|
|
|
|
|
Delaware |
|
1-9273 |
|
75-1285071 |
(State or Other Jurisdiction
of Incorporation) |
|
(Commission
File Number) |
|
(IRS Employer
Identification No.) |
|
|
|
110 South Texas Street
Pittsburg, Texas |
|
75686-0093 |
(Address of Principal Executive Offices) |
|
(ZIP Code) |
Item 9. |
Regulation FD Disclosure |
|
|
|
Exhibit Number |
|
Description |
|
| |
99.1 |
|
Supplemental Historical Financial Information |
|
|
|
PILGRIMS PRIDE CORPORATION
|
|
|
|
|
| |
By: |
|
/s/ Richard A. Cogdill |
|
|
|
|
|
Richard A. Cogdill
Executive Vice President, Chief Financial Officer,
Secretary and Treasurer |
|
|
|
Exhibit
Number |
|
Description
|
|
| |
99.1 |
|
Supplemental Historical Financial Information |
|
July 3, |
|
2004 |
| |
Chicken Sales: |
|
United States |
|
Prepared Foods: |
|
Foodservice |
$461,530 |
Retail |
$48,583 |
Total Prepared Foods |
$510,113 |
| |
|
|
Fresh Chicken: |
|
Foodservice |
$366,076 |
Retail |
$181,258 |
Total Fresh Chicken |
$547,335 |
| |
Export and Other |
|
Prepared Foods |
$8,285 |
Chicken-Other |
$55,341 |
| |
Total Export and Other |
$63,627 |
Total U.S. Chicken |
$1,121,074 |
| |
|
|
Mexico: |
$90,718 |
Total Chicken Sales |
$1,211,792 |
| |
|
|
Total Prepared Foods |
518,398 |
|
|
Turkey Sales: |
|
Prepared Foods: |
|
Foodservice |
$18,936 |
Retail |
$11,489 |
Total Prepared Foods |
$30,425 |
| |
|
|
Fresh Turkey: |
|
Foodservice |
$9,259 |
Retail |
$24,249 |
Total Fresh Turkey |
$33,508 |
| |
Export and Other |
|
Prepared Foods |
$467 |
Turkey-Other |
$1,886 |
| |
Total Export and Other |
$2,353 |
|
|
Total Turkey Sales |
$66,286 |
| |
|
|
Total Prepared Foods |
$30,892 |
|
|
Sale of Other Products |
|
U.S. |
$163,666 |
Mexico |
$6,251 |
| |
Total Other Products |
$169,917 |
Total Net Sales |
$1,447,995 |
|
|
|
July 3, |
|
2004 |
| |
Chicken Sales: |
|
U.S. Chicken Sales: |
|
Prepared Foods: |
|
Foodservice |
41.2% |
Retail |
4.3% |
Total Prepared Foods |
45.5% |
| |
|
|
Fresh Chicken: |
|
Foodservice |
32.7% |
Retail |
16.2% |
Total Fresh Chicken |
48.9% |
Export and Other |
|
Prepared Foods |
0.7% |
Chicken-Other |
4.9% |
| |
Total Export and Other |
5.6% |
Total U.S. Chicken |
100.0% |
|
|
Turkey Sales: |
|
U.S. Turkey Sales: |
|
Prepared Foods: |
|
Foodservice |
28.6% |
Retail |
17.3% |
Total Prepared Foods |
45.9% |
| |
|
|
Fresh Turkey: |
|
Foodservice |
14.0% |
Retail |
36.6% |
Total Fresh Turkey |
50.6% |
Export and Other |
|
Prepared Foods |
0.7% |
Turkey-Other |
2.8% |
| |
Total Export and Other |
3.5% |
Total U.S. Turkey |
100.0% |
|
|
Our selected financial data is derived from our financial statements. Historical results should not be taken as necessarily indicative of the results that may be expected for any future period. You should read this financial data in conjunction with the appropriate period financial statements and the related notes and "Management's Discussion and Analysis of Results of Operations and Financial Condition" included in our SEC filings.
|
07/03/04 |
| |
Income Statement Data: |
|
Net sales |
$ 1,447,995 |
Non-recurring recoveries |
- |
Gross margin |
167,527 |
Selling, general and administrative expenses |
78,208 |
Operating income (loss) |
37,117 |
Interest expense, net |
14,690 |
Miscellaneous, net |
350 |
Income (loss) before income taxes and extraordinary charge |
22,077 |
Income tax expense (benefit) |
12,263 |
Income (loss) before extraordinary charge |
9,814 |
Extraordinary charge - net of tax |
- |
Net income (loss) |
$ 9,814 |
|
|
Per Common Share Data: |
|
Income (loss) before extraordinary charge |
$ 0.15 |
Extraordinary charge - early repayment of debt |
- |
Net Income (loss) |
$ 0.15 |
Cash dividends |
$ 0.015 |
Book value |
$ 12.77 |
|
|
Balance Sheet Summary: |
|
Working capital |
$ 333,403 |
Total assets |
$ 2,134,229 |
Notes payable and current maturities of long-term debt |
$ 8,175 |
Long-term debt, less current maturities |
$ 591,297 |
Total debt |
$ 599,472 |
Senior secured debt (included in Total Debt) |
$ 299,472 |
Total stockholders' equity |
$ 849,862 |
|
|
Cash Flow Summary: |
|
Operating cash flow |
$ 66,178 |
Depreciation & amortization (b) |
$ 27,936 |
Capital expenditures |
$ 19,922 |
Business acquisitions |
$ 538 |
Financing activities, net |
$ (57,155) |
|
|
Cashflow Ratios: |
|
EBITDA (c) |
$ 64,294 |
EBITDA (last four qtrs.) |
$ 258,997 |
|
|
Key Indicators (as a percentage of net sales): |
|
Gross margin |
11.6% |
Selling, general and administrative expenses |
5.4% |
Operating income (loss) |
2.6% |
Interest expense, net |
1.0% |
Net income (loss) |
0.7% |
(a) Includes Turkey Restructuring Provision of $52.2 million for the three months ended July 3, 2004.
(b) Includes amortization of capitalized financing costs of approximately |
$ 409 |
Net Income |
$ 9,814 |
Add: |
|
Extraordinary charge-net of tax |
- |
Income Tax Expense (benefit) |
12,263 |
Interest expense, net |
14,690 |
Depreciation and amortization |
27,936 |
Minus: |
|
Amortization of capitalized financing costs |
409 |
| |
EBITDA |
$64,294 |
Our Statistical Management Discussion and Analysis data is derived from our financial statements and internal reports. Historical results should not be taken as necessarily indicative of the results that may be expected for any future period. You should read this financial data in conjunction with the appropriate period financial statements and the related notes and "Management's Discussion and Analysis of Results of Operations and Financial Condition" included in our SEC filings.
|
7/3/2004(a) |
| |
United States |
|
|
|
Chicken Operations: |
|
U.S. Chicken Sales (000's) |
$ 1,121,073 |
U.S. Chicken Sales divided by U.S.Chicken Net Pounds Produced |
$0.8421 |
|
|
U.S. Chicken Net Pounds Produced (000's) |
1,331,322 |
|
|
Other Operations: |
|
Other Sales (000's) |
163,666 |
|
|
U.S. Chicken Sales & Other Sales Totals: |
|
U.S. Chicken Sales & Other Sales (000's) |
1,284,739 |
|
|
U.S. Chicken & Other Operating Income (000's) |
109,952 |
U.S. Chicken & Other Operating Income as a percent of U.S. Chicken & Other Sales |
8.56% |
|
|
|
|
|
|
Turkey |
|
|
|
|
|
U.S. Turkey Sales (000's) |
66,286 |
U.S. Turkey Sales divided by U.S. Turkey Net Pounds Produced |
$0.7293 |
|
|
U.S. Turkey Operating Income (000's) |
(71,143) |
U.S. Turkey Operating Income as a percent of U.S. Turkey Sales |
-107.33% |
|
|
U.S. Turkey Net Pounds Produced (000's) |
90,889 |
|
|
|
|
U.S. Summary |
|
|
|
|
|
U.S. Sales (000's) |
1,351,025 |
U.S. Cost of Sales (000's) |
1,188,106 |
U.S. Gross Margin (000's) |
162,919 |
U.S. Gross Margin as a percent of U.S. Sales |
12.06% |
|
|
U.S. Selling, General and Administrative Expenses (000's) |
71,908 |
U.S. Selling, General and Administrative Expenses as a percent of U.S Sales |
5.32% |
|
|
Restructuring Provision - Turkey |
52,202 |
|
|
U.S. Operating Income (000's) |
38,809 |
U.S. Operating Income as a percent of U.S. Sales |
2.87% |
|
|
|
|
Mexico |
|
|
|
Chicken Operations: |
|
Mexico Chicken Sales (000's) |
90,718 |
Mexico Chicken Sales divided by Mexico Chicken Net Pounds Produced |
$0.5851 |
|
|
Mexico Other Operations: |
|
Mexico Other Sales (000's) |
6,251 |
|
|
Mexico Chicken and Other Operating Income (000's) |
(1,692) |
Mexico Operating Income as a percent of Mexico Sales |
-1.74% |
|
|
Mexico Net Pounds Produced (000's) |
155,038 |
|
|
|
|
Consolidated Operations |
|
|
|
Chicken Operations: |
|
Chicken Sales from all Divisions (000's) |
1,211,791 |
Chicken Sales from all divisions divided by Chicken Net Pounds Produced from all Divisions |
$0.8153 |
|
|
Chicken Net Pounds Produced from all Divisions (000's) |
1,486,360 |
|
|
Other Operations: |
|
Other Sales (000's) |
169,917 |
|
|
Totals All Operations: |
|
Total Net Sales (000's) |
1,447,994 |
Total Cost of Sales (000's) |
1,280,466 |
Gross Margin from all operations (000's) |
167,528 |
Gross Margin from all operations as a percent of Total Net Sales |
11.57% |
|
|
Total Selling, General and Administrative Expenses (000's) |
78,209 |
Total Selling, General and Administrative Expenses as a percent of Total Net Sales |
5.40% |
|
|
Restructuring Provision - Turkey |
52,202 |
|
|
Operating Income from all operations (000's) |
37,117 |
Operating Income from all operations as a percent of Total Net Sales |
2.56% |
|
|
Avian Influenza Reimbursement (000's) |
- |
Vitamin Settlements (000's) |
- |
Total Adjustments (000'S) |
- |
|
|
Consolidated Adjusted Chicken and Turkey Operating Income (000's) |
37,117 |
Consolidated Adjusted Chicken and Turkey Income as a percent of Total Net Sales |
2.56% |
|
|
|
|
(a) The acquisition of the Conagra Chicken Division has been accounted for as a purchase, and the results of operations for this acquisition have been included in our consolidated results of operations since November 23, 2003, the acquisition date. These results include net sales of $546.2 million and $81.5 million of Chicken Products and Other Products, respectively, and production of 669.9 million pounds of chicken products.
|
09/27/03 |
|
06/28/03 |
|
03/29/03 |
|
12/28/02 |
|
|
|
| ||||
United States |
|
|
|
|
|
|
|
|
|||||||
Chicken Operations: |
|
|
|
|
|
|
|
U.S. Chicken Sales (000's) |
$ 979,178 |
|
$ 898,102 |
|
$ 849,090 |
|
$ 836,773 |
U.S. Chicken Sales divided by U.S.Chicken Net Pounds Produced |
$0.7289 |
|
$0.6873 |
|
$0.6826 |
|
$0.6670 |
|
|
|
|
|
|
|
|
U.S. Chicken Net Pounds Produced (000's) |
1,343,288 |
|
1,306,716 |
|
1,243,827 |
|
1,254,466 |
|
|
|
|
|
|
|
|
Other Operations: |
|
|
|
|
|
|
|
Other Sales (000's) |
175,042 |
|
186,929 |
|
173,857 |
|
195,638 |
|
|
|
|
|
|
|
|
U.S. Chicken Sales & Other Sales Totals: |
|
|
|
|
|
|
|
U.S. Chicken Sales & Other Sales (000's) |
1,154,220 |
|
1,085,031 |
|
1,022,947 |
|
1,032,411 |
|
|
|
|
|
|
|
|
U.S. Chicken & Other Operating Income (000's) |
41,664 |
|
19,514 |
|
(16,120) |
|
50,850 |
U.S. Chicken & Other Operating Income as a percent of U.S. Chicken & Other Sales |
3.61% |
|
1.80% |
|
-1.58% |
|
4.93% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Turkey |
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
U.S. Turkey Sales (000's) |
76,603 |
|
72,289 |
|
62,407 |
|
94,379 |
U.S. Turkey Sales divided by U.S. Turkey Net Pounds Produced |
$0.7753 |
|
$0.6617 |
|
$0.5672 |
|
$0.9047 |
|
|
|
|
|
|
|
|
U.S. Turkey Operating Income (000's) |
(23,669) |
|
(19,726) |
|
(15,403) |
|
(14,268) |
U.S. Turkey Operating Income as a percent of U.S. Turkey Sales |
-30.90% |
|
-27.29% |
|
-24.68% |
|
-15.12% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Turkey Net Pounds Produced (000's) |
98,806 |
|
109,252 |
|
110,024 |
|
104,321 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
U.S. Summary |
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
U.S. Sales (000's) |
1,230,823 |
|
1,157,320 |
|
1,085,354 |
|
1,126,790 |
U.S. Cost of Sales (000's) |
580,392 |
|
522,326 |
|
1,075,289 |
|
1,078,189 |
U.S. Gross Margin (000's) |
650,431 |
|
634,994 |
|
10,065 |
|
48,601 |
U.S. Gross Margin as a percent of U.S. Sales |
52.85% |
|
54.87% |
|
0.93% |
|
4.31% |
|
|
|
|
|
|
|
|
U.S. Selling, General and Administrative Expenses (000's) |
24,447 |
|
28,622 |
|
51,290 |
|
45,830 |
U.S. Selling, General and Administrative Expenses as a percent of U.S Sales |
1.99% |
|
2.47% |
|
4.73% |
|
4.07% |
|
|
|
|
|
|
|
|
U.S. Operating Income (000's) |
625,984 |
|
606,372 |
|
(41,225) |
|
2,771 |
U.S. Operating Income as a percent of U.S. Sales |
50.86% |
|
52.39% |
|
-3.80% |
|
0.25% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Mexico |
|
|
|
|
|
|
|
|
|||||||
Chicken Operations: |
|
|
|
|
|
|
|
Mexico Chicken Sales (000's) |
82,366 |
|
88,600 |
|
90,247 |
|
88,092 |
Mexico Chicken Sales divided by Mexico Chicken Net Pounds Produced |
$0.5331 |
|
$0.6175 |
|
$0.5759 |
|
$0.5898 |
|
|
|
|
|
|
|
|
Mexico Other Operations: |
|
|
|
|
|
|
|
Mexico Other Sales (000's) |
4,424 |
|
5,321 |
|
2,644 |
|
6,377 |
|
|
|
|
|
|
|
|
Mexico Chicken and Other Operating Income (000's) |
(2,597) |
|
8,830 |
|
3,872 |
|
6,214 |
Mexico Operating Income as a percent of Mexico Sales |
-2.99% |
|
9.40% |
|
4.17% |
|
6.58% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mexico Net Pounds Produced (000's) |
154,518 |
|
143,474 |
|
156,717 |
|
149,356 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Consolidated Operations |
|
|
|
|
|
|
|
|
|||||||
Chicken Operations: |
|
|
|
|
|
|
|
Chicken Sales from all Divisions (000's) |
1,061,544 |
|
986,702 |
|
939,337 |
|
924,865 |
Chicken Sales from all divisions divided by Chicken Net Pounds Produced from all Divisions |
$0.7087 |
|
$0.6804 |
|
$0.6707 |
|
$0.6588 |
|
|
|
|
|
|
|
|
Chicken Net Pounds Produced from all Divisions (000's) |
1,497,806 |
|
1,450,190 |
|
1,400,544 |
|
1,403,822 |
|
|
|
|
|
|
|
|
Other Operations: |
|
|
|
|
|
|
|
Other Sales (000's) |
179,466 |
|
192,250 |
|
176,501 |
|
202,015 |
|
|
|
|
|
|
|
|
Totals All Operations: |
|
|
|
|
|
|
|
Total Net Sales (000's) |
1,317,613 |
|
1,251,241 |
|
1,178,245 |
|
1,221,259 |
Total Cost of Sales (000's) |
1,244,716 |
|
1,189,863 |
|
1,157,917 |
|
1,143,216 |
Gross Margin from all operations (000's) |
72,897 |
|
61,378 |
|
20,328 |
|
78,043 |
Gross Margin from all operations as a percent of Total Net Sales |
5.53% |
|
4.91% |
|
1.73% |
|
6.39% |
|
|
|
|
|
|
|
|
Total Selling, General and Administrative Expenses (000's) |
57,498 |
|
52,760 |
|
57,681 |
|
58,228 |
Total Selling, General and Administrative Expenses as a percent of Total Net Sales |
4.36% |
|
4.22% |
|
4.90% |
|
4.77% |
|
|
|
|
|
|
|
|
Operating Income from all operations (000's) |
15,399 |
|
8,618 |
|
(37,353) |
|
19,815 |
Operating Income from all operations as a percent of Total Net Sales |
1.17% |
|
0.69% |
|
-3.17% |
|
1.62% |
|
|
|
|
|
|
|
|
Avian Influenza Reimbursement (000's) |
10,434 |
|
67 |
|
1,749 |
|
14,301 |
Vitamin Settlements (000's) |
43 |
|
10,235 |
|
9,564 |
|
86 |
Total Adjustments (000'S) |
10,477 |
|
10,302 |
|
11,313 |
|
14,387 |
|
|
|
|
|
|
|
|
Consolidated Adjusted Chicken and Turkey Operating Income (000's) |
25,876 |
|
18,920 |
|
(26,040) |
|
34,202 |
Consolidated Adjusted Chicken and Turkey Income as a percent of Total Net Sales |
1.96% |
|
1.51% |
|
-2.21% |
|
2.80% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|