Delaware |
1-9273 |
75-1285071 |
(State or Other Jurisdiction |
(Commission |
(IRS Employer |
of Incorporation) |
File Number) |
Identification No.) |
110 South Texas Street |
|
Pittsburg, Texas |
75686-0093 |
(Address of Principal Executive Offices) |
(ZIP Code) |
q |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
q |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
q |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
q |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)
| ||
Item 7.01 |
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 |
Pilgrim's Pride Corporation
Net Sales by Primary Market Line for Quarter Ended: The following table sets forth net sales attributable to each of our primary product lines and markets served with those products. We based the table on our internal sales reports and their classification of product types and customers. The information in these tables should be read in conjunction with the information in our SEC filings, including the discussion of our primary product lines and markets served with those products included in our most recent Annual Report on Form 10-K.
Oct,2 2004(a) Chicken Sales: United States Prepared Foods: Foodservice $ 463,163 Retail $ 56,560 Total Prepared Foods $ 519,723 Fresh Chicken: Foodservice $ 387,124 Retail $ 181,765 Total Fresh Chicken $ 568,889 Export and Other Prepared Foods $ 8,497 Chicken-Other $ 61,357 Total Export and Other $ 69,854 T otal U.S. Chicken $ 1,158,466 Mexico: $ 93,797 Total Chicken Sales $ 1,246,263 Total Prepared Foods 528,220 Turkey Sales: Prepared Foods: Foodservice $ 18,610 Retail $ 10,008 Total Prepared Foods $ 28,618 Fresh Turkey: Foodservice $ 12,061 Retail $ 28,298 Total Fresh Turkey $ 40,359 Export and Other Prepared Foods $ 368 Turkey-Other $ 3,187 Total Export and Other $ 3,555 Total Turkey Sales $ 72,532 Total Prepared Foods $ 28,986 Sale of Other Products U.S. $ 156,155 Mexico $ 5,504Total Other Products $ 167,659 Total Net Sales $ 1,486,454
(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.
October 2, 2004 (a) Chicken Sales: U.S. Chicken Sales: Prepared Foods: Foodservice 40.0 % Retail 4.9 % Total Prepared Foods 44.9 % Fresh Chicken: Foodservice 33.4 % Retail 15.7 % Total Fresh Chicken 49.1 % Export and Other Prepared Foods 0.7 % Chicken-Other 5.3 % Total Export and Other 6.0 % Total U.S. Chicken 100.0 % Turkey Sales: U.S. Turkey Sales: Prepared Foods: Foodservice 25.7 % Retail 13.8 % Total Prepared Foods 39.5 % Fresh Turkey:& nbsp; Foodservice 16.6 % Retail  ; 39.0 % Total Fresh Turkey 55.6 DIV> % Export and Other Prepared Foods 0.5 % Turkey-Other 4.4 % Total Export and Other 4.9 % Total U.S. Turkey 100.0 %
(a) The acquisition of the Conagra Chicken Divisi on 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.
Pilgrim's Pride Corporation |
|
Net Sales by Primary Market Line |
|
for Fiscal Year ended: |
|
The following table sets forth net sales attributable to each of our primary product lines and markets served with those products. We based the table on our internal sales reports and their classification of product types and customers. The information in these tables should be read in conjunction with the information in our SEC filings, including the discussion of our primary product lines and markets served with those products included in our most recent Annual Report on Form 10-K. |
|
Oct 2, |
||||
2004 (a)(b) |
||||
Chicken Sales: |
||||
United States |
||||
Prepared Foods: |
||||
Foodservice |
$ |
1,647,904 |
||
Retail |
213,775 |
|||
Total Prepared Foods |
1,871,679 |
|||
|
||||
Fresh Chicken: |
||||
Foodservice |
1,328,883 |
|||
Retail |
653,798 |
|||
Total Fresh Chicken |
1,982,681 |
|||
Export and Other |
||||
Prepared Foods |
34,735 |
|||
Chicken-Other |
212,611 |
|||
Total Export and Other |
247,346 |
|||
Total U.S. Chicken |
4,091,706 |
|||
Mexico: |
362,442 |
|||
Total Chicken Sales |
4,454,148 |
|||
Total Prepared Foods |
1,896,414 |
|||
Turkey Sales: |
||||
Prepared Foods: |
||||
Foodservice |
80,927 |
|||
Retail |
37,384 |
|||
Total Prepared Foods |
118,311 |
|||
|
||||
Fresh Turkey: |
||||
Foodservice |
39,749 |
|||
Retail |
116,905 |
|||
Total Fresh Turkey |
156,654 |
|||
Export and Other |
||||
Prepared Foods |
1,949 |
|||
Turkey-Other |
9,338 |
|||
Total Export and Other |
11,287 |
|||
Total Turkey Sales |
286,252 |
|||
Total Prepared Foods |
120,260 |
|||
Sales of Other Products |
||||
U.S. |
600,091 |
|||
Mexico |
23,232 |
|||
Total Sale of Other Products |
623,323 |
|||
Total Net Sales |
$ |
5,363,723 |
(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. |
|
(b) Fiscal 2004 had 53 weeks. |
|
Oct 2, |
|||
|
2004 (a)(b) |
|||
U.S. Chicken Sales: |
||||
Prepared Foods: |
||||
Foodservice |
40.3 |
% | ||
Retail |
5.2 |
% | ||
Total Prepared Foods |
45.5 |
% | ||
|
||||
Fresh Chicken: |
||||
Foodservice |
32.5 |
% | ||
Retail |
16.0 |
% | ||
Total Fresh Chicken |
48.5 |
% | ||
Export and Other |
||||
Prepared Foods |
0.8 |
% | ||
Fresh |
5.2 |
% | ||
Total Export and Other |
6.0 |
% | ||
Total U.S. Chicken |
100.0 |
% | ||
Prepared Foods |
46.3 |
% | ||
U.S. Turkey Sales: |
||||
Prepared Foods: |
||||
Foodservice |
28.2 |
% | ||
Retail |
13.1 |
% | ||
Total Prepared Foods |
41.3 |
% | ||
|
||||
Fresh Turkey: |
||||
Foodservice |
13.9 |
% | ||
Retail |
40.8 |
% | ||
Total Fresh Turkey |
54.7 |
% | ||
Export and Other |
||||
Prepared Foods |
0.7 |
% | ||
Fresh |
3.3 |
% | ||
Total Export and Other |
4.0 |
% | ||
Total U.S. Turkey |
100.0 |
% | ||
Prepared Foods |
42.0 |
% |
(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. |
(b) Fiscal 2004 had 53 weeks. |
Pilgrim's Pride Corporation |
|
Statistical Management Discussion and Analysis |
|
for quarters ended: |
|
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. |
|
10/02/04 |
7/3/2004 |
|
4/3/2004 |
|
1/3/2004 (a)(c) |
| ||||||
|
|
|
|
||||||||||
United States |
|||||||||||||
Chicken Operations: |
|||||||||||||
U.S. Chicken Sales (000's) |
$ |
1,158,466 |
$ |
1,121,073 |
$ |
1,068,201 |
$ |
743,966 |
|||||
U.S. Chicken Sales divided by U.S.Chicken Net Pounds Produced |
$ |
0.8168 |
$ |
0.8421 |
$ |
0.8257 |
$ |
0.7905 |
|||||
U.S. Chicken Net Pounds Produced (000's) |
1,418,228 |
1,331,322 |
1,293,636 |
941,181 |
|||||||||
Other Operations: |
|||||||||||||
Other Sales (000's) |
156,155 |
163,666 |
166,805 |
113,465 |
|||||||||
U.S. Chicken Sales & Other Sales Totals: |
|||||||||||||
U.S. Chicken Sales & Other Sales (000's) |
1,314,621 |
1,284,739 |
1,235,006 |
857,431 |
|||||||||
U.S. Chicken & Other Operating Income (000's) |
150,755 |
116,930 |
69,787 |
52,006 |
|||||||||
U.S. Chicken & Other Operating Income as a percent of U.S. Chicken & Other Sales |
11.47 |
% |
9.10 |
% |
5.65 |
% |
6.07 |
% | |||||
Turkey |
|||||||||||||
U.S. Turkey Sales (000's) |
72,532 |
66,286 |
54,110 |
93,324 |
|||||||||
U.S. Turkey Sales divided by U.S. Turkey Net Pounds Produced |
$ |
0.9524 |
$ |
0.7293 |
$ |
0.5853 |
$ |
0.8998 |
|||||
U.S. Turkey Operating Income (000's) (b) |
(15,432 |
) |
(78,121 |
) |
(11,341 |
) |
(15,760 |
) | |||||
U.S. Turkey Operating Income as a percent of U.S. Turkey Sales |
-21.28 |
% |
-117.85 |
% |
-20.96 |
% |
-16.89 |
% | |||||
U.S. Turkey Net Pounds Produced (000's) |
76,158 |
90,889 |
92,456 |
103,718 |
|||||||||
U.S. Summary |
|||||||||||||
U.S. Sales (000's) |
1,387,153 |
1,351,025 |
1,289,116 |
950,755 |
|||||||||
U.S. Cost of Sales (000's) |
1,204,413 |
1,184,706 |
1,184,678 |
874,716 |
|||||||||
U.S. Gross Margin (000's) |
182,740 |
166,319 |
104,438 |
76,039 |
|||||||||
U.S. Gross Margin as a percent of U.S. Sales |
13.17 |
% |
12.31 |
% |
8.10 |
% |
8.00 |
% | |||||
U.S. Selling, General and Administrative Expenses (000's) |
63,054 |
63,605 |
45,992 |
37,793 |
|||||||||
U.S. Selling, General and Administrative Expenses as a percent of U.S Sales |
4.55 |
% |
4.71 |
% |
3.57 |
% |
3.98 |
% | |||||
Restructuring and Related Charges - Turkey |
8,178 |
63,905 |
|||||||||||
Insurance Proceeds - Turkey |
23,815 |
||||||||||||
U.S. Operating Income (000's) (b) |
135,323 |
38,809 |
58,446 |
38,246 |
|||||||||
U.S. Operating Income as a percent of U.S. Sales |
9.76 |
% |
2.87 |
% |
4.53 |
% |
4.02 |
% | |||||
Mexico |
|||||||||||||
Chicken Operations: |
|||||||||||||
Mexico Chicken Sales (000's) |
93,797 |
90,718 |
88,957 |
88,970 |
|||||||||
Mexico Chicken Sales divided by Mexico Chicken Net Pounds Produced |
$ |
0.5772 |
$ |
0.5851 |
$ |
0.5760 |
$ |
0.5057 |
|||||
Mexico Other Operations: |
|||||||||||||
Mexico Other Sales (000's) |
5,504 |
6,251 |
6,835 |
4,642 |
|||||||||
Mexico Chicken and Other Operating Income (000's) |
555 |
(1,692 |
) |
2,997 |
(5,446 |
) | |||||||
Mexico Operating Income as a percent of Mexico Sales |
0.56 |
% |
-1.74 |
% |
3.13 |
% |
-5.82 |
% | |||||
Mexico Net Pounds Produced (000's) |
162,490 |
155,038 |
154,432 |
175,922 |
|||||||||
Consolidated Operations |
|||||||||||||
Chicken Operations: |
|||||||||||||
Chicken Sales from all Divisions (000's) |
1,252,263 |
1,211,791 |
1,157,158 |
832,936 |
|||||||||
Chicken Sales from all divisions divided by Chicken Net Pounds Produced from all Divisions |
$ |
0.7922 |
$ |
0.8153 |
$ |
0.7991 |
$ |
0.7456 |
|||||
Chicken Net Pounds Produced from all Divisions (000's) |
1,580,718 |
1,486,360 |
1,448,068 |
1,117,103 |
|||||||||
Other Operations: |
|||||||||||||
Other Sales (000's) |
161,659 |
169,917 |
173,640 |
118,107 |
|||||||||
Totals All Operations: |
|||||||||||||
Total Net Sales (000's) |
1,486,454 |
1,447,994 |
1,384,908 |
1,044,367 |
|||||||||
Total Cost of Sales (000's) |
1,296,959 |
1,277,066 |
1,271,992 |
967,336 |
|||||||||
Gross Margin from all operations (000's) |
189,495 |
170,928 |
112,916 |
77,031 |
|||||||||
Gross Margin from all operations as a percent of Total Net Sales |
12.75 |
% |
11.80 |
% |
8.15 |
% |
7.38 |
% | |||||
Total Selling, General and Administrative Expenses (000's) |
69,254 |
69,906 |
51,473 |
46,231 |
|||||||||
Total Selling, General and Administrative Expenses as a percent of Total Net Sales |
4.66 |
% |
4.83 |
% |
3.72 |
% |
4.43 |
% | |||||
Restructuring and Related Charges - Turkey |
8,178 |
63,905 |
|||||||||||
Insurance Proceeds - Turkey |
23,815 |
||||||||||||
Operating Income from all operations (000's) (b) |
135,878 |
37,117 |
61,443 |
30,800 |
|||||||||
Operating Income from all operations as a percent of Total Net Sales |
9.14 |
% |
2.56 |
% |
4.44 |
% |
2.95 |
% | |||||
Avian Influenza Reimbursement (000's) |
- |
- |
- |
||||||||||
Vitamin Settlements (000's) |
- |
- |
68 |
8 |
|||||||||
Total Adjustments (000'S) |
- |
- |
68 |
8 |
|||||||||
Consolidated Adjusted Chicken and Turkey Operating Income (000's) |
135,878 |
37,117 |
61,511 |
30,808 |
|||||||||
Consolidated Adjusted Chicken and Turkey Income as a percent of Total Net Sales |
9.14 |
% |
2.56 |
% |
4.44 |
% |
2.95 |
% |
(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. |
(b) Includes Turkey Restructuring and Related Charges of $8.2 million and $63.9 million.in quarters ended 10/2/2004 and 7/3/2004. |
(c) 14 week Quarter. |
Pilgrim's Pride Corporation |
|
Statistical Management Discussion and Analysis |
|
for fiscal year ended: |
|
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". |
|
|
10/2/2004
(a)(c) |
|||
|
||||
United States |
||||
Chicken Operations: |
||||
U.S. Chicken Sales |
4,091,706 |
|||
U.S. Chicken Sales divided by U.S.Chicken Net Pounds Produced |
$ |
0.8209 |
||
U.S. Chicken Net Pounds Produced (000's) |
4,984,368 |
|||
Other Operations: |
||||
Other Sales |
600,091 |
|||
U.S. Chicken Sales & Other Sales Totals: |
||||
U.S. Chicken Sales & Other Sales |
4,691,797 |
|||
U.S. Chicken & Other Operating Income |
389,478 |
|||
Operating Income as a percent of U.S. Chicken Sales |
8.30 |
% | ||
Turkey |
||||
U.S. Turkey Sales |
286,252 |
|||
U.S. Turkey Sales divided by U.S. Turkey Net Pounds Produced |
$ |
0.7881 |
||
U.S. Turkey Operating Income (b) |
(120,654 |
) | ||
U.S. Turkey Operating Income as a percent of U.S. Turkey Sales |
-42.15 |
% | ||
U.S. Turkey Net Pounds Produced |
363,221 |
|||
U.S. Summary |
||||
U.S. Sales |
4,978,049 |
|||
U.S. Cost of Sales |
4,448,513 |
|||
U.S. Gross Margin |
529,536 |
|||
U.S. Gross Margin as a percent of U.S. Sales |
10.64 |
% | ||
U.S. Selling, General and Administrative Expenses |
212,444 |
|||
U.S. Selling, General and Administrative Expenses as a percent of U.S Sales |
4.27 |
% | ||
U.S. Operating Income (b) |
268,824 |
|||
U.S. Operating Income as a percent of U.S. Sales |
5.40 |
% | ||
Mexico |
||||
Chicken Operations: |
||||
Mexico Chicken Sales |
362,442 |
|||
Mexico Chicken Sales divided by Mexico Chicken Net Pounds Produced |
$ |
0.5594 |
||
Mexico Other Operations: |
||||
Mexico Other Sales |
23,232 |
|||
Mexico Chicken Operating Income |
(3,586 |
) | ||
Mexico Operating Income as a percent of Mexico Sales |
-0.93 |
% | ||
Mexico Net Pounds Produced |
647,882 |
|||
Consolidated Operations |
||||
Chicken Operations: |
||||
Chicken Sales from all Divisions |
4,454,148 |
|||
Chicken Sales from all divisions divided by Chicken Net Pounds Produced from all Divisions |
$ |
0.7908 |
||
Chicken Net Pounds Produced from all Divisions |
5,632,250 |
|||
Other Operations: |
||||
Other Sales |
623,323 |
|||
Totals All Operations: |
||||
Total Net Sales |
5,363,723 |
|||
Total Cost of Sales |
4,813,353 |
|||
Gross Margin from all operations |
550,370 |
|||
Gross Margin from all operations as a percent of Total Net Sales |
10.26 |
% | ||
Total Selling, General and Administrative Expenses |
236,864 |
|||
Total Selling, General and Administrative Expenses as a percent of Total Net Sales |
4.42 |
% | ||
Restructuring and related costs - Turkey |
72,083 |
|||
Insurance Proceeds - Turkey |
23,815 |
|||
Operating Income from all operations (b) |
265,238 |
|||
Operating Income from all operations as a percent of Total Net Sales |
4.95 |
% | ||
Avian Influenza Reimbursement (000's) |
||||
Vitamin Settlements (000's) |
76 |
|||
Total Adjustments (000'S) |
76 |
|||
Consolidated Adjusted Chicken and Turkey Operating Income (000's) |
265,314 |
|||
Consolidated Adjusted Chicken and Turkey Income as a percent of Total Net Sales |
4.95 |
% |
(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. |
(b) Includes Turkey Restructuring and Related Charges of $72.1 million in fiscal year ended 10/2/2004. |
Pilgrim's Pride Corporation
Selected Financial Data
for quarter ended: |
|||||||
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. |
|||||||
|
10/02/04 | ||||||
Income Statement Data: |
|||||||
Net sales |
$ |
1,486,454 |
|||||
Non-recurring recoveries |
(23,815 |
) | |||||
Turkey restructuring and related costs |
8,178 |
||||||
Gross margin |
205,132 |
||||||
Selling, general and administrative expenses |
69,254 |
||||||
Operating income (loss) (a) |
135,878 |
||||||
Interest expense, net |
11,471 |
||||||
Miscellaneous, net |
3,101 |
||||||
Income (loss) before income taxes and extraordinary charge |
121,306 |
||||||
Income tax expense (benefit) |
46,016 |
||||||
Income (loss) before extraordinary charge |
75,290 |
||||||
Extraordinary charge - net of tax |
- |
||||||
Net income (loss) |
$ |
75,290 |
|||||
Per Common Share Data: (b) |
|||||||
Income (loss) before extraordinary charge |
$ |
1.13 |
|||||
Extraordinary charge - early repayment of debt |
- |
||||||
Net Income (loss) |
$ |
1.13 |
|||||
Cash dividends |
$ |
0.015 |
|||||
Book value |
$ |
13.87 |
|||||
Balance Sheet Summary: |
|||||||
Working capital |
$ |
383,726 |
|||||
Total assets |
$ |
2,245,989 |
|||||
Notes payable and current maturities of long-term debt |
$ |
8,428 |
|||||
Long-term debt, less current maturities |
$ |
535,866 |
|||||
Total debt |
$ |
544,294 |
|||||
Senior secured debt (included in Total Debt) |
$ |
- |
|||||
Total stockholders' equity |
$ |
922,956 |
|||||
Cash Flow Summary: |
|||||||
Operating cash flow |
$ |
45,381 |
|||||
Depreciation & amortization (c) |
$ |
26,854 |
|||||
Capital expenditures |
$ |
23,805 |
|||||
Business acquisitions |
$ |
28,734 |
|||||
Financing activities, net |
$ |
(56,172 |
) | ||||
Cashflow Ratios: |
|||||||
EBITDA (d) |
$ |
159,096 |
|||||
EBITDA (last four qtrs.) |
$ |
372,501 |
|||||
Key Indicators (as a percentage of net sales): |
|||||||
Gross margin |
13.8 |
% | |||||
Selling, general and administrative expenses |
4.7 |
% | |||||
Operating income (loss) |
9.1 |
% | |||||
Interest expense, net |
0.8 |
% | |||||
Net income (loss) |
5.1 |
% | |||||
(a) Includes Turkey restructuring-related charges of $8.2 million. |
|
||||||
(b) Per share amounts represent both basic and diluted. |
|
||||||
(c) Includes amortization of capitalized financing costs of approximately |
|
$ |
535 |
||||
(d) EBITDA is defined as the sum of net income (loss) before extraordinary charges, interest, taxes, depreciation and amortization. EBITDA is presented because it is used by us, and we believe it is frequently used by securities analysts, investors and other interested parties, in addition to and not in lieu of GAAP results, to compare the performance of companies. EBITDA is not a measurement of financial performance under generally accepted accounting principles and should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or an alternative to net income as indicators of our operating performance or any other measures of performance derived in accordance with generally accepted accounting principles. EBITDA is calculated as follows: |
|
||||||
Net Income |
$ |
75,290 |
|||||
Add: |
|||||||
Extraordinary charge-net of tax |
- |
||||||
Income Tax Expense (benefit) |
46,016 |
||||||
Interest expense, net |
11,471 |
||||||
Depreciation and amortization |
26,854 |
||||||
Minus: |
|||||||
Amortization of capitalized financing costs |
535 |
||||||
EBITDA |
$ |
159,096 |
|||||
Pilgrim's Pride Corporation |
||||
Selected Financial Data |
||||
for fiscal year ended: |
||||
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. |
||||
|
2004 (a)(b) | |||
Income Statement Data: |
||||
Net sales |
$ |
5,363,723 |
||
Non-recurring recoveries |
(23,891 |
) | ||
Turkey restructuring and related charges |
72,083 |
|||
Gross margin |
510,101 |
|||
Selling, general and administrative expenses |
236,864 |
|||
Operating income (loss) |
265,314 |
|||
Interest expense, net |
52,129 |
|||
Miscellaneous, net |
4,650 |
|||
Income (loss) before income taxes and extraordinary charge |
208,535 |
|||
Income tax expense (benefit) |
80,195 |
|||
Income (loss) before extraordinary charge |
128,340 |
|||
Extraordinary charge - net of tax |
- |
|||
Net income (loss) |
$ |
128,340 |
||
Per Common Share Data: (c) |
||||
Income (loss) before extraordinary charge |
$ |
2.05 |
||
Extraordinary charge - early repayment of debt |
$ |
- |
||
Net Income (loss) |
$ |
2.05 |
||
Cash dividends |
$ |
0.060 |
||
Book value |
$ |
13.87 |
||
Balance Sheet Summary: |
||||
Working capital |
$ |
383,726 |
||
Total assets |
$ |
2,245,989 |
||
Notes payable and current maturities of long-term debt |
$ |
8,428 |
||
Long-term debt, less current maturities |
$ |
535,866 |
||
Total debt |
$ |
544,294 |
||
Senior secured debt (included in Total Debt) |
$ |
- |
||
Total stockholders' equity |
$ |
922,956 |
||
Cash Flow Summary: |
||||
Operating cash flow |
$ |
272,404 |
||
Depreciation & amortization (d) |
$ |
113,788 |
||
Capital expenditures |
$ |
79,642 |
||
Business acquisitions |
$ |
272,097 |
||
Financing activities, net |
$ |
96,665 |
||
Cashflow Ratios: |
||||
EBITDA (e) |
$ |
372,501 |
||
EBITDA /interest expense, net |
7.15 |
|||
Key Indicators (as a percentage of net sales): |
||||
Gross margin |
9.5 |
% | ||
Selling, general and administrative expenses |
4.4 |
% | ||
Operating income (loss) |
4.9 |
% | ||
Interest expense, net |
1.0 |
% | ||
Net income (loss) |
2.4 |
% | ||
(a) The Company acquired the Conagra Chicken Division on November 23, 2003 for $635.2 including the non-cash value of common stock issued of $357.5 million. The acquisition 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 the acquisition date. |
||||
(b) Fiscal 2004 had 53 weeks. |
||||
(c) Historical per share amounts represent both basic and diluted. |
||||
(d) Includes amortization of capitalized financing costs of approximately |
$ |
1,951 |
||
(e) EBITDA is defined as the sum of net income (loss) before extraordinary charges, interest, taxes, depreciation and amortization. EBITDA is presented because it is used by us, and we believe it is frequently used by securities analysts, investors and other interested parties, in addition to and not in lieu of GAAP results, to compare the performance of companies. EBITDA is not a measurement of financial performance under generally accepted accounting principles and should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or an alternative to net income as indicators of our operating performance or any other measures of performance derived in accordance with generally accepted accounting principles. EBITDA is calculated as follows: |
||||
Net Income |
$ |
128,340 |
||
Add: |
||||
Income Tax Expense (benefit) |
80,195 |
|||
Interest expense, net |
52,129 |
|||
Depreciation and amortization |
113,788 |
|||
Minus: |
||||
Amortization of capitalized financing costs |
1,951 |
|||
EBITDA |
$ |
372,501 |