Pilgrim’s Pride Corporation (NASDAQ: PPC), one of the world's
largest poultry producers, reports its second quarter 2023
financial results.
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 the U.S., 5.2% in the U.K. &
Europe, and 12.2% in Mexico.
- 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. and Europe 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 in South
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 |
|
|
June 25,2023 |
|
June 26,2022 |
|
Y/Y Change |
|
June 25,2023 |
|
June 26,2022 |
|
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)% |
U.S. GAAP EPS |
|
$ |
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-U.S. GAAP measures are provided in
subsequent sections within this release. |
|
“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 Fabio Sandri, Chief Executive Officer.
In the U.S., margins significantly improved from the first
quarter despite continuing challenges in the market conditions of
the commodity Big Bird segment, given an intense focus on our
operational excellence efforts. Case Ready and Small
Bird maintained steady performance while cultivating promotional
activity and growth with Key Customers. Prepared Foods continues
its branded momentum as Just Bare® and Pilgrim’s® sales
collectively grew over 56% from last year.
“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 Athens, Georgia facility, and construction of a
new protein conversion plant in South Georgia,” remarked Fabio
Sandri.
As for the U.K. and Europe business, momentum continued as
profitability grew for the fifth straight quarter given benefits
from recent network optimization, continued cost recovery efforts,
and growth with Key Customers through innovation and strong service
levels.
“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 Fabio
Sandri.
Mexico results improved relative to both first quarter and prior
year as supply and demand fundamentals became progressively
balanced, overall live performance improved, and interest in our
branded offerings increased.
“Throughout the past several quarters, Mexico maintained strong
service levels to Key Customers and grew its branded presence
despite challenges in live operations. We commend the
team for their rapid response and operational excellence efforts to
alleviate these issues. Our continued investments in
this region will further lessen future potential concerns and
provide the foundation for additional profitable growth,” remarked
Fabio Sandri.
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 Fabio
Sandri.
Conference Call Information
A conference call to discuss Pilgrim’s quarterly results will be
held tomorrow, July 27, at 7:00 a.m. MT (9 a.m. ET). Participants
are encouraged to pre-register for the conference call using the
link below. Callers who pre-register will be given a unique PIN to
gain immediate access to the call and bypass the live operator.
Participants may pre-register at any time, including up to and
after the call start time.
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 Pride
Conference.”
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, Puerto Rico, Mexico, the U.K, the Republic of Ireland and
continental Europe. The Company’s primary distribution is through
retailers and foodservice distributors. For more information,
please visit www.pilgrims.com.
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 Pride Corporation and its
management are considered forward-looking statements. Without
limiting the foregoing, words such as “anticipates,” “believes,”
“estimates,” “expects,” “intends,” “may,” “plans,” “projects,”
“should,” “targets,” “will” and the negative thereof and similar
words and expressions are intended to identify forward-looking
statements. It is important to note that actual results could
differ materially from those projected in such forward-looking
statements. Factors that could cause actual results to differ
materially from those projected in such forward-looking statements
include: the impact of the COVID-19 pandemic, efforts to contain
the pandemic and resulting economic downturn on our operations and
financial condition, including the risk that our health and safety
measures at Pilgrim’s Pride production facilities will not be
effective, the risk that we may be unable to prevent the infection
of our employees at these facilities, and the risk that we may need
to temporarily close one or more of our production facilities; the
risk that we may experience decreased production and sales due to
the changing demand for food products; the risk that we may face a
significant increase in delayed payments from our customers; and
additional risks related to COVID-19 set forth in our most recent
Form 10-K and Form 10-Q filed with the SEC; matters affecting the
poultry industry generally; the ability to execute the Company’s
business plan to achieve desired cost savings and profitability;
future pricing for feed ingredients and the Company’s products;
outbreaks of avian influenza or other diseases, either in Pilgrim’s
Pride’s flocks or elsewhere, affecting its ability to conduct its
operations and/or demand for its poultry products; contamination of
Pilgrim’s Pride’s products, which has previously and can in the
future lead to product liability claims and product recalls;
exposure to risks related to product liability, product recalls,
property damage and injuries to persons, for which insurance
coverage is expensive, limited and potentially inadequate;
management of cash resources; restrictions imposed by, and as a
result of, Pilgrim’s Pride’s leverage; changes in laws or
regulations affecting Pilgrim’s Pride’s operations or the
application thereof; new immigration legislation or increased
enforcement efforts in connection with existing immigration
legislation that cause the costs of doing business to increase,
cause Pilgrim’s Pride to change the way in which it does business,
or otherwise disrupt its operations; competitive factors and
pricing pressures or the loss of one or more of Pilgrim’s Pride’s
largest customers; currency exchange rate fluctuations, trade
barriers, exchange controls, expropriation and other risks
associated with foreign operations; disruptions in international
markets and distribution channels, including, but not limited to,
the impacts of the Russia-Ukraine conflict; the risk of
cyber-attacks, natural disasters, power losses, unauthorized
access, telecommunication failures, and other problems on our
information systems; and the impact of uncertainties of litigation
and other legal matters described in our most recent Form 10-K and
Form 10-Q, including the In re Broiler Chicken Antitrust
Litigation, as well as other risks described under “Risk Factors”
in the Company’s Annual Report on Form 10-K, Quarterly Reports on
Form 10-Q and subsequent filings with the Securities and Exchange
Commission. The forward-looking statements in this release speak
only as of the date hereof, and the Company undertakes no
obligation to update any such statement after the date of this
release, whether as a result of new information, future
developments or otherwise, except as may be required by applicable
law.
Contact: |
Andrew Rojeski |
|
Head of Strategy, Investor
Relations, & Net Zero Programs |
|
IRPPC@pilgrims.com |
|
www.pilgrims.com |
PILGRIM’S PRIDE CORPORATION |
CONDENSED CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
June 25, 2023 |
|
December 25, 2022 |
|
|
(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 |
|
Goodwill |
|
|
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 |
|
Treasury stock |
|
|
(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 Pride Corporation stockholders’ equity |
|
|
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 |
|
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
|
(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 Pride Corporation |
|
$ |
60,456 |
|
|
$ |
362,116 |
|
|
$ |
65,643 |
|
|
$ |
642,554 |
|
|
|
|
|
|
|
|
|
|
Weighted average
shares of Pilgrim's Pride Corporation common stock
outstanding: |
|
|
|
|
|
|
|
|
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 Pilgrim's Pride Corporation per share of common
stock outstanding: |
|
|
|
|
|
|
|
|
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 |
|
|
June 25, 2023 |
|
June 26, 2022 |
|
|
(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
JBS USA Holdings and Pilgrim’s Pride Corporation |
|
|
(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 Mayfield, Kentucky tornado property damage
losses, and (6) 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 U.S. (“U.S. GAAP”), to compare the performance of
companies. We believe investors would be interested in our Adjusted
EBITDA because this is how our management analyzes EBITDA
applicable to continuing operations. The Company also believes that
Adjusted EBITDA, in combination with the Company’s financial
results calculated in accordance with U.S. GAAP, provides investors
with additional perspective regarding the impact of certain
significant items on EBITDA and facilitates a more direct
comparison of its performance with its competitors. EBITDA and
Adjusted EBITDA are not measurements of financial performance under
U.S. GAAP. EBITDA and Adjusted EBITDA have limitations as
analytical tools and should not be considered in isolation or as
substitutes for an analysis of our results as reported under U.S.
GAAP. In addition, other companies in our industry may calculate
these measures differently limiting their usefulness as a
comparative measure. Because of these limitations, EBITDA and
Adjusted EBITDA should not be considered as an alternative to net
income as indicators of our operating performance or any other
measures of performance derived in accordance with U.S. GAAP. These
limitations should be compensated for by relying primarily on our
U.S. GAAP results and using EBITDA and Adjusted EBITDA only on a
supplemental basis.
PILGRIM'S PRIDE CORPORATION |
Reconciliation of Adjusted EBITDA |
(Unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
(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 Mayfield tornado losses(f) |
|
— |
|
|
|
— |
|
|
|
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 Mexico reportable segment as if the
U.S. dollar were the functional currency. Accordingly, we remeasure
assets and liabilities, other than nonmonetary assets, of the
Mexico reportable segment at current exchange rates. We remeasure
nonmonetary assets using the historical exchange rate in effect on
the date of each asset’s acquisition. Currency exchange gains or
losses resulting from these remeasurements, as well as, from our
U.K. and Europe reportable segment are included in the line item
Foreign currency transaction losses in the Condensed Consolidated
Statements of Income. |
(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 U.K. and Europe reportable
segment. |
(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 Mayfield, KY in December 2021. |
|
|
The summary unaudited consolidated income
statement data for the twelve months ended June 25, 2023 (the LTM
Period) have been calculated by subtracting the applicable
unaudited consolidated income statement data for the six months
ended June 26, 2022 from the sum of (1) the applicable audited
consolidated income statement data for the year ended December 25,
2022 and (2) the applicable unaudited consolidated income statement
data for the six months ended June 25, 2023.
PILGRIM'S PRIDE CORPORATION |
Reconciliation of LTM Adjusted EBITDA |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
LTM Ended |
|
|
September 25,2022 |
|
December 25,2022 |
|
March 26,2023 |
|
June 25,2023 |
|
June 25,2023 |
|
|
(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 Mayfield tornado losses |
|
|
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 U.S. GAAP, to
compare the performance of companies.
PILGRIM'S PRIDE CORPORATION |
Reconciliation of EBITDA Margin |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
Three Months Ended |
|
Six Months Ended |
|
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
|
(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 Mayfield tornado losses |
|
|
— |
|
|
|
— |
|
|
|
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 U.S. GAAP, to
compare the performance of companies.
PILGRIM'S PRIDE CORPORATION |
Reconciliation of Adjusted EBITDA |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Three Months Ended |
|
June 25, 2023 |
|
June 26, 2022 |
|
U.S. |
|
U.K. & Europe |
|
Mexico |
|
Total |
|
U.S. |
|
U.K. & Europe |
|
Mexico |
|
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 Mayfield tornado losses(f) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
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 Mexico
reportable segment as if the U.S. dollar were the functional
currency. Accordingly, we remeasure assets and liabilities, other
than nonmonetary assets, of the Mexico reportable segment at
current exchange rates. We remeasure nonmonetary assets using the
historical exchange rate in effect on the date of each asset’s
acquisition. Currency exchange gains or losses resulting from these
remeasurements, as well as, from our U.K. and Europe reportable
segment are included in the line item Foreign currency transaction
losses in the Condensed Consolidated Statements of Income. |
(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 U.K. and Europe reportable segment. |
(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 Mayfield, KY
in December 2021. |
PILGRIM'S PRIDE CORPORATION |
Reconciliation of Adjusted EBITDA |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
Six Months Ended |
|
June 25, 2023 |
|
June 26, 2022 |
|
U.S. |
|
U.K. & Europe |
|
Mexico |
|
Total |
|
U.S. |
|
U.K. & Europe |
|
Mexico |
|
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 Mayfield tornado losses(f) |
|
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 Mexico reportable segment as if the
U.S. dollar were the functional currency. Accordingly, we remeasure
assets and liabilities, other than nonmonetary assets, of the
Mexico reportable segment at current exchange rates. We remeasure
nonmonetary assets using the historical exchange rate in effect on
the date of each asset’s acquisition. Currency exchange gains or
losses resulting from these remeasurements, as well as, from our
U.K. and Europe reportable segment are included in the line item
Foreign currency transaction losses in the Condensed Consolidated
Statements of Income. |
(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 U.K. and Europe reportable
segment. |
(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 Mayfield, KY in December 2021. |
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:
PILGRIM'S PRIDE CORPORATION |
Reconciliation of Adjusted Operating Income |
(Unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
(In thousands) |
GAAP operating income, U.S. operations |
$ |
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,
U.S. operations |
$ |
50,265 |
|
|
$ |
461,935 |
|
|
$ |
33,359 |
|
|
$ |
818,102 |
|
|
|
|
|
|
|
|
|
Adjusted operating income
margin, U.S. operations |
|
2.1 |
% |
|
|
15.9 |
% |
|
|
0.7 |
% |
|
|
14.9 |
% |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
(In thousands) |
GAAP operating income, U.K.
and Europe operations |
$ |
2,513 |
|
|
$ |
7,848 |
|
|
$ |
27,774 |
|
|
$ |
(13,792 |
) |
Transaction costs related to acquisitions |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
125 |
|
Restructuring activities losses |
|
29,718 |
|
|
|
— |
|
|
|
37,744 |
|
|
|
— |
|
Adjusted operating income,
U.K. and Europe operations |
$ |
32,231 |
|
|
$ |
7,848 |
|
|
$ |
65,518 |
|
|
$ |
(13,667 |
) |
|
|
|
|
|
|
|
|
Adjusted operating income
margin, U.K. and Europe operations |
|
2.5 |
% |
|
|
0.6 |
% |
|
|
2.6 |
% |
|
(0.6) |
% |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
(In thousands) |
GAAP operating income, Mexico
operations |
$ |
60,719 |
|
|
$ |
51,844 |
|
|
$ |
94,894 |
|
|
$ |
120,408 |
|
No adjustments |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted operating income,
Mexico operations |
$ |
60,719 |
|
|
$ |
51,844 |
|
|
$ |
94,894 |
|
|
$ |
120,408 |
|
|
|
|
|
|
|
|
|
Adjusted operating income
margin, Mexico operations |
|
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 Net Sales. Management believes that presentation of
Adjusted Operating Income Margin 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 margin for each of our
reportable segments to adjusted operating income margin for each of
our reportable segments is as follows:
PILGRIM'S PRIDE CORPORATION |
Reconciliation of GAAP Operating Income Margin to Adjusted
Operating Income Margin |
(Unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
(In percent) |
GAAP operating income margin, U.S. operations |
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, U.S. operations |
2.1 |
% |
|
15.9 |
% |
|
0.7 |
% |
|
14.9 |
% |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
(In percent) |
GAAP operating income margin,
U.K. and Europe operations |
0.2 |
% |
|
0.6 |
% |
|
1.1 |
% |
|
(0.6) |
% |
Litigation settlements |
— |
% |
|
— |
% |
|
— |
% |
|
— |
% |
Restructuring activities losses |
2.3 |
% |
|
— |
% |
|
1.5 |
% |
|
— |
% |
Adjusted operating income
margin, U.K. and Europe operations |
2.5 |
% |
|
0.6 |
% |
|
2.6 |
% |
|
(0.6) |
% |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
(In percent) |
GAAP operating income margin,
Mexico operations |
11.0 |
% |
|
10.7 |
% |
|
9.1 |
% |
|
12.6 |
% |
No adjustments |
— |
% |
|
— |
% |
|
— |
% |
|
— |
% |
Adjusted operating income
margin, Mexico operations |
11.0 |
% |
|
10.7 |
% |
|
9.1 |
% |
|
12.6 |
% |
|
|
Adjusted net income attributable to Pilgrim's
Pride Corporation (“Pilgrim's”) is calculated by adding to Net
income (loss) attributable to Pilgrim's certain items of expense
and deducting from Net income (loss) attributable to Pilgrim's
certain items of income, as shown below in the table. Adjusted net
income attributable to Pilgrim’s Pride Corporation per common
diluted share 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 U.S. GAAP, to compare the performance
of companies. Management also believe that this non-U.S. GAAP
financial measure, in combination with our financial results
calculated in accordance with U.S. GAAP, provides investors with
additional perspective regarding the impact of such charges on net
income attributable to Pilgrim’s Pride Corporation per common
diluted share. Adjusted net income attributable to Pilgrim’s Pride
Corporation per common diluted share is not a measurement of
financial performance under U.S. GAAP, has limitations as an
analytical tool and should not be considered in isolation or as a
substitute for an analysis of our results as reported under U.S.
GAAP. Management believes that presentation of adjusted net income
attributable to Pilgrim’s 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 net income (loss) attributable to Pilgrim’s Pride
Corporation per common diluted share to adjusted net income
attributable to Pilgrim’s Pride Corporation per common diluted
share is as follows:
PILGRIM'S PRIDE CORPORATION |
Reconciliation of Adjusted Net Income |
(Unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
(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 Mayfield tornado losses |
|
— |
|
|
|
— |
|
|
|
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 U.S. GAAP to
non-U.S. GAAP financial measures is as follows:
PILGRIM'S PRIDE CORPORATION |
Reconciliation of GAAP EPS to Adjusted EPS |
(Unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
(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 Mayfield tornado losses |
|
— |
|
|
|
— |
|
|
|
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. |
PILGRIM'S PRIDE CORPORATION |
Supplementary Selected Segment and Geographic
Data |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
June 25, 2023 |
|
June 26, 2022 |
|
June 25, 2023 |
|
June 26, 2022 |
|
|
(In thousands) |
Sources of net sales by
geographic region of origin: |
|
|
|
|
|
|
|
|
U.S. |
|
$ |
2,446,208 |
|
|
$ |
2,899,879 |
|
|
$ |
4,878,776 |
|
|
$ |
5,481,087 |
|
U.K. and Europe |
|
|
1,310,750 |
|
|
|
1,245,052 |
|
|
|
2,550,014 |
|
|
|
2,437,034 |
|
Mexico |
|
|
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: |
|
|
|
|
|
|
|
|
U.S. |
|
$ |
2,332,103 |
|
|
$ |
2,355,243 |
|
|
$ |
4,726,342 |
|
|
$ |
4,514,447 |
|
U.K. and Europe |
|
|
1,223,722 |
|
|
|
1,176,097 |
|
|
|
2,378,793 |
|
|
|
2,329,000 |
|
Mexico |
|
|
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: |
|
|
|
|
|
|
|
|
U.S. |
|
$ |
114,105 |
|
|
$ |
544,636 |
|
|
$ |
152,434 |
|
|
$ |
966,640 |
|
U.K. and Europe |
|
|
87,028 |
|
|
|
68,955 |
|
|
|
171,221 |
|
|
|
108,034 |
|
Mexico |
|
|
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: |
|
|
|
|
|
|
|
|
U.S. |
|
$ |
37,265 |
|
|
$ |
453,198 |
|
|
$ |
9,159 |
|
|
$ |
808,273 |
|
U.K. and Europe |
|
|
2,513 |
|
|
|
7,848 |
|
|
|
27,774 |
|
|
|
(13,792 |
) |
Mexico |
|
|
60,719 |
|
|
|
51,844 |
|
|
|
94,894 |
|
|
|
120,408 |
|
Elimination |
|
|
(226 |
) |
|
|
14 |
|
|
|
(213 |
) |
|
|
28 |
|
Total operating income |
|
$ |
100,271 |
|
|
$ |
512,904 |
|
|
$ |
131,614 |
|
|
$ |
914,917 |
|
Pilgrims Pride (NASDAQ:PPC)
Historical Stock Chart
From Mar 2024 to Apr 2024
Pilgrims Pride (NASDAQ:PPC)
Historical Stock Chart
From Apr 2023 to Apr 2024