Pilgrim’s Pride Corporation (NASDAQ: PPC), one of the world's
largest poultry producers, reports its first quarter 2024 financial
results.
First Quarter Highlights
- Net Sales of $4.4 billion.
- Consolidated GAAP operating income margin of 5.7%.
- GAAP Net Income of $174.9 million and GAAP EPS of $0.73.
Adjusted Net Income of $182.9 million or Adjusted EPS of
$0.77.
- Adjusted EBITDA of $371.9 million, or a 8.5% margin, with
adjusted EBITDA margins of 9.4% in the U.S., 6.4% in Europe, and
9.2% in Mexico.
- Our diversified U.S. fresh portfolio continues to demonstrate
its strength with dynamic market conditions, through increased
partnership with Key Customers in both Case Ready and Small Bird,
and improved operational excellence in Big Bird.
- Prepared Foods continues to accelerate its profitable growth
through branded fully cooked offerings as Just Bare® and Pilgrim’s®
net sales collectively grew 30% from prior year and continue to
gain distribution across all channels.
- Europe continued its journey to improve through additional
distribution with Key Customers and further optimization of
manufacturing and support activities. Diversification through
brands continues to grow as net sales for Richmond® and Fridge
Raiders® grew 6.5% and 9.6% respectively.
- Mexico improved results given balanced supply and demand
fundamentals in commodity markets, deepened relationships with Key
Customers, and expanded presence in differentiated offerings.
- Strong liquidity position and net leverage ratio of less than
2.0x Adjusted EBITDA through prudent management of working
capital.
- Increased diversification of our portfolio to support
profitable growth as our protein conversion plant in South Georgia
initiated start up in March.
- Completed an external review of our GHG emission intensity
levels associated with our Sustainability Linked Bond. Emission
intensity declined by 15.6% between 2019 and 2022 from improved
production efficiencies, capital investments, and energy
infrastructure enhancements.
(Unaudited) |
Three Months Ended |
|
March 31,2024 |
|
March 26,2023 |
|
Y/Y Change |
|
(In millions, except per share and
percentages) |
Net sales |
$ |
4,361.9 |
|
|
$ |
4,165.6 |
|
|
+4.7% |
U.S. GAAP EPS |
$ |
0.73 |
|
|
$ |
0.02 |
|
|
NM(2) |
Operating income |
$ |
250.3 |
|
|
$ |
31.3 |
|
|
+699.7% |
Adjusted EBITDA(1) |
$ |
371.9 |
|
|
$ |
151.9 |
|
|
+144.8% |
Adjusted EBITDA margin(1) |
|
8.5 |
% |
|
|
3.6 |
% |
|
+4.9pts |
(1)
Reconciliations for non-U.S. GAAP measures are provided in
subsequent sections within this release. |
(2) This Y/Y
change is designated not meaningful (or “NM”). |
|
“Although we experienced depressed market conditions and
persistent consumer inflation throughout 2023, we saw this as
opportunity to enhance our competitive advantage. To that end, we
focused on consistent execution of our strategies, controlling what
we can control, and maintaining investment in our operations. These
efforts further strengthened our business, accelerating our
profitable growth as market conditions evolved,” said Fabio Sandri,
Pilgrim’s Chief Executive Officer.
During the first quarter, the U.S. continued to improve as Big
Bird realized significant benefits from enhanced operational
efficiencies and market fundamentals. Case Ready and Small Bird
continued to grow from increased distribution with Key Customers,
promotional activity, and the value of chicken to consumers.
Prepared Foods also drove significant growth in both retail and
food service through branded offerings, further diversifying the
portfolio.
“Our U.S. portfolio continues to demonstrate an ability to
capture market upsides while minimizing downside risk through a
diversified set of offerings across multiple bird sizes and
value-added items. This approach is further reinforced by our Key
Customer partnerships and relentless focus on operational
excellence,” remarked Sandri.
In Europe, consumer inflation and labor costs continue to be
challenging. Nonetheless, the team secured additional business with
retail Key Customers, drove branded growth above category averages,
and identified further efficiencies in manufacturing and support
activities.
“Over the past year, the Europe team executed a variety of
efforts to improve Key Customer partnerships, enhance our
operational excellence, and further diversify our portfolio of
branded offerings. Our foundation is much stronger today and we
will continue to explore ways to accelerate our journey of
profitable growth,” said Sandri.
Mexico improved through a combination of enhanced supply and
demand fundamentals in the commodity market, increased Key Customer
partnerships, and further momentum of branded offerings.
Operational excellence efforts to expand capacity and mitigate risk
in live operations remain on track.
“Our strategies continue to demonstrate their effectiveness as
we’ve grown ahead of the markets with our Key Customers. Similarly,
our branded portfolio continues to gain acceptance throughout the
market, further diversifying our portfolio. When these efforts are
combined with our operational excellence initiatives to expand
capacity, we can further drive our profitable growth,” said
Sandri.
Pilgrim’s efforts in sustainability continue to drive meaningful
progress. Between 2019 and 2022, GHG emissions intensity has fallen
by 15.6%, translating into an absolute reduction of 216,000 metric
tons.
“We are proud of our leadership mindset regarding
sustainability. Given our continued efforts, we can elevate our
performance in GHG intensity reduction, creating a better future
for our team members and further reinforcing our vision to become
the best and most respected company in our industry,” said
Sandri.
Conference Call Information
A conference call to discuss Pilgrim’s quarterly results will be
held tomorrow, May 2, at 7 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/ppc240502.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 61,600 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: 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, & Sustainability |
|
IRPPC@pilgrims.com |
|
www.pilgrims.com |
PILGRIM’S PRIDE CORPORATION |
CONDENSED CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
(Unaudited) |
|
|
|
March 31, 2024 |
|
December 31, 2023 |
|
(In thousands) |
Cash and cash equivalents |
$ |
870,820 |
|
|
$ |
697,748 |
|
Restricted cash and restricted cash equivalents |
|
24,063 |
|
|
|
33,475 |
|
Trade
accounts and other receivables, less allowance for credit
losses |
|
1,049,410 |
|
|
|
1,129,178 |
|
Accounts
receivable from related parties |
|
2,146 |
|
|
|
1,778 |
|
Inventories |
|
1,861,989 |
|
|
|
1,985,399 |
|
Income
taxes receivable |
|
141,122 |
|
|
|
161,062 |
|
Prepaid
expenses and other current assets |
|
222,327 |
|
|
|
195,831 |
|
Total current assets |
|
4,171,877 |
|
|
|
4,204,471 |
|
Deferred
tax assets |
|
7,151 |
|
|
|
4,890 |
|
Operating lease assets, net |
|
279,105 |
|
|
|
266,707 |
|
Other
long-lived assets |
|
45,955 |
|
|
|
35,646 |
|
Intangible assets, net |
|
837,747 |
|
|
|
853,983 |
|
Goodwill |
|
1,274,721 |
|
|
|
1,286,261 |
|
Property, plant and equipment, net |
|
3,151,784 |
|
|
|
3,158,403 |
|
Total assets |
$ |
9,768,340 |
|
|
$ |
9,810,361 |
|
|
|
|
|
Accounts
payable |
$ |
1,295,910 |
|
|
$ |
1,410,576 |
|
Accounts
payable to related parties |
|
13,524 |
|
|
|
41,254 |
|
Revenue
contract liabilities |
|
45,422 |
|
|
|
84,958 |
|
Accrued
expenses and other current liabilities |
|
876,217 |
|
|
|
926,727 |
|
Income
taxes payable |
|
48,022 |
|
|
|
31,678 |
|
Current
maturities of long-term debt |
|
650 |
|
|
|
674 |
|
Total current liabilities |
|
2,279,745 |
|
|
|
2,495,867 |
|
Noncurrent operating lease liabilities, less current
maturities |
|
217,660 |
|
|
|
203,348 |
|
Long-term debt, less current maturities |
|
3,342,664 |
|
|
|
3,340,841 |
|
Deferred
tax liabilities |
|
401,003 |
|
|
|
385,548 |
|
Other
long-term liabilities |
|
32,890 |
|
|
|
40,180 |
|
Total liabilities |
|
6,273,962 |
|
|
|
6,465,784 |
|
Common
stock |
|
2,621 |
|
|
|
2,620 |
|
Treasury
stock |
|
(544,687 |
) |
|
|
(544,687 |
) |
Additional paid-in capital |
|
1,983,592 |
|
|
|
1,978,849 |
|
Retained
earnings |
|
2,245,494 |
|
|
|
2,071,073 |
|
Accumulated other comprehensive loss |
|
(206,364 |
) |
|
|
(176,483 |
) |
Total Pilgrim’s Pride Corporation stockholders’ equity |
|
3,480,656 |
|
|
|
3,331,372 |
|
Noncontrolling interest |
|
13,722 |
|
|
|
13,205 |
|
Total stockholders’ equity |
|
3,494,378 |
|
|
|
3,344,577 |
|
Total liabilities and stockholders’ equity |
$ |
9,768,340 |
|
|
$ |
9,810,361 |
|
|
PILGRIM’S PRIDE CORPORATION |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
(Unaudited) |
|
|
|
|
|
Three Months Ended |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In thousands, except per share data) |
Net sales |
$ |
4,361,934 |
|
|
$ |
4,165,628 |
|
Cost of
sales |
|
3,978,025 |
|
|
|
3,992,581 |
|
Gross profit |
|
383,909 |
|
|
|
173,047 |
|
Selling,
general and administrative expense |
|
119,076 |
|
|
|
133,678 |
|
Restructuring activities |
|
14,559 |
|
|
|
8,026 |
|
Operating income |
|
250,274 |
|
|
|
31,343 |
|
Interest
expense, net of capitalized interest |
|
41,243 |
|
|
|
42,662 |
|
Interest
income |
|
(10,346 |
) |
|
|
(3,600 |
) |
Foreign
currency transaction losses (gains) |
|
(4,337 |
) |
|
|
18,143 |
|
Miscellaneous, net |
|
(3,286 |
) |
|
|
(22,653 |
) |
Income (loss) before income taxes |
|
227,000 |
|
|
|
(3,209 |
) |
Income
tax expense (benefit) |
|
52,062 |
|
|
|
(8,840 |
) |
Net income |
|
174,938 |
|
|
|
5,631 |
|
Less: Net income attributable to noncontrolling interests |
|
517 |
|
|
|
444 |
|
Net income attributable to Pilgrim’s Pride Corporation |
$ |
174,421 |
|
|
$ |
5,187 |
|
|
|
|
|
Weighted average shares of Pilgrim's Pride Corporation
common stock outstanding: |
|
|
|
Basic |
|
236,844 |
|
|
|
236,585 |
|
Effect of dilutive common stock equivalents |
|
647 |
|
|
|
579 |
|
Diluted |
|
237,491 |
|
|
|
237,164 |
|
|
|
|
|
Net income attributable to Pilgrim's Pride Corporation per
share of common stock outstanding: |
|
|
|
Basic |
$ |
0.74 |
|
|
$ |
0.02 |
|
Diluted |
$ |
0.73 |
|
|
$ |
0.02 |
|
|
|
|
|
|
|
|
|
PILGRIM’S PRIDE CORPORATION AND SUBSIDIARIES |
CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS |
(Unaudited) |
|
|
Three Months Ended |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In thousands) |
Cash flows from operating
activities: |
|
|
|
Net income |
$ |
174,938 |
|
|
$ |
5,631 |
|
Adjustments to reconcile net income to cash provided by operating
activities: |
|
|
|
Depreciation and amortization |
|
103,350 |
|
|
|
98,257 |
|
Deferred income tax expense (benefit) |
|
15,519 |
|
|
|
(26,309 |
) |
Stock-based compensation |
|
4,744 |
|
|
|
1,200 |
|
Loss (gain) on property disposals |
|
1,842 |
|
|
|
(9,333 |
) |
Loan cost amortization |
|
1,311 |
|
|
|
1,333 |
|
Accretion of discount related to Senior Notes |
|
649 |
|
|
|
429 |
|
Gain on equity-method investments |
|
(2 |
) |
|
|
(4 |
) |
Adjustment to previously recognized asset impairment |
|
— |
|
|
|
(130 |
) |
Changes in operating assets and liabilities: |
|
|
|
Trade accounts and other receivables |
|
72,350 |
|
|
|
(132,791 |
) |
Inventories |
|
114,471 |
|
|
|
(30,267 |
) |
Prepaid expenses and other current assets |
|
(27,628 |
) |
|
|
(20,268 |
) |
Accounts payable, accrued expenses and other current
liabilities |
|
(212,807 |
) |
|
|
(43,662 |
) |
Income taxes |
|
35,797 |
|
|
|
3,149 |
|
Long-term pension and other postretirement obligations |
|
(1,315 |
) |
|
|
949 |
|
Other operating assets and liabilities |
|
(12,192 |
) |
|
|
(9,888 |
) |
Cash provided by (used in)
operating activities |
|
271,027 |
|
|
|
(161,704 |
) |
Cash flows from investing
activities: |
|
|
|
Acquisitions of property, plant and equipment |
|
(108,429 |
) |
|
|
(131,701 |
) |
Proceeds from property disposals |
|
2,217 |
|
|
|
12,631 |
|
Proceeds from insurance recoveries |
|
— |
|
|
|
1,599 |
|
Cash used in investing
activities |
|
(106,212 |
) |
|
|
(117,471 |
) |
Cash flows from financing
activities: |
|
|
|
Proceeds from contribution (distribution) of capital under Tax
Sharing Agreement between JBS USA Holdings and Pilgrim’s Pride
Corporation |
|
1,425 |
|
|
|
(1,592 |
) |
Payments on revolving line of credit, long-term borrowings and
finance lease obligations |
|
(153 |
) |
|
|
(6,527 |
) |
Proceeds from revolving line of credit and long-term
borrowings |
|
— |
|
|
|
35,000 |
|
Payments of capitalized loan costs |
|
(16 |
) |
|
|
— |
|
Cash provided by financing
activities |
|
1,256 |
|
|
|
26,881 |
|
Effect of exchange rate
changes on cash and cash equivalents |
|
(2,411 |
) |
|
|
2,101 |
|
Increase in cash, cash
equivalents and restricted cash |
|
163,660 |
|
|
|
(250,193 |
) |
Cash, cash equivalents and
restricted cash, beginning of period |
|
731,223 |
|
|
|
434,759 |
|
Cash, cash equivalents and
restricted cash, end of period |
$ |
894,883 |
|
|
$ |
184,566 |
|
|
PILGRIM’S PRIDE
CORPORATIONNon-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 (gains), (2) costs
related to litigation settlements, (3) restructuring activities
losses, (4) property insurance recoveries for Mayfield,
Kentucky tornado property damage losses, and (5) 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 |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In thousands) |
Net income |
$ |
174,938 |
|
|
$ |
5,631 |
|
Add: |
|
|
|
Interest expense, net(a) |
|
30,897 |
|
|
|
39,062 |
|
Income tax expense (benefit) |
|
52,062 |
|
|
|
(8,840 |
) |
Depreciation and amortization |
|
103,350 |
|
|
|
98,257 |
|
EBITDA |
|
361,247 |
|
|
|
134,110 |
|
Add: |
|
|
|
Foreign currency transaction losses (gains)(b) |
|
(4,337 |
) |
|
|
18,143 |
|
Litigation settlements(c) |
|
940 |
|
|
|
11,200 |
|
Restructuring activities losses(d) |
|
14,559 |
|
|
|
8,026 |
|
Minus: |
|
|
|
Property insurance recoveries for Mayfield tornado losses(e) |
|
— |
|
|
|
19,086 |
|
Net income attributable to noncontrolling interest |
|
517 |
|
|
|
444 |
|
Adjusted EBITDA |
$ |
371,892 |
|
|
$ |
151,949 |
|
|
(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 Europe reportable segment are included in the line item
Foreign currency transaction losses (gains) 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 our Pilgrim's Europe
integration. |
(e) 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 March 31, 2024 (the LTM
Period) have been calculated by subtracting the applicable
unaudited consolidated income statement data for the three months
ended March 26, 2023 from the sum of (1) the applicable audited
consolidated income statement data for the year ended December 31,
2023 and (2) the applicable unaudited consolidated income statement
data for the three months ended March 31, 2024.
PILGRIM'S PRIDE CORPORATION |
Reconciliation of LTM Adjusted EBITDA |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
LTM Ended |
|
June 25,2023 |
|
September 24,2023 |
|
December 31,2023 |
|
March 31,2024 |
|
March 31,2024 |
|
(In thousands) |
Net income |
$ |
60,908 |
|
|
$ |
121,567 |
|
$ |
134,211 |
|
|
$ |
174,938 |
|
|
$ |
491,624 |
|
Add: |
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
39,524 |
|
|
|
33,530 |
|
|
54,505 |
|
|
|
30,897 |
|
|
|
158,456 |
|
Income tax expense (benefit) |
|
(15,225 |
) |
|
|
44,553 |
|
|
22,417 |
|
|
|
52,062 |
|
|
|
103,807 |
|
Depreciation and amortization |
|
104,857 |
|
|
|
104,300 |
|
|
112,486 |
|
|
|
103,350 |
|
|
|
424,993 |
|
EBITDA |
|
190,064 |
|
|
|
303,950 |
|
|
323,619 |
|
|
|
361,247 |
|
|
|
1,178,880 |
|
Add: |
|
|
|
|
|
|
|
|
|
Foreign currency transaction losses (gains) |
|
16,395 |
|
|
|
8,924 |
|
|
(22,892 |
) |
|
|
(4,337 |
) |
|
|
(1,910 |
) |
Litigation settlements |
|
13,000 |
|
|
|
10,500 |
|
|
4,700 |
|
|
|
940 |
|
|
|
29,140 |
|
Restructuring activities losses |
|
29,718 |
|
|
|
940 |
|
|
5,661 |
|
|
|
14,559 |
|
|
|
50,878 |
|
Minus: |
|
|
|
|
|
|
|
|
|
Property insurance recoveries |
|
— |
|
|
|
— |
|
|
2,038 |
|
|
|
— |
|
|
|
2,038 |
|
Net income (loss) attributable to noncontrolling interest |
|
452 |
|
|
|
289 |
|
|
(442 |
) |
|
|
517 |
|
|
|
816 |
|
Adjusted EBITDA |
$ |
248,725 |
|
|
$ |
324,025 |
|
$ |
309,492 |
|
|
$ |
371,892 |
|
|
$ |
1,254,134 |
|
|
|
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 |
|
Three Months Ended |
|
March 31, 2024 |
|
March 26, 2023 |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In thousands) |
Net income |
$ |
174,938 |
|
|
$ |
5,631 |
|
|
4.01 |
% |
|
0.14 |
% |
Add: |
|
|
|
|
|
|
|
Interest expense, net |
|
30,897 |
|
|
|
39,062 |
|
|
0.71 |
% |
|
0.94 |
% |
Income tax expense (benefit) |
|
52,062 |
|
|
|
(8,840 |
) |
|
1.19 |
% |
|
(0.21) |
% |
Depreciation and amortization |
|
103,350 |
|
|
|
98,257 |
|
|
2.36 |
% |
|
2.35 |
% |
EBITDA |
|
361,247 |
|
|
|
134,110 |
|
|
8.27 |
% |
|
3.22 |
% |
Add: |
|
|
|
|
|
|
|
Foreign currency transaction losses (gains) |
|
(4,337 |
) |
|
|
18,143 |
|
|
(0.09) |
% |
|
0.43 |
% |
Litigation settlements |
|
940 |
|
|
|
11,200 |
|
|
0.02 |
% |
|
0.27 |
% |
Restructuring activities losses |
|
14,559 |
|
|
|
8,026 |
|
|
0.33 |
% |
|
0.19 |
% |
Minus: |
|
|
|
|
|
|
|
Property insurance recoveries for Mayfield tornado losses |
|
— |
|
|
|
19,086 |
|
|
— |
% |
|
0.46 |
% |
Net income attributable to noncontrolling interest |
|
517 |
|
|
|
444 |
|
|
0.01 |
% |
|
0.01 |
% |
Adjusted EBITDA |
$ |
371,892 |
|
|
$ |
151,949 |
|
|
8.52 |
% |
|
3.64 |
% |
|
|
|
|
|
|
|
|
Net sales |
$ |
4,361,934 |
|
|
$ |
4,165,628 |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 U.S. GAAP, to
compare the performance of companies.
PILGRIM'S PRIDE CORPORATION |
Reconciliation of Adjusted EBITDA |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Three Months Ended |
|
March 31, 2024 |
|
March 26, 2023 |
|
U.S. |
|
Europe |
|
Mexico |
|
Total |
|
U.S. |
|
Europe |
|
Mexico |
|
Total |
|
(In thousands) |
|
(In thousands) |
Net income (loss) |
$ |
102,631 |
|
$ |
24,512 |
|
|
$ |
47,795 |
|
|
$ |
174,938 |
|
|
$ |
(53,590 |
) |
|
$ |
20,813 |
|
|
$ |
38,408 |
|
|
$ |
5,631 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net(a) |
|
44,586 |
|
|
(1,983 |
) |
|
|
(11,706 |
) |
|
|
30,897 |
|
|
|
41,365 |
|
|
|
(198 |
) |
|
|
(2,105 |
) |
|
|
39,062 |
|
Income tax expense (benefit) |
|
32,060 |
|
|
9,557 |
|
|
|
10,445 |
|
|
|
52,062 |
|
|
|
(16,822 |
) |
|
|
5,923 |
|
|
|
2,059 |
|
|
|
(8,840 |
) |
Depreciation and amortization |
|
62,685 |
|
|
35,028 |
|
|
|
5,637 |
|
|
|
103,350 |
|
|
|
60,237 |
|
|
|
32,277 |
|
|
|
5,743 |
|
|
|
98,257 |
|
EBITDA |
|
241,962 |
|
|
67,114 |
|
|
|
52,171 |
|
|
|
361,247 |
|
|
|
31,190 |
|
|
|
58,815 |
|
|
|
44,105 |
|
|
|
134,110 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency transaction losses (gains)(b) |
|
2 |
|
|
(216 |
) |
|
|
(4,123 |
) |
|
|
(4,337 |
) |
|
|
20,313 |
|
|
|
(616 |
) |
|
|
(1,554 |
) |
|
|
18,143 |
|
Litigation settlements(c) |
|
940 |
|
|
— |
|
|
|
— |
|
|
|
940 |
|
|
|
11,200 |
|
|
|
— |
|
|
|
— |
|
|
|
11,200 |
|
Restructuring activities losses(d) |
|
— |
|
|
14,559 |
|
|
|
— |
|
|
|
14,559 |
|
|
|
— |
|
|
|
8,026 |
|
|
|
— |
|
|
|
8,026 |
|
Minus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property insurance recoveries for Mayfield tornado losses(e) |
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
19,086 |
|
|
|
— |
|
|
|
— |
|
|
|
19,086 |
|
Net income attributable to noncontrolling interest |
|
— |
|
|
— |
|
|
|
517 |
|
|
|
517 |
|
|
|
— |
|
|
|
— |
|
|
|
444 |
|
|
|
444 |
|
Adjusted EBITDA |
$ |
242,904 |
|
$ |
81,457 |
|
|
$ |
47,531 |
|
|
$ |
371,892 |
|
|
$ |
43,617 |
|
|
$ |
66,225 |
|
|
$ |
42,107 |
|
|
$ |
151,949 |
|
(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 Europe reportable segment are included in the line item
Foreign currency transaction losses (gains) 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 our Pilgrim's Europe
integration. |
(e) 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 |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In thousands) |
GAAP operating income (loss), U.S. operations |
$ |
179,417 |
|
|
$ |
(28,106 |
) |
Litigation settlements |
|
940 |
|
|
|
11,200 |
|
Adjusted operating income (loss), U.S. operations |
$ |
180,357 |
|
|
$ |
(16,906 |
) |
|
|
|
|
Adjusted operating income (loss) margin, U.S. operations |
|
7.0 |
% |
|
(0.7)% |
|
|
|
|
|
Three Months Ended |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In thousands) |
GAAP operating income, Europe operations |
$ |
31,116 |
|
|
$ |
25,261 |
|
Restructuring activities losses |
|
14,559 |
|
|
|
8,026 |
|
Adjusted operating income, Europe operations |
$ |
45,675 |
|
|
$ |
33,287 |
|
|
|
|
|
Adjusted operating income margin, Europe operations |
|
3.6 |
% |
|
|
2.7 |
% |
|
|
|
|
|
Three Months Ended |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In thousands) |
GAAP operating income, Mexico operations |
$ |
39,741 |
|
|
$ |
34,175 |
|
No adjustments |
|
— |
|
|
|
— |
|
Adjusted operating income, Mexico operations |
$ |
39,741 |
|
|
$ |
34,175 |
|
|
|
|
|
Adjusted operating income margin, Mexico operations |
|
7.7 |
% |
|
|
6.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In percent) |
GAAP operating income (loss) margin, U.S. operations |
7.0 |
% |
|
(1.2)% |
Litigation settlements |
— |
% |
|
0.5 |
% |
Adjusted operating income (loss) margin, U.S. operations |
7.0 |
% |
|
(0.7)% |
|
|
|
|
|
Three Months Ended |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In percent) |
GAAP operating income margin, Europe operations |
2.5 |
% |
|
2.0 |
% |
Restructuring activities losses |
1.1 |
% |
|
0.6 |
% |
Adjusted operating income margin, Europe operations |
3.6 |
% |
|
2.7 |
% |
|
|
|
|
|
Three Months Ended |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In percent) |
GAAP operating income margin,
Mexico operations |
7.7 |
% |
|
6.9 |
% |
No adjustments |
— |
% |
|
— |
% |
Adjusted operating income
margin, Mexico operations |
7.7 |
% |
|
6.9 |
% |
|
|
Adjusted net income attributable to Pilgrim's
Pride Corporation (“Pilgrim's”) is calculated by adding to Net
income attributable to Pilgrim's certain items of expense and
deducting from Net income 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 |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In thousands, except per share data) |
Net income attributable to Pilgrim's |
$ |
174,421 |
|
|
$ |
5,187 |
|
Add: |
|
|
|
Foreign currency transaction losses (gains) |
|
(4,337 |
) |
|
|
18,143 |
|
Litigation settlements |
|
940 |
|
|
|
11,200 |
|
Restructuring activities losses |
|
14,559 |
|
|
|
8,026 |
|
Minus: |
|
|
|
Property insurance recoveries for Mayfield tornado losses |
|
— |
|
|
|
19,086 |
|
Adjusted net income attributable to Pilgrim's before tax impact of
adjustments |
|
185,583 |
|
|
|
23,470 |
|
Net tax impact of
adjustments(a) |
|
(2,701 |
) |
|
|
(4,554 |
) |
Adjusted net income
attributable to Pilgrim's |
$ |
182,882 |
|
|
$ |
18,916 |
|
Weighted average diluted shares of common stock outstanding |
|
237,491 |
|
|
|
237,164 |
|
Adjusted net income attributable to Pilgrim's per common diluted
share |
$ |
0.77 |
|
|
$ |
0.08 |
|
(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 |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In thousands, except per share data) |
GAAP EPS |
$ |
0.73 |
|
|
$ |
0.02 |
|
Add: |
|
|
|
Foreign currency transaction losses (gains) |
|
(0.02 |
) |
|
|
0.08 |
|
Litigation settlements |
|
— |
|
|
|
0.05 |
|
Restructuring activities losses |
|
0.07 |
|
|
|
0.03 |
|
Minus: |
|
|
|
Property insurance recoveries for Mayfield tornado losses |
|
— |
|
|
|
0.08 |
|
Adjusted EPS before tax impact of adjustments |
|
0.78 |
|
|
|
0.10 |
|
Net tax impact of
adjustments(a) |
|
(0.01 |
) |
|
|
(0.02 |
) |
Adjusted EPS |
$ |
0.77 |
|
|
$ |
0.08 |
|
|
|
|
|
Weighted average diluted shares of common stock outstanding |
|
237,491 |
|
|
|
237,164 |
|
(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 |
|
March 31, 2024 |
|
March 26, 2023 |
|
(In thousands) |
Sources of net sales by geographic region of origin: |
|
|
|
U.S. |
$ |
2,579,332 |
|
$ |
2,432,568 |
|
Europe |
|
1,267,903 |
|
|
1,239,264 |
|
Mexico |
|
514,699 |
|
|
493,796 |
|
Total net sales |
$ |
4,361,934 |
|
$ |
4,165,628 |
|
|
|
|
|
Sources of cost of sales by geographic region of origin: |
|
|
|
U.S. |
$ |
2,342,040 |
|
$ |
2,394,239 |
|
Europe |
|
1,175,738 |
|
|
1,155,071 |
|
Mexico |
|
460,247 |
|
|
443,284 |
|
Elimination |
|
— |
|
|
(13 |
) |
Total cost of sales |
$ |
3,978,025 |
|
$ |
3,992,581 |
|
|
|
|
|
Sources of gross profit by geographic region of origin: |
|
|
|
U.S. |
$ |
237,292 |
|
$ |
38,329 |
|
Europe |
|
92,165 |
|
|
84,193 |
|
Mexico |
|
54,452 |
|
|
50,512 |
|
Elimination |
|
— |
|
|
13 |
|
Total gross profit |
$ |
383,909 |
|
$ |
173,047 |
|
|
|
|
|
Sources of operating income (loss) by geographic region of
origin: |
|
|
|
U.S. |
$ |
179,417 |
|
$ |
(28,106 |
) |
Europe |
|
31,116 |
|
|
25,261 |
|
Mexico |
|
39,741 |
|
|
34,175 |
|
Elimination |
|
— |
|
|
13 |
|
Total operating income |
$ |
250,274 |
|
$ |
31,343 |
|
|
Pilgrims Pride (NASDAQ:PPC)
過去 株価チャート
から 11 2024 まで 12 2024
Pilgrims Pride (NASDAQ:PPC)
過去 株価チャート
から 12 2023 まで 12 2024