Pilgrim’s Pride Reports Second Quarter 2025 Results with $4.8 Billion in Net Sales, Operating Income of $512.3 Million and Announces Special Dividend of Approximately $500 Million
Second Quarter Highlights:
Net Sales of$4.8 billion .- Consolidated GAAP operating income margin of 10.8%.
- GAAP Net Income of
$356.0 million and GAAP EPS of$1.49 . Adjusted Net Income of$406.2 million and Adjusted EPS of$1.70 . - Adjusted EBITDA of
$686.9 million , or a 14.4% margin. - The
U.S. Fresh portfolio grew sales and expanded margins given strong demand, focus on quality and service, and improved operational efficiencies. Case Ready sales to Key Customers increased faster than category averages, whereas Small Bird realized benefits from continued growth with QSRs. Big Bird improved margins from attractive cutout values and improved operations. U.S. Prepared Foods continues to diversify its portfolio as net sales have grown over 20% compared to last year. Operations drove record production to support demand growth across retail and food service.- Just Bare® was awarded the number one ranking on Circana’s Product Pacesetter’s List and now accounts for over 10% market share in fully cooked chicken given incremental distribution and category leading velocity.
- Pilgrim’s
Europe increased margins through sales growth with Key Customers, expansion of key brands, optimization of product mix, and realization of cost efficiencies. Innovation continues to accelerate given the upcoming launch of a new chicken lineup in Rollover® and expansion of Fridge Raiders® through incremental distribution and multipack offerings. Mexico benefited from supportive demand and strong volumes. Diversification through brands across fresh and prepared categories continued to progress as volumes rose by more than 5% compared to last year. Capacity expansion in fresh and prepared projects remains on schedule.- Pilgrim’s continues on its growth journey with the recent announcement of a new state-of-the-art prepared foods plant to further diversify the portfolio and support growth in the higher-margin branded products across retail and food service in the
U.S. Full utilization will create over 630 jobs and increaseU.S. Prepared Foods sales by over 40% from current levels. - Continued strong liquidity position and balance sheet flexibility after investments in growth projects and with a net leverage ratio of less than 1.0 times Adjusted EBITDA at the end of the second quarter.
- Received approval from the Board of Directors to pay a special dividend totaling approximately
$500 million , or$2.10 per share.
| (Unaudited) | Three Months Ended | Six Months Ended | ||||||||||||||||||||
2025 |
2024 |
Y/Y Change | 2025 |
2024 |
Y/Y Change | |||||||||||||||||
| (In millions, except per share and percentages) | ||||||||||||||||||||||
| Net sales | $ | 4,757.4 | $ | 4,559.3 | +4.3 | % | $ | 9,220.4 | $ | 8,921.2 | +3.4 | % | ||||||||||
| $ | 1.49 | $ | 1.37 | +8.8 | % | $ | 2.73 | $ | 2.11 | +29.4 | % | |||||||||||
| Operating income | $ | 512.3 | $ | 440.8 | +16.2 | % | $ | 916.8 | $ | 691.1 | +32.7 | % | ||||||||||
| Adjusted EBITDA(1) | $ | 686.9 | $ | 655.9 | +4.7 | % | $ | 1,220.1 | $ | 1,027.8 | +18.7 | % | ||||||||||
| Adjusted EBITDA margin(1) | 14.4 | % | 14.4 | % | 0.0 pts | 13.2 | % | 11.5 | % | +1.7 pts | ||||||||||||
| (1) | Reconciliations for non- |
“During the quarter, our portfolio captured market upsides from attractive market fundamentals,” said
In the second quarter, the
“The relative availability and affordability of chicken compared to other proteins continues to resonate among consumers,” remarked Sandri. “As such, we continued to drive quality, service, and innovation to ensure ample access and relevant offerings needed to meet demand.”
“Over the past few years, we’ve made a tremendous amount of progress in creating a more agile, Key Customer focused organization, along with an even more efficient, flexible manufacturing network,” said Sandri. “I look forward to the next phase of our profitability journey as it emphasizes growth through Key Customer partnerships, branded offerings and innovation.”
“Given Mexico’s overall growth potential and our performance, we will continue to invest in capacity expansion to drive our strategies, unlocking additional opportunities for profitable growth,” said Sandri.
Pilgrim’s will build a new prepared foods plant in
“Prepared Foods products are a significant growth opportunity for Pilgrim’s,” Sandri said. “Given the extensive momentum of our retail brands and growth opportunities within food service, this new facility will accelerate our ability to unlock value for our consumers, customers and shareholders alike.”
Conference Call Information
A conference call to discuss Pilgrim’s quarterly results will be held tomorrow,
To pre-register, go to: https://dpregister.com/sreg/10201340/ff89faa9f4.
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 62,200 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, & Sustainability | |
| IRPPC@pilgrims.com | |
| www.pilgrims.com | |
| PILGRIM’S PRIDE CORPORATION | ||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
| (Unaudited) | ||||||||
| (In thousands) | ||||||||
| Cash and cash equivalents | $ | 849,036 | $ | 2,040,834 | ||||
| Restricted cash and restricted cash equivalents | 9,283 | 2,324 | ||||||
| Investment in available-for-sale securities | — | 10,220 | ||||||
| Trade accounts and other receivables, less allowance for credit losses | 1,131,334 | 1,004,334 | ||||||
| Accounts receivable from related parties | 9,761 | 2,608 | ||||||
| Inventories | 1,940,603 | 1,783,488 | ||||||
| Income taxes receivable | 67,894 | 72,414 | ||||||
| Assets held for sale | 3,342 | 3,062 | ||||||
| Prepaid expenses and other current assets | 245,958 | 200,879 | ||||||
| Total current assets | 4,257,211 | 5,120,163 | ||||||
| Deferred tax assets | 28,705 | 29,483 | ||||||
| Other long-lived assets | 81,544 | 62,019 | ||||||
| Operating lease assets, net | 243,049 | 255,713 | ||||||
| Intangible assets, net | 859,872 | 806,234 | ||||||
| 1,350,492 | 1,239,073 | |||||||
| Property, plant and equipment, net | 3,297,793 | 3,137,891 | ||||||
| Total assets | $ | 10,118,666 | $ | 10,650,576 | ||||
| Accounts payable | $ | 1,486,008 | $ | 1,411,519 | ||||
| Accounts payable to related parties | 53,967 | 15,257 | ||||||
| Revenue contract liabilities | 49,164 | 48,898 | ||||||
| Dividends payable | — | — | ||||||
| Accrued expenses and other current liabilities | 969,874 | 1,015,504 | ||||||
| Income taxes payable | 59,501 | 60,097 | ||||||
| Current maturities of long-term debt | 865 | 858 | ||||||
| Total current liabilities | 2,619,379 | 2,552,133 | ||||||
| Noncurrent operating lease liabilities, less current maturities | 189,384 | 195,944 | ||||||
| Long-term debt, less current maturities | 3,114,302 | 3,206,113 | ||||||
| Deferred tax liabilities | 425,727 | 422,952 | ||||||
| Other long-term liabilities | 17,338 | 20,038 | ||||||
| Total liabilities | 6,366,130 | 6,397,180 | ||||||
| Common stock | 2,625 | 2,623 | ||||||
| (544,687 | ) | (544,687 | ) | |||||
| Additional paid-in capital | 2,008,442 | 1,994,259 | ||||||
| Retained earnings | 2,313,567 | 3,157,511 | ||||||
| Accumulated other comprehensive loss | (42,200 | ) | (370,300 | ) | ||||
| Total Pilgrim’s |
3,737,747 | 4,239,406 | ||||||
| Noncontrolling interest | 14,789 | 13,990 | ||||||
| Total stockholders’ equity | 3,752,536 | 4,253,396 | ||||||
| Total liabilities and stockholders’ equity | $ | 10,118,666 | $ | 10,650,576 | ||||
| PILGRIM’S PRIDE CORPORATION | ||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
| Net sales | $ | 4,757,365 | $ | 4,559,314 | $ | 9,220,374 | $ | 8,921,248 | ||||||||
| Cost of sales | 4,042,070 | 3,867,688 | 7,950,206 | 7,845,713 | ||||||||||||
| Gross profit | 715,295 | 691,626 | 1,270,168 | 1,075,535 | ||||||||||||
| Selling, general and administrative expense | 199,457 | 214,161 | 333,236 | 333,237 | ||||||||||||
| Restructuring activities | 3,499 | 36,675 | 20,111 | 51,234 | ||||||||||||
| Operating income | 512,339 | 440,790 | 916,821 | 691,064 | ||||||||||||
| Interest expense, net of capitalized interest | 42,475 | 31,201 | 84,213 | 72,444 | ||||||||||||
| Interest income | (11,024 | ) | (15,863 | ) | (35,977 | ) | (26,209 | ) | ||||||||
| Foreign currency transaction losses (gains) | 4,892 | (2,225 | ) | 2,839 | (6,562 | ) | ||||||||||
| Miscellaneous, net | 414 | 504 | (278 | ) | (2,782 | ) | ||||||||||
| Income before income taxes | 475,582 | 427,173 | 866,024 | 654,173 | ||||||||||||
| Income tax expense | 119,573 | 100,650 | 213,672 | 152,712 | ||||||||||||
| Net income | 356,009 | 326,523 | 652,352 | 501,461 | ||||||||||||
| Less: Net income attributable to noncontrolling interests | 489 | 220 | 799 | 737 | ||||||||||||
| Net income attributable to Pilgrim’s |
$ | 355,520 | $ | 326,303 | $ | 651,553 | $ | 500,724 | ||||||||
| Weighted average shares of Pilgrim’s |
||||||||||||||||
| Basic | 237,381 | 236,943 | 237,308 | 236,894 | ||||||||||||
| Effect of dilutive common stock equivalents | 1,046 | 790 | 1,046 | 721 | ||||||||||||
| Diluted | 238,427 | 237,733 | 238,354 | 237,615 | ||||||||||||
| Net income attributable to Pilgrim’s |
||||||||||||||||
| Basic | $ | 1.50 | $ | 1.38 | $ | 2.75 | $ | 2.11 | ||||||||
| Diluted | $ | 1.49 | $ | 1.37 | $ | 2.73 | $ | 2.11 | ||||||||
| PILGRIM’S PRIDE CORPORATION | ||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (Unaudited) | ||||||||
| Six Months Ended | ||||||||
| (In thousands) | ||||||||
| Cash flows from operating activities: | ||||||||
| Net income | $ | 652,352 | $ | 501,461 | ||||
| Adjustments to reconcile net income to cash provided by operating activities: | ||||||||
| Depreciation and amortization | 218,022 | 211,298 | ||||||
| Deferred income tax expense (benefit) | (19,493 | ) | 8,952 | |||||
| Stock-based compensation | 14,185 | 6,811 | ||||||
| Loan cost amortization | 2,491 | 2,573 | ||||||
| Loss on property disposals | 1,990 | 2,715 | ||||||
| Loss (gain) on early extinguishment of debt recognized as a component of interest expense | 1,419 | (11,159 | ) | |||||
| Accretion of discount related to Senior Notes | 1,211 | 1,289 | ||||||
| Asset impairment | 846 | 13,412 | ||||||
| Gain on equity-method investments | (3 | ) | (3 | ) | ||||
| Changes in operating assets and liabilities: | ||||||||
| Trade accounts and other receivables | (74,961 | ) | 62,350 | |||||
| Inventories | (105,692 | ) | 146,189 | |||||
| Prepaid expenses and other current assets | (17,434 | ) | (43,532 | ) | ||||
| Accounts payable, accrued expenses and other current liabilities | (34,570 | ) | 14,290 | |||||
| Income taxes | 8,048 | 88,631 | ||||||
| Long-term pension and other postretirement obligations | (1,469 | ) | 3,652 | |||||
| Other operating assets and liabilities | (24,839 | ) | (19,273 | ) | ||||
| Cash provided by operating activities | 622,103 | 989,656 | ||||||
| Cash flows from investing activities: | ||||||||
| Acquisitions of property, plant and equipment | (259,283 | ) | (213,247 | ) | ||||
| Proceeds from property disposals | 2,912 | 4,551 | ||||||
| Cash used in investing activities | (256,371 | ) | (208,696 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Payments for dividend | (1,495,497 | ) | — | |||||
| Payments on revolving line of credit, long-term borrowings and finance lease obligations | (90,654 | ) | (150,895 | ) | ||||
| Payment on early extinguishment of debt | (2,120 | ) | (200 | ) | ||||
| Proceeds from contribution of capital under Tax Sharing Agreement between |
— | 1,425 | ||||||
| Payments of capitalized loan costs | — | (16 | ) | |||||
| Cash used in financing activities | (1,588,271 | ) | (149,686 | ) | ||||
| Effect of exchange rate changes on cash and cash equivalents | 37,700 | (28,371 | ) | |||||
| Increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents | (1,184,839 | ) | 602,903 | |||||
| Cash, cash equivalents, restricted cash and restricted cash equivalents, beginning of period | 2,043,158 | 731,223 | ||||||
| Cash, cash equivalents, restricted cash and restricted cash equivalents, end of period | $ | 858,319 | $ | 1,334,126 | ||||
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 gains, (2) costs related to litigation settlements, (3) restructuring activities losses, and (4) net income attributable to noncontrolling interests. EBITDA is presented because it is used by management and we believe it is frequently used by securities analysts, investors and other interested parties, in addition to and not in lieu of results prepared in conformity with accounting principles generally accepted in the
| Reconciliation of Adjusted EBITDA | |||||||||||||
| (Unaudited) | |||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||
| (In thousands) | |||||||||||||
| Net income | $ | 356,009 | $ | 326,523 | $ | 652,352 | $ | 501,461 | |||||
| Add: | |||||||||||||
| Interest expense, net(a) | 31,451 | 15,338 | 48,236 | 46,235 | |||||||||
| Income tax expense | 119,573 | 100,650 | 213,672 | 152,712 | |||||||||
| Depreciation and amortization | 113,504 | 107,948 | 218,022 | 211,298 | |||||||||
| EBITDA | 620,537 | 550,459 | 1,132,282 | 911,706 | |||||||||
| Add: | |||||||||||||
| Foreign currency transaction losses (gains)(b) | 4,892 | (2,225 | ) | 2,839 | (6,562 | ) | |||||||
| Litigation settlements(c) | 58,464 | 71,250 | 65,714 | 72,190 | |||||||||
| Restructuring activities losses(d) | 3,499 | 36,675 | 20,111 | 51,234 | |||||||||
| Minus: | |||||||||||||
| Net income attributable to noncontrolling interest | 489 | 220 | 799 | 737 | |||||||||
| Adjusted EBITDA | $ | 686,903 | $ | 655,939 | $ | 1,220,147 | $ | 1,027,831 | |||||
| (a) | Interest expense, net, consists of interest expense less interest income. |
| (b) | Prior to |
| (c) | This represents expenses recognized in anticipation of probable settlements in ongoing litigation. |
| (d) | Restructuring activities losses are related to costs incurred, such as severance, lease terminations, asset impairment and other charges, as part of multiple ongoing restructuring initiatives throughout our |
The summary unaudited consolidated income statement data for the twelve months ended
| Reconciliation of LTM Adjusted EBITDA | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Three Months Ended | LTM Ended | ||||||||||||||||||
2024 |
2024 |
2025 |
2025 |
2025 |
|||||||||||||||
| (In thousands) | |||||||||||||||||||
| Net income | $ | 349,990 | $ | 235,772 | $ | 296,343 | $ | 356,009 | $ | 1,238,114 | |||||||||
| Add: | |||||||||||||||||||
| Interest expense, net | 19,498 | 22,776 | 16,785 | 31,451 | 90,510 | ||||||||||||||
| Income tax expense | 131,609 | 40,725 | 94,099 | 119,573 | 386,006 | ||||||||||||||
| Depreciation and amortization | 110,470 | 111,854 | 104,518 | 113,504 | 440,346 | ||||||||||||||
| EBITDA | 611,567 | 411,127 | 511,745 | 620,537 | 2,154,976 | ||||||||||||||
| Add: | |||||||||||||||||||
| Foreign currency transaction losses (gains) | (678 | ) | (2,785 | ) | (2,053 | ) | 4,892 | (624 | ) | ||||||||||
| Litigation settlements | — | 95,038 | 7,250 | 58,464 | 160,752 | ||||||||||||||
| Restructuring activities losses | 30,836 | 11,318 | 16,612 | 3,499 | 62,265 | ||||||||||||||
| Loss on settlement of pension from plan termination | 10,709 | 10,940 | — | — | 21,649 | ||||||||||||||
| Inventory write-down as a result of hurricane | 8,075 | — | — | — | 8,075 | ||||||||||||||
| Minus: | |||||||||||||||||||
| Net income (loss) attributable to noncontrolling interest | 130 | (82 | ) | 310 | 489 | 847 | |||||||||||||
| Adjusted EBITDA | $ | 660,379 | $ | 525,720 | $ | 533,244 | $ | 686,903 | $ | 2,406,246 | |||||||||
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 | |||||||||||||||||||||||
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
|||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||||
| Net income | $ | 356,009 | $ | 326,523 | $ | 652,352 | $ | 501,461 | 7.48 | % | 7.16 | % | 7.08 | % | 5.62 | % | ||||||||||
| Add: | ||||||||||||||||||||||||||
| Interest expense, net | 31,451 | 15,338 | 48,236 | 46,235 | 0.66 | % | 0.34 | % | 0.52 | % | 0.52 | % | ||||||||||||||
| Income tax expense | 119,573 | 100,650 | 213,672 | 152,712 | 2.51 | % | 2.21 | % | 2.32 | % | 1.71 | % | ||||||||||||||
| Depreciation and amortization | 113,504 | 107,948 | 218,022 | 211,298 | 2.38 | % | 2.36 | % | 2.36 | % | 2.36 | % | ||||||||||||||
| EBITDA | 620,537 | 550,459 | 1,132,282 | 911,706 | 13.03 | % | 12.07 | % | 12.28 | % | 10.21 | % | ||||||||||||||
| Add: | ||||||||||||||||||||||||||
| Foreign currency transaction losses (gains) | 4,892 | (2,225 | ) | 2,839 | (6,562 | ) | 0.10 | % | (0.04)% | 0.03 | % | (0.07)% | ||||||||||||||
| Litigation settlements | 58,464 | 71,250 | 65,714 | 72,190 | 1.23 | % | 1.56 | % | 0.71 | % | 0.81 | % | ||||||||||||||
| Restructuring activities losses | 3,499 | 36,675 | 20,111 | 51,234 | 0.07 | % | 0.80 | % | 0.22 | % | 0.57 | % | ||||||||||||||
| Minus: | ||||||||||||||||||||||||||
| Net income attributable to noncontrolling interest | 489 | 220 | 799 | 737 | 0.01 | % | — | % | 0.01 | % | 0.01 | % | ||||||||||||||
| Adjusted EBITDA | $ | 686,903 | $ | 655,939 | $ | 1,220,147 | $ | 1,027,831 | 14.42 | % | 14.39 | % | 13.23 | % | 11.51 | % | ||||||||||
| Net sales | $ | 4,757,365 | $ | 4,559,314 | $ | 9,220,374 | $ | 8,921,248 | — | — | — | — | ||||||||||||||
Adjusted EBITDA by segment figures 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) | |||||||||||||||||||||||||||||
| Net income | $ | 239,262 | $ | 54,880 | $ | 61,867 | $ | 356,009 | $ | 199,076 | $ | 41,511 | $ | 85,936 | $ | 326,523 | |||||||||||||
| Add: | |||||||||||||||||||||||||||||
| Interest expense, net(a) | 35,651 | (174 | ) | (4,026 | ) | 31,451 | 24,946 | (2,556 | ) | (7,052 | ) | 15,338 | |||||||||||||||||
| Income tax expense | 78,204 | 16,001 | 25,368 | 119,573 | 82,117 | (14,212 | ) | 32,745 | 100,650 | ||||||||||||||||||||
| Depreciation and amortization | 71,149 | 36,929 | 5,426 | 113,504 | 67,200 | 34,865 | 5,883 | 107,948 | |||||||||||||||||||||
| EBITDA | 424,266 | 107,636 | 88,635 | 620,537 | 373,339 | 59,608 | 117,512 | 550,459 | |||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||
| Foreign currency transaction losses (gains)(b) | 4 | 685 | 4,203 | 4,892 | (1 | ) | (39 | ) | (2,185 | ) | (2,225 | ) | |||||||||||||||||
| Litigation settlements(c) | 58,464 | — | — | 58,464 | 71,250 | — | — | 71,250 | |||||||||||||||||||||
| Restructuring activities losses(d) | — | 3,499 | — | 3,499 | — | 36,675 | — | 36,675 | |||||||||||||||||||||
| Minus: | |||||||||||||||||||||||||||||
| Net income attributable to noncontrolling interest | — | — | 489 | 489 | — | — | 220 | 220 | |||||||||||||||||||||
| Adjusted EBITDA | $ | 482,734 | $ | 111,820 | $ | 92,349 | $ | 686,903 | $ | 444,588 | $ | 96,244 | $ | 115,107 | $ | 655,939 | |||||||||||||
| (a) | Interest expense, net, consists of interest expense less interest income. |
| (b) | Prior to |
| (c) | This represents expenses recognized in anticipation of probable settlements in ongoing litigation. |
| (d) | Restructuring activities losses are related to costs incurred, such as severance, lease terminations, asset impairment and other charges, as part of multiple ongoing restructuring initiatives throughout our |
| Reconciliation of Adjusted EBITDA | ||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||
| Six Months Ended | Six Months Ended | |||||||||||||||||||||||||||
| Total | Total | |||||||||||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||||||
| Net income | $ | 461,558 | $ | 97,030 | $ | 93,764 | $ | 652,352 | $ | 301,707 | $ | 66,023 | $ | 133,731 | $ | 501,461 | ||||||||||||
| Add: | ||||||||||||||||||||||||||||
| Interest expense, net(a) | 61,218 | (2,078 | ) | (10,904 | ) | 48,236 | 69,532 | (4,539 | ) | (18,758 | ) | 46,235 | ||||||||||||||||
| Income tax expense (benefit) | 149,216 | 25,923 | 38,533 | 213,672 | 114,177 | (4,655 | ) | 43,190 | 152,712 | |||||||||||||||||||
| Depreciation and amortization | 137,535 | 70,066 | 10,421 | 218,022 | 129,885 | 69,893 | 11,520 | 211,298 | ||||||||||||||||||||
| EBITDA | 809,527 | 190,941 | 131,814 | 1,132,282 | 615,301 | 126,722 | 169,683 | 911,706 | ||||||||||||||||||||
| Add: | ||||||||||||||||||||||||||||
| Foreign currency transaction losses (gains)(b) | 3 | 313 | 2,523 | 2,839 | 1 | (255 | ) | (6,308 | ) | (6,562 | ) | |||||||||||||||||
| Litigation settlements(c) | 65,714 | — | — | 65,714 | 72,190 | — | — | 72,190 | ||||||||||||||||||||
| Restructuring activities losses(d) | — | 20,111 | — | 20,111 | — | 51,234 | — | 51,234 | ||||||||||||||||||||
| Minus: | ||||||||||||||||||||||||||||
| Net income attributable to noncontrolling interest | — | — | 799 | 799 | — | — | 737 | 737 | ||||||||||||||||||||
| Adjusted EBITDA | $ | 875,244 | $ | 211,365 | $ | 133,538 | $ | 1,220,147 | $ | 687,492 | $ | 177,701 | $ | 162,638 | $ | 1,027,831 | ||||||||||||
| (a) | Interest expense, net, consists of interest expense less interest income. |
| (b) | Prior to |
| (c) | This represents expenses recognized in anticipation of probable settlements in ongoing litigation. |
| (d) | Restructuring activities losses are related to costs incurred, such as severance, asset impairment, contract termination, and others, as part of multiple ongoing restructuring initiatives throughout our |
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, |
$ | 354,987 | $ | 307,988 | $ | 673,793 | $ | 487,405 | |||||||
| Litigation settlements | 58,464 | 71,250 | 65,714 | 72,190 | |||||||||||
| Adjusted operating income, |
$ | 413,451 | $ | 379,238 | $ | 739,507 | $ | 559,595 | |||||||
| Adjusted operating income margin, |
14.7 | % | 14.2 | % | 13.3 | % | 10.7 | % | |||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| (In thousands) | |||||||||||||||
| GAAP operating income, |
$ | 70,419 | $ | 23,993 | $ | 119,490 | $ | 55,109 | |||||||
| Restructuring activities losses | 3,499 | 36,675 | 20,111 | 51,234 | |||||||||||
| Adjusted operating income, |
$ | 73,918 | $ | 60,668 | $ | 139,601 | $ | 106,343 | |||||||
| Adjusted operating income margin, |
5.4 | % | 4.7 | % | 5.4 | % | 4.1 | % | |||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| (In thousands) | |||||||||||||||
| GAAP operating income, |
$ | 86,933 | $ | 108,809 | $ | 123,538 | $ | 148,550 | |||||||
| No adjustments | — | — | — | — | |||||||||||
| Adjusted operating income, |
$ | 86,933 | $ | 108,809 | $ | 123,538 | $ | 148,550 | |||||||
| Adjusted operating income margin, |
15.4 | % | 18.3 | % | 11.7 | % | 13.4 | % | |||||||
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, |
12.6 | % | 11.6 | % | 12.1 | % | 9.3 | % | |||
| Litigation settlements | 2.1 | % | 2.6 | % | 1.2 | % | 1.4 | % | |||
| Adjusted operating income margin, |
14.7 | % | 14.2 | % | 13.3 | % | 10.7 | % | |||
| Three Months Ended | Six Months Ended | ||||||||||
| (In percent) | |||||||||||
| GAAP operating income margin, |
5.1 | % | 1.8 | % | 4.6 | % | 2.1 | % | |||
| Restructuring activities losses | 0.3 | % | 2.9 | % | 0.8 | % | 2.0 | % | |||
| Adjusted operating income margin, |
5.4 | % | 4.7 | % | 5.4 | % | 4.1 | % | |||
| Three Months Ended | Six Months Ended | ||||||||||
| (In percent) | |||||||||||
| GAAP operating income margin, |
15.4 | % | 18.3 | % | 11.7 | % | 13.4 | % | |||
| No adjustments | — | % | — | % | — | % | — | % | |||
| Adjusted operating income margin, |
15.4 | % | 18.3 | % | 11.7 | % | 13.4 | % | |||
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 | $ | 355,520 | $ | 326,303 | $ | 651,553 | $ | 500,724 | |||||||
| Add: | |||||||||||||||
| Foreign currency transaction losses (gains) | 4,892 | (2,225 | ) | 2,839 | (6,562 | ) | |||||||||
| Litigation settlements | 58,464 | 71,250 | 65,714 | 72,190 | |||||||||||
| Restructuring activities losses | 3,499 | 36,675 | 20,111 | 51,234 | |||||||||||
| Minus: | |||||||||||||||
| Gain on early extinguishment of debt | — | 11,159 | — | 11,159 | |||||||||||
| Adjusted net income attributable to Pilgrim's before tax impact of adjustments | 422,375 | 420,844 | 740,217 | 606,427 | |||||||||||
| Net tax impact of adjustments(a) | (16,178 | ) | (22,879 | ) | (21,456 | ) | (25,580 | ) | |||||||
| Adjusted net income attributable to Pilgrim's | $ | 406,197 | $ | 397,965 | $ | 718,761 | $ | 580,847 | |||||||
| Weighted average diluted shares of common stock outstanding | 238,427 | 237,733 | 238,354 | 237,615 | |||||||||||
| Adjusted net income attributable to Pilgrim's per common diluted share | $ | 1.70 | $ | 1.67 | $ | 3.02 | $ | 2.44 | |||||||
| (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 | $ | 1.49 | $ | 1.37 | $ | 2.73 | $ | 2.11 | |||||||
| Add: | |||||||||||||||
| Foreign currency transaction losses (gains) | 0.02 | (0.01 | ) | 0.01 | (0.03 | ) | |||||||||
| Litigation settlements | 0.25 | 0.30 | 0.28 | 0.30 | |||||||||||
| Restructuring activities losses | 0.01 | 0.15 | 0.08 | 0.23 | |||||||||||
| Minus: | |||||||||||||||
| Gain on early extinguishment of debt | — | 0.05 | — | 0.05 | |||||||||||
| Adjusted EPS before tax impact of adjustments | 1.77 | 1.76 | 3.10 | 2.56 | |||||||||||
| Net tax impact of adjustments(a) | (0.07 | ) | (0.09 | ) | (0.08 | ) | (0.12 | ) | |||||||
| Adjusted EPS | $ | 1.70 | $ | 1.67 | $ | 3.02 | $ | 2.44 | |||||||
| Weighted average diluted shares of common stock outstanding | 238,427 | 237,733 | 238,354 | 237,615 | |||||||||||
| (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: | ||||||||||||
| $ | 2,820,385 | $ | 2,663,965 | $ | 5,563,574 | $ | 5,243,297 | |||||
| 1,371,270 | 1,301,541 | 2,602,799 | 2,569,444 | |||||||||
| 565,710 | 593,808 | 1,054,001 | 1,108,507 | |||||||||
| Total net sales | $ | 4,757,365 | $ | 4,559,314 | $ | 9,220,374 | $ | 8,921,248 | ||||
| Sources of cost of sales by geographic region of origin: | ||||||||||||
| $ | 2,331,143 | $ | 2,211,626 | $ | 4,686,710 | $ | 4,553,666 | |||||
| 1,247,137 | 1,187,671 | 2,362,362 | 2,363,409 | |||||||||
| 463,790 | 468,391 | 901,134 | 928,638 | |||||||||
| Total cost of sales | $ | 4,042,070 | $ | 3,867,688 | $ | 7,950,206 | $ | 7,845,713 | ||||
| Sources of gross profit by geographic region of origin: | ||||||||||||
| $ | 489,242 | $ | 452,339 | $ | 876,864 | $ | 689,631 | |||||
| 124,133 | 113,870 | 240,437 | 206,035 | |||||||||
| 101,920 | 125,417 | 152,867 | 179,869 | |||||||||
| Total gross profit | $ | 715,295 | $ | 691,626 | $ | 1,270,168 | $ | 1,075,535 | ||||
| Sources of operating income by geographic region of origin: | ||||||||||||
| $ | 354,987 | $ | 307,988 | $ | 673,793 | $ | 487,405 | |||||
| 70,419 | 23,993 | 119,490 | 55,109 | |||||||||
| 86,933 | 108,809 | 123,538 | 148,550 | |||||||||
| Total operating income | $ | 512,339 | $ | 440,790 | $ | 916,821 | $ | 691,064 | ||||
Source: Pilgrim's Pride Corporation
