |
(D) |
1,236,444 |
|
||||
Other long-term assets |
|
31,302 |
|
37,378 |
|
(37,891 |
)(C) |
29,180 |
|
||||
|
|
|
|
|
|
2,500 |
(I) |
|
|
||||
|
|
|
|
|
|
(4,109 |
)(K) |
|
|
||||
|
|
$ |
1,257,484 |
|
$ |
774,153 |
|
$ |
47,521 |
|
$ |
2,079,158 |
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
||||
Accounts payable and other current liabilities |
|
$ |
266,667 |
|
$ |
136,420 |
|
$ |
|
|
$ |
403,087 |
|
Current deferred income tax |
|
10,242 |
|
13,362 |
|
(13,362 |
)(C) |
10,242 |
|
||||
Current maturities of long term debt |
|
2,680 |
|
120 |
|
7,818 |
(E) |
10,618 |
|
||||
Total current liabilities |
|
279,589 |
|
149,902 |
|
(5,544 |
) |
423,947 |
|
||||
9 1/4% Subordinated Notes |
|
|
|
|
|
100,000 |
(E) |
100,000 |
|
||||
Other long-term debt |
|
415,965 |
|
16,641 |
|
202,200 |
(E) |
634,806 |
|
||||
Deferred income taxes |
|
113,988 |
|
11,239 |
|
(11,239 |
)(C) |
113,988 |
|
||||
Other long term liabilities |
|
1,246 |
|
1,000 |
|
|
|
2,246 |
|
||||
Total stockholders equity |
|
446,696 |
|
595,371 |
|
(237,896 |
)(D) |
804,171 |
|
||||
Total liabilities and equity |
|
$ |
1,257,484 |
|
$ |
774,153 |
|
$ |
47,521 |
|
$ |
2,079,158 |
|
2
Pilgrims Pride Corporation
For the Year Ended September 27, 2003
(in thousands, except per share data)
|
|
Pilgrims |
|
ConAgra |
|
Pro Forma |
|
Pro Forma |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
2,619,345 |
|
$ |
2,342,164 |
|
$ |
4,500 |
(H) |
$ |
4,966,009 |
|
Cost of sales |
|
2,465,341 |
|
2,275,858 |
|
(4,496 |
)(G) |
4,736,703 |
|
||||
Non-recurring recoveries |
|
(46,479 |
) |
|
|
|
|
(46,479 |
) |
||||
Selling, general and administrative expenses |
|
136,870 |
|
91,382 |
|
|
|
228,252 |
|
||||
Operating income |
|
63,613 |
|
(25,076 |
) |
8,996 |
|
47,533 |
|
||||
Interest expense, net |
|
37,981 |
|
28,459 |
|
(2,570 |
)(E) |
63,870 |
|
||||
Other (income) expense, net |
|
(37,603 |
) |
|
|
|
(D) |
(37,603 |
) |
||||
Income before taxes |
|
63,235 |
|
(53,535 |
) |
11,566 |
|
21,266 |
|
||||
Income tax expense (benefit) |
|
7,199 |
|
(19,980 |
) |
4,303 |
(F) |
(8,478 |
) |
||||
Net income |
|
$ |
56,036 |
|
$ |
(33,555 |
) |
$ |
7,263 |
|
$ |
29,744 |
|
Earnings per common share: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
1.36 |
|
|
|
|
|
$ |
0.45 |
|
||
Diluted |
|
1.36 |
|
|
|
|
|
0.45 |
|
||||
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
41,113 |
|
|
|
25,443 |
|
66,556 |
|
||||
Diluted |
|
41,113 |
|
|
|
25,443 |
|
66,556 |
|
3
NOTES TO THE UNAUDITED PRO FORMA FINANCIAL DATA
(A) The fiscal year of the ConAgra Foods Chicken Business ended May 25, 2003, and the fiscal year of Pilgrims Pride ended September 27, 2003. As a result, the combined pro forma financial statements have been prepared by adjusting the ConAgra Foods Chicken Business quarterly results to more closely match the Pilgrims Pride reporting period. However, the ConAgra Foods Chicken Business information has been included as of August 24, 2003, which represents a one-month lag to the Pilgrims Pride reporting period. In addition, certain reclassifications have been made to the ConAgra Foods Chicken Businesss historical financial statements to conform to the presentation used by Pilgrims Pride.
(B) Elimination of ConAgra Foods Chicken Business cash distributed prior to closing.
(C) Represents the elimination of the balance sheet amounts related to derivatives and hedging and goodwill which are not being acquired. In addition, deferred income taxes are eliminated because Pilgrims Pride will step-up the tax basis of assets to the value of the acquisition.
(D) The ConAgra Foods Chicken Business acquisition will be accounted for as a purchase business combination. The Unaudited Pro Forma Financial Statements do not include any adjustments related to restructuring costs or recurring benefits expected from synergies. The purchase price allocation is preliminary and further adjustments may be made based on the completion of final valuation and other studies. We are in the process of completing a valuation of fixed assets, supply agreements and other agreements and adjust purchase price accordingly. The final valuation of fixed assets, supply agreements and other agreements is not expected to result in a material change to the unaudited pro forma financial data. The final purchase price is dependent on the final audited adjusted net book value of the ConAgra Foods Chicken Business assets and liabilities at closing. The following table summarizes the net assets acquired based on the August 24, 2003 balance sheet of the ConAgra Foods Chicken Business. Purchase consideration is based on value of the acquisition as determined by the estimated closing balance sheet of the ConAgra Foods Chicken Business, the closing price of Pilgrims Pride Class A common stock on November 17, 2003, five days prior to closing. The purchase price is not final and is subject to adjustment based on the audited closing balance sheet of the ConAgra Foods Chicken Business, which is anticipated to be finalized during fiscal 2004. Any adjustment to the purchase price will result in a cash payment between ConAgra Foods and Pilgrims Pride based on the final adjusted audited net book value of the ConAgra Foods Chicken Business. The shares issued to ConAgra Foods will not change. The Company cannot currently estimate the ultimate adjustment to the final purchase price as a result of the audit of the closing balance sheet.
4
The preliminary purchase price is based on the estimated closing balance sheet of the ConAgra Foods Chicken Business as follows (in thousands except share and per share amounts):
Net book value of ConAgra Foods Chicken Business (less cash) |
|
$ |
593,664 |
|
Less assets and liabilities not acquired (C) |
|
13,290 |
|
|
|
|
580,374 |
|
|
Purchase consideration |
|
|
|
|
Pilgrims Pride common stock 25,443,054 shares at $14.05 per share |
|
357,475 |
|
|
Other Long-Term Debt (including $5,981,000 for transaction costs) |
|
210,018 |
|
|
9 1/4% Senior Subordinated Notes Due 2013 (less one month prepaid interest, and debt issuance costs) |
|
96,729 |
|
|
Transaction costs incurred at September 27, 2003 |
|
4,109 |
|
|
Total consideration |
|
668,331 |
|
|
Purchase price adjustment |
|
$ |
87,957 |
|
The Company expects that substantially all of this adjustment will be included to adjust the basis of property, plant and equipment to fair value.
(E) Represents adjustments to long-term debt and interest expense to consider the following attributes of the acquisition of the ConAgra Foods Chicken Business;
i. Elimination of the corporate allocation: finance charge previously allocated by ConAgra Foods.
ii. Increase in interest expense resulting from the issuance of 9 5/8% Senior Notes due 2011 assumed to be outstanding for the entire year. The 9 5/8% notes were issued in August 2003 for net proceeds of $103.5 million, which were used to pay down existing borrowings under the revolving term credit facility pending the closing of the acquisition. This adjustment reflects these borrowings as being outstanding for the entire year.
iii. Increase in long-term debt resulting from the issuance of 9 1/4% senior subordinated notes in November 2013.
iv. Increase in long-term debt resulting from the issuance of $80.0 million in senior notes from an insurance company having an interest rate equal to United States treasury rates plus 2.6% due in 2014.
v. Increase in long-term debt resulting from the issuance of $20.0 million in senior notes having an interest rate equal to United States treasury rates plus 2.6%; due in 2010.
vi. As discussed above, borrowings under the credit facility were paid down with the proceeds from the August 2003 issuance of the 9 5/8 senior notes and were re-borrowed upon the closing of the acquisition. In addition, an additional $9.8 million was borrowed to finance the closing of the acquisition.
vii. Consideration of the 1% guarantee fee paid to the companys major stockholder, for his guarantees on the secured debt described in iv. and v. above.
5
(F) Represents the adjustment to estimated income tax expense as a result of the ConAgra Foods Chicken Business acquisition and the pro forma adjustments.
(G) Represents the adjustment to depreciation expense based on the fair value preliminarily assigned to property, plant and equipment. On average, the useful life assigned to the property, plant and equipment is assumed to be 10 years.
(H) In connection with the stock purchase agreement, Pilgrims Pride executed supply agreements under which Pilgrims Pride will continue to provide poultry to the other divisions of ConAgra Foods. Historically, the intercompany transfer of certain products was done at values that approximated cost. The supply agreements with ConAgra Foods have two primary sales provisions, summarized as follows:
A pricing structure that covers a specific plant, which is substantially dedicated to producing chicken for a ConAgra Foods facility (Specific Plant Pricing Structure), will sell products to ConAgra Foods on a cost plus a specified cent per pound mark-up. Approximately one-half of the pounds sold to other ConAgra Foods operations would have been produced under the Specific Plant Pricing Structure.
A pricing structure that generally covers all other sales to ConAgra Foods facilities (All Other Pricing Structure) specifies sales price based on a negotiated periodic adjustment to the representative thirteen-week average of a market-based index. Approximately one-half of the pounds sold to other ConAgra Foods operations would have been produced under the All Other Pricing Structure.
A pro forma adjustment has been included to reflect the increase in net revenues that would result by applying the Specific Plant Pricing Structure to the historical pounds sold applicable to this structure. Although, no specific mark-up is specified in the All Other Pricing Structure the Company believes that the pricing that will result from the operation of these agreements will be at least as favorable as the Specific Plant Pricing Structure. As a result we estimate that the operation of the All Other Pricing Structure if applied on a pro forma basis to historical pounds sold would have increased net revenues and profits by at least an additional $4 million. This amount has not been included, as a pro forma adjustment because the provisions of the All Other Pricing Structure in the supply agreements do not indicate a contractual profit percentage.
(I) Represents payment of estimated debt issuance costs incurred in connection with the 9 1/4% senior subordinated notes due 2013.
(J) Represents one month prepaid interest in connection with the 9 1/4% senior subordinated notes due 2013.
(K) Reclassification of acquisition costs incurred by Pilgrims Pride as of September 27, 2003 to the purchase price.
6