Supplemental Data


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549





FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934


Date of report (Date of earliest event reported): April 25, 2005



PILGRIM'S PRIDE CORPORATION
(Exact Name of Registrant as Specified in its Charter)


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)


Registrant's telephone number, including area code: (903) 855-1000

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

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
 
Attached hereto as Exhibit 99.1 is certain supplemental historical financial information of  Pilgrim’s Pride Corporation.
 
 
 
 
Exhibit
Number
  
 
Description
 
 
99.1
  
Supplemental Historical Financial Information
 
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.
 
 
 
 
PILGRIM’S PRIDE CORPORATION
 
 
Date: April 25, 2005.
 
 
 
 
 
By:
 
/s/    Richard A. Cogdill
 
 
 
 
 
Richard A. Cogdill
Executive Vice President, Chief Financial Officer,
Secretary and Treasurer
 
Exhibit Index
 
 
 
 
Exhibit
Number
 
  
Description
 
 
 
99.1
  
Supplemental Historical Financial Information
 
Supplemental Data

Pilgrim's Pride Corporation
 
Net Sales by Primary Market Line
 
for Quarters Ended:
 
   
The following table sets forth, for the quarterly periods including and since fiscal 2000, 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.
 


   
Apr 2,
 
   
2005
 
Chicken Sales:
       
United States
       
Prepared Foods:
       
Foodservice
 
$
415,015
 
Retail
 
$
68,028
 
Total Prepared Foods
 
$
483,043
 
         
Fresh Chicken:
       
Foodservice
 
$
375,164
 
Retail
 
$
149,076
 
Total Fresh Chicken
 
$
524,241
 
Export and Other
       
Prepared Foods
 
$
15,149
 
Chicken-Other
 
$
68,350
 
Total Export and Other
 
$
83,499
 
Total U.S. Chicken
 
$
1,090,782
 
         
Mexico:
 
$
90,889
 
Total Chicken Sales
 
$
1,181,671
 
         
Total Prepared Foods
   
498,192
 
         
Turkey Sales:
       
Prepared Foods:
       
Foodservice
 
$
17,529
 
Retail
 
$
8,166
 
Total Prepared Foods
 
$
25,695
 
         
Fresh Turkey:
       
Foodservice
 
$
3,897
 
Retail
 
$
6,988
 
Total Fresh Turkey
 
$
10,885
 
Export and Other
       
Prepared Foods
 
$
281
 
Turkey-Other
 
$
467
 
Total Export and Other
 
$
748
 
         
Total Turkey Sales
 
$
37,328
 
         
Total Prepared Foods
 
$
25,976
 
         
Sale of Other Products
       
U.S.
 
$
148,138
 
Mexico 
 
$
8,184
 
Total Other Products
 
$
156,323
 
Total Net Sales
 
$
1,375,321
 

 
 
 
   
Apr 2,
 
   
2005
 
       
Chicken Sales:
       
U.S. Chicken Sales:
       
Prepared Foods:
       
Foodservice
   
38.0
%
Retail
   
6.2
%
Total Prepared Foods
   
44.2
%
         
Fresh Chicken:
       
Foodservice
   
34.4
%
Retail
   
13.7
%
Total Fresh Chicken
   
48.1
%
Export and Other
       
Prepared Foods
   
1.4
%
Chicken-Other
   
6.3
%
Total Export and Other
   
7.7
%
Total U.S. Chicken
   
100.0
%
         
         
         
Turkey Sales:
       
U.S. Turkey Sales:
       
Prepared Foods:
       
Foodservice
   
46.9
%
Retail
   
21.9
%
Total Prepared Foods
   
68.8
%
         
Fresh Turkey:
       
Foodservice
   
10.4
%
Retail
   
18.7
%
Total Fresh Turkey
   
29.1
%
Export and Other
       
Prepared Foods
   
0.8
%
Turkey-Other
   
1.3
%
Total Export and Other
   
2.1
%
Total U.S. Turkey
   
100.0
%
 
 
 
 


 

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.
 
 

   
04/02/05
 
04/03/04
 
           
Income Statement Data:
             
Net sales
 
$
1,375,321
 
$
1,384,908
 
Non-recurring recoveries
   
-
   
(68
)
Gross margin
   
158,484
   
123,397
 
Selling, general and administrative expenses
   
69,529
   
61,886
 
Operating income (loss)
   
88,955
   
61,511
 
Interest expense, net
   
9,318
   
13,524
 
Miscellaneous, net
   
(10,956
)
 
1,449
 
Income (loss) before income taxes and extraordinary charge
   
90,593
   
46,545
 
Income tax expense (benefit)
   
34,204
   
13,594
 
Income (loss) before extraordinary charge
   
56,389
   
32,951
 
Extraordinary charge - net of tax
   
-
   
-
 
Net income (loss)
 
$
56,389
 
$
32,951
 
               
Per Common Share Data:
             
Income (loss) before extraordinary charge
 
$
0.85
 
$
0.50
 
Extraordinary charge - early repayment of debt
   
-
   
-
 
Net Income (loss)
 
$
0.85
 
$
0.50
 
Cash dividends
 
$
0.015
 
$
0.015
 
Book value
 
$
15.35
 
$
12.62
 
               
Balance Sheet Summary:
             
Working capital
 
$
492,251
 
$
325,602
 
Total assets
 
$
2,269,536
 
$
2,148,048
 
Notes payable and current maturities of long-term debt
 
$
8,501
 
$
12,331
 
Long-term debt, less current maturities
 
$
523,404
 
$
643,298
 
Total debt
 
$
531,905
 
$
655,629
 
Senior secured debt (included in Total Debt)
 
$
-
 
$
255,629
 
Total stockholders' equity
 
$
1,026,116
 
$
840,193
 
               
Cash Flow Summary:
             
Operating cash flow
 
$
5379
 
$
41,063
 
Depreciation & amortization (a)
 
$
33,777
 
$
33,087
 
Capital expenditures
 
$
27,994
 
$
19,429
 
Business acquisitions
 
$
-
 
$
1,343
 
Financing activities, net
 
$
(3,150
)
$
(71,381
)
               
Cashflow Ratios:
             
EBITDA (b)
 
$
133,108
 
$
92,668
 
EBITDA (last four qtrs.)
 
$
478,126
 
$
247,934
 
               
Key Indicators (as a percentage of net sales):
             
Gross margin
   
11.5
%
 
8.9
%
Selling, general and administrative expenses
   
5.1
%
 
4.5
%
Opertaing income (loss)
   
6.5
%
 
4.4
%
Interest expense, net
   
0.7
%
 
1.0
%
Net income (loss)
   
4.1
%
 
2.4
%

(a) Includes amortization of capitalized financing costs of approximately
   
580
   
488
 
 
(b) “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
 
$
56,389
 
$
32,951
 
Add:
             
Extraordinary charge-net of tax
   
-
   
-
 
Income Tax Expense (benefit)
   
34,204
   
13,594
 
Interest expense, net
   
9,318
   
13,524
 
Depreciation and amortization
   
33,777
   
33,087
 
Minus:
             
Amortization of capitalized financing costs
   
580
   
488
 
EBITDA
 
$
133,108
 
$
92,668
 
 
 
 

 

 

Pilgrim's Pride Corporation
 
Sales Segments
 
for Quarter Ended:
 
   
   
Since the Acquisition of WLR Foods on January 27, 2001, we operate in two reportable business segments as (1) a producer of chicken and other products and (2) a producer of turkey products.
 
Our chicken and other products segment includes sales of chicken and sales of other products we produce and purchase for resale in the United States and Mexico. Our chicken and other products segment conducts separate operations in the United States and Mexico and is reported as two seprarate geographical areas. Our turkey segment includes sales of turkey products produced in our turkey operation recently acquired from WLR Foods, whose operations are exclusively in the United States.
 
Inter-area sales and inter-segment sales, which are not material, are accounted for at prices comparable to normal trade customer sales. Fixed assets by segment and geographic area are those assets which are used in our operations in each segment or area. Corporate assets are included with chicken and other products. 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.
 
 


 
 
4/2/2005
 
Net Sales to Customers:
   
(In thousands
)
Chicken and Other Products:
       
United States 
 
$
1,238,921
 
Mexico 
   
99,072
 
 Sub-total
   
1,337,993
 
Turkey 
   
37,328
 
 Total
 
$
1,375,321
 
         
Operating Income:
       
Chicken and Other Products:
       
United States 
 
$
83,596
 
Mexico 
   
10,843
 
 Sub-total
   
94,439
 
Turkey 
   
(5,484
)
Non-recurring recoveries 
   
-
 
 Total
 
$
88,955
 
         
Depreciation and Amortization: (a)
       
Chicken and Other Products:
       
United States 
 
$
29,939
 
Mexico 
   
3,062
 
 Sub-total
   
33,001
 
Turkey 
   
776
 
 Total
 
$
33,777
 
         
Total Assets:
       
Chicken and Other Products:
       
United States 
 
$
1,929,367
 
Mexico 
   
246,309
 
 Sub-total
   
2,175,676
 
Turkey 
   
93,860
 
 Total
 
$
2,269,536
 
         
Capital Expenditures:
       
Chicken and Other Products:
       
United States 
 
$
26,596
 
Mexico 
 
$
1,125
 
 Sub-total
   
27,721
 
Turkey 
 
$
273
 
 Total
 
$
27,994
 

(a) Includes amortization of capitalized financing costs of approximately
 
$
580
 

 
 


 

 

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.
 
 


   
 04/02/05
 
4/3/2004
 
United States
             
Chicken Operations:
             
U.S. Chicken Sales (000's)
 
$
1,090,782
 
$
1,068,201
 
U.S. Chicken Sales divided by U.S.Chicken Net Pounds Produced
 
$
0.8156
 
$
0.8257
 
U.S. Chicken Sales divided by U.S.Chicken Pounds Sold
 
$
0.8545
 
$
0.8500
 
               
U.S. Chicken Net Pounds Produced (000's)
   
1,337,413
   
1,293,636
 
U.S. Chicken Pounds Sold (000's)
   
1,276,456
   
1,256,635
 
               
Other Operations:
             
Other Sales (000's)
   
148,139
   
166,805
 
               
U.S. Chicken Sales & Other Sales Totals:
             
U.S. Chicken Sales & Other Sales (000's)
   
1,238,921
   
1,235,006
 
               
U.S. Chicken & Other Operating Income (000's)
   
83,596
   
69,855
 
U.S. Chicken & Other Operating Income as a percent of U.S. Chicken & Other Sales
   
6.75
%
 
5.66
%
               
               
               
Turkey
             
               
U.S. Turkey Sales (000's)
   
37,328
   
54,110
 
U.S. Turkey Sales divided by U.S. Turkey Net Pounds Produced
 
$
1.0938
 
$
0.5853
 
U.S. Turkey Sales divided by U.S. Turkey Pounds Sold
 
$
1.1362
 
$
0.9953
 
               
U.S. Turkey Operating Income (000's)
   
(5,484
)
 
(11,341
)
U.S. Turkey Operating Income as a percent of U.S. Turkey Sales
   
-14.69
%
 
-20.96
%
               
               
U.S. Turkey Net Pounds Produced (000's)
   
34,128
   
92,456
 
U.S. Turkey Pounds Sold (000's)
   
32,852
   
54,367
 
               
U.S. Summary
             
               
U.S. Sales (000's)
   
1,276,249
   
1,289,116
 
U.S. Cost of Sales (000's)
   
1,134,670
   
1,174,197
 
U.S. Gross Margin (000's)
   
141,579
   
114,919
 
U.S. Gross Margin as a percent of U.S. Sales
   
11.09
%
 
8.91
%
               
U.S. Selling, General and Administrative Expenses (000's)
   
63,467
   
56,405
 
U.S. Selling, General and Administrative Expenses as a percent of U.S Sales
   
4.97
%
 
4.38
%
               
U.S. Operating Income (000's)
   
78,112
   
58,514
 
U.S. Operating Income as a percent of U.S. Sales
   
6.12
%
 
4.54
%
               
Mexico
             
Chicken Operations:
             
Mexico Chicken Sales (000's) ©
   
90,888
   
88,957
 
Mexico Chicken Sales divided by Mexico Chicken Net Pounds Produced
 
$
0.6066
 
$
0.5760
 
               
Mexico Other Operations:
             
Mexico Other Sales (000's)
   
8,184
   
6,835
 
               
Mexico Chicken Operating Income (000's)
   
10,843
   
2,997
 
Mexico Operating Income as a percent of Mexico Chicken Sales
   
10.94
%
 
3.13
%
               
               
Mexico Net Pounds Produced (000's)
   
149,844
   
154,432
 
               
Consolidated Operations
             
Chicken Operations:
             
Chicken Sales from all Divisions (000's)
   
1,181,670
   
1,157,158
 
Chicken Sales from all divisions divided by Chicken Net Pounds Produced from all Divisions
 
$
0.7945
 
$
0.7991
 
Chicken Sales from all divisions divided by Chicken Pounds Sold from all Divisions
 
$
0.8285
 
$
0.8201
 
               
Chicken Net Pounds Produced from all Divisions (000's)
   
1,487,257
   
1,448,068
 
Chicken Pounds Sold from all Divisions (000's)
   
1,426,300
   
1,411,067
 
               
Other Operations:
             
Other Sales (000's)©
   
156,323
   
173,640
 
               
Totals All Operations:
             
Total Net Sales (000's)
   
1,375,321
   
1,384,908
 
Total Cost of Sales (000's)
   
1,216,837
   
1,261,511
 
Gross Margin from all operations (000's)
   
158,484
   
123,397
 
Gross Margin from all operations as a percent of Total Net Sales
   
11.52
%
 
8.91
%
               
Total Selling, General and Administrative Expenses (000's)
   
69,529
   
61,886
 
Total Selling, General and Administrative Expenses as a percent of Total Net Sales
   
5.06
%
 
4.47
%
               
Operating Income from all operations (000's)
   
88,955
   
61,511
 
Operating Income from all operations as a percent of Total Net Sales
   
6.47
%
 
4.44
%
               
Avian Influenza Reimbursement (000's)
   
-
   
-
 
Vitamin Settlements (000's)
   
-
   
-
 
Total Adjustments (000'S)
   
-
   
-
 
               
Consolidated Adjusted Chicken and Turkey Operating Income (000's)
   
88,955
   
61,511
 
Consolidated Adjusted Chicken and Turkey Income as a percent of Total Net Sales
   
6.47
%
 
4.44
%