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): July 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.)


4845 US Hwy. 271 N.    
 
Pittsburg, Texas
75686-0093
(Address of Principal Executive Offices)
(ZIP Code)


Registrant's telephone number, including area code: (903) 434-1000

110 South Texas Street
(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: July 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.
 



   
July 2,
 
   
2005
 
       
Chicken Sales:
       
United States
       
Prepared Foods:
       
Foodservice
 
$
403,635
 
Retail
 
$
76,085
 
Total Prepared Foods
 
$
479,719
 
         
Fresh Chicken:
       
Foodservice
 
$
395,280
 
Retail
 
$
154,399
 
Total Fresh Chicken
 
$
549,679
 
Export and Other
       
Prepared Foods
 
$
15,101
 
Chicken-Other
 
$
88,943
 
Total Export and Other
 
$
104,044
 
Total U.S. Chicken
 
$
1,133,442
 
         
Mexico:(b)
 
$
114,377
 
Total Chicken Sales
 
$
1,247,819
 
         
Total Prepared Foods
   
494,820
 
         
Turkey Sales:
       
Prepared Foods:
       
Foodservice
 
$
10,649
 
Retail
 
$
9,744
 
Total Prepared Foods
 
$
20,393
 
         
Fresh Turkey:
       
Foodservice
 
$
1,679
 
Retail
 
$
13,448
 
Total Fresh Turkey
 
$
15,127
 
Export and Other
       
Prepared Foods
 
$
245
 
Turkey-Other
 
$
1,772
 
Total Export and Other
 
$
2,017
 
         
Total Turkey Sales
 
$
37,538
 
         
Total Prepared Foods
 
$
20,638
 
         
Sale of Other Products
       
U.S.
 
$
148,939
 
Mexico (b)
 
$
5,743
 
Total Other Products
 
$
154,682
 
Total Net Sales
 
$
1,440,039
 

 

   
July 2,
 
   
2005
 
       
Chicken Sales:
       
U.S. Chicken Sales:
       
Prepared Foods:
       
Foodservice
   
35.6
%
Retail
   
6.7
%
Total Prepared Foods
   
42.3
%
         
Fresh Chicken:
       
Foodservice
   
34.9
%
Retail
   
13.6
%
Total Fresh Chicken
   
48.5
%
Export and Other
       
Prepared Foods
   
1.3
%
Chicken-Other
   
7.8
%
Export and Other
   
9.2
%
Total U.S. Chicken
   
100.0
%
         
         
         
Turkey Sales:
       
U.S. Turkey Sales:
       
Prepared Foods:
       
Foodservice
   
28.4
%
Retail
   
26.0
%
Total Prepared Foods
   
54.3
%
         
Fresh Turkey:
       
Foodservice
   
4.5
%
Retail
   
35.8
%
Total Fresh Turkey
   
40.3
%
Export and Other
       
Prepared Foods
   
0.7
%
Turkey-Other
   
4.7
%
Export and Other
   
5.4
%
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.
 
 


   
07/02/05
 
       
Income Statement Data:
       
Net sales
 
$
1,440,039
 
Non-recurring recoveries
   
-
 
Turkey restructuring and related charges
   
-
 
Gross margin
   
230,499
 
Selling, general and administrative expenses
   
94,506
 
Operating income (loss)
   
135,993
 
Interest expense, net
   
12,322
 
Miscellaneous, net
   
88
 
Income (loss) before income taxes and extraordinary charge
   
123,677
 
Income tax expense (benefit)
   
38,324
 
Income (loss) before extraordinary charge
   
85,353
 
Extraordinary charge - net of tax
   
-
 
Net income (loss)
 
$
85,353
 
         
Per Common Share Data: (b)
       
Income (loss) before extraordinary charge
 
$
1.28
 
Extraordinary charge - early repayment of debt
   
-
 
Net Income (loss)
 
$
1.28
 
Cash dividends
 
$
0.015
 
Book value
 
$
16.69
 
         
Balance Sheet Summary:
       
Working capital
 
$
568,947
 
Total assets
 
$
2,402,850
 
Notes payable and current maturities of long-term debt
 
$
8,552
 
Long-term debt, less current maturities
 
$
521,087
 
Total debt
 
$
529,639
 
Senior secured debt (included in Total Debt)
 
$
-
 
Total stockholders' equity
 
$
1,110,628
 
         
Cash Flow Summary:
       
Operating cash flow
 
$
190,088
 
Depreciation & amortization (c)
 
$
30,421
 
Capital expenditures
 
$
37,994
 
Business acquisitions
 
$
-
 
Financing activities, net
 
$
(3,264
)
         
Cashflow Ratios:
       
EBITDA (d)
 
$
165,830
 
EBITDA (last four qtrs.)
 
$
317,554
 
         
Key Indicators (as a percentage of net sales):
       
Gross margin
   
16.0
%
Selling, general and adminsitrative expenses
   
6.6
%
Opertaing income (loss)
   
9.4
%
Interest expense, net
   
0.9
%
Net income (loss)
   
5.9
%


(a) Includes amortization of capitalized financing costs of approximately
   
590
 
 
(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
 
$
85,353
 
Add:
       
Extraordinary charge-net of tax
   
-
 
Income Tax Expense (benefit)
   
38,324
 
Interest expense, net
   
12,322
 
Depreciation and amortization
   
30,421
 
Minus:
       
Amortization of capitalized financing costs
   
590.00
 
EBITDA
 
$
165,830
 
 
 
 

 

 

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.
 
 

   
7/2/2005
 
Net Sales to Customers:
       
Chicken and Other Products:
       
United States
 
$
1,282,381
 
Mexico
   
120,120
 
Sub-total
   
1,402,501
 
Turkey
   
37,538
 
Total
 
$
1,440,039
 
         
Operating Income:
       
Chicken and Other Products:
       
United States
 
$
123,429
 
Mexico
   
18,918
 
Sub-total
   
142,347
 
Turkey
   
(6,354
)
Non-recurring recoveries
   
-
 
Total
 
$
135,993
 
         
Depreciation and Amortization: (c)
       
Chicken and Other Products:
       
United States
 
$
25,750
 
Mexico
   
3,049
 
Sub-total
   
28,799
 
Turkey
   
1,622
 
Total
 
$
30,421
 
         
Total Assets:
       
Chicken and Other Products:
       
United States
 
$
2,076,645
 
Mexico
   
233,873
 
Sub-total
   
2,310,518
 
Turkey
   
92,332
 
Total
 
$
2,402,850
 
         
Capital Expenditures:
       
Chicken and Other Products:
       
United States
 
$
35,918
 
Mexico
   
1,529
 
Sub-total
   
37,447
 
Turkey
   
547
 
Total
 
$
37,994
 
 
 

(a) Includes amortization of capitalized financing costs of approximately
 
$
590
 

 
 


 

 

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.
 
 


   
07/02/05
 
04/02/05
 
01/01/05
 
10/02/04
 
7/3/2004(a)
 
4/3/2004(b)
 
1/3/2004 (c)(e)
       
 
   
 
 
 
 
 
United States
                           
Chicken Operations:
                           
U.S. Chicken Sales (000's)
 
$ 1,133,443
 
$ 1,090,782
 
$1,024,491
 
$1,158,466
 
$1,121,073
 
$ 1,068,201
 
$ 743,966
U.S. Chicken Sales divided by U.S.Chicken Net Pounds Produced
 
$0.7832
 
$0.8156
 
$0.7702
 
$0.8168
 
$0.8421
 
$0.8257
 
$0.7905
U.S. Chicken Sales divided by U.S.Chicken Pounds Sold
 
$0.8754
 
$0.8545
 
$0.8009
 
$0.8927
 
$0.9392
 
$0.8500
 
$0.8161
                             
U.S. Chicken Net Pounds Produced (000's)
 
1,447,179
 
1,337,413
 
1,330,166
 
1,418,228
 
1,331,322
 
1,293,637
 
941,181
U.S. Chicken Pounds Sold (000's)
 
1,294,820
 
1,276,456
 
1,279,166
 
1,297,665
 
1,193,645
 
1,256,635
 
911,654
                             
Other Operations:
                           
Other Sales (000's)
 
148,938
 
148,139
 
165,394
 
156,155
 
163,666
 
166,805
 
113,465
                             
U.S. Chicken Sales & Other Sales Totals:
                           
U.S. Chicken Sales & Other Sales (000's)
 
1,282,381
 
1,238,921
 
1,189,885
 
1,314,621
 
1,284,739
 
1,235,006
 
857,431
                             
U.S. Chicken & Other Operating Income (000's)
 
123,429
 
83,596
 
90,156
 
150,755
 
116,930
 
69,855
 
52,006
U.S. Chicken & Other Operating Income as a percent of U.S. Chicken & Other Sales
 
9.62%
 
6.75%
 
7.58%
 
11.47%
 
9.10%
 
5.66%
 
6.07%
                             
                             
Turkey
                           
                             
U.S. Turkey Sales (000's)
 
37,538
 
37,328
 
79,774
 
72,532
 
66,286
 
54,110
 
93,324
U.S. Turkey Sales divided by U.S. Turkey Net Pounds Produced
 
$1.0338
 
$1.0938
 
$2.0612
 
$0.9524
 
$0.7293
 
$0.5853
 
$0.8998
U.S. Turkey Sales divided by U.S. Turkey Pounds Sold
 
$0.9231
 
$1.1362
 
$0.9822
 
$0.9145
 
$1.0017
 
$1.5745
 
$0.8459
                             
U.S. Turkey Operating Income (000's)
 
(6,354)
 
(5,484)
 
(4,765)
 
(15,432)
(d)
(78,121)
(d)
(11,341)
 
(15,760)
U.S. Turkey Operating Income as a percent of U.S. Turkey Sales
 
-16.93%
 
-14.69%
 
-5.97%
 
-21.28%
 
-117.85%
 
-20.96%
 
-16.89%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. Turkey Net Pounds Produced (000's)
 
36,309
 
34,128
 
38,702
 
76,158
 
90,889
 
92,456
 
103,718
U.S. Turkey Pounds Sold (000's)
 
40,665
 
32,852
 
81,216
 
79,316
 
66,175
 
34,366
 
110,319
                             
U.S. Summary
                           
                             
U.S. Sales (000's)
 
1,319,919
 
1,276,249
 
1,269,659
 
1,387,153
 
1,351,025
 
1,289,116
 
950,755
U.S. Cost of Sales (000's)
 
1,128,094
 
1,129,098
 
1,125,993
 
1,202,495
 
1,181,431
 
1,174,197
 
874,716
U.S. Gross Margin (000's)
 
191,825
 
147,151
 
143,666
 
184,658
 
169,594
 
114,919
 
76,039
U.S. Gross Margin as a percent of U.S. Sales
 
14.53%
 
11.53%
 
11.32%
 
13.31%
 
12.55%
 
8.91%
 
8.00%
                             
U.S. Selling, General and Administrative Expenses (000's)
 
75,587
 
69,039
 
63,982
 
64,972
 
66,880
 
56,405
 
37,793
U.S. Selling, General and Administrative Expenses as a percent of U.S Sales
 
5.73%
 
5.41%
 
5.04%
 
4.68%
 
4.95%
 
4.38%
 
3.98%
                             
Restructuring and Related Charges - Turkey
 
(837)
 
(4,440)
 
-
 
8,178
 
63,905
       
Insurance Proceeds - Turkey
 
-
 
-
 
-
 
23,815
           
                             
U.S. Operating Income (000's)
 
117,075
 
78,112
 
85,391
 
135,323
(d)
38,809
(d)
58,514
 
38,246
U.S. Operating Income as a percent of U.S. Sales
 
8.87%
 
6.12%
 
6.73%
 
9.76%
 
2.87%
 
4.54%
 
4.02%
                             
Mexico
                           
Chicken Operations:
                           
Mexico Chicken Sales (000's)
 
114,377
 
90,888
 
96,937
 
93,797
 
90,718
 
88,957
 
88,970
Mexico Chicken Sales divided by Mexico Chicken Net Pounds Produced
 
$0.6925
 
$0.6066
 
$0.6073
 
$0.5772
 
$0.5851
 
$0.5760
 
$0.5057
                             
Mexico Other Operations:
                           
Mexico Other Sales (000's)
 
5,743
 
8,184
 
1,651
 
5,504
 
6,251
 
6,835
 
4,642
                             
Mexico Chicken and Other Operating Income (000's)
 
18,918
 
10,843
 
5,624
 
555
 
(1,692)
 
2,997
 
(5,446)
Mexico Operating Income as a percent of Mexico Sales
 
15.75%
 
10.94%
 
5.70%
 
0.56%
 
-1.74%
 
3.13%
 
-5.82%
                             
Mexico Net Pounds Produced (000's)
 
165,156
 
149,844
 
159,615
 
162,490
 
155,038
 
154,432
 
175,922
                             
Consolidated Operations
                           
Chicken Operations:
                           
Chicken Sales from all Divisions (000's)
 
1,247,820
 
1,181,670
 
1,121,428
 
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
 
$0.7739
 
$0.7945
 
$0.7527
 
$0.7922
 
$0.8153
 
$0.7991
 
$0.7456
Chicken Sales from all divisions divided by Chicken Pounds Sold from all Divisions
 
$0.8547
 
$0.8285
 
$0.7794
 
$0.8576
 
$0.8985
 
$0.8201
 
$0.7659
                             
Chicken Net Pounds Produced from all Divisions (000's)
 
1,612,335
 
1,487,257
 
1,489,781
 
1,580,718
 
1,486,360
 
1,448,069
 
1,117,103
Chicken Pounds Sold from all Divisions (000's)
 
1,459,976
 
1,426,300
 
1,438,781
 
1,460,155
 
1,348,683
 
1,411,067
 
1,087,576
                             
Other Operations:
                           
Other Sales (000's)
 
154,681
 
156,323
 
167,045
 
161,659
 
169,917
 
173,640
 
118,107
                             
Totals All Operations:
                           
Total Net Sales (000's)
 
1,440,039
 
1,375,321
 
1,368,247
 
1,486,454
 
1,447,994
 
1,384,908
 
1,044,367
Total Cost of Sales (000's)
 
1,221,656
 
1,211,265
 
1,207,129
 
1,295,041
 
1,273,791
 
1,261,511
 
967,336
Gross Margin from all operations (000's)
 
218,383
 
164,056
 
161,118
 
191,413
 
174,203
 
123,397
 
77,031
Gross Margin from all operations as a percent of Total Net Sales
 
15.17%
 
11.93%
 
11.78%
 
12.88%
 
12.03%
 
8.91%
 
7.38%
                             
Total Selling, General and Administrative Expenses (000's)
 
83,227
 
79,541
 
70,103
 
71,172
 
73,181
 
61,886
 
46,231
Total Selling, General and Administrative Expenses as a percent of Total Net Sales
 
5.78%
 
5.78%
 
5.12%
 
4.79%
 
5.05%
 
4.47%
 
4.43%
                             
Restructuring and Related Charges - Turkey
 
(837)
 
(4,440)
 
-
 
8,178
 
63,905
       
Insurance Proceeds - Turkey
 
-
 
-
 
-
 
23,815
           
                             
Operating Income from all operations (000's)
 
135,993
 
88,955
 
91,015
 
135,878
(d)
37,117
(d)
61,511
 
30,800
Operating Income from all operations as a percent of Total Net Sales
 
9.44%
 
6.47%
 
6.65%
 
9.14%
 
2.56%
 
4.44%
 
2.95%
                             
Avian Influenza Reimbursement (000's)
 
-
 
-
 
-
 
-
 
-
 
-
   
Vitamin Settlements (000's)
 
-
 
-
 
-
 
-
 
-
 
-
 
8
Total Adjustments (000'S)
 
-
 
-
 
-
 
-
 
-
 
-
 
8
                             
Consolidated Adjusted Chicken and Turkey Operating Income (000's)
 
135,993
 
88,955
 
91,015
 
135,878
 
37,117
 
61,511
 
30,808
Consolidated Adjusted Chicken and Turkey Income as a percent of Total Net Sales
 
9.44%
 
6.47%
 
6.65%
 
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. 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.
 

 
(b) 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 $524.4 million and $102.4 million of Chicken Products and Other Products, respectively, and production of 962.6 million pounds of chicken products.
 
 

(c) 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 $209.9 million and $49.2 million of Chicken Products and Other Products, respectively, and production of 286.1 million pounds of chicken products.
 
 

(d) Includes Turkey Restructuring and Related Charges of $8.2 million and $63.9 million.in quarters ended 10/2/2004 and 7/3/2004.
 

(e) 14 week Quarter.