Pilgrim’s Pride Reports Second Quarter 2023 Results with $4.3 Billion in Net Sales and Operating Income of $100.3 Million
Second Quarter Highlights
Net Sales of$4.3 billion .- GAAP Net Income of
$60.9 million and GAAP EPS of$0.25 . Adjusted Net Income of$105.3 million and Adjusted EPS of$0.44 . - Consolidated GAAP operating income margin of 2.3%.
- Adjusted EBITDA of
$248.7 million , or a 5.8% margin, with adjusted EBITDA margins of 4.6% in theU.S. , 5.2% in theU.K. &Europe , and 12.2% inMexico . - All regions improved financial performance relative to prior quarter given operational excellence efforts, our portfolio diversification, higher attribute programs and branded offerings, in partnership with our Key Customers.
- The diversification across bird sizes and our operational excellence efforts enabled margin growth in our
U.S. Fresh business relative to prior quarter, despite continuing challenging market conditions in the commodity Big Bird business. - Our
U.S. Prepared Foods business momentum continued in branded fully cooked products as Just Bare® and Pilgrim’s® collectively grew over 56% year over year, with E-commerce remaining a driving force in their growth as sales increased 125% year over year. - Our
U.K. andEurope business continue its margin growth trajectory, given benefits from our ongoing manufacturing network optimization program, growth with Key Customers, and synergies from back office integration. Mexico improved as supply and demand fundamentals became increasingly balanced and challenges from live operations are reduced, while we continue to grow our value-added programs and brands.- Our organic growth programs to support our Key Customers and our strategy of portfolio diversification remain on track. Both our expansion project at our
Athens, Georgia facility and our new protein conversion plant inSouth Georgia remain on track to be fully operational by the beginning of 2024. - Our leadership journey in Sustainability continued as we completed an inventory of our GHG emissions footprint for our global supply chain and implemented a variety of programs and systems to reduce our energy usage which will be highlighted in our 2022 Sustainability Report to be published in the third quarter.
(Unaudited) | Three Months Ended | Six Months Ended | ||||||||||||||||||
2023 |
2022 |
Y/Y Change | 2023 |
2022 |
Y/Y Change | |||||||||||||||
(In millions, except per share and percentages) | ||||||||||||||||||||
Net sales | $ | 4,308.1 | $ | 4,631.6 | (7.0)% | $ | 8,473.7 | $ | 8,872.0 | (4.5)% | ||||||||||
$ | 0.25 | $ | 1.50 | (83.3)% | $ | 0.28 | $ | 2.65 | (89.4)% | |||||||||||
Operating income | $ | 100.3 | $ | 512.9 | (80.4)% | $ | 131.6 | $ | 914.9 | (85.6)% | ||||||||||
Adjusted EBITDA(1) | $ | 248.7 | $ | 623.3 | (60.1)% | $ | 400.7 | $ | 1,125.0 | (64.4)% | ||||||||||
Adjusted EBITDA margin(1) | 5.8 | % | 13.5 | % | -7.7pts | 4.7 | % | 12.7 | % | -8.0pts | ||||||||||
(1) Reconciliations for non- |
||||||||||||||||||||
“Throughout the past 12 months, our consistent execution and focus on portfolio diversification, growth with Key Customers, and operational excellence has been instrumental in our ability to navigate extremely volatile market conditions. Our business profitability increased quarter over quarter yet again despite challenges in overall protein availability and lingering inflation,” said
In the
“Q2 was still challenging for the commodity segment. Although market conditions have recently improved, the team is in the process of executing a variety of action items to further drive operational excellence. We maintain our commitment to profitable growth through our continued investment in automation, expansion at our
As for the
“Throughout the past year, the team has been exceptionally diligent in driving cost efficiencies throughout our manufacturing network, recovery of inflationary impacts, and synergies from back office integration. We are pleased with the remarkable progress over the past year, we will continue to explore opportunities to profitably grow our business,” said
“Throughout the past several quarters,
Pilgrim’s continues to make progress in Sustainability as it recently completed an inventory of its GHG emissions footprint. These efforts have been further amplified by energy audits, installation of metering systems, and training at its US locations.
“The completion of our GHG inventory strengthens the foundation to reduce our emissions footprint throughout our supply chain. Equally important, we have implemented a variety of tools and management processes to evaluate our progress and identify additional opportunities in our production facilities,” said
Conference Call Information
A conference call to discuss Pilgrim’s quarterly results will be held tomorrow,
To pre-register, go to: https://services.choruscall.com/links/ppc230727.html
You may also reach the pre-registration link by logging in through the investor section of our website at https://ir.pilgrims.com in the “Events & Presentations” section.
For those who would like to join the call but have not pre-registered, access is available by dialing +1 (844) 883-3889 within the US, or +1 (412) 317-9245 internationally, and requesting the “Pilgrim’s
Replays of the conference call will be available on Pilgrim’s website approximately two hours after the call concludes and can be accessed through the “Investor” section of www.pilgrims.com.
About Pilgrim’s Pride
Pilgrim’s employs approximately 62,000 people and operates protein processing plants and prepared-foods facilities in 14 states,
Forward-Looking Statements
Statements contained in this press release that state the intentions, plans, hopes, beliefs, anticipations, expectations or predictions of the future of Pilgrim’s
Contact: | |
Head of Strategy, Investor Relations, & Net Zero Programs | |
IRPPC@pilgrims.com | |
www.pilgrims.com |
PILGRIM’S PRIDE CORPORATION | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
Cash and cash equivalents | $ | 730,980 | $ | 400,988 | ||||
Restricted cash and restricted cash equivalents | 46,030 | 33,771 | ||||||
Trade accounts and other receivables, less allowance for credit losses | 1,163,425 | 1,097,212 | ||||||
Accounts receivable from related parties | 1,697 | 2,512 | ||||||
Inventories | 2,047,817 | 1,990,184 | ||||||
Income taxes receivable | 133,747 | 155,859 | ||||||
Prepaid expenses and other current assets | 241,138 | 211,092 | ||||||
Total current assets | 4,364,834 | 3,891,618 | ||||||
Deferred tax assets | 17,949 | 1,969 | ||||||
Other long-lived assets | 21,989 | 41,574 | ||||||
Operating lease assets, net | 281,159 | 305,798 | ||||||
Intangible assets, net | 868,095 | 846,020 | ||||||
1,282,946 | 1,227,944 | |||||||
Property, plant and equipment, net | 3,085,539 | 2,940,846 | ||||||
Total assets | $ | 9,922,511 | $ | 9,255,769 | ||||
Accounts payable | $ | 1,515,540 | $ | 1,587,939 | ||||
Accounts payable to related parties | 14,718 | 12,155 | ||||||
Revenue contract liabilities | 61,233 | 34,486 | ||||||
Accrued expenses and other current liabilities | 934,396 | 850,899 | ||||||
Income taxes payable | 15,487 | 58,411 | ||||||
Current maturities of long-term debt | 985 | 26,279 | ||||||
Total current liabilities | 2,542,359 | 2,570,169 | ||||||
Noncurrent operating lease liabilities, less current maturities | 213,350 | 230,701 | ||||||
Long-term debt, less current maturities | 3,699,607 | 3,166,432 | ||||||
Deferred tax liabilities | 336,579 | 364,184 | ||||||
Other long-term liabilities | 58,028 | 71,007 | ||||||
Total liabilities | 6,849,923 | 6,402,493 | ||||||
Common stock | 2,619 | 2,617 | ||||||
(544,687 | ) | (544,687 | ) | |||||
Additional paid-in capital | 1,973,498 | 1,969,833 | ||||||
Retained earnings | 1,815,142 | 1,749,499 | ||||||
Accumulated other comprehensive loss | (187,342 | ) | (336,448 | ) | ||||
Total Pilgrim’s |
3,059,230 | 2,840,814 | ||||||
Noncontrolling interest | 13,358 | 12,462 | ||||||
Total stockholders’ equity | 3,072,588 | 2,853,276 | ||||||
Total liabilities and stockholders’ equity | $ | 9,922,511 | $ | 9,255,769 |
PILGRIM’S PRIDE CORPORATION | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
(In thousands, except per share data) | ||||||||||||||||
Net sales | $ | 4,308,091 | $ | 4,631,648 | $ | 8,473,719 | $ | 8,872,043 | ||||||||
Cost of sales | 4,029,666 | 3,954,877 | 8,022,247 | 7,653,292 | ||||||||||||
Gross profit | 278,425 | 676,771 | 451,472 | 1,218,751 | ||||||||||||
Selling, general and administrative expense | 148,436 | 163,867 | 282,114 | 303,834 | ||||||||||||
Restructuring activities | 29,718 | — | 37,744 | — | ||||||||||||
Operating income | 100,271 | 512,904 | 131,614 | 914,917 | ||||||||||||
Interest expense, net of capitalized interest | 47,152 | 38,112 | 89,814 | 74,408 | ||||||||||||
Interest income | (7,628 | ) | (1,010 | ) | (11,228 | ) | (2,284 | ) | ||||||||
Foreign currency transaction losses | 16,395 | 2,758 | 34,538 | 14,294 | ||||||||||||
Miscellaneous, net | (1,331 | ) | (1,688 | ) | (23,984 | ) | (2,012 | ) | ||||||||
Income before income taxes | 45,683 | 474,732 | 42,474 | 830,511 | ||||||||||||
Income tax expense (benefit) | (15,225 | ) | 112,711 | (24,065 | ) | 187,930 | ||||||||||
Net income | 60,908 | 362,021 | 66,539 | 642,581 | ||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 452 | (95 | ) | 896 | 27 | |||||||||||
Net income attributable to Pilgrim’s |
$ | 60,456 | $ | 362,116 | $ | 65,643 | $ | 642,554 | ||||||||
Weighted average shares of |
||||||||||||||||
Basic | 236,733 | 240,366 | 236,659 | 242,018 | ||||||||||||
Effect of dilutive common stock equivalents | 476 | 607 | 527 | 619 | ||||||||||||
Diluted | 237,209 | 240,973 | 237,186 | 242,637 | ||||||||||||
Net income attributable to |
||||||||||||||||
Basic | $ | 0.26 | $ | 1.51 | $ | 0.28 | $ | 2.65 | ||||||||
Diluted | $ | 0.25 | $ | 1.50 | $ | 0.28 | $ | 2.65 |
PILGRIM’S PRIDE CORPORATION AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(Unaudited) | ||||||||
Six Months Ended | ||||||||
(In thousands) | ||||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 66,539 | $ | 642,581 | ||||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||||
Depreciation and amortization | 203,114 | 201,996 | ||||||
Deferred income tax benefit | (56,151 | ) | (35,538 | ) | ||||
Loss (gain) on property disposals | (9,316 | ) | 2,718 | |||||
Loan cost amortization | 4,733 | 2,827 | ||||||
Asset impairment | 4,011 | — | ||||||
Stock-based compensation | 3,300 | 4,346 | ||||||
Accretion of discount related to Senior Notes | 980 | 859 | ||||||
Loss on equity-method investments | 328 | 4 | ||||||
Changes in operating assets and liabilities: | ||||||||
Trade accounts and other receivables | (54,971 | ) | (216,523 | ) | ||||
Inventories | (45,242 | ) | (309,360 | ) | ||||
Prepaid expenses and other current assets | (27,754 | ) | 13,173 | |||||
Accounts payable, accrued expenses and other current liabilities | 5,139 | 96,083 | ||||||
Income taxes | 9,933 | 21,959 | ||||||
Long-term pension and other postretirement obligations | 944 | (1,717 | ) | |||||
Other operating assets and liabilities | (16,246 | ) | (2,189 | ) | ||||
Cash provided by operating activities | 89,341 | 421,219 | ||||||
Cash flows from investing activities: | ||||||||
Acquisitions of property, plant and equipment | (286,630 | ) | (196,205 | ) | ||||
Proceeds from insurance recoveries | 20,681 | — | ||||||
Proceeds from property disposals | 15,008 | 2,362 | ||||||
Purchase of acquired business, net of cash acquired | — | (4,847 | ) | |||||
Cash used in investing activities | (250,941 | ) | (198,690 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from revolving line of credit and long-term borrowings | 1,078,032 | 351,065 | ||||||
Payments on revolving line of credit, long-term borrowings and finance lease obligations | (565,658 | ) | (170,022 | ) | ||||
Payments of capitalized loan costs | (10,353 | ) | (3,052 | ) | ||||
Payment of equity distribution under Tax Sharing Agreement between |
(1,592 | ) | (1,961 | ) | ||||
Purchase of common stock under share repurchase program | — | (119,989 | ) | |||||
Cash provided by financing activities | 500,429 | 56,041 | ||||||
Effect of exchange rate changes on cash and cash equivalents | 3,422 | (6,067 | ) | |||||
Increase in cash, cash equivalents and restricted cash | 342,251 | 272,503 | ||||||
Cash, cash equivalents and restricted cash, beginning of period | 434,759 | 450,121 | ||||||
Cash, cash equivalents and restricted cash, end of period | $ | 777,010 | $ | 722,624 |
PILGRIM’S PRIDE CORPORATION
Non-GAAP Financial Measures Reconciliation
(Unaudited)
“EBITDA” is defined as the sum of net income plus interest, taxes, depreciation and amortization. “Adjusted EBITDA” is calculated by adding to EBITDA certain items of expense and deducting from EBITDA certain items of income that we believe are not indicative of our ongoing operating performance consisting of: (1) foreign currency transaction losses, (2) costs related to litigation settlements, (3) restructuring activities losses, (4) transaction costs related to acquisitions, (5) property insurance recoveries for
Reconciliation of Adjusted EBITDA | ||||||||||||||
(Unaudited) | ||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||
(In thousands) | ||||||||||||||
Net income | $ | 60,908 | $ | 362,021 | $ | 66,539 | $ | 642,581 | ||||||
Add: | ||||||||||||||
Interest expense, net(a) | 39,524 | 37,102 | 78,586 | 72,124 | ||||||||||
Income tax expense (benefit) | (15,225 | ) | 112,711 | (24,065 | ) | 187,930 | ||||||||
Depreciation and amortization | 104,857 | 99,854 | 203,114 | 201,996 | ||||||||||
EBITDA | 190,064 | 611,688 | 324,174 | 1,104,631 | ||||||||||
Add: | ||||||||||||||
Foreign currency transaction losses(b) | 16,395 | 2,758 | 34,538 | 14,294 | ||||||||||
Litigation settlements(c) | 13,000 | 8,482 | 24,200 | 8,982 | ||||||||||
Restructuring activities losses(d) | 29,718 | — | 37,744 | — | ||||||||||
Transaction costs related to acquisitions(e) | — | 255 | — | 972 | ||||||||||
Minus: | ||||||||||||||
Property insurance recoveries for |
— | — | 19,086 | 3,815 | ||||||||||
Net income (loss) attributable to noncontrolling interest | 452 | (95 | ) | 896 | 27 | |||||||||
Adjusted EBITDA | $ | 248,725 | $ | 623,278 | $ | 400,674 | $ | 1,125,037 |
(a) | Interest expense, net, consists of interest expense less interest income. |
(b) | The Company measures the financial statements of its |
(c) | This represents expenses recognized in anticipation of probable settlements in ongoing litigation. |
(d) | Restructuring activities losses are primarily related to restructuring initiatives at multiple production facilities throughout our |
(e) | Transaction costs related to acquisitions includes those charges that are incurred in conjunction with business acquisitions. |
(f) | This represents property insurance recoveries for the property damage losses incurred as a result of the tornado in |
The summary unaudited consolidated income statement data for the twelve months ended
Reconciliation of LTM Adjusted EBITDA | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months Ended | LTM Ended | ||||||||||||||||||
2022 |
2022 |
2023 |
2023 |
2023 |
|||||||||||||||
(In thousands) | |||||||||||||||||||
Net income (loss) | $ | 258,999 | $ | (155,042 | ) | $ | 5,631 | $ | 60,908 | $ | 170,496 | ||||||||
Add: | |||||||||||||||||||
Interest expense, net | 34,222 | 37,298 | 39,062 | 39,524 | 150,106 | ||||||||||||||
Income tax expense (benefit) | 65,749 | 25,256 | (8,840 | ) | (15,225 | ) | 66,940 | ||||||||||||
Depreciation and amortization | 98,966 | 102,148 | 98,257 | 104,857 | 404,228 | ||||||||||||||
EBITDA | 457,936 | 9,660 | 134,110 | 190,064 | 791,770 | ||||||||||||||
Add: | |||||||||||||||||||
Foreign currency transaction losses | 54 | 16,469 | 18,143 | 16,395 | 51,061 | ||||||||||||||
Litigation settlements | 19,300 | 5,804 | 11,200 | 13,000 | 49,304 | ||||||||||||||
Restructuring activities losses | — | 30,466 | 8,026 | 29,718 | 68,210 | ||||||||||||||
Transaction costs related to acquisitions | — | (24 | ) | — | — | (24 | ) | ||||||||||||
Minus: | |||||||||||||||||||
Property insurance recoveries for |
16,182 | (417 | ) | 19,086 | — | 34,851 | |||||||||||||
Net income (loss) attributable to noncontrolling interest | 647 | (66 | ) | 444 | 452 | 1,477 | |||||||||||||
Adjusted EBITDA | $ | 460,461 | $ | 62,858 | $ | 151,949 | $ | 248,725 | $ | 923,993 | |||||||||
EBITDA margins have been calculated by taking the relevant unaudited EBITDA figures, then dividing by net sales for the applicable period. EBITDA margins are presented because they are used by management and we believe it is frequently used by securities analysts, investors and other interested parties, as a supplement to our results prepared in accordance with
Reconciliation of EBITDA Margin | |||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||
Net income | $ | 60,908 | $ | 362,021 | $ | 66,539 | $ | 642,581 | 1.41 | % | 7.82 | % | 0.79 | % | 7.24 | % | |||||||||||||||
Add: | |||||||||||||||||||||||||||||||
Interest expense, net | 39,524 | 37,102 | 78,586 | 72,124 | 0.92 | % | 0.80 | % | 0.93 | % | 0.81 | % | |||||||||||||||||||
Income tax expense (benefit) | (15,225 | ) | 112,711 | (24,065 | ) | 187,930 | (0.35) % | 2.43 | % | (0.28) % | 2.12 | % | |||||||||||||||||||
Depreciation and amortization | 104,857 | 99,854 | 203,114 | 201,996 | 2.43 | % | 2.15 | % | 2.39 | % | 2.27 | % | |||||||||||||||||||
EBITDA | 190,064 | 611,688 | 324,174 | 1,104,631 | 4.41 | % | 13.20 | % | 3.83 | % | 12.44 | % | |||||||||||||||||||
Add: | |||||||||||||||||||||||||||||||
Foreign currency transaction losses | 16,395 | 2,758 | 34,538 | 14,294 | 0.38 | % | 0.05 | % | 0.40 | % | 0.16 | % | |||||||||||||||||||
Litigation settlements | 13,000 | 8,482 | 24,200 | 8,982 | 0.30 | % | 0.18 | % | 0.29 | % | 0.10 | % | |||||||||||||||||||
Restructuring activities losses | 29,718 | — | 37,744 | — | 0.69 | % | — | % | 0.45 | % | — | % | |||||||||||||||||||
Transaction costs related to business acquisitions | — | 255 | — | 972 | — | % | 0.01 | % | — | % | 0.01 | % | |||||||||||||||||||
Minus: | |||||||||||||||||||||||||||||||
Property insurance recoveries for |
— | — | 19,086 | 3,815 | — | % | — | % | 0.23 | % | 0.04 | % | |||||||||||||||||||
Net income attributable to noncontrolling interest | 452 | (95 | ) | 896 | 27 | 0.01 | % | — | % | 0.01 | % | — | % | ||||||||||||||||||
Adjusted EBITDA | $ | 248,725 | $ | 623,278 | $ | 400,674 | $ | 1,125,037 | 5.77 | % | 13.44 | % | 4.73 | % | 12.67 | % | |||||||||||||||
Net sales | $ | 4,308,091 | $ | 4,631,648 | $ | 8,473,719 | $ | 8,872,043 | $ | 4,308,091 | $ | 4,631,648 | $ | 8,473,719 | $ | 8,872,043 | |||||||||||||||
Adjusted EBITDA by segment figures s are presented because they are used by management and we believe they are frequently used by securities analysts, investors and other interested parties, as a supplement to our results prepared in accordance with
Reconciliation of Adjusted EBITDA | ||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||
Total | Total | |||||||||||||||||||||||||||||
(In thousands) | (In thousands) | |||||||||||||||||||||||||||||
Net income (loss) | $ | (21,335 | ) | $ | 11,929 | $ | 70,314 | $ | 60,908 | $ | 308,386 | $ | 12,111 | $ | 41,524 | $ | 362,021 | |||||||||||||
Add: | ||||||||||||||||||||||||||||||
Interest expense, net(a) | 43,538 | (623 | ) | (3,391 | ) | 39,524 | 35,944 | 454 | 704 | 37,102 | ||||||||||||||||||||
Income tax expense (benefit) | (14,026 | ) | (6,730 | ) | 5,531 | (15,225 | ) | 102,557 | (2,085 | ) | 12,239 | 112,711 | ||||||||||||||||||
Depreciation and amortization | 63,759 | 35,279 | 5,819 | 104,857 | 59,987 | 33,710 | 6,157 | 99,854 | ||||||||||||||||||||||
EBITDA | 71,936 | 39,855 | 78,273 | 190,064 | 506,874 | 44,190 | 60,624 | 611,688 | ||||||||||||||||||||||
Add: | ||||||||||||||||||||||||||||||
Foreign currency transaction losses (gains)(b) | 28,546 | (1,482 | ) | (10,669 | ) | 16,395 | 5,272 | (1,637 | ) | (877 | ) | 2,758 | ||||||||||||||||||
Litigation settlements(c) | 13,000 | — | — | 13,000 | 8,482 | — | — | 8,482 | ||||||||||||||||||||||
Restructuring activities losses(d) | — | 29,718 | — | 29,718 | — | — | — | — | ||||||||||||||||||||||
Transaction costs related to acquisitions(e) | — | — | — | — | 255 | — | — | 255 | ||||||||||||||||||||||
Minus: | ||||||||||||||||||||||||||||||
Property insurance recoveries for |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||
Net income (loss) attributable to noncontrolling interest | — | — | 452 | 452 | — | — | (95 | ) | (95 | ) | ||||||||||||||||||||
Adjusted EBITDA | $ | 113,482 | $ | 68,091 | $ | 67,152 | $ | 248,725 | $ | 520,883 | $ | 42,553 | $ | 59,842 | $ | 623,278 |
(a) | Interest expense, net, consists of interest expense less interest income. |
(b) | The Company measures the financial statements of its |
(c) | This represents expenses recognized in anticipation of probable settlements in ongoing litigation. |
(d) | Restructuring activities losses are primarily related to restructuring initiatives at multiple production facilities throughout our |
(e) | Transaction costs related to acquisitions includes those charges that are incurred in conjunction with business acquisitions. |
(f) | This represents property insurance recoveries for the property damage losses incurred as a result of the tornado in |
Reconciliation of Adjusted EBITDA | |||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||
Six Months Ended | Six Months Ended | ||||||||||||||||||||||||||||
Total | Total | ||||||||||||||||||||||||||||
(In thousands) | (In thousands) | ||||||||||||||||||||||||||||
Net income (loss) | $ | (74,925 | ) | $ | 32,742 | $ | 108,722 | $ | 66,539 | $ | 542,853 | $ | 262 | $ | 99,466 | $ | 642,581 | ||||||||||||
Add: | |||||||||||||||||||||||||||||
Interest expense, net(a) | 84,903 | (821 | ) | (5,496 | ) | 78,586 | 71,310 | 1,036 | (222 | ) | 72,124 | ||||||||||||||||||
Income tax expense (benefit) | (30,848 | ) | (807 | ) | 7,590 | (24,065 | ) | 173,415 | (11,716 | ) | 26,231 | 187,930 | |||||||||||||||||
Depreciation and amortization | 123,996 | 67,556 | 11,562 | 203,114 | 120,379 | 69,265 | 12,352 | 201,996 | |||||||||||||||||||||
EBITDA | 103,126 | 98,670 | 122,378 | 324,174 | 907,957 | 58,847 | 137,827 | 1,104,631 | |||||||||||||||||||||
Add: | |||||||||||||||||||||||||||||
Foreign currency transaction losses (gains)(b) | 48,859 | (2,098 | ) | (12,223 | ) | 34,538 | 18,573 | (1,641 | ) | (2,638 | ) | 14,294 | |||||||||||||||||
Litigation settlements(c) | 24,200 | — | — | 24,200 | 8,982 | — | — | 8,982 | |||||||||||||||||||||
Restructuring activities losses(d) | — | 37,744 | — | 37,744 | — | — | — | — | |||||||||||||||||||||
Transaction costs related to acquisitions(e) | — | — | — | — | 847 | 125 | — | 972 | |||||||||||||||||||||
Minus: | |||||||||||||||||||||||||||||
Property insurance recoveries for |
19,086 | — | — | 19,086 | 3,815 | — | — | 3,815 | |||||||||||||||||||||
Net income attributable to noncontrolling interest | — | — | 896 | 896 | — | — | 27 | 27 | |||||||||||||||||||||
Adjusted EBITDA | $ | 157,099 | $ | 134,316 | $ | 109,259 | $ | 400,674 | $ | 932,544 | $ | 57,331 | $ | 135,162 | $ | 1,125,037 |
(a) | Interest expense, net, consists of interest expense less interest income. |
(b) | The Company measures the financial statements of its |
(c) | This represents expenses recognized in anticipation of probable settlements in ongoing litigation. |
(d) | Restructuring activities losses are primarily related to restructuring initiatives at multiple production facilities throughout our |
(e) | Transaction costs related to acquisitions includes those charges that are incurred in conjunction with business acquisitions. |
(f) | This represents property insurance recoveries for the property damage losses incurred as a result of the tornado in |
Adjusted Operating Income is calculated by adding to Operating Income certain items of expense and deducting from Operating Income certain items of income. Management believes that presentation of Adjusted Operating Income provides useful supplemental information about our operating performance and enables comparison of our performance between periods because certain costs shown below are not indicative of our current operating performance. A reconciliation of GAAP operating income to adjusted operating income as follows:
Reconciliation of Adjusted Operating Income | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
(In thousands) | |||||||||||||||
GAAP operating income, |
$ | 37,265 | $ | 453,198 | $ | 9,159 | $ | 808,273 | |||||||
Litigation settlements | 13,000 | 8,482 | 24,200 | 8,982 | |||||||||||
Transaction costs related to acquisitions | — | 255 | — | 847 | |||||||||||
Adjusted operating income, |
$ | 50,265 | $ | 461,935 | $ | 33,359 | $ | 818,102 | |||||||
Adjusted operating income margin, |
2.1 | % | 15.9 | % | 0.7 | % | 14.9 | % | |||||||
Three Months Ended | Six Months Ended | ||||||||||||||
(In thousands) | |||||||||||||||
GAAP operating income, |
$ | 2,513 | $ | 7,848 | $ | 27,774 | $ | (13,792 | ) | ||||||
Transaction costs related to acquisitions | — | — | — | 125 | |||||||||||
Restructuring activities losses | 29,718 | — | 37,744 | — | |||||||||||
Adjusted operating income, |
$ | 32,231 | $ | 7,848 | $ | 65,518 | $ | (13,667 | ) | ||||||
Adjusted operating income margin, |
2.5 | % | 0.6 | % | 2.6 | % | (0.6) | % | |||||||
Three Months Ended | Six Months Ended | ||||||||||||||
(In thousands) | |||||||||||||||
GAAP operating income, |
$ | 60,719 | $ | 51,844 | $ | 94,894 | $ | 120,408 | |||||||
No adjustments | — | — | — | — | |||||||||||
Adjusted operating income, |
$ | 60,719 | $ | 51,844 | $ | 94,894 | $ | 120,408 | |||||||
Adjusted operating income margin, |
11.0 | % | 10.7 | % | 9.1 | % | 12.6 | % | |||||||
Adjusted Operating Income Margin for each of our reportable segments is calculated by dividing Adjusted operating income by
Reconciliation of GAAP Operating Income Margin to Adjusted Operating Income Margin | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | Six Months Ended | ||||||||||
(In percent) | |||||||||||
GAAP operating income margin, |
1.5 | % | 15.6 | % | 0.2 | % | 14.7 | % | |||
Litigation settlements | 0.6 | % | 0.3 | % | 0.5 | % | 0.2 | % | |||
Transaction costs related to acquisitions | — | % | — | % | — | % | — | % | |||
Adjusted operating income margin, |
2.1 | % | 15.9 | % | 0.7 | % | 14.9 | % | |||
Three Months Ended | Six Months Ended | ||||||||||
(In percent) | |||||||||||
GAAP operating income margin, |
0.2 | % | 0.6 | % | 1.1 | % | (0.6) | % | |||
Litigation settlements | — | % | — | % | — | % | — | % | |||
Restructuring activities losses | 2.3 | % | — | % | 1.5 | % | — | % | |||
Adjusted operating income margin, |
2.5 | % | 0.6 | % | 2.6 | % | (0.6) | % | |||
Three Months Ended | Six Months Ended | ||||||||||
(In percent) | |||||||||||
GAAP operating income margin, |
11.0 | % | 10.7 | % | 9.1 | % | 12.6 | % | |||
No adjustments | — | % | — | % | — | % | — | % | |||
Adjusted operating income margin, |
11.0 | % | 10.7 | % | 9.1 | % | 12.6 | % | |||
Adjusted net income attributable to
Reconciliation of Adjusted Net Income | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
(In thousands, except per share data) | |||||||||||||||
Net income attributable to Pilgrim's | $ | 60,456 | $ | 362,116 | $ | 65,643 | $ | 642,554 | |||||||
Add: | |||||||||||||||
Foreign currency transaction losses | 16,395 | 2,758 | 34,538 | 14,294 | |||||||||||
Litigation settlements | 13,000 | 8,482 | 24,200 | 8,982 | |||||||||||
Restructuring activities losses | 29,718 | — | 37,744 | — | |||||||||||
Transaction costs related to acquisitions | — | 255 | — | 972 | |||||||||||
Minus: | |||||||||||||||
Property insurance recoveries for |
— | — | 19,086 | 3,815 | |||||||||||
Adjusted net income attributable to Pilgrim's before tax impact of adjustments | 119,569 | 373,611 | 143,039 | 662,987 | |||||||||||
Net tax impact of adjustments(a) | (14,306 | ) | (2,863 | ) | (18,729 | ) | (5,090 | ) | |||||||
Adjusted net income attributable to Pilgrim's | $ | 105,263 | $ | 370,748 | $ | 124,310 | $ | 657,897 | |||||||
Weighted average diluted shares of common stock outstanding | 237,209 | 240,973 | 237,186 | 242,637 | |||||||||||
Adjusted net income attributable to Pilgrim's per common diluted share | $ | 0.44 | $ | 1.54 | $ | 0.52 | $ | 2.71 | |||||||
(a) Net tax expense (benefit) of adjustments represents the tax impact of all adjustments shown above. |
Adjusted EPS is calculated by dividing the adjusted net income attributable to Pilgrim's stockholders by the weighted average number of diluted shares. Management believes that Adjusted EPS provides useful supplemental information about our operating performance and enables comparison of our performance between periods because certain costs shown below are not indicative of our current operating performance. A reconciliation of
Reconciliation of GAAP EPS to Adjusted EPS | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
(In thousands, except per share data) | |||||||||||||||
GAAP EPS | $ | 0.25 | $ | 1.50 | $ | 0.28 | $ | 2.65 | |||||||
Add: | |||||||||||||||
Foreign currency transaction losses | 0.07 | 0.01 | 0.15 | 0.06 | |||||||||||
Litigation settlements | 0.05 | 0.04 | 0.09 | 0.04 | |||||||||||
Restructuring activities losses | 0.13 | — | 0.16 | — | |||||||||||
Transaction costs related to acquisitions | — | — | — | — | |||||||||||
Minus: | |||||||||||||||
Property insurance recoveries for |
— | — | 0.08 | 0.02 | |||||||||||
Adjusted EPS before tax impact of adjustments | 0.50 | 1.55 | 0.60 | 2.73 | |||||||||||
Net tax impact of adjustments(a) | (0.06 | ) | (0.01 | ) | (0.08 | ) | (0.02 | ) | |||||||
Adjusted EPS | $ | 0.44 | $ | 1.54 | $ | 0.52 | $ | 2.71 | |||||||
Weighted average diluted shares of common stock outstanding | 237,209 | 240,973 | 237,186 | 242,637 | |||||||||||
(a) Net tax impact of adjustments represents the tax impact of all adjustments shown above. |
Supplementary Selected Segment and Geographic Data | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
(In thousands) | ||||||||||||||||
Sources of net sales by geographic region of origin: | ||||||||||||||||
$ | 2,446,208 | $ | 2,899,879 | $ | 4,878,776 | $ | 5,481,087 | |||||||||
1,310,750 | 1,245,052 | 2,550,014 | 2,437,034 | |||||||||||||
551,133 | 486,717 | 1,044,929 | 953,922 | |||||||||||||
Total net sales | $ | 4,308,091 | $ | 4,631,648 | $ | 8,473,719 | $ | 8,872,043 | ||||||||
Sources of cost of sales by geographic region of origin: | ||||||||||||||||
$ | 2,332,103 | $ | 2,355,243 | $ | 4,726,342 | $ | 4,514,447 | |||||||||
1,223,722 | 1,176,097 | 2,378,793 | 2,329,000 | |||||||||||||
473,615 | 423,551 | 916,899 | 809,873 | |||||||||||||
Elimination | 226 | (14 | ) | 213 | (28 | ) | ||||||||||
Total cost of sales | $ | 4,029,666 | $ | 3,954,877 | $ | 8,022,247 | $ | 7,653,292 | ||||||||
Sources of gross profit by geographic region of origin: | ||||||||||||||||
$ | 114,105 | $ | 544,636 | $ | 152,434 | $ | 966,640 | |||||||||
87,028 | 68,955 | 171,221 | 108,034 | |||||||||||||
77,518 | 63,166 | 128,030 | 144,049 | |||||||||||||
Elimination | (226 | ) | 14 | (213 | ) | 28 | ||||||||||
Total gross profit | $ | 278,425 | $ | 676,771 | $ | 451,472 | $ | 1,218,751 | ||||||||
Sources of operating income (loss) by geographic region of origin: | ||||||||||||||||
$ | 37,265 | $ | 453,198 | $ | 9,159 | $ | 808,273 | |||||||||
2,513 | 7,848 | 27,774 | (13,792 | ) | ||||||||||||
60,719 | 51,844 | 94,894 | 120,408 | |||||||||||||
Elimination | (226 | ) | 14 | (213 | ) | 28 | ||||||||||
Total operating income | $ | 100,271 | $ | 512,904 | $ | 131,614 | $ | 914,917 |
Source: Pilgrim's Pride Corporation